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$19,795,206

每月供款
$88,043

首期

$-12,230,000

總貸款額

$20,230,000

總利息

$11,465,206

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-11,900,000

按月供比率計算

$176,084

置業成本總預算

HK$-11,900,000

首期

$-12,230,000
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

$176,084

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

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

馬鞍山迎海第01期第05座

thumb_up

高層海景兩房特式單位

實

541 呎

@15,712

建

682 呎

@12,463

real_estate_agent 罕有放盤 hotel_class 樓王

售$850 萬

實

541 呎

@15,712

建

682 呎

@12,463

售$850 萬

real_estate_agent 罕有放盤 hotel_class 樓王

西貢泥涌村

thumb_up

**品味靚裝~申報玻璃屋~可使用面積1000呎~開揚海景~**

建

670 呎

@11,791

local_fire_department 至HIT real_estate_agent 罕有放盤

售$790 萬

建

670 呎

@11,791

售$790 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

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

@12,613

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇

售$840 萬

實

666 呎

@12,613

售$840 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇

沙田文禮閣第04座

thumb_up

文禮閣第04座

實

622 呎

@13,666

建

736 呎

@11,549

flight_takeoff 移民急讓

售$850 萬

實

622 呎

@13,666

建

736 呎

@11,549

售$850 萬

flight_takeoff 移民急讓

馬鞍山迎海

thumb_up

迎海駿岸 2房

實

512 呎

@16,992

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 pets 愛竉必選

售$870 萬

實

512 呎

@16,992

售$870 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 pets 愛竉必選

KOL實拍

沙田柏傲莊 II ##奇豐獨家## 大圍站上蓋新樓,靚裝即住,還價即成,有心出售****

thumb_up

柏傲莊 II ##奇豐獨家## 大圍站上蓋新樓,靚裝即住,還價即成,有心出售****

實

324 呎

@22,469

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇 pets 愛竉必選

售$728 萬

實

324 呎

@22,469

售$728 萬

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇 pets 愛竉必選

粉嶺海燕花園

thumb_up

激筍 *** 連天台 *** 連車位 *** 步行幾分鐘到港鐵

實

750 呎

@10,067

建

972 呎

@7,767

local_offer 低水筍價

售$755 萬

實

750 呎

@10,067

建

972 呎

@7,767

售$755 萬

local_offer 低水筍價

沙田晴碧花園

thumb_up

晴碧花園罕有極高層三房套大單位筍盤,3分鐘地鐵站,交通便利,靚校網

實

677 呎

@11,226

建

879 呎

@8,646

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$760 萬

實

677 呎

@11,226

建

879 呎

@8,646

售$760 萬

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

獨家

西貢逸瓏海滙

thumb_up

逸瓏海滙2房半

實

586 呎

@12,799

local_offer 低水筍價 verified 首置必買 transfer_within_a_station 人才必選

售$750 萬

實

586 呎

@12,799

售$750 萬

local_offer 低水筍價 verified 首置必買 transfer_within_a_station 人才必選

西貢茅坪新村

thumb_up

茅坪新村

建

700 呎

@11,000

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價

售$770 萬

建

700 呎

@11,000

售$770 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$121,075	$93,037	$76,241	$65,068
1.500	$125,576	$97,619	$80,907	$69,818
2.000	$130,182	$102,340	$85,746	$74,774
2.500	$134,891	$107,199	$90,755	$79,933
3.000	$139,705	$112,195	$95,933	$85,290
3.250	$142,150	$114,744	$98,584	$88,042
3.500	$144,621	$117,326	$101,276	$90,842
4.000	$149,639	$122,590	$106,781	$96,581
4.500	$154,758	$127,985	$112,445	$102,502
5.000	$159,978	$133,509	$118,263	$108,599
5.500	$165,296	$139,160	$124,230	$114,864
6.000	$170,712	$144,934	$130,342	$121,289

每月供款$88,043

年期

30年

貸款金額

$20,230,000

總利息

$11,465,206

總貸款連利息

$31,695,206

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$54,790	$33,253	$88,042	$20,196,747
2	$54,700	$33,343	$88,042	$20,163,405
3	$54,609	$33,433	$88,042	$20,129,972
4	$54,519	$33,524	$88,042	$20,096,448
5	$54,428	$33,614	$88,042	$20,062,834
6	$54,337	$33,705	$88,042	$20,029,128
7	$54,246	$33,797	$88,042	$19,995,332
8	$54,154	$33,888	$88,042	$19,961,443
9	$54,062	$33,980	$88,042	$19,927,463
10	$53,970	$34,072	$88,042	$19,893,391
11	$53,878	$34,164	$88,042	$19,859,227
12	$53,785	$34,257	$88,042	$19,824,970

第1年供款共

$1,056,507

第1年利息

$651,477

第1年共還本金

$405,030

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$53,693	$34,350	$88,042	$19,790,621
14	$53,600	$34,443	$88,042	$19,756,178
15	$53,506	$34,536	$88,042	$19,721,642
16	$53,413	$34,629	$88,042	$19,687,013
17	$53,319	$34,723	$88,042	$19,652,289
18	$53,225	$34,817	$88,042	$19,617,472
19	$53,131	$34,912	$88,042	$19,582,560
20	$53,036	$35,006	$88,042	$19,547,554
21	$52,941	$35,101	$88,042	$19,512,453
22	$52,846	$35,196	$88,042	$19,477,257
23	$52,751	$35,291	$88,042	$19,441,966
24	$52,655	$35,387	$88,042	$19,406,579

第2年供款共

$1,056,507

第2年利息

$638,116

第2年共還本金

$418,391

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$52,559	$35,483	$88,042	$19,371,096
26	$52,463	$35,579	$88,042	$19,335,518
27	$52,367	$35,675	$88,042	$19,299,842
28	$52,270	$35,772	$88,042	$19,264,070
29	$52,174	$35,869	$88,042	$19,228,202
30	$52,076	$35,966	$88,042	$19,192,236
31	$51,979	$36,063	$88,042	$19,156,173
32	$51,881	$36,161	$88,042	$19,120,012
33	$51,783	$36,259	$88,042	$19,083,753
34	$51,685	$36,357	$88,042	$19,047,396
35	$51,587	$36,456	$88,042	$19,010,940
36	$51,488	$36,554	$88,042	$18,974,386

第3年供款共

$1,056,507

第3年利息

$624,314

第3年共還本金

$432,193

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$51,389	$36,653	$88,042	$18,937,733
38	$51,290	$36,753	$88,042	$18,900,980
39	$51,190	$36,852	$88,042	$18,864,128
40	$51,090	$36,952	$88,042	$18,827,176
41	$50,990	$37,052	$88,042	$18,790,124
42	$50,890	$37,152	$88,042	$18,752,972
43	$50,789	$37,253	$88,042	$18,715,719
44	$50,688	$37,354	$88,042	$18,678,365
45	$50,587	$37,455	$88,042	$18,640,910
46	$50,486	$37,556	$88,042	$18,603,354
47	$50,384	$37,658	$88,042	$18,565,696
48	$50,282	$37,760	$88,042	$18,527,935

第4年供款共

$1,056,507

第4年利息

$610,056

第4年共還本金

$446,451

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$50,180	$37,862	$88,042	$18,490,073
50	$50,077	$37,965	$88,042	$18,452,108
51	$49,974	$38,068	$88,042	$18,414,040
52	$49,871	$38,171	$88,042	$18,375,869
53	$49,768	$38,274	$88,042	$18,337,595
54	$49,664	$38,378	$88,042	$18,299,217
55	$49,560	$38,482	$88,042	$18,260,735
56	$49,456	$38,586	$88,042	$18,222,149
57	$49,352	$38,691	$88,042	$18,183,459
58	$49,247	$38,795	$88,042	$18,144,663
59	$49,142	$38,900	$88,042	$18,105,763
60	$49,036	$39,006	$88,042	$18,066,757

第5年供款共

$1,056,507

第5年利息

$595,329

第5年共還本金

$461,178

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$48,931	$39,111	$88,042	$18,027,646
62	$48,825	$39,217	$88,042	$17,988,428
63	$48,719	$39,324	$88,042	$17,949,105
64	$48,612	$39,430	$88,042	$17,909,675
65	$48,505	$39,537	$88,042	$17,870,138
66	$48,398	$39,644	$88,042	$17,830,494
67	$48,291	$39,751	$88,042	$17,790,742
68	$48,183	$39,859	$88,042	$17,750,883
69	$48,075	$39,967	$88,042	$17,710,917
70	$47,967	$40,075	$88,042	$17,670,841
71	$47,859	$40,184	$88,042	$17,630,658
72	$47,750	$40,293	$88,042	$17,590,365

第6年供款共

$1,056,507

第6年利息

$580,115

第6年共還本金

$476,392

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$47,641	$40,402	$88,042	$17,549,963
74	$47,531	$40,511	$88,042	$17,509,452
75	$47,421	$40,621	$88,042	$17,468,832
76	$47,311	$40,731	$88,042	$17,428,101
77	$47,201	$40,841	$88,042	$17,387,260
78	$47,090	$40,952	$88,042	$17,346,308
79	$46,980	$41,063	$88,042	$17,305,245
80	$46,868	$41,174	$88,042	$17,264,071
81	$46,757	$41,285	$88,042	$17,222,786
82	$46,645	$41,397	$88,042	$17,181,389
83	$46,533	$41,509	$88,042	$17,139,879
84	$46,421	$41,622	$88,042	$17,098,258

第7年供款共

$1,056,507

第7年利息

$564,399

第7年共還本金

$492,107

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$46,308	$41,734	$88,042	$17,056,523
86	$46,195	$41,847	$88,042	$17,014,676
87	$46,081	$41,961	$88,042	$16,972,715
88	$45,968	$42,074	$88,042	$16,930,640
89	$45,854	$42,188	$88,042	$16,888,452
90	$45,740	$42,303	$88,042	$16,846,149
91	$45,625	$42,417	$88,042	$16,803,732
92	$45,510	$42,532	$88,042	$16,761,200
93	$45,395	$42,647	$88,042	$16,718,553
94	$45,279	$42,763	$88,042	$16,675,790
95	$45,164	$42,879	$88,042	$16,632,911
96	$45,047	$42,995	$88,042	$16,589,916

第8年供款共

$1,056,507

第8年利息

$548,166

第8年共還本金

$508,341

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$44,931	$43,111	$88,042	$16,546,805
98	$44,814	$43,228	$88,042	$16,503,577
99	$44,697	$43,345	$88,042	$16,460,232
100	$44,580	$43,462	$88,042	$16,416,770
101	$44,462	$43,580	$88,042	$16,373,190
102	$44,344	$43,698	$88,042	$16,329,491
103	$44,226	$43,817	$88,042	$16,285,675
104	$44,107	$43,935	$88,042	$16,241,740
105	$43,988	$44,054	$88,042	$16,197,685
106	$43,869	$44,174	$88,042	$16,153,512
107	$43,749	$44,293	$88,042	$16,109,219
108	$43,629	$44,413	$88,042	$16,064,806

第9年供款共

$1,056,507

第9年利息

$531,396

第9年共還本金

$525,111

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$43,509	$44,533	$88,042	$16,020,272
110	$43,388	$44,654	$88,042	$15,975,618
111	$43,267	$44,775	$88,042	$15,930,843
112	$43,146	$44,896	$88,042	$15,885,947
113	$43,024	$45,018	$88,042	$15,840,929
114	$42,903	$45,140	$88,042	$15,795,790
115	$42,780	$45,262	$88,042	$15,750,528
116	$42,658	$45,385	$88,042	$15,705,143
117	$42,535	$45,507	$88,042	$15,659,636
118	$42,412	$45,631	$88,042	$15,614,005
119	$42,288	$45,754	$88,042	$15,568,251
120	$42,164	$45,878	$88,042	$15,522,372

第10年供款共

$1,056,507

第10年利息

$514,074

第10年共還本金

$542,433

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$42,040	$46,002	$88,042	$15,476,370
122	$41,915	$46,127	$88,042	$15,430,243
123	$41,790	$46,252	$88,042	$15,383,991
124	$41,665	$46,377	$88,042	$15,337,614
125	$41,539	$46,503	$88,042	$15,291,111
126	$41,413	$46,629	$88,042	$15,244,482
127	$41,287	$46,755	$88,042	$15,197,727
128	$41,161	$46,882	$88,042	$15,150,845
129	$41,034	$47,009	$88,042	$15,103,836
130	$40,906	$47,136	$88,042	$15,056,700
131	$40,779	$47,264	$88,042	$15,009,437
132	$40,651	$47,392	$88,042	$14,962,045

第11年供款共

$1,056,507

第11年利息

$496,179

第11年共還本金

$560,327

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$40,522	$47,520	$88,042	$14,914,525
134	$40,394	$47,649	$88,042	$14,866,876
135	$40,264	$47,778	$88,042	$14,819,098
136	$40,135	$47,907	$88,042	$14,771,191
137	$40,005	$48,037	$88,042	$14,723,154
138	$39,875	$48,167	$88,042	$14,674,987
139	$39,745	$48,297	$88,042	$14,626,690
140	$39,614	$48,428	$88,042	$14,578,262
141	$39,483	$48,559	$88,042	$14,529,702
142	$39,351	$48,691	$88,042	$14,481,011
143	$39,219	$48,823	$88,042	$14,432,188
144	$39,087	$48,955	$88,042	$14,383,233

第12年供款共

$1,056,507

第12年利息

$477,695

第12年共還本金

$578,812

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$38,955	$49,088	$88,042	$14,334,146
146	$38,822	$49,221	$88,042	$14,284,925
147	$38,688	$49,354	$88,042	$14,235,571
148	$38,555	$49,488	$88,042	$14,186,084
149	$38,421	$49,622	$88,042	$14,136,462
150	$38,286	$49,756	$88,042	$14,086,706
151	$38,151	$49,891	$88,042	$14,036,815
152	$38,016	$50,026	$88,042	$13,986,789
153	$37,881	$50,161	$88,042	$13,936,628
154	$37,745	$50,297	$88,042	$13,886,331
155	$37,609	$50,433	$88,042	$13,835,897
156	$37,472	$50,570	$88,042	$13,785,327

第13年供款共

$1,056,507

第13年利息

$458,601

第13年共還本金

$597,906

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$37,335	$50,707	$88,042	$13,734,620
158	$37,198	$50,844	$88,042	$13,683,776
159	$37,060	$50,982	$88,042	$13,632,794
160	$36,922	$51,120	$88,042	$13,581,674
161	$36,784	$51,259	$88,042	$13,530,415
162	$36,645	$51,397	$88,042	$13,479,018
163	$36,506	$51,537	$88,042	$13,427,482
164	$36,366	$51,676	$88,042	$13,375,805
165	$36,226	$51,816	$88,042	$13,323,989
166	$36,086	$51,956	$88,042	$13,272,033
167	$35,945	$52,097	$88,042	$13,219,936
168	$35,804	$52,238	$88,042	$13,167,697

第14年供款共

$1,056,507

第14年利息

$438,877

第14年共還本金

$617,630

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$35,663	$52,380	$88,042	$13,115,318
170	$35,521	$52,522	$88,042	$13,062,796
171	$35,378	$52,664	$88,042	$13,010,132
172	$35,236	$52,806	$88,042	$12,957,326
173	$35,093	$52,949	$88,042	$12,904,376
174	$34,949	$53,093	$88,042	$12,851,283
175	$34,806	$53,237	$88,042	$12,798,047
176	$34,661	$53,381	$88,042	$12,744,666
177	$34,517	$53,525	$88,042	$12,691,140
178	$34,372	$53,670	$88,042	$12,637,470
179	$34,226	$53,816	$88,042	$12,583,654
180	$34,081	$53,962	$88,042	$12,529,693

第15年供款共

$1,056,507

第15年利息

$418,502

第15年共還本金

$638,005

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$33,935	$54,108	$88,042	$12,475,585
182	$33,788	$54,254	$88,042	$12,421,331
183	$33,641	$54,401	$88,042	$12,366,930
184	$33,494	$54,548	$88,042	$12,312,381
185	$33,346	$54,696	$88,042	$12,257,685
186	$33,198	$54,844	$88,042	$12,202,841
187	$33,049	$54,993	$88,042	$12,147,848
188	$32,900	$55,142	$88,042	$12,092,706
189	$32,751	$55,291	$88,042	$12,037,415
190	$32,601	$55,441	$88,042	$11,981,974
191	$32,451	$55,591	$88,042	$11,926,383
192	$32,301	$55,742	$88,042	$11,870,641

第16年供款共

$1,056,507

第16年利息

$397,455

第16年共還本金

$659,051

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$32,150	$55,893	$88,042	$11,814,749
194	$31,998	$56,044	$88,042	$11,758,705
195	$31,846	$56,196	$88,042	$11,702,509
196	$31,694	$56,348	$88,042	$11,646,161
197	$31,542	$56,501	$88,042	$11,589,661
198	$31,389	$56,654	$88,042	$11,533,007
199	$31,235	$56,807	$88,042	$11,476,200
200	$31,081	$56,961	$88,042	$11,419,239
201	$30,927	$57,115	$88,042	$11,362,124
202	$30,772	$57,270	$88,042	$11,304,854
203	$30,617	$57,425	$88,042	$11,247,429
204	$30,462	$57,580	$88,042	$11,189,849

第17年供款共

$1,056,507

第17年利息

$375,714

第17年共還本金

$680,793

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$30,306	$57,736	$88,042	$11,132,112
206	$30,149	$57,893	$88,042	$11,074,220
207	$29,993	$58,050	$88,042	$11,016,170
208	$29,835	$58,207	$88,042	$10,957,963
209	$29,678	$58,364	$88,042	$10,899,599
210	$29,520	$58,522	$88,042	$10,841,076
211	$29,361	$58,681	$88,042	$10,782,395
212	$29,202	$58,840	$88,042	$10,723,556
213	$29,043	$58,999	$88,042	$10,664,556
214	$28,883	$59,159	$88,042	$10,605,397
215	$28,723	$59,319	$88,042	$10,546,078
216	$28,562	$59,480	$88,042	$10,486,598

第18年供款共

$1,056,507

第18年利息

$353,256

第18年共還本金

$703,251

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$28,401	$59,641	$88,042	$10,426,957
218	$28,240	$59,803	$88,042	$10,367,154
219	$28,078	$59,965	$88,042	$10,307,190
220	$27,915	$60,127	$88,042	$10,247,063
221	$27,752	$60,290	$88,042	$10,186,773
222	$27,589	$60,453	$88,042	$10,126,320
223	$27,425	$60,617	$88,042	$10,065,703
224	$27,261	$60,781	$88,042	$10,004,922
225	$27,097	$60,946	$88,042	$9,943,977
226	$26,932	$61,111	$88,042	$9,882,866
227	$26,766	$61,276	$88,042	$9,821,590
228	$26,600	$61,442	$88,042	$9,760,148

第19年供款共

$1,056,507

第19年利息

$330,057

第19年共還本金

$726,450

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$26,434	$61,609	$88,042	$9,698,539
230	$26,267	$61,775	$88,042	$9,636,764
231	$26,100	$61,943	$88,042	$9,574,821
232	$25,932	$62,110	$88,042	$9,512,711
233	$25,764	$62,279	$88,042	$9,450,432
234	$25,595	$62,447	$88,042	$9,387,985
235	$25,426	$62,616	$88,042	$9,325,368
236	$25,256	$62,786	$88,042	$9,262,582
237	$25,086	$62,956	$88,042	$9,199,626
238	$24,916	$63,127	$88,042	$9,136,500
239	$24,745	$63,298	$88,042	$9,073,202
240	$24,573	$63,469	$88,042	$9,009,733

第20年供款共

$1,056,507

第20年利息

$306,092

第20年共還本金

$750,415

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$24,401	$63,641	$88,042	$8,946,092
242	$24,229	$63,813	$88,042	$8,882,279
243	$24,056	$63,986	$88,042	$8,818,293
244	$23,883	$64,159	$88,042	$8,754,134
245	$23,709	$64,333	$88,042	$8,689,801
246	$23,535	$64,507	$88,042	$8,625,293
247	$23,360	$64,682	$88,042	$8,560,611
248	$23,185	$64,857	$88,042	$8,495,754
249	$23,009	$65,033	$88,042	$8,430,721
250	$22,833	$65,209	$88,042	$8,365,512
251	$22,657	$65,386	$88,042	$8,300,126
252	$22,480	$65,563	$88,042	$8,234,564

第21年供款共

$1,056,507

第21年利息

$281,337

第21年共還本金

$775,170

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$22,302	$65,740	$88,042	$8,168,823
254	$22,124	$65,918	$88,042	$8,102,905
255	$21,945	$66,097	$88,042	$8,036,808
256	$21,766	$66,276	$88,042	$7,970,532
257	$21,587	$66,455	$88,042	$7,904,077
258	$21,407	$66,635	$88,042	$7,837,441
259	$21,226	$66,816	$88,042	$7,770,626
260	$21,045	$66,997	$88,042	$7,703,629
261	$20,864	$67,178	$88,042	$7,636,451
262	$20,682	$67,360	$88,042	$7,569,090
263	$20,500	$67,543	$88,042	$7,501,548
264	$20,317	$67,726	$88,042	$7,433,822

第22年供款共

$1,056,507

第22年利息

$255,766

第22年共還本金

$800,741

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$20,133	$67,909	$88,042	$7,365,913
266	$19,949	$68,093	$88,042	$7,297,820
267	$19,765	$68,277	$88,042	$7,229,543
268	$19,580	$68,462	$88,042	$7,161,081
269	$19,395	$68,648	$88,042	$7,092,433
270	$19,209	$68,834	$88,042	$7,023,600
271	$19,022	$69,020	$88,042	$6,954,580
272	$18,835	$69,207	$88,042	$6,885,373
273	$18,648	$69,394	$88,042	$6,815,978
274	$18,460	$69,582	$88,042	$6,746,396
275	$18,271	$69,771	$88,042	$6,676,625
276	$18,083	$69,960	$88,042	$6,606,666

第23年供款共

$1,056,507

第23年利息

$229,350

第23年共還本金

$827,157

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$17,893	$70,149	$88,042	$6,536,516
278	$17,703	$70,339	$88,042	$6,466,177
279	$17,513	$70,530	$88,042	$6,395,648
280	$17,322	$70,721	$88,042	$6,324,927
281	$17,130	$70,912	$88,042	$6,254,015
282	$16,938	$71,104	$88,042	$6,182,910
283	$16,745	$71,297	$88,042	$6,111,614
284	$16,552	$71,490	$88,042	$6,040,124
285	$16,359	$71,684	$88,042	$5,968,440
286	$16,165	$71,878	$88,042	$5,896,562
287	$15,970	$72,072	$88,042	$5,824,490
288	$15,775	$72,268	$88,042	$5,752,222

第24年供款共

$1,056,507

第24年利息

$202,064

第24年共還本金

$854,443

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$15,579	$72,463	$88,042	$5,679,759
290	$15,383	$72,660	$88,042	$5,607,099
291	$15,186	$72,856	$88,042	$5,534,243
292	$14,989	$73,054	$88,042	$5,461,189
293	$14,791	$73,252	$88,042	$5,387,938
294	$14,592	$73,450	$88,042	$5,314,488
295	$14,393	$73,649	$88,042	$5,240,839
296	$14,194	$73,848	$88,042	$5,166,991
297	$13,994	$74,048	$88,042	$5,092,943
298	$13,793	$74,249	$88,042	$5,018,694
299	$13,592	$74,450	$88,042	$4,944,244
300	$13,391	$74,652	$88,042	$4,869,592

第25年供款共

$1,056,507

第25年利息

$173,877

第25年共還本金

$882,630

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$13,188	$74,854	$88,042	$4,794,738
302	$12,986	$75,056	$88,042	$4,719,682
303	$12,782	$75,260	$88,042	$4,644,422
304	$12,579	$75,464	$88,042	$4,568,959
305	$12,374	$75,668	$88,042	$4,493,291
306	$12,169	$75,873	$88,042	$4,417,418
307	$11,964	$76,078	$88,042	$4,341,339
308	$11,758	$76,284	$88,042	$4,265,055
309	$11,551	$76,491	$88,042	$4,188,564
310	$11,344	$76,698	$88,042	$4,111,866
311	$11,136	$76,906	$88,042	$4,034,960
312	$10,928	$77,114	$88,042	$3,957,845

第26年供款共

$1,056,507

第26年利息

$144,760

第26年共還本金

$911,747

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$10,719	$77,323	$88,042	$3,880,522
314	$10,510	$77,532	$88,042	$3,802,990
315	$10,300	$77,742	$88,042	$3,725,247
316	$10,089	$77,953	$88,042	$3,647,294
317	$9,878	$78,164	$88,042	$3,569,130
318	$9,666	$78,376	$88,042	$3,490,754
319	$9,454	$78,588	$88,042	$3,412,166
320	$9,241	$78,801	$88,042	$3,333,365
321	$9,028	$79,014	$88,042	$3,254,351
322	$8,814	$79,228	$88,042	$3,175,123
323	$8,599	$79,443	$88,042	$3,095,680
324	$8,384	$79,658	$88,042	$3,016,022

第27年供款共

$1,056,507

第27年利息

$114,683

第27年共還本金

$941,824

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$8,168	$79,874	$88,042	$2,936,148
326	$7,952	$80,090	$88,042	$2,856,058
327	$7,735	$80,307	$88,042	$2,775,750
328	$7,518	$80,525	$88,042	$2,695,226
329	$7,300	$80,743	$88,042	$2,614,483
330	$7,081	$80,961	$88,042	$2,533,522
331	$6,862	$81,181	$88,042	$2,452,341
332	$6,642	$81,400	$88,042	$2,370,941
333	$6,421	$81,621	$88,042	$2,289,320
334	$6,200	$81,842	$88,042	$2,207,478
335	$5,979	$82,064	$88,042	$2,125,414
336	$5,756	$82,286	$88,042	$2,043,128

第28年供款共

$1,056,507

第28年利息

$83,614

第28年共還本金

$972,893

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,533	$82,509	$88,042	$1,960,619
338	$5,310	$82,732	$88,042	$1,877,887
339	$5,086	$82,956	$88,042	$1,794,931
340	$4,861	$83,181	$88,042	$1,711,750
341	$4,636	$83,406	$88,042	$1,628,344
342	$4,410	$83,632	$88,042	$1,544,712
343	$4,184	$83,859	$88,042	$1,460,853
344	$3,956	$84,086	$88,042	$1,376,767
345	$3,729	$84,313	$88,042	$1,292,454
346	$3,500	$84,542	$88,042	$1,207,912
347	$3,271	$84,771	$88,042	$1,123,141
348	$3,042	$85,000	$88,042	$1,038,141

第29年供款共

$1,056,507

第29年利息

$51,519

第29年共還本金

$1,004,988

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,812	$85,231	$88,042	$952,910
350	$2,581	$85,461	$88,042	$867,449
351	$2,349	$85,693	$88,042	$781,756
352	$2,117	$85,925	$88,042	$695,831
353	$1,885	$86,158	$88,042	$609,673
354	$1,651	$86,391	$88,042	$523,282
355	$1,417	$86,625	$88,042	$436,657
356	$1,183	$86,860	$88,042	$349,797
357	$947	$87,095	$88,042	$262,702
358	$711	$87,331	$88,042	$175,372
359	$475	$87,567	$88,042	$87,804
360	$238	$87,804	$88,042	$0

第30年供款共

$1,056,507

第30年利息

$18,366

第30年共還本金

$1,038,141

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$19,795,206

免責聲明

筍盤推介

按揭保險費
info