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$20,457,753

每月供款
$88,328

首期

$-11,670,000

總貸款額

$19,670,000

總利息

$12,127,753

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-11,340,000

按月供比率計算

$176,654

置業成本總預算

HK$-11,340,000

首期

$-11,670,000
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

$176,654

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

沙田碧濤花園

thumb_up

新淨廚廁　高層東南三房套

實

646 呎

@11,610

建

953 呎

@7,870

local_fire_department 至HIT

售$750 萬

實

646 呎

@11,610

建

953 呎

@7,870

售$750 萬

local_fire_department 至HIT

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

@11,611

建

852 呎

@9,390

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$800 萬

實

689 呎

@11,611

建

852 呎

@9,390

售$800 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

KOL實拍 VR實景

馬鞍山嵐岸

thumb_up

馬鞍山嵐岸

實

701 呎

@11,912

建

939 呎

@8,892

local_fire_department 至HIT local_offer 低水筍價

售$835 萬

實

701 呎

@11,912

建

939 呎

@8,892

售$835 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山迎海第04期駿岸第06座

thumb_up

大2房海景高層，企理裝修，明廚明廁客廳對流窗，好客可傾

實

513 呎

@13,840

local_fire_department 至HIT

售$710 萬

實

513 呎

@13,840

售$710 萬

local_fire_department 至HIT

沙田柏傲莊 I 第03A座

thumb_up

業主求售,罕有平台特色戶,可睇樓,最啱喜歡特色戶的你

實

414 呎

@21,739

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

售$900 萬

實

414 呎

@21,739

售$900 萬

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

VR實景

馬鞍山嵐岸

thumb_up

******(勁減靚海景激筍3房開揚)*****業主移民激減出售

實

814 呎

@10,479

建

1,089 呎

@7,833

local_fire_department 至HIT vpn_key 有匙即睇

售$853 萬

實

814 呎

@10,479

建

1,089 呎

@7,833

售$853 萬

local_fire_department 至HIT vpn_key 有匙即睇

西貢逸瓏園第

thumb_up

**~西貢市中心逸瓏園靚積大積高樓底有露台~**

實

666 呎

@12,733

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

售$848 萬

實

666 呎

@12,733

售$848 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

大埔嵐山

thumb_up

嵐山東南最大積，望唔到墳，開揚遠山景

實

942 呎

@8,577

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

售$808 萬

實

942 呎

@8,577

售$808 萬

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

西貢逸瓏海滙第

thumb_up

逸瓏海滙

實

586 呎

@14,300

local_fire_department 至HIT

售$838 萬

實

586 呎

@14,300

售$838 萬

local_fire_department 至HIT

馬鞍山迎海第02期星灣第21座

thumb_up

星灣兩房半,好用兩邊廳市場罕有

實

547 呎

@16,271

real_estate_agent 罕有放盤

售$890 萬

實

547 呎

@16,271

售$890 萬

real_estate_agent 罕有放盤

沙田晴碧花園

thumb_up

奇豐精選交通方便三房套東南實盤可約睇

實

601 呎

@12,978

建

782 呎

@9,974

real_estate_agent 罕有放盤

售$780 萬

實

601 呎

@12,978

建

782 呎

@9,974

售$780 萬

real_estate_agent 罕有放盤

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	$117,724	$90,461	$74,131	$63,266
1.500	$122,100	$94,917	$78,667	$67,885
2.000	$126,578	$99,507	$83,372	$72,704
2.500	$131,157	$104,232	$88,243	$77,720
3.000	$135,837	$109,089	$93,277	$82,930
3.500	$140,617	$114,078	$98,473	$88,327
4.000	$145,497	$119,196	$103,826	$93,908
4.500	$150,474	$124,442	$109,332	$99,665
5.000	$155,549	$129,813	$114,989	$105,593
5.500	$160,720	$135,307	$120,791	$111,684
6.000	$165,987	$140,922	$126,734	$117,932

每月供款$88,328

年期

30年

貸款金額

$19,670,000

總利息

$12,127,753

總貸款連利息

$31,797,753

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$57,371	$30,956	$88,327	$19,639,044
2	$57,281	$31,047	$88,327	$19,607,997
3	$57,190	$31,137	$88,327	$19,576,860
4	$57,099	$31,228	$88,327	$19,545,632
5	$57,008	$31,319	$88,327	$19,514,313
6	$56,917	$31,410	$88,327	$19,482,903
7	$56,825	$31,502	$88,327	$19,451,401
8	$56,733	$31,594	$88,327	$19,419,807
9	$56,641	$31,686	$88,327	$19,388,121
10	$56,549	$31,778	$88,327	$19,356,343
11	$56,456	$31,871	$88,327	$19,324,472
12	$56,363	$31,964	$88,327	$19,292,508

第1年供款共

$1,059,925

第1年利息

$682,433

第1年共還本金

$377,492

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$56,270	$32,057	$88,327	$19,260,450
14	$56,176	$32,151	$88,327	$19,228,299
15	$56,083	$32,245	$88,327	$19,196,055
16	$55,988	$32,339	$88,327	$19,163,716
17	$55,894	$32,433	$88,327	$19,131,283
18	$55,800	$32,528	$88,327	$19,098,756
19	$55,705	$32,622	$88,327	$19,066,134
20	$55,610	$32,718	$88,327	$19,033,416
21	$55,514	$32,813	$88,327	$19,000,603
22	$55,418	$32,909	$88,327	$18,967,694
23	$55,322	$33,005	$88,327	$18,934,690
24	$55,226	$33,101	$88,327	$18,901,589

第2年供款共

$1,059,925

第2年利息

$669,006

第2年共還本金

$390,919

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$55,130	$33,197	$88,327	$18,868,391
26	$55,033	$33,294	$88,327	$18,835,097
27	$54,936	$33,391	$88,327	$18,801,706
28	$54,838	$33,489	$88,327	$18,768,217
29	$54,741	$33,586	$88,327	$18,734,630
30	$54,643	$33,684	$88,327	$18,700,946
31	$54,544	$33,783	$88,327	$18,667,163
32	$54,446	$33,881	$88,327	$18,633,282
33	$54,347	$33,980	$88,327	$18,599,302
34	$54,248	$34,079	$88,327	$18,565,223
35	$54,149	$34,179	$88,327	$18,531,044
36	$54,049	$34,278	$88,327	$18,496,766

第3年供款共

$1,059,925

第3年利息

$655,103

第3年共還本金

$404,823

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$53,949	$34,378	$88,327	$18,462,388
38	$53,849	$34,478	$88,327	$18,427,910
39	$53,748	$34,579	$88,327	$18,393,331
40	$53,647	$34,680	$88,327	$18,358,651
41	$53,546	$34,781	$88,327	$18,323,870
42	$53,445	$34,882	$88,327	$18,288,987
43	$53,343	$34,984	$88,327	$18,254,003
44	$53,241	$35,086	$88,327	$18,218,917
45	$53,139	$35,189	$88,327	$18,183,728
46	$53,036	$35,291	$88,327	$18,148,437
47	$52,933	$35,394	$88,327	$18,113,043
48	$52,830	$35,497	$88,327	$18,077,545

第4年供款共

$1,059,925

第4年利息

$640,704

第4年共還本金

$419,221

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$52,726	$35,601	$88,327	$18,041,945
50	$52,622	$35,705	$88,327	$18,006,240
51	$52,518	$35,809	$88,327	$17,970,431
52	$52,414	$35,913	$88,327	$17,934,518
53	$52,309	$36,018	$88,327	$17,898,499
54	$52,204	$36,123	$88,327	$17,862,376
55	$52,099	$36,228	$88,327	$17,826,148
56	$51,993	$36,334	$88,327	$17,789,814
57	$51,887	$36,440	$88,327	$17,753,374
58	$51,781	$36,546	$88,327	$17,716,827
59	$51,674	$36,653	$88,327	$17,680,174
60	$51,567	$36,760	$88,327	$17,643,414

第5年供款共

$1,059,925

第5年利息

$625,794

第5年共還本金

$434,131

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$51,460	$36,867	$88,327	$17,606,547
62	$51,352	$36,975	$88,327	$17,569,572
63	$51,245	$37,083	$88,327	$17,532,490
64	$51,136	$37,191	$88,327	$17,495,299
65	$51,028	$37,299	$88,327	$17,458,000
66	$50,919	$37,408	$88,327	$17,420,592
67	$50,810	$37,517	$88,327	$17,383,075
68	$50,701	$37,626	$88,327	$17,345,449
69	$50,591	$37,736	$88,327	$17,307,713
70	$50,481	$37,846	$88,327	$17,269,866
71	$50,370	$37,957	$88,327	$17,231,910
72	$50,260	$38,067	$88,327	$17,193,842

第6年供款共

$1,059,925

第6年利息

$610,353

第6年共還本金

$449,572

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$50,149	$38,178	$88,327	$17,155,664
74	$50,037	$38,290	$88,327	$17,117,374
75	$49,926	$38,401	$88,327	$17,078,973
76	$49,814	$38,513	$88,327	$17,040,459
77	$49,701	$38,626	$88,327	$17,001,834
78	$49,589	$38,738	$88,327	$16,963,095
79	$49,476	$38,851	$88,327	$16,924,244
80	$49,362	$38,965	$88,327	$16,885,279
81	$49,249	$39,078	$88,327	$16,846,201
82	$49,135	$39,192	$88,327	$16,807,008
83	$49,020	$39,307	$88,327	$16,767,702
84	$48,906	$39,421	$88,327	$16,728,280

第7年供款共

$1,059,925

第7年利息

$594,363

第7年共還本金

$465,562

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$48,791	$39,536	$88,327	$16,688,744
86	$48,676	$39,652	$88,327	$16,649,093
87	$48,560	$39,767	$88,327	$16,609,325
88	$48,444	$39,883	$88,327	$16,569,442
89	$48,328	$40,000	$88,327	$16,529,443
90	$48,211	$40,116	$88,327	$16,489,326
91	$48,094	$40,233	$88,327	$16,449,093
92	$47,977	$40,351	$88,327	$16,408,742
93	$47,859	$40,468	$88,327	$16,368,274
94	$47,741	$40,586	$88,327	$16,327,688
95	$47,622	$40,705	$88,327	$16,286,983
96	$47,504	$40,823	$88,327	$16,246,160

第8年供款共

$1,059,925

第8年利息

$577,805

第8年共還本金

$482,120

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$47,385	$40,942	$88,327	$16,205,217
98	$47,265	$41,062	$88,327	$16,164,156
99	$47,145	$41,182	$88,327	$16,122,974
100	$47,025	$41,302	$88,327	$16,081,672
101	$46,905	$41,422	$88,327	$16,040,250
102	$46,784	$41,543	$88,327	$15,998,707
103	$46,663	$41,664	$88,327	$15,957,043
104	$46,541	$41,786	$88,327	$15,915,257
105	$46,419	$41,908	$88,327	$15,873,349
106	$46,297	$42,030	$88,327	$15,831,320
107	$46,175	$42,152	$88,327	$15,789,167
108	$46,052	$42,275	$88,327	$15,746,892

第9年供款共

$1,059,925

第9年利息

$560,657

第9年共還本金

$499,268

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$45,928	$42,399	$88,327	$15,704,493
110	$45,805	$42,522	$88,327	$15,661,971
111	$45,681	$42,646	$88,327	$15,619,325
112	$45,556	$42,771	$88,327	$15,576,554
113	$45,432	$42,895	$88,327	$15,533,658
114	$45,307	$43,021	$88,327	$15,490,638
115	$45,181	$43,146	$88,327	$15,447,492
116	$45,055	$43,272	$88,327	$15,404,220
117	$44,929	$43,398	$88,327	$15,360,822
118	$44,802	$43,525	$88,327	$15,317,297
119	$44,675	$43,652	$88,327	$15,273,645
120	$44,548	$43,779	$88,327	$15,229,866

第10年供款共

$1,059,925

第10年利息

$542,900

第10年共還本金

$517,025

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$44,420	$43,907	$88,327	$15,185,960
122	$44,292	$44,035	$88,327	$15,141,925
123	$44,164	$44,163	$88,327	$15,097,762
124	$44,035	$44,292	$88,327	$15,053,470
125	$43,906	$44,421	$88,327	$15,009,049
126	$43,776	$44,551	$88,327	$14,964,498
127	$43,646	$44,681	$88,327	$14,919,817
128	$43,516	$44,811	$88,327	$14,875,007
129	$43,385	$44,942	$88,327	$14,830,065
130	$43,254	$45,073	$88,327	$14,784,992
131	$43,123	$45,204	$88,327	$14,739,788
132	$42,991	$45,336	$88,327	$14,694,452

第11年供款共

$1,059,925

第11年利息

$524,511

第11年共還本金

$535,415

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$42,859	$45,468	$88,327	$14,648,984
134	$42,726	$45,601	$88,327	$14,603,383
135	$42,593	$45,734	$88,327	$14,557,649
136	$42,460	$45,867	$88,327	$14,511,782
137	$42,326	$46,001	$88,327	$14,465,780
138	$42,192	$46,135	$88,327	$14,419,645
139	$42,057	$46,270	$88,327	$14,373,375
140	$41,922	$46,405	$88,327	$14,326,971
141	$41,787	$46,540	$88,327	$14,280,431
142	$41,651	$46,676	$88,327	$14,233,755
143	$41,515	$46,812	$88,327	$14,186,943
144	$41,379	$46,949	$88,327	$14,139,994

第12年供款共

$1,059,925

第12年利息

$505,468

第12年共還本金

$554,458

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$41,242	$47,085	$88,327	$14,092,909
146	$41,104	$47,223	$88,327	$14,045,686
147	$40,967	$47,361	$88,327	$13,998,326
148	$40,828	$47,499	$88,327	$13,950,827
149	$40,690	$47,637	$88,327	$13,903,190
150	$40,551	$47,776	$88,327	$13,855,414
151	$40,412	$47,915	$88,327	$13,807,498
152	$40,272	$48,055	$88,327	$13,759,443
153	$40,132	$48,195	$88,327	$13,711,248
154	$39,991	$48,336	$88,327	$13,662,912
155	$39,850	$48,477	$88,327	$13,614,435
156	$39,709	$48,618	$88,327	$13,565,816

第13年供款共

$1,059,925

第13年利息

$485,747

第13年共還本金

$574,178

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$39,567	$48,760	$88,327	$13,517,056
158	$39,425	$48,902	$88,327	$13,468,154
159	$39,282	$49,045	$88,327	$13,419,109
160	$39,139	$49,188	$88,327	$13,369,921
161	$38,996	$49,331	$88,327	$13,320,589
162	$38,852	$49,475	$88,327	$13,271,114
163	$38,707	$49,620	$88,327	$13,221,494
164	$38,563	$49,764	$88,327	$13,171,730
165	$38,418	$49,910	$88,327	$13,121,820
166	$38,272	$50,055	$88,327	$13,071,765
167	$38,126	$50,201	$88,327	$13,021,564
168	$37,980	$50,348	$88,327	$12,971,217

第14年供款共

$1,059,925

第14年利息

$465,325

第14年共還本金

$594,600

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$37,833	$50,494	$88,327	$12,920,722
170	$37,685	$50,642	$88,327	$12,870,081
171	$37,538	$50,789	$88,327	$12,819,291
172	$37,390	$50,937	$88,327	$12,768,354
173	$37,241	$51,086	$88,327	$12,717,268
174	$37,092	$51,235	$88,327	$12,666,033
175	$36,943	$51,384	$88,327	$12,614,648
176	$36,793	$51,534	$88,327	$12,563,114
177	$36,642	$51,685	$88,327	$12,511,429
178	$36,492	$51,835	$88,327	$12,459,594
179	$36,340	$51,987	$88,327	$12,407,607
180	$36,189	$52,138	$88,327	$12,355,469

第15年供款共

$1,059,925

第15年利息

$444,177

第15年共還本金

$615,748

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$36,037	$52,290	$88,327	$12,303,179
182	$35,884	$52,443	$88,327	$12,250,736
183	$35,731	$52,596	$88,327	$12,198,140
184	$35,578	$52,749	$88,327	$12,145,391
185	$35,424	$52,903	$88,327	$12,092,488
186	$35,270	$53,057	$88,327	$12,039,430
187	$35,115	$53,212	$88,327	$11,986,218
188	$34,960	$53,367	$88,327	$11,932,851
189	$34,804	$53,523	$88,327	$11,879,328
190	$34,648	$53,679	$88,327	$11,825,649
191	$34,491	$53,836	$88,327	$11,771,813
192	$34,334	$53,993	$88,327	$11,717,821

第16年供款共

$1,059,925

第16年利息

$422,277

第16年共還本金

$637,648

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$34,177	$54,150	$88,327	$11,663,671
194	$34,019	$54,308	$88,327	$11,609,363
195	$33,861	$54,466	$88,327	$11,554,896
196	$33,702	$54,625	$88,327	$11,500,271
197	$33,542	$54,785	$88,327	$11,445,486
198	$33,383	$54,944	$88,327	$11,390,542
199	$33,222	$55,105	$88,327	$11,335,437
200	$33,062	$55,265	$88,327	$11,280,172
201	$32,901	$55,427	$88,327	$11,224,745
202	$32,739	$55,588	$88,327	$11,169,157
203	$32,577	$55,750	$88,327	$11,113,407
204	$32,414	$55,913	$88,327	$11,057,494

第17年供款共

$1,059,925

第17年利息

$399,598

第17年共還本金

$660,327

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$32,251	$56,076	$88,327	$11,001,418
206	$32,087	$56,240	$88,327	$10,945,178
207	$31,923	$56,404	$88,327	$10,888,774
208	$31,759	$56,568	$88,327	$10,832,206
209	$31,594	$56,733	$88,327	$10,775,473
210	$31,428	$56,899	$88,327	$10,718,574
211	$31,263	$57,065	$88,327	$10,661,510
212	$31,096	$57,231	$88,327	$10,604,279
213	$30,929	$57,398	$88,327	$10,546,881
214	$30,762	$57,565	$88,327	$10,489,315
215	$30,594	$57,733	$88,327	$10,431,582
216	$30,425	$57,902	$88,327	$10,373,680

第18年供款共

$1,059,925

第18年利息

$376,112

第18年共還本金

$683,813

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$30,257	$58,071	$88,327	$10,315,610
218	$30,087	$58,240	$88,327	$10,257,370
219	$29,917	$58,410	$88,327	$10,198,960
220	$29,747	$58,580	$88,327	$10,140,380
221	$29,576	$58,751	$88,327	$10,081,629
222	$29,405	$58,922	$88,327	$10,022,707
223	$29,233	$59,094	$88,327	$9,963,613
224	$29,061	$59,267	$88,327	$9,904,346
225	$28,888	$59,439	$88,327	$9,844,907
226	$28,714	$59,613	$88,327	$9,785,294
227	$28,540	$59,787	$88,327	$9,725,507
228	$28,366	$59,961	$88,327	$9,665,546

第19年供款共

$1,059,925

第19年利息

$351,791

第19年共還本金

$708,134

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$28,191	$60,136	$88,327	$9,605,410
230	$28,016	$60,311	$88,327	$9,545,099
231	$27,840	$60,487	$88,327	$9,484,612
232	$27,663	$60,664	$88,327	$9,423,948
233	$27,487	$60,841	$88,327	$9,363,108
234	$27,309	$61,018	$88,327	$9,302,090
235	$27,131	$61,196	$88,327	$9,240,894
236	$26,953	$61,374	$88,327	$9,179,519
237	$26,774	$61,553	$88,327	$9,117,966
238	$26,594	$61,733	$88,327	$9,056,233
239	$26,414	$61,913	$88,327	$8,994,320
240	$26,233	$62,094	$88,327	$8,932,226

第20年供款共

$1,059,925

第20年利息

$326,605

第20年共還本金

$733,320

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$26,052	$62,275	$88,327	$8,869,951
242	$25,871	$62,456	$88,327	$8,807,495
243	$25,689	$62,639	$88,327	$8,744,856
244	$25,506	$62,821	$88,327	$8,682,035
245	$25,323	$63,004	$88,327	$8,619,030
246	$25,139	$63,188	$88,327	$8,555,842
247	$24,955	$63,373	$88,327	$8,492,470
248	$24,770	$63,557	$88,327	$8,428,912
249	$24,584	$63,743	$88,327	$8,365,169
250	$24,398	$63,929	$88,327	$8,301,241
251	$24,212	$64,115	$88,327	$8,237,126
252	$24,025	$64,302	$88,327	$8,172,823

第21年供款共

$1,059,925

第21年利息

$300,523

第21年共還本金

$759,402

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$23,837	$64,490	$88,327	$8,108,334
254	$23,649	$64,678	$88,327	$8,043,656
255	$23,461	$64,866	$88,327	$7,978,790
256	$23,271	$65,056	$88,327	$7,913,734
257	$23,082	$65,245	$88,327	$7,848,489
258	$22,891	$65,436	$88,327	$7,783,053
259	$22,701	$65,627	$88,327	$7,717,426
260	$22,509	$65,818	$88,327	$7,651,608
261	$22,317	$66,010	$88,327	$7,585,599
262	$22,125	$66,202	$88,327	$7,519,396
263	$21,932	$66,396	$88,327	$7,453,001
264	$21,738	$66,589	$88,327	$7,386,411

第22年供款共

$1,059,925

第22年利息

$273,513

第22年共還本金

$786,412

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$21,544	$66,783	$88,327	$7,319,628
266	$21,349	$66,978	$88,327	$7,252,650
267	$21,154	$67,174	$88,327	$7,185,476
268	$20,958	$67,369	$88,327	$7,118,107
269	$20,761	$67,566	$88,327	$7,050,541
270	$20,564	$67,763	$88,327	$6,982,778
271	$20,366	$67,961	$88,327	$6,914,817
272	$20,168	$68,159	$88,327	$6,846,658
273	$19,969	$68,358	$88,327	$6,778,301
274	$19,770	$68,557	$88,327	$6,709,744
275	$19,570	$68,757	$88,327	$6,640,987
276	$19,370	$68,958	$88,327	$6,572,029

第23年供款共

$1,059,925

第23年利息

$245,543

第23年共還本金

$814,382

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$19,168	$69,159	$88,327	$6,502,870
278	$18,967	$69,360	$88,327	$6,433,510
279	$18,764	$69,563	$88,327	$6,363,947
280	$18,562	$69,766	$88,327	$6,294,182
281	$18,358	$69,969	$88,327	$6,224,213
282	$18,154	$70,173	$88,327	$6,154,040
283	$17,949	$70,378	$88,327	$6,083,662
284	$17,744	$70,583	$88,327	$6,013,079
285	$17,538	$70,789	$88,327	$5,942,290
286	$17,332	$70,995	$88,327	$5,871,294
287	$17,125	$71,202	$88,327	$5,800,092
288	$16,917	$71,410	$88,327	$5,728,682

第24年供款共

$1,059,925

第24年利息

$216,578

第24年共還本金

$843,347

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$16,709	$71,618	$88,327	$5,657,063
290	$16,500	$71,827	$88,327	$5,585,236
291	$16,290	$72,037	$88,327	$5,513,199
292	$16,080	$72,247	$88,327	$5,440,952
293	$15,869	$72,458	$88,327	$5,368,495
294	$15,658	$72,669	$88,327	$5,295,826
295	$15,446	$72,881	$88,327	$5,222,945
296	$15,234	$73,094	$88,327	$5,149,851
297	$15,020	$73,307	$88,327	$5,076,545
298	$14,807	$73,521	$88,327	$5,003,024
299	$14,592	$73,735	$88,327	$4,929,289
300	$14,377	$73,950	$88,327	$4,855,339

第25年供款共

$1,059,925

第25年利息

$186,582

第25年共還本金

$873,343

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$14,161	$74,166	$88,327	$4,781,173
302	$13,945	$74,382	$88,327	$4,706,791
303	$13,728	$74,599	$88,327	$4,632,192
304	$13,511	$74,817	$88,327	$4,557,376
305	$13,292	$75,035	$88,327	$4,482,341
306	$13,073	$75,254	$88,327	$4,407,088
307	$12,854	$75,473	$88,327	$4,331,614
308	$12,634	$75,693	$88,327	$4,255,921
309	$12,413	$75,914	$88,327	$4,180,007
310	$12,192	$76,135	$88,327	$4,103,872
311	$11,970	$76,357	$88,327	$4,027,514
312	$11,747	$76,580	$88,327	$3,950,934

第26年供款共

$1,059,925

第26年利息

$155,520

第26年共還本金

$904,405

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$11,524	$76,804	$88,327	$3,874,131
314	$11,300	$77,028	$88,327	$3,797,103
315	$11,075	$77,252	$88,327	$3,719,851
316	$10,850	$77,478	$88,327	$3,642,373
317	$10,624	$77,704	$88,327	$3,564,670
318	$10,397	$77,930	$88,327	$3,486,740
319	$10,170	$78,157	$88,327	$3,408,582
320	$9,942	$78,385	$88,327	$3,330,197
321	$9,713	$78,614	$88,327	$3,251,583
322	$9,484	$78,843	$88,327	$3,172,740
323	$9,254	$79,073	$88,327	$3,093,666
324	$9,023	$79,304	$88,327	$3,014,362

第27年供款共

$1,059,925

第27年利息

$123,353

第27年共還本金

$936,572

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$8,792	$79,535	$88,327	$2,934,827
326	$8,560	$79,767	$88,327	$2,855,060
327	$8,327	$80,000	$88,327	$2,775,060
328	$8,094	$80,233	$88,327	$2,694,827
329	$7,860	$80,467	$88,327	$2,614,360
330	$7,625	$80,702	$88,327	$2,533,658
331	$7,390	$80,937	$88,327	$2,452,721
332	$7,154	$81,173	$88,327	$2,371,547
333	$6,917	$81,410	$88,327	$2,290,137
334	$6,680	$81,648	$88,327	$2,208,490
335	$6,441	$81,886	$88,327	$2,126,604
336	$6,203	$82,124	$88,327	$2,044,480

第28年供款共

$1,059,925

第28年利息

$90,042

第28年共還本金

$969,883

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,963	$82,364	$88,327	$1,962,116
338	$5,723	$82,604	$88,327	$1,879,511
339	$5,482	$82,845	$88,327	$1,796,666
340	$5,240	$83,087	$88,327	$1,713,579
341	$4,998	$83,329	$88,327	$1,630,250
342	$4,755	$83,572	$88,327	$1,546,678
343	$4,511	$83,816	$88,327	$1,462,862
344	$4,267	$84,060	$88,327	$1,378,802
345	$4,022	$84,306	$88,327	$1,294,496
346	$3,776	$84,551	$88,327	$1,209,945
347	$3,529	$84,798	$88,327	$1,125,147
348	$3,282	$85,045	$88,327	$1,040,101

第29年供款共

$1,059,925

第29年利息

$55,547

第29年共還本金

$1,004,379

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,034	$85,293	$88,327	$954,808
350	$2,785	$85,542	$88,327	$869,266
351	$2,535	$85,792	$88,327	$783,474
352	$2,285	$86,042	$88,327	$697,432
353	$2,034	$86,293	$88,327	$611,139
354	$1,782	$86,545	$88,327	$524,594
355	$1,530	$86,797	$88,327	$437,797
356	$1,277	$87,050	$88,327	$350,747
357	$1,023	$87,304	$88,327	$263,443
358	$768	$87,559	$88,327	$175,884
359	$513	$87,814	$88,327	$88,070
360	$257	$88,070	$88,327	$0

第30年供款共

$1,059,925

第30年利息

$19,824

第30年共還本金

$1,040,101

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$20,457,753

免責聲明

筍盤推介

按揭保險費
info