樓價

HK$

按揭成數

HK$

樓價$1,000萬以下，銀行按揭最高成數為90% (首置客)或80% (非首置客)

年期

年

利率

進階計算 - 負擔能力計算

每月其他還款

HK$

每月收入

HK$

計算

進階計算 - 年利率遞增計算

利率範圍

厘

遞增

厘

年利率遞增表

全期置業總支出 HK$23,694,326

每月供款
$109,179

首期

$-15,940,000

總貸款額

$23,940,000

總利息

$15,364,326

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-15,610,000

按月供比率計算

$218,357

置業成本總預算

HK$-15,610,000

首期

$-15,940,000
印花稅

$240,000
- AVD
  
  $240,000
律師費

$ 10,000
代理佣金

$80,000
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$218,357

詳細供款表重置

免責聲明

本計數機只適用於首個自用住宅物業，主要收入來自香港﹑沒有其它按揭或擔保按揭﹑購買的物業是作為自住用途。上述計算結果只作參考用途，本公司並不會為該等資料的準確性﹑完整性和／或針對某特定用途的適用性作出任何保證或及陳述。計算詳情請參閱金管局﹑按證公司﹑稅務局及財務機構等之最新公布/批核為準以上資訊僅供模擬性參考。本網頁的隱含值數據均屬假設的及不適用於個別情況。閣下使用及依賴該等數據前請先諮詢有關財務顧問。本網頁的數據結果只作模擬性參考，其準確性不被保證。

筍盤推介

VR實景

粉嶺海燕花園

thumb_up

海燕花園特色連天台&車位

實

761 呎

@11,406

建

990 呎

@8,768

local_fire_department 至HIT real_estate_agent 罕有放盤 flight_takeoff 移民急讓

售$868 萬

實

761 呎

@11,406

建

990 呎

@8,768

售$868 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 flight_takeoff 移民急讓

西貢大環

thumb_up

大环海景地下

建

700 呎

@11,857

real_estate_agent 罕有放盤

售$830 萬

建

700 呎

@11,857

售$830 萬

real_estate_agent 罕有放盤

沙田碧濤花園第02期 B座富臨閣

thumb_up

享高層馬場河景🌊🌊　寧靜舒適👍👍

實

842 呎

@9,857

建

1,190 呎

@6,975

local_fire_department 至HIT

售$830 萬

實

842 呎

@9,857

建

1,190 呎

@6,975

售$830 萬

local_fire_department 至HIT

馬鞍山泓碧全屋靚裝修,罕有底座內園全池景,蝕讓出售,歡迎參觀,絕對實盤

thumb_up

泓碧***全屋靚裝修,罕有底座內園全池景,蝕讓出售,歡迎參觀,絕對實盤***

實

477 呎

@16,143

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$770 萬

實

477 呎

@16,143

售$770 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

沙田碧濤花園第02期 B座富臨閣

thumb_up

河景靚裝三房套

實

812 呎

@8,842

建

1,146 呎

@6,265

local_fire_department 至HIT verified 首置必買

售$718 萬

實

812 呎

@8,842

建

1,146 呎

@6,265

售$718 萬

local_fire_department 至HIT verified 首置必買

沙田新城市廣場紅棉閣

thumb_up

高層兩房,開揚山景,站頂上蓋,有裝修,交通方便,配套齊全

實

583 呎

@14,237

建

688 呎

@12,064

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 verified 首置必買

售$830 萬

實

583 呎

@14,237

建

688 呎

@12,064

售$830 萬

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 verified 首置必買

KOL實拍

沙田碧濤花園第01期第02座百利閣

thumb_up

高層河景靚裝修還價即成

實

849 呎

@10,483

建

1,217 呎

@7,313

local_fire_department 至HIT flight_takeoff 移民急讓

售$890 萬

實

849 呎

@10,483

建

1,217 呎

@7,313

售$890 萬

local_fire_department 至HIT flight_takeoff 移民急讓

沙田文禮閣

thumb_up

大圍站旁三房套, 旺中帶靜

實

622 呎

@12,058

建

736 呎

@10,190

local_offer 低水筍價

售$750 萬

實

622 呎

@12,058

建

736 呎

@10,190

售$750 萬

local_offer 低水筍價

沙田沙田第一城

thumb_up

實用3房家庭必選

實

688 呎

@11,628

建

870 呎

@9,195

verified 首置必買 transfer_within_a_station 人才必選

售$800 萬

實

688 呎

@11,628

建

870 呎

@9,195

售$800 萬

verified 首置必買 transfer_within_a_station 人才必選

馬鞍山新港城 K座

thumb_up

3房景觀開揚,交通方便

實

551 呎

@14,882

建

750 呎

@10,933

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$820 萬

實

551 呎

@14,882

建

750 呎

@10,933

售$820 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

沙田晉名峰

thumb_up

全新裝高層山景實用2房連車位

實

602 呎

@14,950

建

756 呎

@11,905

local_fire_department 至HIT

售$900 萬

實

602 呎

@14,950

建

756 呎

@11,905

售$900 萬

local_fire_department 至HIT

沙田玖瓏山日瓏閣

thumb_up

豪宅地段, 環境清幽, 二人世界!

實

467 呎

@14,989

local_offer 低水筍價

售$700 萬

實

467 呎

@14,989

售$700 萬

local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$143,280	$110,099	$90,223	$77,001
1.500	$148,606	$115,521	$95,745	$82,622
2.000	$154,056	$121,108	$101,471	$88,487
2.500	$159,629	$126,859	$107,399	$94,592
3.000	$165,325	$132,771	$113,526	$100,932
3.500	$171,143	$138,842	$119,849	$107,501
3.625	$172,616	$140,385	$121,460	$109,179
4.000	$177,081	$145,072	$126,364	$114,293
4.500	$183,139	$151,456	$133,066	$121,300
5.000	$189,316	$157,993	$139,951	$128,515
5.500	$195,610	$164,680	$147,013	$135,929
6.000	$202,019	$171,514	$154,246	$143,532

每月供款$109,179

年期

30年

貸款金額

$23,940,000

總利息

$15,364,326

總貸款連利息

$39,304,326

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$72,319	$36,860	$109,179	$23,903,140
2	$72,207	$36,971	$109,179	$23,866,169
3	$72,096	$37,083	$109,179	$23,829,086
4	$71,984	$37,195	$109,179	$23,791,891
5	$71,871	$37,307	$109,179	$23,754,583
6	$71,759	$37,420	$109,179	$23,717,163
7	$71,646	$37,533	$109,179	$23,679,630
8	$71,532	$37,646	$109,179	$23,641,984
9	$71,418	$37,760	$109,179	$23,604,224
10	$71,304	$37,874	$109,179	$23,566,349
11	$71,190	$37,989	$109,179	$23,528,361
12	$71,075	$38,103	$109,179	$23,490,257

第1年供款共

$1,310,144

第1年利息

$860,402

第1年共還本金

$449,743

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$70,960	$38,219	$109,179	$23,452,039
14	$70,845	$38,334	$109,179	$23,413,705
15	$70,729	$38,450	$109,179	$23,375,255
16	$70,613	$38,566	$109,179	$23,336,689
17	$70,496	$38,682	$109,179	$23,298,007
18	$70,379	$38,799	$109,179	$23,259,207
19	$70,262	$38,916	$109,179	$23,220,291
20	$70,145	$39,034	$109,179	$23,181,257
21	$70,027	$39,152	$109,179	$23,142,105
22	$69,908	$39,270	$109,179	$23,102,835
23	$69,790	$39,389	$109,179	$23,063,446
24	$69,671	$39,508	$109,179	$23,023,938

第2年供款共

$1,310,144

第2年利息

$843,825

第2年共還本金

$466,319

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$69,551	$39,627	$109,179	$22,984,311
26	$69,432	$39,747	$109,179	$22,944,564
27	$69,312	$39,867	$109,179	$22,904,697
28	$69,191	$39,987	$109,179	$22,864,709
29	$69,070	$40,108	$109,179	$22,824,601
30	$68,949	$40,229	$109,179	$22,784,372
31	$68,828	$40,351	$109,179	$22,744,021
32	$68,706	$40,473	$109,179	$22,703,548
33	$68,584	$40,595	$109,179	$22,662,953
34	$68,461	$40,718	$109,179	$22,622,235
35	$68,338	$40,841	$109,179	$22,581,395
36	$68,215	$40,964	$109,179	$22,540,431

第3年供款共

$1,310,144

第3年利息

$826,637

第3年共還本金

$483,507

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$68,091	$41,088	$109,179	$22,499,343
38	$67,967	$41,212	$109,179	$22,458,131
39	$67,842	$41,336	$109,179	$22,416,795
40	$67,717	$41,461	$109,179	$22,375,333
41	$67,592	$41,587	$109,179	$22,333,747
42	$67,467	$41,712	$109,179	$22,292,035
43	$67,341	$41,838	$109,179	$22,250,196
44	$67,214	$41,965	$109,179	$22,208,232
45	$67,087	$42,091	$109,179	$22,166,141
46	$66,960	$42,218	$109,179	$22,123,922
47	$66,833	$42,346	$109,179	$22,081,576
48	$66,705	$42,474	$109,179	$22,039,102

第4年供款共

$1,310,144

第4年利息

$808,816

第4年共還本金

$501,328

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$66,576	$42,602	$109,179	$21,996,500
50	$66,448	$42,731	$109,179	$21,953,769
51	$66,319	$42,860	$109,179	$21,910,909
52	$66,189	$42,989	$109,179	$21,867,920
53	$66,059	$43,119	$109,179	$21,824,800
54	$65,929	$43,250	$109,179	$21,781,551
55	$65,798	$43,380	$109,179	$21,738,170
56	$65,667	$43,511	$109,179	$21,694,659
57	$65,536	$43,643	$109,179	$21,651,016
58	$65,404	$43,775	$109,179	$21,607,242
59	$65,272	$43,907	$109,179	$21,563,335
60	$65,139	$44,039	$109,179	$21,519,296

第5年供款共

$1,310,144

第5年利息

$790,338

第5年共還本金

$519,807

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$65,006	$44,172	$109,179	$21,475,123
62	$64,873	$44,306	$109,179	$21,430,817
63	$64,739	$44,440	$109,179	$21,386,377
64	$64,605	$44,574	$109,179	$21,341,803
65	$64,470	$44,709	$109,179	$21,297,095
66	$64,335	$44,844	$109,179	$21,252,251
67	$64,200	$44,979	$109,179	$21,207,272
68	$64,064	$45,115	$109,179	$21,162,157
69	$63,927	$45,251	$109,179	$21,116,906
70	$63,791	$45,388	$109,179	$21,071,518
71	$63,654	$45,525	$109,179	$21,025,992
72	$63,516	$45,663	$109,179	$20,980,330

第6年供款共

$1,310,144

第6年利息

$771,178

第6年共還本金

$538,966

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$63,378	$45,801	$109,179	$20,934,529
74	$63,240	$45,939	$109,179	$20,888,590
75	$63,101	$46,078	$109,179	$20,842,512
76	$62,962	$46,217	$109,179	$20,796,295
77	$62,822	$46,357	$109,179	$20,749,939
78	$62,682	$46,497	$109,179	$20,703,442
79	$62,542	$46,637	$109,179	$20,656,805
80	$62,401	$46,778	$109,179	$20,610,027
81	$62,259	$46,919	$109,179	$20,563,108
82	$62,118	$47,061	$109,179	$20,516,047
83	$61,976	$47,203	$109,179	$20,468,844
84	$61,833	$47,346	$109,179	$20,421,498

第7年供款共

$1,310,144

第7年利息

$751,313

第7年共還本金

$558,831

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$61,690	$47,489	$109,179	$20,374,010
86	$61,546	$47,632	$109,179	$20,326,377
87	$61,403	$47,776	$109,179	$20,278,601
88	$61,258	$47,920	$109,179	$20,230,681
89	$61,114	$48,065	$109,179	$20,182,616
90	$60,968	$48,210	$109,179	$20,134,405
91	$60,823	$48,356	$109,179	$20,086,049
92	$60,677	$48,502	$109,179	$20,037,547
93	$60,530	$48,649	$109,179	$19,988,899
94	$60,383	$48,796	$109,179	$19,940,103
95	$60,236	$48,943	$109,179	$19,891,160
96	$60,088	$49,091	$109,179	$19,842,069

第8年供款共

$1,310,144

第8年利息

$730,715

第8年共還本金

$579,429

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$59,940	$49,239	$109,179	$19,792,830
98	$59,791	$49,388	$109,179	$19,743,443
99	$59,642	$49,537	$109,179	$19,693,906
100	$59,492	$49,687	$109,179	$19,644,219
101	$59,342	$49,837	$109,179	$19,594,382
102	$59,191	$49,987	$109,179	$19,544,395
103	$59,040	$50,138	$109,179	$19,494,256
104	$58,889	$50,290	$109,179	$19,443,967
105	$58,737	$50,442	$109,179	$19,393,525
106	$58,585	$50,594	$109,179	$19,342,931
107	$58,432	$50,747	$109,179	$19,292,184
108	$58,278	$50,900	$109,179	$19,241,284

第9年供款共

$1,310,144

第9年利息

$709,358

第9年共還本金

$600,786

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$58,125	$51,054	$109,179	$19,190,230
110	$57,970	$51,208	$109,179	$19,139,022
111	$57,816	$51,363	$109,179	$19,087,659
112	$57,661	$51,518	$109,179	$19,036,141
113	$57,505	$51,674	$109,179	$18,984,467
114	$57,349	$51,830	$109,179	$18,932,637
115	$57,192	$51,986	$109,179	$18,880,651
116	$57,035	$52,143	$109,179	$18,828,507
117	$56,878	$52,301	$109,179	$18,776,207
118	$56,720	$52,459	$109,179	$18,723,748
119	$56,561	$52,617	$109,179	$18,671,130
120	$56,402	$52,776	$109,179	$18,618,354

第10年供款共

$1,310,144

第10年利息

$687,214

第10年共還本金

$622,930

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$56,243	$52,936	$109,179	$18,565,418
122	$56,083	$53,096	$109,179	$18,512,323
123	$55,923	$53,256	$109,179	$18,459,067
124	$55,762	$53,417	$109,179	$18,405,650
125	$55,600	$53,578	$109,179	$18,352,071
126	$55,439	$53,740	$109,179	$18,298,331
127	$55,276	$53,902	$109,179	$18,244,429
128	$55,113	$54,065	$109,179	$18,190,363
129	$54,950	$54,229	$109,179	$18,136,135
130	$54,786	$54,392	$109,179	$18,081,742
131	$54,622	$54,557	$109,179	$18,027,186
132	$54,457	$54,722	$109,179	$17,972,464

第11年供款共

$1,310,144

第11年利息

$664,254

第11年共還本金

$645,890

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$54,292	$54,887	$109,179	$17,917,577
134	$54,126	$55,053	$109,179	$17,862,525
135	$53,960	$55,219	$109,179	$17,807,306
136	$53,793	$55,386	$109,179	$17,751,920
137	$53,626	$55,553	$109,179	$17,696,367
138	$53,458	$55,721	$109,179	$17,640,646
139	$53,289	$55,889	$109,179	$17,584,757
140	$53,121	$56,058	$109,179	$17,528,699
141	$52,951	$56,227	$109,179	$17,472,471
142	$52,781	$56,397	$109,179	$17,416,074
143	$52,611	$56,568	$109,179	$17,359,506
144	$52,440	$56,739	$109,179	$17,302,768

第12年供款共

$1,310,144

第12年利息

$640,448

第12年共還本金

$669,696

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$52,269	$56,910	$109,179	$17,245,858
146	$52,097	$57,082	$109,179	$17,188,776
147	$51,924	$57,254	$109,179	$17,131,522
148	$51,751	$57,427	$109,179	$17,074,095
149	$51,578	$57,601	$109,179	$17,016,494
150	$51,404	$57,775	$109,179	$16,958,719
151	$51,229	$57,949	$109,179	$16,900,770
152	$51,054	$58,124	$109,179	$16,842,646
153	$50,879	$58,300	$109,179	$16,784,346
154	$50,703	$58,476	$109,179	$16,725,870
155	$50,526	$58,653	$109,179	$16,667,217
156	$50,349	$58,830	$109,179	$16,608,387

第13年供款共

$1,310,144

第13年利息

$615,764

第13年共還本金

$694,380

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$50,171	$59,008	$109,179	$16,549,380
158	$49,993	$59,186	$109,179	$16,490,194
159	$49,814	$59,365	$109,179	$16,430,830
160	$49,635	$59,544	$109,179	$16,371,286
161	$49,455	$59,724	$109,179	$16,311,562
162	$49,275	$59,904	$109,179	$16,251,658
163	$49,094	$60,085	$109,179	$16,191,573
164	$48,912	$60,267	$109,179	$16,131,306
165	$48,730	$60,449	$109,179	$16,070,857
166	$48,547	$60,631	$109,179	$16,010,226
167	$48,364	$60,814	$109,179	$15,949,412
168	$48,181	$60,998	$109,179	$15,888,413

第14年供款共

$1,310,144

第14年利息

$590,170

第14年共還本金

$719,974

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$47,996	$61,182	$109,179	$15,827,231
170	$47,811	$61,367	$109,179	$15,765,864
171	$47,626	$61,553	$109,179	$15,704,311
172	$47,440	$61,739	$109,179	$15,642,573
173	$47,254	$61,925	$109,179	$15,580,647
174	$47,067	$62,112	$109,179	$15,518,535
175	$46,879	$62,300	$109,179	$15,456,236
176	$46,691	$62,488	$109,179	$15,393,748
177	$46,502	$62,677	$109,179	$15,331,071
178	$46,313	$62,866	$109,179	$15,268,205
179	$46,123	$63,056	$109,179	$15,205,149
180	$45,932	$63,246	$109,179	$15,141,902

第15年供款共

$1,310,144

第15年利息

$563,633

第15年共還本金

$746,511

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$45,741	$63,438	$109,179	$15,078,465
182	$45,550	$63,629	$109,179	$15,014,836
183	$45,357	$63,821	$109,179	$14,951,014
184	$45,165	$64,014	$109,179	$14,887,000
185	$44,971	$64,208	$109,179	$14,822,793
186	$44,777	$64,401	$109,179	$14,758,391
187	$44,583	$64,596	$109,179	$14,693,795
188	$44,388	$64,791	$109,179	$14,629,004
189	$44,192	$64,987	$109,179	$14,564,017
190	$43,995	$65,183	$109,179	$14,498,834
191	$43,799	$65,380	$109,179	$14,433,454
192	$43,601	$65,578	$109,179	$14,367,876

第16年供款共

$1,310,144

第16年利息

$536,118

第16年共還本金

$774,026

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$43,403	$65,776	$109,179	$14,302,100
194	$43,204	$65,974	$109,179	$14,236,126
195	$43,005	$66,174	$109,179	$14,169,952
196	$42,805	$66,374	$109,179	$14,103,579
197	$42,605	$66,574	$109,179	$14,037,004
198	$42,403	$66,775	$109,179	$13,970,229
199	$42,202	$66,977	$109,179	$13,903,252
200	$41,999	$67,179	$109,179	$13,836,073
201	$41,796	$67,382	$109,179	$13,768,691
202	$41,593	$67,586	$109,179	$13,701,105
203	$41,389	$67,790	$109,179	$13,633,315
204	$41,184	$67,995	$109,179	$13,565,320

第17年供款共

$1,310,144

第17年利息

$507,589

第17年共還本金

$802,556

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$40,979	$68,200	$109,179	$13,497,120
206	$40,773	$68,406	$109,179	$13,428,714
207	$40,566	$68,613	$109,179	$13,360,101
208	$40,359	$68,820	$109,179	$13,291,281
209	$40,151	$69,028	$109,179	$13,222,253
210	$39,942	$69,236	$109,179	$13,153,017
211	$39,733	$69,446	$109,179	$13,083,571
212	$39,523	$69,655	$109,179	$13,013,916
213	$39,313	$69,866	$109,179	$12,944,050
214	$39,102	$70,077	$109,179	$12,873,973
215	$38,890	$70,289	$109,179	$12,803,685
216	$38,678	$70,501	$109,179	$12,733,184

第18年供款共

$1,310,144

第18年利息

$478,008

第18年共還本金

$832,137

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$38,465	$70,714	$109,179	$12,662,470
218	$38,251	$70,927	$109,179	$12,591,542
219	$38,037	$71,142	$109,179	$12,520,401
220	$37,822	$71,357	$109,179	$12,449,044
221	$37,606	$71,572	$109,179	$12,377,472
222	$37,390	$71,788	$109,179	$12,305,683
223	$37,173	$72,005	$109,179	$12,233,678
224	$36,956	$72,223	$109,179	$12,161,455
225	$36,738	$72,441	$109,179	$12,089,014
226	$36,519	$72,660	$109,179	$12,016,355
227	$36,299	$72,879	$109,179	$11,943,475
228	$36,079	$73,099	$109,179	$11,870,376

第19年供款共

$1,310,144

第19年利息

$447,336

第19年共還本金

$862,808

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$35,858	$73,320	$109,179	$11,797,056
230	$35,637	$73,542	$109,179	$11,723,514
231	$35,415	$73,764	$109,179	$11,649,750
232	$35,192	$73,987	$109,179	$11,575,763
233	$34,968	$74,210	$109,179	$11,501,553
234	$34,744	$74,434	$109,179	$11,427,119
235	$34,519	$74,659	$109,179	$11,352,459
236	$34,294	$74,885	$109,179	$11,277,575
237	$34,068	$75,111	$109,179	$11,202,464
238	$33,841	$75,338	$109,179	$11,127,126
239	$33,613	$75,565	$109,179	$11,051,560
240	$33,385	$75,794	$109,179	$10,975,767

第20年供款共

$1,310,144

第20年利息

$415,535

第20年共還本金

$894,609

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$33,156	$76,023	$109,179	$10,899,744
242	$32,926	$76,252	$109,179	$10,823,491
243	$32,696	$76,483	$109,179	$10,747,009
244	$32,465	$76,714	$109,179	$10,670,295
245	$32,233	$76,945	$109,179	$10,593,349
246	$32,001	$77,178	$109,179	$10,516,172
247	$31,768	$77,411	$109,179	$10,438,760
248	$31,534	$77,645	$109,179	$10,361,116
249	$31,299	$77,879	$109,179	$10,283,236
250	$31,064	$78,115	$109,179	$10,205,121
251	$30,828	$78,351	$109,179	$10,126,771
252	$30,591	$78,587	$109,179	$10,048,183

第21年供款共

$1,310,144

第21年利息

$382,561

第21年共還本金

$927,583

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$30,354	$78,825	$109,179	$9,969,358
254	$30,116	$79,063	$109,179	$9,890,295
255	$29,877	$79,302	$109,179	$9,810,994
256	$29,637	$79,541	$109,179	$9,731,452
257	$29,397	$79,782	$109,179	$9,651,671
258	$29,156	$80,023	$109,179	$9,571,648
259	$28,914	$80,264	$109,179	$9,491,384
260	$28,672	$80,507	$109,179	$9,410,877
261	$28,429	$80,750	$109,179	$9,330,127
262	$28,185	$80,994	$109,179	$9,249,133
263	$27,940	$81,239	$109,179	$9,167,895
264	$27,695	$81,484	$109,179	$9,086,411

第22年供款共

$1,310,144

第22年利息

$348,372

第22年共還本金

$961,773

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$27,449	$81,730	$109,179	$9,004,680
266	$27,202	$81,977	$109,179	$8,922,703
267	$26,954	$82,225	$109,179	$8,840,479
268	$26,706	$82,473	$109,179	$8,758,006
269	$26,456	$82,722	$109,179	$8,675,283
270	$26,207	$82,972	$109,179	$8,592,311
271	$25,956	$83,223	$109,179	$8,509,089
272	$25,705	$83,474	$109,179	$8,425,614
273	$25,452	$83,726	$109,179	$8,341,888
274	$25,199	$83,979	$109,179	$8,257,909
275	$24,946	$84,233	$109,179	$8,173,676
276	$24,691	$84,487	$109,179	$8,089,189

第23年供款共

$1,310,144

第23年利息

$312,922

第23年共還本金

$997,222

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$24,436	$84,743	$109,179	$8,004,446
278	$24,180	$84,999	$109,179	$7,919,447
279	$23,923	$85,255	$109,179	$7,834,192
280	$23,666	$85,513	$109,179	$7,748,679
281	$23,407	$85,771	$109,179	$7,662,908
282	$23,148	$86,030	$109,179	$7,576,878
283	$22,888	$86,290	$109,179	$7,490,588
284	$22,628	$86,551	$109,179	$7,404,037
285	$22,366	$86,812	$109,179	$7,317,224
286	$22,104	$87,075	$109,179	$7,230,150
287	$21,841	$87,338	$109,179	$7,142,812
288	$21,577	$87,601	$109,179	$7,055,211

第24年供款共

$1,310,144

第24年利息

$276,166

第24年共還本金

$1,033,978

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$21,313	$87,866	$109,179	$6,967,345
290	$21,047	$88,131	$109,179	$6,879,213
291	$20,781	$88,398	$109,179	$6,790,815
292	$20,514	$88,665	$109,179	$6,702,151
293	$20,246	$88,933	$109,179	$6,613,218
294	$19,977	$89,201	$109,179	$6,524,017
295	$19,708	$89,471	$109,179	$6,434,546
296	$19,438	$89,741	$109,179	$6,344,805
297	$19,167	$90,012	$109,179	$6,254,793
298	$18,895	$90,284	$109,179	$6,164,509
299	$18,622	$90,557	$109,179	$6,073,952
300	$18,348	$90,830	$109,179	$5,983,122

第25年供款共

$1,310,144

第25年利息

$238,055

第25年共還本金

$1,072,089

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$18,074	$91,105	$109,179	$5,892,017
302	$17,799	$91,380	$109,179	$5,800,637
303	$17,523	$91,656	$109,179	$5,708,982
304	$17,246	$91,933	$109,179	$5,617,049
305	$16,968	$92,211	$109,179	$5,524,838
306	$16,690	$92,489	$109,179	$5,432,349
307	$16,410	$92,768	$109,179	$5,339,581
308	$16,130	$93,049	$109,179	$5,246,532
309	$15,849	$93,330	$109,179	$5,153,202
310	$15,567	$93,612	$109,179	$5,059,591
311	$15,284	$93,895	$109,179	$4,965,696
312	$15,001	$94,178	$109,179	$4,871,518

第26年供款共

$1,310,144

第26年利息

$198,540

第26年共還本金

$1,111,604

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$14,716	$94,463	$109,179	$4,777,055
314	$14,431	$94,748	$109,179	$4,682,307
315	$14,144	$95,034	$109,179	$4,587,273
316	$13,857	$95,321	$109,179	$4,491,952
317	$13,569	$95,609	$109,179	$4,396,343
318	$13,281	$95,898	$109,179	$4,300,444
319	$12,991	$96,188	$109,179	$4,204,257
320	$12,700	$96,478	$109,179	$4,107,778
321	$12,409	$96,770	$109,179	$4,011,009
322	$12,117	$97,062	$109,179	$3,913,947
323	$11,823	$97,355	$109,179	$3,816,591
324	$11,529	$97,649	$109,179	$3,718,942

第27年供款共

$1,310,144

第27年利息

$157,568

第27年共還本金

$1,152,576

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$11,234	$97,944	$109,179	$3,620,997
326	$10,938	$98,240	$109,179	$3,522,757
327	$10,642	$98,537	$109,179	$3,424,220
328	$10,344	$98,835	$109,179	$3,325,385
329	$10,045	$99,133	$109,179	$3,226,252
330	$9,746	$99,433	$109,179	$3,126,820
331	$9,446	$99,733	$109,179	$3,027,086
332	$9,144	$100,034	$109,179	$2,927,052
333	$8,842	$100,337	$109,179	$2,826,716
334	$8,539	$100,640	$109,179	$2,726,076
335	$8,235	$100,944	$109,179	$2,625,132
336	$7,930	$101,249	$109,179	$2,523,884

第28年供款共

$1,310,144

第28年利息

$115,086

第28年共還本金

$1,195,058

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$7,624	$101,554	$109,179	$2,422,329
338	$7,317	$101,861	$109,179	$2,320,468
339	$7,010	$102,169	$109,179	$2,218,299
340	$6,701	$102,478	$109,179	$2,115,821
341	$6,392	$102,787	$109,179	$2,013,034
342	$6,081	$103,098	$109,179	$1,909,937
343	$5,770	$103,409	$109,179	$1,806,528
344	$5,457	$103,721	$109,179	$1,702,806
345	$5,144	$104,035	$109,179	$1,598,771
346	$4,830	$104,349	$109,179	$1,494,422
347	$4,514	$104,664	$109,179	$1,389,758
348	$4,198	$104,980	$109,179	$1,284,778

第29年供款共

$1,310,144

第29年利息

$71,038

第29年共還本金

$1,239,106

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,881	$105,298	$109,179	$1,179,480
350	$3,563	$105,616	$109,179	$1,073,864
351	$3,244	$105,935	$109,179	$967,930
352	$2,924	$106,255	$109,179	$861,675
353	$2,603	$106,576	$109,179	$755,099
354	$2,281	$106,898	$109,179	$648,201
355	$1,958	$107,221	$109,179	$540,981
356	$1,634	$107,544	$109,179	$433,436
357	$1,309	$107,869	$109,179	$325,567
358	$983	$108,195	$109,179	$217,372
359	$657	$108,522	$109,179	$108,850
360	$329	$108,850	$109,179	$0

第30年供款共

$1,310,144

第30年利息

$25,367

第30年共還本金

$1,284,778

receipt_long 詳細供款表 request_quote 支出一覽 restart_alt 重置

放盤搵盤

分享

樓價

按揭成數

按揭保險費 info

全期置業總支出 HK$23,694,326

免責聲明

筍盤推介

按揭保險費
info