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$18,682,062

每月供款
$77,367

首期

$-9,500,000

總貸款額

$17,500,000

總利息

$10,352,062

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-9,170,000

按月供比率計算

$154,734

置業成本總預算

HK$-9,170,000

首期

$-9,500,000
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

$154,734

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

沙田愉景花園

thumb_up

奇豐精選鄰近大圍市中心, 高層大3房套罕有放盤

實

689 呎

@12,337

建

852 呎

@9,977

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$850 萬

實

689 呎

@12,337

建

852 呎

@9,977

售$850 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

西貢逸瓏海滙連大花園

thumb_up

特色戶地下連大花園

實

492 呎

@17,886

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

售$880 萬

實

492 呎

@17,886

售$880 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

馬鞍山迎海第01期第03座

thumb_up

迎海 2房海景投資可選

實

491 呎

@14,257

建

638 呎

@10,972

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$700 萬

實

491 呎

@14,257

建

638 呎

@10,972

售$700 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

粉嶺海燕花園

thumb_up

*低密度住宅*連車位*步行5分鐘到火車站*

實

750 呎

@10,667

建

972 呎

@8,230

real_estate_agent 罕有放盤

售$800 萬

實

750 呎

@10,667

建

972 呎

@8,230

售$800 萬

real_estate_agent 罕有放盤

馬鞍山星漣海第03B座

thumb_up

星漣海半新樓高層

實

768 呎

@11,198

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 price_change 蝕讓盤

售$860 萬

實

768 呎

@11,198

售$860 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 price_change 蝕讓盤

粉嶺蔚翠花園第06座

thumb_up

激荀蔚翠花園三房兩廳一套厠連地面車位近電梯口

實

716 呎

@9,777

建

826 呎

@8,475

售$700 萬

實

716 呎

@9,777

建

826 呎

@8,475

售$700 萬

馬鞍山迎海第03期星灣御第17座

thumb_up

【寫意生活由此起】罕有海星灣特色單位

實

546 呎

@14,652

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

售$800 萬

實

546 呎

@14,652

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

KOL實拍

西貢逸瓏園第01座

thumb_up

西貢低密度住宅**逸瓏園**

實

691 呎

@11,505

directions_run 日內即走 pets 愛竉必選

售$795 萬

實

691 呎

@11,505

售$795 萬

directions_run 日內即走 pets 愛竉必選

西貢 CLEAR WATER BAY

thumb_up

清水灣上覆式

建

1,400 呎

@6,286

local_fire_department 至HIT

售$880 萬

建

1,400 呎

@6,286

售$880 萬

local_fire_department 至HIT

馬鞍山天宇海第3B座

thumb_up

單邊海景, 誠意出讓

實

763 呎

@11,796

建

1,004 呎

@8,964

flight_takeoff 移民急讓

售$900 萬

實

763 呎

@11,796

建

1,004 呎

@8,964

售$900 萬

flight_takeoff 移民急讓

沙田富豪花園

thumb_up

風水屋連靚車位~住到風生水起~👍

實

831 呎

@9,386

建

1,125 呎

@6,933

hotel_class 樓王

售$780 萬

實

831 呎

@9,386

建

1,125 呎

@6,933

售$780 萬

hotel_class 樓王

馬鞍山銀湖天峰第03座

thumb_up

銀湖天峰 2房連約

實

564 呎

@15,957

建

742 呎

@12,129

local_fire_department 至HIT

售$900 萬

實

564 呎

@15,957

建

742 呎

@12,129

售$900 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$104,737	$80,482	$65,953	$56,287
1.500	$108,630	$84,445	$69,989	$60,396
2.000	$112,614	$88,530	$74,175	$64,683
2.500	$116,688	$92,733	$78,508	$69,146
3.000	$120,852	$97,055	$82,987	$73,781
3.375	$124,033	$100,372	$86,440	$77,367
3.500	$125,104	$101,493	$87,609	$78,583
4.000	$129,445	$106,047	$92,371	$83,548
4.500	$133,874	$110,714	$97,271	$88,670
5.000	$138,389	$115,492	$102,303	$93,944
5.500	$142,990	$120,380	$107,465	$99,363
6.000	$147,675	$125,375	$112,753	$104,921

每月供款$77,367

年期

30年

貸款金額

$17,500,000

總利息

$10,352,062

總貸款連利息

$27,852,062

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$49,219	$28,148	$77,367	$17,471,852
2	$49,140	$28,227	$77,367	$17,443,625
3	$49,060	$28,307	$77,367	$17,415,318
4	$48,981	$28,386	$77,367	$17,386,932
5	$48,901	$28,466	$77,367	$17,358,466
6	$48,821	$28,546	$77,367	$17,329,920
7	$48,740	$28,626	$77,367	$17,301,293
8	$48,660	$28,707	$77,367	$17,272,586
9	$48,579	$28,788	$77,367	$17,243,798
10	$48,498	$28,869	$77,367	$17,214,930
11	$48,417	$28,950	$77,367	$17,185,980
12	$48,336	$29,031	$77,367	$17,156,949

第1年供款共

$928,402

第1年利息

$585,351

第1年共還本金

$343,051

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$48,254	$29,113	$77,367	$17,127,836
14	$48,172	$29,195	$77,367	$17,098,641
15	$48,090	$29,277	$77,367	$17,069,364
16	$48,008	$29,359	$77,367	$17,040,005
17	$47,925	$29,442	$77,367	$17,010,563
18	$47,842	$29,525	$77,367	$16,981,038
19	$47,759	$29,608	$77,367	$16,951,431
20	$47,676	$29,691	$77,367	$16,921,740
21	$47,592	$29,774	$77,367	$16,891,965
22	$47,509	$29,858	$77,367	$16,862,107
23	$47,425	$29,942	$77,367	$16,832,165
24	$47,340	$30,026	$77,367	$16,802,139

第2年供款共

$928,402

第2年利息

$573,592

第2年共還本金

$354,810

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$47,256	$30,111	$77,367	$16,772,028
26	$47,171	$30,196	$77,367	$16,741,832
27	$47,086	$30,280	$77,367	$16,711,552
28	$47,001	$30,366	$77,367	$16,681,186
29	$46,916	$30,451	$77,367	$16,650,735
30	$46,830	$30,537	$77,367	$16,620,199
31	$46,744	$30,623	$77,367	$16,589,576
32	$46,658	$30,709	$77,367	$16,558,867
33	$46,572	$30,795	$77,367	$16,528,072
34	$46,485	$30,882	$77,367	$16,497,191
35	$46,398	$30,968	$77,367	$16,466,222
36	$46,311	$31,056	$77,367	$16,435,167

第3年供款共

$928,402

第3年利息

$561,430

第3年共還本金

$366,972

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$46,224	$31,143	$77,367	$16,404,024
38	$46,136	$31,231	$77,367	$16,372,793
39	$46,048	$31,318	$77,367	$16,341,475
40	$45,960	$31,406	$77,367	$16,310,068
41	$45,872	$31,495	$77,367	$16,278,574
42	$45,783	$31,583	$77,367	$16,246,990
43	$45,695	$31,672	$77,367	$16,215,318
44	$45,606	$31,761	$77,367	$16,183,557
45	$45,516	$31,851	$77,367	$16,151,706
46	$45,427	$31,940	$77,367	$16,119,766
47	$45,337	$32,030	$77,367	$16,087,736
48	$45,247	$32,120	$77,367	$16,055,616

第4年供款共

$928,402

第4年利息

$548,851

第4年共還本金

$379,551

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$45,156	$32,210	$77,367	$16,023,406
50	$45,066	$32,301	$77,367	$15,991,105
51	$44,975	$32,392	$77,367	$15,958,713
52	$44,884	$32,483	$77,367	$15,926,230
53	$44,793	$32,574	$77,367	$15,893,655
54	$44,701	$32,666	$77,367	$15,860,990
55	$44,609	$32,758	$77,367	$15,828,232
56	$44,517	$32,850	$77,367	$15,795,382
57	$44,425	$32,942	$77,367	$15,762,439
58	$44,332	$33,035	$77,367	$15,729,405
59	$44,239	$33,128	$77,367	$15,696,277
60	$44,146	$33,221	$77,367	$15,663,056

第5年供款共

$928,402

第5年利息

$535,842

第5年共還本金

$392,560

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$44,052	$33,314	$77,367	$15,629,741
62	$43,959	$33,408	$77,367	$15,596,333
63	$43,865	$33,502	$77,367	$15,562,831
64	$43,770	$33,596	$77,367	$15,529,234
65	$43,676	$33,691	$77,367	$15,495,544
66	$43,581	$33,786	$77,367	$15,461,758
67	$43,486	$33,881	$77,367	$15,427,877
68	$43,391	$33,976	$77,367	$15,393,901
69	$43,295	$34,071	$77,367	$15,359,830
70	$43,200	$34,167	$77,367	$15,325,663
71	$43,103	$34,263	$77,367	$15,291,399
72	$43,007	$34,360	$77,367	$15,257,039

第6年供款共

$928,402

第6年利息

$522,386

第6年共還本金

$406,016

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$42,910	$34,456	$77,367	$15,222,583
74	$42,814	$34,553	$77,367	$15,188,030
75	$42,716	$34,651	$77,367	$15,153,379
76	$42,619	$34,748	$77,367	$15,118,631
77	$42,521	$34,846	$77,367	$15,083,785
78	$42,423	$34,944	$77,367	$15,048,842
79	$42,325	$35,042	$77,367	$15,013,800
80	$42,226	$35,141	$77,367	$14,978,659
81	$42,127	$35,239	$77,367	$14,943,420
82	$42,028	$35,338	$77,367	$14,908,081
83	$41,929	$35,438	$77,367	$14,872,644
84	$41,829	$35,538	$77,367	$14,837,106

第7年供款共

$928,402

第7年利息

$508,469

第7年共還本金

$419,933

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$41,729	$35,637	$77,367	$14,801,469
86	$41,629	$35,738	$77,367	$14,765,731
87	$41,529	$35,838	$77,367	$14,729,893
88	$41,428	$35,939	$77,367	$14,693,954
89	$41,327	$36,040	$77,367	$14,657,914
90	$41,225	$36,141	$77,367	$14,621,772
91	$41,124	$36,243	$77,367	$14,585,529
92	$41,022	$36,345	$77,367	$14,549,184
93	$40,920	$36,447	$77,367	$14,512,737
94	$40,817	$36,550	$77,367	$14,476,187
95	$40,714	$36,653	$77,367	$14,439,534
96	$40,611	$36,756	$77,367	$14,402,779

第8年供款共

$928,402

第8年利息

$494,075

第8年共還本金

$434,327

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$40,508	$36,859	$77,367	$14,365,920
98	$40,404	$36,963	$77,367	$14,328,957
99	$40,300	$37,067	$77,367	$14,291,890
100	$40,196	$37,171	$77,367	$14,254,719
101	$40,091	$37,275	$77,367	$14,217,444
102	$39,987	$37,380	$77,367	$14,180,064
103	$39,881	$37,485	$77,367	$14,142,578
104	$39,776	$37,591	$77,367	$14,104,987
105	$39,670	$37,697	$77,367	$14,067,291
106	$39,564	$37,803	$77,367	$14,029,488
107	$39,458	$37,909	$77,367	$13,991,579
108	$39,351	$38,016	$77,367	$13,953,564

第9年供款共

$928,402

第9年利息

$479,187

第9年共還本金

$449,215

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$39,244	$38,122	$77,367	$13,915,441
110	$39,137	$38,230	$77,367	$13,877,212
111	$39,030	$38,337	$77,367	$13,838,875
112	$38,922	$38,445	$77,367	$13,800,430
113	$38,814	$38,553	$77,367	$13,761,877
114	$38,705	$38,662	$77,367	$13,723,215
115	$38,597	$38,770	$77,367	$13,684,445
116	$38,488	$38,879	$77,367	$13,645,565
117	$38,378	$38,989	$77,367	$13,606,577
118	$38,268	$39,098	$77,367	$13,567,478
119	$38,159	$39,208	$77,367	$13,528,270
120	$38,048	$39,319	$77,367	$13,488,951

第10年供款共

$928,402

第10年利息

$463,790

第10年共還本金

$464,612

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$37,938	$39,429	$77,367	$13,449,522
122	$37,827	$39,540	$77,367	$13,409,982
123	$37,716	$39,651	$77,367	$13,370,331
124	$37,604	$39,763	$77,367	$13,330,568
125	$37,492	$39,875	$77,367	$13,290,694
126	$37,380	$39,987	$77,367	$13,250,707
127	$37,268	$40,099	$77,367	$13,210,608
128	$37,155	$40,212	$77,367	$13,170,396
129	$37,042	$40,325	$77,367	$13,130,070
130	$36,928	$40,439	$77,367	$13,089,632
131	$36,815	$40,552	$77,367	$13,049,080
132	$36,701	$40,666	$77,367	$13,008,413

第11年供款共

$928,402

第11年利息

$447,864

第11年共還本金

$480,538

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$36,586	$40,781	$77,367	$12,967,633
134	$36,471	$40,895	$77,367	$12,926,737
135	$36,356	$41,010	$77,367	$12,885,727
136	$36,241	$41,126	$77,367	$12,844,601
137	$36,125	$41,241	$77,367	$12,803,360
138	$36,009	$41,357	$77,367	$12,762,002
139	$35,893	$41,474	$77,367	$12,720,529
140	$35,776	$41,590	$77,367	$12,678,938
141	$35,660	$41,707	$77,367	$12,637,231
142	$35,542	$41,825	$77,367	$12,595,406
143	$35,425	$41,942	$77,367	$12,553,464
144	$35,307	$42,060	$77,367	$12,511,404

第12年供款共

$928,402

第12年利息

$431,393

第12年共還本金

$497,009

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$35,188	$42,179	$77,367	$12,469,225
146	$35,070	$42,297	$77,367	$12,426,928
147	$34,951	$42,416	$77,367	$12,384,512
148	$34,831	$42,535	$77,367	$12,341,977
149	$34,712	$42,655	$77,367	$12,299,322
150	$34,592	$42,775	$77,367	$12,256,547
151	$34,472	$42,895	$77,367	$12,213,652
152	$34,351	$43,016	$77,367	$12,170,636
153	$34,230	$43,137	$77,367	$12,127,499
154	$34,109	$43,258	$77,367	$12,084,240
155	$33,987	$43,380	$77,367	$12,040,861
156	$33,865	$43,502	$77,367	$11,997,359

第13年供款共

$928,402

第13年利息

$414,357

第13年共還本金

$514,045

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$33,743	$43,624	$77,367	$11,953,734
158	$33,620	$43,747	$77,367	$11,909,987
159	$33,497	$43,870	$77,367	$11,866,117
160	$33,373	$43,993	$77,367	$11,822,124
161	$33,250	$44,117	$77,367	$11,778,007
162	$33,126	$44,241	$77,367	$11,733,766
163	$33,001	$44,366	$77,367	$11,689,400
164	$32,876	$44,490	$77,367	$11,644,910
165	$32,751	$44,616	$77,367	$11,600,294
166	$32,626	$44,741	$77,367	$11,555,553
167	$32,500	$44,867	$77,367	$11,510,686
168	$32,374	$44,993	$77,367	$11,465,693

第14年供款共

$928,402

第14年利息

$396,737

第14年共還本金

$531,665

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$32,247	$45,120	$77,367	$11,420,574
170	$32,120	$45,246	$77,367	$11,375,327
171	$31,993	$45,374	$77,367	$11,329,953
172	$31,865	$45,501	$77,367	$11,284,452
173	$31,738	$45,629	$77,367	$11,238,823
174	$31,609	$45,758	$77,367	$11,193,065
175	$31,480	$45,886	$77,367	$11,147,179
176	$31,351	$46,015	$77,367	$11,101,163
177	$31,222	$46,145	$77,367	$11,055,019
178	$31,092	$46,275	$77,367	$11,008,744
179	$30,962	$46,405	$77,367	$10,962,339
180	$30,832	$46,535	$77,367	$10,915,804

第15年供款共

$928,402

第15年利息

$378,513

第15年共還本金

$549,889

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$30,701	$46,666	$77,367	$10,869,138
182	$30,569	$46,797	$77,367	$10,822,340
183	$30,438	$46,929	$77,367	$10,775,411
184	$30,306	$47,061	$77,367	$10,728,350
185	$30,173	$47,193	$77,367	$10,681,157
186	$30,041	$47,326	$77,367	$10,633,831
187	$29,908	$47,459	$77,367	$10,586,372
188	$29,774	$47,593	$77,367	$10,538,779
189	$29,640	$47,727	$77,367	$10,491,053
190	$29,506	$47,861	$77,367	$10,443,192
191	$29,371	$47,995	$77,367	$10,395,197
192	$29,236	$48,130	$77,367	$10,347,066

第16年供款共

$928,402

第16年利息

$359,664

第16年共還本金

$568,738

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$29,101	$48,266	$77,367	$10,298,801
194	$28,965	$48,401	$77,367	$10,250,399
195	$28,829	$48,538	$77,367	$10,201,861
196	$28,693	$48,674	$77,367	$10,153,187
197	$28,556	$48,811	$77,367	$10,104,376
198	$28,419	$48,948	$77,367	$10,055,428
199	$28,281	$49,086	$77,367	$10,006,342
200	$28,143	$49,224	$77,367	$9,957,118
201	$28,004	$49,362	$77,367	$9,907,756
202	$27,866	$49,501	$77,367	$9,858,254
203	$27,726	$49,640	$77,367	$9,808,614
204	$27,587	$49,780	$77,367	$9,758,834

第17年供款共

$928,402

第17年利息

$340,170

第17年共還本金

$588,232

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$27,447	$49,920	$77,367	$9,708,914
206	$27,306	$50,061	$77,367	$9,658,853
207	$27,166	$50,201	$77,367	$9,608,652
208	$27,024	$50,343	$77,367	$9,558,309
209	$26,883	$50,484	$77,367	$9,507,825
210	$26,741	$50,626	$77,367	$9,457,199
211	$26,598	$50,768	$77,367	$9,406,431
212	$26,456	$50,911	$77,367	$9,355,519
213	$26,312	$51,054	$77,367	$9,304,465
214	$26,169	$51,198	$77,367	$9,253,267
215	$26,025	$51,342	$77,367	$9,201,925
216	$25,880	$51,486	$77,367	$9,150,439

第18年供款共

$928,402

第18年利息

$320,007

第18年共還本金

$608,395

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$25,736	$51,631	$77,367	$9,098,807
218	$25,590	$51,776	$77,367	$9,047,031
219	$25,445	$51,922	$77,367	$8,995,109
220	$25,299	$52,068	$77,367	$8,943,041
221	$25,152	$52,215	$77,367	$8,890,826
222	$25,005	$52,361	$77,367	$8,838,465
223	$24,858	$52,509	$77,367	$8,785,956
224	$24,711	$52,656	$77,367	$8,733,300
225	$24,562	$52,804	$77,367	$8,680,495
226	$24,414	$52,953	$77,367	$8,627,542
227	$24,265	$53,102	$77,367	$8,574,441
228	$24,116	$53,251	$77,367	$8,521,189

第19年供款共

$928,402

第19年利息

$299,153

第19年共還本金

$629,249

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$23,966	$53,401	$77,367	$8,467,788
230	$23,816	$53,551	$77,367	$8,414,237
231	$23,665	$53,702	$77,367	$8,360,535
232	$23,514	$53,853	$77,367	$8,306,683
233	$23,363	$54,004	$77,367	$8,252,678
234	$23,211	$54,156	$77,367	$8,198,522
235	$23,058	$54,308	$77,367	$8,144,214
236	$22,906	$54,461	$77,367	$8,089,752
237	$22,752	$54,614	$77,367	$8,035,138
238	$22,599	$54,768	$77,367	$7,980,370
239	$22,445	$54,922	$77,367	$7,925,448
240	$22,290	$55,077	$77,367	$7,870,371

第20年供款共

$928,402

第20年利息

$277,584

第20年共還本金

$650,818

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$22,135	$55,231	$77,367	$7,815,140
242	$21,980	$55,387	$77,367	$7,759,753
243	$21,824	$55,543	$77,367	$7,704,211
244	$21,668	$55,699	$77,367	$7,648,512
245	$21,511	$55,855	$77,367	$7,592,657
246	$21,354	$56,012	$77,367	$7,536,644
247	$21,197	$56,170	$77,367	$7,480,474
248	$21,039	$56,328	$77,367	$7,424,146
249	$20,880	$56,486	$77,367	$7,367,660
250	$20,722	$56,645	$77,367	$7,311,014
251	$20,562	$56,805	$77,367	$7,254,210
252	$20,402	$56,964	$77,367	$7,197,245

第21年供款共

$928,402

第21年利息

$255,276

第21年共還本金

$673,126

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$20,242	$57,125	$77,367	$7,140,121
254	$20,082	$57,285	$77,367	$7,082,835
255	$19,920	$57,446	$77,367	$7,025,389
256	$19,759	$57,608	$77,367	$6,967,781
257	$19,597	$57,770	$77,367	$6,910,011
258	$19,434	$57,932	$77,367	$6,852,079
259	$19,271	$58,095	$77,367	$6,793,983
260	$19,108	$58,259	$77,367	$6,735,725
261	$18,944	$58,423	$77,367	$6,677,302
262	$18,780	$58,587	$77,367	$6,618,715
263	$18,615	$58,752	$77,367	$6,559,963
264	$18,450	$58,917	$77,367	$6,501,047

第22年供款共

$928,402

第22年利息

$232,203

第22年共還本金

$696,199

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$18,284	$59,083	$77,367	$6,441,964
266	$18,118	$59,249	$77,367	$6,382,715
267	$17,951	$59,415	$77,367	$6,323,300
268	$17,784	$59,583	$77,367	$6,263,717
269	$17,617	$59,750	$77,367	$6,203,967
270	$17,449	$59,918	$77,367	$6,144,049
271	$17,280	$60,087	$77,367	$6,083,962
272	$17,111	$60,256	$77,367	$6,023,706
273	$16,942	$60,425	$77,367	$5,963,281
274	$16,772	$60,595	$77,367	$5,902,686
275	$16,601	$60,766	$77,367	$5,841,921
276	$16,430	$60,936	$77,367	$5,780,984

第23年供款共

$928,402

第23年利息

$208,340

第23年共還本金

$720,062

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$16,259	$61,108	$77,367	$5,719,876
278	$16,087	$61,280	$77,367	$5,658,597
279	$15,915	$61,452	$77,367	$5,597,145
280	$15,742	$61,625	$77,367	$5,535,520
281	$15,569	$61,798	$77,367	$5,473,722
282	$15,395	$61,972	$77,367	$5,411,750
283	$15,221	$62,146	$77,367	$5,349,603
284	$15,046	$62,321	$77,367	$5,287,282
285	$14,870	$62,496	$77,367	$5,224,786
286	$14,695	$62,672	$77,367	$5,162,114
287	$14,518	$62,848	$77,367	$5,099,265
288	$14,342	$63,025	$77,367	$5,036,240

第24年供款共

$928,402

第24年利息

$183,658

第24年共還本金

$744,744

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$14,164	$63,202	$77,367	$4,973,038
290	$13,987	$63,380	$77,367	$4,909,658
291	$13,808	$63,558	$77,367	$4,846,099
292	$13,630	$63,737	$77,367	$4,782,362
293	$13,450	$63,916	$77,367	$4,718,445
294	$13,271	$64,096	$77,367	$4,654,349
295	$13,090	$64,276	$77,367	$4,590,073
296	$12,910	$64,457	$77,367	$4,525,616
297	$12,728	$64,639	$77,367	$4,460,977
298	$12,546	$64,820	$77,367	$4,396,157
299	$12,364	$65,003	$77,367	$4,331,154
300	$12,181	$65,185	$77,367	$4,265,969

第25年供款共

$928,402

第25年利息

$158,130

第25年共還本金

$770,272

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$11,998	$65,369	$77,367	$4,200,600
302	$11,814	$65,553	$77,367	$4,135,047
303	$11,630	$65,737	$77,367	$4,069,310
304	$11,445	$65,922	$77,367	$4,003,388
305	$11,260	$66,107	$77,367	$3,937,281
306	$11,074	$66,293	$77,367	$3,870,988
307	$10,887	$66,480	$77,367	$3,804,508
308	$10,700	$66,667	$77,367	$3,737,841
309	$10,513	$66,854	$77,367	$3,670,987
310	$10,325	$67,042	$77,367	$3,603,945
311	$10,136	$67,231	$77,367	$3,536,714
312	$9,947	$67,420	$77,367	$3,469,294

第26年供款共

$928,402

第26年利息

$131,728

第26年共還本金

$796,674

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$9,757	$67,609	$77,367	$3,401,685
314	$9,567	$67,800	$77,367	$3,333,885
315	$9,377	$67,990	$77,367	$3,265,895
316	$9,185	$68,182	$77,367	$3,197,714
317	$8,994	$68,373	$77,367	$3,129,340
318	$8,801	$68,566	$77,367	$3,060,775
319	$8,608	$68,758	$77,367	$2,992,016
320	$8,415	$68,952	$77,367	$2,923,065
321	$8,221	$69,146	$77,367	$2,853,919
322	$8,027	$69,340	$77,367	$2,784,579
323	$7,832	$69,535	$77,367	$2,715,043
324	$7,636	$69,731	$77,367	$2,645,313

第27年供款共

$928,402

第27年利息

$104,420

第27年共還本金

$823,982

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$7,440	$69,927	$77,367	$2,575,386
326	$7,243	$70,124	$77,367	$2,505,262
327	$7,046	$70,321	$77,367	$2,434,941
328	$6,848	$70,519	$77,367	$2,364,423
329	$6,650	$70,717	$77,367	$2,293,706
330	$6,451	$70,916	$77,367	$2,222,790
331	$6,252	$71,115	$77,367	$2,151,675
332	$6,052	$71,315	$77,367	$2,080,360
333	$5,851	$71,516	$77,367	$2,008,844
334	$5,650	$71,717	$77,367	$1,937,127
335	$5,448	$71,919	$77,367	$1,865,208
336	$5,246	$72,121	$77,367	$1,793,087

第28年供款共

$928,402

第28年利息

$76,177

第28年共還本金

$852,225

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,043	$72,324	$77,367	$1,720,763
338	$4,840	$72,527	$77,367	$1,648,236
339	$4,636	$72,731	$77,367	$1,575,505
340	$4,431	$72,936	$77,367	$1,502,569
341	$4,226	$73,141	$77,367	$1,429,429
342	$4,020	$73,347	$77,367	$1,356,082
343	$3,814	$73,553	$77,367	$1,282,529
344	$3,607	$73,760	$77,367	$1,208,769
345	$3,400	$73,967	$77,367	$1,134,802
346	$3,192	$74,175	$77,367	$1,060,627
347	$2,983	$74,384	$77,367	$986,243
348	$2,774	$74,593	$77,367	$911,650

第29年供款共

$928,402

第29年利息

$46,965

第29年共還本金

$881,437

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,564	$74,803	$77,367	$836,847
350	$2,354	$75,013	$77,367	$761,834
351	$2,143	$75,224	$77,367	$686,610
352	$1,931	$75,436	$77,367	$611,174
353	$1,719	$75,648	$77,367	$535,526
354	$1,506	$75,861	$77,367	$459,666
355	$1,293	$76,074	$77,367	$383,592
356	$1,079	$76,288	$77,367	$307,304
357	$864	$76,503	$77,367	$230,801
358	$649	$76,718	$77,367	$154,083
359	$433	$76,933	$77,367	$77,150
360	$217	$77,150	$77,367	$0

第30年供款共

$928,402

第30年利息

$16,752

第30年共還本金

$911,650

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$18,682,062

免責聲明

筍盤推介

按揭保險費
info