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$19,335,612

每月供款
$80,155

首期

$-9,850,000

總貸款額

$17,850,000

總利息

$11,005,612

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-9,520,000

按月供比率計算

$160,309

置業成本總預算

HK$-9,520,000

首期

$-9,850,000
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

$160,309

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

西貢逸瓏海滙 2房+工人房

thumb_up

低密度豪宅會所泳池

實

581 呎

@13,046

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

售$758 萬

實

581 呎

@13,046

售$758 萬

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

西貢逸瓏海滙第01座

thumb_up

逸瓏海滙

實

669 呎

@12,407

vpn_key 有匙即睇

售$830 萬

實

669 呎

@12,407

售$830 萬

vpn_key 有匙即睇

馬鞍山海典居第07座

thumb_up

罕有市中心有露台放盤, 靚裝,

實

558 呎

@13,441

建

733 呎

@10,232

directions_run 日內即走 real_estate_agent 罕有放盤 verified 首置必買

售$750 萬

實

558 呎

@13,441

建

733 呎

@10,232

售$750 萬

directions_run 日內即走 real_estate_agent 罕有放盤 verified 首置必買

沙田玖瓏山天瓏閣

thumb_up

沙田玖瓏山天瓏閣

實

654 呎

@13,456

real_estate_agent 罕有放盤

售$880 萬

實

654 呎

@13,456

售$880 萬

real_estate_agent 罕有放盤

VR實景

沙田壹號雲頂第02期雲頂峰

thumb_up

💖新鴻基💖 星級🌟屋苑 [正南] 鳳凰樓層 [2020年高標準] 星🌟級 [實用] 裝修.

實

415 呎

@17,349

建

536 呎

@13,433

local_fire_department 至HIT verified 首置必買 pets 愛竉必選 price_change 蝕讓盤

售$720 萬

實

415 呎

@17,349

建

536 呎

@13,433

售$720 萬

local_fire_department 至HIT verified 首置必買 pets 愛竉必選 price_change 蝕讓盤

VR實景

馬鞍山雲海第01期榕海臺連租約

thumb_up

雲海兩房開揚景觀連租約

實

481 呎

@18,711

local_fire_department 至HIT

售$900 萬

實

481 呎

@18,711

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

VR實景

馬鞍山雅典居第07座

thumb_up

3房2廳+套房, 高層海景, 開揚, 有匙可睇

實

727 呎

@11,554

建

901 呎

@9,323

vpn_key 有匙即睇

售$840 萬

實

727 呎

@11,554

建

901 呎

@9,323

售$840 萬

vpn_key 有匙即睇

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

沙田愉景花園

thumb_up

中層企理三房套, 鄰近大型商埸^The Wai^ 預約參觀!

實

688 呎

@11,628

建

852 呎

@9,390

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

688 呎

@11,628

建

852 呎

@9,390

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

VR實景

粉嶺牽晴間

thumb_up

高層大3房,開揚山景,心曠神怡

實

634 呎

@11,987

建

868 呎

@8,756

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇 pets 愛竉必選

售$760 萬

實

634 呎

@11,987

建

868 呎

@8,756

售$760 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇 pets 愛竉必選

VR實景

馬鞍山迎海第02期星灣第20座

thumb_up

罕有優質海星灣兩房半歡迎約睇比較查詢

實

564 呎

@14,539

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$820 萬

實

564 呎

@14,539

售$820 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$106,831	$82,091	$67,272	$57,413
1.500	$110,803	$86,134	$71,389	$61,604
2.000	$114,866	$90,300	$75,658	$65,977
2.500	$119,022	$94,588	$80,078	$70,529
3.000	$123,269	$98,996	$84,647	$75,256
3.500	$127,607	$103,523	$89,361	$80,154
4.000	$132,034	$108,167	$94,219	$85,219
4.500	$136,551	$112,928	$99,216	$90,443
5.000	$141,157	$117,802	$104,349	$95,823
5.500	$145,849	$122,788	$109,615	$101,350
6.000	$150,628	$127,883	$115,008	$107,020

每月供款$80,155

年期

30年

貸款金額

$17,850,000

總利息

$11,005,612

總貸款連利息

$28,855,612

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$52,063	$28,092	$80,154	$17,821,908
2	$51,981	$28,174	$80,154	$17,793,734
3	$51,898	$28,256	$80,154	$17,765,478
4	$51,816	$28,338	$80,154	$17,737,140
5	$51,733	$28,421	$80,154	$17,708,718
6	$51,650	$28,504	$80,154	$17,680,214
7	$51,567	$28,587	$80,154	$17,651,627
8	$51,484	$28,671	$80,154	$17,622,957
9	$51,400	$28,754	$80,154	$17,594,202
10	$51,316	$28,838	$80,154	$17,565,364
11	$51,232	$28,922	$80,154	$17,536,442
12	$51,148	$29,007	$80,154	$17,507,436

第1年供款共

$961,854

第1年利息

$619,289

第1年共還本金

$342,564

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$51,063	$29,091	$80,154	$17,478,345
14	$50,979	$29,176	$80,154	$17,449,169
15	$50,893	$29,261	$80,154	$17,419,907
16	$50,808	$29,346	$80,154	$17,390,561
17	$50,722	$29,432	$80,154	$17,361,129
18	$50,637	$29,518	$80,154	$17,331,611
19	$50,551	$29,604	$80,154	$17,302,007
20	$50,464	$29,690	$80,154	$17,272,317
21	$50,378	$29,777	$80,154	$17,242,540
22	$50,291	$29,864	$80,154	$17,212,676
23	$50,204	$29,951	$80,154	$17,182,726
24	$50,116	$30,038	$80,154	$17,152,687

第2年供款共

$961,854

第2年利息

$607,105

第2年共還本金

$354,748

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$50,029	$30,126	$80,154	$17,122,562
26	$49,941	$30,214	$80,154	$17,092,348
27	$49,853	$30,302	$80,154	$17,062,046
28	$49,764	$30,390	$80,154	$17,031,656
29	$49,676	$30,479	$80,154	$17,001,177
30	$49,587	$30,568	$80,154	$16,970,609
31	$49,498	$30,657	$80,154	$16,939,952
32	$49,408	$30,746	$80,154	$16,909,206
33	$49,319	$30,836	$80,154	$16,878,370
34	$49,229	$30,926	$80,154	$16,847,444
35	$49,138	$31,016	$80,154	$16,816,428
36	$49,048	$31,107	$80,154	$16,785,322

第3年供款共

$961,854

第3年利息

$594,488

第3年共還本金

$367,366

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$48,957	$31,197	$80,154	$16,754,124
38	$48,866	$31,288	$80,154	$16,722,836
39	$48,775	$31,380	$80,154	$16,691,457
40	$48,683	$31,471	$80,154	$16,659,986
41	$48,592	$31,563	$80,154	$16,628,423
42	$48,500	$31,655	$80,154	$16,596,768
43	$48,407	$31,747	$80,154	$16,565,021
44	$48,315	$31,840	$80,154	$16,533,181
45	$48,222	$31,933	$80,154	$16,501,248
46	$48,129	$32,026	$80,154	$16,469,222
47	$48,035	$32,119	$80,154	$16,437,103
48	$47,942	$32,213	$80,154	$16,404,890

第4年供款共

$961,854

第4年利息

$581,422

第4年共還本金

$380,432

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$47,848	$32,307	$80,154	$16,372,583
50	$47,753	$32,401	$80,154	$16,340,182
51	$47,659	$32,496	$80,154	$16,307,686
52	$47,564	$32,590	$80,154	$16,275,096
53	$47,469	$32,685	$80,154	$16,242,411
54	$47,374	$32,781	$80,154	$16,209,630
55	$47,278	$32,876	$80,154	$16,176,753
56	$47,182	$32,972	$80,154	$16,143,781
57	$47,086	$33,068	$80,154	$16,110,713
58	$46,990	$33,165	$80,154	$16,077,548
59	$46,893	$33,262	$80,154	$16,044,286
60	$46,796	$33,359	$80,154	$16,010,927

第5年供款共

$961,854

第5年利息

$567,891

第5年共還本金

$393,963

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$46,699	$33,456	$80,154	$15,977,472
62	$46,601	$33,554	$80,154	$15,943,918
63	$46,503	$33,651	$80,154	$15,910,267
64	$46,405	$33,750	$80,154	$15,876,517
65	$46,307	$33,848	$80,154	$15,842,669
66	$46,208	$33,947	$80,154	$15,808,722
67	$46,109	$34,046	$80,154	$15,774,677
68	$46,009	$34,145	$80,154	$15,740,532
69	$45,910	$34,245	$80,154	$15,706,287
70	$45,810	$34,344	$80,154	$15,671,943
71	$45,710	$34,445	$80,154	$15,637,498
72	$45,609	$34,545	$80,154	$15,602,953

第6年供款共

$961,854

第6年利息

$553,879

第6年共還本金

$407,975

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$45,509	$34,646	$80,154	$15,568,307
74	$45,408	$34,747	$80,154	$15,533,560
75	$45,306	$34,848	$80,154	$15,498,712
76	$45,205	$34,950	$80,154	$15,463,762
77	$45,103	$35,052	$80,154	$15,428,710
78	$45,000	$35,154	$80,154	$15,393,556
79	$44,898	$35,257	$80,154	$15,358,299
80	$44,795	$35,359	$80,154	$15,322,940
81	$44,692	$35,463	$80,154	$15,287,477
82	$44,588	$35,566	$80,154	$15,251,911
83	$44,485	$35,670	$80,154	$15,216,242
84	$44,381	$35,774	$80,154	$15,180,468

第7年供款共

$961,854

第7年利息

$539,369

第7年共還本金

$422,485

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$44,276	$35,878	$80,154	$15,144,590
86	$44,172	$35,983	$80,154	$15,108,607
87	$44,067	$36,088	$80,154	$15,072,519
88	$43,962	$36,193	$80,154	$15,036,326
89	$43,856	$36,299	$80,154	$15,000,028
90	$43,750	$36,404	$80,154	$14,963,624
91	$43,644	$36,511	$80,154	$14,927,113
92	$43,537	$36,617	$80,154	$14,890,496
93	$43,431	$36,724	$80,154	$14,853,772
94	$43,324	$36,831	$80,154	$14,816,941
95	$43,216	$36,938	$80,154	$14,780,003
96	$43,108	$37,046	$80,154	$14,742,956

第8年供款共

$961,854

第8年利息

$524,342

第8年共還本金

$437,511

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$43,000	$37,154	$80,154	$14,705,802
98	$42,892	$37,263	$80,154	$14,668,540
99	$42,783	$37,371	$80,154	$14,631,169
100	$42,674	$37,480	$80,154	$14,593,688
101	$42,565	$37,590	$80,154	$14,556,099
102	$42,455	$37,699	$80,154	$14,518,400
103	$42,345	$37,809	$80,154	$14,480,590
104	$42,235	$37,919	$80,154	$14,442,671
105	$42,124	$38,030	$80,154	$14,404,641
106	$42,014	$38,141	$80,154	$14,366,500
107	$41,902	$38,252	$80,154	$14,328,248
108	$41,791	$38,364	$80,154	$14,289,884

第9年供款共

$961,854

第9年利息

$508,781

第9年共還本金

$453,072

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$41,679	$38,476	$80,154	$14,251,408
110	$41,567	$38,588	$80,154	$14,212,821
111	$41,454	$38,700	$80,154	$14,174,120
112	$41,341	$38,813	$80,154	$14,135,307
113	$41,228	$38,926	$80,154	$14,096,380
114	$41,114	$39,040	$80,154	$14,057,340
115	$41,001	$39,154	$80,154	$14,018,186
116	$40,886	$39,268	$80,154	$13,978,918
117	$40,772	$39,383	$80,154	$13,939,536
118	$40,657	$39,497	$80,154	$13,900,038
119	$40,542	$39,613	$80,154	$13,860,425
120	$40,426	$39,728	$80,154	$13,820,697

第10年供款共

$961,854

第10年利息

$492,667

第10年共還本金

$469,187

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$40,310	$39,844	$80,154	$13,780,853
122	$40,194	$39,960	$80,154	$13,740,893
123	$40,078	$40,077	$80,154	$13,700,816
124	$39,961	$40,194	$80,154	$13,660,622
125	$39,843	$40,311	$80,154	$13,620,311
126	$39,726	$40,429	$80,154	$13,579,883
127	$39,608	$40,546	$80,154	$13,539,336
128	$39,490	$40,665	$80,154	$13,498,671
129	$39,371	$40,783	$80,154	$13,457,888
130	$39,252	$40,902	$80,154	$13,416,986
131	$39,133	$41,022	$80,154	$13,375,964
132	$39,013	$41,141	$80,154	$13,334,823

第11年供款共

$961,854

第11年利息

$475,979

第11年共還本金

$485,874

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$38,893	$41,261	$80,154	$13,293,562
134	$38,773	$41,382	$80,154	$13,252,180
135	$38,652	$41,502	$80,154	$13,210,678
136	$38,531	$41,623	$80,154	$13,169,054
137	$38,410	$41,745	$80,154	$13,127,310
138	$38,288	$41,866	$80,154	$13,085,443
139	$38,166	$41,989	$80,154	$13,043,455
140	$38,043	$42,111	$80,154	$13,001,344
141	$37,921	$42,234	$80,154	$12,959,110
142	$37,797	$42,357	$80,154	$12,916,753
143	$37,674	$42,481	$80,154	$12,874,272
144	$37,550	$42,605	$80,154	$12,831,667

第12年供款共

$961,854

第12年利息

$458,698

第12年共還本金

$503,155

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$37,426	$42,729	$80,154	$12,788,939
146	$37,301	$42,853	$80,154	$12,746,085
147	$37,176	$42,978	$80,154	$12,703,107
148	$37,051	$43,104	$80,154	$12,660,003
149	$36,925	$43,229	$80,154	$12,616,774
150	$36,799	$43,356	$80,154	$12,573,418
151	$36,672	$43,482	$80,154	$12,529,936
152	$36,546	$43,609	$80,154	$12,486,327
153	$36,418	$43,736	$80,154	$12,442,591
154	$36,291	$43,864	$80,154	$12,398,728
155	$36,163	$43,992	$80,154	$12,354,736
156	$36,035	$44,120	$80,154	$12,310,616

第13年供款共

$961,854

第13年利息

$440,803

第13年共還本金

$521,051

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$35,906	$44,249	$80,154	$12,266,368
158	$35,777	$44,378	$80,154	$12,221,990
159	$35,647	$44,507	$80,154	$12,177,483
160	$35,518	$44,637	$80,154	$12,132,846
161	$35,387	$44,767	$80,154	$12,088,079
162	$35,257	$44,898	$80,154	$12,043,182
163	$35,126	$45,029	$80,154	$11,998,153
164	$34,995	$45,160	$80,154	$11,952,993
165	$34,863	$45,292	$80,154	$11,907,702
166	$34,731	$45,424	$80,154	$11,862,278
167	$34,598	$45,556	$80,154	$11,816,722
168	$34,465	$45,689	$80,154	$11,771,033

第14年供款共

$961,854

第14年利息

$422,270

第14年共還本金

$539,583

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$34,332	$45,822	$80,154	$11,725,211
170	$34,199	$45,956	$80,154	$11,679,255
171	$34,064	$46,090	$80,154	$11,633,165
172	$33,930	$46,224	$80,154	$11,586,940
173	$33,795	$46,359	$80,154	$11,540,581
174	$33,660	$46,494	$80,154	$11,494,087
175	$33,524	$46,630	$80,154	$11,447,457
176	$33,388	$46,766	$80,154	$11,400,690
177	$33,252	$46,902	$80,154	$11,353,788
178	$33,115	$47,039	$80,154	$11,306,749
179	$32,978	$47,176	$80,154	$11,259,572
180	$32,840	$47,314	$80,154	$11,212,258

第15年供款共

$961,854

第15年利息

$403,079

第15年共還本金

$558,775

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$32,702	$47,452	$80,154	$11,164,806
182	$32,564	$47,590	$80,154	$11,117,216
183	$32,425	$47,729	$80,154	$11,069,486
184	$32,286	$47,868	$80,154	$11,021,618
185	$32,146	$48,008	$80,154	$10,973,610
186	$32,006	$48,148	$80,154	$10,925,462
187	$31,866	$48,289	$80,154	$10,877,173
188	$31,725	$48,429	$80,154	$10,828,744
189	$31,584	$48,571	$80,154	$10,780,173
190	$31,442	$48,712	$80,154	$10,731,461
191	$31,300	$48,854	$80,154	$10,682,607
192	$31,158	$48,997	$80,154	$10,633,610

第16年供款共

$961,854

第16年利息

$383,205

第16年共還本金

$578,649

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$31,015	$49,140	$80,154	$10,584,470
194	$30,871	$49,283	$80,154	$10,535,187
195	$30,728	$49,427	$80,154	$10,485,760
196	$30,583	$49,571	$80,154	$10,436,189
197	$30,439	$49,716	$80,154	$10,386,473
198	$30,294	$49,861	$80,154	$10,336,613
199	$30,148	$50,006	$80,154	$10,286,607
200	$30,003	$50,152	$80,154	$10,236,455
201	$29,856	$50,298	$80,154	$10,186,157
202	$29,710	$50,445	$80,154	$10,135,712
203	$29,562	$50,592	$80,154	$10,085,120
204	$29,415	$50,740	$80,154	$10,034,380

第17年供款共

$961,854

第17年利息

$362,624

第17年共還本金

$599,229

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$29,267	$50,888	$80,154	$9,983,493
206	$29,119	$51,036	$80,154	$9,932,457
207	$28,970	$51,185	$80,154	$9,881,272
208	$28,820	$51,334	$80,154	$9,829,938
209	$28,671	$51,484	$80,154	$9,778,454
210	$28,520	$51,634	$80,154	$9,726,820
211	$28,370	$51,785	$80,154	$9,675,036
212	$28,219	$51,936	$80,154	$9,623,100
213	$28,067	$52,087	$80,154	$9,571,013
214	$27,915	$52,239	$80,154	$9,518,774
215	$27,763	$52,391	$80,154	$9,466,382
216	$27,610	$52,544	$80,154	$9,413,838

第18年供款共

$961,854

第18年利息

$341,312

第18年共還本金

$620,542

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$27,457	$52,697	$80,154	$9,361,141
218	$27,303	$52,851	$80,154	$9,308,290
219	$27,149	$53,005	$80,154	$9,255,284
220	$26,995	$53,160	$80,154	$9,202,124
221	$26,840	$53,315	$80,154	$9,148,809
222	$26,684	$53,470	$80,154	$9,095,339
223	$26,528	$53,626	$80,154	$9,041,713
224	$26,372	$53,783	$80,154	$8,987,930
225	$26,215	$53,940	$80,154	$8,933,990
226	$26,057	$54,097	$80,154	$8,879,893
227	$25,900	$54,255	$80,154	$8,825,638
228	$25,741	$54,413	$80,154	$8,771,225

第19年供款共

$961,854

第19年利息

$319,241

第19年共還本金

$642,613

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$25,583	$54,572	$80,154	$8,716,654
230	$25,424	$54,731	$80,154	$8,661,923
231	$25,264	$54,891	$80,154	$8,607,032
232	$25,104	$55,051	$80,154	$8,551,981
233	$24,943	$55,211	$80,154	$8,496,770
234	$24,782	$55,372	$80,154	$8,441,398
235	$24,621	$55,534	$80,154	$8,385,864
236	$24,459	$55,696	$80,154	$8,330,169
237	$24,296	$55,858	$80,154	$8,274,310
238	$24,133	$56,021	$80,154	$8,218,289
239	$23,970	$56,184	$80,154	$8,162,105
240	$23,806	$56,348	$80,154	$8,105,757

第20年供款共

$961,854

第20年利息

$296,385

第20年共還本金

$665,469

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$23,642	$56,513	$80,154	$8,049,244
242	$23,477	$56,678	$80,154	$7,992,566
243	$23,312	$56,843	$80,154	$7,935,724
244	$23,146	$57,009	$80,154	$7,878,715
245	$22,980	$57,175	$80,154	$7,821,540
246	$22,813	$57,342	$80,154	$7,764,198
247	$22,646	$57,509	$80,154	$7,706,689
248	$22,478	$57,677	$80,154	$7,649,013
249	$22,310	$57,845	$80,154	$7,591,168
250	$22,141	$58,014	$80,154	$7,533,154
251	$21,972	$58,183	$80,154	$7,474,972
252	$21,802	$58,352	$80,154	$7,416,619

第21年供款共

$961,854

第21年利息

$272,716

第21年共還本金

$689,137

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$21,632	$58,523	$80,154	$7,358,096
254	$21,461	$58,693	$80,154	$7,299,403
255	$21,290	$58,865	$80,154	$7,240,539
256	$21,118	$59,036	$80,154	$7,181,502
257	$20,946	$59,208	$80,154	$7,122,294
258	$20,773	$59,381	$80,154	$7,062,913
259	$20,600	$59,554	$80,154	$7,003,358
260	$20,426	$59,728	$80,154	$6,943,630
261	$20,252	$59,902	$80,154	$6,883,728
262	$20,078	$60,077	$80,154	$6,823,651
263	$19,902	$60,252	$80,154	$6,763,399
264	$19,727	$60,428	$80,154	$6,702,971

第22年供款共

$961,854

第22年利息

$248,206

第22年共還本金

$713,648

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$19,550	$60,604	$80,154	$6,642,367
266	$19,374	$60,781	$80,154	$6,581,586
267	$19,196	$60,958	$80,154	$6,520,628
268	$19,018	$61,136	$80,154	$6,459,492
269	$18,840	$61,314	$80,154	$6,398,178
270	$18,661	$61,493	$80,154	$6,336,685
271	$18,482	$61,672	$80,154	$6,275,012
272	$18,302	$61,852	$80,154	$6,213,160
273	$18,122	$62,033	$80,154	$6,151,127
274	$17,941	$62,214	$80,154	$6,088,913
275	$17,759	$62,395	$80,154	$6,026,518
276	$17,577	$62,577	$80,154	$5,963,941

第23年供款共

$961,854

第23年利息

$222,824

第23年共還本金

$739,030

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$17,395	$62,760	$80,154	$5,901,181
278	$17,212	$62,943	$80,154	$5,838,239
279	$17,028	$63,126	$80,154	$5,775,112
280	$16,844	$63,310	$80,154	$5,711,802
281	$16,659	$63,495	$80,154	$5,648,307
282	$16,474	$63,680	$80,154	$5,584,627
283	$16,288	$63,866	$80,154	$5,520,761
284	$16,102	$64,052	$80,154	$5,456,708
285	$15,915	$64,239	$80,154	$5,392,469
286	$15,728	$64,426	$80,154	$5,328,043
287	$15,540	$64,614	$80,154	$5,263,429
288	$15,352	$64,803	$80,154	$5,198,626

第24年供款共

$961,854

第24年利息

$196,538

第24年共還本金

$765,315

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$15,163	$64,992	$80,154	$5,133,634
290	$14,973	$65,181	$80,154	$5,068,453
291	$14,783	$65,371	$80,154	$5,003,081
292	$14,592	$65,562	$80,154	$4,937,519
293	$14,401	$65,753	$80,154	$4,871,766
294	$14,209	$65,945	$80,154	$4,805,820
295	$14,017	$66,138	$80,154	$4,739,683
296	$13,824	$66,330	$80,154	$4,673,353
297	$13,631	$66,524	$80,154	$4,606,829
298	$13,437	$66,718	$80,154	$4,540,111
299	$13,242	$66,912	$80,154	$4,473,198
300	$13,047	$67,108	$80,154	$4,406,091

第25年供款共

$961,854

第25年利息

$169,319

第25年共還本金

$792,535

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$12,851	$67,303	$80,154	$4,338,787
302	$12,655	$67,500	$80,154	$4,271,288
303	$12,458	$67,697	$80,154	$4,203,591
304	$12,260	$67,894	$80,154	$4,135,697
305	$12,062	$68,092	$80,154	$4,067,605
306	$11,864	$68,291	$80,154	$3,999,314
307	$11,665	$68,490	$80,154	$3,930,825
308	$11,465	$68,690	$80,154	$3,862,135
309	$11,265	$68,890	$80,154	$3,793,245
310	$11,064	$69,091	$80,154	$3,724,154
311	$10,862	$69,292	$80,154	$3,654,862
312	$10,660	$69,494	$80,154	$3,585,367

第26年供款共

$961,854

第26年利息

$141,130

第26年共還本金

$820,723

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$10,457	$69,697	$80,154	$3,515,670
314	$10,254	$69,900	$80,154	$3,445,770
315	$10,050	$70,104	$80,154	$3,375,665
316	$9,846	$70,309	$80,154	$3,305,357
317	$9,641	$70,514	$80,154	$3,234,843
318	$9,435	$70,720	$80,154	$3,164,123
319	$9,229	$70,926	$80,154	$3,093,198
320	$9,022	$71,133	$80,154	$3,022,065
321	$8,814	$71,340	$80,154	$2,950,725
322	$8,606	$71,548	$80,154	$2,879,177
323	$8,398	$71,757	$80,154	$2,807,420
324	$8,188	$71,966	$80,154	$2,735,454

第27年供款共

$961,854

第27年利息

$111,940

第27年共還本金

$849,914

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$7,978	$72,176	$80,154	$2,663,277
326	$7,768	$72,387	$80,154	$2,590,891
327	$7,557	$72,598	$80,154	$2,518,293
328	$7,345	$72,809	$80,154	$2,445,484
329	$7,133	$73,022	$80,154	$2,372,462
330	$6,920	$73,235	$80,154	$2,299,227
331	$6,706	$73,448	$80,154	$2,225,779
332	$6,492	$73,663	$80,154	$2,152,116
333	$6,277	$73,877	$80,154	$2,078,239
334	$6,062	$74,093	$80,154	$2,004,146
335	$5,845	$74,309	$80,154	$1,929,837
336	$5,629	$74,526	$80,154	$1,855,311

第28年供款共

$961,854

第28年利息

$81,711

第28年共還本金

$880,143

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,411	$74,743	$80,154	$1,780,568
338	$5,193	$74,961	$80,154	$1,705,606
339	$4,975	$75,180	$80,154	$1,630,427
340	$4,755	$75,399	$80,154	$1,555,028
341	$4,535	$75,619	$80,154	$1,479,409
342	$4,315	$75,840	$80,154	$1,403,569
343	$4,094	$76,061	$80,154	$1,327,508
344	$3,872	$76,283	$80,154	$1,251,226
345	$3,649	$76,505	$80,154	$1,174,721
346	$3,426	$76,728	$80,154	$1,097,993
347	$3,202	$76,952	$80,154	$1,021,041
348	$2,978	$77,176	$80,154	$943,864

第29年供款共

$961,854

第29年利息

$50,407

第29年共還本金

$911,447

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,753	$77,402	$80,154	$866,463
350	$2,527	$77,627	$80,154	$788,835
351	$2,301	$77,854	$80,154	$710,982
352	$2,074	$78,081	$80,154	$632,901
353	$1,846	$78,309	$80,154	$554,592
354	$1,618	$78,537	$80,154	$476,055
355	$1,388	$78,766	$80,154	$397,289
356	$1,159	$78,996	$80,154	$318,294
357	$928	$79,226	$80,154	$239,068
358	$697	$79,457	$80,154	$159,610
359	$466	$79,689	$80,154	$79,921
360	$233	$79,921	$80,154	$0

第30年供款共

$961,854

第30年利息

$17,990

第30年共還本金

$943,864

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$19,335,612

免責聲明

筍盤推介

按揭保險費
info