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$20,669,658

每月供款
$92,222

首期

$-12,860,000

總貸款額

$20,860,000

總利息

$12,339,658

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-12,530,000

按月供比率計算

$184,443

置業成本總預算

HK$-12,530,000

首期

$-12,860,000
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

$184,443

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

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

@9,305

建

1,217 呎

@6,491

local_fire_department 至HIT flight_takeoff 移民急讓

售$790 萬

實

849 呎

@9,305

建

1,217 呎

@6,491

售$790 萬

local_fire_department 至HIT flight_takeoff 移民急讓

西貢逸瓏園

thumb_up

西貢低密度屋苑地下特色單位

實

538 呎

@14,498

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$780 萬

實

538 呎

@14,498

售$780 萬

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

西貢逸瓏海滙第

thumb_up

逸瓏海滙

實

586 呎

@14,300

local_fire_department 至HIT

售$838 萬

實

586 呎

@14,300

售$838 萬

local_fire_department 至HIT

馬鞍山海典居第02座

thumb_up

海典居罕有東南2房放賣市中心有露台

實

558 呎

@13,082

建

733 呎

@9,959

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

售$730 萬

實

558 呎

@13,082

建

733 呎

@9,959

售$730 萬

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

獨家

大埔雲滙第02期第09座

thumb_up

【特色單位】天台2房！

實

466 呎

@16,416

real_estate_agent 罕有放盤 hotel_class 樓王 vpn_key 有匙即睇

售$765 萬

實

466 呎

@16,416

售$765 萬

real_estate_agent 罕有放盤 hotel_class 樓王 vpn_key 有匙即睇

馬鞍山迎海第04期駿岸第08座

thumb_up

2房2廳東北迎海

實

512 呎

@14,414

local_fire_department 至HIT hotel_class 樓王 flight_takeoff 移民急讓 pets 愛竉必選

售$738 萬

實

512 呎

@14,414

售$738 萬

local_fire_department 至HIT hotel_class 樓王 flight_takeoff 移民急讓 pets 愛竉必選

馬鞍山銀湖天峰第07座

thumb_up

馬鞍烏奚沙上蓋

實

570 呎

@15,439

建

748 呎

@11,765

local_fire_department 至HIT

售$880 萬

實

570 呎

@15,439

建

748 呎

@11,765

售$880 萬

local_fire_department 至HIT

VR實景

馬鞍山雲海第01期榕海臺第01座

thumb_up

雲海榕海臺 1房低密度高尚住宅

實

383 呎

@18,538

transfer_within_a_station 人才必選

售$710 萬

實

383 呎

@18,538

售$710 萬

transfer_within_a_station 人才必選

馬鞍山翠擁華庭第05座

thumb_up

翠擁華庭大3房內園池景東南方向有工人房

實

816 呎

@10,417

建

1,052 呎

@8,080

local_offer 低水筍價

售$850 萬

實

816 呎

@10,417

建

1,052 呎

@8,080

售$850 萬

local_offer 低水筍價

VR實景

馬鞍山翠擁華庭第02座

thumb_up

翠擁華庭大3房

實

816 呎

@9,804

建

1,052 呎

@7,605

local_offer 低水筍價 verified 首置必買

售$800 萬

實

816 呎

@9,804

建

1,052 呎

@7,605

售$800 萬

local_offer 低水筍價 verified 首置必買

VR實景

馬鞍山星漣海第03A座

thumb_up

三房一儲一套房低密度寧靜住宅區

實

780 呎

@11,538

local_fire_department 至HIT price_change 蝕讓盤

售$900 萬

實

780 呎

@11,538

售$900 萬

local_fire_department 至HIT price_change 蝕讓盤

馬鞍山聽濤雅苑第08座

thumb_up

真筍盤@三房套加工人房！業主求賣，還價即成

實

745 呎

@10,470

建

927 呎

@8,414

local_fire_department 至HIT

售$780 萬

實

745 呎

@10,470

建

927 呎

@8,414

售$780 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$124,846	$95,934	$78,616	$67,094
1.500	$129,487	$100,659	$83,427	$71,992
2.000	$134,236	$105,527	$88,416	$77,103
2.500	$139,092	$110,538	$93,581	$82,422
3.000	$144,055	$115,689	$98,920	$87,947
3.375	$147,847	$119,644	$103,037	$92,221
3.500	$149,124	$120,980	$104,430	$93,671
4.000	$154,299	$126,407	$110,107	$99,589
4.500	$159,578	$131,971	$115,947	$105,695
5.000	$164,960	$137,667	$121,945	$111,981
5.500	$170,444	$143,493	$128,099	$118,441
6.000	$176,029	$149,448	$134,401	$125,066

每月供款$92,222

年期

30年

貸款金額

$20,860,000

總利息

$12,339,658

總貸款連利息

$33,199,658

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$58,669	$33,553	$92,221	$20,826,447
2	$58,574	$33,647	$92,221	$20,792,801
3	$58,480	$33,742	$92,221	$20,759,059
4	$58,385	$33,836	$92,221	$20,725,223
5	$58,290	$33,932	$92,221	$20,691,291
6	$58,194	$34,027	$92,221	$20,657,264
7	$58,099	$34,123	$92,221	$20,623,141
8	$58,003	$34,219	$92,221	$20,588,923
9	$57,906	$34,315	$92,221	$20,554,608
10	$57,810	$34,411	$92,221	$20,520,196
11	$57,713	$34,508	$92,221	$20,485,688
12	$57,616	$34,605	$92,221	$20,451,083

第1年供款共

$1,106,655

第1年利息

$697,738

第1年共還本金

$408,917

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$57,519	$34,703	$92,221	$20,416,380
14	$57,421	$34,800	$92,221	$20,381,580
15	$57,323	$34,898	$92,221	$20,346,682
16	$57,225	$34,996	$92,221	$20,311,686
17	$57,127	$35,095	$92,221	$20,276,591
18	$57,028	$35,193	$92,221	$20,241,398
19	$56,929	$35,292	$92,221	$20,206,105
20	$56,830	$35,392	$92,221	$20,170,714
21	$56,730	$35,491	$92,221	$20,135,223
22	$56,630	$35,591	$92,221	$20,099,632
23	$56,530	$35,691	$92,221	$20,063,941
24	$56,430	$35,791	$92,221	$20,028,149

第2年供款共

$1,106,655

第2年利息

$683,722

第2年共還本金

$422,934

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$56,329	$35,892	$92,221	$19,992,257
26	$56,228	$35,993	$92,221	$19,956,264
27	$56,127	$36,094	$92,221	$19,920,170
28	$56,025	$36,196	$92,221	$19,883,974
29	$55,924	$36,298	$92,221	$19,847,676
30	$55,822	$36,400	$92,221	$19,811,277
31	$55,719	$36,502	$92,221	$19,774,775
32	$55,617	$36,605	$92,221	$19,738,170
33	$55,514	$36,708	$92,221	$19,701,462
34	$55,410	$36,811	$92,221	$19,664,651
35	$55,307	$36,914	$92,221	$19,627,737
36	$55,203	$37,018	$92,221	$19,590,719

第3年供款共

$1,106,655

第3年利息

$669,225

第3年共還本金

$437,431

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$55,099	$37,122	$92,221	$19,553,596
38	$54,994	$37,227	$92,221	$19,516,370
39	$54,890	$37,331	$92,221	$19,479,038
40	$54,785	$37,436	$92,221	$19,441,602
41	$54,680	$37,542	$92,221	$19,404,060
42	$54,574	$37,647	$92,221	$19,366,412
43	$54,468	$37,753	$92,221	$19,328,659
44	$54,362	$37,859	$92,221	$19,290,800
45	$54,255	$37,966	$92,221	$19,252,834
46	$54,149	$38,073	$92,221	$19,214,761
47	$54,042	$38,180	$92,221	$19,176,581
48	$53,934	$38,287	$92,221	$19,138,294

第4年供款共

$1,106,655

第4年利息

$654,231

第4年共還本金

$452,424

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$53,826	$38,395	$92,221	$19,099,900
50	$53,718	$38,503	$92,221	$19,061,397
51	$53,610	$38,611	$92,221	$19,022,786
52	$53,502	$38,720	$92,221	$18,984,066
53	$53,393	$38,829	$92,221	$18,945,237
54	$53,283	$38,938	$92,221	$18,906,300
55	$53,174	$39,047	$92,221	$18,867,252
56	$53,064	$39,157	$92,221	$18,828,095
57	$52,954	$39,267	$92,221	$18,788,828
58	$52,844	$39,378	$92,221	$18,749,450
59	$52,733	$39,488	$92,221	$18,709,962
60	$52,622	$39,600	$92,221	$18,670,362

第5年供款共

$1,106,655

第5年利息

$638,723

第5年共還本金

$467,932

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$52,510	$39,711	$92,221	$18,630,651
62	$52,399	$39,823	$92,221	$18,590,829
63	$52,287	$39,935	$92,221	$18,550,894
64	$52,174	$40,047	$92,221	$18,510,847
65	$52,062	$40,160	$92,221	$18,470,688
66	$51,949	$40,272	$92,221	$18,430,415
67	$51,836	$40,386	$92,221	$18,390,030
68	$51,722	$40,499	$92,221	$18,349,530
69	$51,608	$40,613	$92,221	$18,308,917
70	$51,494	$40,727	$92,221	$18,268,190
71	$51,379	$40,842	$92,221	$18,227,348
72	$51,264	$40,957	$92,221	$18,186,391

第6年供款共

$1,106,655

第6年利息

$622,684

第6年共還本金

$483,971

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$51,149	$41,072	$92,221	$18,145,319
74	$51,034	$41,188	$92,221	$18,104,131
75	$50,918	$41,303	$92,221	$18,062,828
76	$50,802	$41,420	$92,221	$18,021,408
77	$50,685	$41,536	$92,221	$17,979,872
78	$50,568	$41,653	$92,221	$17,938,219
79	$50,451	$41,770	$92,221	$17,896,449
80	$50,334	$41,888	$92,221	$17,854,562
81	$50,216	$42,005	$92,221	$17,812,557
82	$50,098	$42,123	$92,221	$17,770,433
83	$49,979	$42,242	$92,221	$17,728,191
84	$49,861	$42,361	$92,221	$17,685,830

第7年供款共

$1,106,655

第7年利息

$606,095

第7年共還本金

$500,560

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$49,741	$42,480	$92,221	$17,643,351
86	$49,622	$42,599	$92,221	$17,600,751
87	$49,502	$42,719	$92,221	$17,558,032
88	$49,382	$42,839	$92,221	$17,515,193
89	$49,261	$42,960	$92,221	$17,472,233
90	$49,141	$43,081	$92,221	$17,429,152
91	$49,019	$43,202	$92,221	$17,385,951
92	$48,898	$43,323	$92,221	$17,342,627
93	$48,776	$43,445	$92,221	$17,299,182
94	$48,654	$43,567	$92,221	$17,255,615
95	$48,531	$43,690	$92,221	$17,211,925
96	$48,409	$43,813	$92,221	$17,168,112

第8年供款共

$1,106,655

第8年利息

$588,937

第8年共還本金

$517,718

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$48,285	$43,936	$92,221	$17,124,176
98	$48,162	$44,060	$92,221	$17,080,117
99	$48,038	$44,183	$92,221	$17,035,933
100	$47,914	$44,308	$92,221	$16,991,626
101	$47,789	$44,432	$92,221	$16,947,193
102	$47,664	$44,557	$92,221	$16,902,636
103	$47,539	$44,683	$92,221	$16,857,953
104	$47,413	$44,808	$92,221	$16,813,145
105	$47,287	$44,934	$92,221	$16,768,211
106	$47,161	$45,061	$92,221	$16,723,150
107	$47,034	$45,187	$92,221	$16,677,963
108	$46,907	$45,314	$92,221	$16,632,648

第9年供款共

$1,106,655

第9年利息

$571,191

第9年共還本金

$535,464

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$46,779	$45,442	$92,221	$16,587,206
110	$46,652	$45,570	$92,221	$16,541,637
111	$46,523	$45,698	$92,221	$16,495,939
112	$46,395	$45,826	$92,221	$16,450,112
113	$46,266	$45,955	$92,221	$16,404,157
114	$46,137	$46,085	$92,221	$16,358,072
115	$46,007	$46,214	$92,221	$16,311,858
116	$45,877	$46,344	$92,221	$16,265,514
117	$45,747	$46,475	$92,221	$16,219,039
118	$45,616	$46,605	$92,221	$16,172,434
119	$45,485	$46,736	$92,221	$16,125,698
120	$45,354	$46,868	$92,221	$16,078,830

第10年供款共

$1,106,655

第10年利息

$552,837

第10年共還本金

$553,818

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$45,222	$47,000	$92,221	$16,031,831
122	$45,090	$47,132	$92,221	$15,984,699
123	$44,957	$47,264	$92,221	$15,937,435
124	$44,824	$47,397	$92,221	$15,890,037
125	$44,691	$47,531	$92,221	$15,842,507
126	$44,557	$47,664	$92,221	$15,794,843
127	$44,423	$47,798	$92,221	$15,747,044
128	$44,289	$47,933	$92,221	$15,699,112
129	$44,154	$48,068	$92,221	$15,651,044
130	$44,019	$48,203	$92,221	$15,602,841
131	$43,883	$48,338	$92,221	$15,554,503
132	$43,747	$48,474	$92,221	$15,506,029

第11年供款共

$1,106,655

第11年利息

$533,854

第11年共還本金

$572,801

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$43,611	$48,611	$92,221	$15,457,418
134	$43,474	$48,747	$92,221	$15,408,671
135	$43,337	$48,884	$92,221	$15,359,787
136	$43,199	$49,022	$92,221	$15,310,765
137	$43,062	$49,160	$92,221	$15,261,605
138	$42,923	$49,298	$92,221	$15,212,307
139	$42,785	$49,437	$92,221	$15,162,870
140	$42,646	$49,576	$92,221	$15,113,295
141	$42,506	$49,715	$92,221	$15,063,579
142	$42,366	$49,855	$92,221	$15,013,725
143	$42,226	$49,995	$92,221	$14,963,729
144	$42,085	$50,136	$92,221	$14,913,594

第12年供款共

$1,106,655

第12年利息

$514,220

第12年共還本金

$592,435

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$41,944	$50,277	$92,221	$14,863,317
146	$41,803	$50,418	$92,221	$14,812,899
147	$41,661	$50,560	$92,221	$14,762,339
148	$41,519	$50,702	$92,221	$14,711,636
149	$41,376	$50,845	$92,221	$14,660,792
150	$41,233	$50,988	$92,221	$14,609,804
151	$41,090	$51,131	$92,221	$14,558,673
152	$40,946	$51,275	$92,221	$14,507,398
153	$40,802	$51,419	$92,221	$14,455,978
154	$40,657	$51,564	$92,221	$14,404,415
155	$40,512	$51,709	$92,221	$14,352,706
156	$40,367	$51,854	$92,221	$14,300,851

第13年供款共

$1,106,655

第13年利息

$493,913

第13年共還本金

$612,742

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$40,221	$52,000	$92,221	$14,248,851
158	$40,075	$52,146	$92,221	$14,196,705
159	$39,928	$52,293	$92,221	$14,144,412
160	$39,781	$52,440	$92,221	$14,091,972
161	$39,634	$52,588	$92,221	$14,039,384
162	$39,486	$52,736	$92,221	$13,986,649
163	$39,337	$52,884	$92,221	$13,933,765
164	$39,189	$53,033	$92,221	$13,880,732
165	$39,040	$53,182	$92,221	$13,827,551
166	$38,890	$53,331	$92,221	$13,774,219
167	$38,740	$53,481	$92,221	$13,720,738
168	$38,590	$53,632	$92,221	$13,667,106

第14年供款共

$1,106,655

第14年利息

$472,910

第14年共還本金

$633,745

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$38,439	$53,783	$92,221	$13,613,324
170	$38,287	$53,934	$92,221	$13,559,390
171	$38,136	$54,085	$92,221	$13,505,305
172	$37,984	$54,238	$92,221	$13,451,067
173	$37,831	$54,390	$92,221	$13,396,677
174	$37,678	$54,543	$92,221	$13,342,134
175	$37,525	$54,697	$92,221	$13,287,437
176	$37,371	$54,850	$92,221	$13,232,587
177	$37,217	$55,005	$92,221	$13,177,582
178	$37,062	$55,159	$92,221	$13,122,423
179	$36,907	$55,314	$92,221	$13,067,108
180	$36,751	$55,470	$92,221	$13,011,638

第15年供款共

$1,106,655

第15年利息

$451,187

第15年共還本金

$655,468

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$36,595	$55,626	$92,221	$12,956,012
182	$36,439	$55,782	$92,221	$12,900,230
183	$36,282	$55,939	$92,221	$12,844,290
184	$36,125	$56,097	$92,221	$12,788,194
185	$35,967	$56,254	$92,221	$12,731,939
186	$35,809	$56,413	$92,221	$12,675,527
187	$35,650	$56,571	$92,221	$12,618,955
188	$35,491	$56,730	$92,221	$12,562,225
189	$35,331	$56,890	$92,221	$12,505,335
190	$35,171	$57,050	$92,221	$12,448,285
191	$35,011	$57,210	$92,221	$12,391,074
192	$34,850	$57,371	$92,221	$12,333,703

第16年供款共

$1,106,655

第16年利息

$428,720

第16年共還本金

$677,935

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$34,689	$57,533	$92,221	$12,276,170
194	$34,527	$57,695	$92,221	$12,218,476
195	$34,364	$57,857	$92,221	$12,160,619
196	$34,202	$58,020	$92,221	$12,102,599
197	$34,039	$58,183	$92,221	$12,044,417
198	$33,875	$58,346	$92,221	$11,986,070
199	$33,711	$58,510	$92,221	$11,927,560
200	$33,546	$58,675	$92,221	$11,868,885
201	$33,381	$58,840	$92,221	$11,810,045
202	$33,216	$59,006	$92,221	$11,751,039
203	$33,050	$59,171	$92,221	$11,691,868
204	$32,883	$59,338	$92,221	$11,632,530

第17年供款共

$1,106,655

第17年利息

$405,482

第17年共還本金

$701,173

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$32,716	$59,505	$92,221	$11,573,025
206	$32,549	$59,672	$92,221	$11,513,353
207	$32,381	$59,840	$92,221	$11,453,513
208	$32,213	$60,008	$92,221	$11,393,505
209	$32,044	$60,177	$92,221	$11,333,328
210	$31,875	$60,346	$92,221	$11,272,981
211	$31,705	$60,516	$92,221	$11,212,465
212	$31,535	$60,686	$92,221	$11,151,779
213	$31,364	$60,857	$92,221	$11,090,922
214	$31,193	$61,028	$92,221	$11,029,894
215	$31,022	$61,200	$92,221	$10,968,695
216	$30,849	$61,372	$92,221	$10,907,323

第18年供款共

$1,106,655

第18年利息

$381,448

第18年共還本金

$725,207

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$30,677	$61,544	$92,221	$10,845,778
218	$30,504	$61,718	$92,221	$10,784,061
219	$30,330	$61,891	$92,221	$10,722,170
220	$30,156	$62,065	$92,221	$10,660,105
221	$29,982	$62,240	$92,221	$10,597,865
222	$29,806	$62,415	$92,221	$10,535,450
223	$29,631	$62,590	$92,221	$10,472,860
224	$29,455	$62,766	$92,221	$10,410,093
225	$29,278	$62,943	$92,221	$10,347,151
226	$29,101	$63,120	$92,221	$10,284,031
227	$28,924	$63,297	$92,221	$10,220,733
228	$28,746	$63,475	$92,221	$10,157,258

第19年供款共

$1,106,655

第19年利息

$356,590

第19年共還本金

$750,065

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$28,567	$63,654	$92,221	$10,093,604
230	$28,388	$63,833	$92,221	$10,029,771
231	$28,209	$64,013	$92,221	$9,965,758
232	$28,029	$64,193	$92,221	$9,901,566
233	$27,848	$64,373	$92,221	$9,837,193
234	$27,667	$64,554	$92,221	$9,772,638
235	$27,486	$64,736	$92,221	$9,707,903
236	$27,303	$64,918	$92,221	$9,642,985
237	$27,121	$65,100	$92,221	$9,577,884
238	$26,938	$65,283	$92,221	$9,512,601
239	$26,754	$65,467	$92,221	$9,447,134
240	$26,570	$65,651	$92,221	$9,381,483

第20年供款共

$1,106,655

第20年利息

$330,880

第20年共還本金

$775,775

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$26,385	$65,836	$92,221	$9,315,647
242	$26,200	$66,021	$92,221	$9,249,626
243	$26,015	$66,207	$92,221	$9,183,419
244	$25,828	$66,393	$92,221	$9,117,026
245	$25,642	$66,580	$92,221	$9,050,447
246	$25,454	$66,767	$92,221	$8,983,680
247	$25,267	$66,955	$92,221	$8,916,725
248	$25,078	$67,143	$92,221	$8,849,582
249	$24,889	$67,332	$92,221	$8,782,250
250	$24,700	$67,521	$92,221	$8,714,729
251	$24,510	$67,711	$92,221	$8,647,018
252	$24,320	$67,902	$92,221	$8,579,116

第21年供款共

$1,106,655

第21年利息

$304,289

第21年共還本金

$802,366

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$24,129	$68,093	$92,221	$8,511,024
254	$23,937	$68,284	$92,221	$8,442,740
255	$23,745	$68,476	$92,221	$8,374,264
256	$23,553	$68,669	$92,221	$8,305,595
257	$23,359	$68,862	$92,221	$8,236,733
258	$23,166	$69,055	$92,221	$8,167,678
259	$22,972	$69,250	$92,221	$8,098,428
260	$22,777	$69,444	$92,221	$8,028,984
261	$22,582	$69,640	$92,221	$7,959,344
262	$22,386	$69,836	$92,221	$7,889,508
263	$22,189	$70,032	$92,221	$7,819,476
264	$21,992	$70,229	$92,221	$7,749,247

第22年供款共

$1,106,655

第22年利息

$276,786

第22年共還本金

$829,869

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$21,795	$70,427	$92,221	$7,678,821
266	$21,597	$70,625	$92,221	$7,608,196
267	$21,398	$70,823	$92,221	$7,537,373
268	$21,199	$71,022	$92,221	$7,466,351
269	$20,999	$71,222	$92,221	$7,395,129
270	$20,799	$71,422	$92,221	$7,323,706
271	$20,598	$71,623	$92,221	$7,252,083
272	$20,396	$71,825	$92,221	$7,180,258
273	$20,194	$72,027	$92,221	$7,108,231
274	$19,992	$72,229	$92,221	$7,036,002
275	$19,789	$72,433	$92,221	$6,963,569
276	$19,585	$72,636	$92,221	$6,890,933

第23年供款共

$1,106,655

第23年利息

$248,341

第23年共還本金

$858,314

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$19,381	$72,841	$92,221	$6,818,093
278	$19,176	$73,045	$92,221	$6,745,047
279	$18,970	$73,251	$92,221	$6,671,796
280	$18,764	$73,457	$92,221	$6,598,339
281	$18,558	$73,663	$92,221	$6,524,676
282	$18,351	$73,871	$92,221	$6,450,805
283	$18,143	$74,078	$92,221	$6,376,727
284	$17,935	$74,287	$92,221	$6,302,440
285	$17,726	$74,496	$92,221	$6,227,945
286	$17,516	$74,705	$92,221	$6,153,239
287	$17,306	$74,915	$92,221	$6,078,324
288	$17,095	$75,126	$92,221	$6,003,198

第24年供款共

$1,106,655

第24年利息

$218,920

第24年共還本金

$887,735

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$16,884	$75,337	$92,221	$5,927,861
290	$16,672	$75,549	$92,221	$5,852,312
291	$16,460	$75,762	$92,221	$5,776,550
292	$16,247	$75,975	$92,221	$5,700,575
293	$16,033	$76,188	$92,221	$5,624,387
294	$15,819	$76,403	$92,221	$5,547,984
295	$15,604	$76,618	$92,221	$5,471,367
296	$15,388	$76,833	$92,221	$5,394,534
297	$15,172	$77,049	$92,221	$5,317,485
298	$14,955	$77,266	$92,221	$5,240,219
299	$14,738	$77,483	$92,221	$5,162,736
300	$14,520	$77,701	$92,221	$5,085,035

第25年供款共

$1,106,655

第25年利息

$188,492

第25年共還本金

$918,164

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$14,302	$77,920	$92,221	$5,007,115
302	$14,083	$78,139	$92,221	$4,928,976
303	$13,863	$78,359	$92,221	$4,850,618
304	$13,642	$78,579	$92,221	$4,772,039
305	$13,421	$78,800	$92,221	$4,693,239
306	$13,200	$79,022	$92,221	$4,614,217
307	$12,977	$79,244	$92,221	$4,534,973
308	$12,755	$79,467	$92,221	$4,455,507
309	$12,531	$79,690	$92,221	$4,375,817
310	$12,307	$79,914	$92,221	$4,295,902
311	$12,082	$80,139	$92,221	$4,215,763
312	$11,857	$80,364	$92,221	$4,135,399

第26年供款共

$1,106,655

第26年利息

$157,020

第26年共還本金

$949,636

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$11,631	$80,590	$92,221	$4,054,808
314	$11,404	$80,817	$92,221	$3,973,991
315	$11,177	$81,044	$92,221	$3,892,947
316	$10,949	$81,272	$92,221	$3,811,675
317	$10,720	$81,501	$92,221	$3,730,174
318	$10,491	$81,730	$92,221	$3,648,443
319	$10,261	$81,960	$92,221	$3,566,483
320	$10,031	$82,191	$92,221	$3,484,293
321	$9,800	$82,422	$92,221	$3,401,871
322	$9,568	$82,654	$92,221	$3,319,218
323	$9,335	$82,886	$92,221	$3,236,332
324	$9,102	$83,119	$92,221	$3,153,213

第27年供款共

$1,106,655

第27年利息

$124,469

第27年共還本金

$982,186

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$8,868	$83,353	$92,221	$3,069,860
326	$8,634	$83,587	$92,221	$2,986,272
327	$8,399	$83,822	$92,221	$2,902,450
328	$8,163	$84,058	$92,221	$2,818,392
329	$7,927	$84,295	$92,221	$2,734,097
330	$7,690	$84,532	$92,221	$2,649,566
331	$7,452	$84,769	$92,221	$2,564,796
332	$7,213	$85,008	$92,221	$2,479,789
333	$6,974	$85,247	$92,221	$2,394,542
334	$6,735	$85,487	$92,221	$2,309,055
335	$6,494	$85,727	$92,221	$2,223,328
336	$6,253	$85,968	$92,221	$2,137,360

第28年供款共

$1,106,655

第28年利息

$90,803

第28年共還本金

$1,015,853

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,011	$86,210	$92,221	$2,051,150
338	$5,769	$86,452	$92,221	$1,964,698
339	$5,526	$86,696	$92,221	$1,878,002
340	$5,282	$86,939	$92,221	$1,791,063
341	$5,037	$87,184	$92,221	$1,703,879
342	$4,792	$87,429	$92,221	$1,616,450
343	$4,546	$87,675	$92,221	$1,528,775
344	$4,300	$87,922	$92,221	$1,440,853
345	$4,052	$88,169	$92,221	$1,352,684
346	$3,804	$88,417	$92,221	$1,264,267
347	$3,556	$88,666	$92,221	$1,175,602
348	$3,306	$88,915	$92,221	$1,086,687

第29年供款共

$1,106,655

第29年利息

$55,982

第29年共還本金

$1,050,673

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,056	$89,165	$92,221	$997,522
350	$2,806	$89,416	$92,221	$908,106
351	$2,554	$89,667	$92,221	$818,439
352	$2,302	$89,919	$92,221	$728,520
353	$2,049	$90,172	$92,221	$638,347
354	$1,795	$90,426	$92,221	$547,921
355	$1,541	$90,680	$92,221	$457,241
356	$1,286	$90,935	$92,221	$366,306
357	$1,030	$91,191	$92,221	$275,115
358	$774	$91,448	$92,221	$183,667
359	$517	$91,705	$92,221	$91,963
360	$259	$91,963	$92,221	$0

第30年供款共

$1,106,655

第30年利息

$19,968

第30年共還本金

$1,086,687

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$20,669,658

免責聲明

筍盤推介

按揭保險費
info