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$26,456,890

每月供款
$132,020

首期

$-21,400,000

總貸款額

$29,400,000

總利息

$18,126,890

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-21,070,000

按月供比率計算

$264,038

置業成本總預算

HK$-21,070,000

首期

$-21,400,000
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

$264,038

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

清水灣大坳門

thumb_up

Nicely Renovated House

建

1,600 呎

@5,500

售$880 萬

建

1,600 呎

@5,500

售$880 萬

大埔天賦海灣第21座

thumb_up

天賦海灣第21座

實

646 呎

@13,622

建

822 呎

@10,706

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

售$880 萬

實

646 呎

@13,622

建

822 呎

@10,706

售$880 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

KOL實拍 VR實景

沙田柏傲莊 I 第02A座

thumb_up

🚨換貨急讓🚨雅致裝修❤️1️⃣房連1️⃣5️⃣2️⃣'天台❤️

實

322 呎

@24,224

verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選 transfer_within_a_station 人才必選

售$780 萬

實

322 呎

@24,224

售$780 萬

verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選 transfer_within_a_station 人才必選

沙田碧濤花園第01期第02座百利閣

thumb_up

***最筍售/租盤.3房套廁.開揚東南山景** (可租/可售)

實

646 呎

@11,610

建

953 呎

@7,870

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓 transfer_within_a_station 人才必選

售$750 萬

實

646 呎

@11,610

建

953 呎

@7,870

售$750 萬

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓 transfer_within_a_station 人才必選

馬鞍山天宇海

thumb_up

泳池海罕有放盤地膽推介

實

666 呎

@12,132

建

877 呎

@9,213

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 pets 愛竉必選

售$808 萬

實

666 呎

@12,132

建

877 呎

@9,213

售$808 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 pets 愛竉必選

大埔海日灣 COURT C 第02座

thumb_up

大兩房,即睇即住,靚裝修,連傢俬電器

實

549 呎

@15,483

real_estate_agent 罕有放盤

售$850 萬

實

549 呎

@15,483

售$850 萬

real_estate_agent 罕有放盤

沙田晴碧花園

thumb_up

奇豐精選交通方便三房套東南實盤可約睇

實

601 呎

@12,978

建

782 呎

@9,974

real_estate_agent 罕有放盤

售$780 萬

實

601 呎

@12,978

建

782 呎

@9,974

售$780 萬

real_estate_agent 罕有放盤

馬鞍山觀瀾雅軒

thumb_up

觀瀾雅軒 2房靚海景

實

608 呎

@14,638

建

777 呎

@11,454

local_fire_department 至HIT hotel_class 樓王

售$890 萬

實

608 呎

@14,638

建

777 呎

@11,454

售$890 萬

local_fire_department 至HIT hotel_class 樓王

大埔高塘

thumb_up

Nicely Renovated House

建

1,000 呎

@9,000

local_fire_department 至HIT hotel_class 樓王

售$900 萬

建

1,000 呎

@9,000

售$900 萬

local_fire_department 至HIT hotel_class 樓王

西貢逸瓏海滙

thumb_up

西貢逸瓏海滙

實

704 呎

@11,790

local_offer 低水筍價

售$830 萬

實

704 呎

@11,790

售$830 萬

local_offer 低水筍價

獨家

KOL實拍

沙田柏傲莊 II ##奇豐獨家## 大圍站上蓋新樓,靚裝即住,還價即成,有心出售****

thumb_up

柏傲莊 II ##奇豐獨家## 大圍站上蓋新樓,靚裝即住,還價即成,有心出售****

實

324 呎

@22,469

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇 pets 愛竉必選

售$728 萬

實

324 呎

@22,469

售$728 萬

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇 pets 愛竉必選

馬鞍山銀湖天峰第02座

thumb_up

屯馬站上蓋向南山景2房半

實

604 呎

@14,901

建

792 呎

@11,364

local_fire_department 至HIT

售$900 萬

實

604 呎

@14,901

建

792 呎

@11,364

售$900 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$175,957	$135,209	$110,801	$94,562
1.500	$182,498	$141,868	$117,581	$101,465
2.000	$189,192	$148,730	$124,613	$108,668
2.500	$196,036	$155,791	$131,893	$116,166
3.000	$203,031	$163,052	$139,418	$123,952
3.500	$210,175	$170,508	$147,183	$132,019
4.000	$217,468	$178,158	$155,184	$140,360
4.500	$224,908	$185,999	$163,415	$148,965
5.000	$232,493	$194,027	$171,869	$157,826
5.500	$240,223	$202,239	$180,542	$166,930
6.000	$248,094	$210,631	$189,425	$176,268

每月供款$132,020

年期

30年

貸款金額

$29,400,000

總利息

$18,126,890

總貸款連利息

$47,526,890

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$85,750	$46,269	$132,019	$29,353,731
2	$85,615	$46,404	$132,019	$29,307,327
3	$85,480	$46,539	$132,019	$29,260,787
4	$85,344	$46,675	$132,019	$29,214,112
5	$85,208	$46,811	$132,019	$29,167,301
6	$85,071	$46,948	$132,019	$29,120,353
7	$84,934	$47,085	$132,019	$29,073,268
8	$84,797	$47,222	$132,019	$29,026,046
9	$84,659	$47,360	$132,019	$28,978,686
10	$84,521	$47,498	$132,019	$28,931,188
11	$84,383	$47,637	$132,019	$28,883,552
12	$84,244	$47,775	$132,019	$28,835,776

第1年供款共

$1,584,230

第1年利息

$1,020,006

第1年共還本金

$564,224

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$84,104	$47,915	$132,019	$28,787,862
14	$83,965	$48,055	$132,019	$28,739,807
15	$83,824	$48,195	$132,019	$28,691,612
16	$83,684	$48,335	$132,019	$28,643,277
17	$83,543	$48,476	$132,019	$28,594,801
18	$83,402	$48,618	$132,019	$28,546,183
19	$83,260	$48,759	$132,019	$28,497,424
20	$83,117	$48,902	$132,019	$28,448,522
21	$82,975	$49,044	$132,019	$28,399,478
22	$82,832	$49,187	$132,019	$28,350,290
23	$82,688	$49,331	$132,019	$28,300,960
24	$82,544	$49,475	$132,019	$28,251,485

第2年供款共

$1,584,230

第2年利息

$999,938

第2年共還本金

$584,291

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$82,400	$49,619	$132,019	$28,201,866
26	$82,255	$49,764	$132,019	$28,152,102
27	$82,110	$49,909	$132,019	$28,102,194
28	$81,965	$50,054	$132,019	$28,052,139
29	$81,819	$50,200	$132,019	$28,001,939
30	$81,672	$50,347	$132,019	$27,951,592
31	$81,525	$50,494	$132,019	$27,901,098
32	$81,378	$50,641	$132,019	$27,850,457
33	$81,231	$50,789	$132,019	$27,799,669
34	$81,082	$50,937	$132,019	$27,748,732
35	$80,934	$51,085	$132,019	$27,697,647
36	$80,785	$51,234	$132,019	$27,646,412

第3年供款共

$1,584,230

第3年利息

$979,157

第3年共還本金

$605,073

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$80,635	$51,384	$132,019	$27,595,028
38	$80,485	$51,534	$132,019	$27,543,495
39	$80,335	$51,684	$132,019	$27,491,811
40	$80,184	$51,835	$132,019	$27,439,976
41	$80,033	$51,986	$132,019	$27,387,990
42	$79,882	$52,137	$132,019	$27,335,853
43	$79,730	$52,290	$132,019	$27,283,563
44	$79,577	$52,442	$132,019	$27,231,121
45	$79,424	$52,595	$132,019	$27,178,526
46	$79,271	$52,748	$132,019	$27,125,778
47	$79,117	$52,902	$132,019	$27,072,875
48	$78,963	$53,057	$132,019	$27,019,819

第4年供款共

$1,584,230

第4年利息

$957,636

第4年共還本金

$626,593

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$78,808	$53,211	$132,019	$26,966,607
50	$78,653	$53,367	$132,019	$26,913,241
51	$78,497	$53,522	$132,019	$26,859,719
52	$78,341	$53,678	$132,019	$26,806,040
53	$78,184	$53,835	$132,019	$26,752,206
54	$78,027	$53,992	$132,019	$26,698,214
55	$77,870	$54,149	$132,019	$26,644,064
56	$77,712	$54,307	$132,019	$26,589,757
57	$77,553	$54,466	$132,019	$26,535,291
58	$77,395	$54,625	$132,019	$26,480,667
59	$77,235	$54,784	$132,019	$26,425,883
60	$77,075	$54,944	$132,019	$26,370,939

第5年供款共

$1,584,230

第5年利息

$935,350

第5年共還本金

$648,879

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$76,915	$55,104	$132,019	$26,315,835
62	$76,755	$55,265	$132,019	$26,260,571
63	$76,593	$55,426	$132,019	$26,205,145
64	$76,432	$55,587	$132,019	$26,149,558
65	$76,270	$55,750	$132,019	$26,093,808
66	$76,107	$55,912	$132,019	$26,037,896
67	$75,944	$56,075	$132,019	$25,981,821
68	$75,780	$56,239	$132,019	$25,925,582
69	$75,616	$56,403	$132,019	$25,869,179
70	$75,452	$56,567	$132,019	$25,812,611
71	$75,287	$56,732	$132,019	$25,755,879
72	$75,121	$56,898	$132,019	$25,698,981

第6年供款共

$1,584,230

第6年利息

$912,272

第6年共還本金

$671,958

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$74,955	$57,064	$132,019	$25,641,918
74	$74,789	$57,230	$132,019	$25,584,687
75	$74,622	$57,397	$132,019	$25,527,290
76	$74,455	$57,565	$132,019	$25,469,726
77	$74,287	$57,732	$132,019	$25,411,993
78	$74,118	$57,901	$132,019	$25,354,092
79	$73,949	$58,070	$132,019	$25,296,023
80	$73,780	$58,239	$132,019	$25,237,784
81	$73,610	$58,409	$132,019	$25,179,375
82	$73,440	$58,579	$132,019	$25,120,795
83	$73,269	$58,750	$132,019	$25,062,045
84	$73,098	$58,922	$132,019	$25,003,124

第7年供款共

$1,584,230

第7年利息

$888,372

第7年共還本金

$695,858

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$72,926	$59,093	$132,019	$24,944,030
86	$72,753	$59,266	$132,019	$24,884,765
87	$72,581	$59,439	$132,019	$24,825,326
88	$72,407	$59,612	$132,019	$24,765,714
89	$72,233	$59,786	$132,019	$24,705,928
90	$72,059	$59,960	$132,019	$24,645,968
91	$71,884	$60,135	$132,019	$24,585,833
92	$71,709	$60,310	$132,019	$24,525,523
93	$71,533	$60,486	$132,019	$24,465,036
94	$71,356	$60,663	$132,019	$24,404,373
95	$71,179	$60,840	$132,019	$24,343,534
96	$71,002	$61,017	$132,019	$24,282,517

第8年供款共

$1,584,230

第8年利息

$863,623

第8年共還本金

$720,607

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$70,824	$61,195	$132,019	$24,221,321
98	$70,646	$61,374	$132,019	$24,159,948
99	$70,467	$61,553	$132,019	$24,098,395
100	$70,287	$61,732	$132,019	$24,036,663
101	$70,107	$61,912	$132,019	$23,974,751
102	$69,926	$62,093	$132,019	$23,912,658
103	$69,745	$62,274	$132,019	$23,850,384
104	$69,564	$62,456	$132,019	$23,787,929
105	$69,381	$62,638	$132,019	$23,725,291
106	$69,199	$62,820	$132,019	$23,662,471
107	$69,016	$63,004	$132,019	$23,599,467
108	$68,832	$63,187	$132,019	$23,536,280

第9年供款共

$1,584,230

第9年利息

$837,993

第9年共還本金

$746,237

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$68,647	$63,372	$132,019	$23,472,908
110	$68,463	$63,556	$132,019	$23,409,351
111	$68,277	$63,742	$132,019	$23,345,610
112	$68,091	$63,928	$132,019	$23,281,682
113	$67,905	$64,114	$132,019	$23,217,568
114	$67,718	$64,301	$132,019	$23,153,266
115	$67,530	$64,489	$132,019	$23,088,778
116	$67,342	$64,677	$132,019	$23,024,101
117	$67,154	$64,866	$132,019	$22,959,235
118	$66,964	$65,055	$132,019	$22,894,181
119	$66,775	$65,244	$132,019	$22,828,936
120	$66,584	$65,435	$132,019	$22,763,501

第10年供款共

$1,584,230

第10年利息

$811,451

第10年共還本金

$772,778

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$66,394	$65,626	$132,019	$22,697,876
122	$66,202	$65,817	$132,019	$22,632,059
123	$66,010	$66,009	$132,019	$22,566,050
124	$65,818	$66,201	$132,019	$22,499,848
125	$65,625	$66,395	$132,019	$22,433,454
126	$65,431	$66,588	$132,019	$22,366,865
127	$65,237	$66,782	$132,019	$22,300,083
128	$65,042	$66,977	$132,019	$22,233,106
129	$64,847	$67,173	$132,019	$22,165,933
130	$64,651	$67,368	$132,019	$22,098,565
131	$64,454	$67,565	$132,019	$22,031,000
132	$64,257	$67,762	$132,019	$21,963,238

第11年供款共

$1,584,230

第11年利息

$783,966

第11年共還本金

$800,264

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$64,059	$67,960	$132,019	$21,895,278
134	$63,861	$68,158	$132,019	$21,827,120
135	$63,662	$68,357	$132,019	$21,758,763
136	$63,463	$68,556	$132,019	$21,690,207
137	$63,263	$68,756	$132,019	$21,621,451
138	$63,063	$68,957	$132,019	$21,552,495
139	$62,861	$69,158	$132,019	$21,483,337
140	$62,660	$69,359	$132,019	$21,413,978
141	$62,457	$69,562	$132,019	$21,344,416
142	$62,255	$69,765	$132,019	$21,274,651
143	$62,051	$69,968	$132,019	$21,204,683
144	$61,847	$70,172	$132,019	$21,134,511

第12年供款共

$1,584,230

第12年利息

$755,503

第12年共還本金

$828,727

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$61,642	$70,377	$132,019	$21,064,134
146	$61,437	$70,582	$132,019	$20,993,552
147	$61,231	$70,788	$132,019	$20,922,764
148	$61,025	$70,994	$132,019	$20,851,770
149	$60,818	$71,201	$132,019	$20,780,568
150	$60,610	$71,409	$132,019	$20,709,159
151	$60,402	$71,617	$132,019	$20,637,542
152	$60,193	$71,826	$132,019	$20,565,715
153	$59,983	$72,036	$132,019	$20,493,680
154	$59,773	$72,246	$132,019	$20,421,434
155	$59,563	$72,457	$132,019	$20,348,977
156	$59,351	$72,668	$132,019	$20,276,309

第13年供款共

$1,584,230

第13年利息

$726,028

第13年共還本金

$858,202

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$59,139	$72,880	$132,019	$20,203,429
158	$58,927	$73,092	$132,019	$20,130,337
159	$58,713	$73,306	$132,019	$20,057,031
160	$58,500	$73,519	$132,019	$19,983,512
161	$58,285	$73,734	$132,019	$19,909,778
162	$58,070	$73,949	$132,019	$19,835,829
163	$57,855	$74,165	$132,019	$19,761,664
164	$57,638	$74,381	$132,019	$19,687,283
165	$57,421	$74,598	$132,019	$19,612,685
166	$57,204	$74,815	$132,019	$19,537,870
167	$56,985	$75,034	$132,019	$19,462,836
168	$56,767	$75,253	$132,019	$19,387,584

第14年供款共

$1,584,230

第14年利息

$695,504

第14年共還本金

$888,726

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$56,547	$75,472	$132,019	$19,312,112
170	$56,327	$75,692	$132,019	$19,236,420
171	$56,106	$75,913	$132,019	$19,160,507
172	$55,885	$76,134	$132,019	$19,084,372
173	$55,663	$76,356	$132,019	$19,008,016
174	$55,440	$76,579	$132,019	$18,931,437
175	$55,217	$76,802	$132,019	$18,854,634
176	$54,993	$77,026	$132,019	$18,777,608
177	$54,768	$77,251	$132,019	$18,700,357
178	$54,543	$77,476	$132,019	$18,622,880
179	$54,317	$77,702	$132,019	$18,545,178
180	$54,090	$77,929	$132,019	$18,467,249

第15年供款共

$1,584,230

第15年利息

$663,895

第15年共還本金

$920,335

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$53,863	$78,156	$132,019	$18,389,093
182	$53,635	$78,384	$132,019	$18,310,708
183	$53,406	$78,613	$132,019	$18,232,095
184	$53,177	$78,842	$132,019	$18,153,253
185	$52,947	$79,072	$132,019	$18,074,181
186	$52,716	$79,303	$132,019	$17,994,878
187	$52,485	$79,534	$132,019	$17,915,344
188	$52,253	$79,766	$132,019	$17,835,578
189	$52,020	$79,999	$132,019	$17,755,579
190	$51,787	$80,232	$132,019	$17,675,347
191	$51,553	$80,466	$132,019	$17,594,881
192	$51,318	$80,701	$132,019	$17,514,181

第16年供款共

$1,584,230

第16年利息

$631,161

第16年共還本金

$953,068

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$51,083	$80,936	$132,019	$17,433,245
194	$50,847	$81,172	$132,019	$17,352,072
195	$50,610	$81,409	$132,019	$17,270,663
196	$50,373	$81,646	$132,019	$17,189,017
197	$50,135	$81,885	$132,019	$17,107,133
198	$49,896	$82,123	$132,019	$17,025,009
199	$49,656	$82,363	$132,019	$16,942,646
200	$49,416	$82,603	$132,019	$16,860,043
201	$49,175	$82,844	$132,019	$16,777,199
202	$48,933	$83,086	$132,019	$16,694,114
203	$48,691	$83,328	$132,019	$16,610,786
204	$48,448	$83,571	$132,019	$16,527,215

第17年供款共

$1,584,230

第17年利息

$597,264

第17年共還本金

$986,966

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$48,204	$83,815	$132,019	$16,443,400
206	$47,960	$84,059	$132,019	$16,359,341
207	$47,715	$84,304	$132,019	$16,275,036
208	$47,469	$84,550	$132,019	$16,190,486
209	$47,222	$84,797	$132,019	$16,105,689
210	$46,975	$85,044	$132,019	$16,020,645
211	$46,727	$85,292	$132,019	$15,935,353
212	$46,478	$85,541	$132,019	$15,849,812
213	$46,229	$85,791	$132,019	$15,764,021
214	$45,978	$86,041	$132,019	$15,677,980
215	$45,727	$86,292	$132,019	$15,591,689
216	$45,476	$86,543	$132,019	$15,505,145

第18年供款共

$1,584,230

第18年利息

$562,160

第18年共還本金

$1,022,069

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$45,223	$86,796	$132,019	$15,418,349
218	$44,970	$87,049	$132,019	$15,331,300
219	$44,716	$87,303	$132,019	$15,243,998
220	$44,462	$87,557	$132,019	$15,156,440
221	$44,206	$87,813	$132,019	$15,068,627
222	$43,950	$88,069	$132,019	$14,980,558
223	$43,693	$88,326	$132,019	$14,892,232
224	$43,436	$88,583	$132,019	$14,803,649
225	$43,177	$88,842	$132,019	$14,714,807
226	$42,918	$89,101	$132,019	$14,625,706
227	$42,658	$89,361	$132,019	$14,536,345
228	$42,398	$89,621	$132,019	$14,446,724

第19年供款共

$1,584,230

第19年利息

$525,808

第19年共還本金

$1,058,421

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$42,136	$89,883	$132,019	$14,356,841
230	$41,874	$90,145	$132,019	$14,266,696
231	$41,611	$90,408	$132,019	$14,176,288
232	$41,348	$90,672	$132,019	$14,085,616
233	$41,083	$90,936	$132,019	$13,994,680
234	$40,818	$91,201	$132,019	$13,903,479
235	$40,552	$91,467	$132,019	$13,812,012
236	$40,285	$91,734	$132,019	$13,720,278
237	$40,017	$92,002	$132,019	$13,628,276
238	$39,749	$92,270	$132,019	$13,536,006
239	$39,480	$92,539	$132,019	$13,443,467
240	$39,210	$92,809	$132,019	$13,350,658

第20年供款共

$1,584,230

第20年利息

$488,164

第20年共還本金

$1,096,066

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$38,939	$93,080	$132,019	$13,257,578
242	$38,668	$93,351	$132,019	$13,164,227
243	$38,396	$93,623	$132,019	$13,070,603
244	$38,123	$93,897	$132,019	$12,976,707
245	$37,849	$94,170	$132,019	$12,882,536
246	$37,574	$94,445	$132,019	$12,788,091
247	$37,299	$94,721	$132,019	$12,693,371
248	$37,022	$94,997	$132,019	$12,598,374
249	$36,745	$95,274	$132,019	$12,503,100
250	$36,467	$95,552	$132,019	$12,407,548
251	$36,189	$95,830	$132,019	$12,311,718
252	$35,909	$96,110	$132,019	$12,215,608

第21年供款共

$1,584,230

第21年利息

$449,180

第21年共還本金

$1,135,050

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$35,629	$96,390	$132,019	$12,119,218
254	$35,348	$96,671	$132,019	$12,022,546
255	$35,066	$96,953	$132,019	$11,925,593
256	$34,783	$97,236	$132,019	$11,828,357
257	$34,499	$97,520	$132,019	$11,730,837
258	$34,215	$97,804	$132,019	$11,633,033
259	$33,930	$98,089	$132,019	$11,534,943
260	$33,644	$98,376	$132,019	$11,436,568
261	$33,357	$98,662	$132,019	$11,337,905
262	$33,069	$98,950	$132,019	$11,238,955
263	$32,780	$99,239	$132,019	$11,139,716
264	$32,491	$99,528	$132,019	$11,040,188

第22年供款共

$1,584,230

第22年利息

$408,810

第22年共還本金

$1,175,420

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$32,201	$99,819	$132,019	$10,940,369
266	$31,909	$100,110	$132,019	$10,840,260
267	$31,617	$100,402	$132,019	$10,739,858
268	$31,325	$100,695	$132,019	$10,639,163
269	$31,031	$100,988	$132,019	$10,538,175
270	$30,736	$101,283	$132,019	$10,436,892
271	$30,441	$101,578	$132,019	$10,335,314
272	$30,145	$101,874	$132,019	$10,233,440
273	$29,848	$102,172	$132,019	$10,131,268
274	$29,550	$102,470	$132,019	$10,028,798
275	$29,251	$102,768	$132,019	$9,926,030
276	$28,951	$103,068	$132,019	$9,822,962

第23年供款共

$1,584,230

第23年利息

$367,003

第23年共還本金

$1,217,226

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$28,650	$103,369	$132,019	$9,719,593
278	$28,349	$103,670	$132,019	$9,615,923
279	$28,046	$103,973	$132,019	$9,511,950
280	$27,743	$104,276	$132,019	$9,407,674
281	$27,439	$104,580	$132,019	$9,303,094
282	$27,134	$104,885	$132,019	$9,198,209
283	$26,828	$105,191	$132,019	$9,093,018
284	$26,521	$105,498	$132,019	$8,987,520
285	$26,214	$105,806	$132,019	$8,881,714
286	$25,905	$106,114	$132,019	$8,775,600
287	$25,596	$106,424	$132,019	$8,669,177
288	$25,285	$106,734	$132,019	$8,562,442

第24年供款共

$1,584,230

第24年利息

$323,710

第24年共還本金

$1,260,519

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$24,974	$107,045	$132,019	$8,455,397
290	$24,662	$107,358	$132,019	$8,348,040
291	$24,348	$107,671	$132,019	$8,240,369
292	$24,034	$107,985	$132,019	$8,132,384
293	$23,719	$108,300	$132,019	$8,024,084
294	$23,404	$108,616	$132,019	$7,915,469
295	$23,087	$108,932	$132,019	$7,806,537
296	$22,769	$109,250	$132,019	$7,697,286
297	$22,450	$109,569	$132,019	$7,587,718
298	$22,131	$109,888	$132,019	$7,477,829
299	$21,810	$110,209	$132,019	$7,367,621
300	$21,489	$110,530	$132,019	$7,257,090

第25年供款共

$1,584,230

第25年利息

$278,878

第25年共還本金

$1,305,352

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$21,167	$110,853	$132,019	$7,146,238
302	$20,843	$111,176	$132,019	$7,035,062
303	$20,519	$111,500	$132,019	$6,923,562
304	$20,194	$111,825	$132,019	$6,811,736
305	$19,868	$112,152	$132,019	$6,699,585
306	$19,540	$112,479	$132,019	$6,587,106
307	$19,212	$112,807	$132,019	$6,474,299
308	$18,883	$113,136	$132,019	$6,361,163
309	$18,553	$113,466	$132,019	$6,247,698
310	$18,222	$113,797	$132,019	$6,133,901
311	$17,891	$114,129	$132,019	$6,019,772
312	$17,558	$114,461	$132,019	$5,905,311

第26年供款共

$1,584,230

第26年利息

$232,450

第26年共還本金

$1,351,779

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$17,224	$114,795	$132,019	$5,790,516
314	$16,889	$115,130	$132,019	$5,675,386
315	$16,553	$115,466	$132,019	$5,559,920
316	$16,216	$115,803	$132,019	$5,444,117
317	$15,879	$116,140	$132,019	$5,327,976
318	$15,540	$116,479	$132,019	$5,211,497
319	$15,200	$116,819	$132,019	$5,094,678
320	$14,859	$117,160	$132,019	$4,977,519
321	$14,518	$117,501	$132,019	$4,860,017
322	$14,175	$117,844	$132,019	$4,742,173
323	$13,831	$118,188	$132,019	$4,623,985
324	$13,487	$118,533	$132,019	$4,505,453

第27年供款共

$1,584,230

第27年利息

$184,372

第27年共還本金

$1,399,858

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$13,141	$118,878	$132,019	$4,386,575
326	$12,794	$119,225	$132,019	$4,267,350
327	$12,446	$119,573	$132,019	$4,147,777
328	$12,098	$119,921	$132,019	$4,027,855
329	$11,748	$120,271	$132,019	$3,907,584
330	$11,397	$120,622	$132,019	$3,786,962
331	$11,045	$120,974	$132,019	$3,665,988
332	$10,692	$121,327	$132,019	$3,544,662
333	$10,339	$121,681	$132,019	$3,422,981
334	$9,984	$122,035	$132,019	$3,300,946
335	$9,628	$122,391	$132,019	$3,178,554
336	$9,271	$122,748	$132,019	$3,055,806

第28年供款共

$1,584,230

第28年利息

$134,583

第28年共還本金

$1,449,647

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$8,913	$123,106	$132,019	$2,932,700
338	$8,554	$123,465	$132,019	$2,809,234
339	$8,194	$123,826	$132,019	$2,685,409
340	$7,832	$124,187	$132,019	$2,561,222
341	$7,470	$124,549	$132,019	$2,436,673
342	$7,107	$124,912	$132,019	$2,311,761
343	$6,743	$125,277	$132,019	$2,186,484
344	$6,377	$125,642	$132,019	$2,060,843
345	$6,011	$126,008	$132,019	$1,934,834
346	$5,643	$126,376	$132,019	$1,808,458
347	$5,275	$126,744	$132,019	$1,681,714
348	$4,905	$127,114	$132,019	$1,554,600

第29年供款共

$1,584,230

第29年利息

$83,023

第29年共還本金

$1,501,206

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$4,534	$127,485	$132,019	$1,427,115
350	$4,162	$127,857	$132,019	$1,299,258
351	$3,790	$128,230	$132,019	$1,171,028
352	$3,415	$128,604	$132,019	$1,042,425
353	$3,040	$128,979	$132,019	$913,446
354	$2,664	$129,355	$132,019	$784,091
355	$2,287	$129,732	$132,019	$654,359
356	$1,909	$130,111	$132,019	$524,248
357	$1,529	$130,490	$132,019	$393,758
358	$1,148	$130,871	$132,019	$262,888
359	$767	$131,252	$132,019	$131,635
360	$384	$131,635	$132,019	$0

第30年供款共

$1,584,230

第30年利息

$29,630

第30年共還本金

$1,554,600

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$26,456,890

免責聲明

筍盤推介

按揭保險費
info