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$19,465,090

每月供款
$81,098

首期

$-10,060,000

總貸款額

$18,060,000

總利息

$11,135,090

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-9,730,000

按月供比率計算

$162,195

置業成本總預算

HK$-9,730,000

首期

$-10,060,000
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

$162,195

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

粉嶺綠悠軒第07座

thumb_up

全屋苑都好小供應仲要靚裝把握機會

實

706 呎

@10,765

建

1,010 呎

@7,525

directions_run 日內即走 hotel_class 樓王

售$760 萬

實

706 呎

@10,765

建

1,010 呎

@7,525

售$760 萬

directions_run 日內即走 hotel_class 樓王

沙田玖瓏山

thumb_up

玖瓏山**1房正南**麗坪路唯一屋苑1房單位**買少見少**大則1房

實

467 呎

@17,131

售$800 萬

實

467 呎

@17,131

售$800 萬

西貢逸瓏海滙第01座

thumb_up

逸瓏海滙

實

599 呎

@14,190

local_offer 低水筍價

售$850 萬

實

599 呎

@14,190

售$850 萬

local_offer 低水筍價

KOL實拍 VR實景

馬鞍山泓碧

thumb_up

(真實筍盤) 海景高層兩房

實

504 呎

@16,667

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 vpn_key 有匙即睇

售$840 萬

實

504 呎

@16,667

售$840 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 vpn_key 有匙即睇

馬鞍山曉峰灣畔

thumb_up

曉峰灣畔

實

639 呎

@11,737

建

827 呎

@9,069

hotel_class 樓王

售$750 萬

實

639 呎

@11,737

建

827 呎

@9,069

售$750 萬

hotel_class 樓王

馬鞍山迎海第04期駿岸第07座

thumb_up

迎海第04期駿岸第07座 2房開摥海景

實

496 呎

@14,113

local_fire_department 至HIT

售$700 萬

實

496 呎

@14,113

售$700 萬

local_fire_department 至HIT

西貢逸瓏園第03座

thumb_up

逸瓏園樓齡新

實

532 呎

@13,158

local_fire_department 至HIT

售$700 萬

實

532 呎

@13,158

售$700 萬

local_fire_department 至HIT

VR實景

馬鞍山天宇海

thumb_up

天宇海東南山景,鄰近地鐵,商場有會所,可養狗

實

736 呎

@11,793

建

966 呎

@8,986

local_offer 低水筍價

售$868 萬

實

736 呎

@11,793

建

966 呎

@8,986

售$868 萬

local_offer 低水筍價

沙田濱景花園

thumb_up

河景~靚裝修~可約睇樓

實

543 呎

@14,144

建

659 呎

@11,654

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

售$768 萬

實

543 呎

@14,144

建

659 呎

@11,654

售$768 萬

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

馬鞍山迎海第04期駿岸第07座

thumb_up

迎海第04期駿岸 2房連儲物室實用四正

實

565 呎

@15,009

verified 首置必買

售$848 萬

實

565 呎

@15,009

售$848 萬

verified 首置必買

沙田柏傲莊 II 第07A座

thumb_up

大圍上蓋, 真方便, 投資自住推介!

實

264 呎

@26,515

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

售$700 萬

實

264 呎

@26,515

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

粉嶺蔚翠花園第04座

thumb_up

靚裝連車位

實

716 呎

@12,291

建

826 呎

@10,654

local_fire_department 至HIT

售$880 萬

實

716 呎

@12,291

建

826 呎

@10,654

售$880 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$108,088	$83,057	$68,063	$58,088
1.500	$112,106	$87,148	$72,229	$62,329
2.000	$116,218	$91,363	$76,548	$66,753
2.500	$120,422	$95,700	$81,020	$71,359
3.000	$124,719	$100,160	$85,643	$76,142
3.500	$129,108	$104,741	$90,413	$81,097
4.000	$133,588	$109,440	$95,327	$86,221
4.500	$138,158	$114,256	$100,383	$91,507
5.000	$142,817	$119,188	$105,577	$96,950
5.500	$147,565	$124,232	$110,904	$102,543
6.000	$152,401	$129,387	$116,361	$108,279

每月供款$81,098

年期

30年

貸款金額

$18,060,000

總利息

$11,135,090

總貸款連利息

$29,195,090

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$52,675	$28,422	$81,097	$18,031,578
2	$52,592	$28,505	$81,097	$18,003,072
3	$52,509	$28,589	$81,097	$17,974,484
4	$52,426	$28,672	$81,097	$17,945,812
5	$52,342	$28,756	$81,097	$17,917,056
6	$52,258	$28,839	$81,097	$17,888,217
7	$52,174	$28,924	$81,097	$17,859,293
8	$52,090	$29,008	$81,097	$17,830,285
9	$52,005	$29,092	$81,097	$17,801,193
10	$51,920	$29,177	$81,097	$17,772,016
11	$51,835	$29,262	$81,097	$17,742,753
12	$51,750	$29,348	$81,097	$17,713,405

第1年供款共

$973,170

第1年利息

$626,575

第1年共還本金

$346,595

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$51,664	$29,433	$81,097	$17,683,972
14	$51,578	$29,519	$81,097	$17,654,453
15	$51,492	$29,605	$81,097	$17,624,848
16	$51,406	$29,692	$81,097	$17,595,156
17	$51,319	$29,778	$81,097	$17,565,378
18	$51,232	$29,865	$81,097	$17,535,513
19	$51,145	$29,952	$81,097	$17,505,560
20	$51,058	$30,040	$81,097	$17,475,521
21	$50,970	$30,127	$81,097	$17,445,394
22	$50,882	$30,215	$81,097	$17,415,178
23	$50,794	$30,303	$81,097	$17,384,875
24	$50,706	$30,392	$81,097	$17,354,484

第2年供款共

$973,170

第2年利息

$614,248

第2年共還本金

$358,922

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$50,617	$30,480	$81,097	$17,324,003
26	$50,528	$30,569	$81,097	$17,293,434
27	$50,439	$30,658	$81,097	$17,262,776
28	$50,350	$30,748	$81,097	$17,232,028
29	$50,260	$30,837	$81,097	$17,201,191
30	$50,170	$30,927	$81,097	$17,170,264
31	$50,080	$31,018	$81,097	$17,139,246
32	$49,989	$31,108	$81,097	$17,108,138
33	$49,899	$31,199	$81,097	$17,076,939
34	$49,808	$31,290	$81,097	$17,045,650
35	$49,716	$31,381	$81,097	$17,014,269
36	$49,625	$31,473	$81,097	$16,982,796

第3年供款共

$973,170

第3年利息

$601,482

第3年共還本金

$371,688

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$49,533	$31,564	$81,097	$16,951,232
38	$49,441	$31,656	$81,097	$16,919,575
39	$49,349	$31,749	$81,097	$16,887,827
40	$49,256	$31,841	$81,097	$16,855,985
41	$49,163	$31,934	$81,097	$16,824,051
42	$49,070	$32,027	$81,097	$16,792,024
43	$48,977	$32,121	$81,097	$16,759,903
44	$48,883	$32,214	$81,097	$16,727,689
45	$48,789	$32,308	$81,097	$16,695,380
46	$48,695	$32,403	$81,097	$16,662,978
47	$48,600	$32,497	$81,097	$16,630,481
48	$48,506	$32,592	$81,097	$16,597,889

第4年供款共

$973,170

第4年利息

$588,262

第4年共還本金

$384,907

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$48,411	$32,687	$81,097	$16,565,202
50	$48,315	$32,782	$81,097	$16,532,419
51	$48,220	$32,878	$81,097	$16,499,542
52	$48,124	$32,974	$81,097	$16,466,568
53	$48,027	$33,070	$81,097	$16,433,498
54	$47,931	$33,166	$81,097	$16,400,331
55	$47,834	$33,263	$81,097	$16,367,068
56	$47,737	$33,360	$81,097	$16,333,708
57	$47,640	$33,457	$81,097	$16,300,250
58	$47,542	$33,555	$81,097	$16,266,695
59	$47,445	$33,653	$81,097	$16,233,042
60	$47,346	$33,751	$81,097	$16,199,291

第5年供款共

$973,170

第5年利息

$574,572

第5年共還本金

$398,597

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$47,248	$33,850	$81,097	$16,165,442
62	$47,149	$33,948	$81,097	$16,131,494
63	$47,050	$34,047	$81,097	$16,097,446
64	$46,951	$34,147	$81,097	$16,063,300
65	$46,851	$34,246	$81,097	$16,029,053
66	$46,751	$34,346	$81,097	$15,994,707
67	$46,651	$34,446	$81,097	$15,960,261
68	$46,551	$34,547	$81,097	$15,925,714
69	$46,450	$34,647	$81,097	$15,891,067
70	$46,349	$34,749	$81,097	$15,856,318
71	$46,248	$34,850	$81,097	$15,821,469
72	$46,146	$34,952	$81,097	$15,786,517

第6年供款共

$973,170

第6年利息

$560,395

第6年共還本金

$412,774

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$46,044	$35,053	$81,097	$15,751,464
74	$45,942	$35,156	$81,097	$15,716,308
75	$45,839	$35,258	$81,097	$15,681,050
76	$45,736	$35,361	$81,097	$15,645,689
77	$45,633	$35,464	$81,097	$15,610,224
78	$45,530	$35,568	$81,097	$15,574,657
79	$45,426	$35,671	$81,097	$15,538,985
80	$45,322	$35,775	$81,097	$15,503,210
81	$45,218	$35,880	$81,097	$15,467,330
82	$45,113	$35,984	$81,097	$15,431,346
83	$45,008	$36,089	$81,097	$15,395,256
84	$44,903	$36,195	$81,097	$15,359,062

第7年供款共

$973,170

第7年利息

$545,714

第7年共還本金

$427,455

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$44,797	$36,300	$81,097	$15,322,761
86	$44,691	$36,406	$81,097	$15,286,355
87	$44,585	$36,512	$81,097	$15,249,843
88	$44,479	$36,619	$81,097	$15,213,224
89	$44,372	$36,726	$81,097	$15,176,499
90	$44,265	$36,833	$81,097	$15,139,666
91	$44,157	$36,940	$81,097	$15,102,726
92	$44,050	$37,048	$81,097	$15,065,678
93	$43,942	$37,156	$81,097	$15,028,522
94	$43,833	$37,264	$81,097	$14,991,258
95	$43,725	$37,373	$81,097	$14,953,885
96	$43,615	$37,482	$81,097	$14,916,403

第8年供款共

$973,170

第8年利息

$530,511

第8年共還本金

$442,659

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$43,506	$37,591	$81,097	$14,878,812
98	$43,397	$37,701	$81,097	$14,841,111
99	$43,287	$37,811	$81,097	$14,803,300
100	$43,176	$37,921	$81,097	$14,765,379
101	$43,066	$38,032	$81,097	$14,727,347
102	$42,955	$38,143	$81,097	$14,689,204
103	$42,844	$38,254	$81,097	$14,650,950
104	$42,732	$38,366	$81,097	$14,612,585
105	$42,620	$38,477	$81,097	$14,574,107
106	$42,508	$38,590	$81,097	$14,535,518
107	$42,395	$38,702	$81,097	$14,496,815
108	$42,282	$38,815	$81,097	$14,458,000

第9年供款共

$973,170

第9年利息

$514,767

第9年共還本金

$458,403

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$42,169	$38,928	$81,097	$14,419,072
110	$42,056	$39,042	$81,097	$14,380,030
111	$41,942	$39,156	$81,097	$14,340,874
112	$41,828	$39,270	$81,097	$14,301,605
113	$41,713	$39,384	$81,097	$14,262,220
114	$41,598	$39,499	$81,097	$14,222,721
115	$41,483	$39,615	$81,097	$14,183,106
116	$41,367	$39,730	$81,097	$14,143,376
117	$41,252	$39,846	$81,097	$14,103,530
118	$41,135	$39,962	$81,097	$14,063,568
119	$41,019	$40,079	$81,097	$14,023,489
120	$40,902	$40,196	$81,097	$13,983,294

第10年供款共

$973,170

第10年利息

$498,463

第10年共還本金

$474,707

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$40,785	$40,313	$81,097	$13,942,981
122	$40,667	$40,430	$81,097	$13,902,550
123	$40,549	$40,548	$81,097	$13,862,002
124	$40,431	$40,667	$81,097	$13,821,335
125	$40,312	$40,785	$81,097	$13,780,550
126	$40,193	$40,904	$81,097	$13,739,646
127	$40,074	$41,024	$81,097	$13,698,622
128	$39,954	$41,143	$81,097	$13,657,479
129	$39,834	$41,263	$81,097	$13,616,216
130	$39,714	$41,384	$81,097	$13,574,833
131	$39,593	$41,504	$81,097	$13,533,328
132	$39,472	$41,625	$81,097	$13,491,703

第11年供款共

$973,170

第11年利息

$481,579

第11年共還本金

$491,591

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$39,351	$41,747	$81,097	$13,449,956
134	$39,229	$41,868	$81,097	$13,408,088
135	$39,107	$41,991	$81,097	$13,366,097
136	$38,984	$42,113	$81,097	$13,323,984
137	$38,862	$42,236	$81,097	$13,281,749
138	$38,738	$42,359	$81,097	$13,239,390
139	$38,615	$42,483	$81,097	$13,196,907
140	$38,491	$42,606	$81,097	$13,154,301
141	$38,367	$42,731	$81,097	$13,111,570
142	$38,242	$42,855	$81,097	$13,068,714
143	$38,117	$42,980	$81,097	$13,025,734
144	$37,992	$43,106	$81,097	$12,982,628

第12年供款共

$973,170

第12年利息

$464,095

第12年共還本金

$509,075

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$37,866	$43,231	$81,097	$12,939,397
146	$37,740	$43,358	$81,097	$12,896,039
147	$37,613	$43,484	$81,097	$12,852,555
148	$37,487	$43,611	$81,097	$12,808,944
149	$37,359	$43,738	$81,097	$12,765,206
150	$37,232	$43,866	$81,097	$12,721,341
151	$37,104	$43,994	$81,097	$12,677,347
152	$36,976	$44,122	$81,097	$12,633,225
153	$36,847	$44,251	$81,097	$12,588,975
154	$36,718	$44,380	$81,097	$12,544,595
155	$36,588	$44,509	$81,097	$12,500,086
156	$36,459	$44,639	$81,097	$12,455,447

第13年供款共

$973,170

第13年利息

$445,988

第13年共還本金

$527,181

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$36,328	$44,769	$81,097	$12,410,678
158	$36,198	$44,900	$81,097	$12,365,778
159	$36,067	$45,031	$81,097	$12,320,748
160	$35,936	$45,162	$81,097	$12,275,586
161	$35,804	$45,294	$81,097	$12,230,292
162	$35,672	$45,426	$81,097	$12,184,866
163	$35,539	$45,558	$81,097	$12,139,308
164	$35,406	$45,691	$81,097	$12,093,617
165	$35,273	$45,824	$81,097	$12,047,792
166	$35,139	$45,958	$81,097	$12,001,834
167	$35,005	$46,092	$81,097	$11,955,742
168	$34,871	$46,227	$81,097	$11,909,516

第14年供款共

$973,170

第14年利息

$427,238

第14年共還本金

$545,931

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$34,736	$46,361	$81,097	$11,863,154
170	$34,601	$46,497	$81,097	$11,816,658
171	$34,465	$46,632	$81,097	$11,770,025
172	$34,329	$46,768	$81,097	$11,723,257
173	$34,193	$46,905	$81,097	$11,676,353
174	$34,056	$47,041	$81,097	$11,629,311
175	$33,919	$47,179	$81,097	$11,582,133
176	$33,781	$47,316	$81,097	$11,534,816
177	$33,643	$47,454	$81,097	$11,487,362
178	$33,505	$47,593	$81,097	$11,439,769
179	$33,366	$47,731	$81,097	$11,392,038
180	$33,227	$47,871	$81,097	$11,344,167

第15年供款共

$973,170

第15年利息

$407,821

第15年共還本金

$565,349

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$33,087	$48,010	$81,097	$11,296,157
182	$32,947	$48,150	$81,097	$11,248,007
183	$32,807	$48,291	$81,097	$11,199,716
184	$32,666	$48,432	$81,097	$11,151,284
185	$32,525	$48,573	$81,097	$11,102,711
186	$32,383	$48,715	$81,097	$11,053,997
187	$32,241	$48,857	$81,097	$11,005,140
188	$32,098	$48,999	$81,097	$10,956,141
189	$31,955	$49,142	$81,097	$10,906,999
190	$31,812	$49,285	$81,097	$10,857,713
191	$31,668	$49,429	$81,097	$10,808,284
192	$31,524	$49,573	$81,097	$10,758,711

第16年供款共

$973,170

第16年利息

$387,713

第16年共還本金

$585,456

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$31,380	$49,718	$81,097	$10,708,993
194	$31,235	$49,863	$81,097	$10,659,130
195	$31,089	$50,008	$81,097	$10,609,122
196	$30,943	$50,154	$81,097	$10,558,968
197	$30,797	$50,300	$81,097	$10,508,667
198	$30,650	$50,447	$81,097	$10,458,220
199	$30,503	$50,594	$81,097	$10,407,626
200	$30,356	$50,742	$81,097	$10,356,884
201	$30,208	$50,890	$81,097	$10,305,994
202	$30,059	$51,038	$81,097	$10,254,955
203	$29,910	$51,187	$81,097	$10,203,768
204	$29,761	$51,336	$81,097	$10,152,432

第17年供款共

$973,170

第17年利息

$366,891

第17年共還本金

$606,279

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$29,611	$51,486	$81,097	$10,100,946
206	$29,461	$51,636	$81,097	$10,049,309
207	$29,310	$51,787	$81,097	$9,997,522
208	$29,159	$51,938	$81,097	$9,945,584
209	$29,008	$52,090	$81,097	$9,893,495
210	$28,856	$52,241	$81,097	$9,841,253
211	$28,704	$52,394	$81,097	$9,788,859
212	$28,551	$52,547	$81,097	$9,736,313
213	$28,398	$52,700	$81,097	$9,683,613
214	$28,244	$52,854	$81,097	$9,630,759
215	$28,090	$53,008	$81,097	$9,577,752
216	$27,935	$53,162	$81,097	$9,524,589

第18年供款共

$973,170

第18年利息

$345,327

第18年共還本金

$627,843

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$27,780	$53,317	$81,097	$9,471,272
218	$27,625	$53,473	$81,097	$9,417,799
219	$27,469	$53,629	$81,097	$9,364,170
220	$27,312	$53,785	$81,097	$9,310,385
221	$27,155	$53,942	$81,097	$9,256,442
222	$26,998	$54,100	$81,097	$9,202,343
223	$26,840	$54,257	$81,097	$9,148,086
224	$26,682	$54,416	$81,097	$9,093,670
225	$26,523	$54,574	$81,097	$9,039,096
226	$26,364	$54,733	$81,097	$8,984,362
227	$26,204	$54,893	$81,097	$8,929,469
228	$26,044	$55,053	$81,097	$8,874,416

第19年供款共

$973,170

第19年利息

$322,997

第19年共還本金

$650,173

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$25,884	$55,214	$81,097	$8,819,202
230	$25,723	$55,375	$81,097	$8,763,828
231	$25,561	$55,536	$81,097	$8,708,291
232	$25,399	$55,698	$81,097	$8,652,593
233	$25,237	$55,861	$81,097	$8,596,732
234	$25,074	$56,024	$81,097	$8,540,709
235	$24,910	$56,187	$81,097	$8,484,522
236	$24,747	$56,351	$81,097	$8,428,171
237	$24,582	$56,515	$81,097	$8,371,655
238	$24,417	$56,680	$81,097	$8,314,975
239	$24,252	$56,845	$81,097	$8,258,130
240	$24,086	$57,011	$81,097	$8,201,118

第20年供款共

$973,170

第20年利息

$299,872

第20年共還本金

$673,298

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$23,920	$57,178	$81,097	$8,143,941
242	$23,753	$57,344	$81,097	$8,086,597
243	$23,586	$57,512	$81,097	$8,029,085
244	$23,418	$57,679	$81,097	$7,971,406
245	$23,250	$57,848	$81,097	$7,913,558
246	$23,081	$58,016	$81,097	$7,855,542
247	$22,912	$58,185	$81,097	$7,797,356
248	$22,742	$58,355	$81,097	$7,739,001
249	$22,572	$58,525	$81,097	$7,680,476
250	$22,401	$58,696	$81,097	$7,621,780
251	$22,230	$58,867	$81,097	$7,562,912
252	$22,058	$59,039	$81,097	$7,503,873

第21年供款共

$973,170

第21年利息

$275,925

第21年共還本金

$697,245

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$21,886	$59,211	$81,097	$7,444,662
254	$21,714	$59,384	$81,097	$7,385,278
255	$21,540	$59,557	$81,097	$7,325,721
256	$21,367	$59,731	$81,097	$7,265,991
257	$21,192	$59,905	$81,097	$7,206,086
258	$21,018	$60,080	$81,097	$7,146,006
259	$20,843	$60,255	$81,097	$7,085,751
260	$20,667	$60,431	$81,097	$7,025,320
261	$20,491	$60,607	$81,097	$6,964,713
262	$20,314	$60,784	$81,097	$6,903,930
263	$20,136	$60,961	$81,097	$6,842,969
264	$19,959	$61,139	$81,097	$6,781,830

第22年供款共

$973,170

第22年利息

$251,126

第22年共還本金

$722,044

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$19,780	$61,317	$81,097	$6,720,513
266	$19,601	$61,496	$81,097	$6,659,017
267	$19,422	$61,675	$81,097	$6,597,341
268	$19,242	$61,855	$81,097	$6,535,486
269	$19,062	$62,036	$81,097	$6,473,450
270	$18,881	$62,217	$81,097	$6,411,234
271	$18,699	$62,398	$81,097	$6,348,836
272	$18,517	$62,580	$81,097	$6,286,256
273	$18,335	$62,763	$81,097	$6,223,493
274	$18,152	$62,946	$81,097	$6,160,548
275	$17,968	$63,129	$81,097	$6,097,418
276	$17,784	$63,313	$81,097	$6,034,105

第23年供款共

$973,170

第23年利息

$225,445

第23年共還本金

$747,725

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$17,599	$63,498	$81,097	$5,970,607
278	$17,414	$63,683	$81,097	$5,906,924
279	$17,229	$63,869	$81,097	$5,843,055
280	$17,042	$64,055	$81,097	$5,779,000
281	$16,855	$64,242	$81,097	$5,714,758
282	$16,668	$64,429	$81,097	$5,650,328
283	$16,480	$64,617	$81,097	$5,585,711
284	$16,292	$64,806	$81,097	$5,520,905
285	$16,103	$64,995	$81,097	$5,455,910
286	$15,913	$65,184	$81,097	$5,390,726
287	$15,723	$65,375	$81,097	$5,325,351
288	$15,532	$65,565	$81,097	$5,259,786

第24年供款共

$973,170

第24年利息

$198,851

第24年共還本金

$774,319

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$15,341	$65,756	$81,097	$5,194,030
290	$15,149	$65,948	$81,097	$5,128,081
291	$14,957	$66,141	$81,097	$5,061,941
292	$14,764	$66,333	$81,097	$4,995,607
293	$14,571	$66,527	$81,097	$4,929,080
294	$14,376	$66,721	$81,097	$4,862,359
295	$14,182	$66,916	$81,097	$4,795,444
296	$13,987	$67,111	$81,097	$4,728,333
297	$13,791	$67,306	$81,097	$4,661,027
298	$13,595	$67,503	$81,097	$4,593,524
299	$13,398	$67,700	$81,097	$4,525,824
300	$13,200	$67,897	$81,097	$4,457,927

第25年供款共

$973,170

第25年利息

$171,311

第25年共還本金

$801,859

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$13,002	$68,095	$81,097	$4,389,832
302	$12,804	$68,294	$81,097	$4,321,538
303	$12,604	$68,493	$81,097	$4,253,045
304	$12,405	$68,693	$81,097	$4,184,352
305	$12,204	$68,893	$81,097	$4,115,459
306	$12,003	$69,094	$81,097	$4,046,365
307	$11,802	$69,296	$81,097	$3,977,070
308	$11,600	$69,498	$81,097	$3,907,572
309	$11,397	$69,700	$81,097	$3,837,871
310	$11,194	$69,904	$81,097	$3,767,968
311	$10,990	$70,108	$81,097	$3,697,860
312	$10,785	$70,312	$81,097	$3,627,548

第26年供款共

$973,170

第26年利息

$142,791

第26年共還本金

$830,379

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$10,580	$70,517	$81,097	$3,557,031
314	$10,375	$70,723	$81,097	$3,486,308
315	$10,168	$70,929	$81,097	$3,415,379
316	$9,962	$71,136	$81,097	$3,344,243
317	$9,754	$71,343	$81,097	$3,272,900
318	$9,546	$71,552	$81,097	$3,201,348
319	$9,337	$71,760	$81,097	$3,129,588
320	$9,128	$71,970	$81,097	$3,057,619
321	$8,918	$72,179	$81,097	$2,985,439
322	$8,708	$72,390	$81,097	$2,913,049
323	$8,496	$72,601	$81,097	$2,840,448
324	$8,285	$72,813	$81,097	$2,767,635

第27年供款共

$973,170

第27年利息

$113,257

第27年共還本金

$859,913

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$8,072	$73,025	$81,097	$2,694,610
326	$7,859	$73,238	$81,097	$2,621,372
327	$7,646	$73,452	$81,097	$2,547,920
328	$7,431	$73,666	$81,097	$2,474,254
329	$7,217	$73,881	$81,097	$2,400,373
330	$7,001	$74,096	$81,097	$2,326,277
331	$6,785	$74,312	$81,097	$2,251,964
332	$6,568	$74,529	$81,097	$2,177,435
333	$6,351	$74,747	$81,097	$2,102,688
334	$6,133	$74,965	$81,097	$2,027,724
335	$5,914	$75,183	$81,097	$1,952,541
336	$5,695	$75,403	$81,097	$1,877,138

第28年供款共

$973,170

第28年利息

$82,672

第28年共還本金

$890,497

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,475	$75,622	$81,097	$1,801,515
338	$5,254	$75,843	$81,097	$1,725,672
339	$5,033	$76,064	$81,097	$1,649,608
340	$4,811	$76,286	$81,097	$1,573,322
341	$4,589	$76,509	$81,097	$1,496,813
342	$4,366	$76,732	$81,097	$1,420,082
343	$4,142	$76,956	$81,097	$1,343,126
344	$3,917	$77,180	$81,097	$1,265,946
345	$3,692	$77,405	$81,097	$1,188,541
346	$3,467	$77,631	$81,097	$1,110,910
347	$3,240	$77,857	$81,097	$1,033,053
348	$3,013	$78,084	$81,097	$954,968

第29年供款共

$973,170

第29年利息

$51,000

第29年共還本金

$922,170

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,785	$78,312	$81,097	$876,656
350	$2,557	$78,541	$81,097	$798,116
351	$2,328	$78,770	$81,097	$719,346
352	$2,098	$78,999	$81,097	$640,347
353	$1,868	$79,230	$81,097	$561,117
354	$1,637	$79,461	$81,097	$481,656
355	$1,405	$79,693	$81,097	$401,963
356	$1,172	$79,925	$81,097	$322,038
357	$939	$80,158	$81,097	$241,880
358	$705	$80,392	$81,097	$161,488
359	$471	$80,626	$81,097	$80,862
360	$236	$80,862	$81,097	$0

第30年供款共

$973,170

第30年利息

$18,201

第30年共還本金

$954,968

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$19,465,090

免責聲明

筍盤推介

按揭保險費
info