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$23,219,946

每月供款
$108,445

首期

$-16,150,000

總貸款額

$24,150,000

總利息

$14,889,946

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-15,820,000

按月供比率計算

$216,889

置業成本總預算

HK$-15,820,000

首期

$-16,150,000
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

$216,889

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

沙田翠湖花園

thumb_up

翠湖花園, 東南, 西南, 雙邊景, 已做大廈維修

實

688 呎

@11,628

建

854 呎

@9,368

local_fire_department 至HIT

售$800 萬

實

688 呎

@11,628

建

854 呎

@9,368

售$800 萬

local_fire_department 至HIT

馬鞍山泓碧第02座

thumb_up

超值兩房推介

實

480 呎

@15,625

local_fire_department 至HIT

售$750 萬

實

480 呎

@15,625

售$750 萬

local_fire_department 至HIT

沙田富豪花園

thumb_up

城門河景大露台3房有票有驚喜

實

725 呎

@10,069

建

980 呎

@7,449

local_fire_department 至HIT transfer_within_a_station 人才必選

售$730 萬

實

725 呎

@10,069

建

980 呎

@7,449

售$730 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

馬鞍山泓碧第01座

thumb_up

泓碧高層海景2房另加什物房

實

520 呎

@17,115

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

售$890 萬

實

520 呎

@17,115

售$890 萬

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

沙田碧濤花園

thumb_up

碧濤花園**前排海景配靚裝**3房1套

實

842 呎

@10,095

建

1,190 呎

@7,143

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

售$850 萬

實

842 呎

@10,095

建

1,190 呎

@7,143

售$850 萬

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

VR實景

沙田薈蕎 2翼

thumb_up

✳️業主決心換樓❇️有票即成✳️🔥筍爆🔥連花園🌳毛孩🐩🐕‍🦺之家🏡.

實

516 呎

@15,116

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

售$780 萬

實

516 呎

@15,116

售$780 萬

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

VR實景

馬鞍山迎海第02期星灣第19座

thumb_up

迎海第02期星灣高層靚裝筍

實

497 呎

@14,085

pets 愛竉必選

售$700 萬

實

497 呎

@14,085

售$700 萬

pets 愛竉必選

白石角天賦海灣

thumb_up

大埔天賦海灣

實

653 呎

@11,485

建

832 呎

@9,014

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓 price_change 蝕讓盤

售$750 萬

實

653 呎

@11,485

建

832 呎

@9,014

售$750 萬

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓 price_change 蝕讓盤

馬鞍山泓碧第H19-H20座

thumb_up

兩房環境清幽

實

485 呎

@14,433

local_fire_department 至HIT

售$700 萬

實

485 呎

@14,433

售$700 萬

local_fire_department 至HIT

馬鞍山雲海第01期榕海臺第01座

thumb_up

新鴻基名牌樓盤環境舒適交通便利

實

392 呎

@19,133

local_fire_department 至HIT

售$750 萬

實

392 呎

@19,133

售$750 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

@10,914

建

906 呎

@8,830

local_fire_department 至HIT

售$800 萬

實

733 呎

@10,914

建

906 呎

@8,830

售$800 萬

local_fire_department 至HIT

沙田駿景園

thumb_up

高層三房1.5廁, 筍價放賣, 只此1間!

實

676 呎

@13,314

建

822 呎

@10,949

local_fire_department 至HIT local_offer 低水筍價

售$900 萬

實

676 呎

@13,314

建

822 呎

@10,949

售$900 萬

local_fire_department 至HIT local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$144,536	$111,064	$91,015	$77,676
1.500	$149,909	$116,535	$96,585	$83,347
2.000	$155,407	$122,171	$102,361	$89,263
2.500	$161,030	$127,972	$108,341	$95,422
3.000	$166,775	$133,935	$114,522	$101,817
3.500	$172,644	$140,060	$120,901	$108,444
4.000	$178,635	$146,344	$127,473	$115,296
4.500	$184,746	$152,785	$134,234	$122,365
5.000	$190,977	$159,379	$141,178	$129,642
5.500	$197,326	$166,125	$148,302	$137,121
6.000	$203,791	$173,018	$155,599	$144,791

每月供款$108,445

年期

30年

貸款金額

$24,150,000

總利息

$14,889,946

總貸款連利息

$39,039,946

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$70,438	$38,007	$108,444	$24,111,993
2	$70,327	$38,118	$108,444	$24,073,876
3	$70,215	$38,229	$108,444	$24,035,647
4	$70,104	$38,340	$108,444	$23,997,306
5	$69,992	$38,452	$108,444	$23,958,854
6	$69,880	$38,564	$108,444	$23,920,290
7	$69,768	$38,677	$108,444	$23,881,613
8	$69,655	$38,790	$108,444	$23,842,824
9	$69,542	$38,903	$108,444	$23,803,921
10	$69,428	$39,016	$108,444	$23,764,905
11	$69,314	$39,130	$108,444	$23,725,775
12	$69,200	$39,244	$108,444	$23,686,531

第1年供款共

$1,301,332

第1年利息

$837,862

第1年共還本金

$463,469

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$69,086	$39,359	$108,444	$23,647,172
14	$68,971	$39,473	$108,444	$23,607,699
15	$68,856	$39,589	$108,444	$23,568,110
16	$68,740	$39,704	$108,444	$23,528,406
17	$68,625	$39,820	$108,444	$23,488,586
18	$68,508	$39,936	$108,444	$23,448,650
19	$68,392	$40,052	$108,444	$23,408,598
20	$68,275	$40,169	$108,444	$23,368,429
21	$68,158	$40,286	$108,444	$23,328,142
22	$68,040	$40,404	$108,444	$23,287,739
23	$67,923	$40,522	$108,444	$23,247,217
24	$67,804	$40,640	$108,444	$23,206,577

第2年供款共

$1,301,332

第2年利息

$821,378

第2年共還本金

$479,954

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$67,686	$40,758	$108,444	$23,165,819
26	$67,567	$40,877	$108,444	$23,124,941
27	$67,448	$40,997	$108,444	$23,083,945
28	$67,328	$41,116	$108,444	$23,042,829
29	$67,208	$41,236	$108,444	$23,001,593
30	$67,088	$41,356	$108,444	$22,960,236
31	$66,967	$41,477	$108,444	$22,918,759
32	$66,846	$41,598	$108,444	$22,877,161
33	$66,725	$41,719	$108,444	$22,835,442
34	$66,603	$41,841	$108,444	$22,793,601
35	$66,481	$41,963	$108,444	$22,751,638
36	$66,359	$42,085	$108,444	$22,709,553

第3年供款共

$1,301,332

第3年利息

$804,307

第3年共還本金

$497,024

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$66,236	$42,208	$108,444	$22,667,345
38	$66,113	$42,331	$108,444	$22,625,014
39	$65,990	$42,455	$108,444	$22,582,559
40	$65,866	$42,578	$108,444	$22,539,980
41	$65,742	$42,703	$108,444	$22,497,278
42	$65,617	$42,827	$108,444	$22,454,451
43	$65,492	$42,952	$108,444	$22,411,498
44	$65,367	$43,077	$108,444	$22,368,421
45	$65,241	$43,203	$108,444	$22,325,218
46	$65,115	$43,329	$108,444	$22,281,889
47	$64,989	$43,455	$108,444	$22,238,433
48	$64,862	$43,582	$108,444	$22,194,851

第4年供款共

$1,301,332

第4年利息

$786,630

第4年共還本金

$514,702

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$64,735	$43,709	$108,444	$22,151,142
50	$64,607	$43,837	$108,444	$22,107,305
51	$64,480	$43,965	$108,444	$22,063,340
52	$64,351	$44,093	$108,444	$22,019,248
53	$64,223	$44,221	$108,444	$21,975,026
54	$64,094	$44,350	$108,444	$21,930,676
55	$63,964	$44,480	$108,444	$21,886,196
56	$63,835	$44,610	$108,444	$21,841,586
57	$63,705	$44,740	$108,444	$21,796,847
58	$63,574	$44,870	$108,444	$21,751,976
59	$63,443	$45,001	$108,444	$21,706,975
60	$63,312	$45,132	$108,444	$21,661,843

第5年供款共

$1,301,332

第5年利息

$768,323

第5年共還本金

$533,008

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$63,180	$45,264	$108,444	$21,616,579
62	$63,048	$45,396	$108,444	$21,571,183
63	$62,916	$45,528	$108,444	$21,525,655
64	$62,783	$45,661	$108,444	$21,479,994
65	$62,650	$45,794	$108,444	$21,434,199
66	$62,516	$45,928	$108,444	$21,388,272
67	$62,382	$46,062	$108,444	$21,342,210
68	$62,248	$46,196	$108,444	$21,296,014
69	$62,113	$46,331	$108,444	$21,249,683
70	$61,978	$46,466	$108,444	$21,203,217
71	$61,843	$46,602	$108,444	$21,156,615
72	$61,707	$46,737	$108,444	$21,109,877

第6年供款共

$1,301,332

第6年利息

$749,366

第6年共還本金

$551,966

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$61,570	$46,874	$108,444	$21,063,004
74	$61,434	$47,011	$108,444	$21,015,993
75	$61,297	$47,148	$108,444	$20,968,845
76	$61,159	$47,285	$108,444	$20,921,560
77	$61,021	$47,423	$108,444	$20,874,137
78	$60,883	$47,561	$108,444	$20,826,576
79	$60,744	$47,700	$108,444	$20,778,876
80	$60,605	$47,839	$108,444	$20,731,037
81	$60,466	$47,979	$108,444	$20,683,058
82	$60,326	$48,119	$108,444	$20,634,939
83	$60,185	$48,259	$108,444	$20,586,680
84	$60,044	$48,400	$108,444	$20,538,280

第7年供款共

$1,301,332

第7年利息

$729,734

第7年共還本金

$571,597

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$59,903	$48,541	$108,444	$20,489,739
86	$59,762	$48,683	$108,444	$20,441,057
87	$59,620	$48,825	$108,444	$20,392,232
88	$59,477	$48,967	$108,444	$20,343,265
89	$59,335	$49,110	$108,444	$20,294,155
90	$59,191	$49,253	$108,444	$20,244,902
91	$59,048	$49,397	$108,444	$20,195,506
92	$58,904	$49,541	$108,444	$20,145,965
93	$58,759	$49,685	$108,444	$20,096,280
94	$58,614	$49,830	$108,444	$20,046,450
95	$58,469	$49,975	$108,444	$19,996,474
96	$58,323	$50,121	$108,444	$19,946,353

第8年供款共

$1,301,332

第8年利息

$709,404

第8年共還本金

$591,927

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$58,177	$50,267	$108,444	$19,896,085
98	$58,030	$50,414	$108,444	$19,845,671
99	$57,883	$50,561	$108,444	$19,795,110
100	$57,736	$50,709	$108,444	$19,744,402
101	$57,588	$50,856	$108,444	$19,693,545
102	$57,440	$51,005	$108,444	$19,642,541
103	$57,291	$51,154	$108,444	$19,591,387
104	$57,142	$51,303	$108,444	$19,540,084
105	$56,992	$51,452	$108,444	$19,488,632
106	$56,842	$51,602	$108,444	$19,437,029
107	$56,691	$51,753	$108,444	$19,385,276
108	$56,540	$51,904	$108,444	$19,333,373

第9年供款共

$1,301,332

第9年利息

$688,351

第9年共還本金

$612,980

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$56,389	$52,055	$108,444	$19,281,317
110	$56,237	$52,207	$108,444	$19,229,110
111	$56,085	$52,359	$108,444	$19,176,751
112	$55,932	$52,512	$108,444	$19,124,239
113	$55,779	$52,665	$108,444	$19,071,573
114	$55,625	$52,819	$108,444	$19,018,755
115	$55,471	$52,973	$108,444	$18,965,782
116	$55,317	$53,127	$108,444	$18,912,654
117	$55,162	$53,282	$108,444	$18,859,372
118	$55,007	$53,438	$108,444	$18,805,934
119	$54,851	$53,594	$108,444	$18,752,340
120	$54,694	$53,750	$108,444	$18,698,590

第10年供款共

$1,301,332

第10年利息

$666,549

第10年共還本金

$634,782

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$54,538	$53,907	$108,444	$18,644,684
122	$54,380	$54,064	$108,444	$18,590,620
123	$54,223	$54,222	$108,444	$18,536,398
124	$54,064	$54,380	$108,444	$18,482,018
125	$53,906	$54,538	$108,444	$18,427,480
126	$53,747	$54,697	$108,444	$18,372,782
127	$53,587	$54,857	$108,444	$18,317,925
128	$53,427	$55,017	$108,444	$18,262,908
129	$53,267	$55,177	$108,444	$18,207,731
130	$53,106	$55,338	$108,444	$18,152,392
131	$52,944	$55,500	$108,444	$18,096,893
132	$52,783	$55,662	$108,444	$18,041,231

第11年供款共

$1,301,332

第11年利息

$643,972

第11年共還本金

$657,359

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$52,620	$55,824	$108,444	$17,985,407
134	$52,457	$55,987	$108,444	$17,929,420
135	$52,294	$56,150	$108,444	$17,873,270
136	$52,130	$56,314	$108,444	$17,816,956
137	$51,966	$56,478	$108,444	$17,760,478
138	$51,801	$56,643	$108,444	$17,703,835
139	$51,636	$56,808	$108,444	$17,647,027
140	$51,470	$56,974	$108,444	$17,590,053
141	$51,304	$57,140	$108,444	$17,532,913
142	$51,138	$57,307	$108,444	$17,475,606
143	$50,971	$57,474	$108,444	$17,418,133
144	$50,803	$57,641	$108,444	$17,360,491

第12年供款共

$1,301,332

第12年利息

$620,592

第12年共還本金

$680,740

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$50,635	$57,810	$108,444	$17,302,682
146	$50,466	$57,978	$108,444	$17,244,704
147	$50,297	$58,147	$108,444	$17,186,556
148	$50,127	$58,317	$108,444	$17,128,239
149	$49,957	$58,487	$108,444	$17,069,753
150	$49,787	$58,658	$108,444	$17,011,095
151	$49,616	$58,829	$108,444	$16,952,266
152	$49,444	$59,000	$108,444	$16,893,266
153	$49,272	$59,172	$108,444	$16,834,094
154	$49,099	$59,345	$108,444	$16,774,749
155	$48,926	$59,518	$108,444	$16,715,231
156	$48,753	$59,692	$108,444	$16,655,540

第13年供款共

$1,301,332

第13年利息

$596,380

第13年共還本金

$704,952

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$48,579	$59,866	$108,444	$16,595,674
158	$48,404	$60,040	$108,444	$16,535,634
159	$48,229	$60,215	$108,444	$16,475,418
160	$48,053	$60,391	$108,444	$16,415,027
161	$47,877	$60,567	$108,444	$16,354,460
162	$47,701	$60,744	$108,444	$16,293,717
163	$47,523	$60,921	$108,444	$16,232,796
164	$47,346	$61,099	$108,444	$16,171,697
165	$47,167	$61,277	$108,444	$16,110,420
166	$46,989	$61,456	$108,444	$16,048,965
167	$46,809	$61,635	$108,444	$15,987,330
168	$46,630	$61,815	$108,444	$15,925,515

第14年供款共

$1,301,332

第14年利息

$571,307

第14年共還本金

$730,025

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$46,449	$61,995	$108,444	$15,863,520
170	$46,269	$62,176	$108,444	$15,801,345
171	$46,087	$62,357	$108,444	$15,738,988
172	$45,905	$62,539	$108,444	$15,676,449
173	$45,723	$62,721	$108,444	$15,613,727
174	$45,540	$62,904	$108,444	$15,550,823
175	$45,357	$63,088	$108,444	$15,487,735
176	$45,173	$63,272	$108,444	$15,424,464
177	$44,988	$63,456	$108,444	$15,361,007
178	$44,803	$63,641	$108,444	$15,297,366
179	$44,617	$63,827	$108,444	$15,233,539
180	$44,431	$64,013	$108,444	$15,169,526

第15年供款共

$1,301,332

第15年利息

$545,342

第15年共還本金

$755,989

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$44,244	$64,200	$108,444	$15,105,326
182	$44,057	$64,387	$108,444	$15,040,939
183	$43,869	$64,575	$108,444	$14,976,364
184	$43,681	$64,763	$108,444	$14,911,601
185	$43,492	$64,952	$108,444	$14,846,649
186	$43,303	$65,142	$108,444	$14,781,507
187	$43,113	$65,332	$108,444	$14,716,176
188	$42,922	$65,522	$108,444	$14,650,653
189	$42,731	$65,713	$108,444	$14,584,940
190	$42,539	$65,905	$108,444	$14,519,035
191	$42,347	$66,097	$108,444	$14,452,938
192	$42,154	$66,290	$108,444	$14,386,648

第16年供款共

$1,301,332

第16年利息

$518,454

第16年共還本金

$782,878

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$41,961	$66,483	$108,444	$14,320,165
194	$41,767	$66,677	$108,444	$14,253,488
195	$41,573	$66,872	$108,444	$14,186,616
196	$41,378	$67,067	$108,444	$14,119,550
197	$41,182	$67,262	$108,444	$14,052,287
198	$40,986	$67,458	$108,444	$13,984,829
199	$40,789	$67,655	$108,444	$13,917,174
200	$40,592	$67,853	$108,444	$13,849,321
201	$40,394	$68,050	$108,444	$13,781,271
202	$40,195	$68,249	$108,444	$13,713,022
203	$39,996	$68,448	$108,444	$13,644,574
204	$39,797	$68,648	$108,444	$13,575,926

第17年供款共

$1,301,332

第17年利息

$490,609

第17年共還本金

$810,722

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$39,596	$68,848	$108,444	$13,507,078
206	$39,396	$69,049	$108,444	$13,438,030
207	$39,194	$69,250	$108,444	$13,368,780
208	$38,992	$69,452	$108,444	$13,299,328
209	$38,790	$69,655	$108,444	$13,229,673
210	$38,587	$69,858	$108,444	$13,159,815
211	$38,383	$70,061	$108,444	$13,089,754
212	$38,178	$70,266	$108,444	$13,019,488
213	$37,974	$70,471	$108,444	$12,949,017
214	$37,768	$70,676	$108,444	$12,878,341
215	$37,562	$70,882	$108,444	$12,807,458
216	$37,355	$71,089	$108,444	$12,736,369

第18年供款共

$1,301,332

第18年利息

$461,775

第18年共還本金

$839,557

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$37,148	$71,297	$108,444	$12,665,073
218	$36,940	$71,504	$108,444	$12,593,568
219	$36,731	$71,713	$108,444	$12,521,855
220	$36,522	$71,922	$108,444	$12,449,933
221	$36,312	$72,132	$108,444	$12,377,801
222	$36,102	$72,342	$108,444	$12,305,459
223	$35,891	$72,553	$108,444	$12,232,905
224	$35,679	$72,765	$108,444	$12,160,140
225	$35,467	$72,977	$108,444	$12,087,163
226	$35,254	$73,190	$108,444	$12,013,973
227	$35,041	$73,404	$108,444	$11,940,569
228	$34,827	$73,618	$108,444	$11,866,952

第19年供款共

$1,301,332

第19年利息

$431,914

第19年共還本金

$869,417

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$34,612	$73,832	$108,444	$11,793,119
230	$34,397	$74,048	$108,444	$11,719,072
231	$34,181	$74,264	$108,444	$11,644,808
232	$33,964	$74,480	$108,444	$11,570,328
233	$33,747	$74,698	$108,444	$11,495,630
234	$33,529	$74,915	$108,444	$11,420,715
235	$33,310	$75,134	$108,444	$11,345,581
236	$33,091	$75,353	$108,444	$11,270,228
237	$32,871	$75,573	$108,444	$11,194,655
238	$32,651	$75,793	$108,444	$11,118,862
239	$32,430	$76,014	$108,444	$11,042,848
240	$32,208	$76,236	$108,444	$10,966,612

第20年供款共

$1,301,332

第20年利息

$400,991

第20年共還本金

$900,340

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$31,986	$76,458	$108,444	$10,890,153
242	$31,763	$76,681	$108,444	$10,813,472
243	$31,539	$76,905	$108,444	$10,736,567
244	$31,315	$77,129	$108,444	$10,659,438
245	$31,090	$77,354	$108,444	$10,582,084
246	$30,864	$77,580	$108,444	$10,504,504
247	$30,638	$77,806	$108,444	$10,426,698
248	$30,411	$78,033	$108,444	$10,348,664
249	$30,184	$78,261	$108,444	$10,270,404
250	$29,955	$78,489	$108,444	$10,191,915
251	$29,726	$78,718	$108,444	$10,113,197
252	$29,497	$78,947	$108,444	$10,034,249

第21年供款共

$1,301,332

第21年利息

$368,969

第21年共還本金

$932,362

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$29,267	$79,178	$108,444	$9,955,072
254	$29,036	$79,409	$108,444	$9,875,663
255	$28,804	$79,640	$108,444	$9,796,023
256	$28,572	$79,873	$108,444	$9,716,150
257	$28,339	$80,106	$108,444	$9,636,045
258	$28,105	$80,339	$108,444	$9,555,706
259	$27,871	$80,573	$108,444	$9,475,132
260	$27,636	$80,808	$108,444	$9,394,324
261	$27,400	$81,044	$108,444	$9,313,279
262	$27,164	$81,281	$108,444	$9,231,999
263	$26,927	$81,518	$108,444	$9,150,481
264	$26,689	$81,755	$108,444	$9,068,726

第22年供款共

$1,301,332

第22年利息

$335,808

第22年共還本金

$965,524

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$26,450	$81,994	$108,444	$8,986,732
266	$26,211	$82,233	$108,444	$8,904,499
267	$25,971	$82,473	$108,444	$8,822,026
268	$25,731	$82,713	$108,444	$8,739,313
269	$25,490	$82,955	$108,444	$8,656,358
270	$25,248	$83,197	$108,444	$8,573,162
271	$25,005	$83,439	$108,444	$8,489,722
272	$24,762	$83,683	$108,444	$8,406,040
273	$24,518	$83,927	$108,444	$8,322,113
274	$24,273	$84,171	$108,444	$8,237,942
275	$24,027	$84,417	$108,444	$8,153,525
276	$23,781	$84,663	$108,444	$8,068,861

第23年供款共

$1,301,332

第23年利息

$301,467

第23年共還本金

$999,864

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$23,534	$84,910	$108,444	$7,983,951
278	$23,287	$85,158	$108,444	$7,898,794
279	$23,038	$85,406	$108,444	$7,813,387
280	$22,789	$85,655	$108,444	$7,727,732
281	$22,539	$85,905	$108,444	$7,641,827
282	$22,289	$86,156	$108,444	$7,555,671
283	$22,037	$86,407	$108,444	$7,469,265
284	$21,785	$86,659	$108,444	$7,382,606
285	$21,533	$86,912	$108,444	$7,295,694
286	$21,279	$87,165	$108,444	$7,208,529
287	$21,025	$87,419	$108,444	$7,121,109
288	$20,770	$87,674	$108,444	$7,033,435

第24年供款共

$1,301,332

第24年利息

$265,905

第24年共還本金

$1,035,427

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$20,514	$87,930	$108,444	$6,945,505
290	$20,258	$88,187	$108,444	$6,857,318
291	$20,001	$88,444	$108,444	$6,768,874
292	$19,743	$88,702	$108,444	$6,680,173
293	$19,484	$88,960	$108,444	$6,591,212
294	$19,224	$89,220	$108,444	$6,501,992
295	$18,964	$89,480	$108,444	$6,412,512
296	$18,703	$89,741	$108,444	$6,322,771
297	$18,441	$90,003	$108,444	$6,232,768
298	$18,179	$90,265	$108,444	$6,142,503
299	$17,916	$90,529	$108,444	$6,051,974
300	$17,652	$90,793	$108,444	$5,961,181

第25年供款共

$1,301,332

第25年利息

$229,078

第25年共還本金

$1,072,253

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$17,387	$91,058	$108,444	$5,870,124
302	$17,121	$91,323	$108,444	$5,778,801
303	$16,855	$91,589	$108,444	$5,687,211
304	$16,588	$91,857	$108,444	$5,595,355
305	$16,320	$92,125	$108,444	$5,503,230
306	$16,051	$92,393	$108,444	$5,410,837
307	$15,782	$92,663	$108,444	$5,318,174
308	$15,511	$92,933	$108,444	$5,225,241
309	$15,240	$93,204	$108,444	$5,132,037
310	$14,968	$93,476	$108,444	$5,038,562
311	$14,696	$93,748	$108,444	$4,944,813
312	$14,422	$94,022	$108,444	$4,850,791

第26年供款共

$1,301,332

第26年利息

$190,941

第26年共還本金

$1,110,390

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$14,148	$94,296	$108,444	$4,756,495
314	$13,873	$94,571	$108,444	$4,661,924
315	$13,597	$94,847	$108,444	$4,567,077
316	$13,321	$95,124	$108,444	$4,471,953
317	$13,043	$95,401	$108,444	$4,376,552
318	$12,765	$95,679	$108,444	$4,280,873
319	$12,486	$95,958	$108,444	$4,184,914
320	$12,206	$96,238	$108,444	$4,088,676
321	$11,925	$96,519	$108,444	$3,992,157
322	$11,644	$96,801	$108,444	$3,895,357
323	$11,361	$97,083	$108,444	$3,798,274
324	$11,078	$97,366	$108,444	$3,700,908

第27年供款共

$1,301,332

第27年利息

$151,448

第27年共還本金

$1,149,883

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$10,794	$97,650	$108,444	$3,603,258
326	$10,510	$97,935	$108,444	$3,505,323
327	$10,224	$98,220	$108,444	$3,407,102
328	$9,937	$98,507	$108,444	$3,308,596
329	$9,650	$98,794	$108,444	$3,209,801
330	$9,362	$99,082	$108,444	$3,110,719
331	$9,073	$99,371	$108,444	$3,011,348
332	$8,783	$99,661	$108,444	$2,911,686
333	$8,492	$99,952	$108,444	$2,811,735
334	$8,201	$100,243	$108,444	$2,711,491
335	$7,909	$100,536	$108,444	$2,610,955
336	$7,615	$100,829	$108,444	$2,510,126

第28年供款共

$1,301,332

第28年利息

$110,550

第28年共還本金

$1,190,781

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$7,321	$101,123	$108,444	$2,409,003
338	$7,026	$101,418	$108,444	$2,307,585
339	$6,730	$101,714	$108,444	$2,205,871
340	$6,434	$102,011	$108,444	$2,103,861
341	$6,136	$102,308	$108,444	$2,001,553
342	$5,838	$102,606	$108,444	$1,898,946
343	$5,539	$102,906	$108,444	$1,796,041
344	$5,238	$103,206	$108,444	$1,692,835
345	$4,937	$103,507	$108,444	$1,589,328
346	$4,636	$103,809	$108,444	$1,485,519
347	$4,333	$104,112	$108,444	$1,381,408
348	$4,029	$104,415	$108,444	$1,276,993

第29年供款共

$1,301,332

第29年利息

$68,198

第29年共還本金

$1,233,134

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,725	$104,720	$108,444	$1,172,273
350	$3,419	$105,025	$108,444	$1,067,248
351	$3,113	$105,331	$108,444	$961,916
352	$2,806	$105,639	$108,444	$856,278
353	$2,497	$105,947	$108,444	$750,331
354	$2,188	$106,256	$108,444	$644,075
355	$1,879	$106,566	$108,444	$537,509
356	$1,568	$106,877	$108,444	$430,633
357	$1,256	$107,188	$108,444	$323,444
358	$943	$107,501	$108,444	$215,943
359	$630	$107,814	$108,444	$108,129
360	$315	$108,129	$108,444	$0

第30年供款共

$1,301,332

第30年利息

$24,339

第30年共還本金

$1,276,993

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$23,219,946

免責聲明

筍盤推介

按揭保險費
info