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$17,609,242

每月供款
$67,582

首期

$-7,050,000

總貸款額

$15,050,000

總利息

$9,279,242

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-6,720,000

按月供比率計算

$135,162

置業成本總預算

HK$-6,720,000

首期

$-7,050,000
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

$135,162

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

沙田玖瓏山日瓏閣第02座

thumb_up

迎接奢華生活,盡在玖瓏山

實

663 呎

@11,765

verified 首置必買

售$780 萬

實

663 呎

@11,765

售$780 萬

verified 首置必買

馬鞍山迎海第04期駿岸第08座

thumb_up

實用2房, 企理裝修, 即買即住

實

501 呎

@15,968

local_fire_department 至HIT

售$800 萬

實

501 呎

@15,968

售$800 萬

local_fire_department 至HIT

馬鞍山迎海第02期星灣第21座

thumb_up

全新翻新2房烏溪沙馬鐵上蓋, 包入牆傢俬+發展商電器, 採光一流, 梗廚有露台, 情侶小家庭必搶盤, 好客可傾 (已租)

實

511 呎

@15,656

verified 首置必買

售$800 萬

實

511 呎

@15,656

售$800 萬

verified 首置必買

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

沙田碧濤花園

thumb_up

罕有馬場河景 3房必選

實

739 呎

@9,986

建

1,029 呎

@7,172

local_fire_department 至HIT transfer_within_a_station 人才必選

售$738 萬

實

739 呎

@9,986

建

1,029 呎

@7,172

售$738 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

VR實景

馬鞍山天宇海

thumb_up

天宇海罕有特色花園

實

760 呎

@11,316

建

1,001 呎

@8,591

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

售$860 萬

實

760 呎

@11,316

建

1,001 呎

@8,591

售$860 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

KOL實拍 VR實景

馬鞍山曉峰灣畔###極高層特色露台戶,全海景靚裝3房,歡迎查詢###還價即成

thumb_up

曉峰灣畔###極高層特色露台戶,全海景靚裝3房,歡迎查詢###還價即成

實

684 呎

@11,667

建

901 呎

@8,857

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

售$798 萬

實

684 呎

@11,667

建

901 呎

@8,857

售$798 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 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

西貢 ~優質屋苑~優質管理~市中心,樓齡新~

thumb_up

逸瓏園

實

667 呎

@13,493

local_fire_department 至HIT

售$900 萬

實

667 呎

@13,493

售$900 萬

local_fire_department 至HIT

沙田富豪花園

thumb_up

風水屋連靚車位~住到風生水起~👍

實

831 呎

@9,025

建

1,125 呎

@6,667

hotel_class 樓王

售$750 萬

實

831 呎

@9,025

建

1,125 呎

@6,667

售$750 萬

hotel_class 樓王

牛池灣曉暉花園第05座

thumb_up

半山高層單邊樓皇-極罕之選

實

686 呎

@12,391

建

895 呎

@9,497

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

售$850 萬

實

686 呎

@12,391

建

895 呎

@9,497

售$850 萬

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

粉嶺牽晴間第07座

thumb_up

牽晴間3房東南極唯罕有

實

578 呎

@12,457

建

788 呎

@9,137

real_estate_agent 罕有放盤 hotel_class 樓王

售$720 萬

實

578 呎

@12,457

建

788 呎

@9,137

售$720 萬

real_estate_agent 罕有放盤 hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$90,073	$69,214	$56,719	$48,407
1.500	$93,422	$72,623	$60,190	$51,941
2.000	$96,848	$76,135	$63,790	$55,628
2.500	$100,352	$79,750	$67,517	$59,466
3.000	$103,933	$83,467	$71,369	$63,451
3.500	$107,590	$87,284	$75,344	$67,581
4.000	$111,323	$91,200	$79,439	$71,851
4.500	$115,131	$95,214	$83,653	$76,256
5.000	$119,014	$99,323	$87,981	$80,792
5.500	$122,971	$103,527	$92,420	$85,452
6.000	$127,000	$107,823	$96,967	$90,232

每月供款$67,582

年期

30年

貸款金額

$15,050,000

總利息

$9,279,242

總貸款連利息

$24,329,242

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$43,896	$23,685	$67,581	$15,026,315
2	$43,827	$23,754	$67,581	$15,002,560
3	$43,757	$23,824	$67,581	$14,978,736
4	$43,688	$23,893	$67,581	$14,954,843
5	$43,618	$23,963	$67,581	$14,930,880
6	$43,548	$24,033	$67,581	$14,906,847
7	$43,478	$24,103	$67,581	$14,882,744
8	$43,408	$24,173	$67,581	$14,858,571
9	$43,337	$24,244	$67,581	$14,834,328
10	$43,267	$24,314	$67,581	$14,810,013
11	$43,196	$24,385	$67,581	$14,785,628
12	$43,125	$24,456	$67,581	$14,761,171

第1年供款共

$810,975

第1年利息

$522,146

第1年共還本金

$288,829

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$43,053	$24,528	$67,581	$14,736,643
14	$42,982	$24,599	$67,581	$14,712,044
15	$42,910	$24,671	$67,581	$14,687,373
16	$42,838	$24,743	$67,581	$14,662,630
17	$42,766	$24,815	$67,581	$14,637,815
18	$42,694	$24,888	$67,581	$14,612,927
19	$42,621	$24,960	$67,581	$14,587,967
20	$42,548	$25,033	$67,581	$14,562,934
21	$42,475	$25,106	$67,581	$14,537,828
22	$42,402	$25,179	$67,581	$14,512,649
23	$42,329	$25,253	$67,581	$14,487,396
24	$42,255	$25,326	$67,581	$14,462,070

第2年供款共

$810,975

第2年利息

$511,873

第2年共還本金

$299,102

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$42,181	$25,400	$67,581	$14,436,670
26	$42,107	$25,474	$67,581	$14,411,195
27	$42,033	$25,549	$67,581	$14,385,647
28	$41,958	$25,623	$67,581	$14,360,024
29	$41,883	$25,698	$67,581	$14,334,326
30	$41,808	$25,773	$67,581	$14,308,553
31	$41,733	$25,848	$67,581	$14,282,705
32	$41,658	$25,923	$67,581	$14,256,782
33	$41,582	$25,999	$67,581	$14,230,783
34	$41,506	$26,075	$67,581	$14,204,708
35	$41,430	$26,151	$67,581	$14,178,557
36	$41,354	$26,227	$67,581	$14,152,330

第3年供款共

$810,975

第3年利息

$501,235

第3年共還本金

$309,740

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$41,278	$26,304	$67,581	$14,126,026
38	$41,201	$26,380	$67,581	$14,099,646
39	$41,124	$26,457	$67,581	$14,073,189
40	$41,047	$26,534	$67,581	$14,046,654
41	$40,969	$26,612	$67,581	$14,020,043
42	$40,892	$26,689	$67,581	$13,993,353
43	$40,814	$26,767	$67,581	$13,966,586
44	$40,736	$26,845	$67,581	$13,939,741
45	$40,658	$26,924	$67,581	$13,912,817
46	$40,579	$27,002	$67,581	$13,885,815
47	$40,500	$27,081	$67,581	$13,858,734
48	$40,421	$27,160	$67,581	$13,831,574

第4年供款共

$810,975

第4年利息

$490,219

第4年共還本金

$320,756

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$40,342	$27,239	$67,581	$13,804,335
50	$40,263	$27,319	$67,581	$13,777,016
51	$40,183	$27,398	$67,581	$13,749,618
52	$40,103	$27,478	$67,581	$13,722,140
53	$40,023	$27,558	$67,581	$13,694,581
54	$39,943	$27,639	$67,581	$13,666,943
55	$39,862	$27,719	$67,581	$13,639,223
56	$39,781	$27,800	$67,581	$13,611,423
57	$39,700	$27,881	$67,581	$13,583,542
58	$39,619	$27,963	$67,581	$13,555,579
59	$39,537	$28,044	$67,581	$13,527,535
60	$39,455	$28,126	$67,581	$13,499,409

第5年供款共

$810,975

第5年利息

$478,810

第5年共還本金

$332,164

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$39,373	$28,208	$67,581	$13,471,201
62	$39,291	$28,290	$67,581	$13,442,911
63	$39,208	$28,373	$67,581	$13,414,539
64	$39,126	$28,455	$67,581	$13,386,083
65	$39,043	$28,538	$67,581	$13,357,545
66	$38,960	$28,622	$67,581	$13,328,923
67	$38,876	$28,705	$67,581	$13,300,218
68	$38,792	$28,789	$67,581	$13,271,429
69	$38,708	$28,873	$67,581	$13,242,556
70	$38,624	$28,957	$67,581	$13,213,599
71	$38,540	$29,042	$67,581	$13,184,557
72	$38,455	$29,126	$67,581	$13,155,431

第6年供款共

$810,975

第6年利息

$466,996

第6年共還本金

$343,979

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$38,370	$29,211	$67,581	$13,126,220
74	$38,285	$29,296	$67,581	$13,096,923
75	$38,199	$29,382	$67,581	$13,067,541
76	$38,114	$29,468	$67,581	$13,038,074
77	$38,028	$29,554	$67,581	$13,008,520
78	$37,942	$29,640	$67,581	$12,978,881
79	$37,855	$29,726	$67,581	$12,949,154
80	$37,768	$29,813	$67,581	$12,919,342
81	$37,681	$29,900	$67,581	$12,889,442
82	$37,594	$29,987	$67,581	$12,859,455
83	$37,507	$30,074	$67,581	$12,829,380
84	$37,419	$30,162	$67,581	$12,799,218

第7年供款共

$810,975

第7年利息

$454,762

第7年共還本金

$356,213

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$37,331	$30,250	$67,581	$12,768,968
86	$37,243	$30,338	$67,581	$12,738,630
87	$37,154	$30,427	$67,581	$12,708,203
88	$37,066	$30,516	$67,581	$12,677,687
89	$36,977	$30,605	$67,581	$12,647,082
90	$36,887	$30,694	$67,581	$12,616,388
91	$36,798	$30,783	$67,581	$12,585,605
92	$36,708	$30,873	$67,581	$12,554,732
93	$36,618	$30,963	$67,581	$12,523,769
94	$36,528	$31,054	$67,581	$12,492,715
95	$36,437	$31,144	$67,581	$12,461,571
96	$36,346	$31,235	$67,581	$12,430,336

第8年供款共

$810,975

第8年利息

$442,092

第8年共還本金

$368,882

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$36,255	$31,326	$67,581	$12,399,010
98	$36,164	$31,417	$67,581	$12,367,592
99	$36,072	$31,509	$67,581	$12,336,083
100	$35,980	$31,601	$67,581	$12,304,482
101	$35,888	$31,693	$67,581	$12,272,789
102	$35,796	$31,786	$67,581	$12,241,004
103	$35,703	$31,878	$67,581	$12,209,125
104	$35,610	$31,971	$67,581	$12,177,154
105	$35,517	$32,065	$67,581	$12,145,089
106	$35,423	$32,158	$67,581	$12,112,931
107	$35,329	$32,252	$67,581	$12,080,680
108	$35,235	$32,346	$67,581	$12,048,334

第9年供款共

$810,975

第9年利息

$428,972

第9年共還本金

$382,002

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$35,141	$32,440	$67,581	$12,015,893
110	$35,046	$32,535	$67,581	$11,983,359
111	$34,951	$32,630	$67,581	$11,950,729
112	$34,856	$32,725	$67,581	$11,918,004
113	$34,761	$32,820	$67,581	$11,885,183
114	$34,665	$32,916	$67,581	$11,852,267
115	$34,569	$33,012	$67,581	$11,819,255
116	$34,473	$33,108	$67,581	$11,786,147
117	$34,376	$33,205	$67,581	$11,752,942
118	$34,279	$33,302	$67,581	$11,719,640
119	$34,182	$33,399	$67,581	$11,686,241
120	$34,085	$33,496	$67,581	$11,652,745

第10年供款共

$810,975

第10年利息

$415,386

第10年共還本金

$395,589

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$33,987	$33,594	$67,581	$11,619,151
122	$33,889	$33,692	$67,581	$11,585,459
123	$33,791	$33,790	$67,581	$11,551,668
124	$33,692	$33,889	$67,581	$11,517,779
125	$33,594	$33,988	$67,581	$11,483,792
126	$33,494	$34,087	$67,581	$11,449,705
127	$33,395	$34,186	$67,581	$11,415,519
128	$33,295	$34,286	$67,581	$11,381,233
129	$33,195	$34,386	$67,581	$11,346,847
130	$33,095	$34,486	$67,581	$11,312,361
131	$32,994	$34,587	$67,581	$11,277,774
132	$32,894	$34,688	$67,581	$11,243,086

第11年供款共

$810,975

第11年利息

$401,316

第11年共還本金

$409,659

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$32,792	$34,789	$67,581	$11,208,297
134	$32,691	$34,890	$67,581	$11,173,407
135	$32,589	$34,992	$67,581	$11,138,415
136	$32,487	$35,094	$67,581	$11,103,320
137	$32,385	$35,197	$67,581	$11,068,124
138	$32,282	$35,299	$67,581	$11,032,825
139	$32,179	$35,402	$67,581	$10,997,423
140	$32,076	$35,505	$67,581	$10,961,917
141	$31,972	$35,609	$67,581	$10,926,308
142	$31,868	$35,713	$67,581	$10,890,595
143	$31,764	$35,817	$67,581	$10,854,778
144	$31,660	$35,921	$67,581	$10,818,857

第12年供款共

$810,975

第12年利息

$386,746

第12年共還本金

$424,229

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$31,555	$36,026	$67,581	$10,782,831
146	$31,450	$36,131	$67,581	$10,746,699
147	$31,345	$36,237	$67,581	$10,710,463
148	$31,239	$36,342	$67,581	$10,674,120
149	$31,133	$36,448	$67,581	$10,637,672
150	$31,027	$36,555	$67,581	$10,601,117
151	$30,920	$36,661	$67,581	$10,564,456
152	$30,813	$36,768	$67,581	$10,527,688
153	$30,706	$36,875	$67,581	$10,490,812
154	$30,598	$36,983	$67,581	$10,453,829
155	$30,490	$37,091	$67,581	$10,416,738
156	$30,382	$37,199	$67,581	$10,379,539

第13年供款共

$810,975

第13年利息

$371,657

第13年共還本金

$439,318

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$30,274	$37,308	$67,581	$10,342,232
158	$30,165	$37,416	$67,581	$10,304,815
159	$30,056	$37,526	$67,581	$10,267,290
160	$29,946	$37,635	$67,581	$10,229,655
161	$29,836	$37,745	$67,581	$10,191,910
162	$29,726	$37,855	$67,581	$10,154,055
163	$29,616	$37,965	$67,581	$10,116,090
164	$29,505	$38,076	$67,581	$10,078,014
165	$29,394	$38,187	$67,581	$10,039,827
166	$29,283	$38,298	$67,581	$10,001,529
167	$29,171	$38,410	$67,581	$9,963,119
168	$29,059	$38,522	$67,581	$9,924,596

第14年供款共

$810,975

第14年利息

$356,032

第14年共還本金

$454,943

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$28,947	$38,634	$67,581	$9,885,962
170	$28,834	$38,747	$67,581	$9,847,215
171	$28,721	$38,860	$67,581	$9,808,355
172	$28,608	$38,974	$67,581	$9,769,381
173	$28,494	$39,087	$67,581	$9,730,294
174	$28,380	$39,201	$67,581	$9,691,093
175	$28,266	$39,316	$67,581	$9,651,777
176	$28,151	$39,430	$67,581	$9,612,347
177	$28,036	$39,545	$67,581	$9,572,802
178	$27,921	$39,661	$67,581	$9,533,141
179	$27,805	$39,776	$67,581	$9,493,365
180	$27,689	$39,892	$67,581	$9,453,473

第15年供款共

$810,975

第15年利息

$339,851

第15年共還本金

$471,124

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$27,573	$40,009	$67,581	$9,413,464
182	$27,456	$40,125	$67,581	$9,373,339
183	$27,339	$40,242	$67,581	$9,333,096
184	$27,222	$40,360	$67,581	$9,292,737
185	$27,104	$40,477	$67,581	$9,252,259
186	$26,986	$40,595	$67,581	$9,211,664
187	$26,867	$40,714	$67,581	$9,170,950
188	$26,749	$40,833	$67,581	$9,130,117
189	$26,630	$40,952	$67,581	$9,089,166
190	$26,510	$41,071	$67,581	$9,048,094
191	$26,390	$41,191	$67,581	$9,006,904
192	$26,270	$41,311	$67,581	$8,965,592

第16年供款共

$810,975

第16年利息

$323,095

第16年共還本金

$487,880

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$26,150	$41,432	$67,581	$8,924,161
194	$26,029	$41,552	$67,581	$8,882,608
195	$25,908	$41,674	$67,581	$8,840,935
196	$25,786	$41,795	$67,581	$8,799,140
197	$25,664	$41,917	$67,581	$8,757,223
198	$25,542	$42,039	$67,581	$8,715,183
199	$25,419	$42,162	$67,581	$8,673,021
200	$25,296	$42,285	$67,581	$8,630,736
201	$25,173	$42,408	$67,581	$8,588,328
202	$25,049	$42,532	$67,581	$8,545,796
203	$24,925	$42,656	$67,581	$8,503,140
204	$24,801	$42,780	$67,581	$8,460,360

第17年供款共

$810,975

第17年利息

$305,742

第17年共還本金

$505,233

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$24,676	$42,905	$67,581	$8,417,455
206	$24,551	$43,030	$67,581	$8,374,424
207	$24,425	$43,156	$67,581	$8,331,269
208	$24,300	$43,282	$67,581	$8,287,987
209	$24,173	$43,408	$67,581	$8,244,579
210	$24,047	$43,535	$67,581	$8,201,044
211	$23,920	$43,662	$67,581	$8,157,383
212	$23,792	$43,789	$67,581	$8,113,594
213	$23,665	$43,917	$67,581	$8,069,677
214	$23,537	$44,045	$67,581	$8,025,633
215	$23,408	$44,173	$67,581	$7,981,460
216	$23,279	$44,302	$67,581	$7,937,158

第18年供款共

$810,975

第18年利息

$287,773

第18年共還本金

$523,202

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$23,150	$44,431	$67,581	$7,892,726
218	$23,020	$44,561	$67,581	$7,848,166
219	$22,890	$44,691	$67,581	$7,803,475
220	$22,760	$44,821	$67,581	$7,758,654
221	$22,629	$44,952	$67,581	$7,713,702
222	$22,498	$45,083	$67,581	$7,668,619
223	$22,367	$45,214	$67,581	$7,623,405
224	$22,235	$45,346	$67,581	$7,578,058
225	$22,103	$45,479	$67,581	$7,532,580
226	$21,970	$45,611	$67,581	$7,486,969
227	$21,837	$45,744	$67,581	$7,441,224
228	$21,704	$45,878	$67,581	$7,395,347

第19年供款共

$810,975

第19年利息

$269,164

第19年共還本金

$541,811

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$21,570	$46,011	$67,581	$7,349,335
230	$21,436	$46,146	$67,581	$7,303,190
231	$21,301	$46,280	$67,581	$7,256,909
232	$21,166	$46,415	$67,581	$7,210,494
233	$21,031	$46,551	$67,581	$7,163,944
234	$20,895	$46,686	$67,581	$7,117,257
235	$20,759	$46,823	$67,581	$7,070,435
236	$20,622	$46,959	$67,581	$7,023,475
237	$20,485	$47,096	$67,581	$6,976,379
238	$20,348	$47,233	$67,581	$6,929,146
239	$20,210	$47,371	$67,581	$6,881,775
240	$20,072	$47,509	$67,581	$6,834,265

第20年供款共

$810,975

第20年利息

$249,893

第20年共還本金

$561,081

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$19,933	$47,648	$67,581	$6,786,617
242	$19,794	$47,787	$67,581	$6,738,830
243	$19,655	$47,926	$67,581	$6,690,904
244	$19,515	$48,066	$67,581	$6,642,838
245	$19,375	$48,206	$67,581	$6,594,632
246	$19,234	$48,347	$67,581	$6,546,285
247	$19,093	$48,488	$67,581	$6,497,797
248	$18,952	$48,629	$67,581	$6,449,168
249	$18,810	$48,771	$67,581	$6,400,397
250	$18,668	$48,913	$67,581	$6,351,483
251	$18,525	$49,056	$67,581	$6,302,427
252	$18,382	$49,199	$67,581	$6,253,228

第21年供款共

$810,975

第21年利息

$229,937

第21年共還本金

$581,037

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$18,239	$49,343	$67,581	$6,203,885
254	$18,095	$49,487	$67,581	$6,154,399
255	$17,950	$49,631	$67,581	$6,104,768
256	$17,806	$49,776	$67,581	$6,054,992
257	$17,660	$49,921	$67,581	$6,005,071
258	$17,515	$50,066	$67,581	$5,955,005
259	$17,369	$50,212	$67,581	$5,904,792
260	$17,222	$50,359	$67,581	$5,854,434
261	$17,075	$50,506	$67,581	$5,803,928
262	$16,928	$50,653	$67,581	$5,753,275
263	$16,780	$50,801	$67,581	$5,702,474
264	$16,632	$50,949	$67,581	$5,651,525

第22年供款共

$810,975

第22年利息

$209,272

第22年共還本金

$601,703

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$16,484	$51,098	$67,581	$5,600,427
266	$16,335	$51,247	$67,581	$5,549,181
267	$16,185	$51,396	$67,581	$5,497,784
268	$16,035	$51,546	$67,581	$5,446,238
269	$15,885	$51,696	$67,581	$5,394,542
270	$15,734	$51,847	$67,581	$5,342,695
271	$15,583	$51,998	$67,581	$5,290,697
272	$15,431	$52,150	$67,581	$5,238,546
273	$15,279	$52,302	$67,581	$5,186,244
274	$15,127	$52,455	$67,581	$5,133,790
275	$14,974	$52,608	$67,581	$5,081,182
276	$14,820	$52,761	$67,581	$5,028,421

第23年供款共

$810,975

第23年利息

$187,871

第23年共還本金

$623,104

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$14,666	$52,915	$67,581	$4,975,506
278	$14,512	$53,069	$67,581	$4,922,437
279	$14,357	$53,224	$67,581	$4,869,212
280	$14,202	$53,379	$67,581	$4,815,833
281	$14,046	$53,535	$67,581	$4,762,298
282	$13,890	$53,691	$67,581	$4,708,607
283	$13,733	$53,848	$67,581	$4,654,759
284	$13,576	$54,005	$67,581	$4,600,754
285	$13,419	$54,162	$67,581	$4,546,592
286	$13,261	$54,320	$67,581	$4,492,272
287	$13,102	$54,479	$67,581	$4,437,793
288	$12,944	$54,638	$67,581	$4,383,155

第24年供款共

$810,975

第24年利息

$165,709

第24年共還本金

$645,266

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$12,784	$54,797	$67,581	$4,328,358
290	$12,624	$54,957	$67,581	$4,273,401
291	$12,464	$55,117	$67,581	$4,218,284
292	$12,303	$55,278	$67,581	$4,163,006
293	$12,142	$55,439	$67,581	$4,107,567
294	$11,980	$55,601	$67,581	$4,051,966
295	$11,818	$55,763	$67,581	$3,996,203
296	$11,656	$55,926	$67,581	$3,940,278
297	$11,492	$56,089	$67,581	$3,884,189
298	$11,329	$56,252	$67,581	$3,827,937
299	$11,165	$56,416	$67,581	$3,771,520
300	$11,000	$56,581	$67,581	$3,714,939

第25年供款共

$810,975

第25年利息

$142,759

第25年共還本金

$668,216

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$10,835	$56,746	$67,581	$3,658,193
302	$10,670	$56,911	$67,581	$3,601,282
303	$10,504	$57,077	$67,581	$3,544,204
304	$10,337	$57,244	$67,581	$3,486,960
305	$10,170	$57,411	$67,581	$3,429,549
306	$10,003	$57,578	$67,581	$3,371,971
307	$9,835	$57,746	$67,581	$3,314,225
308	$9,666	$57,915	$67,581	$3,256,310
309	$9,498	$58,084	$67,581	$3,198,226
310	$9,328	$58,253	$67,581	$3,139,973
311	$9,158	$58,423	$67,581	$3,081,550
312	$8,988	$58,593	$67,581	$3,022,957

第26年供款共

$810,975

第26年利息

$118,992

第26年共還本金

$691,982

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$8,817	$58,764	$67,581	$2,964,193
314	$8,646	$58,936	$67,581	$2,905,257
315	$8,474	$59,108	$67,581	$2,846,149
316	$8,301	$59,280	$67,581	$2,786,869
317	$8,128	$59,453	$67,581	$2,727,417
318	$7,955	$59,626	$67,581	$2,667,790
319	$7,781	$59,800	$67,581	$2,607,990
320	$7,607	$59,975	$67,581	$2,548,015
321	$7,432	$60,150	$67,581	$2,487,866
322	$7,256	$60,325	$67,581	$2,427,541
323	$7,080	$60,501	$67,581	$2,367,040
324	$6,904	$60,677	$67,581	$2,306,363

第27年供款共

$810,975

第27年利息

$94,381

第27年共還本金

$716,594

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$6,727	$60,854	$67,581	$2,245,508
326	$6,549	$61,032	$67,581	$2,184,477
327	$6,371	$61,210	$67,581	$2,123,267
328	$6,193	$61,388	$67,581	$2,061,878
329	$6,014	$61,567	$67,581	$2,000,311
330	$5,834	$61,747	$67,581	$1,938,564
331	$5,654	$61,927	$67,581	$1,876,637
332	$5,474	$62,108	$67,581	$1,814,529
333	$5,292	$62,289	$67,581	$1,752,240
334	$5,111	$62,471	$67,581	$1,689,770
335	$4,928	$62,653	$67,581	$1,627,117
336	$4,746	$62,835	$67,581	$1,564,282

第28年供款共

$810,975

第28年利息

$68,894

第28年共還本金

$742,081

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$4,562	$63,019	$67,581	$1,501,263
338	$4,379	$63,203	$67,581	$1,438,060
339	$4,194	$63,387	$67,581	$1,374,673
340	$4,009	$63,572	$67,581	$1,311,102
341	$3,824	$63,757	$67,581	$1,247,345
342	$3,638	$63,943	$67,581	$1,183,401
343	$3,452	$64,130	$67,581	$1,119,272
344	$3,265	$64,317	$67,581	$1,054,955
345	$3,077	$64,504	$67,581	$990,451
346	$2,889	$64,692	$67,581	$925,758
347	$2,700	$64,881	$67,581	$860,877
348	$2,511	$65,070	$67,581	$795,807

第29年供款共

$810,975

第29年利息

$42,500

第29年共還本金

$768,475

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,321	$65,260	$67,581	$730,547
350	$2,131	$65,450	$67,581	$665,096
351	$1,940	$65,641	$67,581	$599,455
352	$1,748	$65,833	$67,581	$533,622
353	$1,556	$66,025	$67,581	$467,597
354	$1,364	$66,217	$67,581	$401,380
355	$1,171	$66,411	$67,581	$334,969
356	$977	$66,604	$67,581	$268,365
357	$783	$66,798	$67,581	$201,567
358	$588	$66,993	$67,581	$134,573
359	$393	$67,189	$67,581	$67,385
360	$197	$67,385	$67,581	$0

第30年供款共

$810,975

第30年利息

$15,168

第30年共還本金

$795,807

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$17,609,242

免責聲明

筍盤推介

按揭保險費
info