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$22,408,804

每月供款
$105,219

首期

$-15,800,000

總貸款額

$23,800,000

總利息

$14,078,804

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-15,470,000

按月供比率計算

$210,438

置業成本總預算

HK$-15,470,000

首期

$-15,800,000
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

$210,438

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

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

西貢嘉林別墅

thumb_up

**低密度屋苑式_嘉林別墅連車位~~~又租$22000,又賣$850萬

實

552 呎

@15,036

建

759 呎

@10,935

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

售$830 萬

實

552 呎

@15,036

建

759 呎

@10,935

售$830 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

沙田富豪花園

thumb_up

優質向南４房大則🏠🏠　寧靜舒適👍👍

實

919 呎

@8,760

建

1,255 呎

@6,414

local_fire_department 至HIT

售$805 萬

實

919 呎

@8,760

建

1,255 呎

@6,414

售$805 萬

local_fire_department 至HIT

沙田碧濤花園

thumb_up

碧濤花園【仲有大精選筍盤】

實

646 呎

@10,836

建

953 呎

@7,345

local_fire_department 至HIT

售$700 萬

實

646 呎

@10,836

建

953 呎

@7,345

售$700 萬

local_fire_department 至HIT

沙田玖瓏山天瓏閣

thumb_up

玖瓏山天瓏閣靚裝即買即住即收租

實

654 呎

@12,232

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

654 呎

@12,232

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山銀湖天峰第05座

thumb_up

銀湖天峰 2房海景

實

551 呎

@15,064

建

720 呎

@11,528

local_fire_department 至HIT

售$830 萬

實

551 呎

@15,064

建

720 呎

@11,528

售$830 萬

local_fire_department 至HIT

沙田碧濤花園

thumb_up

真人靚過上鏡快約睇

實

662 呎

@10,876

建

968 呎

@7,438

local_fire_department 至HIT

售$720 萬

實

662 呎

@10,876

建

968 呎

@7,438

售$720 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

馬鞍山曉峰灣畔第05座頭排全海露台連約

thumb_up

曉峰灣畔第05座頭排全海露台連約

實

510 呎

@13,882

建

643 呎

@11,011

local_fire_department 至HIT

售$708 萬

實

510 呎

@13,882

建

643 呎

@11,011

售$708 萬

local_fire_department 至HIT

沙田玖瓏山日瓏閣第02座

thumb_up

迎接奢華生活,盡在玖瓏山 🌺

實

663 呎

@11,312

local_fire_department 至HIT

售$750 萬

實

663 呎

@11,312

售$750 萬

local_fire_department 至HIT

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

馬鞍山迎海第02期星灣第18座

thumb_up

極高開揚景致優質2房+貯物室

實

499 呎

@14,228

local_fire_department 至HIT hotel_class 樓王

售$710 萬

實

499 呎

@14,228

售$710 萬

local_fire_department 至HIT hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$142,442	$109,455	$89,696	$76,550
1.500	$147,737	$114,846	$95,185	$82,139
2.000	$153,155	$120,400	$100,877	$87,969
2.500	$158,696	$126,117	$106,771	$94,039
3.000	$164,358	$131,994	$112,862	$100,342
3.375	$168,685	$136,507	$117,559	$105,219
3.500	$170,142	$138,030	$119,148	$106,873
4.000	$176,046	$144,223	$125,625	$113,625
4.500	$182,068	$150,571	$132,288	$120,591
5.000	$188,209	$157,069	$139,132	$127,764
5.500	$194,466	$163,717	$146,153	$135,134
6.000	$200,838	$170,511	$153,344	$142,693

每月供款$105,219

年期

30年

貸款金額

$23,800,000

總利息

$14,078,804

總貸款連利息

$37,878,804

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$66,938	$38,281	$105,219	$23,761,719
2	$66,830	$38,389	$105,219	$23,723,330
3	$66,722	$38,497	$105,219	$23,684,833
4	$66,614	$38,605	$105,219	$23,646,227
5	$66,505	$38,714	$105,219	$23,607,513
6	$66,396	$38,823	$105,219	$23,568,691
7	$66,287	$38,932	$105,219	$23,529,759
8	$66,177	$39,041	$105,219	$23,490,717
9	$66,068	$39,151	$105,219	$23,451,566
10	$65,958	$39,261	$105,219	$23,412,305
11	$65,847	$39,372	$105,219	$23,372,933
12	$65,736	$39,483	$105,219	$23,333,450

第1年供款共

$1,262,627

第1年利息

$796,077

第1年共還本金

$466,550

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$65,625	$39,594	$105,219	$23,293,857
14	$65,514	$39,705	$105,219	$23,254,152
15	$65,402	$39,817	$105,219	$23,214,335
16	$65,290	$39,929	$105,219	$23,174,407
17	$65,178	$40,041	$105,219	$23,134,366
18	$65,065	$40,153	$105,219	$23,094,212
19	$64,952	$40,266	$105,219	$23,053,946
20	$64,839	$40,380	$105,219	$23,013,566
21	$64,726	$40,493	$105,219	$22,973,073
22	$64,612	$40,607	$105,219	$22,932,466
23	$64,498	$40,721	$105,219	$22,891,744
24	$64,383	$40,836	$105,219	$22,850,908

第2年供款共

$1,262,627

第2年利息

$780,085

第2年共還本金

$482,542

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$64,268	$40,951	$105,219	$22,809,958
26	$64,153	$41,066	$105,219	$22,768,892
27	$64,038	$41,181	$105,219	$22,727,710
28	$63,922	$41,297	$105,219	$22,686,413
29	$63,806	$41,413	$105,219	$22,645,000
30	$63,689	$41,530	$105,219	$22,603,470
31	$63,572	$41,647	$105,219	$22,561,823
32	$63,455	$41,764	$105,219	$22,520,060
33	$63,338	$41,881	$105,219	$22,478,178
34	$63,220	$41,999	$105,219	$22,436,179
35	$63,102	$42,117	$105,219	$22,394,062
36	$62,983	$42,236	$105,219	$22,351,827

第3年供款共

$1,262,627

第3年利息

$763,545

第3年共還本金

$499,082

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$62,865	$42,354	$105,219	$22,309,472
38	$62,745	$42,474	$105,219	$22,266,999
39	$62,626	$42,593	$105,219	$22,224,406
40	$62,506	$42,713	$105,219	$22,181,693
41	$62,386	$42,833	$105,219	$22,138,860
42	$62,266	$42,953	$105,219	$22,095,907
43	$62,145	$43,074	$105,219	$22,052,833
44	$62,024	$43,195	$105,219	$22,009,637
45	$61,902	$43,317	$105,219	$21,966,321
46	$61,780	$43,439	$105,219	$21,922,882
47	$61,658	$43,561	$105,219	$21,879,321
48	$61,536	$43,683	$105,219	$21,835,638

第4年供款共

$1,262,627

第4年利息

$746,438

第4年共還本金

$516,189

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$61,413	$43,806	$105,219	$21,791,832
50	$61,290	$43,929	$105,219	$21,747,902
51	$61,166	$44,053	$105,219	$21,703,849
52	$61,042	$44,177	$105,219	$21,659,673
53	$60,918	$44,301	$105,219	$21,615,371
54	$60,793	$44,426	$105,219	$21,570,946
55	$60,668	$44,551	$105,219	$21,526,395
56	$60,543	$44,676	$105,219	$21,481,719
57	$60,417	$44,802	$105,219	$21,436,918
58	$60,291	$44,928	$105,219	$21,391,990
59	$60,165	$45,054	$105,219	$21,346,936
60	$60,038	$45,181	$105,219	$21,301,756

第5年供款共

$1,262,627

第5年利息

$728,745

第5年共還本金

$533,882

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$59,911	$45,308	$105,219	$21,256,448
62	$59,784	$45,435	$105,219	$21,211,013
63	$59,656	$45,563	$105,219	$21,165,450
64	$59,528	$45,691	$105,219	$21,119,759
65	$59,399	$45,820	$105,219	$21,073,939
66	$59,270	$45,948	$105,219	$21,027,991
67	$59,141	$46,078	$105,219	$20,981,913
68	$59,012	$46,207	$105,219	$20,935,706
69	$58,882	$46,337	$105,219	$20,889,369
70	$58,751	$46,468	$105,219	$20,842,901
71	$58,621	$46,598	$105,219	$20,796,303
72	$58,490	$46,729	$105,219	$20,749,573

第6年供款共

$1,262,627

第6年利息

$710,445

第6年共還本金

$552,182

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$58,358	$46,861	$105,219	$20,702,713
74	$58,226	$46,993	$105,219	$20,655,720
75	$58,094	$47,125	$105,219	$20,608,596
76	$57,962	$47,257	$105,219	$20,561,338
77	$57,829	$47,390	$105,219	$20,513,948
78	$57,695	$47,523	$105,219	$20,466,425
79	$57,562	$47,657	$105,219	$20,418,768
80	$57,428	$47,791	$105,219	$20,370,977
81	$57,293	$47,926	$105,219	$20,323,051
82	$57,159	$48,060	$105,219	$20,274,991
83	$57,023	$48,195	$105,219	$20,226,795
84	$56,888	$48,331	$105,219	$20,178,464

第7年供款共

$1,262,627

第7年利息

$691,518

第7年共還本金

$571,109

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$56,752	$48,467	$105,219	$20,129,997
86	$56,616	$48,603	$105,219	$20,081,394
87	$56,479	$48,740	$105,219	$20,032,654
88	$56,342	$48,877	$105,219	$19,983,777
89	$56,204	$49,015	$105,219	$19,934,762
90	$56,067	$49,152	$105,219	$19,885,610
91	$55,928	$49,291	$105,219	$19,836,319
92	$55,790	$49,429	$105,219	$19,786,890
93	$55,651	$49,568	$105,219	$19,737,322
94	$55,511	$49,708	$105,219	$19,687,614
95	$55,371	$49,847	$105,219	$19,637,767
96	$55,231	$49,988	$105,219	$19,587,779

第8年供款共

$1,262,627

第8年利息

$671,942

第8年共還本金

$590,685

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$55,091	$50,128	$105,219	$19,537,651
98	$54,950	$50,269	$105,219	$19,487,382
99	$54,808	$50,411	$105,219	$19,436,971
100	$54,666	$50,552	$105,219	$19,386,418
101	$54,524	$50,695	$105,219	$19,335,724
102	$54,382	$50,837	$105,219	$19,284,887
103	$54,239	$50,980	$105,219	$19,233,907
104	$54,095	$51,124	$105,219	$19,182,783
105	$53,952	$51,267	$105,219	$19,131,516
106	$53,807	$51,412	$105,219	$19,080,104
107	$53,663	$51,556	$105,219	$19,028,548
108	$53,518	$51,701	$105,219	$18,976,847

第9年供款共

$1,262,627

第9年利息

$651,695

第9年共還本金

$610,932

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$53,372	$51,847	$105,219	$18,925,000
110	$53,227	$51,992	$105,219	$18,873,008
111	$53,080	$52,139	$105,219	$18,820,870
112	$52,934	$52,285	$105,219	$18,768,584
113	$52,787	$52,432	$105,219	$18,716,152
114	$52,639	$52,580	$105,219	$18,663,572
115	$52,491	$52,728	$105,219	$18,610,845
116	$52,343	$52,876	$105,219	$18,557,969
117	$52,194	$53,025	$105,219	$18,504,944
118	$52,045	$53,174	$105,219	$18,451,771
119	$51,896	$53,323	$105,219	$18,398,447
120	$51,746	$53,473	$105,219	$18,344,974

第10年供款共

$1,262,627

第10年利息

$630,754

第10年共還本金

$631,873

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$51,595	$53,624	$105,219	$18,291,350
122	$51,444	$53,774	$105,219	$18,237,576
123	$51,293	$53,926	$105,219	$18,183,650
124	$51,142	$54,077	$105,219	$18,129,573
125	$50,989	$54,229	$105,219	$18,075,343
126	$50,837	$54,382	$105,219	$18,020,961
127	$50,684	$54,535	$105,219	$17,966,426
128	$50,531	$54,688	$105,219	$17,911,738
129	$50,377	$54,842	$105,219	$17,856,896
130	$50,223	$54,996	$105,219	$17,801,899
131	$50,068	$55,151	$105,219	$17,746,748
132	$49,913	$55,306	$105,219	$17,691,442

第11年供款共

$1,262,627

第11年利息

$609,095

第11年共還本金

$653,532

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$49,757	$55,462	$105,219	$17,635,981
134	$49,601	$55,618	$105,219	$17,580,363
135	$49,445	$55,774	$105,219	$17,524,589
136	$49,288	$55,931	$105,219	$17,468,658
137	$49,131	$56,088	$105,219	$17,412,569
138	$48,973	$56,246	$105,219	$17,356,323
139	$48,815	$56,404	$105,219	$17,299,919
140	$48,656	$56,563	$105,219	$17,243,356
141	$48,497	$56,722	$105,219	$17,186,634
142	$48,337	$56,881	$105,219	$17,129,753
143	$48,177	$57,041	$105,219	$17,072,711
144	$48,017	$57,202	$105,219	$17,015,509

第12年供款共

$1,262,627

第12年利息

$586,694

第12年共還本金

$675,933

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$47,856	$57,363	$105,219	$16,958,147
146	$47,695	$57,524	$105,219	$16,900,623
147	$47,533	$57,686	$105,219	$16,842,937
148	$47,371	$57,848	$105,219	$16,785,089
149	$47,208	$58,011	$105,219	$16,727,078
150	$47,045	$58,174	$105,219	$16,668,904
151	$46,881	$58,338	$105,219	$16,610,566
152	$46,717	$58,502	$105,219	$16,552,064
153	$46,553	$58,666	$105,219	$16,493,398
154	$46,388	$58,831	$105,219	$16,434,567
155	$46,222	$58,997	$105,219	$16,375,570
156	$46,056	$59,163	$105,219	$16,316,408

第13年供款共

$1,262,627

第13年利息

$563,525

第13年共還本金

$699,102

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$45,890	$59,329	$105,219	$16,257,079
158	$45,723	$59,496	$105,219	$16,197,583
159	$45,556	$59,663	$105,219	$16,137,920
160	$45,388	$59,831	$105,219	$16,078,089
161	$45,220	$59,999	$105,219	$16,018,089
162	$45,051	$60,168	$105,219	$15,957,921
163	$44,882	$60,337	$105,219	$15,897,584
164	$44,712	$60,507	$105,219	$15,837,077
165	$44,542	$60,677	$105,219	$15,776,400
166	$44,371	$60,848	$105,219	$15,715,552
167	$44,200	$61,019	$105,219	$15,654,533
168	$44,028	$61,191	$105,219	$15,593,343

第14年供款共

$1,262,627

第14年利息

$539,562

第14年共還本金

$723,065

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$43,856	$61,363	$105,219	$15,531,980
170	$43,684	$61,535	$105,219	$15,470,445
171	$43,511	$61,708	$105,219	$15,408,737
172	$43,337	$61,882	$105,219	$15,346,855
173	$43,163	$62,056	$105,219	$15,284,799
174	$42,988	$62,230	$105,219	$15,222,569
175	$42,813	$62,405	$105,219	$15,160,163
176	$42,638	$62,581	$105,219	$15,097,582
177	$42,462	$62,757	$105,219	$15,034,825
178	$42,285	$62,933	$105,219	$14,971,892
179	$42,108	$63,110	$105,219	$14,908,781
180	$41,931	$63,288	$105,219	$14,845,493

第15年供款共

$1,262,627

第15年利息

$514,777

第15年共還本金

$747,849

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$41,753	$63,466	$105,219	$14,782,028
182	$41,574	$63,644	$105,219	$14,718,383
183	$41,395	$63,823	$105,219	$14,654,560
184	$41,216	$64,003	$105,219	$14,590,557
185	$41,036	$64,183	$105,219	$14,526,374
186	$40,855	$64,363	$105,219	$14,462,010
187	$40,674	$64,544	$105,219	$14,397,466
188	$40,493	$64,726	$105,219	$14,332,740
189	$40,311	$64,908	$105,219	$14,267,832
190	$40,128	$65,091	$105,219	$14,202,741
191	$39,945	$65,274	$105,219	$14,137,467
192	$39,762	$65,457	$105,219	$14,072,010

第16年供款共

$1,262,627

第16年利息

$489,143

第16年共還本金

$773,483

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$39,578	$65,641	$105,219	$14,006,369
194	$39,393	$65,826	$105,219	$13,940,543
195	$39,208	$66,011	$105,219	$13,874,532
196	$39,022	$66,197	$105,219	$13,808,335
197	$38,836	$66,383	$105,219	$13,741,952
198	$38,649	$66,570	$105,219	$13,675,382
199	$38,462	$66,757	$105,219	$13,608,625
200	$38,274	$66,945	$105,219	$13,541,681
201	$38,086	$67,133	$105,219	$13,474,548
202	$37,897	$67,322	$105,219	$13,407,226
203	$37,708	$67,511	$105,219	$13,339,715
204	$37,518	$67,701	$105,219	$13,272,014

第17年供款共

$1,262,627

第17年利息

$462,631

第17年共還本金

$799,996

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$37,328	$67,891	$105,219	$13,204,123
206	$37,137	$68,082	$105,219	$13,136,040
207	$36,945	$68,274	$105,219	$13,067,767
208	$36,753	$68,466	$105,219	$12,999,301
209	$36,561	$68,658	$105,219	$12,930,642
210	$36,367	$68,851	$105,219	$12,861,791
211	$36,174	$69,045	$105,219	$12,792,746
212	$35,980	$69,239	$105,219	$12,723,507
213	$35,785	$69,434	$105,219	$12,654,072
214	$35,590	$69,629	$105,219	$12,584,443
215	$35,394	$69,825	$105,219	$12,514,618
216	$35,197	$70,022	$105,219	$12,444,596

第18年供款共

$1,262,627

第18年利息

$435,209

第18年共還本金

$827,418

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$35,000	$70,218	$105,219	$12,374,378
218	$34,803	$70,416	$105,219	$12,303,962
219	$34,605	$70,614	$105,219	$12,233,348
220	$34,406	$70,813	$105,219	$12,162,535
221	$34,207	$71,012	$105,219	$12,091,524
222	$34,007	$71,211	$105,219	$12,020,312
223	$33,807	$71,412	$105,219	$11,948,900
224	$33,606	$71,613	$105,219	$11,877,288
225	$33,405	$71,814	$105,219	$11,805,474
226	$33,203	$72,016	$105,219	$11,733,458
227	$33,000	$72,219	$105,219	$11,661,239
228	$32,797	$72,422	$105,219	$11,588,818

第19年供款共

$1,262,627

第19年利息

$406,848

第19年共還本金

$855,779

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$32,594	$72,625	$105,219	$11,516,192
230	$32,389	$72,830	$105,219	$11,443,363
231	$32,184	$73,034	$105,219	$11,370,328
232	$31,979	$73,240	$105,219	$11,297,088
233	$31,773	$73,446	$105,219	$11,223,642
234	$31,566	$73,652	$105,219	$11,149,990
235	$31,359	$73,860	$105,219	$11,076,130
236	$31,152	$74,067	$105,219	$11,002,063
237	$30,943	$74,276	$105,219	$10,927,788
238	$30,734	$74,484	$105,219	$10,853,303
239	$30,525	$74,694	$105,219	$10,778,609
240	$30,315	$74,904	$105,219	$10,703,705

第20年供款共

$1,262,627

第20年利息

$377,514

第20年共還本金

$885,112

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$30,104	$75,115	$105,219	$10,628,590
242	$29,893	$75,326	$105,219	$10,553,264
243	$29,681	$75,538	$105,219	$10,477,727
244	$29,469	$75,750	$105,219	$10,401,976
245	$29,256	$75,963	$105,219	$10,326,013
246	$29,042	$76,177	$105,219	$10,249,836
247	$28,828	$76,391	$105,219	$10,173,445
248	$28,613	$76,606	$105,219	$10,096,839
249	$28,397	$76,822	$105,219	$10,020,017
250	$28,181	$77,038	$105,219	$9,942,979
251	$27,965	$77,254	$105,219	$9,865,725
252	$27,747	$77,472	$105,219	$9,788,254

第21年供款共

$1,262,627

第21年利息

$347,175

第21年共還本金

$915,451

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$27,529	$77,689	$105,219	$9,710,564
254	$27,311	$77,908	$105,219	$9,632,656
255	$27,092	$78,127	$105,219	$9,554,529
256	$26,872	$78,347	$105,219	$9,476,182
257	$26,652	$78,567	$105,219	$9,397,615
258	$26,431	$78,788	$105,219	$9,318,827
259	$26,209	$79,010	$105,219	$9,239,817
260	$25,987	$79,232	$105,219	$9,160,586
261	$25,764	$79,455	$105,219	$9,081,131
262	$25,541	$79,678	$105,219	$9,001,453
263	$25,317	$79,902	$105,219	$8,921,550
264	$25,092	$80,127	$105,219	$8,841,423

第22年供款共

$1,262,627

第22年利息

$315,796

第22年共還本金

$946,830

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$24,867	$80,352	$105,219	$8,761,071
266	$24,641	$80,578	$105,219	$8,680,492
267	$24,414	$80,805	$105,219	$8,599,687
268	$24,187	$81,032	$105,219	$8,518,655
269	$23,959	$81,260	$105,219	$8,437,395
270	$23,730	$81,489	$105,219	$8,355,906
271	$23,501	$81,718	$105,219	$8,274,188
272	$23,271	$81,948	$105,219	$8,192,241
273	$23,041	$82,178	$105,219	$8,110,062
274	$22,810	$82,409	$105,219	$8,027,653
275	$22,578	$82,641	$105,219	$7,945,012
276	$22,345	$82,874	$105,219	$7,862,138

第23年供款共

$1,262,627

第23年利息

$283,342

第23年共還本金

$979,285

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$22,112	$83,107	$105,219	$7,779,032
278	$21,879	$83,340	$105,219	$7,695,691
279	$21,644	$83,575	$105,219	$7,612,117
280	$21,409	$83,810	$105,219	$7,528,307
281	$21,173	$84,046	$105,219	$7,444,261
282	$20,937	$84,282	$105,219	$7,359,979
283	$20,700	$84,519	$105,219	$7,275,460
284	$20,462	$84,757	$105,219	$7,190,704
285	$20,224	$84,995	$105,219	$7,105,709
286	$19,985	$85,234	$105,219	$7,020,475
287	$19,745	$85,474	$105,219	$6,935,001
288	$19,505	$85,714	$105,219	$6,849,287

第24年供款共

$1,262,627

第24年利息

$249,775

第24年共還本金

$1,012,852

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$19,264	$85,955	$105,219	$6,763,331
290	$19,022	$86,197	$105,219	$6,677,134
291	$18,779	$86,439	$105,219	$6,590,695
292	$18,536	$86,683	$105,219	$6,504,012
293	$18,293	$86,926	$105,219	$6,417,086
294	$18,048	$87,171	$105,219	$6,329,915
295	$17,803	$87,416	$105,219	$6,242,499
296	$17,557	$87,662	$105,219	$6,154,837
297	$17,310	$87,908	$105,219	$6,066,929
298	$17,063	$88,156	$105,219	$5,978,773
299	$16,815	$88,404	$105,219	$5,890,369
300	$16,567	$88,652	$105,219	$5,801,717

第25年供款共

$1,262,627

第25年利息

$215,057

第25年共還本金

$1,047,569

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$16,317	$88,902	$105,219	$5,712,816
302	$16,067	$89,152	$105,219	$5,623,664
303	$15,817	$89,402	$105,219	$5,534,262
304	$15,565	$89,654	$105,219	$5,444,608
305	$15,313	$89,906	$105,219	$5,354,702
306	$15,060	$90,159	$105,219	$5,264,543
307	$14,807	$90,412	$105,219	$5,174,131
308	$14,552	$90,667	$105,219	$5,083,464
309	$14,297	$90,922	$105,219	$4,992,543
310	$14,042	$91,177	$105,219	$4,901,365
311	$13,785	$91,434	$105,219	$4,809,931
312	$13,528	$91,691	$105,219	$4,718,240

第26年供款共

$1,262,627

第26年利息

$179,150

第26年共還本金

$1,083,477

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$13,270	$91,949	$105,219	$4,626,292
314	$13,011	$92,207	$105,219	$4,534,084
315	$12,752	$92,467	$105,219	$4,441,617
316	$12,492	$92,727	$105,219	$4,348,890
317	$12,231	$92,988	$105,219	$4,255,903
318	$11,970	$93,249	$105,219	$4,162,654
319	$11,707	$93,511	$105,219	$4,069,142
320	$11,444	$93,774	$105,219	$3,975,368
321	$11,181	$94,038	$105,219	$3,881,330
322	$10,916	$94,303	$105,219	$3,787,027
323	$10,651	$94,568	$105,219	$3,692,459
324	$10,385	$94,834	$105,219	$3,597,625

第27年供款共

$1,262,627

第27年利息

$142,012

第27年共還本金

$1,120,615

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$10,118	$95,101	$105,219	$3,502,525
326	$9,851	$95,368	$105,219	$3,407,157
327	$9,583	$95,636	$105,219	$3,311,520
328	$9,314	$95,905	$105,219	$3,215,615
329	$9,044	$96,175	$105,219	$3,119,440
330	$8,773	$96,445	$105,219	$3,022,995
331	$8,502	$96,717	$105,219	$2,926,278
332	$8,230	$96,989	$105,219	$2,829,289
333	$7,957	$97,262	$105,219	$2,732,028
334	$7,684	$97,535	$105,219	$2,634,493
335	$7,410	$97,809	$105,219	$2,536,683
336	$7,134	$98,084	$105,219	$2,438,599

第28年供款共

$1,262,627

第28年利息

$103,600

第28年共還本金

$1,159,027

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,859	$98,360	$105,219	$2,340,238
338	$6,582	$98,637	$105,219	$2,241,601
339	$6,305	$98,914	$105,219	$2,142,687
340	$6,026	$99,193	$105,219	$2,043,494
341	$5,747	$99,472	$105,219	$1,944,023
342	$5,468	$99,751	$105,219	$1,844,271
343	$5,187	$100,032	$105,219	$1,744,240
344	$4,906	$100,313	$105,219	$1,643,926
345	$4,624	$100,595	$105,219	$1,543,331
346	$4,341	$100,878	$105,219	$1,442,453
347	$4,057	$101,162	$105,219	$1,341,291
348	$3,772	$101,447	$105,219	$1,239,844

第29年供款共

$1,262,627

第29年利息

$63,872

第29年共還本金

$1,198,754

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,487	$101,732	$105,219	$1,138,112
350	$3,201	$102,018	$105,219	$1,036,094
351	$2,914	$102,305	$105,219	$933,789
352	$2,626	$102,593	$105,219	$831,197
353	$2,338	$102,881	$105,219	$728,316
354	$2,048	$103,171	$105,219	$625,145
355	$1,758	$103,461	$105,219	$521,685
356	$1,467	$103,752	$105,219	$417,933
357	$1,175	$104,043	$105,219	$313,889
358	$883	$104,336	$105,219	$209,553
359	$589	$104,630	$105,219	$104,924
360	$295	$104,924	$105,219	$0

第30年供款共

$1,262,627

第30年利息

$22,783

第30年共還本金

$1,239,844

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$22,408,804

免責聲明

筍盤推介

按揭保險費
info