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$35,736,131

每月供款
$199,601

首期

$-36,450,000

總貸款額

$44,450,000

總利息

$27,406,131

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-36,120,000

按月供比率計算

$399,201

置業成本總預算

HK$-36,120,000

首期

$-36,450,000
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

$399,201

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

KOL實拍

沙田碧濤花園第01期第02座百利閣

thumb_up

高層河景靚裝修還價即成

實

849 呎

@9,305

建

1,217 呎

@6,491

local_fire_department 至HIT flight_takeoff 移民急讓

售$790 萬

實

849 呎

@9,305

建

1,217 呎

@6,491

售$790 萬

local_fire_department 至HIT flight_takeoff 移民急讓

沙田華翠園

thumb_up

火炭半山豪宅華翠園低水實用大房大廳連車位

實

882 呎

@10,204

建

1,052 呎

@8,555

local_offer 低水筍價 pets 愛竉必選

售$900 萬

實

882 呎

@10,204

建

1,052 呎

@8,555

售$900 萬

local_offer 低水筍價 pets 愛竉必選

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

沙田新城市廣場紅棉閣

thumb_up

高層兩房,開揚山景,站頂上蓋,有裝修,交通方便,配套齊全

實

583 呎

@14,237

建

688 呎

@12,064

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 verified 首置必買

售$830 萬

實

583 呎

@14,237

建

688 呎

@12,064

售$830 萬

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 verified 首置必買

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

VR實景

沙田星凱堤岸

thumb_up

鐵路站旁, 兩房梗廚 + 1儲 , 筍價放賣, 有匙即睇!

實

552 呎

@16,304

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇 price_change 蝕讓盤

售$900 萬

實

552 呎

@16,304

售$900 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇 price_change 蝕讓盤

沙田玖瓏山

thumb_up

玖瓏山**2房*山景*環境清幽私穩度高**新九肚山**樓齡新**

實

660 呎

@12,121

local_fire_department 至HIT

售$800 萬

實

660 呎

@12,121

售$800 萬

local_fire_department 至HIT

馬鞍山嘉華星濤灣

thumb_up

嘉華星濤灣, 全海景高層

實

516 呎

@14,147

建

724 呎

@10,083

hotel_class 樓王 local_offer 低水筍價

售$730 萬

實

516 呎

@14,147

建

724 呎

@10,083

售$730 萬

hotel_class 樓王 local_offer 低水筍價

馬鞍山星漣海第03B座

thumb_up

星漣海半新樓高層

實

768 呎

@11,719

local_fire_department 至HIT

售$900 萬

實

768 呎

@11,719

售$900 萬

local_fire_department 至HIT

西貢 ~優質屋苑~優質管理~市中心,樓齡新~

thumb_up

逸瓏園

實

667 呎

@13,493

local_fire_department 至HIT

售$900 萬

實

667 呎

@13,493

售$900 萬

local_fire_department 至HIT

馬鞍山嘉華星濤灣第01座

thumb_up

高層靚裝靚海景,即買可即住

實

466 呎

@15,021

建

635 呎

@11,024

local_fire_department 至HIT hotel_class 樓王

售$700 萬

實

466 呎

@15,021

建

635 呎

@11,024

售$700 萬

local_fire_department 至HIT hotel_class 樓王

沙田文禮閣

thumb_up

大圍站旁三房套, 旺中帶靜

實

622 呎

@11,897

建

736 呎

@10,054

local_offer 低水筍價

售$740 萬

實

622 呎

@11,897

建

736 呎

@10,054

售$740 萬

local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$266,031	$204,423	$167,520	$142,969
1.500	$275,920	$214,491	$177,772	$153,406
2.000	$286,040	$224,865	$188,403	$164,296
2.500	$296,388	$235,542	$199,410	$175,631
3.000	$306,964	$246,519	$210,787	$187,403
3.500	$317,765	$257,792	$222,527	$199,600
4.000	$328,791	$269,358	$234,623	$212,211
4.500	$340,040	$281,213	$247,068	$225,222
5.000	$351,508	$293,350	$259,850	$238,617
5.500	$363,194	$305,766	$272,962	$252,382
6.000	$375,094	$318,454	$286,392	$266,500

每月供款$199,601

年期

30年

貸款金額

$44,450,000

總利息

$27,406,131

總貸款連利息

$71,856,131

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$129,646	$69,955	$199,600	$44,380,045
2	$129,442	$70,159	$199,600	$44,309,887
3	$129,237	$70,363	$199,600	$44,239,524
4	$129,032	$70,568	$199,600	$44,168,955
5	$128,826	$70,774	$199,600	$44,098,181
6	$128,620	$70,981	$199,600	$44,027,200
7	$128,413	$71,188	$199,600	$43,956,013
8	$128,205	$71,395	$199,600	$43,884,617
9	$127,997	$71,604	$199,600	$43,813,014
10	$127,788	$71,812	$199,600	$43,741,201
11	$127,579	$72,022	$199,600	$43,669,180
12	$127,368	$72,232	$199,600	$43,596,948

第1年供款共

$2,395,204

第1年利息

$1,542,152

第1年共還本金

$853,052

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$127,158	$72,443	$199,600	$43,524,505
14	$126,946	$72,654	$199,600	$43,451,851
15	$126,735	$72,866	$199,600	$43,378,985
16	$126,522	$73,078	$199,600	$43,305,907
17	$126,309	$73,291	$199,600	$43,232,616
18	$126,095	$73,505	$199,600	$43,159,110
19	$125,881	$73,720	$199,600	$43,085,391
20	$125,666	$73,935	$199,600	$43,011,456
21	$125,450	$74,150	$199,600	$42,937,306
22	$125,234	$74,367	$199,600	$42,862,939
23	$125,017	$74,583	$199,600	$42,788,356
24	$124,799	$74,801	$199,600	$42,713,555

第2年供款共

$2,395,204

第2年利息

$1,511,811

第2年共還本金

$883,393

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$124,581	$75,019	$199,600	$42,638,536
26	$124,362	$75,238	$199,600	$42,563,298
27	$124,143	$75,457	$199,600	$42,487,840
28	$123,923	$75,677	$199,600	$42,412,163
29	$123,702	$75,898	$199,600	$42,336,264
30	$123,481	$76,120	$199,600	$42,260,145
31	$123,259	$76,342	$199,600	$42,183,803
32	$123,036	$76,564	$199,600	$42,107,239
33	$122,813	$76,788	$199,600	$42,030,451
34	$122,589	$77,012	$199,600	$41,953,440
35	$122,364	$77,236	$199,600	$41,876,204
36	$122,139	$77,461	$199,600	$41,798,742

第3年供款共

$2,395,204

第3年利息

$1,480,392

第3年共還本金

$914,812

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$121,913	$77,687	$199,600	$41,721,055
38	$121,686	$77,914	$199,600	$41,643,141
39	$121,459	$78,141	$199,600	$41,565,000
40	$121,231	$78,369	$199,600	$41,486,631
41	$121,003	$78,598	$199,600	$41,408,033
42	$120,773	$78,827	$199,600	$41,329,206
43	$120,544	$79,057	$199,600	$41,250,149
44	$120,313	$79,287	$199,600	$41,170,862
45	$120,082	$79,519	$199,600	$41,091,343
46	$119,850	$79,751	$199,600	$41,011,592
47	$119,617	$79,983	$199,600	$40,931,609
48	$119,384	$80,217	$199,600	$40,851,393

第4年供款共

$2,395,204

第4年利息

$1,447,855

第4年共還本金

$947,350

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$119,150	$80,450	$199,600	$40,770,942
50	$118,915	$80,685	$199,600	$40,690,257
51	$118,680	$80,920	$199,600	$40,609,337
52	$118,444	$81,156	$199,600	$40,528,180
53	$118,207	$81,393	$199,600	$40,446,787
54	$117,970	$81,631	$199,600	$40,365,156
55	$117,732	$81,869	$199,600	$40,283,288
56	$117,493	$82,107	$199,600	$40,201,180
57	$117,253	$82,347	$199,600	$40,118,833
58	$117,013	$82,587	$199,600	$40,036,246
59	$116,772	$82,828	$199,600	$39,953,418
60	$116,531	$83,070	$199,600	$39,870,349

第5年供款共

$2,395,204

第5年利息

$1,414,160

第5年共還本金

$981,044

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$116,289	$83,312	$199,600	$39,787,037
62	$116,046	$83,555	$199,600	$39,703,482
63	$115,802	$83,799	$199,600	$39,619,684
64	$115,557	$84,043	$199,600	$39,535,641
65	$115,312	$84,288	$199,600	$39,451,353
66	$115,066	$84,534	$199,600	$39,366,819
67	$114,820	$84,780	$199,600	$39,282,038
68	$114,573	$85,028	$199,600	$39,197,010
69	$114,325	$85,276	$199,600	$39,111,735
70	$114,076	$85,524	$199,600	$39,026,210
71	$113,826	$85,774	$199,600	$38,940,436
72	$113,576	$86,024	$199,600	$38,854,412

第6年供款共

$2,395,204

第6年利息

$1,379,268

第6年共還本金

$1,015,937

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$113,325	$86,275	$199,600	$38,768,137
74	$113,074	$86,527	$199,600	$38,681,611
75	$112,821	$86,779	$199,600	$38,594,832
76	$112,568	$87,032	$199,600	$38,507,799
77	$112,314	$87,286	$199,600	$38,420,514
78	$112,060	$87,541	$199,600	$38,332,973
79	$111,805	$87,796	$199,600	$38,245,177
80	$111,548	$88,052	$199,600	$38,157,125
81	$111,292	$88,309	$199,600	$38,068,816
82	$111,034	$88,566	$199,600	$37,980,250
83	$110,776	$88,825	$199,600	$37,891,425
84	$110,517	$89,084	$199,600	$37,802,342

第7年供款共

$2,395,204

第7年利息

$1,343,134

第7年共還本金

$1,052,070

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$110,257	$89,344	$199,600	$37,712,998
86	$109,996	$89,604	$199,600	$37,623,394
87	$109,735	$89,865	$199,600	$37,533,529
88	$109,473	$90,128	$199,600	$37,443,401
89	$109,210	$90,390	$199,600	$37,353,011
90	$108,946	$90,654	$199,600	$37,262,357
91	$108,682	$90,918	$199,600	$37,171,438
92	$108,417	$91,184	$199,600	$37,080,254
93	$108,151	$91,450	$199,600	$36,988,805
94	$107,884	$91,716	$199,600	$36,897,088
95	$107,617	$91,984	$199,600	$36,805,105
96	$107,348	$92,252	$199,600	$36,712,852

第8年供款共

$2,395,204

第8年利息

$1,305,715

第8年共還本金

$1,089,489

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$107,079	$92,521	$199,600	$36,620,331
98	$106,809	$92,791	$199,600	$36,527,540
99	$106,539	$93,062	$199,600	$36,434,478
100	$106,267	$93,333	$199,600	$36,341,145
101	$105,995	$93,605	$199,600	$36,247,540
102	$105,722	$93,878	$199,600	$36,153,662
103	$105,448	$94,152	$199,600	$36,059,509
104	$105,174	$94,427	$199,600	$35,965,083
105	$104,898	$94,702	$199,600	$35,870,380
106	$104,622	$94,978	$199,600	$35,775,402
107	$104,345	$95,255	$199,600	$35,680,147
108	$104,067	$95,533	$199,600	$35,584,613

第9年供款共

$2,395,204

第9年利息

$1,266,965

第9年共還本金

$1,128,239

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$103,788	$95,812	$199,600	$35,488,801
110	$103,509	$96,091	$199,600	$35,392,710
111	$103,229	$96,372	$199,600	$35,296,338
112	$102,948	$96,653	$199,600	$35,199,686
113	$102,666	$96,935	$199,600	$35,102,751
114	$102,383	$97,217	$199,600	$35,005,534
115	$102,099	$97,501	$199,600	$34,908,033
116	$101,815	$97,785	$199,600	$34,810,248
117	$101,530	$98,070	$199,600	$34,712,177
118	$101,244	$98,357	$199,600	$34,613,821
119	$100,957	$98,643	$199,600	$34,515,177
120	$100,669	$98,931	$199,600	$34,416,246

第10年供款共

$2,395,204

第10年利息

$1,226,837

第10年共還本金

$1,168,367

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$100,381	$99,220	$199,600	$34,317,026
122	$100,091	$99,509	$199,600	$34,217,517
123	$99,801	$99,799	$199,600	$34,117,718
124	$99,510	$100,090	$199,600	$34,017,628
125	$99,218	$100,382	$199,600	$33,917,245
126	$98,925	$100,675	$199,600	$33,816,570
127	$98,632	$100,969	$199,600	$33,715,602
128	$98,337	$101,263	$199,600	$33,614,339
129	$98,042	$101,559	$199,600	$33,512,780
130	$97,746	$101,855	$199,600	$33,410,925
131	$97,449	$102,152	$199,600	$33,308,773
132	$97,151	$102,450	$199,600	$33,206,324

第11年供款共

$2,395,204

第11年利息

$1,185,282

第11年共還本金

$1,209,922

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$96,852	$102,749	$199,600	$33,103,575
134	$96,552	$103,048	$199,600	$33,000,527
135	$96,252	$103,349	$199,600	$32,897,178
136	$95,950	$103,650	$199,600	$32,793,528
137	$95,648	$103,953	$199,600	$32,689,575
138	$95,345	$104,256	$199,600	$32,585,319
139	$95,041	$104,560	$199,600	$32,480,759
140	$94,736	$104,865	$199,600	$32,375,895
141	$94,430	$105,171	$199,600	$32,270,724
142	$94,123	$105,477	$199,600	$32,165,247
143	$93,815	$105,785	$199,600	$32,059,462
144	$93,507	$106,094	$199,600	$31,953,368

第12年供款共

$2,395,204

第12年利息

$1,142,249

第12年共還本金

$1,252,956

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$93,197	$106,403	$199,600	$31,846,965
146	$92,887	$106,713	$199,600	$31,740,252
147	$92,576	$107,025	$199,600	$31,633,227
148	$92,264	$107,337	$199,600	$31,525,890
149	$91,951	$107,650	$199,600	$31,418,240
150	$91,637	$107,964	$199,600	$31,310,276
151	$91,322	$108,279	$199,600	$31,201,998
152	$91,006	$108,595	$199,600	$31,093,403
153	$90,689	$108,911	$199,600	$30,984,492
154	$90,371	$109,229	$199,600	$30,875,263
155	$90,053	$109,548	$199,600	$30,765,715
156	$89,733	$109,867	$199,600	$30,655,848

第13年供款共

$2,395,204

第13年利息

$1,097,685

第13年共還本金

$1,297,520

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$89,413	$110,187	$199,600	$30,545,661
158	$89,092	$110,509	$199,600	$30,435,152
159	$88,769	$110,831	$199,600	$30,324,321
160	$88,446	$111,154	$199,600	$30,213,166
161	$88,122	$111,479	$199,600	$30,101,688
162	$87,797	$111,804	$199,600	$29,989,884
163	$87,470	$112,130	$199,600	$29,877,754
164	$87,143	$112,457	$199,600	$29,765,297
165	$86,815	$112,785	$199,600	$29,652,512
166	$86,486	$113,114	$199,600	$29,539,399
167	$86,157	$113,444	$199,600	$29,425,955
168	$85,826	$113,775	$199,600	$29,312,180

第14年供款共

$2,395,204

第14年利息

$1,051,536

第14年共還本金

$1,343,668

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$85,494	$114,107	$199,600	$29,198,074
170	$85,161	$114,439	$199,600	$29,083,634
171	$84,827	$114,773	$199,600	$28,968,861
172	$84,493	$115,108	$199,600	$28,853,753
173	$84,157	$115,444	$199,600	$28,738,310
174	$83,820	$115,780	$199,600	$28,622,529
175	$83,482	$116,118	$199,600	$28,506,411
176	$83,144	$116,457	$199,600	$28,389,955
177	$82,804	$116,796	$199,600	$28,273,158
178	$82,463	$117,137	$199,600	$28,156,021
179	$82,122	$117,479	$199,600	$28,038,543
180	$81,779	$117,821	$199,600	$27,920,722

第15年供款共

$2,395,204

第15年利息

$1,003,746

第15年共還本金

$1,391,459

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$81,435	$118,165	$199,600	$27,802,557
182	$81,091	$118,510	$199,600	$27,684,047
183	$80,745	$118,855	$199,600	$27,565,192
184	$80,398	$119,202	$199,600	$27,445,990
185	$80,051	$119,550	$199,600	$27,326,440
186	$79,702	$119,898	$199,600	$27,206,542
187	$79,352	$120,248	$199,600	$27,086,294
188	$79,002	$120,599	$199,600	$26,965,696
189	$78,650	$120,950	$199,600	$26,844,745
190	$78,297	$121,303	$199,600	$26,723,442
191	$77,943	$121,657	$199,600	$26,601,785
192	$77,589	$122,012	$199,600	$26,479,773

第16年供款共

$2,395,204

第16年利息

$954,256

第16年共還本金

$1,440,948

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$77,233	$122,368	$199,600	$26,357,405
194	$76,876	$122,725	$199,600	$26,234,681
195	$76,518	$123,083	$199,600	$26,111,598
196	$76,159	$123,442	$199,600	$25,988,157
197	$75,799	$123,802	$199,600	$25,864,355
198	$75,438	$124,163	$199,600	$25,740,192
199	$75,076	$124,525	$199,600	$25,615,668
200	$74,712	$124,888	$199,600	$25,490,780
201	$74,348	$125,252	$199,600	$25,365,527
202	$73,983	$125,618	$199,600	$25,239,910
203	$73,616	$125,984	$199,600	$25,113,926
204	$73,249	$126,351	$199,600	$24,987,574

第17年供款共

$2,395,204

第17年利息

$903,006

第17年共還本金

$1,492,199

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$72,880	$126,720	$199,600	$24,860,855
206	$72,511	$127,090	$199,600	$24,733,765
207	$72,140	$127,460	$199,600	$24,606,305
208	$71,768	$127,832	$199,600	$24,478,473
209	$71,396	$128,205	$199,600	$24,350,268
210	$71,022	$128,579	$199,600	$24,221,689
211	$70,647	$128,954	$199,600	$24,092,735
212	$70,270	$129,330	$199,600	$23,963,406
213	$69,893	$129,707	$199,600	$23,833,698
214	$69,515	$130,085	$199,600	$23,703,613
215	$69,136	$130,465	$199,600	$23,573,148
216	$68,755	$130,845	$199,600	$23,442,303

第18年供款共

$2,395,204

第18年利息

$849,933

第18年共還本金

$1,545,272

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$68,373	$131,227	$199,600	$23,311,076
218	$67,991	$131,610	$199,600	$23,179,466
219	$67,607	$131,994	$199,600	$23,047,473
220	$67,222	$132,379	$199,600	$22,915,094
221	$66,836	$132,765	$199,600	$22,782,329
222	$66,448	$133,152	$199,600	$22,649,177
223	$66,060	$133,540	$199,600	$22,515,637
224	$65,671	$133,930	$199,600	$22,381,707
225	$65,280	$134,320	$199,600	$22,247,387
226	$64,888	$134,712	$199,600	$22,112,675
227	$64,495	$135,105	$199,600	$21,977,570
228	$64,101	$135,499	$199,600	$21,842,071

第19年供款共

$2,395,204

第19年利息

$794,972

第19年共還本金

$1,600,232

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$63,706	$135,894	$199,600	$21,706,176
230	$63,310	$136,291	$199,600	$21,569,886
231	$62,912	$136,688	$199,600	$21,433,198
232	$62,513	$137,087	$199,600	$21,296,111
233	$62,114	$137,487	$199,600	$21,158,624
234	$61,713	$137,888	$199,600	$21,020,736
235	$61,310	$138,290	$199,600	$20,882,446
236	$60,907	$138,693	$199,600	$20,743,753
237	$60,503	$139,098	$199,600	$20,604,655
238	$60,097	$139,503	$199,600	$20,465,152
239	$59,690	$139,910	$199,600	$20,325,242
240	$59,282	$140,318	$199,600	$20,184,923

第20年供款共

$2,395,204

第20年利息

$738,057

第20年共還本金

$1,657,148

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$58,873	$140,728	$199,600	$20,044,195
242	$58,462	$141,138	$199,600	$19,903,057
243	$58,051	$141,550	$199,600	$19,761,508
244	$57,638	$141,963	$199,600	$19,619,545
245	$57,224	$142,377	$199,600	$19,477,168
246	$56,808	$142,792	$199,600	$19,334,376
247	$56,392	$143,208	$199,600	$19,191,168
248	$55,974	$143,626	$199,600	$19,047,542
249	$55,555	$144,045	$199,600	$18,903,497
250	$55,135	$144,465	$199,600	$18,759,032
251	$54,714	$144,887	$199,600	$18,614,145
252	$54,291	$145,309	$199,600	$18,468,836

第21年供款共

$2,395,204

第21年利息

$679,117

第21年共還本金

$1,716,087

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$53,867	$145,733	$199,600	$18,323,103
254	$53,442	$146,158	$199,600	$18,176,945
255	$53,016	$146,584	$199,600	$18,030,361
256	$52,589	$147,012	$199,600	$17,883,349
257	$52,160	$147,441	$199,600	$17,735,908
258	$51,730	$147,871	$199,600	$17,588,038
259	$51,298	$148,302	$199,600	$17,439,736
260	$50,866	$148,734	$199,600	$17,291,001
261	$50,432	$149,168	$199,600	$17,141,833
262	$49,997	$149,603	$199,600	$16,992,230
263	$49,561	$150,040	$199,600	$16,842,190
264	$49,123	$150,477	$199,600	$16,691,713

第22年供款共

$2,395,204

第22年利息

$618,081

第22年共還本金

$1,777,123

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$48,684	$150,916	$199,600	$16,540,796
266	$48,244	$151,356	$199,600	$16,389,440
267	$47,803	$151,798	$199,600	$16,237,642
268	$47,360	$152,241	$199,600	$16,085,402
269	$46,916	$152,685	$199,600	$15,932,717
270	$46,470	$153,130	$199,600	$15,779,587
271	$46,024	$153,577	$199,600	$15,626,011
272	$45,576	$154,024	$199,600	$15,471,986
273	$45,127	$154,474	$199,600	$15,317,512
274	$44,676	$154,924	$199,600	$15,162,588
275	$44,224	$155,376	$199,600	$15,007,212
276	$43,771	$155,829	$199,600	$14,851,383

第23年供款共

$2,395,204

第23年利息

$554,874

第23年共還本金

$1,840,330

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$43,317	$156,284	$199,600	$14,695,099
278	$42,861	$156,740	$199,600	$14,538,359
279	$42,404	$157,197	$199,600	$14,381,162
280	$41,945	$157,655	$199,600	$14,223,507
281	$41,485	$158,115	$199,600	$14,065,392
282	$41,024	$158,576	$199,600	$13,906,816
283	$40,562	$159,039	$199,600	$13,747,777
284	$40,098	$159,503	$199,600	$13,588,274
285	$39,632	$159,968	$199,600	$13,428,306
286	$39,166	$160,434	$199,600	$13,267,872
287	$38,698	$160,902	$199,600	$13,106,969
288	$38,229	$161,372	$199,600	$12,945,598

第24年供款共

$2,395,204

第24年利息

$489,419

第24年共還本金

$1,905,785

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$37,758	$161,842	$199,600	$12,783,755
290	$37,286	$162,314	$199,600	$12,621,441
291	$36,813	$162,788	$199,600	$12,458,653
292	$36,338	$163,263	$199,600	$12,295,390
293	$35,862	$163,739	$199,600	$12,131,652
294	$35,384	$164,216	$199,600	$11,967,435
295	$34,905	$164,695	$199,600	$11,802,740
296	$34,425	$165,176	$199,600	$11,637,564
297	$33,943	$165,657	$199,600	$11,471,907
298	$33,460	$166,141	$199,600	$11,305,766
299	$32,975	$166,625	$199,600	$11,139,141
300	$32,489	$167,111	$199,600	$10,972,030

第25年供款共

$2,395,204

第25年利息

$421,636

第25年共還本金

$1,973,568

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$32,002	$167,599	$199,600	$10,804,431
302	$31,513	$168,087	$199,600	$10,636,344
303	$31,023	$168,578	$199,600	$10,467,766
304	$30,531	$169,069	$199,600	$10,298,696
305	$30,038	$169,562	$199,600	$10,129,134
306	$29,543	$170,057	$199,600	$9,959,077
307	$29,047	$170,553	$199,600	$9,788,524
308	$28,550	$171,051	$199,600	$9,617,473
309	$28,051	$171,549	$199,600	$9,445,924
310	$27,551	$172,050	$199,600	$9,273,874
311	$27,049	$172,552	$199,600	$9,101,323
312	$26,546	$173,055	$199,600	$8,928,268

第26年供款共

$2,395,204

第26年利息

$351,443

第26年共還本金

$2,043,762

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$26,041	$173,560	$199,600	$8,754,708
314	$25,535	$174,066	$199,600	$8,580,642
315	$25,027	$174,573	$199,600	$8,406,069
316	$24,518	$175,083	$199,600	$8,230,986
317	$24,007	$175,593	$199,600	$8,055,393
318	$23,495	$176,105	$199,600	$7,879,287
319	$22,981	$176,619	$199,600	$7,702,668
320	$22,466	$177,134	$199,600	$7,525,534
321	$21,949	$177,651	$199,600	$7,347,883
322	$21,431	$178,169	$199,600	$7,169,714
323	$20,912	$178,689	$199,600	$6,991,025
324	$20,390	$179,210	$199,600	$6,811,816

第27年供款共

$2,395,204

第27年利息

$278,752

第27年共還本金

$2,116,452

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$19,868	$179,733	$199,600	$6,632,083
326	$19,344	$180,257	$199,600	$6,451,826
327	$18,818	$180,783	$199,600	$6,271,044
328	$18,291	$181,310	$199,600	$6,089,734
329	$17,762	$181,839	$199,600	$5,907,895
330	$17,231	$182,369	$199,600	$5,725,526
331	$16,699	$182,901	$199,600	$5,542,625
332	$16,166	$183,434	$199,600	$5,359,191
333	$15,631	$183,969	$199,600	$5,175,222
334	$15,094	$184,506	$199,600	$4,990,716
335	$14,556	$185,044	$199,600	$4,805,671
336	$14,017	$185,584	$199,600	$4,620,088

第28年供款共

$2,395,204

第28年利息

$203,476

第28年共還本金

$2,191,728

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$13,475	$186,125	$199,600	$4,433,963
338	$12,932	$186,668	$199,600	$4,247,295
339	$12,388	$187,212	$199,600	$4,060,082
340	$11,842	$187,758	$199,600	$3,872,324
341	$11,294	$188,306	$199,600	$3,684,018
342	$10,745	$188,855	$199,600	$3,495,162
343	$10,194	$189,406	$199,600	$3,305,756
344	$9,642	$189,959	$199,600	$3,115,798
345	$9,088	$190,513	$199,600	$2,925,285
346	$8,532	$191,068	$199,600	$2,734,217
347	$7,975	$191,626	$199,600	$2,542,591
348	$7,416	$192,184	$199,600	$2,350,407

第29年供款共

$2,395,204

第29年利息

$125,523

第29年共還本金

$2,269,681

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$6,855	$192,745	$199,600	$2,157,662
350	$6,293	$193,307	$199,600	$1,964,354
351	$5,729	$193,871	$199,600	$1,770,483
352	$5,164	$194,436	$199,600	$1,576,047
353	$4,597	$195,004	$199,600	$1,381,043
354	$4,028	$195,572	$199,600	$1,185,471
355	$3,458	$196,143	$199,600	$989,328
356	$2,886	$196,715	$199,600	$792,614
357	$2,312	$197,289	$199,600	$595,325
358	$1,736	$197,864	$199,600	$397,461
359	$1,159	$198,441	$199,600	$199,020
360	$580	$199,020	$199,600	$0

第30年供款共

$2,395,204

第30年利息

$44,798

第30年共還本金

$2,350,407

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$35,736,131

免責聲明

筍盤推介

按揭保險費
info