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$19,428,096

每月供款
$80,829

首期

$-10,000,000

總貸款額

$18,000,000

總利息

$11,098,096

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-9,670,000

按月供比率計算

$161,656

置業成本總預算

HK$-9,670,000

首期

$-10,000,000
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

$161,656

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

沙田玖瓏山

thumb_up

玖瓏山東北靚園景^玖瓏山專組歡迎查詢

實

657 呎

@12,177

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

售$800 萬

實

657 呎

@12,177

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

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

VR實景

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2️⃣房.

實

559 呎

@14,311

建

730 呎

@10,959

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$800 萬

實

559 呎

@14,311

建

730 呎

@10,959

售$800 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 vpn_key 有匙即睇

沙田新城市廣場

thumb_up

新城市廣場,超方便,大商場新地樓罕有兩房放盤

實

578 呎

@14,706

建

683 呎

@12,445

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$850 萬

實

578 呎

@14,706

建

683 呎

@12,445

售$850 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

馬鞍山聽濤雅苑第07座

thumb_up

聽濤雅苑 3房可加車位筍盤價

實

733 呎

@11,596

建

906 呎

@9,382

local_fire_department 至HIT directions_run 日內即走

售$850 萬

實

733 呎

@11,596

建

906 呎

@9,382

售$850 萬

local_fire_department 至HIT directions_run 日內即走

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

馬鞍山泓碧第H19-H20座

thumb_up

兩房環境清幽

實

485 呎

@14,433

local_fire_department 至HIT

售$700 萬

實

485 呎

@14,433

售$700 萬

local_fire_department 至HIT

西貢逸瓏園第01座

thumb_up

半新樓, 連花園特色戶, 蝕讓

實

695 呎

@11,439

hotel_class 樓王 local_offer 低水筍價 flight_takeoff 移民急讓 price_change 蝕讓盤

售$795 萬

實

695 呎

@11,439

售$795 萬

hotel_class 樓王 local_offer 低水筍價 flight_takeoff 移民急讓 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04期駿岸第08座

thumb_up

迎海第04期駿岸第08座

實

496 呎

@14,113

flight_takeoff 移民急讓

售$700 萬

實

496 呎

@14,113

售$700 萬

flight_takeoff 移民急讓

馬鞍山迎海第01期第03座

thumb_up

迎海 2房海景連約投資可選

實

491 呎

@14,257

建

638 呎

@10,972

local_fire_department 至HIT

售$700 萬

實

491 呎

@14,257

建

638 呎

@10,972

售$700 萬

local_fire_department 至HIT

VR實景

馬鞍山泓碧第02座

thumb_up

萬中無一極罕有梗廚明廁放盤, 大2房靚則, 2年新樓, 低密度豪宅,

實

511 呎

@16,204

local_fire_department 至HIT verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

售$828 萬

實

511 呎

@16,204

售$828 萬

local_fire_department 至HIT verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$107,729	$82,781	$67,837	$57,895
1.500	$111,734	$86,858	$71,989	$62,122
2.000	$115,832	$91,059	$76,294	$66,532
2.500	$120,022	$95,383	$80,751	$71,122
3.000	$124,305	$99,828	$85,358	$75,889
3.500	$128,679	$104,393	$90,112	$80,828
4.000	$133,144	$109,076	$95,011	$85,935
4.500	$137,699	$113,877	$100,050	$91,203
5.000	$142,343	$118,792	$105,226	$96,628
5.500	$147,075	$123,820	$110,536	$102,202
6.000	$151,894	$128,958	$115,974	$107,919

每月供款$80,829

年期

30年

貸款金額

$18,000,000

總利息

$11,098,096

總貸款連利息

$29,098,096

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$52,500	$28,328	$80,828	$17,971,672
2	$52,417	$28,411	$80,828	$17,943,261
3	$52,335	$28,494	$80,828	$17,914,768
4	$52,251	$28,577	$80,828	$17,886,191
5	$52,168	$28,660	$80,828	$17,857,531
6	$52,084	$28,744	$80,828	$17,828,788
7	$52,001	$28,827	$80,828	$17,799,960
8	$51,917	$28,911	$80,828	$17,771,049
9	$51,832	$28,996	$80,828	$17,742,053
10	$51,748	$29,080	$80,828	$17,712,972
11	$51,663	$29,165	$80,828	$17,683,807
12	$51,578	$29,250	$80,828	$17,654,557

第1年供款共

$969,937

第1年利息

$624,493

第1年共還本金

$345,443

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$51,492	$29,336	$80,828	$17,625,221
14	$51,407	$29,421	$80,828	$17,595,800
15	$51,321	$29,507	$80,828	$17,566,293
16	$51,235	$29,593	$80,828	$17,536,700
17	$51,149	$29,679	$80,828	$17,507,021
18	$51,062	$29,766	$80,828	$17,477,255
19	$50,975	$29,853	$80,828	$17,447,402
20	$50,888	$29,940	$80,828	$17,417,463
21	$50,801	$30,027	$80,828	$17,387,435
22	$50,713	$30,115	$80,828	$17,357,321
23	$50,626	$30,203	$80,828	$17,327,118
24	$50,537	$30,291	$80,828	$17,296,828

第2年供款共

$969,937

第2年利息

$612,207

第2年共還本金

$357,729

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$50,449	$30,379	$80,828	$17,266,449
26	$50,360	$30,468	$80,828	$17,235,981
27	$50,272	$30,556	$80,828	$17,205,425
28	$50,182	$30,646	$80,828	$17,174,779
29	$50,093	$30,735	$80,828	$17,144,044
30	$50,003	$30,825	$80,828	$17,113,220
31	$49,914	$30,914	$80,828	$17,082,305
32	$49,823	$31,005	$80,828	$17,051,300
33	$49,733	$31,095	$80,828	$17,020,205
34	$49,642	$31,186	$80,828	$16,989,020
35	$49,551	$31,277	$80,828	$16,957,743
36	$49,460	$31,368	$80,828	$16,926,375

第3年供款共

$969,937

第3年利息

$599,484

第3年共還本金

$370,453

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$49,369	$31,459	$80,828	$16,894,915
38	$49,277	$31,551	$80,828	$16,863,364
39	$49,185	$31,643	$80,828	$16,831,721
40	$49,093	$31,736	$80,828	$16,799,985
41	$49,000	$31,828	$80,828	$16,768,157
42	$48,907	$31,921	$80,828	$16,736,236
43	$48,814	$32,014	$80,828	$16,704,222
44	$48,721	$32,107	$80,828	$16,672,115
45	$48,627	$32,201	$80,828	$16,639,914
46	$48,533	$32,295	$80,828	$16,607,619
47	$48,439	$32,389	$80,828	$16,575,230
48	$48,344	$32,484	$80,828	$16,542,746

第4年供款共

$969,937

第4年利息

$586,308

第4年共還本金

$383,629

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$48,250	$32,578	$80,828	$16,510,168
50	$48,155	$32,673	$80,828	$16,477,494
51	$48,059	$32,769	$80,828	$16,444,726
52	$47,964	$32,864	$80,828	$16,411,862
53	$47,868	$32,960	$80,828	$16,378,901
54	$47,772	$33,056	$80,828	$16,345,845
55	$47,675	$33,153	$80,828	$16,312,692
56	$47,579	$33,249	$80,828	$16,279,443
57	$47,482	$33,346	$80,828	$16,246,097
58	$47,384	$33,444	$80,828	$16,212,653
59	$47,287	$33,541	$80,828	$16,179,112
60	$47,189	$33,639	$80,828	$16,145,473

第5年供款共

$969,937

第5年利息

$572,663

第5年共還本金

$397,273

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$47,091	$33,737	$80,828	$16,111,736
62	$46,993	$33,835	$80,828	$16,077,901
63	$46,894	$33,934	$80,828	$16,043,966
64	$46,795	$34,033	$80,828	$16,009,933
65	$46,696	$34,132	$80,828	$15,975,801
66	$46,596	$34,232	$80,828	$15,941,569
67	$46,496	$34,332	$80,828	$15,907,237
68	$46,396	$34,432	$80,828	$15,872,805
69	$46,296	$34,532	$80,828	$15,838,273
70	$46,195	$34,633	$80,828	$15,803,640
71	$46,094	$34,734	$80,828	$15,768,906
72	$45,993	$34,835	$80,828	$15,734,070

第6年供款共

$969,937

第6年利息

$558,534

第6年共還本金

$411,403

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$45,891	$34,937	$80,828	$15,699,133
74	$45,789	$35,039	$80,828	$15,664,094
75	$45,687	$35,141	$80,828	$15,628,953
76	$45,584	$35,244	$80,828	$15,593,710
77	$45,482	$35,346	$80,828	$15,558,363
78	$45,379	$35,449	$80,828	$15,522,914
79	$45,275	$35,553	$80,828	$15,487,361
80	$45,171	$35,657	$80,828	$15,451,704
81	$45,067	$35,761	$80,828	$15,415,944
82	$44,963	$35,865	$80,828	$15,380,079
83	$44,859	$35,969	$80,828	$15,344,109
84	$44,754	$36,074	$80,828	$15,308,035

第7年供款共

$969,937

第7年利息

$543,901

第7年共還本金

$426,035

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$44,648	$36,180	$80,828	$15,271,855
86	$44,543	$36,285	$80,828	$15,235,570
87	$44,437	$36,391	$80,828	$15,199,179
88	$44,331	$36,497	$80,828	$15,162,682
89	$44,224	$36,604	$80,828	$15,126,079
90	$44,118	$36,710	$80,828	$15,089,368
91	$44,011	$36,817	$80,828	$15,052,551
92	$43,903	$36,925	$80,828	$15,015,626
93	$43,796	$37,032	$80,828	$14,978,594
94	$43,688	$37,140	$80,828	$14,941,453
95	$43,579	$37,249	$80,828	$14,904,204
96	$43,471	$37,357	$80,828	$14,866,847

第8年供款共

$969,937

第8年利息

$528,748

第8年共還本金

$441,188

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$43,362	$37,466	$80,828	$14,829,380
98	$43,252	$37,576	$80,828	$14,791,805
99	$43,143	$37,685	$80,828	$14,754,120
100	$43,033	$37,795	$80,828	$14,716,324
101	$42,923	$37,905	$80,828	$14,678,419
102	$42,812	$38,016	$80,828	$14,640,403
103	$42,701	$38,127	$80,828	$14,602,276
104	$42,590	$38,238	$80,828	$14,564,038
105	$42,478	$38,350	$80,828	$14,525,688
106	$42,367	$38,461	$80,828	$14,487,227
107	$42,254	$38,574	$80,828	$14,448,653
108	$42,142	$38,686	$80,828	$14,409,967

第9年供款共

$969,937

第9年利息

$513,057

第9年共還本金

$456,880

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$42,029	$38,799	$80,828	$14,371,168
110	$41,916	$38,912	$80,828	$14,332,256
111	$41,802	$39,026	$80,828	$14,293,230
112	$41,689	$39,139	$80,828	$14,254,091
113	$41,574	$39,254	$80,828	$14,214,837
114	$41,460	$39,368	$80,828	$14,175,469
115	$41,345	$39,483	$80,828	$14,135,986
116	$41,230	$39,598	$80,828	$14,096,388
117	$41,114	$39,714	$80,828	$14,056,675
118	$40,999	$39,829	$80,828	$14,016,845
119	$40,882	$39,946	$80,828	$13,976,900
120	$40,766	$40,062	$80,828	$13,936,838

第10年供款共

$969,937

第10年利息

$496,807

第10年共還本金

$473,130

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$40,649	$40,179	$80,828	$13,896,659
122	$40,532	$40,296	$80,828	$13,856,363
123	$40,414	$40,414	$80,828	$13,815,949
124	$40,297	$40,532	$80,828	$13,775,417
125	$40,178	$40,650	$80,828	$13,734,768
126	$40,060	$40,768	$80,828	$13,693,999
127	$39,941	$40,887	$80,828	$13,653,112
128	$39,822	$41,006	$80,828	$13,612,106
129	$39,702	$41,126	$80,828	$13,570,980
130	$39,582	$41,246	$80,828	$13,529,734
131	$39,462	$41,366	$80,828	$13,488,367
132	$39,341	$41,487	$80,828	$13,446,880

第11年供款共

$969,937

第11年利息

$479,979

第11年共還本金

$489,957

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$39,220	$41,608	$80,828	$13,405,272
134	$39,099	$41,729	$80,828	$13,363,543
135	$38,977	$41,851	$80,828	$13,321,692
136	$38,855	$41,973	$80,828	$13,279,719
137	$38,733	$42,096	$80,828	$13,237,623
138	$38,610	$42,218	$80,828	$13,195,405
139	$38,487	$42,341	$80,828	$13,153,063
140	$38,363	$42,465	$80,828	$13,110,599
141	$38,239	$42,589	$80,828	$13,068,010
142	$38,115	$42,713	$80,828	$13,025,297
143	$37,990	$42,838	$80,828	$12,982,459
144	$37,866	$42,963	$80,828	$12,939,497

第12年供款共

$969,937

第12年利息

$462,553

第12年共還本金

$507,384

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$37,740	$43,088	$80,828	$12,896,409
146	$37,615	$43,214	$80,828	$12,853,195
147	$37,488	$43,340	$80,828	$12,809,856
148	$37,362	$43,466	$80,828	$12,766,390
149	$37,235	$43,593	$80,828	$12,722,797
150	$37,108	$43,720	$80,828	$12,679,077
151	$36,981	$43,847	$80,828	$12,635,230
152	$36,853	$43,975	$80,828	$12,591,254
153	$36,724	$44,104	$80,828	$12,547,151
154	$36,596	$44,232	$80,828	$12,502,919
155	$36,467	$44,361	$80,828	$12,458,557
156	$36,337	$44,491	$80,828	$12,414,067

第13年供款共

$969,937

第13年利息

$444,507

第13年共還本金

$525,430

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$36,208	$44,620	$80,828	$12,369,446
158	$36,078	$44,750	$80,828	$12,324,696
159	$35,947	$44,881	$80,828	$12,279,815
160	$35,816	$45,012	$80,828	$12,234,803
161	$35,685	$45,143	$80,828	$12,189,660
162	$35,553	$45,275	$80,828	$12,144,385
163	$35,421	$45,407	$80,828	$12,098,978
164	$35,289	$45,539	$80,828	$12,053,439
165	$35,156	$45,672	$80,828	$12,007,767
166	$35,023	$45,805	$80,828	$11,961,961
167	$34,889	$45,939	$80,828	$11,916,022
168	$34,755	$46,073	$80,828	$11,869,949

第14年供款共

$969,937

第14年利息

$425,819

第14年共還本金

$544,118

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$34,621	$46,207	$80,828	$11,823,742
170	$34,486	$46,342	$80,828	$11,777,400
171	$34,351	$46,477	$80,828	$11,730,922
172	$34,215	$46,613	$80,828	$11,684,310
173	$34,079	$46,749	$80,828	$11,637,561
174	$33,943	$46,885	$80,828	$11,590,676
175	$33,806	$47,022	$80,828	$11,543,654
176	$33,669	$47,159	$80,828	$11,496,495
177	$33,531	$47,297	$80,828	$11,449,198
178	$33,393	$47,435	$80,828	$11,401,763
179	$33,255	$47,573	$80,828	$11,354,191
180	$33,116	$47,712	$80,828	$11,306,479

第15年供款共

$969,937

第15年利息

$406,466

第15年共還本金

$563,470

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$32,977	$47,851	$80,828	$11,258,628
182	$32,838	$47,990	$80,828	$11,210,638
183	$32,698	$48,130	$80,828	$11,162,507
184	$32,557	$48,271	$80,828	$11,114,237
185	$32,417	$48,412	$80,828	$11,065,825
186	$32,275	$48,553	$80,828	$11,017,272
187	$32,134	$48,694	$80,828	$10,968,578
188	$31,992	$48,836	$80,828	$10,919,742
189	$31,849	$48,979	$80,828	$10,870,763
190	$31,706	$49,122	$80,828	$10,821,641
191	$31,563	$49,265	$80,828	$10,772,376
192	$31,419	$49,409	$80,828	$10,722,968

第16年供款共

$969,937

第16年利息

$386,425

第16年共還本金

$583,511

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$31,275	$49,553	$80,828	$10,673,415
194	$31,131	$49,697	$80,828	$10,623,718
195	$30,986	$49,842	$80,828	$10,573,876
196	$30,840	$49,988	$80,828	$10,523,888
197	$30,695	$50,133	$80,828	$10,473,755
198	$30,548	$50,280	$80,828	$10,423,475
199	$30,402	$50,426	$80,828	$10,373,049
200	$30,255	$50,573	$80,828	$10,322,475
201	$30,107	$50,721	$80,828	$10,271,755
202	$29,959	$50,869	$80,828	$10,220,886
203	$29,811	$51,017	$80,828	$10,169,869
204	$29,662	$51,166	$80,828	$10,118,703

第17年供款共

$969,937

第17年利息

$365,672

第17年共還本金

$604,265

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$29,513	$51,315	$80,828	$10,067,388
206	$29,363	$51,465	$80,828	$10,015,923
207	$29,213	$51,615	$80,828	$9,964,308
208	$29,063	$51,765	$80,828	$9,912,542
209	$28,912	$51,916	$80,828	$9,860,626
210	$28,760	$52,068	$80,828	$9,808,558
211	$28,608	$52,220	$80,828	$9,756,338
212	$28,456	$52,372	$80,828	$9,703,966
213	$28,303	$52,525	$80,828	$9,651,441
214	$28,150	$52,678	$80,828	$9,598,763
215	$27,996	$52,832	$80,828	$9,545,932
216	$27,842	$52,986	$80,828	$9,492,946

第18年供款共

$969,937

第18年利息

$344,180

第18年共還本金

$625,757

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$27,688	$53,140	$80,828	$9,439,806
218	$27,533	$53,295	$80,828	$9,386,510
219	$27,377	$53,451	$80,828	$9,333,060
220	$27,221	$53,607	$80,828	$9,279,453
221	$27,065	$53,763	$80,828	$9,225,690
222	$26,908	$53,920	$80,828	$9,171,770
223	$26,751	$54,077	$80,828	$9,117,693
224	$26,593	$54,235	$80,828	$9,063,459
225	$26,435	$54,393	$80,828	$9,009,066
226	$26,276	$54,552	$80,828	$8,954,514
227	$26,117	$54,711	$80,828	$8,899,803
228	$25,958	$54,870	$80,828	$8,844,933

第19年供款共

$969,937

第19年利息

$321,923

第19年共還本金

$648,013

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$25,798	$55,030	$80,828	$8,789,903
230	$25,637	$55,191	$80,828	$8,734,712
231	$25,476	$55,352	$80,828	$8,679,360
232	$25,315	$55,513	$80,828	$8,623,847
233	$25,153	$55,675	$80,828	$8,568,172
234	$24,991	$55,838	$80,828	$8,512,334
235	$24,828	$56,000	$80,828	$8,456,334
236	$24,664	$56,164	$80,828	$8,400,170
237	$24,500	$56,328	$80,828	$8,343,842
238	$24,336	$56,492	$80,828	$8,287,351
239	$24,171	$56,657	$80,828	$8,230,694
240	$24,006	$56,822	$80,828	$8,173,872

第20年供款共

$969,937

第20年利息

$298,876

第20年共還本金

$671,061

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$23,840	$56,988	$80,828	$8,116,885
242	$23,674	$57,154	$80,828	$8,059,731
243	$23,508	$57,320	$80,828	$8,002,410
244	$23,340	$57,488	$80,828	$7,944,923
245	$23,173	$57,655	$80,828	$7,887,267
246	$23,005	$57,824	$80,828	$7,829,444
247	$22,836	$57,992	$80,828	$7,771,452
248	$22,667	$58,161	$80,828	$7,713,290
249	$22,497	$58,331	$80,828	$7,654,959
250	$22,327	$58,501	$80,828	$7,596,458
251	$22,156	$58,672	$80,828	$7,537,787
252	$21,985	$58,843	$80,828	$7,478,944

第21年供款共

$969,937

第21年利息

$275,008

第21年共還本金

$694,928

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$21,814	$59,014	$80,828	$7,419,929
254	$21,641	$59,187	$80,828	$7,360,743
255	$21,469	$59,359	$80,828	$7,301,383
256	$21,296	$59,532	$80,828	$7,241,851
257	$21,122	$59,706	$80,828	$7,182,145
258	$20,948	$59,880	$80,828	$7,122,265
259	$20,773	$60,055	$80,828	$7,062,210
260	$20,598	$60,230	$80,828	$7,001,980
261	$20,422	$60,406	$80,828	$6,941,575
262	$20,246	$60,582	$80,828	$6,880,993
263	$20,070	$60,758	$80,828	$6,820,234
264	$19,892	$60,936	$80,828	$6,759,299

第22年供款共

$969,937

第22年利息

$250,292

第22年共還本金

$719,645

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$19,715	$61,113	$80,828	$6,698,185
266	$19,536	$61,292	$80,828	$6,636,894
267	$19,358	$61,470	$80,828	$6,575,423
268	$19,178	$61,650	$80,828	$6,513,773
269	$18,999	$61,830	$80,828	$6,451,944
270	$18,818	$62,010	$80,828	$6,389,934
271	$18,637	$62,191	$80,828	$6,327,743
272	$18,456	$62,372	$80,828	$6,265,371
273	$18,274	$62,554	$80,828	$6,202,817
274	$18,092	$62,736	$80,828	$6,140,081
275	$17,909	$62,919	$80,828	$6,077,161
276	$17,725	$63,103	$80,828	$6,014,058

第23年供款共

$969,937

第23年利息

$224,696

第23年共還本金

$745,241

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$17,541	$63,287	$80,828	$5,950,771
278	$17,356	$63,472	$80,828	$5,887,300
279	$17,171	$63,657	$80,828	$5,823,643
280	$16,986	$63,842	$80,828	$5,759,800
281	$16,799	$64,029	$80,828	$5,695,772
282	$16,613	$64,215	$80,828	$5,631,556
283	$16,425	$64,403	$80,828	$5,567,154
284	$16,238	$64,591	$80,828	$5,502,563
285	$16,049	$64,779	$80,828	$5,437,784
286	$15,860	$64,968	$80,828	$5,372,816
287	$15,671	$65,157	$80,828	$5,307,659
288	$15,481	$65,347	$80,828	$5,242,312

第24年供款共

$969,937

第24年利息

$198,190

第24年共還本金

$771,746

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$15,290	$65,538	$80,828	$5,176,774
290	$15,099	$65,729	$80,828	$5,111,045
291	$14,907	$65,921	$80,828	$5,045,124
292	$14,715	$66,113	$80,828	$4,979,011
293	$14,522	$66,306	$80,828	$4,912,705
294	$14,329	$66,499	$80,828	$4,846,205
295	$14,135	$66,693	$80,828	$4,779,512
296	$13,940	$66,888	$80,828	$4,712,624
297	$13,745	$67,083	$80,828	$4,645,541
298	$13,549	$67,279	$80,828	$4,578,263
299	$13,353	$67,475	$80,828	$4,510,788
300	$13,156	$67,672	$80,828	$4,443,117

第25年供款共

$969,937

第25年利息

$170,741

第25年共還本金

$799,195

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$12,959	$67,869	$80,828	$4,375,248
302	$12,761	$68,067	$80,828	$4,307,181
303	$12,563	$68,265	$80,828	$4,238,915
304	$12,364	$68,465	$80,828	$4,170,451
305	$12,164	$68,664	$80,828	$4,101,787
306	$11,964	$68,864	$80,828	$4,032,922
307	$11,763	$69,065	$80,828	$3,963,857
308	$11,561	$69,267	$80,828	$3,894,590
309	$11,359	$69,469	$80,828	$3,825,121
310	$11,157	$69,671	$80,828	$3,755,450
311	$10,953	$69,875	$80,828	$3,685,575
312	$10,750	$70,078	$80,828	$3,615,497

第26年供款共

$969,937

第26年利息

$142,316

第26年共還本金

$827,620

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$10,545	$70,283	$80,828	$3,545,214
314	$10,340	$70,488	$80,828	$3,474,726
315	$10,135	$70,693	$80,828	$3,404,032
316	$9,928	$70,900	$80,828	$3,333,133
317	$9,722	$71,106	$80,828	$3,262,026
318	$9,514	$71,314	$80,828	$3,190,713
319	$9,306	$71,522	$80,828	$3,119,191
320	$9,098	$71,730	$80,828	$3,047,460
321	$8,888	$71,940	$80,828	$2,975,521
322	$8,679	$72,149	$80,828	$2,903,371
323	$8,468	$72,360	$80,828	$2,831,011
324	$8,257	$72,571	$80,828	$2,758,441

第27年供款共

$969,937

第27年利息

$112,881

第27年共還本金

$857,056

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$8,045	$72,783	$80,828	$2,685,658
326	$7,833	$72,995	$80,828	$2,612,663
327	$7,620	$73,208	$80,828	$2,539,455
328	$7,407	$73,421	$80,828	$2,466,034
329	$7,193	$73,635	$80,828	$2,392,399
330	$6,978	$73,850	$80,828	$2,318,548
331	$6,762	$74,066	$80,828	$2,244,483
332	$6,546	$74,282	$80,828	$2,170,201
333	$6,330	$74,498	$80,828	$2,095,703
334	$6,112	$74,716	$80,828	$2,020,987
335	$5,895	$74,933	$80,828	$1,946,054
336	$5,676	$75,152	$80,828	$1,870,902

第28年供款共

$969,937

第28年利息

$82,398

第28年共還本金

$887,539

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,457	$75,371	$80,828	$1,795,530
338	$5,237	$75,591	$80,828	$1,719,939
339	$5,016	$75,812	$80,828	$1,644,128
340	$4,795	$76,033	$80,828	$1,568,095
341	$4,574	$76,254	$80,828	$1,491,841
342	$4,351	$76,477	$80,828	$1,415,364
343	$4,128	$76,700	$80,828	$1,338,664
344	$3,904	$76,924	$80,828	$1,261,740
345	$3,680	$77,148	$80,828	$1,184,592
346	$3,455	$77,373	$80,828	$1,107,219
347	$3,229	$77,599	$80,828	$1,029,621
348	$3,003	$77,825	$80,828	$951,796

第29年供款共

$969,937

第29年利息

$50,831

第29年共還本金

$919,106

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,776	$78,052	$80,828	$873,744
350	$2,548	$78,280	$80,828	$795,464
351	$2,320	$78,508	$80,828	$716,956
352	$2,091	$78,737	$80,828	$638,219
353	$1,861	$78,967	$80,828	$559,253
354	$1,631	$79,197	$80,828	$480,056
355	$1,400	$79,428	$80,828	$400,628
356	$1,168	$79,660	$80,828	$320,968
357	$936	$79,892	$80,828	$241,076
358	$703	$80,125	$80,828	$160,952
359	$469	$80,359	$80,828	$80,593
360	$235	$80,593	$80,828	$0

第30年供款共

$969,937

第30年利息

$18,141

第30年共還本金

$951,796

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$19,428,096

免責聲明

筍盤推介

按揭保險費
info