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$23,435,742

每月供款
$110,016

首期

$-16,500,000

總貸款額

$24,500,000

總利息

$15,105,742

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-16,170,000

按月供比率計算

$220,032

置業成本總預算

HK$-16,170,000

首期

$-16,500,000
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

$220,032

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

粉嶺牽晴間

thumb_up

牽晴間【三房套房】換樓必睇

實

575 呎

@12,174

建

785 呎

@8,917

real_estate_agent 罕有放盤 pets 愛竉必選

售$700 萬

實

575 呎

@12,174

建

785 呎

@8,917

售$700 萬

real_estate_agent 罕有放盤 pets 愛竉必選

沙田文禮閣

thumb_up

中層三房套, 旺中帶靜, 鄰近圍方及大圍站, 換樓推介!

實

622 呎

@12,830

建

736 呎

@10,842

local_fire_department 至HIT local_offer 低水筍價

售$798 萬

實

622 呎

@12,830

建

736 呎

@10,842

售$798 萬

local_fire_department 至HIT local_offer 低水筍價

西貢逸瓏海滙

thumb_up

**租 /售** 西貢市逸瓏海滙

實

598 呎

@13,880

local_fire_department 至HIT

售$830 萬

實

598 呎

@13,880

售$830 萬

local_fire_department 至HIT

VR實景

馬鞍山嵐岸

thumb_up

******(勁減靚海景激筍3房開揚)*****業主移民激減出售

實

814 呎

@10,479

建

1,089 呎

@7,833

local_fire_department 至HIT vpn_key 有匙即睇

售$853 萬

實

814 呎

@10,479

建

1,089 呎

@7,833

售$853 萬

local_fire_department 至HIT vpn_key 有匙即睇

馬鞍山迎海第04期駿岸第07座

thumb_up

迎海第04期駿岸 2房連儲物室實用四正

實

565 呎

@15,575

verified 首置必買

售$880 萬

實

565 呎

@15,575

售$880 萬

verified 首置必買

清水灣陳屋村

thumb_up

Nicely Renovated House

實

700 呎

@10,000

建

700 呎

@10,000

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$700 萬

實

700 呎

@10,000

建

700 呎

@10,000

售$700 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

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

馬鞍山聽濤雅苑第09座

thumb_up

聽濤雅苑實用靚則 ****連車位****

實

733 呎

@11,596

建

913 呎

@9,310

local_fire_department 至HIT

售$850 萬

實

733 呎

@11,596

建

913 呎

@9,310

售$850 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第03座

thumb_up

聽濤三房

實

733 呎

@11,460

建

906 呎

@9,272

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

售$840 萬

實

733 呎

@11,460

建

906 呎

@9,272

售$840 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

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

VR實景

沙田御龍山

thumb_up

MTR 沿線物業 ***極高層.大 2 房大廳*** 求實客可傾

實

563 呎

@15,453

建

719 呎

@12,100

local_fire_department 至HIT

售$870 萬

實

563 呎

@15,453

建

719 呎

@12,100

售$870 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

@13,530

建

733 呎

@10,300

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

售$755 萬

實

558 呎

@13,530

建

733 呎

@10,300

售$755 萬

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

利率	15年	20年	25年	30年
1.000	$146,631	$112,674	$92,334	$78,802
1.500	$152,082	$118,224	$97,984	$84,554
2.000	$157,660	$123,941	$103,844	$90,557
2.500	$163,363	$129,826	$109,911	$96,805
3.000	$169,193	$135,876	$116,182	$103,293
3.500	$175,146	$142,090	$122,653	$110,016
4.000	$181,224	$148,465	$129,320	$116,967
4.500	$187,423	$154,999	$136,179	$124,138
5.000	$193,744	$161,689	$143,225	$131,521
5.500	$200,185	$168,532	$150,451	$139,108
6.000	$206,745	$175,526	$157,854	$146,890

每月供款$110,016

年期

30年

貸款金額

$24,500,000

總利息

$15,105,742

總貸款連利息

$39,605,742

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$71,458	$38,558	$110,016	$24,461,442
2	$71,346	$38,670	$110,016	$24,422,772
3	$71,233	$38,783	$110,016	$24,383,989
4	$71,120	$38,896	$110,016	$24,345,093
5	$71,007	$39,009	$110,016	$24,306,084
6	$70,893	$39,123	$110,016	$24,266,961
7	$70,779	$39,237	$110,016	$24,227,724
8	$70,664	$39,352	$110,016	$24,188,372
9	$70,549	$39,467	$110,016	$24,148,905
10	$70,434	$39,582	$110,016	$24,109,324
11	$70,319	$39,697	$110,016	$24,069,627
12	$70,203	$39,813	$110,016	$24,029,814

第1年供款共

$1,320,191

第1年利息

$850,005

第1年共還本金

$470,186

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$70,087	$39,929	$110,016	$23,989,885
14	$69,970	$40,045	$110,016	$23,949,839
15	$69,854	$40,162	$110,016	$23,909,677
16	$69,737	$40,279	$110,016	$23,869,398
17	$69,619	$40,397	$110,016	$23,829,001
18	$69,501	$40,515	$110,016	$23,788,486
19	$69,383	$40,633	$110,016	$23,747,853
20	$69,265	$40,751	$110,016	$23,707,102
21	$69,146	$40,870	$110,016	$23,666,232
22	$69,027	$40,989	$110,016	$23,625,242
23	$68,907	$41,109	$110,016	$23,584,133
24	$68,787	$41,229	$110,016	$23,542,904

第2年供款共

$1,320,191

第2年利息

$833,282

第2年共還本金

$486,909

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$68,667	$41,349	$110,016	$23,501,555
26	$68,546	$41,470	$110,016	$23,460,085
27	$68,425	$41,591	$110,016	$23,418,495
28	$68,304	$41,712	$110,016	$23,376,783
29	$68,182	$41,834	$110,016	$23,334,949
30	$68,060	$41,956	$110,016	$23,292,993
31	$67,938	$42,078	$110,016	$23,250,915
32	$67,815	$42,201	$110,016	$23,208,714
33	$67,692	$42,324	$110,016	$23,166,391
34	$67,569	$42,447	$110,016	$23,123,943
35	$67,445	$42,571	$110,016	$23,081,372
36	$67,321	$42,695	$110,016	$23,038,677

第3年供款共

$1,320,191

第3年利息

$815,964

第3年共還本金

$504,227

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$67,196	$42,820	$110,016	$22,995,857
38	$67,071	$42,945	$110,016	$22,952,912
39	$66,946	$43,070	$110,016	$22,909,842
40	$66,820	$43,196	$110,016	$22,866,647
41	$66,694	$43,322	$110,016	$22,823,325
42	$66,568	$43,448	$110,016	$22,779,877
43	$66,441	$43,575	$110,016	$22,736,303
44	$66,314	$43,702	$110,016	$22,692,601
45	$66,187	$43,829	$110,016	$22,648,772
46	$66,059	$43,957	$110,016	$22,604,815
47	$65,931	$44,085	$110,016	$22,560,729
48	$65,802	$44,214	$110,016	$22,516,516

第4年供款共

$1,320,191

第4年利息

$798,030

第4年共還本金

$522,161

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$65,673	$44,343	$110,016	$22,472,173
50	$65,544	$44,472	$110,016	$22,427,701
51	$65,414	$44,602	$110,016	$22,383,099
52	$65,284	$44,732	$110,016	$22,338,367
53	$65,154	$44,862	$110,016	$22,293,505
54	$65,023	$44,993	$110,016	$22,248,511
55	$64,891	$45,124	$110,016	$22,203,387
56	$64,760	$45,256	$110,016	$22,158,131
57	$64,628	$45,388	$110,016	$22,112,743
58	$64,495	$45,520	$110,016	$22,067,222
59	$64,363	$45,653	$110,016	$22,021,569
60	$64,230	$45,786	$110,016	$21,975,783

第5年供款共

$1,320,191

第5年利息

$779,459

第5年共還本金

$540,733

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$64,096	$45,920	$110,016	$21,929,863
62	$63,962	$46,054	$110,016	$21,883,809
63	$63,828	$46,188	$110,016	$21,837,621
64	$63,693	$46,323	$110,016	$21,791,298
65	$63,558	$46,458	$110,016	$21,744,840
66	$63,422	$46,593	$110,016	$21,698,246
67	$63,287	$46,729	$110,016	$21,651,517
68	$63,150	$46,866	$110,016	$21,604,651
69	$63,014	$47,002	$110,016	$21,557,649
70	$62,876	$47,139	$110,016	$21,510,510
71	$62,739	$47,277	$110,016	$21,463,233
72	$62,601	$47,415	$110,016	$21,415,818

第6年供款共

$1,320,191

第6年利息

$760,226

第6年共還本金

$559,965

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$62,463	$47,553	$110,016	$21,368,265
74	$62,324	$47,692	$110,016	$21,320,573
75	$62,185	$47,831	$110,016	$21,272,742
76	$62,045	$47,970	$110,016	$21,224,771
77	$61,906	$48,110	$110,016	$21,176,661
78	$61,765	$48,251	$110,016	$21,128,410
79	$61,625	$48,391	$110,016	$21,080,019
80	$61,483	$48,533	$110,016	$21,031,486
81	$61,342	$48,674	$110,016	$20,982,812
82	$61,200	$48,816	$110,016	$20,933,996
83	$61,057	$48,958	$110,016	$20,885,038
84	$60,915	$49,101	$110,016	$20,835,936

第7年供款共

$1,320,191

第7年利息

$740,310

第7年共還本金

$579,881

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$60,771	$49,244	$110,016	$20,786,692
86	$60,628	$49,388	$110,016	$20,737,304
87	$60,484	$49,532	$110,016	$20,687,772
88	$60,339	$49,677	$110,016	$20,638,095
89	$60,194	$49,822	$110,016	$20,588,274
90	$60,049	$49,967	$110,016	$20,538,307
91	$59,903	$50,113	$110,016	$20,488,194
92	$59,757	$50,259	$110,016	$20,437,935
93	$59,611	$50,405	$110,016	$20,387,530
94	$59,464	$50,552	$110,016	$20,336,978
95	$59,316	$50,700	$110,016	$20,286,278
96	$59,168	$50,848	$110,016	$20,235,430

第8年供款共

$1,320,191

第8年利息

$719,685

第8年共還本金

$600,506

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$59,020	$50,996	$110,016	$20,184,435
98	$58,871	$51,145	$110,016	$20,133,290
99	$58,722	$51,294	$110,016	$20,081,996
100	$58,572	$51,443	$110,016	$20,030,553
101	$58,422	$51,594	$110,016	$19,978,959
102	$58,272	$51,744	$110,016	$19,927,215
103	$58,121	$51,895	$110,016	$19,875,320
104	$57,970	$52,046	$110,016	$19,823,274
105	$57,818	$52,198	$110,016	$19,771,076
106	$57,666	$52,350	$110,016	$19,718,726
107	$57,513	$52,503	$110,016	$19,666,223
108	$57,360	$52,656	$110,016	$19,613,566

第9年供款共

$1,320,191

第9年利息

$698,327

第9年共還本金

$621,864

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$57,206	$52,810	$110,016	$19,560,757
110	$57,052	$52,964	$110,016	$19,507,793
111	$56,898	$53,118	$110,016	$19,454,675
112	$56,743	$53,273	$110,016	$19,401,402
113	$56,587	$53,429	$110,016	$19,347,973
114	$56,432	$53,584	$110,016	$19,294,389
115	$56,275	$53,741	$110,016	$19,240,648
116	$56,119	$53,897	$110,016	$19,186,751
117	$55,961	$54,055	$110,016	$19,132,696
118	$55,804	$54,212	$110,016	$19,078,484
119	$55,646	$54,370	$110,016	$19,024,113
120	$55,487	$54,529	$110,016	$18,969,584

第10年供款共

$1,320,191

第10年利息

$676,209

第10年共還本金

$643,982

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$55,328	$54,688	$110,016	$18,914,896
122	$55,168	$54,848	$110,016	$18,860,049
123	$55,008	$55,007	$110,016	$18,805,041
124	$54,848	$55,168	$110,016	$18,749,874
125	$54,687	$55,329	$110,016	$18,694,545
126	$54,526	$55,490	$110,016	$18,639,055
127	$54,364	$55,652	$110,016	$18,583,403
128	$54,202	$55,814	$110,016	$18,527,588
129	$54,039	$55,977	$110,016	$18,471,611
130	$53,876	$56,140	$110,016	$18,415,471
131	$53,712	$56,304	$110,016	$18,359,166
132	$53,548	$56,468	$110,016	$18,302,698

第11年供款共

$1,320,191

第11年利息

$653,305

第11年共還本金

$666,886

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$53,383	$56,633	$110,016	$18,246,065
134	$53,218	$56,798	$110,016	$18,189,267
135	$53,052	$56,964	$110,016	$18,132,303
136	$52,886	$57,130	$110,016	$18,075,173
137	$52,719	$57,297	$110,016	$18,017,876
138	$52,552	$57,464	$110,016	$17,960,412
139	$52,385	$57,631	$110,016	$17,902,781
140	$52,216	$57,800	$110,016	$17,844,981
141	$52,048	$57,968	$110,016	$17,787,013
142	$51,879	$58,137	$110,016	$17,728,876
143	$51,709	$58,307	$110,016	$17,670,569
144	$51,539	$58,477	$110,016	$17,612,093

第12年供款共

$1,320,191

第12年利息

$629,586

第12年共還本金

$690,606

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$51,369	$58,647	$110,016	$17,553,445
146	$51,198	$58,818	$110,016	$17,494,627
147	$51,026	$58,990	$110,016	$17,435,637
148	$50,854	$59,162	$110,016	$17,376,475
149	$50,681	$59,335	$110,016	$17,317,140
150	$50,508	$59,508	$110,016	$17,257,633
151	$50,335	$59,681	$110,016	$17,197,951
152	$50,161	$59,855	$110,016	$17,138,096
153	$49,986	$60,030	$110,016	$17,078,066
154	$49,811	$60,205	$110,016	$17,017,861
155	$49,635	$60,381	$110,016	$16,957,481
156	$49,459	$60,557	$110,016	$16,896,924

第13年供款共

$1,320,191

第13年利息

$605,023

第13年共還本金

$715,168

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$49,283	$60,733	$110,016	$16,836,191
158	$49,106	$60,910	$110,016	$16,775,281
159	$48,928	$61,088	$110,016	$16,714,193
160	$48,750	$61,266	$110,016	$16,652,926
161	$48,571	$61,445	$110,016	$16,591,481
162	$48,392	$61,624	$110,016	$16,529,857
163	$48,212	$61,804	$110,016	$16,468,054
164	$48,032	$61,984	$110,016	$16,406,069
165	$47,851	$62,165	$110,016	$16,343,904
166	$47,670	$62,346	$110,016	$16,281,558
167	$47,488	$62,528	$110,016	$16,219,030
168	$47,306	$62,710	$110,016	$16,156,320

第14年供款共

$1,320,191

第14年利息

$579,587

第14年共還本金

$740,605

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$47,123	$62,893	$110,016	$16,093,426
170	$46,939	$63,077	$110,016	$16,030,350
171	$46,755	$63,261	$110,016	$15,967,089
172	$46,571	$63,445	$110,016	$15,903,644
173	$46,386	$63,630	$110,016	$15,840,013
174	$46,200	$63,816	$110,016	$15,776,197
175	$46,014	$64,002	$110,016	$15,712,195
176	$45,827	$64,189	$110,016	$15,648,007
177	$45,640	$64,376	$110,016	$15,583,631
178	$45,452	$64,564	$110,016	$15,519,067
179	$45,264	$64,752	$110,016	$15,454,315
180	$45,075	$64,941	$110,016	$15,389,374

第15年供款共

$1,320,191

第15年利息

$553,246

第15年共還本金

$766,946

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$44,886	$65,130	$110,016	$15,324,244
182	$44,696	$65,320	$110,016	$15,258,924
183	$44,505	$65,511	$110,016	$15,193,413
184	$44,314	$65,702	$110,016	$15,127,711
185	$44,122	$65,893	$110,016	$15,061,818
186	$43,930	$66,086	$110,016	$14,995,732
187	$43,738	$66,278	$110,016	$14,929,453
188	$43,544	$66,472	$110,016	$14,862,982
189	$43,350	$66,666	$110,016	$14,796,316
190	$43,156	$66,860	$110,016	$14,729,456
191	$42,961	$67,055	$110,016	$14,662,401
192	$42,765	$67,251	$110,016	$14,595,151

第16年供款共

$1,320,191

第16年利息

$525,968

第16年共還本金

$794,224

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$42,569	$67,447	$110,016	$14,527,704
194	$42,372	$67,643	$110,016	$14,460,060
195	$42,175	$67,841	$110,016	$14,392,220
196	$41,977	$68,039	$110,016	$14,324,181
197	$41,779	$68,237	$110,016	$14,255,944
198	$41,580	$68,436	$110,016	$14,187,508
199	$41,380	$68,636	$110,016	$14,118,872
200	$41,180	$68,836	$110,016	$14,050,036
201	$40,979	$69,037	$110,016	$13,980,999
202	$40,778	$69,238	$110,016	$13,911,761
203	$40,576	$69,440	$110,016	$13,842,321
204	$40,373	$69,643	$110,016	$13,772,679

第17年供款共

$1,320,191

第17年利息

$497,720

第17年共還本金

$822,472

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$40,170	$69,846	$110,016	$13,702,833
206	$39,967	$70,049	$110,016	$13,632,784
207	$39,762	$70,254	$110,016	$13,562,530
208	$39,557	$70,459	$110,016	$13,492,072
209	$39,352	$70,664	$110,016	$13,421,408
210	$39,146	$70,870	$110,016	$13,350,537
211	$38,939	$71,077	$110,016	$13,279,460
212	$38,732	$71,284	$110,016	$13,208,176
213	$38,524	$71,492	$110,016	$13,136,684
214	$38,315	$71,701	$110,016	$13,064,984
215	$38,106	$71,910	$110,016	$12,993,074
216	$37,896	$72,119	$110,016	$12,920,954

第18年供款共

$1,320,191

第18年利息

$468,467

第18年共還本金

$851,724

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$37,686	$72,330	$110,016	$12,848,625
218	$37,475	$72,541	$110,016	$12,776,084
219	$37,264	$72,752	$110,016	$12,703,331
220	$37,051	$72,965	$110,016	$12,630,367
221	$36,839	$73,177	$110,016	$12,557,189
222	$36,625	$73,391	$110,016	$12,483,799
223	$36,411	$73,605	$110,016	$12,410,194
224	$36,196	$73,820	$110,016	$12,336,374
225	$35,981	$74,035	$110,016	$12,262,339
226	$35,765	$74,251	$110,016	$12,188,089
227	$35,549	$74,467	$110,016	$12,113,621
228	$35,331	$74,685	$110,016	$12,038,937

第19年供款共

$1,320,191

第19年利息

$438,174

第19年共還本金

$882,018

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$35,114	$74,902	$110,016	$11,964,034
230	$34,895	$75,121	$110,016	$11,888,913
231	$34,676	$75,340	$110,016	$11,813,573
232	$34,456	$75,560	$110,016	$11,738,014
233	$34,236	$75,780	$110,016	$11,662,234
234	$34,015	$76,001	$110,016	$11,586,233
235	$33,793	$76,223	$110,016	$11,510,010
236	$33,571	$76,445	$110,016	$11,433,565
237	$33,348	$76,668	$110,016	$11,356,897
238	$33,124	$76,892	$110,016	$11,280,005
239	$32,900	$77,116	$110,016	$11,202,889
240	$32,675	$77,341	$110,016	$11,125,548

第20年供款共

$1,320,191

第20年利息

$406,803

第20年共還本金

$913,388

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$32,450	$77,566	$110,016	$11,047,982
242	$32,223	$77,793	$110,016	$10,970,189
243	$31,996	$78,020	$110,016	$10,892,170
244	$31,769	$78,247	$110,016	$10,813,922
245	$31,541	$78,475	$110,016	$10,735,447
246	$31,312	$78,704	$110,016	$10,656,743
247	$31,082	$78,934	$110,016	$10,577,809
248	$30,852	$79,164	$110,016	$10,498,645
249	$30,621	$79,395	$110,016	$10,419,250
250	$30,389	$79,626	$110,016	$10,339,624
251	$30,157	$79,859	$110,016	$10,259,765
252	$29,924	$80,092	$110,016	$10,179,673

第21年供款共

$1,320,191

第21年利息

$374,317

第21年共還本金

$945,875

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$29,691	$80,325	$110,016	$10,099,348
254	$29,456	$80,560	$110,016	$10,018,789
255	$29,221	$80,794	$110,016	$9,937,994
256	$28,986	$81,030	$110,016	$9,856,964
257	$28,749	$81,266	$110,016	$9,775,698
258	$28,512	$81,503	$110,016	$9,694,194
259	$28,275	$81,741	$110,016	$9,612,453
260	$28,036	$81,980	$110,016	$9,530,473
261	$27,797	$82,219	$110,016	$9,448,254
262	$27,557	$82,459	$110,016	$9,365,796
263	$27,317	$82,699	$110,016	$9,283,097
264	$27,076	$82,940	$110,016	$9,200,157

第22年供款共

$1,320,191

第22年利息

$340,675

第22年共還本金

$979,517

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$26,834	$83,182	$110,016	$9,116,974
266	$26,591	$83,425	$110,016	$9,033,550
267	$26,348	$83,668	$110,016	$8,949,882
268	$26,104	$83,912	$110,016	$8,865,969
269	$25,859	$84,157	$110,016	$8,781,813
270	$25,614	$84,402	$110,016	$8,697,410
271	$25,367	$84,649	$110,016	$8,612,762
272	$25,121	$84,895	$110,016	$8,527,866
273	$24,873	$85,143	$110,016	$8,442,723
274	$24,625	$85,391	$110,016	$8,357,332
275	$24,376	$85,640	$110,016	$8,271,692
276	$24,126	$85,890	$110,016	$8,185,801

第23年供款共

$1,320,191

第23年利息

$305,836

第23年共還本金

$1,014,355

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$23,875	$86,141	$110,016	$8,099,661
278	$23,624	$86,392	$110,016	$8,013,269
279	$23,372	$86,644	$110,016	$7,926,625
280	$23,119	$86,897	$110,016	$7,839,728
281	$22,866	$87,150	$110,016	$7,752,578
282	$22,612	$87,404	$110,016	$7,665,174
283	$22,357	$87,659	$110,016	$7,577,515
284	$22,101	$87,915	$110,016	$7,489,600
285	$21,845	$88,171	$110,016	$7,401,429
286	$21,588	$88,428	$110,016	$7,313,000
287	$21,330	$88,686	$110,016	$7,224,314
288	$21,071	$88,945	$110,016	$7,135,369

第24年供款共

$1,320,191

第24年利息

$269,759

第24年共還本金

$1,050,433

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$20,811	$89,204	$110,016	$7,046,164
290	$20,551	$89,465	$110,016	$6,956,700
291	$20,290	$89,726	$110,016	$6,866,974
292	$20,029	$89,987	$110,016	$6,776,987
293	$19,766	$90,250	$110,016	$6,686,737
294	$19,503	$90,513	$110,016	$6,596,224
295	$19,239	$90,777	$110,016	$6,505,447
296	$18,974	$91,042	$110,016	$6,414,405
297	$18,709	$91,307	$110,016	$6,323,098
298	$18,442	$91,574	$110,016	$6,231,525
299	$18,175	$91,841	$110,016	$6,139,684
300	$17,907	$92,109	$110,016	$6,047,575

第25年供款共

$1,320,191

第25年利息

$232,398

第25年共還本金

$1,087,793

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$17,639	$92,377	$110,016	$5,955,198
302	$17,369	$92,647	$110,016	$5,862,552
303	$17,099	$92,917	$110,016	$5,769,635
304	$16,828	$93,188	$110,016	$5,676,447
305	$16,556	$93,460	$110,016	$5,582,987
306	$16,284	$93,732	$110,016	$5,489,255
307	$16,010	$94,006	$110,016	$5,395,249
308	$15,736	$94,280	$110,016	$5,300,970
309	$15,461	$94,555	$110,016	$5,206,415
310	$15,185	$94,831	$110,016	$5,111,584
311	$14,909	$95,107	$110,016	$5,016,477
312	$14,631	$95,385	$110,016	$4,921,092

第26年供款共

$1,320,191

第26年利息

$193,709

第26年共還本金

$1,126,483

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$14,353	$95,663	$110,016	$4,825,430
314	$14,074	$95,942	$110,016	$4,729,488
315	$13,794	$96,222	$110,016	$4,633,266
316	$13,514	$96,502	$110,016	$4,536,764
317	$13,232	$96,784	$110,016	$4,439,980
318	$12,950	$97,066	$110,016	$4,342,914
319	$12,667	$97,349	$110,016	$4,245,565
320	$12,383	$97,633	$110,016	$4,147,932
321	$12,098	$97,918	$110,016	$4,050,014
322	$11,813	$98,203	$110,016	$3,951,811
323	$11,526	$98,490	$110,016	$3,853,321
324	$11,239	$98,777	$110,016	$3,754,544

第27年供款共

$1,320,191

第27年利息

$153,643

第27年共還本金

$1,166,548

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$10,951	$99,065	$110,016	$3,655,479
326	$10,662	$99,354	$110,016	$3,556,125
327	$10,372	$99,644	$110,016	$3,456,481
328	$10,081	$99,935	$110,016	$3,356,546
329	$9,790	$100,226	$110,016	$3,256,320
330	$9,498	$100,518	$110,016	$3,155,802
331	$9,204	$100,812	$110,016	$3,054,990
332	$8,910	$101,106	$110,016	$2,953,885
333	$8,615	$101,400	$110,016	$2,852,484
334	$8,320	$101,696	$110,016	$2,750,788
335	$8,023	$101,993	$110,016	$2,648,795
336	$7,726	$102,290	$110,016	$2,546,505

第28年供款共

$1,320,191

第28年利息

$112,152

第28年共還本金

$1,208,039

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$7,427	$102,589	$110,016	$2,443,916
338	$7,128	$102,888	$110,016	$2,341,029
339	$6,828	$103,188	$110,016	$2,237,841
340	$6,527	$103,489	$110,016	$2,134,352
341	$6,225	$103,791	$110,016	$2,030,561
342	$5,922	$104,093	$110,016	$1,926,467
343	$5,619	$104,397	$110,016	$1,822,070
344	$5,314	$104,702	$110,016	$1,717,369
345	$5,009	$105,007	$110,016	$1,612,362
346	$4,703	$105,313	$110,016	$1,507,049
347	$4,396	$105,620	$110,016	$1,401,428
348	$4,087	$105,928	$110,016	$1,295,500

第29年供款共

$1,320,191

第29年利息

$69,186

第29年共還本金

$1,251,005

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,779	$106,237	$110,016	$1,189,262
350	$3,469	$106,547	$110,016	$1,082,715
351	$3,158	$106,858	$110,016	$975,857
352	$2,846	$107,170	$110,016	$868,687
353	$2,534	$107,482	$110,016	$761,205
354	$2,220	$107,796	$110,016	$653,409
355	$1,906	$108,110	$110,016	$545,299
356	$1,590	$108,425	$110,016	$436,874
357	$1,274	$108,742	$110,016	$328,132
358	$957	$109,059	$110,016	$219,073
359	$639	$109,377	$110,016	$109,696
360	$320	$109,696	$110,016	$0

第30年供款共

$1,320,191

第30年利息

$24,692

第30年共還本金

$1,295,500

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$23,435,742

免責聲明

筍盤推介

按揭保險費
info