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$21,010,191

每月供款
$92,351

首期

$-12,566,000

總貸款額

$20,566,000

總利息

$12,680,191

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-12,236,000

按月供比率計算

$184,701

置業成本總預算

HK$-12,236,000

首期

$-12,566,000
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

$184,701

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

旺角金輪大廈

thumb_up

九龍市中心收租回補高罕有放盤

實

841 呎

@9,512

local_fire_department 至HIT

售$800 萬

實

841 呎

@9,512

售$800 萬

local_fire_department 至HIT

粉嶺牽晴間第12座

thumb_up

罕有放盤廳大房大

實

714 呎

@11,625

建

978 呎

@8,487

hotel_class 樓王

售$830 萬

實

714 呎

@11,625

建

978 呎

@8,487

售$830 萬

hotel_class 樓王

馬鞍山銀湖天峰

thumb_up

銀湖天峰高層海景開揚2房

實

564 呎

@13,972

建

739 呎

@10,663

local_fire_department 至HIT verified 首置必買

售$788 萬

實

564 呎

@13,972

建

739 呎

@10,663

售$788 萬

local_fire_department 至HIT verified 首置必買

VR實景

馬鞍山雲海第01期榕海臺連租約

thumb_up

雲海兩房開揚景觀連租約

實

481 呎

@18,711

local_fire_department 至HIT

售$900 萬

實

481 呎

@18,711

售$900 萬

local_fire_department 至HIT

馬鞍山西徑村

thumb_up

近路方便上覆式西徑村

建

1,400 呎

@6,357

local_fire_department 至HIT

售$890 萬

建

1,400 呎

@6,357

售$890 萬

local_fire_department 至HIT

馬鞍山翠擁華庭第01座

thumb_up

開揚山景

實

837 呎

@10,514

建

1,078 呎

@8,163

local_fire_department 至HIT

售$880 萬

實

837 呎

@10,514

建

1,078 呎

@8,163

售$880 萬

local_fire_department 至HIT

沙田柏傲莊 II 第07A座

thumb_up

大圍上蓋, 真方便, 投資自住推介!

實

264 呎

@26,515

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

售$700 萬

實

264 呎

@26,515

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

沙田壹號雲頂【環境清幽罕有兩房放盤】

thumb_up

壹號雲頂【環境清幽罕有兩房放盤】

實

591 呎

@14,890

建

797 呎

@11,041

local_fire_department 至HIT

售$880 萬

實

591 呎

@14,890

建

797 呎

@11,041

售$880 萬

local_fire_department 至HIT

沙田玖瓏山天瓏閣

thumb_up

沙田玖瓏山天瓏閣

實

654 呎

@13,456

real_estate_agent 罕有放盤

售$880 萬

實

654 呎

@13,456

售$880 萬

real_estate_agent 罕有放盤

獨家

KOL實拍影片

馬鞍山大水坑

thumb_up

珍貴全幢連花園村屋只此一幢

實

990 呎

@9,091

建

990 呎

@9,091

real_estate_agent 罕有放盤

售$900 萬

實

990 呎

@9,091

建

990 呎

@9,091

售$900 萬

real_estate_agent 罕有放盤

沙田濱景花園

thumb_up

新淨廚廁　高層河景大則三房套🌊🌊

實

645 呎

@12,403

建

781 呎

@10,243

local_fire_department 至HIT hotel_class 樓王

售$800 萬

實

645 呎

@12,403

建

781 呎

@10,243

售$800 萬

local_fire_department 至HIT hotel_class 樓王

沙田文禮閣

thumb_up

大圍站旁三房套, 旺中帶靜

實

622 呎

@11,897

建

736 呎

@10,054

local_offer 低水筍價

售$740 萬

實

622 呎

@11,897

建

736 呎

@10,054

售$740 萬

local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$123,086	$94,582	$77,508	$66,148
1.500	$127,662	$99,240	$82,251	$70,977
2.000	$132,344	$104,040	$87,170	$76,016
2.500	$137,132	$108,980	$92,263	$81,261
3.000	$142,025	$114,059	$97,526	$86,707
3.500	$147,023	$119,275	$102,958	$92,351
4.000	$152,124	$124,626	$108,555	$98,185
4.500	$157,329	$130,111	$114,313	$104,205
5.000	$162,635	$135,726	$120,227	$110,403
5.500	$168,041	$141,471	$126,293	$116,771
6.000	$173,548	$147,341	$132,507	$123,304

每月供款$92,351

年期

30年

貸款金額

$20,566,000

總利息

$12,680,191

總貸款連利息

$33,246,191

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$59,984	$32,366	$92,351	$20,533,634
2	$59,890	$32,461	$92,351	$20,501,173
3	$59,795	$32,555	$92,351	$20,468,617
4	$59,700	$32,650	$92,351	$20,435,967
5	$59,605	$32,746	$92,351	$20,403,221
6	$59,509	$32,841	$92,351	$20,370,380
7	$59,414	$32,937	$92,351	$20,337,443
8	$59,318	$33,033	$92,351	$20,304,410
9	$59,221	$33,129	$92,351	$20,271,281
10	$59,125	$33,226	$92,351	$20,238,055
11	$59,028	$33,323	$92,351	$20,204,732
12	$58,930	$33,420	$92,351	$20,171,312

第1年供款共

$1,108,206

第1年利息

$713,519

第1年共還本金

$394,688

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$58,833	$33,518	$92,351	$20,137,795
14	$58,735	$33,615	$92,351	$20,104,179
15	$58,637	$33,713	$92,351	$20,070,466
16	$58,539	$33,812	$92,351	$20,036,654
17	$58,440	$33,910	$92,351	$20,002,744
18	$58,341	$34,009	$92,351	$19,968,735
19	$58,242	$34,108	$92,351	$19,934,626
20	$58,143	$34,208	$92,351	$19,900,419
21	$58,043	$34,308	$92,351	$19,866,111
22	$57,943	$34,408	$92,351	$19,831,703
23	$57,842	$34,508	$92,351	$19,797,195
24	$57,742	$34,609	$92,351	$19,762,586

第2年供款共

$1,108,206

第2年利息

$699,481

第2年共還本金

$408,726

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$57,641	$34,710	$92,351	$19,727,877
26	$57,540	$34,811	$92,351	$19,693,066
27	$57,438	$34,912	$92,351	$19,658,153
28	$57,336	$35,014	$92,351	$19,623,139
29	$57,234	$35,116	$92,351	$19,588,023
30	$57,132	$35,219	$92,351	$19,552,804
31	$57,029	$35,322	$92,351	$19,517,483
32	$56,926	$35,425	$92,351	$19,482,058
33	$56,823	$35,528	$92,351	$19,446,530
34	$56,719	$35,631	$92,351	$19,410,899
35	$56,615	$35,735	$92,351	$19,375,163
36	$56,511	$35,840	$92,351	$19,339,324

第3年供款共

$1,108,206

第3年利息

$684,944

第3年共還本金

$423,263

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$56,406	$35,944	$92,351	$19,303,379
38	$56,302	$36,049	$92,351	$19,267,330
39	$56,196	$36,154	$92,351	$19,231,176
40	$56,091	$36,260	$92,351	$19,194,917
41	$55,985	$36,365	$92,351	$19,158,551
42	$55,879	$36,471	$92,351	$19,122,080
43	$55,773	$36,578	$92,351	$19,085,502
44	$55,666	$36,684	$92,351	$19,048,818
45	$55,559	$36,791	$92,351	$19,012,026
46	$55,452	$36,899	$92,351	$18,975,127
47	$55,344	$37,006	$92,351	$18,938,121
48	$55,236	$37,114	$92,351	$18,901,007

第4年供款共

$1,108,206

第4年利息

$669,889

第4年共還本金

$438,317

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$55,128	$37,223	$92,351	$18,863,784
50	$55,019	$37,331	$92,351	$18,826,453
51	$54,910	$37,440	$92,351	$18,789,013
52	$54,801	$37,549	$92,351	$18,751,464
53	$54,692	$37,659	$92,351	$18,713,805
54	$54,582	$37,769	$92,351	$18,676,036
55	$54,472	$37,879	$92,351	$18,638,157
56	$54,361	$37,989	$92,351	$18,600,168
57	$54,250	$38,100	$92,351	$18,562,068
58	$54,139	$38,211	$92,351	$18,523,857
59	$54,028	$38,323	$92,351	$18,485,534
60	$53,916	$38,434	$92,351	$18,447,100

第5年供款共

$1,108,206

第5年利息

$654,300

第5年共還本金

$453,907

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$53,804	$38,546	$92,351	$18,408,553
62	$53,692	$38,659	$92,351	$18,369,895
63	$53,579	$38,772	$92,351	$18,331,123
64	$53,466	$38,885	$92,351	$18,292,238
65	$53,352	$38,998	$92,351	$18,253,240
66	$53,239	$39,112	$92,351	$18,214,128
67	$53,125	$39,226	$92,351	$18,174,902
68	$53,010	$39,340	$92,351	$18,135,562
69	$52,895	$39,455	$92,351	$18,096,107
70	$52,780	$39,570	$92,351	$18,056,536
71	$52,665	$39,686	$92,351	$18,016,851
72	$52,549	$39,801	$92,351	$17,977,049

第6年供款共

$1,108,206

第6年利息

$638,156

第6年共還本金

$470,051

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$52,433	$39,917	$92,351	$17,937,132
74	$52,317	$40,034	$92,351	$17,897,098
75	$52,200	$40,151	$92,351	$17,856,947
76	$52,083	$40,268	$92,351	$17,816,679
77	$51,965	$40,385	$92,351	$17,776,294
78	$51,848	$40,503	$92,351	$17,735,791
79	$51,729	$40,621	$92,351	$17,695,170
80	$51,611	$40,740	$92,351	$17,654,431
81	$51,492	$40,858	$92,351	$17,613,572
82	$51,373	$40,978	$92,351	$17,572,594
83	$51,253	$41,097	$92,351	$17,531,497
84	$51,134	$41,217	$92,351	$17,490,280

第7年供款共

$1,108,206

第7年利息

$621,437

第7年共還本金

$486,769

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$51,013	$41,337	$92,351	$17,448,943
86	$50,893	$41,458	$92,351	$17,407,485
87	$50,772	$41,579	$92,351	$17,365,907
88	$50,651	$41,700	$92,351	$17,324,207
89	$50,529	$41,822	$92,351	$17,282,385
90	$50,407	$41,944	$92,351	$17,240,442
91	$50,285	$42,066	$92,351	$17,198,376
92	$50,162	$42,189	$92,351	$17,156,187
93	$50,039	$42,312	$92,351	$17,113,875
94	$49,915	$42,435	$92,351	$17,071,440
95	$49,792	$42,559	$92,351	$17,028,881
96	$49,668	$42,683	$92,351	$16,986,198

第8年供款共

$1,108,206

第8年利息

$604,125

第8年共還本金

$504,082

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$49,543	$42,807	$92,351	$16,943,391
98	$49,418	$42,932	$92,351	$16,900,459
99	$49,293	$43,058	$92,351	$16,857,401
100	$49,167	$43,183	$92,351	$16,814,218
101	$49,041	$43,309	$92,351	$16,770,909
102	$48,915	$43,435	$92,351	$16,727,474
103	$48,788	$43,562	$92,351	$16,683,912
104	$48,661	$43,689	$92,351	$16,640,222
105	$48,534	$43,817	$92,351	$16,596,406
106	$48,406	$43,944	$92,351	$16,552,462
107	$48,278	$44,073	$92,351	$16,508,389
108	$48,149	$44,201	$92,351	$16,464,188

第9年供款共

$1,108,206

第9年利息

$586,196

第9年共還本金

$522,010

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$48,021	$44,330	$92,351	$16,419,858
110	$47,891	$44,459	$92,351	$16,375,399
111	$47,762	$44,589	$92,351	$16,330,810
112	$47,632	$44,719	$92,351	$16,286,091
113	$47,501	$44,849	$92,351	$16,241,241
114	$47,370	$44,980	$92,351	$16,196,261
115	$47,239	$45,111	$92,351	$16,151,150
116	$47,108	$45,243	$92,351	$16,105,907
117	$46,976	$45,375	$92,351	$16,060,532
118	$46,843	$45,507	$92,351	$16,015,024
119	$46,710	$45,640	$92,351	$15,969,384
120	$46,577	$45,773	$92,351	$15,923,611

第10年供款共

$1,108,206

第10年利息

$567,630

第10年共還本金

$540,577

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$46,444	$45,907	$92,351	$15,877,705
122	$46,310	$46,041	$92,351	$15,831,664
123	$46,176	$46,175	$92,351	$15,785,489
124	$46,041	$46,310	$92,351	$15,739,180
125	$45,906	$46,445	$92,351	$15,692,735
126	$45,770	$46,580	$92,351	$15,646,155
127	$45,635	$46,716	$92,351	$15,599,439
128	$45,498	$46,852	$92,351	$15,552,587
129	$45,362	$46,989	$92,351	$15,505,598
130	$45,225	$47,126	$92,351	$15,458,472
131	$45,087	$47,263	$92,351	$15,411,209
132	$44,949	$47,401	$92,351	$15,363,808

第11年供款共

$1,108,206

第11年利息

$548,403

第11年共還本金

$559,803

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$44,811	$47,539	$92,351	$15,316,268
134	$44,672	$47,678	$92,351	$15,268,590
135	$44,533	$47,817	$92,351	$15,220,773
136	$44,394	$47,957	$92,351	$15,172,816
137	$44,254	$48,096	$92,351	$15,124,720
138	$44,114	$48,237	$92,351	$15,076,483
139	$43,973	$48,377	$92,351	$15,028,106
140	$43,832	$48,519	$92,351	$14,979,587
141	$43,690	$48,660	$92,351	$14,930,927
142	$43,549	$48,802	$92,351	$14,882,125
143	$43,406	$48,944	$92,351	$14,833,181
144	$43,263	$49,087	$92,351	$14,784,094

第12年供款共

$1,108,206

第12年利息

$528,492

第12年共還本金

$579,714

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$43,120	$49,230	$92,351	$14,734,863
146	$42,977	$49,374	$92,351	$14,685,490
147	$42,833	$49,518	$92,351	$14,635,972
148	$42,688	$49,662	$92,351	$14,586,309
149	$42,543	$49,807	$92,351	$14,536,502
150	$42,398	$49,952	$92,351	$14,486,550
151	$42,252	$50,098	$92,351	$14,436,452
152	$42,106	$50,244	$92,351	$14,386,208
153	$41,960	$50,391	$92,351	$14,335,817
154	$41,813	$50,538	$92,351	$14,285,279
155	$41,665	$50,685	$92,351	$14,234,594
156	$41,518	$50,833	$92,351	$14,183,761

第13年供款共

$1,108,206

第13年利息

$507,874

第13年共還本金

$600,333

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$41,369	$50,981	$92,351	$14,132,780
158	$41,221	$51,130	$92,351	$14,081,650
159	$41,071	$51,279	$92,351	$14,030,371
160	$40,922	$51,429	$92,351	$13,978,942
161	$40,772	$51,579	$92,351	$13,927,364
162	$40,621	$51,729	$92,351	$13,875,635
163	$40,471	$51,880	$92,351	$13,823,755
164	$40,319	$52,031	$92,351	$13,771,723
165	$40,168	$52,183	$92,351	$13,719,540
166	$40,015	$52,335	$92,351	$13,667,205
167	$39,863	$52,488	$92,351	$13,614,717
168	$39,710	$52,641	$92,351	$13,562,076

第14年供款共

$1,108,206

第14年利息

$486,522

第14年共還本金

$621,685

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$39,556	$52,794	$92,351	$13,509,282
170	$39,402	$52,948	$92,351	$13,456,333
171	$39,248	$53,103	$92,351	$13,403,231
172	$39,093	$53,258	$92,351	$13,349,973
173	$38,937	$53,413	$92,351	$13,296,560
174	$38,782	$53,569	$92,351	$13,242,991
175	$38,625	$53,725	$92,351	$13,189,266
176	$38,469	$53,882	$92,351	$13,135,384
177	$38,312	$54,039	$92,351	$13,081,345
178	$38,154	$54,197	$92,351	$13,027,148
179	$37,996	$54,355	$92,351	$12,972,794
180	$37,837	$54,513	$92,351	$12,918,280

第15年供款共

$1,108,206

第15年利息

$464,410

第15年共還本金

$643,796

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$37,678	$54,672	$92,351	$12,863,608
182	$37,519	$54,832	$92,351	$12,808,776
183	$37,359	$54,992	$92,351	$12,753,785
184	$37,199	$55,152	$92,351	$12,698,633
185	$37,038	$55,313	$92,351	$12,643,320
186	$36,876	$55,474	$92,351	$12,587,846
187	$36,715	$55,636	$92,351	$12,532,210
188	$36,552	$55,798	$92,351	$12,476,412
189	$36,390	$55,961	$92,351	$12,420,451
190	$36,226	$56,124	$92,351	$12,364,326
191	$36,063	$56,288	$92,351	$12,308,038
192	$35,898	$56,452	$92,351	$12,251,586

第16年供款共

$1,108,206

第16年利息

$441,512

第16年共還本金

$666,694

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$35,734	$56,617	$92,351	$12,194,970
194	$35,569	$56,782	$92,351	$12,138,188
195	$35,403	$56,947	$92,351	$12,081,240
196	$35,237	$57,114	$92,351	$12,024,127
197	$35,070	$57,280	$92,351	$11,966,847
198	$34,903	$57,447	$92,351	$11,909,399
199	$34,736	$57,615	$92,351	$11,851,785
200	$34,568	$57,783	$92,351	$11,794,002
201	$34,399	$57,951	$92,351	$11,736,050
202	$34,230	$58,120	$92,351	$11,677,930
203	$34,061	$58,290	$92,351	$11,619,640
204	$33,891	$58,460	$92,351	$11,561,180

第17年供款共

$1,108,206

第17年利息

$417,800

第17年共還本金

$690,406

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$33,720	$58,630	$92,351	$11,502,550
206	$33,549	$58,801	$92,351	$11,443,748
207	$33,378	$58,973	$92,351	$11,384,775
208	$33,206	$59,145	$92,351	$11,325,630
209	$33,033	$59,317	$92,351	$11,266,313
210	$32,860	$59,490	$92,351	$11,206,823
211	$32,687	$59,664	$92,351	$11,147,159
212	$32,513	$59,838	$92,351	$11,087,321
213	$32,338	$60,013	$92,351	$11,027,308
214	$32,163	$60,188	$92,351	$10,967,121
215	$31,987	$60,363	$92,351	$10,906,757
216	$31,811	$60,539	$92,351	$10,846,218

第18年供款共

$1,108,206

第18年利息

$393,244

第18年共還本金

$714,962

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$31,635	$60,716	$92,351	$10,785,503
218	$31,458	$60,893	$92,351	$10,724,610
219	$31,280	$61,070	$92,351	$10,663,539
220	$31,102	$61,249	$92,351	$10,602,291
221	$30,923	$61,427	$92,351	$10,540,864
222	$30,744	$61,606	$92,351	$10,479,257
223	$30,565	$61,786	$92,351	$10,417,471
224	$30,384	$61,966	$92,351	$10,355,505
225	$30,204	$62,147	$92,351	$10,293,358
226	$30,022	$62,328	$92,351	$10,231,030
227	$29,841	$62,510	$92,351	$10,168,520
228	$29,658	$62,692	$92,351	$10,105,827

第19年供款共

$1,108,206

第19年利息

$367,815

第19年共還本金

$740,391

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$29,475	$62,875	$92,351	$10,042,952
230	$29,292	$63,059	$92,351	$9,979,894
231	$29,108	$63,243	$92,351	$9,916,651
232	$28,924	$63,427	$92,351	$9,853,224
233	$28,739	$63,612	$92,351	$9,789,612
234	$28,553	$63,797	$92,351	$9,725,815
235	$28,367	$63,984	$92,351	$9,661,831
236	$28,180	$64,170	$92,351	$9,597,661
237	$27,993	$64,357	$92,351	$9,533,304
238	$27,805	$64,545	$92,351	$9,468,758
239	$27,617	$64,733	$92,351	$9,404,025
240	$27,428	$64,922	$92,351	$9,339,103

第20年供款共

$1,108,206

第20年利息

$341,482

第20年共還本金

$766,724

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$27,239	$65,111	$92,351	$9,273,992
242	$27,049	$65,301	$92,351	$9,208,690
243	$26,859	$65,492	$92,351	$9,143,198
244	$26,668	$65,683	$92,351	$9,077,515
245	$26,476	$65,874	$92,351	$9,011,641
246	$26,284	$66,067	$92,351	$8,945,574
247	$26,091	$66,259	$92,351	$8,879,315
248	$25,898	$66,453	$92,351	$8,812,863
249	$25,704	$66,646	$92,351	$8,746,216
250	$25,510	$66,841	$92,351	$8,679,376
251	$25,315	$67,036	$92,351	$8,612,340
252	$25,119	$67,231	$92,351	$8,545,109

第21年供款共

$1,108,206

第21年利息

$314,212

第21年共還本金

$793,994

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$24,923	$67,427	$92,351	$8,477,681
254	$24,727	$67,624	$92,351	$8,410,057
255	$24,529	$67,821	$92,351	$8,342,236
256	$24,332	$68,019	$92,351	$8,274,217
257	$24,133	$68,217	$92,351	$8,206,000
258	$23,934	$68,416	$92,351	$8,137,583
259	$23,735	$68,616	$92,351	$8,068,968
260	$23,534	$68,816	$92,351	$8,000,151
261	$23,334	$69,017	$92,351	$7,931,135
262	$23,132	$69,218	$92,351	$7,861,917
263	$22,931	$69,420	$92,351	$7,792,497
264	$22,728	$69,622	$92,351	$7,722,874

第22年供款共

$1,108,206

第22年利息

$285,972

第22年共還本金

$822,234

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$22,525	$69,825	$92,351	$7,653,049
266	$22,321	$70,029	$92,351	$7,583,020
267	$22,117	$70,233	$92,351	$7,512,786
268	$21,912	$70,438	$92,351	$7,442,348
269	$21,707	$70,644	$92,351	$7,371,704
270	$21,501	$70,850	$92,351	$7,300,855
271	$21,294	$71,056	$92,351	$7,229,798
272	$21,087	$71,264	$92,351	$7,158,535
273	$20,879	$71,471	$92,351	$7,087,063
274	$20,671	$71,680	$92,351	$7,015,383
275	$20,462	$71,889	$92,351	$6,943,494
276	$20,252	$72,099	$92,351	$6,871,396

第23年供款共

$1,108,206

第23年利息

$256,728

第23年共還本金

$851,479

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$20,042	$72,309	$92,351	$6,799,087
278	$19,831	$72,520	$92,351	$6,726,567
279	$19,619	$72,731	$92,351	$6,653,835
280	$19,407	$72,944	$92,351	$6,580,892
281	$19,194	$73,156	$92,351	$6,507,736
282	$18,981	$73,370	$92,351	$6,434,366
283	$18,767	$73,584	$92,351	$6,360,782
284	$18,552	$73,798	$92,351	$6,286,984
285	$18,337	$74,013	$92,351	$6,212,971
286	$18,121	$74,229	$92,351	$6,138,741
287	$17,905	$74,446	$92,351	$6,064,295
288	$17,688	$74,663	$92,351	$5,989,632

第24年供款共

$1,108,206

第24年利息

$226,443

第24年共還本金

$881,763

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$17,470	$74,881	$92,351	$5,914,752
290	$17,251	$75,099	$92,351	$5,839,652
291	$17,032	$75,318	$92,351	$5,764,334
292	$16,813	$75,538	$92,351	$5,688,796
293	$16,592	$75,758	$92,351	$5,613,038
294	$16,371	$75,979	$92,351	$5,537,059
295	$16,150	$76,201	$92,351	$5,460,858
296	$15,928	$76,423	$92,351	$5,384,435
297	$15,705	$76,646	$92,351	$5,307,789
298	$15,481	$76,869	$92,351	$5,230,920
299	$15,257	$77,094	$92,351	$5,153,826
300	$15,032	$77,319	$92,351	$5,076,508

第25年供款共

$1,108,206

第25年利息

$195,082

第25年共還本金

$913,125

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$14,806	$77,544	$92,351	$4,998,963
302	$14,580	$77,770	$92,351	$4,921,193
303	$14,353	$77,997	$92,351	$4,843,196
304	$14,126	$78,225	$92,351	$4,764,972
305	$13,898	$78,453	$92,351	$4,686,519
306	$13,669	$78,682	$92,351	$4,607,837
307	$13,440	$78,911	$92,351	$4,528,926
308	$13,209	$79,141	$92,351	$4,449,785
309	$12,979	$79,372	$92,351	$4,370,413
310	$12,747	$79,603	$92,351	$4,290,810
311	$12,515	$79,836	$92,351	$4,210,974
312	$12,282	$80,069	$92,351	$4,130,906

第26年供款共

$1,108,206

第26年利息

$162,604

第26年共還本金

$945,602

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$12,048	$80,302	$92,351	$4,050,604
314	$11,814	$80,536	$92,351	$3,970,067
315	$11,579	$80,771	$92,351	$3,889,296
316	$11,344	$81,007	$92,351	$3,808,289
317	$11,108	$81,243	$92,351	$3,727,046
318	$10,871	$81,480	$92,351	$3,645,566
319	$10,633	$81,718	$92,351	$3,563,849
320	$10,395	$81,956	$92,351	$3,481,893
321	$10,156	$82,195	$92,351	$3,399,698
322	$9,916	$82,435	$92,351	$3,317,263
323	$9,675	$82,675	$92,351	$3,234,588
324	$9,434	$82,916	$92,351	$3,151,672

第27年供款共

$1,108,206

第27年利息

$128,972

第27年共還本金

$979,234

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$9,192	$83,158	$92,351	$3,068,513
326	$8,950	$83,401	$92,351	$2,985,113
327	$8,707	$83,644	$92,351	$2,901,469
328	$8,463	$83,888	$92,351	$2,817,581
329	$8,218	$84,133	$92,351	$2,733,448
330	$7,973	$84,378	$92,351	$2,649,070
331	$7,726	$84,624	$92,351	$2,564,446
332	$7,480	$84,871	$92,351	$2,479,575
333	$7,232	$85,118	$92,351	$2,394,457
334	$6,984	$85,367	$92,351	$2,309,090
335	$6,735	$85,616	$92,351	$2,223,474
336	$6,485	$85,865	$92,351	$2,137,609

第28年供款共

$1,108,206

第28年利息

$94,144

第28年共還本金

$1,014,062

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,235	$86,116	$92,351	$2,051,493
338	$5,984	$86,367	$92,351	$1,965,126
339	$5,732	$86,619	$92,351	$1,878,507
340	$5,479	$86,872	$92,351	$1,791,636
341	$5,226	$87,125	$92,351	$1,704,511
342	$4,971	$87,379	$92,351	$1,617,132
343	$4,717	$87,634	$92,351	$1,529,498
344	$4,461	$87,889	$92,351	$1,441,608
345	$4,205	$88,146	$92,351	$1,353,463
346	$3,948	$88,403	$92,351	$1,265,060
347	$3,690	$88,661	$92,351	$1,176,399
348	$3,431	$88,919	$92,351	$1,087,479

第29年供款共

$1,108,206

第29年利息

$58,077

第29年共還本金

$1,050,130

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,172	$89,179	$92,351	$998,301
350	$2,912	$89,439	$92,351	$908,862
351	$2,651	$89,700	$92,351	$819,162
352	$2,389	$89,961	$92,351	$729,201
353	$2,127	$90,224	$92,351	$638,977
354	$1,864	$90,487	$92,351	$548,490
355	$1,600	$90,751	$92,351	$457,740
356	$1,335	$91,015	$92,351	$366,724
357	$1,070	$91,281	$92,351	$275,443
358	$803	$91,547	$92,351	$183,896
359	$536	$91,814	$92,351	$92,082
360	$269	$92,082	$92,351	$0

第30年供款共

$1,108,206

第30年利息

$20,727

第30年共還本金

$1,087,479

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$21,010,191

免責聲明

筍盤推介

按揭保險費
info