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$22,201,763

每月供款
$103,672

首期

$-15,450,000

總貸款額

$23,450,000

總利息

$13,871,763

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-15,120,000

按月供比率計算

$207,343

置業成本總預算

HK$-15,120,000

首期

$-15,450,000
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

$207,343

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

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

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

西貢高塘

thumb_up

高塘

建

1,500 呎

@5,667

售$850 萬

建

1,500 呎

@5,667

售$850 萬

馬鞍山聽濤雅苑第08座

thumb_up

高層三房套，鄰近馬鐵有心賣，價錢絕對有傾

實

756 呎

@11,640

建

932 呎

@9,442

local_fire_department 至HIT

售$880 萬

實

756 呎

@11,640

建

932 呎

@9,442

售$880 萬

local_fire_department 至HIT

VR實景

粉嶺牽晴間第12座

thumb_up

孟母三遷，業主割愛賣樓【世紀21奇豐獨家代理】

實

714 呎

@12,185

建

978 呎

@8,896

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$870 萬

實

714 呎

@12,185

建

978 呎

@8,896

售$870 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

馬鞍山聽濤雅苑

thumb_up

罕有靚裝即買即住

實

650 呎

@11,692

建

807 呎

@9,418

local_fire_department 至HIT directions_run 日內即走 verified 首置必買

售$760 萬

實

650 呎

@11,692

建

807 呎

@9,418

售$760 萬

local_fire_department 至HIT directions_run 日內即走 verified 首置必買

大埔沙田段大埔公路

thumb_up

別墅屋罕有

建

612 呎

@11,438

售$700 萬

建

612 呎

@11,438

售$700 萬

馬鞍山海柏花園第04座

thumb_up

海柏花園新裝海景3房

實

567 呎

@15,520

建

757 呎

@11,625

local_fire_department 至HIT

售$880 萬

實

567 呎

@15,520

建

757 呎

@11,625

售$880 萬

local_fire_department 至HIT

VR實景

馬鞍山聽濤雅苑第06座

thumb_up

聽濤雅苑

實

733 呎

@11,596

建

906 呎

@9,382

local_fire_department 至HIT

售$850 萬

實

733 呎

@11,596

建

906 呎

@9,382

售$850 萬

local_fire_department 至HIT

粉嶺禎祥園

thumb_up

【3房2廁另加工人房、連車位、9成按揭】一次過滿足晒3個願望

實

681 呎

@11,013

建

1,168 呎

@6,421

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$750 萬

實

681 呎

@11,013

建

1,168 呎

@6,421

售$750 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

VR實景

粉嶺牽晴間

thumb_up

高層大3房,開揚山景,心曠神怡

實

634 呎

@11,987

建

868 呎

@8,756

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇 pets 愛竉必選

售$760 萬

實

634 呎

@11,987

建

868 呎

@8,756

售$760 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇 pets 愛竉必選

馬鞍山西沙村屋

thumb_up

WITH ROOF GOOD LOCATION NEAR BUS STOP

建

700 呎

@10,714

售$750 萬

建

700 呎

@10,714

售$750 萬

利率	15年	20年	25年	30年
1.000	$140,347	$107,845	$88,377	$75,424
1.500	$145,564	$113,157	$93,785	$80,931
2.000	$150,903	$118,630	$99,394	$86,676
2.500	$156,362	$124,262	$105,201	$92,656
3.000	$161,941	$130,053	$111,203	$98,866
3.375	$166,204	$134,499	$115,830	$103,672
3.500	$167,640	$136,001	$117,396	$105,301
4.000	$173,457	$142,102	$123,778	$111,954
4.500	$179,391	$148,356	$130,343	$118,818
5.000	$185,441	$154,760	$137,086	$125,885
5.500	$191,606	$161,310	$144,004	$133,147
6.000	$197,884	$168,003	$151,089	$140,595

每月供款$103,672

年期

30年

貸款金額

$23,450,000

總利息

$13,871,763

總貸款連利息

$37,321,763

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$65,953	$37,718	$103,672	$23,412,282
2	$65,847	$37,825	$103,672	$23,374,457
3	$65,741	$37,931	$103,672	$23,336,526
4	$65,634	$38,038	$103,672	$23,298,489
5	$65,527	$38,145	$103,672	$23,260,344
6	$65,420	$38,252	$103,672	$23,222,092
7	$65,312	$38,359	$103,672	$23,183,733
8	$65,204	$38,467	$103,672	$23,145,265
9	$65,096	$38,576	$103,672	$23,106,690
10	$64,988	$38,684	$103,672	$23,068,006
11	$64,879	$38,793	$103,672	$23,029,213
12	$64,770	$38,902	$103,672	$22,990,311

第1年供款共

$1,244,059

第1年利息

$784,370

第1年共還本金

$459,689

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$64,660	$39,011	$103,672	$22,951,300
14	$64,551	$39,121	$103,672	$22,912,179
15	$64,441	$39,231	$103,672	$22,872,948
16	$64,330	$39,341	$103,672	$22,833,606
17	$64,220	$39,452	$103,672	$22,794,154
18	$64,109	$39,563	$103,672	$22,754,591
19	$63,997	$39,674	$103,672	$22,714,917
20	$63,886	$39,786	$103,672	$22,675,131
21	$63,774	$39,898	$103,672	$22,635,233
22	$63,662	$40,010	$103,672	$22,595,224
23	$63,549	$40,122	$103,672	$22,555,101
24	$63,436	$40,235	$103,672	$22,514,866

第2年供款共

$1,244,059

第2年利息

$768,613

第2年共還本金

$475,446

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$63,323	$40,349	$103,672	$22,474,517
26	$63,210	$40,462	$103,672	$22,434,055
27	$63,096	$40,576	$103,672	$22,393,479
28	$62,982	$40,690	$103,672	$22,352,790
29	$62,867	$40,804	$103,672	$22,311,985
30	$62,752	$40,919	$103,672	$22,271,066
31	$62,637	$41,034	$103,672	$22,230,032
32	$62,522	$41,150	$103,672	$22,188,882
33	$62,406	$41,265	$103,672	$22,147,617
34	$62,290	$41,381	$103,672	$22,106,236
35	$62,174	$41,498	$103,672	$22,064,738
36	$62,057	$41,614	$103,672	$22,023,123

第3年供款共

$1,244,059

第3年利息

$752,316

第3年共還本金

$491,742

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$61,940	$41,732	$103,672	$21,981,392
38	$61,823	$41,849	$103,672	$21,939,543
39	$61,705	$41,967	$103,672	$21,897,576
40	$61,587	$42,085	$103,672	$21,855,492
41	$61,469	$42,203	$103,672	$21,813,289
42	$61,350	$42,322	$103,672	$21,770,967
43	$61,231	$42,441	$103,672	$21,728,526
44	$61,111	$42,560	$103,672	$21,685,966
45	$60,992	$42,680	$103,672	$21,643,286
46	$60,872	$42,800	$103,672	$21,600,487
47	$60,751	$42,920	$103,672	$21,557,566
48	$60,631	$43,041	$103,672	$21,514,526

第4年供款共

$1,244,059

第4年利息

$735,461

第4年共還本金

$508,598

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$60,510	$43,162	$103,672	$21,471,364
50	$60,388	$43,283	$103,672	$21,428,080
51	$60,266	$43,405	$103,672	$21,384,675
52	$60,144	$43,527	$103,672	$21,341,148
53	$60,022	$43,650	$103,672	$21,297,498
54	$59,899	$43,772	$103,672	$21,253,726
55	$59,776	$43,895	$103,672	$21,209,831
56	$59,653	$44,019	$103,672	$21,165,812
57	$59,529	$44,143	$103,672	$21,121,669
58	$59,405	$44,267	$103,672	$21,077,402
59	$59,280	$44,391	$103,672	$21,033,011
60	$59,155	$44,516	$103,672	$20,988,494

第5年供款共

$1,244,059

第5年利息

$718,028

第5年共還本金

$526,031

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$59,030	$44,641	$103,672	$20,943,853
62	$58,905	$44,767	$103,672	$20,899,086
63	$58,779	$44,893	$103,672	$20,854,193
64	$58,652	$45,019	$103,672	$20,809,174
65	$58,526	$45,146	$103,672	$20,764,028
66	$58,399	$45,273	$103,672	$20,718,756
67	$58,272	$45,400	$103,672	$20,673,356
68	$58,144	$45,528	$103,672	$20,627,828
69	$58,016	$45,656	$103,672	$20,582,172
70	$57,887	$45,784	$103,672	$20,536,388
71	$57,759	$45,913	$103,672	$20,490,475
72	$57,629	$46,042	$103,672	$20,444,433

第6年供款共

$1,244,059

第6年利息

$699,997

第6年共還本金

$544,062

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$57,500	$46,172	$103,672	$20,398,261
74	$57,370	$46,301	$103,672	$20,351,960
75	$57,240	$46,432	$103,672	$20,305,528
76	$57,109	$46,562	$103,672	$20,258,966
77	$56,978	$46,693	$103,672	$20,212,272
78	$56,847	$46,825	$103,672	$20,165,448
79	$56,715	$46,956	$103,672	$20,118,492
80	$56,583	$47,088	$103,672	$20,071,403
81	$56,451	$47,221	$103,672	$20,024,183
82	$56,318	$47,354	$103,672	$19,976,829
83	$56,185	$47,487	$103,672	$19,929,342
84	$56,051	$47,620	$103,672	$19,881,722

第7年供款共

$1,244,059

第7年利息

$681,348

第7年共還本金

$562,711

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$55,917	$47,754	$103,672	$19,833,968
86	$55,783	$47,889	$103,672	$19,786,079
87	$55,648	$48,023	$103,672	$19,738,056
88	$55,513	$48,158	$103,672	$19,689,898
89	$55,378	$48,294	$103,672	$19,641,604
90	$55,242	$48,430	$103,672	$19,593,175
91	$55,106	$48,566	$103,672	$19,544,609
92	$54,969	$48,702	$103,672	$19,495,906
93	$54,832	$48,839	$103,672	$19,447,067
94	$54,695	$48,977	$103,672	$19,398,090
95	$54,557	$49,114	$103,672	$19,348,976
96	$54,419	$49,253	$103,672	$19,299,723

第8年供款共

$1,244,059

第8年利息

$662,060

第8年共還本金

$581,999

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$54,280	$49,391	$103,672	$19,250,332
98	$54,142	$49,530	$103,672	$19,200,802
99	$54,002	$49,669	$103,672	$19,151,133
100	$53,863	$49,809	$103,672	$19,101,324
101	$53,722	$49,949	$103,672	$19,051,375
102	$53,582	$50,090	$103,672	$19,001,285
103	$53,441	$50,230	$103,672	$18,951,055
104	$53,300	$50,372	$103,672	$18,900,683
105	$53,158	$50,513	$103,672	$18,850,170
106	$53,016	$50,655	$103,672	$18,799,514
107	$52,874	$50,798	$103,672	$18,748,716
108	$52,731	$50,941	$103,672	$18,697,776

第9年供款共

$1,244,059

第9年利息

$642,111

第9年共還本金

$601,948

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$52,587	$51,084	$103,672	$18,646,692
110	$52,444	$51,228	$103,672	$18,595,464
111	$52,300	$51,372	$103,672	$18,544,092
112	$52,155	$51,516	$103,672	$18,492,576
113	$52,010	$51,661	$103,672	$18,440,915
114	$51,865	$51,806	$103,672	$18,389,108
115	$51,719	$51,952	$103,672	$18,337,156
116	$51,573	$52,098	$103,672	$18,285,058
117	$51,427	$52,245	$103,672	$18,232,813
118	$51,280	$52,392	$103,672	$18,180,421
119	$51,132	$52,539	$103,672	$18,127,882
120	$50,985	$52,687	$103,672	$18,075,195

第10年供款共

$1,244,059

第10年利息

$621,478

第10年共還本金

$622,581

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$50,836	$52,835	$103,672	$18,022,360
122	$50,688	$52,984	$103,672	$17,969,376
123	$50,539	$53,133	$103,672	$17,916,243
124	$50,389	$53,282	$103,672	$17,862,961
125	$50,240	$53,432	$103,672	$17,809,529
126	$50,089	$53,582	$103,672	$17,755,947
127	$49,939	$53,733	$103,672	$17,702,214
128	$49,787	$53,884	$103,672	$17,648,330
129	$49,636	$54,036	$103,672	$17,594,294
130	$49,484	$54,188	$103,672	$17,540,107
131	$49,332	$54,340	$103,672	$17,485,767
132	$49,179	$54,493	$103,672	$17,431,274

第11年供款共

$1,244,059

第11年利息

$600,138

第11年共還本金

$643,921

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$49,025	$54,646	$103,672	$17,376,628
134	$48,872	$54,800	$103,672	$17,321,828
135	$48,718	$54,954	$103,672	$17,266,874
136	$48,563	$55,108	$103,672	$17,211,766
137	$48,408	$55,263	$103,672	$17,156,502
138	$48,253	$55,419	$103,672	$17,101,083
139	$48,097	$55,575	$103,672	$17,045,509
140	$47,940	$55,731	$103,672	$16,989,777
141	$47,784	$55,888	$103,672	$16,933,890
142	$47,627	$56,045	$103,672	$16,877,845
143	$47,469	$56,203	$103,672	$16,821,642
144	$47,311	$56,361	$103,672	$16,765,281

第12年供款共

$1,244,059

第12年利息

$578,066

第12年共還本金

$665,993

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$47,152	$56,519	$103,672	$16,708,762
146	$46,993	$56,678	$103,672	$16,652,084
147	$46,834	$56,838	$103,672	$16,595,246
148	$46,674	$56,997	$103,672	$16,538,249
149	$46,514	$57,158	$103,672	$16,481,091
150	$46,353	$57,318	$103,672	$16,423,773
151	$46,192	$57,480	$103,672	$16,366,293
152	$46,030	$57,641	$103,672	$16,308,652
153	$45,868	$57,803	$103,672	$16,250,848
154	$45,706	$57,966	$103,672	$16,192,882
155	$45,542	$58,129	$103,672	$16,134,753
156	$45,379	$58,293	$103,672	$16,076,461

第13年供款共

$1,244,059

第13年利息

$555,238

第13年共還本金

$688,821

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$45,215	$58,457	$103,672	$16,018,004
158	$45,051	$58,621	$103,672	$15,959,383
159	$44,886	$58,786	$103,672	$15,900,597
160	$44,720	$58,951	$103,672	$15,841,646
161	$44,555	$59,117	$103,672	$15,782,529
162	$44,388	$59,283	$103,672	$15,723,246
163	$44,222	$59,450	$103,672	$15,663,796
164	$44,054	$59,617	$103,672	$15,604,179
165	$43,887	$59,785	$103,672	$15,544,394
166	$43,719	$59,953	$103,672	$15,484,441
167	$43,550	$60,122	$103,672	$15,424,320
168	$43,381	$60,291	$103,672	$15,364,029

第14年供款共

$1,244,059

第14年利息

$531,627

第14年共還本金

$712,432

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$43,211	$60,460	$103,672	$15,303,569
170	$43,041	$60,630	$103,672	$15,242,938
171	$42,871	$60,801	$103,672	$15,182,138
172	$42,700	$60,972	$103,672	$15,121,166
173	$42,528	$61,143	$103,672	$15,060,023
174	$42,356	$61,315	$103,672	$14,998,707
175	$42,184	$61,488	$103,672	$14,937,220
176	$42,011	$61,661	$103,672	$14,875,559
177	$41,838	$61,834	$103,672	$14,813,725
178	$41,664	$62,008	$103,672	$14,751,717
179	$41,489	$62,182	$103,672	$14,689,535
180	$41,314	$62,357	$103,672	$14,627,177

第15年供款共

$1,244,059

第15年利息

$507,207

第15年共還本金

$736,852

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$41,139	$62,533	$103,672	$14,564,645
182	$40,963	$62,708	$103,672	$14,501,936
183	$40,787	$62,885	$103,672	$14,439,051
184	$40,610	$63,062	$103,672	$14,375,990
185	$40,432	$63,239	$103,672	$14,312,751
186	$40,255	$63,417	$103,672	$14,249,334
187	$40,076	$63,595	$103,672	$14,185,738
188	$39,897	$63,774	$103,672	$14,121,964
189	$39,718	$63,954	$103,672	$14,058,011
190	$39,538	$64,133	$103,672	$13,993,877
191	$39,358	$64,314	$103,672	$13,929,563
192	$39,177	$64,495	$103,672	$13,865,069

第16年供款共

$1,244,059

第16年利息

$481,950

第16年共還本金

$762,109

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$38,996	$64,676	$103,672	$13,800,393
194	$38,814	$64,858	$103,672	$13,735,535
195	$38,631	$65,040	$103,672	$13,670,494
196	$38,448	$65,223	$103,672	$13,605,271
197	$38,265	$65,407	$103,672	$13,539,864
198	$38,081	$65,591	$103,672	$13,474,274
199	$37,896	$65,775	$103,672	$13,408,498
200	$37,711	$65,960	$103,672	$13,342,538
201	$37,526	$66,146	$103,672	$13,276,393
202	$37,340	$66,332	$103,672	$13,210,061
203	$37,153	$66,518	$103,672	$13,143,543
204	$36,966	$66,705	$103,672	$13,076,837

第17年供款共

$1,244,059

第17年利息

$455,827

第17年共還本金

$788,231

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$36,779	$66,893	$103,672	$13,009,944
206	$36,590	$67,081	$103,672	$12,942,863
207	$36,402	$67,270	$103,672	$12,875,594
208	$36,213	$67,459	$103,672	$12,808,135
209	$36,023	$67,649	$103,672	$12,740,486
210	$35,833	$67,839	$103,672	$12,672,647
211	$35,642	$68,030	$103,672	$12,604,617
212	$35,450	$68,221	$103,672	$12,536,396
213	$35,259	$68,413	$103,672	$12,467,983
214	$35,066	$68,605	$103,672	$12,399,378
215	$34,873	$68,798	$103,672	$12,330,579
216	$34,680	$68,992	$103,672	$12,261,588

第18年供款共

$1,244,059

第18年利息

$428,809

第18年共還本金

$815,250

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$34,486	$69,186	$103,672	$12,192,402
218	$34,291	$69,380	$103,672	$12,123,021
219	$34,096	$69,576	$103,672	$12,053,446
220	$33,900	$69,771	$103,672	$11,983,675
221	$33,704	$69,967	$103,672	$11,913,707
222	$33,507	$70,164	$103,672	$11,843,543
223	$33,310	$70,362	$103,672	$11,773,181
224	$33,112	$70,559	$103,672	$11,702,622
225	$32,914	$70,758	$103,672	$11,631,864
226	$32,715	$70,957	$103,672	$11,560,907
227	$32,515	$71,157	$103,672	$11,489,750
228	$32,315	$71,357	$103,672	$11,418,394

第19年供款共

$1,244,059

第19年利息

$400,865

第19年共還本金

$843,194

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$32,114	$71,557	$103,672	$11,346,836
230	$31,913	$71,759	$103,672	$11,275,078
231	$31,711	$71,960	$103,672	$11,203,117
232	$31,509	$72,163	$103,672	$11,130,955
233	$31,306	$72,366	$103,672	$11,058,589
234	$31,102	$72,569	$103,672	$10,986,020
235	$30,898	$72,773	$103,672	$10,913,246
236	$30,694	$72,978	$103,672	$10,840,268
237	$30,488	$73,183	$103,672	$10,767,085
238	$30,282	$73,389	$103,672	$10,693,696
239	$30,076	$73,596	$103,672	$10,620,100
240	$29,869	$73,803	$103,672	$10,546,298

第20年供款共

$1,244,059

第20年利息

$371,963

第20年共還本金

$872,096

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$29,661	$74,010	$103,672	$10,472,288
242	$29,453	$74,218	$103,672	$10,398,069
243	$29,245	$74,427	$103,672	$10,323,642
244	$29,035	$74,636	$103,672	$10,249,006
245	$28,825	$74,846	$103,672	$10,174,160
246	$28,615	$75,057	$103,672	$10,099,103
247	$28,404	$75,268	$103,672	$10,023,835
248	$28,192	$75,480	$103,672	$9,948,356
249	$27,980	$75,692	$103,672	$9,872,664
250	$27,767	$75,905	$103,672	$9,796,759
251	$27,553	$76,118	$103,672	$9,720,641
252	$27,339	$76,332	$103,672	$9,644,309

第21年供款共

$1,244,059

第21年利息

$342,070

第21年共還本金

$901,989

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$27,125	$76,547	$103,672	$9,567,762
254	$26,909	$76,762	$103,672	$9,491,000
255	$26,693	$76,978	$103,672	$9,414,021
256	$26,477	$77,195	$103,672	$9,336,827
257	$26,260	$77,412	$103,672	$9,259,415
258	$26,042	$77,629	$103,672	$9,181,786
259	$25,824	$77,848	$103,672	$9,103,938
260	$25,605	$78,067	$103,672	$9,025,871
261	$25,385	$78,286	$103,672	$8,947,585
262	$25,165	$78,506	$103,672	$8,869,078
263	$24,944	$78,727	$103,672	$8,790,351
264	$24,723	$78,949	$103,672	$8,711,402

第22年供款共

$1,244,059

第22年利息

$311,152

第22年共還本金

$932,906

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$24,501	$79,171	$103,672	$8,632,232
266	$24,278	$79,393	$103,672	$8,552,838
267	$24,055	$79,617	$103,672	$8,473,221
268	$23,831	$79,841	$103,672	$8,393,381
269	$23,606	$80,065	$103,672	$8,313,316
270	$23,381	$80,290	$103,672	$8,233,025
271	$23,155	$80,516	$103,672	$8,152,509
272	$22,929	$80,743	$103,672	$8,071,767
273	$22,702	$80,970	$103,672	$7,990,797
274	$22,474	$81,197	$103,672	$7,909,599
275	$22,246	$81,426	$103,672	$7,828,174
276	$22,017	$81,655	$103,672	$7,746,519

第23年供款共

$1,244,059

第23年利息

$279,175

第23年共還本金

$964,884

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$21,787	$81,884	$103,672	$7,664,634
278	$21,557	$82,115	$103,672	$7,582,519
279	$21,326	$82,346	$103,672	$7,500,174
280	$21,094	$82,577	$103,672	$7,417,596
281	$20,862	$82,810	$103,672	$7,334,787
282	$20,629	$83,042	$103,672	$7,251,744
283	$20,396	$83,276	$103,672	$7,168,468
284	$20,161	$83,510	$103,672	$7,084,958
285	$19,926	$83,745	$103,672	$7,001,213
286	$19,691	$83,981	$103,672	$6,917,232
287	$19,455	$84,217	$103,672	$6,833,015
288	$19,218	$84,454	$103,672	$6,748,562

第24年供款共

$1,244,059

第24年利息

$246,102

第24年共還本金

$997,957

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$18,980	$84,691	$103,672	$6,663,871
290	$18,742	$84,929	$103,672	$6,578,941
291	$18,503	$85,168	$103,672	$6,493,773
292	$18,264	$85,408	$103,672	$6,408,365
293	$18,024	$85,648	$103,672	$6,322,717
294	$17,783	$85,889	$103,672	$6,236,828
295	$17,541	$86,130	$103,672	$6,150,698
296	$17,299	$86,373	$103,672	$6,064,325
297	$17,056	$86,616	$103,672	$5,977,709
298	$16,812	$86,859	$103,672	$5,890,850
299	$16,568	$87,104	$103,672	$5,803,746
300	$16,323	$87,349	$103,672	$5,716,398

第25年供款共

$1,244,059

第25年利息

$211,895

第25年共還本金

$1,032,164

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$16,077	$87,594	$103,672	$5,628,804
302	$15,831	$87,841	$103,672	$5,540,963
303	$15,584	$88,088	$103,672	$5,452,876
304	$15,336	$88,335	$103,672	$5,364,540
305	$15,088	$88,584	$103,672	$5,275,956
306	$14,839	$88,833	$103,672	$5,187,123
307	$14,589	$89,083	$103,672	$5,098,041
308	$14,338	$89,333	$103,672	$5,008,707
309	$14,087	$89,585	$103,672	$4,919,123
310	$13,835	$89,837	$103,672	$4,829,286
311	$13,582	$90,089	$103,672	$4,739,197
312	$13,329	$90,343	$103,672	$4,648,854

第26年供款共

$1,244,059

第26年利息

$176,515

第26年共還本金

$1,067,543

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$13,075	$90,597	$103,672	$4,558,258
314	$12,820	$90,851	$103,672	$4,467,406
315	$12,565	$91,107	$103,672	$4,376,299
316	$12,308	$91,363	$103,672	$4,284,936
317	$12,051	$91,620	$103,672	$4,193,316
318	$11,794	$91,878	$103,672	$4,101,438
319	$11,535	$92,136	$103,672	$4,009,302
320	$11,276	$92,395	$103,672	$3,916,906
321	$11,016	$92,655	$103,672	$3,824,251
322	$10,756	$92,916	$103,672	$3,731,335
323	$10,494	$93,177	$103,672	$3,638,158
324	$10,232	$93,439	$103,672	$3,544,719

第27年供款共

$1,244,059

第27年利息

$139,923

第27年共還本金

$1,104,136

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$9,970	$93,702	$103,672	$3,451,017
326	$9,706	$93,966	$103,672	$3,357,051
327	$9,442	$94,230	$103,672	$3,262,821
328	$9,177	$94,495	$103,672	$3,168,327
329	$8,911	$94,761	$103,672	$3,073,566
330	$8,644	$95,027	$103,672	$2,978,539
331	$8,377	$95,294	$103,672	$2,883,244
332	$8,109	$95,562	$103,672	$2,787,682
333	$7,840	$95,831	$103,672	$2,691,851
334	$7,571	$96,101	$103,672	$2,595,750
335	$7,301	$96,371	$103,672	$2,499,379
336	$7,030	$96,642	$103,672	$2,402,737

第28年供款共

$1,244,059

第28年利息

$102,077

第28年共還本金

$1,141,982

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,758	$96,914	$103,672	$2,305,823
338	$6,485	$97,186	$103,672	$2,208,637
339	$6,212	$97,460	$103,672	$2,111,177
340	$5,938	$97,734	$103,672	$2,013,443
341	$5,663	$98,009	$103,672	$1,915,434
342	$5,387	$98,284	$103,672	$1,817,150
343	$5,111	$98,561	$103,672	$1,718,589
344	$4,834	$98,838	$103,672	$1,619,751
345	$4,556	$99,116	$103,672	$1,520,635
346	$4,277	$99,395	$103,672	$1,421,240
347	$3,997	$99,674	$103,672	$1,321,566
348	$3,717	$99,955	$103,672	$1,221,611

第29年供款共

$1,244,059

第29年利息

$62,933

第29年共還本金

$1,181,126

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,436	$100,236	$103,672	$1,121,375
350	$3,154	$100,518	$103,672	$1,020,858
351	$2,871	$100,800	$103,672	$920,057
352	$2,588	$101,084	$103,672	$818,973
353	$2,303	$101,368	$103,672	$717,605
354	$2,018	$101,653	$103,672	$615,952
355	$1,732	$101,939	$103,672	$514,013
356	$1,446	$102,226	$103,672	$411,787
357	$1,158	$102,513	$103,672	$309,273
358	$870	$102,802	$103,672	$206,472
359	$581	$103,091	$103,672	$103,381
360	$291	$103,381	$103,672	$0

第30年供款共

$1,244,059

第30年利息

$22,448

第30年共還本金

$1,221,611

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$22,201,763

免責聲明

筍盤推介

按揭保險費
info