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$23,008,638

每月供款
$112,719

首期

$-17,900,000

總貸款額

$25,900,000

總利息

$14,678,638

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-17,570,000

按月供比率計算

$225,437

置業成本總預算

HK$-17,570,000

首期

$-17,900,000
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

$225,437

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

沙田帝堡城第01座

thumb_up

靚裝2房人見人愛

實

547 呎

@13,711

建

718 呎

@10,446

local_fire_department 至HIT

售$750 萬

實

547 呎

@13,711

建

718 呎

@10,446

售$750 萬

local_fire_department 至HIT

KOL實拍 VR實景

馬鞍山泓碧

thumb_up

(真實筍盤) 海景高層兩房

實

504 呎

@15,873

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 vpn_key 有匙即睇

售$800 萬

實

504 呎

@15,873

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 vpn_key 有匙即睇

沙田壹號雲頂第02期雲頂峰

thumb_up

💖新鴻基💖 星級🌟屋苑 [高負離子生活社區🏡] 寬敞 [大單邊] 2️⃣房.

實

555 呎

@14,919

建

727 呎

@11,389

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

售$828 萬

實

555 呎

@14,919

建

727 呎

@11,389

售$828 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

馬鞍山海典灣第05座

thumb_up

海典灣@高層靚海景@

實

561 呎

@13,547

建

756 呎

@10,053

real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買 pets 愛竉必選

售$760 萬

實

561 呎

@13,547

建

756 呎

@10,053

售$760 萬

real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買 pets 愛竉必選

西貢逸瓏園第03座

thumb_up

逸瓏園第03座

實

530 呎

@13,736

verified 首置必買 pets 愛竉必選 transfer_within_a_station 人才必選

售$728 萬

實

530 呎

@13,736

售$728 萬

verified 首置必買 pets 愛竉必選 transfer_within_a_station 人才必選

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

@11,337

建

854 呎

@9,133

local_fire_department 至HIT

售$780 萬

實

688 呎

@11,337

建

854 呎

@9,133

售$780 萬

local_fire_department 至HIT

沙田濱景花園

thumb_up

罕有靚裝河景 3房必選

實

643 呎

@13,219

建

781 呎

@10,883

local_fire_department 至HIT

售$850 萬

實

643 呎

@13,219

建

781 呎

@10,883

售$850 萬

local_fire_department 至HIT

馬鞍山曉峰灣畔第01座

thumb_up

海景三房@罕有放盤@鄰近馬鐵站@

實

653 呎

@13,783

建

862 呎

@10,441

local_fire_department 至HIT

售$900 萬

實

653 呎

@13,783

建

862 呎

@10,441

售$900 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第09座

thumb_up

馬鞍山聽濤雅苑東南靚裝 (已租)

實

748 呎

@11,965

建

930 呎

@9,624

local_fire_department 至HIT

售$895 萬

實

748 呎

@11,965

建

930 呎

@9,624

售$895 萬

local_fire_department 至HIT

馬鞍山銀湖天峰第07座

thumb_up

罕有7座池海雙景，有匙可睇樓

實

564 呎

@14,326

建

739 呎

@10,934

local_fire_department 至HIT directions_run 日內即走 transfer_within_a_station 人才必選

售$808 萬

實

564 呎

@14,326

建

739 呎

@10,934

售$808 萬

local_fire_department 至HIT directions_run 日內即走 transfer_within_a_station 人才必選

馬鞍山馬鞍山中心第03座

thumb_up

馬鞍山中心第03座

實

541 呎

@13,863

建

727 呎

@10,316

local_fire_department 至HIT

售$750 萬

實

541 呎

@13,863

建

727 呎

@10,316

售$750 萬

local_fire_department 至HIT

西貢西沙小全幢

thumb_up

連天台小全幢企理裝修

建

1,200 呎

@6,833

real_estate_agent 罕有放盤

售$820 萬

建

1,200 呎

@6,833

售$820 萬

real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$155,010	$119,113	$97,610	$83,305
1.500	$160,772	$124,979	$103,584	$89,386
2.000	$166,669	$131,024	$109,778	$95,731
2.500	$172,698	$137,245	$116,192	$102,336
3.000	$178,861	$143,641	$122,821	$109,195
3.250	$181,991	$146,904	$126,215	$112,718
3.500	$185,155	$150,210	$129,662	$116,303
4.000	$191,579	$156,949	$136,710	$123,651
4.500	$198,133	$163,856	$143,961	$131,231
5.000	$204,816	$170,929	$151,409	$139,037
5.500	$211,625	$178,163	$159,049	$147,057
6.000	$218,559	$185,556	$166,874	$155,284

每月供款$112,719

年期

30年

貸款金額

$25,900,000

總利息

$14,678,638

總貸款連利息

$40,578,638

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$70,146	$42,573	$112,718	$25,857,427
2	$70,031	$42,688	$112,718	$25,814,739
3	$69,915	$42,804	$112,718	$25,771,936
4	$69,799	$42,919	$112,718	$25,729,017
5	$69,683	$43,036	$112,718	$25,685,981
6	$69,566	$43,152	$112,718	$25,642,829
7	$69,449	$43,269	$112,718	$25,599,560
8	$69,332	$43,386	$112,718	$25,556,173
9	$69,215	$43,504	$112,718	$25,512,669
10	$69,097	$43,622	$112,718	$25,469,048
11	$68,979	$43,740	$112,718	$25,425,308
12	$68,860	$43,858	$112,718	$25,381,450

第1年供款共

$1,352,621

第1年利息

$834,071

第1年共還本金

$518,550

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$68,741	$43,977	$112,718	$25,337,473
14	$68,622	$44,096	$112,718	$25,293,377
15	$68,503	$44,216	$112,718	$25,249,161
16	$68,383	$44,335	$112,718	$25,204,826
17	$68,263	$44,455	$112,718	$25,160,370
18	$68,143	$44,576	$112,718	$25,115,795
19	$68,022	$44,696	$112,718	$25,071,098
20	$67,901	$44,818	$112,718	$25,026,281
21	$67,780	$44,939	$112,718	$24,981,342
22	$67,658	$45,061	$112,718	$24,936,281
23	$67,536	$45,183	$112,718	$24,891,098
24	$67,413	$45,305	$112,718	$24,845,793

第2年供款共

$1,352,621

第2年利息

$816,965

第2年共還本金

$535,656

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$67,291	$45,428	$112,718	$24,800,366
26	$67,168	$45,551	$112,718	$24,754,815
27	$67,044	$45,674	$112,718	$24,709,141
28	$66,921	$45,798	$112,718	$24,663,343
29	$66,797	$45,922	$112,718	$24,617,421
30	$66,672	$46,046	$112,718	$24,571,375
31	$66,547	$46,171	$112,718	$24,525,204
32	$66,422	$46,296	$112,718	$24,478,908
33	$66,297	$46,421	$112,718	$24,432,486
34	$66,171	$46,547	$112,718	$24,385,939
35	$66,045	$46,673	$112,718	$24,339,266
36	$65,919	$46,800	$112,718	$24,292,466

第3年供款共

$1,352,621

第3年利息

$799,294

第3年共還本金

$553,327

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$65,792	$46,926	$112,718	$24,245,540
38	$65,665	$47,053	$112,718	$24,198,487
39	$65,538	$47,181	$112,718	$24,151,306
40	$65,410	$47,309	$112,718	$24,103,997
41	$65,282	$47,437	$112,718	$24,056,560
42	$65,153	$47,565	$112,718	$24,008,995
43	$65,024	$47,694	$112,718	$23,961,301
44	$64,895	$47,823	$112,718	$23,913,478
45	$64,766	$47,953	$112,718	$23,865,525
46	$64,636	$48,083	$112,718	$23,817,442
47	$64,506	$48,213	$112,718	$23,769,230
48	$64,375	$48,343	$112,718	$23,720,886

第4年供款共

$1,352,621

第4年利息

$781,041

第4年共還本金

$571,580

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$64,244	$48,474	$112,718	$23,672,412
50	$64,113	$48,606	$112,718	$23,623,806
51	$63,981	$48,737	$112,718	$23,575,069
52	$63,849	$48,869	$112,718	$23,526,199
53	$63,717	$49,002	$112,718	$23,477,198
54	$63,584	$49,134	$112,718	$23,428,063
55	$63,451	$49,267	$112,718	$23,378,796
56	$63,318	$49,401	$112,718	$23,329,395
57	$63,184	$49,535	$112,718	$23,279,861
58	$63,050	$49,669	$112,718	$23,230,192
59	$62,915	$49,803	$112,718	$23,180,388
60	$62,780	$49,938	$112,718	$23,130,450

第5年供款共

$1,352,621

第5年利息

$762,185

第5年共還本金

$590,436

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$62,645	$50,073	$112,718	$23,080,377
62	$62,509	$50,209	$112,718	$23,030,168
63	$62,373	$50,345	$112,718	$22,979,823
64	$62,237	$50,481	$112,718	$22,929,341
65	$62,100	$50,618	$112,718	$22,878,723
66	$61,963	$50,755	$112,718	$22,827,968
67	$61,826	$50,893	$112,718	$22,777,075
68	$61,688	$51,031	$112,718	$22,726,045
69	$61,550	$51,169	$112,718	$22,674,876
70	$61,411	$51,307	$112,718	$22,623,569
71	$61,272	$51,446	$112,718	$22,572,122
72	$61,133	$51,586	$112,718	$22,520,537

第6年供款共

$1,352,621

第6年利息

$742,708

第6年共還本金

$609,914

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$60,993	$51,725	$112,718	$22,468,811
74	$60,853	$51,865	$112,718	$22,416,946
75	$60,713	$52,006	$112,718	$22,364,940
76	$60,572	$52,147	$112,718	$22,312,793
77	$60,430	$52,288	$112,718	$22,260,505
78	$60,289	$52,430	$112,718	$22,208,076
79	$60,147	$52,572	$112,718	$22,155,504
80	$60,004	$52,714	$112,718	$22,102,790
81	$59,862	$52,857	$112,718	$22,049,934
82	$59,719	$53,000	$112,718	$21,996,934
83	$59,575	$53,143	$112,718	$21,943,790
84	$59,431	$53,287	$112,718	$21,890,503

第7年供款共

$1,352,621

第7年利息

$722,588

第7年共還本金

$630,034

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$59,287	$53,432	$112,718	$21,837,071
86	$59,142	$53,576	$112,718	$21,783,495
87	$58,997	$53,721	$112,718	$21,729,773
88	$58,851	$53,867	$112,718	$21,675,906
89	$58,706	$54,013	$112,718	$21,621,894
90	$58,559	$54,159	$112,718	$21,567,734
91	$58,413	$54,306	$112,718	$21,513,429
92	$58,266	$54,453	$112,718	$21,458,976
93	$58,118	$54,600	$112,718	$21,404,375
94	$57,970	$54,748	$112,718	$21,349,627
95	$57,822	$54,897	$112,718	$21,294,731
96	$57,673	$55,045	$112,718	$21,239,685

第8年供款共

$1,352,621

第8年利息

$701,804

第8年共還本金

$650,818

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$57,524	$55,194	$112,718	$21,184,491
98	$57,375	$55,344	$112,718	$21,129,147
99	$57,225	$55,494	$112,718	$21,073,654
100	$57,074	$55,644	$112,718	$21,018,010
101	$56,924	$55,795	$112,718	$20,962,215
102	$56,773	$55,946	$112,718	$20,906,269
103	$56,621	$56,097	$112,718	$20,850,172
104	$56,469	$56,249	$112,718	$20,793,923
105	$56,317	$56,402	$112,718	$20,737,521
106	$56,164	$56,554	$112,718	$20,680,967
107	$56,011	$56,707	$112,718	$20,624,259
108	$55,857	$56,861	$112,718	$20,567,398

第9年供款共

$1,352,621

第9年利息

$680,334

第9年共還本金

$672,287

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$55,703	$57,015	$112,718	$20,510,383
110	$55,549	$57,169	$112,718	$20,453,214
111	$55,394	$57,324	$112,718	$20,395,889
112	$55,239	$57,480	$112,718	$20,338,410
113	$55,083	$57,635	$112,718	$20,280,775
114	$54,927	$57,791	$112,718	$20,222,983
115	$54,771	$57,948	$112,718	$20,165,035
116	$54,614	$58,105	$112,718	$20,106,931
117	$54,456	$58,262	$112,718	$20,048,668
118	$54,298	$58,420	$112,718	$19,990,249
119	$54,140	$58,578	$112,718	$19,931,670
120	$53,982	$58,737	$112,718	$19,872,934

第10年供款共

$1,352,621

第10年利息

$658,156

第10年共還本金

$694,465

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$53,823	$58,896	$112,718	$19,814,038
122	$53,663	$59,055	$112,718	$19,754,982
123	$53,503	$59,215	$112,718	$19,695,767
124	$53,343	$59,376	$112,718	$19,636,391
125	$53,182	$59,537	$112,718	$19,576,855
126	$53,021	$59,698	$112,718	$19,517,157
127	$52,859	$59,859	$112,718	$19,457,297
128	$52,697	$60,022	$112,718	$19,397,276
129	$52,534	$60,184	$112,718	$19,337,092
130	$52,371	$60,347	$112,718	$19,276,744
131	$52,208	$60,511	$112,718	$19,216,234
132	$52,044	$60,674	$112,718	$19,155,559

第11年供款共

$1,352,621

第11年利息

$635,247

第11年共還本金

$717,374

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$51,880	$60,839	$112,718	$19,094,721
134	$51,715	$61,004	$112,718	$19,033,717
135	$51,550	$61,169	$112,718	$18,972,548
136	$51,384	$61,334	$112,718	$18,911,214
137	$51,218	$61,501	$112,718	$18,849,713
138	$51,051	$61,667	$112,718	$18,788,046
139	$50,884	$61,834	$112,718	$18,726,212
140	$50,717	$62,002	$112,718	$18,664,210
141	$50,549	$62,170	$112,718	$18,602,041
142	$50,381	$62,338	$112,718	$18,539,703
143	$50,212	$62,507	$112,718	$18,477,196
144	$50,042	$62,676	$112,718	$18,414,520

第12年供款共

$1,352,621

第12年利息

$611,582

第12年共還本金

$741,039

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$49,873	$62,846	$112,718	$18,351,674
146	$49,702	$63,016	$112,718	$18,288,658
147	$49,532	$63,187	$112,718	$18,225,472
148	$49,361	$63,358	$112,718	$18,162,114
149	$49,189	$63,529	$112,718	$18,098,585
150	$49,017	$63,701	$112,718	$18,034,883
151	$48,844	$63,874	$112,718	$17,971,009
152	$48,671	$64,047	$112,718	$17,906,962
153	$48,498	$64,220	$112,718	$17,842,742
154	$48,324	$64,394	$112,718	$17,778,347
155	$48,150	$64,569	$112,718	$17,713,779
156	$47,975	$64,744	$112,718	$17,649,035

第13年供款共

$1,352,621

第13年利息

$587,136

第13年共還本金

$765,485

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$47,799	$64,919	$112,718	$17,584,116
158	$47,624	$65,095	$112,718	$17,519,021
159	$47,447	$65,271	$112,718	$17,453,750
160	$47,271	$65,448	$112,718	$17,388,302
161	$47,093	$65,625	$112,718	$17,322,677
162	$46,916	$65,803	$112,718	$17,256,874
163	$46,737	$65,981	$112,718	$17,190,893
164	$46,559	$66,160	$112,718	$17,124,734
165	$46,379	$66,339	$112,718	$17,058,395
166	$46,200	$66,519	$112,718	$16,991,876
167	$46,020	$66,699	$112,718	$16,925,177
168	$45,839	$66,879	$112,718	$16,858,298

第14年供款共

$1,352,621

第14年利息

$561,884

第14年共還本金

$790,737

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$45,658	$67,061	$112,718	$16,791,237
170	$45,476	$67,242	$112,718	$16,723,995
171	$45,294	$67,424	$112,718	$16,656,571
172	$45,112	$67,607	$112,718	$16,588,964
173	$44,928	$67,790	$112,718	$16,521,174
174	$44,745	$67,974	$112,718	$16,453,200
175	$44,561	$68,158	$112,718	$16,385,043
176	$44,376	$68,342	$112,718	$16,316,700
177	$44,191	$68,527	$112,718	$16,248,173
178	$44,005	$68,713	$112,718	$16,179,460
179	$43,819	$68,899	$112,718	$16,110,561
180	$43,633	$69,086	$112,718	$16,041,475

第15年供款共

$1,352,621

第15年利息

$535,799

第15年共還本金

$816,823

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$43,446	$69,273	$112,718	$15,972,202
182	$43,258	$69,460	$112,718	$15,902,742
183	$43,070	$69,649	$112,718	$15,833,094
184	$42,881	$69,837	$112,718	$15,763,256
185	$42,692	$70,026	$112,718	$15,693,230
186	$42,502	$70,216	$112,718	$15,623,014
187	$42,312	$70,406	$112,718	$15,552,608
188	$42,122	$70,597	$112,718	$15,482,011
189	$41,930	$70,788	$112,718	$15,411,223
190	$41,739	$70,980	$112,718	$15,340,244
191	$41,546	$71,172	$112,718	$15,269,072
192	$41,354	$71,365	$112,718	$15,197,707

第16年供款共

$1,352,621

第16年利息

$508,853

第16年共還本金

$843,768

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$41,160	$71,558	$112,718	$15,126,149
194	$40,967	$71,752	$112,718	$15,054,397
195	$40,772	$71,946	$112,718	$14,982,451
196	$40,577	$72,141	$112,718	$14,910,310
197	$40,382	$72,336	$112,718	$14,837,974
198	$40,186	$72,532	$112,718	$14,765,442
199	$39,990	$72,729	$112,718	$14,692,713
200	$39,793	$72,926	$112,718	$14,619,787
201	$39,595	$73,123	$112,718	$14,546,664
202	$39,397	$73,321	$112,718	$14,473,343
203	$39,199	$73,520	$112,718	$14,399,823
204	$39,000	$73,719	$112,718	$14,326,104

第17年供款共

$1,352,621

第17年利息

$481,018

第17年共還本金

$871,603

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$38,800	$73,919	$112,718	$14,252,185
206	$38,600	$74,119	$112,718	$14,178,067
207	$38,399	$74,320	$112,718	$14,103,747
208	$38,198	$74,521	$112,718	$14,029,226
209	$37,996	$74,723	$112,718	$13,954,504
210	$37,793	$74,925	$112,718	$13,879,579
211	$37,591	$75,128	$112,718	$13,804,451
212	$37,387	$75,331	$112,718	$13,729,120
213	$37,183	$75,535	$112,718	$13,653,584
214	$36,978	$75,740	$112,718	$13,577,844
215	$36,773	$75,945	$112,718	$13,501,899
216	$36,568	$76,151	$112,718	$13,425,748

第18年供款共

$1,352,621

第18年利息

$452,265

第18年共還本金

$900,356

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$36,361	$76,357	$112,718	$13,349,391
218	$36,155	$76,564	$112,718	$13,272,827
219	$35,947	$76,771	$112,718	$13,196,056
220	$35,739	$76,979	$112,718	$13,119,077
221	$35,531	$77,188	$112,718	$13,041,889
222	$35,322	$77,397	$112,718	$12,964,493
223	$35,112	$77,606	$112,718	$12,886,887
224	$34,902	$77,816	$112,718	$12,809,070
225	$34,691	$78,027	$112,718	$12,731,043
226	$34,480	$78,239	$112,718	$12,652,804
227	$34,268	$78,450	$112,718	$12,574,354
228	$34,056	$78,663	$112,718	$12,495,691

第19年供款共

$1,352,621

第19年利息

$422,564

第19年共還本金

$930,057

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$33,842	$78,876	$112,718	$12,416,815
230	$33,629	$79,090	$112,718	$12,337,726
231	$33,415	$79,304	$112,718	$12,258,422
232	$33,200	$79,519	$112,718	$12,178,903
233	$32,985	$79,734	$112,718	$12,099,169
234	$32,769	$79,950	$112,718	$12,019,219
235	$32,552	$80,166	$112,718	$11,939,053
236	$32,335	$80,384	$112,718	$11,858,670
237	$32,117	$80,601	$112,718	$11,778,068
238	$31,899	$80,820	$112,718	$11,697,249
239	$31,680	$81,038	$112,718	$11,616,210
240	$31,461	$81,258	$112,718	$11,534,953

第20年供款共

$1,352,621

第20年利息

$391,883

第20年共還本金

$960,738

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$31,240	$81,478	$112,718	$11,453,475
242	$31,020	$81,699	$112,718	$11,371,776
243	$30,799	$81,920	$112,718	$11,289,856
244	$30,577	$82,142	$112,718	$11,207,714
245	$30,354	$82,364	$112,718	$11,125,350
246	$30,131	$82,587	$112,718	$11,042,763
247	$29,907	$82,811	$112,718	$10,959,952
248	$29,683	$83,035	$112,718	$10,876,917
249	$29,458	$83,260	$112,718	$10,793,657
250	$29,233	$83,486	$112,718	$10,710,171
251	$29,007	$83,712	$112,718	$10,626,459
252	$28,780	$83,938	$112,718	$10,542,521

第21年供款共

$1,352,621

第21年利息

$360,189

第21年共還本金

$992,432

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$28,553	$84,166	$112,718	$10,458,355
254	$28,325	$84,394	$112,718	$10,373,961
255	$28,096	$84,622	$112,718	$10,289,339
256	$27,867	$84,851	$112,718	$10,204,488
257	$27,637	$85,081	$112,718	$10,119,406
258	$27,407	$85,312	$112,718	$10,034,095
259	$27,176	$85,543	$112,718	$9,948,552
260	$26,944	$85,774	$112,718	$9,862,777
261	$26,712	$86,007	$112,718	$9,776,771
262	$26,479	$86,240	$112,718	$9,690,531
263	$26,245	$86,473	$112,718	$9,604,058
264	$26,011	$86,707	$112,718	$9,517,350

第22年供款共

$1,352,621

第22年利息

$327,451

第22年共還本金

$1,025,171

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$25,776	$86,942	$112,718	$9,430,408
266	$25,541	$87,178	$112,718	$9,343,230
267	$25,305	$87,414	$112,718	$9,255,816
268	$25,068	$87,651	$112,718	$9,168,166
269	$24,830	$87,888	$112,718	$9,080,278
270	$24,592	$88,126	$112,718	$8,992,152
271	$24,354	$88,365	$112,718	$8,903,787
272	$24,114	$88,604	$112,718	$8,815,183
273	$23,874	$88,844	$112,718	$8,726,339
274	$23,634	$89,085	$112,718	$8,637,254
275	$23,393	$89,326	$112,718	$8,547,929
276	$23,151	$89,568	$112,718	$8,458,361

第23年供款共

$1,352,621

第23年利息

$293,632

第23年共還本金

$1,058,989

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$22,908	$89,810	$112,718	$8,368,550
278	$22,665	$90,054	$112,718	$8,278,497
279	$22,421	$90,298	$112,718	$8,188,199
280	$22,176	$90,542	$112,718	$8,097,657
281	$21,931	$90,787	$112,718	$8,006,870
282	$21,685	$91,033	$112,718	$7,915,837
283	$21,439	$91,280	$112,718	$7,824,557
284	$21,192	$91,527	$112,718	$7,733,030
285	$20,944	$91,775	$112,718	$7,641,255
286	$20,695	$92,023	$112,718	$7,549,232
287	$20,446	$92,273	$112,718	$7,456,959
288	$20,196	$92,523	$112,718	$7,364,437

第24年供款共

$1,352,621

第24年利息

$258,697

第24年共還本金

$1,093,924

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$19,945	$92,773	$112,718	$7,271,664
290	$19,694	$93,024	$112,718	$7,178,639
291	$19,442	$93,276	$112,718	$7,085,363
292	$19,190	$93,529	$112,718	$6,991,834
293	$18,936	$93,782	$112,718	$6,898,052
294	$18,682	$94,036	$112,718	$6,804,016
295	$18,428	$94,291	$112,718	$6,709,725
296	$18,172	$94,546	$112,718	$6,615,179
297	$17,916	$94,802	$112,718	$6,520,376
298	$17,659	$95,059	$112,718	$6,425,317
299	$17,402	$95,317	$112,718	$6,330,001
300	$17,144	$95,575	$112,718	$6,234,426

第25年供款共

$1,352,621

第25年利息

$222,610

第25年共還本金

$1,130,011

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$16,885	$95,834	$112,718	$6,138,592
302	$16,625	$96,093	$112,718	$6,042,499
303	$16,365	$96,353	$112,718	$5,946,146
304	$16,104	$96,614	$112,718	$5,849,532
305	$15,842	$96,876	$112,718	$5,752,656
306	$15,580	$97,138	$112,718	$5,655,517
307	$15,317	$97,401	$112,718	$5,558,116
308	$15,053	$97,665	$112,718	$5,460,451
309	$14,789	$97,930	$112,718	$5,362,521
310	$14,523	$98,195	$112,718	$5,264,326
311	$14,258	$98,461	$112,718	$5,165,865
312	$13,991	$98,728	$112,718	$5,067,138

第26年供款共

$1,352,621

第26年利息

$185,333

第26年共還本金

$1,167,288

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$13,723	$98,995	$112,718	$4,968,143
314	$13,455	$99,263	$112,718	$4,868,880
315	$13,187	$99,532	$112,718	$4,769,348
316	$12,917	$99,801	$112,718	$4,669,546
317	$12,647	$100,072	$112,718	$4,569,475
318	$12,376	$100,343	$112,718	$4,469,132
319	$12,104	$100,615	$112,718	$4,368,517
320	$11,831	$100,887	$112,718	$4,267,630
321	$11,558	$101,160	$112,718	$4,166,470
322	$11,284	$101,434	$112,718	$4,065,036
323	$11,009	$101,709	$112,718	$3,963,327
324	$10,734	$101,984	$112,718	$3,861,342

第27年供款共

$1,352,621

第27年利息

$146,826

第27年共還本金

$1,205,795

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$10,458	$102,261	$112,718	$3,759,082
326	$10,181	$102,538	$112,718	$3,656,544
327	$9,903	$102,815	$112,718	$3,553,729
328	$9,625	$103,094	$112,718	$3,450,635
329	$9,345	$103,373	$112,718	$3,347,262
330	$9,066	$103,653	$112,718	$3,243,609
331	$8,785	$103,934	$112,718	$3,139,676
332	$8,503	$104,215	$112,718	$3,035,460
333	$8,221	$104,497	$112,718	$2,930,963
334	$7,938	$104,780	$112,718	$2,826,183
335	$7,654	$105,064	$112,718	$2,721,118
336	$7,370	$105,349	$112,718	$2,615,770

第28年供款共

$1,352,621

第28年利息

$107,049

第28年共還本金

$1,245,573

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$7,084	$105,634	$112,718	$2,510,136
338	$6,798	$105,920	$112,718	$2,404,215
339	$6,511	$106,207	$112,718	$2,298,008
340	$6,224	$106,495	$112,718	$2,191,514
341	$5,935	$106,783	$112,718	$2,084,731
342	$5,646	$107,072	$112,718	$1,977,658
343	$5,356	$107,362	$112,718	$1,870,296
344	$5,065	$107,653	$112,718	$1,762,643
345	$4,774	$107,945	$112,718	$1,654,698
346	$4,481	$108,237	$112,718	$1,546,462
347	$4,188	$108,530	$112,718	$1,437,931
348	$3,894	$108,824	$112,718	$1,329,107

第29年供款共

$1,352,621

第29年利息

$65,959

第29年共還本金

$1,286,662

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,600	$109,119	$112,718	$1,219,989
350	$3,304	$109,414	$112,718	$1,110,574
351	$3,008	$109,711	$112,718	$1,000,864
352	$2,711	$110,008	$112,718	$890,856
353	$2,413	$110,306	$112,718	$780,550
354	$2,114	$110,604	$112,718	$669,946
355	$1,814	$110,904	$112,718	$559,042
356	$1,514	$111,204	$112,718	$447,837
357	$1,213	$111,506	$112,718	$336,332
358	$911	$111,808	$112,718	$224,524
359	$608	$112,110	$112,718	$112,414
360	$304	$112,414	$112,718	$0

第30年供款共

$1,352,621

第30年利息

$23,514

第30年共還本金

$1,329,107

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$23,008,638

免責聲明

筍盤推介

按揭保險費
info