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$20,752,474

每月供款
$92,841

首期

$-13,000,000

總貸款額

$21,000,000

總利息

$12,422,474

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-12,670,000

按月供比率計算

$185,680

置業成本總預算

HK$-12,670,000

首期

$-13,000,000
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

$185,680

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

大埔雲滙第02期第10座

thumb_up

雲滙第02期 **月租2萬，價可商議，兩房連露台，租金回報高，租務市旺。銀行水浸，投資自住首選！限時看樓，快者得！

實

457 呎

@17,899

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

售$818 萬

實

457 呎

@17,899

售$818 萬

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

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

馬鞍山嵐岸第05座

thumb_up

馬鞍山嵐岸高層東南大兩房

實

523 呎

@14,340

建

699 呎

@10,730

local_fire_department 至HIT

售$750 萬

實

523 呎

@14,340

建

699 呎

@10,730

售$750 萬

local_fire_department 至HIT

馬鞍山泓碧第02座 ###罕有梗廚戶型,高層全海景,絕無僅有,半新樓,即買即住###

thumb_up

泓碧第02座 ###罕有梗廚戶型,高層全海景,絕無僅有,半新樓,即買即住###

實

511 呎

@15,460

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$790 萬

實

511 呎

@15,460

售$790 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

馬鞍山海典灣第05座

thumb_up

罕有放盤

實

561 呎

@14,260

建

756 呎

@10,582

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

561 呎

@14,260

建

756 呎

@10,582

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

西貢逸瓏園

thumb_up

西貢逸瓏園

實

669 呎

@13,453

local_offer 低水筍價

售$900 萬

實

669 呎

@13,453

售$900 萬

local_offer 低水筍價

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

馬鞍山迎海第02期星灣第19座

thumb_up

真實筍盤迎海靚裝兩房

實

511 呎

@14,677

local_fire_department 至HIT

售$750 萬

實

511 呎

@14,677

售$750 萬

local_fire_department 至HIT

KOL實拍

沙田碧濤花園第01期第02座百利閣

thumb_up

高層河景靚裝修還價即成

實

849 呎

@9,305

建

1,217 呎

@6,491

local_fire_department 至HIT flight_takeoff 移民急讓

售$790 萬

實

849 呎

@9,305

建

1,217 呎

@6,491

售$790 萬

local_fire_department 至HIT flight_takeoff 移民急讓

大埔嘉熙第06座

thumb_up

[[新發展]]海濱生活社區-高質1房,連284'天台; 升級之選 !

實

336 呎

@23,810

local_fire_department 至HIT real_estate_agent 罕有放盤

售$800 萬

實

336 呎

@23,810

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

清水灣陳屋村

thumb_up

Nicely Renovated House

實

700 呎

@10,000

建

700 呎

@10,000

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$700 萬

實

700 呎

@10,000

建

700 呎

@10,000

售$700 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

VR實景

粉嶺牽晴間第12座

thumb_up

孟母三遷，業主割愛賣樓【世紀21奇豐獨家代理】

實

714 呎

@12,185

建

978 呎

@8,896

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$870 萬

實

714 呎

@12,185

建

978 呎

@8,896

售$870 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$125,684	$96,578	$79,143	$67,544
1.500	$130,356	$101,335	$83,987	$72,475
2.000	$135,137	$106,236	$89,009	$77,620
2.500	$140,026	$111,280	$94,210	$82,975
3.000	$145,022	$116,465	$99,584	$88,537
3.375	$148,840	$120,447	$103,728	$92,840
3.500	$150,125	$121,792	$105,131	$94,299
4.000	$155,334	$127,256	$110,846	$100,257
4.500	$160,649	$132,856	$116,725	$106,404
5.000	$166,067	$138,591	$122,764	$112,733
5.500	$171,588	$144,456	$128,958	$119,236
6.000	$177,210	$150,451	$135,303	$125,906

每月供款$92,841

年期

30年

貸款金額

$21,000,000

總利息

$12,422,474

總貸款連利息

$33,422,474

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$59,063	$33,778	$92,840	$20,966,222
2	$58,968	$33,873	$92,840	$20,932,350
3	$58,872	$33,968	$92,840	$20,898,382
4	$58,777	$34,064	$92,840	$20,864,318
5	$58,681	$34,159	$92,840	$20,830,159
6	$58,585	$34,255	$92,840	$20,795,903
7	$58,488	$34,352	$92,840	$20,761,552
8	$58,392	$34,448	$92,840	$20,727,103
9	$58,295	$34,545	$92,840	$20,692,558
10	$58,198	$34,642	$92,840	$20,657,916
11	$58,100	$34,740	$92,840	$20,623,176
12	$58,003	$34,838	$92,840	$20,588,338

第1年供款共

$1,114,082

第1年利息

$702,421

第1年共還本金

$411,662

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$57,905	$34,936	$92,840	$20,553,403
14	$57,806	$35,034	$92,840	$20,518,369
15	$57,708	$35,132	$92,840	$20,483,237
16	$57,609	$35,231	$92,840	$20,448,006
17	$57,510	$35,330	$92,840	$20,412,676
18	$57,411	$35,430	$92,840	$20,377,246
19	$57,311	$35,529	$92,840	$20,341,717
20	$57,211	$35,629	$92,840	$20,306,088
21	$57,111	$35,729	$92,840	$20,270,358
22	$57,010	$35,830	$92,840	$20,234,529
23	$56,910	$35,931	$92,840	$20,198,598
24	$56,809	$36,032	$92,840	$20,162,566

第2年供款共

$1,114,082

第2年利息

$688,310

第2年共還本金

$425,772

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$56,707	$36,133	$92,840	$20,126,433
26	$56,606	$36,235	$92,840	$20,090,199
27	$56,504	$36,337	$92,840	$20,053,862
28	$56,401	$36,439	$92,840	$20,017,423
29	$56,299	$36,541	$92,840	$19,980,882
30	$56,196	$36,644	$92,840	$19,944,238
31	$56,093	$36,747	$92,840	$19,907,491
32	$55,990	$36,850	$92,840	$19,870,641
33	$55,886	$36,954	$92,840	$19,833,687
34	$55,782	$37,058	$92,840	$19,796,629
35	$55,678	$37,162	$92,840	$19,759,467
36	$55,574	$37,267	$92,840	$19,722,200

第3年供款共

$1,114,082

第3年利息

$673,716

第3年共還本金

$440,366

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$55,469	$37,372	$92,840	$19,684,828
38	$55,364	$37,477	$92,840	$19,647,352
39	$55,258	$37,582	$92,840	$19,609,770
40	$55,152	$37,688	$92,840	$19,572,082
41	$55,046	$37,794	$92,840	$19,534,288
42	$54,940	$37,900	$92,840	$19,496,388
43	$54,834	$38,007	$92,840	$19,458,382
44	$54,727	$38,114	$92,840	$19,420,268
45	$54,620	$38,221	$92,840	$19,382,048
46	$54,512	$38,328	$92,840	$19,343,719
47	$54,404	$38,436	$92,840	$19,305,283
48	$54,296	$38,544	$92,840	$19,266,739

第4年供款共

$1,114,082

第4年利息

$658,622

第4年共還本金

$455,461

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$54,188	$38,652	$92,840	$19,228,087
50	$54,079	$38,761	$92,840	$19,189,326
51	$53,970	$38,870	$92,840	$19,150,455
52	$53,861	$38,980	$92,840	$19,111,476
53	$53,751	$39,089	$92,840	$19,072,387
54	$53,641	$39,199	$92,840	$19,033,187
55	$53,531	$39,309	$92,840	$18,993,878
56	$53,420	$39,420	$92,840	$18,954,458
57	$53,309	$39,531	$92,840	$18,914,927
58	$53,198	$39,642	$92,840	$18,875,285
59	$53,087	$39,753	$92,840	$18,835,532
60	$52,975	$39,865	$92,840	$18,795,667

第5年供款共

$1,114,082

第5年利息

$643,010

第5年共還本金

$471,073

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$52,863	$39,977	$92,840	$18,755,689
62	$52,750	$40,090	$92,840	$18,715,599
63	$52,638	$40,203	$92,840	$18,675,397
64	$52,525	$40,316	$92,840	$18,635,081
65	$52,411	$40,429	$92,840	$18,594,652
66	$52,297	$40,543	$92,840	$18,554,109
67	$52,183	$40,657	$92,840	$18,513,453
68	$52,069	$40,771	$92,840	$18,472,682
69	$51,954	$40,886	$92,840	$18,431,796
70	$51,839	$41,001	$92,840	$18,390,795
71	$51,724	$41,116	$92,840	$18,349,679
72	$51,608	$41,232	$92,840	$18,308,447

第6年供款共

$1,114,082

第6年利息

$626,863

第6年共還本金

$487,220

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$51,493	$41,348	$92,840	$18,267,099
74	$51,376	$41,464	$92,840	$18,225,635
75	$51,260	$41,581	$92,840	$18,184,055
76	$51,143	$41,698	$92,840	$18,142,357
77	$51,025	$41,815	$92,840	$18,100,543
78	$50,908	$41,932	$92,840	$18,058,610
79	$50,790	$42,050	$92,840	$18,016,560
80	$50,672	$42,169	$92,840	$17,974,391
81	$50,553	$42,287	$92,840	$17,932,104
82	$50,434	$42,406	$92,840	$17,889,698
83	$50,315	$42,525	$92,840	$17,847,172
84	$50,195	$42,645	$92,840	$17,804,527

第7年供款共

$1,114,082

第7年利息

$610,163

第7年共還本金

$503,920

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$50,075	$42,765	$92,840	$17,761,762
86	$49,955	$42,885	$92,840	$17,718,877
87	$49,834	$43,006	$92,840	$17,675,871
88	$49,713	$43,127	$92,840	$17,632,744
89	$49,592	$43,248	$92,840	$17,589,496
90	$49,470	$43,370	$92,840	$17,546,126
91	$49,348	$43,492	$92,840	$17,502,635
92	$49,226	$43,614	$92,840	$17,459,021
93	$49,103	$43,737	$92,840	$17,415,284
94	$48,980	$43,860	$92,840	$17,371,424
95	$48,857	$43,983	$92,840	$17,327,441
96	$48,733	$44,107	$92,840	$17,283,334

第8年供款共

$1,114,082

第8年利息

$592,890

第8年共還本金

$521,193

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$48,609	$44,231	$92,840	$17,239,104
98	$48,485	$44,355	$92,840	$17,194,748
99	$48,360	$44,480	$92,840	$17,150,268
100	$48,235	$44,605	$92,840	$17,105,663
101	$48,110	$44,731	$92,840	$17,060,933
102	$47,984	$44,856	$92,840	$17,016,076
103	$47,858	$44,982	$92,840	$16,971,094
104	$47,731	$45,109	$92,840	$16,925,985
105	$47,604	$45,236	$92,840	$16,880,749
106	$47,477	$45,363	$92,840	$16,835,386
107	$47,350	$45,491	$92,840	$16,789,895
108	$47,222	$45,619	$92,840	$16,744,277

第9年供款共

$1,114,082

第9年利息

$575,025

第9年共還本金

$539,058

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$47,093	$45,747	$92,840	$16,698,530
110	$46,965	$45,876	$92,840	$16,652,654
111	$46,836	$46,005	$92,840	$16,606,650
112	$46,706	$46,134	$92,840	$16,560,516
113	$46,576	$46,264	$92,840	$16,514,252
114	$46,446	$46,394	$92,840	$16,467,858
115	$46,316	$46,524	$92,840	$16,421,334
116	$46,185	$46,655	$92,840	$16,374,678
117	$46,054	$46,786	$92,840	$16,327,892
118	$45,922	$46,918	$92,840	$16,280,974
119	$45,790	$47,050	$92,840	$16,233,924
120	$45,658	$47,182	$92,840	$16,186,742

第10年供款共

$1,114,082

第10年利息

$556,547

第10年共還本金

$557,535

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$45,525	$47,315	$92,840	$16,139,427
122	$45,392	$47,448	$92,840	$16,091,979
123	$45,259	$47,582	$92,840	$16,044,397
124	$45,125	$47,715	$92,840	$15,996,682
125	$44,991	$47,850	$92,840	$15,948,832
126	$44,856	$47,984	$92,840	$15,900,848
127	$44,721	$48,119	$92,840	$15,852,729
128	$44,586	$48,254	$92,840	$15,804,475
129	$44,450	$48,390	$92,840	$15,756,085
130	$44,314	$48,526	$92,840	$15,707,558
131	$44,178	$48,663	$92,840	$15,658,896
132	$44,041	$48,800	$92,840	$15,610,096

第11年供款共

$1,114,082

第11年利息

$537,437

第11年共還本金

$576,646

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$43,903	$48,937	$92,840	$15,561,159
134	$43,766	$49,074	$92,840	$15,512,085
135	$43,628	$49,212	$92,840	$15,462,872
136	$43,489	$49,351	$92,840	$15,413,522
137	$43,351	$49,490	$92,840	$15,364,032
138	$43,211	$49,629	$92,840	$15,314,403
139	$43,072	$49,768	$92,840	$15,264,635
140	$42,932	$49,908	$92,840	$15,214,726
141	$42,791	$50,049	$92,840	$15,164,677
142	$42,651	$50,190	$92,840	$15,114,488
143	$42,509	$50,331	$92,840	$15,064,157
144	$42,368	$50,472	$92,840	$15,013,685

第12年供款共

$1,114,082

第12年利息

$517,671

第12年共還本金

$596,411

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$42,226	$50,614	$92,840	$14,963,071
146	$42,084	$50,757	$92,840	$14,912,314
147	$41,941	$50,899	$92,840	$14,861,415
148	$41,798	$51,042	$92,840	$14,810,372
149	$41,654	$51,186	$92,840	$14,759,186
150	$41,510	$51,330	$92,840	$14,707,856
151	$41,366	$51,474	$92,840	$14,656,382
152	$41,221	$51,619	$92,840	$14,604,763
153	$41,076	$51,764	$92,840	$14,552,998
154	$40,930	$51,910	$92,840	$14,501,088
155	$40,784	$52,056	$92,840	$14,449,033
156	$40,638	$52,202	$92,840	$14,396,830

第13年供款共

$1,114,082

第13年利息

$497,228

第13年共還本金

$616,854

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$40,491	$52,349	$92,840	$14,344,481
158	$40,344	$52,496	$92,840	$14,291,985
159	$40,196	$52,644	$92,840	$14,239,341
160	$40,048	$52,792	$92,840	$14,186,549
161	$39,900	$52,941	$92,840	$14,133,608
162	$39,751	$53,089	$92,840	$14,080,519
163	$39,601	$53,239	$92,840	$14,027,280
164	$39,452	$53,388	$92,840	$13,973,892
165	$39,302	$53,539	$92,840	$13,920,353
166	$39,151	$53,689	$92,840	$13,866,664
167	$39,000	$53,840	$92,840	$13,812,824
168	$38,849	$53,992	$92,840	$13,758,832

第14年供款共

$1,114,082

第14年利息

$476,084

第14年共還本金

$637,998

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$38,697	$54,143	$92,840	$13,704,688
170	$38,544	$54,296	$92,840	$13,650,393
171	$38,392	$54,448	$92,840	$13,595,944
172	$38,239	$54,602	$92,840	$13,541,343
173	$38,085	$54,755	$92,840	$13,486,587
174	$37,931	$54,909	$92,840	$13,431,678
175	$37,777	$55,064	$92,840	$13,376,615
176	$37,622	$55,218	$92,840	$13,321,396
177	$37,466	$55,374	$92,840	$13,266,022
178	$37,311	$55,530	$92,840	$13,210,493
179	$37,155	$55,686	$92,840	$13,154,807
180	$36,998	$55,842	$92,840	$13,098,965

第15年供款共

$1,114,082

第15年利息

$454,215

第15年共還本金

$659,867

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$36,841	$55,999	$92,840	$13,042,965
182	$36,683	$56,157	$92,840	$12,986,809
183	$36,525	$56,315	$92,840	$12,930,494
184	$36,367	$56,473	$92,840	$12,874,021
185	$36,208	$56,632	$92,840	$12,817,389
186	$36,049	$56,791	$92,840	$12,760,597
187	$35,889	$56,951	$92,840	$12,703,646
188	$35,729	$57,111	$92,840	$12,646,535
189	$35,568	$57,272	$92,840	$12,589,263
190	$35,407	$57,433	$92,840	$12,531,830
191	$35,246	$57,594	$92,840	$12,474,236
192	$35,084	$57,756	$92,840	$12,416,479

第16年供款共

$1,114,082

第16年利息

$431,597

第16年共還本金

$682,485

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$34,921	$57,919	$92,840	$12,358,561
194	$34,758	$58,082	$92,840	$12,300,479
195	$34,595	$58,245	$92,840	$12,242,234
196	$34,431	$58,409	$92,840	$12,183,825
197	$34,267	$58,573	$92,840	$12,125,252
198	$34,102	$58,738	$92,840	$12,066,514
199	$33,937	$58,903	$92,840	$12,007,611
200	$33,771	$59,069	$92,840	$11,948,542
201	$33,605	$59,235	$92,840	$11,889,307
202	$33,439	$59,402	$92,840	$11,829,905
203	$33,272	$59,569	$92,840	$11,770,337
204	$33,104	$59,736	$92,840	$11,710,601

第17年供款共

$1,114,082

第17年利息

$408,204

第17年共還本金

$705,879

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$32,936	$59,904	$92,840	$11,650,696
206	$32,768	$60,073	$92,840	$11,590,624
207	$32,599	$60,242	$92,840	$11,530,382
208	$32,429	$60,411	$92,840	$11,469,971
209	$32,259	$60,581	$92,840	$11,409,390
210	$32,089	$60,751	$92,840	$11,348,639
211	$31,918	$60,922	$92,840	$11,287,717
212	$31,747	$61,094	$92,840	$11,226,623
213	$31,575	$61,265	$92,840	$11,165,358
214	$31,403	$61,438	$92,840	$11,103,920
215	$31,230	$61,610	$92,840	$11,042,310
216	$31,056	$61,784	$92,840	$10,980,526

第18年供款共

$1,114,082

第18年利息

$384,008

第18年共還本金

$730,074

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$30,883	$61,957	$92,840	$10,918,569
218	$30,708	$62,132	$92,840	$10,856,437
219	$30,534	$62,306	$92,840	$10,794,131
220	$30,358	$62,482	$92,840	$10,731,649
221	$30,183	$62,657	$92,840	$10,668,991
222	$30,007	$62,834	$92,840	$10,606,158
223	$29,830	$63,010	$92,840	$10,543,147
224	$29,653	$63,188	$92,840	$10,479,960
225	$29,475	$63,365	$92,840	$10,416,594
226	$29,297	$63,544	$92,840	$10,353,051
227	$29,118	$63,722	$92,840	$10,289,329
228	$28,939	$63,901	$92,840	$10,225,427

第19年供款共

$1,114,082

第19年利息

$358,983

第19年共還本金

$755,099

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$28,759	$64,081	$92,840	$10,161,346
230	$28,579	$64,261	$92,840	$10,097,085
231	$28,398	$64,442	$92,840	$10,032,642
232	$28,217	$64,623	$92,840	$9,968,019
233	$28,035	$64,805	$92,840	$9,903,214
234	$27,853	$64,987	$92,840	$9,838,227
235	$27,670	$65,170	$92,840	$9,773,056
236	$27,487	$65,353	$92,840	$9,707,703
237	$27,303	$65,537	$92,840	$9,642,166
238	$27,119	$65,722	$92,840	$9,576,444
239	$26,934	$65,906	$92,840	$9,510,537
240	$26,748	$66,092	$92,840	$9,444,446

第20年供款共

$1,114,082

第20年利息

$333,101

第20年共還本金

$780,982

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$26,563	$66,278	$92,840	$9,378,168
242	$26,376	$66,464	$92,840	$9,311,704
243	$26,189	$66,651	$92,840	$9,245,053
244	$26,002	$66,838	$92,840	$9,178,214
245	$25,814	$67,026	$92,840	$9,111,188
246	$25,625	$67,215	$92,840	$9,043,973
247	$25,436	$67,404	$92,840	$8,976,569
248	$25,247	$67,594	$92,840	$8,908,975
249	$25,056	$67,784	$92,840	$8,841,192
250	$24,866	$67,974	$92,840	$8,773,217
251	$24,675	$68,166	$92,840	$8,705,052
252	$24,483	$68,357	$92,840	$8,636,694

第21年供款共

$1,114,082

第21年利息

$306,331

第21年共還本金

$807,751

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$24,291	$68,550	$92,840	$8,568,145
254	$24,098	$68,742	$92,840	$8,499,403
255	$23,905	$68,936	$92,840	$8,430,467
256	$23,711	$69,130	$92,840	$8,361,337
257	$23,516	$69,324	$92,840	$8,292,013
258	$23,321	$69,519	$92,840	$8,222,495
259	$23,126	$69,714	$92,840	$8,152,780
260	$22,930	$69,911	$92,840	$8,082,870
261	$22,733	$70,107	$92,840	$8,012,762
262	$22,536	$70,304	$92,840	$7,942,458
263	$22,338	$70,502	$92,840	$7,871,956
264	$22,140	$70,700	$92,840	$7,801,256

第22年供款共

$1,114,082

第22年利息

$278,644

第22年共還本金

$835,439

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$21,941	$70,899	$92,840	$7,730,357
266	$21,742	$71,099	$92,840	$7,659,258
267	$21,542	$71,299	$92,840	$7,587,960
268	$21,341	$71,499	$92,840	$7,516,460
269	$21,140	$71,700	$92,840	$7,444,760
270	$20,938	$71,902	$92,840	$7,372,858
271	$20,736	$72,104	$92,840	$7,300,754
272	$20,533	$72,307	$92,840	$7,228,448
273	$20,330	$72,510	$92,840	$7,155,937
274	$20,126	$72,714	$92,840	$7,083,223
275	$19,922	$72,919	$92,840	$7,010,305
276	$19,716	$73,124	$92,840	$6,937,181

第23年供款共

$1,114,082

第23年利息

$250,008

第23年共還本金

$864,075

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$19,511	$73,329	$92,840	$6,863,852
278	$19,305	$73,536	$92,840	$6,790,316
279	$19,098	$73,742	$92,840	$6,716,573
280	$18,890	$73,950	$92,840	$6,642,624
281	$18,682	$74,158	$92,840	$6,568,466
282	$18,474	$74,366	$92,840	$6,494,099
283	$18,265	$74,576	$92,840	$6,419,524
284	$18,055	$74,785	$92,840	$6,344,739
285	$17,845	$74,996	$92,840	$6,269,743
286	$17,634	$75,207	$92,840	$6,194,536
287	$17,422	$75,418	$92,840	$6,119,118
288	$17,210	$75,630	$92,840	$6,043,488

第24年供款共

$1,114,082

第24年利息

$220,390

第24年共還本金

$893,693

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$16,997	$75,843	$92,840	$5,967,645
290	$16,784	$76,056	$92,840	$5,891,589
291	$16,570	$76,270	$92,840	$5,815,319
292	$16,356	$76,485	$92,840	$5,738,834
293	$16,140	$76,700	$92,840	$5,662,135
294	$15,925	$76,915	$92,840	$5,585,219
295	$15,708	$77,132	$92,840	$5,508,087
296	$15,491	$77,349	$92,840	$5,430,739
297	$15,274	$77,566	$92,840	$5,353,172
298	$15,056	$77,784	$92,840	$5,275,388
299	$14,837	$78,003	$92,840	$5,197,385
300	$14,618	$78,223	$92,840	$5,119,162

第25年供款共

$1,114,082

第25年利息

$189,757

第25年共還本金

$924,326

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$14,398	$78,443	$92,840	$5,040,720
302	$14,177	$78,663	$92,840	$4,962,057
303	$13,956	$78,884	$92,840	$4,883,172
304	$13,734	$79,106	$92,840	$4,804,066
305	$13,511	$79,329	$92,840	$4,724,737
306	$13,288	$79,552	$92,840	$4,645,185
307	$13,065	$79,776	$92,840	$4,565,410
308	$12,840	$80,000	$92,840	$4,485,410
309	$12,615	$80,225	$92,840	$4,405,185
310	$12,390	$80,451	$92,840	$4,324,734
311	$12,163	$80,677	$92,840	$4,244,057
312	$11,936	$80,904	$92,840	$4,163,153

第26年供款共

$1,114,082

第26年利息

$158,073

第26年共還本金

$956,009

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$11,709	$81,131	$92,840	$4,082,022
314	$11,481	$81,360	$92,840	$4,000,662
315	$11,252	$81,588	$92,840	$3,919,074
316	$11,022	$81,818	$92,840	$3,837,256
317	$10,792	$82,048	$92,840	$3,755,208
318	$10,562	$82,279	$92,840	$3,672,930
319	$10,330	$82,510	$92,840	$3,590,420
320	$10,098	$82,742	$92,840	$3,507,677
321	$9,865	$82,975	$92,840	$3,424,703
322	$9,632	$83,208	$92,840	$3,341,494
323	$9,398	$83,442	$92,840	$3,258,052
324	$9,163	$83,677	$92,840	$3,174,375

第27年供款共

$1,114,082

第27年利息

$125,304

第27年共還本金

$988,778

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$8,928	$83,912	$92,840	$3,090,463
326	$8,692	$84,148	$92,840	$3,006,315
327	$8,455	$84,385	$92,840	$2,921,930
328	$8,218	$84,622	$92,840	$2,837,307
329	$7,980	$84,860	$92,840	$2,752,447
330	$7,741	$85,099	$92,840	$2,667,348
331	$7,502	$85,338	$92,840	$2,582,010
332	$7,262	$85,578	$92,840	$2,496,432
333	$7,021	$85,819	$92,840	$2,410,613
334	$6,780	$86,060	$92,840	$2,324,552
335	$6,538	$86,302	$92,840	$2,238,250
336	$6,295	$86,545	$92,840	$2,151,705

第28年供款共

$1,114,082

第28年利息

$91,412

第28年共還本金

$1,022,670

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,052	$86,789	$92,840	$2,064,916
338	$5,808	$87,033	$92,840	$1,977,884
339	$5,563	$87,277	$92,840	$1,890,606
340	$5,317	$87,523	$92,840	$1,803,083
341	$5,071	$87,769	$92,840	$1,715,314
342	$4,824	$88,016	$92,840	$1,627,298
343	$4,577	$88,263	$92,840	$1,539,035
344	$4,329	$88,512	$92,840	$1,450,523
345	$4,080	$88,761	$92,840	$1,361,763
346	$3,830	$89,010	$92,840	$1,272,752
347	$3,580	$89,261	$92,840	$1,183,492
348	$3,329	$89,512	$92,840	$1,093,980

第29年供款共

$1,114,082

第29年利息

$56,358

第29年共還本金

$1,057,725

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,077	$89,763	$92,840	$1,004,217
350	$2,824	$90,016	$92,840	$914,201
351	$2,571	$90,269	$92,840	$823,932
352	$2,317	$90,523	$92,840	$733,409
353	$2,063	$90,777	$92,840	$642,632
354	$1,807	$91,033	$92,840	$551,599
355	$1,551	$91,289	$92,840	$460,310
356	$1,295	$91,546	$92,840	$368,764
357	$1,037	$91,803	$92,840	$276,961
358	$779	$92,061	$92,840	$184,900
359	$520	$92,320	$92,840	$92,580
360	$260	$92,580	$92,840	$0

第30年供款共

$1,114,082

第30年利息

$20,102

第30年共還本金

$1,093,980

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$20,752,474

免責聲明

筍盤推介

按揭保險費
info