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$19,510,227

每月供款
$83,557

首期

$-10,900,000

總貸款額

$18,900,000

總利息

$11,180,227

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-10,570,000

按月供比率計算

$167,112

置業成本總預算

HK$-10,570,000

首期

$-10,900,000
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

$167,112

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

馬鞍山曉峰灣畔第04座

thumb_up

曉峰灣畔第04座近大水坑站

實

646 呎

@11,610

建

818 呎

@9,169

real_estate_agent 罕有放盤

售$750 萬

實

646 呎

@11,610

建

818 呎

@9,169

售$750 萬

real_estate_agent 罕有放盤

馬鞍山雲海第01期香海臺第01座

thumb_up

馬鞍山雲海即買即用

實

488 呎

@15,984

local_fire_department 至HIT

售$780 萬

實

488 呎

@15,984

售$780 萬

local_fire_department 至HIT

VR實景

馬鞍山海柏花園第02座

thumb_up

馬鐵站頂海景歡迎睇樓。

實

560 呎

@15,714

建

750 呎

@11,733

local_fire_department 至HIT directions_run 日內即走

售$880 萬

實

560 呎

@15,714

建

750 呎

@11,733

售$880 萬

local_fire_department 至HIT directions_run 日內即走

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

西貢清水灣

thumb_up

A LOVELY DUPLEX IN CLEAR WATER BAY

實

1,194 呎

@6,281

建

1,194 呎

@6,281

local_offer 低水筍價 verified 首置必買 pets 愛竉必選

售$750 萬

實

1,194 呎

@6,281

建

1,194 呎

@6,281

售$750 萬

local_offer 低水筍價 verified 首置必買 pets 愛竉必選

馬鞍山嘉華星濤灣第01座

thumb_up

嘉華星濤灣

實

541 呎

@15,712

建

736 呎

@11,549

pets 愛竉必選

售$850 萬

實

541 呎

@15,712

建

736 呎

@11,549

售$850 萬

pets 愛竉必選

西貢相思灣

thumb_up

CLEAR WATER BAY VILLAGE HOUSE

建

1,350 呎

@6,667

local_fire_department 至HIT hotel_class 樓王

售$900 萬

建

1,350 呎

@6,667

售$900 萬

local_fire_department 至HIT hotel_class 樓王

沙田濱景花園

thumb_up

罕有靚裝河景 3房必選

實

643 呎

@13,219

建

781 呎

@10,883

local_fire_department 至HIT

售$850 萬

實

643 呎

@13,219

建

781 呎

@10,883

售$850 萬

local_fire_department 至HIT

沙田碧濤花園

thumb_up

真人靚過上鏡快約睇

實

662 呎

@10,876

建

968 呎

@7,438

local_fire_department 至HIT

售$720 萬

實

662 呎

@10,876

建

968 呎

@7,438

售$720 萬

local_fire_department 至HIT

沙田晉名峰

thumb_up

環境幽靜開揚山景實用兩房連車位

實

602 呎

@14,784

建

756 呎

@11,772

local_fire_department 至HIT local_offer 低水筍價

售$890 萬

實

602 呎

@14,784

建

756 呎

@11,772

售$890 萬

local_fire_department 至HIT local_offer 低水筍價

沙田文禮閣

thumb_up

文禮閣**大圍3房1套**廚廁執左**有樓睇

實

637 呎

@13,815

建

750 呎

@11,733

local_fire_department 至HIT real_estate_agent 罕有放盤

售$880 萬

實

637 呎

@13,815

建

750 呎

@11,733

售$880 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

獨家

西貢甲邊朗

thumb_up

獨家 - 西貢市中心地下3房

建

700 呎

@10,543

real_estate_agent 罕有放盤

售$738 萬

建

700 呎

@10,543

售$738 萬

real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$113,115	$86,920	$71,229	$60,790
1.500	$117,320	$91,201	$75,588	$65,228
2.000	$121,623	$95,612	$80,108	$69,858
2.500	$126,023	$100,152	$84,789	$74,678
3.000	$130,520	$104,819	$89,626	$79,683
3.375	$133,956	$108,402	$93,356	$83,556
3.500	$135,113	$109,612	$94,618	$84,869
4.000	$139,801	$114,530	$99,761	$90,231
4.500	$144,584	$119,571	$105,052	$95,764
5.000	$149,460	$124,732	$110,488	$101,459
5.500	$154,429	$130,011	$116,063	$107,312
6.000	$159,489	$135,405	$121,773	$113,315

每月供款$83,557

年期

30年

貸款金額

$18,900,000

總利息

$11,180,227

總貸款連利息

$30,080,227

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$53,156	$30,400	$83,556	$18,869,600
2	$53,071	$30,485	$83,556	$18,839,115
3	$52,985	$30,571	$83,556	$18,808,543
4	$52,899	$30,657	$83,556	$18,777,886
5	$52,813	$30,743	$83,556	$18,747,143
6	$52,726	$30,830	$83,556	$18,716,313
7	$52,640	$30,917	$83,556	$18,685,397
8	$52,553	$31,004	$83,556	$18,654,393
9	$52,465	$31,091	$83,556	$18,623,302
10	$52,378	$31,178	$83,556	$18,592,124
11	$52,290	$31,266	$83,556	$18,560,858
12	$52,202	$31,354	$83,556	$18,529,505

第1年供款共

$1,002,674

第1年利息

$632,179

第1年共還本金

$370,495

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$52,114	$31,442	$83,556	$18,498,063
14	$52,026	$31,530	$83,556	$18,466,532
15	$51,937	$31,619	$83,556	$18,434,913
16	$51,848	$31,708	$83,556	$18,403,205
17	$51,759	$31,797	$83,556	$18,371,408
18	$51,670	$31,887	$83,556	$18,339,521
19	$51,580	$31,976	$83,556	$18,307,545
20	$51,490	$32,066	$83,556	$18,275,479
21	$51,400	$32,156	$83,556	$18,243,323
22	$51,309	$32,247	$83,556	$18,211,076
23	$51,219	$32,338	$83,556	$18,178,738
24	$51,128	$32,428	$83,556	$18,146,310

第2年供款共

$1,002,674

第2年利息

$619,479

第2年共還本金

$383,195

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$51,036	$32,520	$83,556	$18,113,790
26	$50,945	$32,611	$83,556	$18,081,179
27	$50,853	$32,703	$83,556	$18,048,476
28	$50,761	$32,795	$83,556	$18,015,681
29	$50,669	$32,887	$83,556	$17,982,794
30	$50,577	$32,980	$83,556	$17,949,814
31	$50,484	$33,072	$83,556	$17,916,742
32	$50,391	$33,165	$83,556	$17,883,577
33	$50,298	$33,259	$83,556	$17,850,318
34	$50,204	$33,352	$83,556	$17,816,966
35	$50,110	$33,446	$83,556	$17,783,520
36	$50,016	$33,540	$83,556	$17,749,980

第3年供款共

$1,002,674

第3年利息

$606,345

第3年共還本金

$396,330

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$49,922	$33,634	$83,556	$17,716,346
38	$49,827	$33,729	$83,556	$17,682,617
39	$49,732	$33,824	$83,556	$17,648,793
40	$49,637	$33,919	$83,556	$17,614,874
41	$49,542	$34,014	$83,556	$17,580,860
42	$49,446	$34,110	$83,556	$17,546,750
43	$49,350	$34,206	$83,556	$17,512,544
44	$49,254	$34,302	$83,556	$17,478,241
45	$49,158	$34,399	$83,556	$17,443,843
46	$49,061	$34,495	$83,556	$17,409,347
47	$48,964	$34,592	$83,556	$17,374,755
48	$48,866	$34,690	$83,556	$17,340,065

第4年供款共

$1,002,674

第4年利息

$592,760

第4年共還本金

$409,915

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$48,769	$34,787	$83,556	$17,305,278
50	$48,671	$34,885	$83,556	$17,270,393
51	$48,573	$34,983	$83,556	$17,235,410
52	$48,475	$35,082	$83,556	$17,200,328
53	$48,376	$35,180	$83,556	$17,165,148
54	$48,277	$35,279	$83,556	$17,129,869
55	$48,178	$35,378	$83,556	$17,094,490
56	$48,078	$35,478	$83,556	$17,059,012
57	$47,978	$35,578	$83,556	$17,023,435
58	$47,878	$35,678	$83,556	$16,987,757
59	$47,778	$35,778	$83,556	$16,951,979
60	$47,677	$35,879	$83,556	$16,916,100

第5年供款共

$1,002,674

第5年利息

$578,709

第5年共還本金

$423,965

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$47,577	$35,980	$83,556	$16,880,120
62	$47,475	$36,081	$83,556	$16,844,040
63	$47,374	$36,182	$83,556	$16,807,857
64	$47,272	$36,284	$83,556	$16,771,573
65	$47,170	$36,386	$83,556	$16,735,187
66	$47,068	$36,488	$83,556	$16,698,699
67	$46,965	$36,591	$83,556	$16,662,107
68	$46,862	$36,694	$83,556	$16,625,413
69	$46,759	$36,797	$83,556	$16,588,616
70	$46,655	$36,901	$83,556	$16,551,716
71	$46,552	$37,004	$83,556	$16,514,711
72	$46,448	$37,109	$83,556	$16,477,602

第6年供款共

$1,002,674

第6年利息

$564,177

第6年共還本金

$438,498

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$46,343	$37,213	$83,556	$16,440,390
74	$46,239	$37,318	$83,556	$16,403,072
75	$46,134	$37,423	$83,556	$16,365,649
76	$46,028	$37,528	$83,556	$16,328,122
77	$45,923	$37,633	$83,556	$16,290,488
78	$45,817	$37,739	$83,556	$16,252,749
79	$45,711	$37,845	$83,556	$16,214,904
80	$45,604	$37,952	$83,556	$16,176,952
81	$45,498	$38,059	$83,556	$16,138,893
82	$45,391	$38,166	$83,556	$16,100,728
83	$45,283	$38,273	$83,556	$16,062,455
84	$45,176	$38,381	$83,556	$16,024,075

第7年供款共

$1,002,674

第7年利息

$549,146

第7年共還本金

$453,528

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$45,068	$38,488	$83,556	$15,985,586
86	$44,959	$38,597	$83,556	$15,946,989
87	$44,851	$38,705	$83,556	$15,908,284
88	$44,742	$38,814	$83,556	$15,869,470
89	$44,633	$38,923	$83,556	$15,830,547
90	$44,523	$39,033	$83,556	$15,791,514
91	$44,414	$39,143	$83,556	$15,752,371
92	$44,304	$39,253	$83,556	$15,713,119
93	$44,193	$39,363	$83,556	$15,673,756
94	$44,082	$39,474	$83,556	$15,634,282
95	$43,971	$39,585	$83,556	$15,594,697
96	$43,860	$39,696	$83,556	$15,555,001

第8年供款共

$1,002,674

第8年利息

$533,601

第8年共還本金

$469,074

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$43,748	$39,808	$83,556	$15,515,193
98	$43,636	$39,920	$83,556	$15,475,274
99	$43,524	$40,032	$83,556	$15,435,242
100	$43,412	$40,145	$83,556	$15,395,097
101	$43,299	$40,257	$83,556	$15,354,840
102	$43,185	$40,371	$83,556	$15,314,469
103	$43,072	$40,484	$83,556	$15,273,985
104	$42,958	$40,598	$83,556	$15,233,386
105	$42,844	$40,712	$83,556	$15,192,674
106	$42,729	$40,827	$83,556	$15,151,847
107	$42,615	$40,942	$83,556	$15,110,906
108	$42,499	$41,057	$83,556	$15,069,849

第9年供款共

$1,002,674

第9年利息

$517,522

第9年共還本金

$485,152

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$42,384	$41,172	$83,556	$15,028,677
110	$42,268	$41,288	$83,556	$14,987,389
111	$42,152	$41,404	$83,556	$14,945,985
112	$42,036	$41,521	$83,556	$14,904,464
113	$41,919	$41,637	$83,556	$14,862,827
114	$41,802	$41,754	$83,556	$14,821,072
115	$41,684	$41,872	$83,556	$14,779,200
116	$41,567	$41,990	$83,556	$14,737,211
117	$41,448	$42,108	$83,556	$14,695,103
118	$41,330	$42,226	$83,556	$14,652,877
119	$41,211	$42,345	$83,556	$14,610,532
120	$41,092	$42,464	$83,556	$14,568,068

第10年供款共

$1,002,674

第10年利息

$500,893

第10年共還本金

$501,781

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$40,973	$42,583	$83,556	$14,525,484
122	$40,853	$42,703	$83,556	$14,482,781
123	$40,733	$42,823	$83,556	$14,439,957
124	$40,612	$42,944	$83,556	$14,397,014
125	$40,492	$43,065	$83,556	$14,353,949
126	$40,370	$43,186	$83,556	$14,310,763
127	$40,249	$43,307	$83,556	$14,267,456
128	$40,127	$43,429	$83,556	$14,224,027
129	$40,005	$43,551	$83,556	$14,180,476
130	$39,883	$43,674	$83,556	$14,136,803
131	$39,760	$43,796	$83,556	$14,093,006
132	$39,637	$43,920	$83,556	$14,049,086

第11年供款共

$1,002,674

第11年利息

$483,693

第11年共還本金

$518,981

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$39,513	$44,043	$83,556	$14,005,043
134	$39,389	$44,167	$83,556	$13,960,876
135	$39,265	$44,291	$83,556	$13,916,585
136	$39,140	$44,416	$83,556	$13,872,169
137	$39,015	$44,541	$83,556	$13,827,629
138	$38,890	$44,666	$83,556	$13,782,963
139	$38,765	$44,792	$83,556	$13,738,171
140	$38,639	$44,918	$83,556	$13,693,253
141	$38,512	$45,044	$83,556	$13,648,210
142	$38,386	$45,171	$83,556	$13,603,039
143	$38,259	$45,298	$83,556	$13,557,741
144	$38,131	$45,425	$83,556	$13,512,316

第12年供款共

$1,002,674

第12年利息

$465,904

第12年共還本金

$536,770

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$38,003	$45,553	$83,556	$13,466,764
146	$37,875	$45,681	$83,556	$13,421,083
147	$37,747	$45,809	$83,556	$13,375,273
148	$37,618	$45,938	$83,556	$13,329,335
149	$37,489	$46,067	$83,556	$13,283,268
150	$37,359	$46,197	$83,556	$13,237,071
151	$37,229	$46,327	$83,556	$13,190,744
152	$37,099	$46,457	$83,556	$13,144,286
153	$36,968	$46,588	$83,556	$13,097,699
154	$36,837	$46,719	$83,556	$13,050,980
155	$36,706	$46,850	$83,556	$13,004,129
156	$36,574	$46,982	$83,556	$12,957,147

第13年供款共

$1,002,674

第13年利息

$447,505

第13年共還本金

$555,169

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$36,442	$47,114	$83,556	$12,910,033
158	$36,309	$47,247	$83,556	$12,862,786
159	$36,177	$47,380	$83,556	$12,815,407
160	$36,043	$47,513	$83,556	$12,767,894
161	$35,910	$47,646	$83,556	$12,720,247
162	$35,776	$47,780	$83,556	$12,672,467
163	$35,641	$47,915	$83,556	$12,624,552
164	$35,507	$48,050	$83,556	$12,576,502
165	$35,371	$48,185	$83,556	$12,528,318
166	$35,236	$48,320	$83,556	$12,479,997
167	$35,100	$48,456	$83,556	$12,431,541
168	$34,964	$48,592	$83,556	$12,382,949

第14年供款共

$1,002,674

第14年利息

$428,476

第14年共還本金

$574,199

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$34,827	$48,729	$83,556	$12,334,220
170	$34,690	$48,866	$83,556	$12,285,353
171	$34,553	$49,004	$83,556	$12,236,350
172	$34,415	$49,141	$83,556	$12,187,208
173	$34,277	$49,280	$83,556	$12,137,929
174	$34,138	$49,418	$83,556	$12,088,510
175	$33,999	$49,557	$83,556	$12,038,953
176	$33,860	$49,697	$83,556	$11,989,256
177	$33,720	$49,836	$83,556	$11,939,420
178	$33,580	$49,977	$83,556	$11,889,444
179	$33,439	$50,117	$83,556	$11,839,326
180	$33,298	$50,258	$83,556	$11,789,068

第15年供款共

$1,002,674

第15年利息

$408,794

第15年共還本金

$593,880

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$33,157	$50,399	$83,556	$11,738,669
182	$33,015	$50,541	$83,556	$11,688,128
183	$32,873	$50,683	$83,556	$11,637,444
184	$32,730	$50,826	$83,556	$11,586,619
185	$32,587	$50,969	$83,556	$11,535,650
186	$32,444	$51,112	$83,556	$11,484,538
187	$32,300	$51,256	$83,556	$11,433,282
188	$32,156	$51,400	$83,556	$11,381,882
189	$32,012	$51,545	$83,556	$11,330,337
190	$31,867	$51,690	$83,556	$11,278,647
191	$31,721	$51,835	$83,556	$11,226,812
192	$31,575	$51,981	$83,556	$11,174,832

第16年供款共

$1,002,674

第16年利息

$388,437

第16年共還本金

$614,237

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$31,429	$52,127	$83,556	$11,122,705
194	$31,283	$52,274	$83,556	$11,070,431
195	$31,136	$52,421	$83,556	$11,018,010
196	$30,988	$52,568	$83,556	$10,965,442
197	$30,840	$52,716	$83,556	$10,912,726
198	$30,692	$52,864	$83,556	$10,859,862
199	$30,543	$53,013	$83,556	$10,806,850
200	$30,394	$53,162	$83,556	$10,753,688
201	$30,245	$53,311	$83,556	$10,700,376
202	$30,095	$53,461	$83,556	$10,646,915
203	$29,944	$53,612	$83,556	$10,593,303
204	$29,794	$53,763	$83,556	$10,539,541

第17年供款共

$1,002,674

第17年利息

$367,383

第17年共還本金

$635,291

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$29,642	$53,914	$83,556	$10,485,627
206	$29,491	$54,065	$83,556	$10,431,561
207	$29,339	$54,217	$83,556	$10,377,344
208	$29,186	$54,370	$83,556	$10,322,974
209	$29,033	$54,523	$83,556	$10,268,451
210	$28,880	$54,676	$83,556	$10,213,775
211	$28,726	$54,830	$83,556	$10,158,945
212	$28,572	$54,984	$83,556	$10,103,961
213	$28,417	$55,139	$83,556	$10,048,822
214	$28,262	$55,294	$83,556	$9,993,528
215	$28,107	$55,449	$83,556	$9,938,079
216	$27,951	$55,605	$83,556	$9,882,474

第18年供款共

$1,002,674

第18年利息

$345,607

第18年共還本金

$657,067

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$27,794	$55,762	$83,556	$9,826,712
218	$27,638	$55,919	$83,556	$9,770,793
219	$27,480	$56,076	$83,556	$9,714,718
220	$27,323	$56,234	$83,556	$9,658,484
221	$27,164	$56,392	$83,556	$9,602,092
222	$27,006	$56,550	$83,556	$9,545,542
223	$26,847	$56,709	$83,556	$9,488,833
224	$26,687	$56,869	$83,556	$9,431,964
225	$26,527	$57,029	$83,556	$9,374,935
226	$26,367	$57,189	$83,556	$9,317,746
227	$26,206	$57,350	$83,556	$9,260,396
228	$26,045	$57,511	$83,556	$9,202,885

第19年供款共

$1,002,674

第19年利息

$323,085

第19年共還本金

$679,589

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$25,883	$57,673	$83,556	$9,145,211
230	$25,721	$57,835	$83,556	$9,087,376
231	$25,558	$57,998	$83,556	$9,029,378
232	$25,395	$58,161	$83,556	$8,971,217
233	$25,232	$58,325	$83,556	$8,912,893
234	$25,068	$58,489	$83,556	$8,854,404
235	$24,903	$58,653	$83,556	$8,795,751
236	$24,738	$58,818	$83,556	$8,736,933
237	$24,573	$58,984	$83,556	$8,677,949
238	$24,407	$59,149	$83,556	$8,618,800
239	$24,240	$59,316	$83,556	$8,559,484
240	$24,074	$59,483	$83,556	$8,500,001

第20年供款共

$1,002,674

第20年利息

$299,791

第20年共還本金

$702,883

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$23,906	$59,650	$83,556	$8,440,351
242	$23,738	$59,818	$83,556	$8,380,533
243	$23,570	$59,986	$83,556	$8,320,548
244	$23,402	$60,155	$83,556	$8,260,393
245	$23,232	$60,324	$83,556	$8,200,069
246	$23,063	$60,493	$83,556	$8,139,576
247	$22,893	$60,664	$83,556	$8,078,912
248	$22,722	$60,834	$83,556	$8,018,078
249	$22,551	$61,005	$83,556	$7,957,072
250	$22,379	$61,177	$83,556	$7,895,895
251	$22,207	$61,349	$83,556	$7,834,546
252	$22,035	$61,522	$83,556	$7,773,025

第21年供款共

$1,002,674

第21年利息

$275,698

第21年共還本金

$726,976

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$21,862	$61,695	$83,556	$7,711,330
254	$21,688	$61,868	$83,556	$7,649,462
255	$21,514	$62,042	$83,556	$7,587,420
256	$21,340	$62,217	$83,556	$7,525,204
257	$21,165	$62,392	$83,556	$7,462,812
258	$20,989	$62,567	$83,556	$7,400,245
259	$20,813	$62,743	$83,556	$7,337,502
260	$20,637	$62,919	$83,556	$7,274,583
261	$20,460	$63,096	$83,556	$7,211,486
262	$20,282	$63,274	$83,556	$7,148,212
263	$20,104	$63,452	$83,556	$7,084,761
264	$19,926	$63,630	$83,556	$7,021,130

第22年供款共

$1,002,674

第22年利息

$250,779

第22年共還本金

$751,895

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$19,747	$63,809	$83,556	$6,957,321
266	$19,567	$63,989	$83,556	$6,893,332
267	$19,387	$64,169	$83,556	$6,829,164
268	$19,207	$64,349	$83,556	$6,764,814
269	$19,026	$64,530	$83,556	$6,700,284
270	$18,845	$64,712	$83,556	$6,635,573
271	$18,663	$64,894	$83,556	$6,570,679
272	$18,480	$65,076	$83,556	$6,505,603
273	$18,297	$65,259	$83,556	$6,440,344
274	$18,113	$65,443	$83,556	$6,374,901
275	$17,929	$65,627	$83,556	$6,309,274
276	$17,745	$65,811	$83,556	$6,243,463

第23年供款共

$1,002,674

第23年利息

$225,007

第23年共還本金

$777,667

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$17,560	$65,996	$83,556	$6,177,466
278	$17,374	$66,182	$83,556	$6,111,284
279	$17,188	$66,368	$83,556	$6,044,916
280	$17,001	$66,555	$83,556	$5,978,361
281	$16,814	$66,742	$83,556	$5,911,619
282	$16,626	$66,930	$83,556	$5,844,689
283	$16,438	$67,118	$83,556	$5,777,571
284	$16,249	$67,307	$83,556	$5,710,265
285	$16,060	$67,496	$83,556	$5,642,769
286	$15,870	$67,686	$83,556	$5,575,083
287	$15,680	$67,876	$83,556	$5,507,206
288	$15,489	$68,067	$83,556	$5,439,139

第24年供款共

$1,002,674

第24年利息

$198,351

第24年共還本金

$804,324

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$15,298	$68,259	$83,556	$5,370,881
290	$15,106	$68,451	$83,556	$5,302,430
291	$14,913	$68,643	$83,556	$5,233,787
292	$14,720	$68,836	$83,556	$5,164,951
293	$14,526	$69,030	$83,556	$5,095,921
294	$14,332	$69,224	$83,556	$5,026,697
295	$14,138	$69,419	$83,556	$4,957,279
296	$13,942	$69,614	$83,556	$4,887,665
297	$13,747	$69,810	$83,556	$4,817,855
298	$13,550	$70,006	$83,556	$4,747,849
299	$13,353	$70,203	$83,556	$4,677,646
300	$13,156	$70,400	$83,556	$4,607,246

第25年供款共

$1,002,674

第25年利息

$170,781

第25年共還本金

$831,893

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$12,958	$70,598	$83,556	$4,536,648
302	$12,759	$70,797	$83,556	$4,465,851
303	$12,560	$70,996	$83,556	$4,394,855
304	$12,361	$71,196	$83,556	$4,323,659
305	$12,160	$71,396	$83,556	$4,252,263
306	$11,959	$71,597	$83,556	$4,180,667
307	$11,758	$71,798	$83,556	$4,108,869
308	$11,556	$72,000	$83,556	$4,036,869
309	$11,354	$72,202	$83,556	$3,964,666
310	$11,151	$72,406	$83,556	$3,892,261
311	$10,947	$72,609	$83,556	$3,819,651
312	$10,743	$72,813	$83,556	$3,746,838

第26年供款共

$1,002,674

第26年利息

$142,266

第26年共還本金

$860,408

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$10,538	$73,018	$83,556	$3,673,820
314	$10,333	$73,224	$83,556	$3,600,596
315	$10,127	$73,430	$83,556	$3,527,167
316	$9,920	$73,636	$83,556	$3,453,531
317	$9,713	$73,843	$83,556	$3,379,688
318	$9,505	$74,051	$83,556	$3,305,637
319	$9,297	$74,259	$83,556	$3,231,378
320	$9,088	$74,468	$83,556	$3,156,910
321	$8,879	$74,677	$83,556	$3,082,232
322	$8,669	$74,887	$83,556	$3,007,345
323	$8,458	$75,098	$83,556	$2,932,247
324	$8,247	$75,309	$83,556	$2,856,938

第27年供款共

$1,002,674

第27年利息

$112,774

第27年共還本金

$889,900

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$8,035	$75,521	$83,556	$2,781,417
326	$7,823	$75,733	$83,556	$2,705,683
327	$7,610	$75,946	$83,556	$2,629,737
328	$7,396	$76,160	$83,556	$2,553,577
329	$7,182	$76,374	$83,556	$2,477,202
330	$6,967	$76,589	$83,556	$2,400,613
331	$6,752	$76,804	$83,556	$2,323,809
332	$6,536	$77,020	$83,556	$2,246,788
333	$6,319	$77,237	$83,556	$2,169,551
334	$6,102	$77,454	$83,556	$2,092,097
335	$5,884	$77,672	$83,556	$2,014,425
336	$5,666	$77,891	$83,556	$1,936,534

第28年供款共

$1,002,674

第28年利息

$82,271

第28年共還本金

$920,403

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,447	$78,110	$83,556	$1,858,425
338	$5,227	$78,329	$83,556	$1,780,095
339	$5,007	$78,550	$83,556	$1,701,546
340	$4,786	$78,771	$83,556	$1,622,775
341	$4,564	$78,992	$83,556	$1,543,783
342	$4,342	$79,214	$83,556	$1,464,568
343	$4,119	$79,437	$83,556	$1,385,131
344	$3,896	$79,661	$83,556	$1,305,471
345	$3,672	$79,885	$83,556	$1,225,586
346	$3,447	$80,109	$83,556	$1,145,477
347	$3,222	$80,335	$83,556	$1,065,143
348	$2,996	$80,560	$83,556	$984,582

第29年供款共

$1,002,674

第29年利息

$50,722

第29年共還本金

$951,952

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,769	$80,787	$83,556	$903,795
350	$2,542	$81,014	$83,556	$822,781
351	$2,314	$81,242	$83,556	$741,539
352	$2,086	$81,471	$83,556	$660,068
353	$1,856	$81,700	$83,556	$578,368
354	$1,627	$81,930	$83,556	$496,439
355	$1,396	$82,160	$83,556	$414,279
356	$1,165	$82,391	$83,556	$331,888
357	$933	$82,623	$83,556	$249,265
358	$701	$82,855	$83,556	$166,410
359	$468	$83,088	$83,556	$83,322
360	$234	$83,322	$83,556	$0

第30年供款共

$1,002,674

第30年利息

$18,092

第30年共還本金

$984,582

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$19,510,227

免責聲明

筍盤推介

按揭保險費
info