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$18,572,884

每月供款
$72,786

首期

$-7,960,000

總貸款額

$15,960,000

總利息

$10,242,884

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-7,630,000

按月供比率計算

$145,572

置業成本總預算

HK$-7,630,000

首期

$-7,960,000
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

$145,572

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

粉嶺牽晴間

thumb_up

高層大3房,開揚山景,心曠神怡

實

634 呎

@13,407

建

868 呎

@9,793

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$850 萬

實

634 呎

@13,407

建

868 呎

@9,793

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

維港1號第01B座

thumb_up

[ 啟德 ] 全新地段 [ 移民急走 ] 蝕讓 1 房.

實

338 呎

@22,189

local_fire_department 至HIT verified 首置必買 flight_takeoff 移民急讓 price_change 蝕讓盤

售$750 萬

實

338 呎

@22,189

售$750 萬

local_fire_department 至HIT verified 首置必買 flight_takeoff 移民急讓 price_change 蝕讓盤

西貢逸瓏園第03座

thumb_up

逸瓏園樓齡新

實

532 呎

@13,662

local_fire_department 至HIT

售$727 萬

實

532 呎

@13,662

售$727 萬

local_fire_department 至HIT

馬鞍山迎海第03期星灣御第23座

thumb_up

奇豐精選靚裝有傢電適合新婚人仕

實

479 呎

@16,701

local_fire_department 至HIT

售$800 萬

實

479 呎

@16,701

售$800 萬

local_fire_department 至HIT

馬鞍山嘉華星濤灣

thumb_up

市場罕有@頭牌，海景大兩房

實

538 呎

@13,011

建

736 呎

@9,511

hotel_class 樓王

售$700 萬

實

538 呎

@13,011

建

736 呎

@9,511

售$700 萬

hotel_class 樓王

西貢泰湖閣

thumb_up

近市全海景連天台

建

700 呎

@10,714

real_estate_agent 罕有放盤

售$750 萬

建

700 呎

@10,714

售$750 萬

real_estate_agent 罕有放盤

馬鞍山天宇海

thumb_up

罕有放盤

實

772 呎

@11,658

建

1,014 呎

@8,876

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$900 萬

實

772 呎

@11,658

建

1,014 呎

@8,876

售$900 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

沙田愉景花園

thumb_up

沙田愉景花園 *** 高層開揚三房實用 8成按揭鐵路站旁歡迎約睇 ***

實

545 呎

@12,844

建

686 呎

@10,204

local_fire_department 至HIT

售$700 萬

實

545 呎

@12,844

建

686 呎

@10,204

售$700 萬

local_fire_department 至HIT

沙田濱景花園第03座

thumb_up

濱景花園第03座

實

544 呎

@13,419

建

659 呎

@11,077

local_fire_department 至HIT hotel_class 樓王

售$730 萬

實

544 呎

@13,419

建

659 呎

@11,077

售$730 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山迎濤灣 A座

thumb_up

迎濤灣**高層全海景,套三房兩廳，連儲物室雅致裝修**

實

729 呎

@11,660

建

953 呎

@8,919

local_fire_department 至HIT

售$850 萬

實

729 呎

@11,660

建

953 呎

@8,919

售$850 萬

local_fire_department 至HIT

粉嶺百福花園

thumb_up

*換樓精選*開揚遠景*

實

790 呎

@11,392

建

1,075 呎

@8,372

real_estate_agent 罕有放盤

售$900 萬

實

790 呎

@11,392

建

1,075 呎

@8,372

售$900 萬

real_estate_agent 罕有放盤

VR實景

沙田沙田第一城

thumb_up

實用新裝3房套

實

688 呎

@12,355

建

870 呎

@9,770

local_fire_department 至HIT

售$850 萬

實

688 呎

@12,355

建

870 呎

@9,770

售$850 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$95,520	$73,399	$60,149	$51,334
1.500	$99,071	$77,014	$63,830	$55,081
2.000	$102,704	$80,739	$67,647	$58,991
2.500	$106,420	$84,573	$71,599	$63,061
3.000	$110,217	$88,514	$75,684	$67,288
3.500	$114,095	$92,562	$79,900	$71,668
3.625	$115,077	$93,590	$80,973	$72,786
4.000	$118,054	$96,714	$84,243	$76,195
4.500	$122,093	$100,971	$88,711	$80,867
5.000	$126,211	$105,329	$93,301	$85,677
5.500	$130,407	$109,787	$98,008	$90,619
6.000	$134,680	$114,342	$102,831	$95,688

每月供款$72,786

年期

30年

貸款金額

$15,960,000

總利息

$10,242,884

總貸款連利息

$26,202,884

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$48,213	$24,573	$72,786	$15,935,427
2	$48,138	$24,648	$72,786	$15,910,779
3	$48,064	$24,722	$72,786	$15,886,057
4	$47,989	$24,797	$72,786	$15,861,261
5	$47,914	$24,872	$72,786	$15,836,389
6	$47,839	$24,947	$72,786	$15,811,442
7	$47,764	$25,022	$72,786	$15,786,420
8	$47,688	$25,098	$72,786	$15,761,323
9	$47,612	$25,173	$72,786	$15,736,149
10	$47,536	$25,250	$72,786	$15,710,900
11	$47,460	$25,326	$72,786	$15,685,574
12	$47,384	$25,402	$72,786	$15,660,172

第1年供款共

$873,429

第1年利息

$573,601

第1年共還本金

$299,828

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$47,307	$25,479	$72,786	$15,634,693
14	$47,230	$25,556	$72,786	$15,609,137
15	$47,153	$25,633	$72,786	$15,583,503
16	$47,075	$25,711	$72,786	$15,557,793
17	$46,997	$25,788	$72,786	$15,532,004
18	$46,920	$25,866	$72,786	$15,506,138
19	$46,841	$25,944	$72,786	$15,480,194
20	$46,763	$26,023	$72,786	$15,454,171
21	$46,684	$26,101	$72,786	$15,428,070
22	$46,606	$26,180	$72,786	$15,401,890
23	$46,527	$26,259	$72,786	$15,375,631
24	$46,447	$26,339	$72,786	$15,349,292

第2年供款共

$873,429

第2年利息

$562,550

第2年共還本金

$310,880

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$46,368	$26,418	$72,786	$15,322,874
26	$46,288	$26,498	$72,786	$15,296,376
27	$46,208	$26,578	$72,786	$15,269,798
28	$46,128	$26,658	$72,786	$15,243,140
29	$46,047	$26,739	$72,786	$15,216,401
30	$45,966	$26,820	$72,786	$15,189,581
31	$45,885	$26,901	$72,786	$15,162,681
32	$45,804	$26,982	$72,786	$15,135,699
33	$45,722	$27,063	$72,786	$15,108,635
34	$45,641	$27,145	$72,786	$15,081,490
35	$45,559	$27,227	$72,786	$15,054,263
36	$45,476	$27,309	$72,786	$15,026,954

第3年供款共

$873,429

第3年利息

$551,091

第3年共還本金

$322,338

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$45,394	$27,392	$72,786	$14,999,562
38	$45,311	$27,475	$72,786	$14,972,087
39	$45,228	$27,558	$72,786	$14,944,530
40	$45,145	$27,641	$72,786	$14,916,889
41	$45,061	$27,724	$72,786	$14,889,165
42	$44,978	$27,808	$72,786	$14,861,356
43	$44,894	$27,892	$72,786	$14,833,464
44	$44,809	$27,976	$72,786	$14,805,488
45	$44,725	$28,061	$72,786	$14,777,427
46	$44,640	$28,146	$72,786	$14,749,281
47	$44,555	$28,231	$72,786	$14,721,051
48	$44,470	$28,316	$72,786	$14,692,735

第4年供款共

$873,429

第4年利息

$539,210

第4年共還本金

$334,219

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$44,384	$28,401	$72,786	$14,664,333
50	$44,299	$28,487	$72,786	$14,635,846
51	$44,212	$28,573	$72,786	$14,607,273
52	$44,126	$28,660	$72,786	$14,578,613
53	$44,040	$28,746	$72,786	$14,549,867
54	$43,953	$28,833	$72,786	$14,521,034
55	$43,866	$28,920	$72,786	$14,492,114
56	$43,778	$29,008	$72,786	$14,463,106
57	$43,691	$29,095	$72,786	$14,434,011
58	$43,603	$29,183	$72,786	$14,404,828
59	$43,515	$29,271	$72,786	$14,375,557
60	$43,426	$29,360	$72,786	$14,346,197

第5年供款共

$873,429

第5年利息

$526,892

第5年共還本金

$346,538

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$43,337	$29,448	$72,786	$14,316,749
62	$43,249	$29,537	$72,786	$14,287,211
63	$43,159	$29,627	$72,786	$14,257,585
64	$43,070	$29,716	$72,786	$14,227,869
65	$42,980	$29,806	$72,786	$14,198,063
66	$42,890	$29,896	$72,786	$14,168,167
67	$42,800	$29,986	$72,786	$14,138,181
68	$42,709	$30,077	$72,786	$14,108,105
69	$42,618	$30,168	$72,786	$14,077,937
70	$42,527	$30,259	$72,786	$14,047,678
71	$42,436	$30,350	$72,786	$14,017,328
72	$42,344	$30,442	$72,786	$13,986,886

第6年供款共

$873,429

第6年利息

$514,119

第6年共還本金

$359,311

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$42,252	$30,534	$72,786	$13,956,353
74	$42,160	$30,626	$72,786	$13,925,727
75	$42,067	$30,718	$72,786	$13,895,008
76	$41,975	$30,811	$72,786	$13,864,197
77	$41,881	$30,904	$72,786	$13,833,293
78	$41,788	$30,998	$72,786	$13,802,295
79	$41,694	$31,091	$72,786	$13,771,204
80	$41,601	$31,185	$72,786	$13,740,018
81	$41,506	$31,279	$72,786	$13,708,739
82	$41,412	$31,374	$72,786	$13,677,365
83	$41,317	$31,469	$72,786	$13,645,896
84	$41,222	$31,564	$72,786	$13,614,332

第7年供款共

$873,429

第7年利息

$500,875

第7年共還本金

$372,554

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$41,127	$31,659	$72,786	$13,582,673
86	$41,031	$31,755	$72,786	$13,550,918
87	$40,935	$31,851	$72,786	$13,519,068
88	$40,839	$31,947	$72,786	$13,487,121
89	$40,742	$32,043	$72,786	$13,455,077
90	$40,646	$32,140	$72,786	$13,422,937
91	$40,548	$32,237	$72,786	$13,390,700
92	$40,451	$32,335	$72,786	$13,358,365
93	$40,353	$32,432	$72,786	$13,325,933
94	$40,255	$32,530	$72,786	$13,293,402
95	$40,157	$32,629	$72,786	$13,260,774
96	$40,059	$32,727	$72,786	$13,228,046

第8年供款共

$873,429

第8年利息

$487,144

第8年共還本金

$386,286

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$39,960	$32,826	$72,786	$13,195,220
98	$39,861	$32,925	$72,786	$13,162,295
99	$39,761	$33,025	$72,786	$13,129,270
100	$39,661	$33,124	$72,786	$13,096,146
101	$39,561	$33,225	$72,786	$13,062,921
102	$39,461	$33,325	$72,786	$13,029,596
103	$39,360	$33,426	$72,786	$12,996,171
104	$39,259	$33,527	$72,786	$12,962,644
105	$39,158	$33,628	$72,786	$12,929,017
106	$39,056	$33,729	$72,786	$12,895,287
107	$38,955	$33,831	$72,786	$12,861,456
108	$38,852	$33,933	$72,786	$12,827,522

第9年供款共

$873,429

第9年利息

$472,906

第9年共還本金

$400,524

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$38,750	$34,036	$72,786	$12,793,487
110	$38,647	$34,139	$72,786	$12,759,348
111	$38,544	$34,242	$72,786	$12,725,106
112	$38,440	$34,345	$72,786	$12,690,760
113	$38,337	$34,449	$72,786	$12,656,311
114	$38,233	$34,553	$72,786	$12,621,758
115	$38,128	$34,658	$72,786	$12,587,101
116	$38,024	$34,762	$72,786	$12,552,338
117	$37,919	$34,867	$72,786	$12,517,471
118	$37,813	$34,973	$72,786	$12,482,498
119	$37,708	$35,078	$72,786	$12,447,420
120	$37,602	$35,184	$72,786	$12,412,236

第10年供款共

$873,429

第10年利息

$458,143

第10年共還本金

$415,286

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$37,495	$35,290	$72,786	$12,376,946
122	$37,389	$35,397	$72,786	$12,341,548
123	$37,282	$35,504	$72,786	$12,306,044
124	$37,175	$35,611	$72,786	$12,270,433
125	$37,067	$35,719	$72,786	$12,234,714
126	$36,959	$35,827	$72,786	$12,198,888
127	$36,851	$35,935	$72,786	$12,162,953
128	$36,742	$36,044	$72,786	$12,126,909
129	$36,633	$36,152	$72,786	$12,090,757
130	$36,524	$36,262	$72,786	$12,054,495
131	$36,415	$36,371	$72,786	$12,018,124
132	$36,305	$36,481	$72,786	$11,981,643

第11年供款共

$873,429

第11年利息

$442,836

第11年共還本金

$430,593

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$36,195	$36,591	$72,786	$11,945,051
134	$36,084	$36,702	$72,786	$11,908,350
135	$35,973	$36,813	$72,786	$11,871,537
136	$35,862	$36,924	$72,786	$11,834,613
137	$35,750	$37,035	$72,786	$11,797,578
138	$35,639	$37,147	$72,786	$11,760,431
139	$35,526	$37,259	$72,786	$11,723,171
140	$35,414	$37,372	$72,786	$11,685,799
141	$35,301	$37,485	$72,786	$11,648,314
142	$35,188	$37,598	$72,786	$11,610,716
143	$35,074	$37,712	$72,786	$11,573,004
144	$34,960	$37,826	$72,786	$11,535,178

第12年供款共

$873,429

第12年利息

$426,965

第12年共還本金

$446,464

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$34,846	$37,940	$72,786	$11,497,239
146	$34,731	$38,055	$72,786	$11,459,184
147	$34,616	$38,170	$72,786	$11,421,015
148	$34,501	$38,285	$72,786	$11,382,730
149	$34,385	$38,400	$72,786	$11,344,329
150	$34,269	$38,516	$72,786	$11,305,813
151	$34,153	$38,633	$72,786	$11,267,180
152	$34,036	$38,750	$72,786	$11,228,430
153	$33,919	$38,867	$72,786	$11,189,564
154	$33,802	$38,984	$72,786	$11,150,580
155	$33,684	$39,102	$72,786	$11,111,478
156	$33,566	$39,220	$72,786	$11,072,258

第13年供款共

$873,429

第13年利息

$410,509

第13年共還本金

$462,920

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$33,447	$39,338	$72,786	$11,032,920
158	$33,329	$39,457	$72,786	$10,993,463
159	$33,209	$39,576	$72,786	$10,953,886
160	$33,090	$39,696	$72,786	$10,914,190
161	$32,970	$39,816	$72,786	$10,874,375
162	$32,850	$39,936	$72,786	$10,834,439
163	$32,729	$40,057	$72,786	$10,794,382
164	$32,608	$40,178	$72,786	$10,754,204
165	$32,487	$40,299	$72,786	$10,713,905
166	$32,365	$40,421	$72,786	$10,673,484
167	$32,243	$40,543	$72,786	$10,632,941
168	$32,120	$40,665	$72,786	$10,592,276

第14年供款共

$873,429

第14年利息

$393,447

第14年共還本金

$479,983

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$31,997	$40,788	$72,786	$10,551,487
170	$31,874	$40,912	$72,786	$10,510,576
171	$31,751	$41,035	$72,786	$10,469,541
172	$31,627	$41,159	$72,786	$10,428,382
173	$31,502	$41,283	$72,786	$10,387,098
174	$31,378	$41,408	$72,786	$10,345,690
175	$31,253	$41,533	$72,786	$10,304,157
176	$31,127	$41,659	$72,786	$10,262,498
177	$31,001	$41,784	$72,786	$10,220,714
178	$30,875	$41,911	$72,786	$10,178,803
179	$30,748	$42,037	$72,786	$10,136,766
180	$30,621	$42,164	$72,786	$10,094,602

第15年供款共

$873,429

第15年利息

$375,755

第15年共還本金

$497,674

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$30,494	$42,292	$72,786	$10,052,310
182	$30,366	$42,419	$72,786	$10,009,890
183	$30,238	$42,548	$72,786	$9,967,343
184	$30,110	$42,676	$72,786	$9,924,667
185	$29,981	$42,805	$72,786	$9,881,862
186	$29,851	$42,934	$72,786	$9,838,927
187	$29,722	$43,064	$72,786	$9,795,863
188	$29,592	$43,194	$72,786	$9,752,669
189	$29,461	$43,325	$72,786	$9,709,345
190	$29,330	$43,455	$72,786	$9,665,889
191	$29,199	$43,587	$72,786	$9,622,302
192	$29,067	$43,718	$72,786	$9,578,584

第16年供款共

$873,429

第16年利息

$357,412

第16年共還本金

$516,018

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$28,935	$43,850	$72,786	$9,534,734
194	$28,803	$43,983	$72,786	$9,490,751
195	$28,670	$44,116	$72,786	$9,446,635
196	$28,537	$44,249	$72,786	$9,402,386
197	$28,403	$44,383	$72,786	$9,358,003
198	$28,269	$44,517	$72,786	$9,313,486
199	$28,134	$44,651	$72,786	$9,268,835
200	$28,000	$44,786	$72,786	$9,224,049
201	$27,864	$44,921	$72,786	$9,179,127
202	$27,729	$45,057	$72,786	$9,134,070
203	$27,593	$45,193	$72,786	$9,088,877
204	$27,456	$45,330	$72,786	$9,043,547

第17年供款共

$873,429

第17年利息

$338,392

第17年共還本金

$535,037

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$27,319	$45,467	$72,786	$8,998,080
206	$27,182	$45,604	$72,786	$8,952,476
207	$27,044	$45,742	$72,786	$8,906,734
208	$26,906	$45,880	$72,786	$8,860,854
209	$26,767	$46,019	$72,786	$8,814,836
210	$26,628	$46,158	$72,786	$8,768,678
211	$26,489	$46,297	$72,786	$8,722,381
212	$26,349	$46,437	$72,786	$8,675,944
213	$26,209	$46,577	$72,786	$8,629,367
214	$26,068	$46,718	$72,786	$8,582,649
215	$25,927	$46,859	$72,786	$8,535,790
216	$25,785	$47,001	$72,786	$8,488,789

第18年供款共

$873,429

第18年利息

$318,672

第18年共還本金

$554,758

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$25,643	$47,143	$72,786	$8,441,647
218	$25,501	$47,285	$72,786	$8,394,362
219	$25,358	$47,428	$72,786	$8,346,934
220	$25,215	$47,571	$72,786	$8,299,363
221	$25,071	$47,715	$72,786	$8,251,648
222	$24,927	$47,859	$72,786	$8,203,789
223	$24,782	$48,004	$72,786	$8,155,785
224	$24,637	$48,149	$72,786	$8,107,637
225	$24,492	$48,294	$72,786	$8,059,343
226	$24,346	$48,440	$72,786	$8,010,903
227	$24,200	$48,586	$72,786	$7,962,317
228	$24,053	$48,733	$72,786	$7,913,584

第19年供款共

$873,429

第19年利息

$298,224

第19年共還本金

$575,205

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$23,906	$48,880	$72,786	$7,864,704
230	$23,758	$49,028	$72,786	$7,815,676
231	$23,610	$49,176	$72,786	$7,766,500
232	$23,461	$49,324	$72,786	$7,717,176
233	$23,312	$49,473	$72,786	$7,667,702
234	$23,163	$49,623	$72,786	$7,618,079
235	$23,013	$49,773	$72,786	$7,568,306
236	$22,863	$49,923	$72,786	$7,518,383
237	$22,712	$50,074	$72,786	$7,468,309
238	$22,561	$50,225	$72,786	$7,418,084
239	$22,409	$50,377	$72,786	$7,367,707
240	$22,257	$50,529	$72,786	$7,317,178

第20年供款共

$873,429

第20年利息

$277,023

第20年共還本金

$596,406

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$22,104	$50,682	$72,786	$7,266,496
242	$21,951	$50,835	$72,786	$7,215,661
243	$21,797	$50,988	$72,786	$7,164,672
244	$21,643	$51,143	$72,786	$7,113,530
245	$21,489	$51,297	$72,786	$7,062,233
246	$21,334	$51,452	$72,786	$7,010,781
247	$21,178	$51,607	$72,786	$6,959,174
248	$21,023	$51,763	$72,786	$6,907,410
249	$20,866	$51,920	$72,786	$6,855,491
250	$20,709	$52,076	$72,786	$6,803,414
251	$20,552	$52,234	$72,786	$6,751,180
252	$20,394	$52,392	$72,786	$6,698,789

第21年供款共

$873,429

第21年利息

$255,041

第21年共還本金

$618,389

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$20,236	$52,550	$72,786	$6,646,239
254	$20,077	$52,709	$72,786	$6,593,530
255	$19,918	$52,868	$72,786	$6,540,662
256	$19,758	$53,028	$72,786	$6,487,635
257	$19,598	$53,188	$72,786	$6,434,447
258	$19,437	$53,348	$72,786	$6,381,099
259	$19,276	$53,510	$72,786	$6,327,589
260	$19,115	$53,671	$72,786	$6,273,918
261	$18,952	$53,833	$72,786	$6,220,085
262	$18,790	$53,996	$72,786	$6,166,089
263	$18,627	$54,159	$72,786	$6,111,930
264	$18,463	$54,323	$72,786	$6,057,607

第22年供款共

$873,429

第22年利息

$232,248

第22年共還本金

$641,182

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$18,299	$54,487	$72,786	$6,003,120
266	$18,134	$54,651	$72,786	$5,948,469
267	$17,969	$54,816	$72,786	$5,893,652
268	$17,804	$54,982	$72,786	$5,838,670
269	$17,638	$55,148	$72,786	$5,783,522
270	$17,471	$55,315	$72,786	$5,728,208
271	$17,304	$55,482	$72,786	$5,672,726
272	$17,136	$55,649	$72,786	$5,617,076
273	$16,968	$55,818	$72,786	$5,561,259
274	$16,800	$55,986	$72,786	$5,505,273
275	$16,631	$56,155	$72,786	$5,449,117
276	$16,461	$56,325	$72,786	$5,392,792

第23年供款共

$873,429

第23年利息

$208,615

第23年共還本金

$664,815

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$16,291	$56,495	$72,786	$5,336,297
278	$16,120	$56,666	$72,786	$5,279,632
279	$15,949	$56,837	$72,786	$5,222,795
280	$15,777	$57,009	$72,786	$5,165,786
281	$15,605	$57,181	$72,786	$5,108,605
282	$15,432	$57,354	$72,786	$5,051,252
283	$15,259	$57,527	$72,786	$4,993,725
284	$15,085	$57,701	$72,786	$4,936,024
285	$14,911	$57,875	$72,786	$4,878,150
286	$14,736	$58,050	$72,786	$4,820,100
287	$14,561	$58,225	$72,786	$4,761,875
288	$14,385	$58,401	$72,786	$4,703,474

第24年供款共

$873,429

第24年利息

$184,111

第24年共還本金

$689,319

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$14,208	$58,577	$72,786	$4,644,896
290	$14,031	$58,754	$72,786	$4,586,142
291	$13,854	$58,932	$72,786	$4,527,210
292	$13,676	$59,110	$72,786	$4,468,100
293	$13,497	$59,288	$72,786	$4,408,812
294	$13,318	$59,468	$72,786	$4,349,345
295	$13,139	$59,647	$72,786	$4,289,697
296	$12,958	$59,827	$72,786	$4,229,870
297	$12,778	$60,008	$72,786	$4,169,862
298	$12,596	$60,189	$72,786	$4,109,673
299	$12,415	$60,371	$72,786	$4,049,302
300	$12,232	$60,554	$72,786	$3,988,748

第25年供款共

$873,429

第25年利息

$158,704

第25年共還本金

$714,726

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$12,049	$60,736	$72,786	$3,928,012
302	$11,866	$60,920	$72,786	$3,867,092
303	$11,682	$61,104	$72,786	$3,805,988
304	$11,497	$61,289	$72,786	$3,744,699
305	$11,312	$61,474	$72,786	$3,683,226
306	$11,126	$61,659	$72,786	$3,621,566
307	$10,940	$61,846	$72,786	$3,559,720
308	$10,753	$62,032	$72,786	$3,497,688
309	$10,566	$62,220	$72,786	$3,435,468
310	$10,378	$62,408	$72,786	$3,373,060
311	$10,189	$62,596	$72,786	$3,310,464
312	$10,000	$62,785	$72,786	$3,247,679

第26年供款共

$873,429

第26年利息

$132,360

第26年共還本金

$741,069

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$9,811	$62,975	$72,786	$3,184,704
314	$9,620	$63,165	$72,786	$3,121,538
315	$9,430	$63,356	$72,786	$3,058,182
316	$9,238	$63,548	$72,786	$2,994,635
317	$9,046	$63,739	$72,786	$2,930,895
318	$8,854	$63,932	$72,786	$2,866,963
319	$8,661	$64,125	$72,786	$2,802,838
320	$8,467	$64,319	$72,786	$2,738,519
321	$8,273	$64,513	$72,786	$2,674,006
322	$8,078	$64,708	$72,786	$2,609,298
323	$7,882	$64,904	$72,786	$2,544,394
324	$7,686	$65,100	$72,786	$2,479,295

第27年供款共

$873,429

第27年利息

$105,045

第27年共還本金

$768,384

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$7,490	$65,296	$72,786	$2,413,998
326	$7,292	$65,494	$72,786	$2,348,505
327	$7,094	$65,691	$72,786	$2,282,813
328	$6,896	$65,890	$72,786	$2,216,924
329	$6,697	$66,089	$72,786	$2,150,835
330	$6,497	$66,288	$72,786	$2,084,546
331	$6,297	$66,489	$72,786	$2,018,058
332	$6,096	$66,690	$72,786	$1,951,368
333	$5,895	$66,891	$72,786	$1,884,477
334	$5,693	$67,093	$72,786	$1,817,384
335	$5,490	$67,296	$72,786	$1,750,088
336	$5,287	$67,499	$72,786	$1,682,589

第28年供款共

$873,429

第28年利息

$76,724

第28年共還本金

$796,705

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,083	$67,703	$72,786	$1,614,886
338	$4,878	$67,907	$72,786	$1,546,979
339	$4,673	$68,113	$72,786	$1,478,866
340	$4,467	$68,318	$72,786	$1,410,548
341	$4,261	$68,525	$72,786	$1,342,023
342	$4,054	$68,732	$72,786	$1,273,291
343	$3,846	$68,939	$72,786	$1,204,352
344	$3,638	$69,148	$72,786	$1,135,204
345	$3,429	$69,357	$72,786	$1,065,848
346	$3,220	$69,566	$72,786	$996,282
347	$3,010	$69,776	$72,786	$926,505
348	$2,799	$69,987	$72,786	$856,518

第29年供款共

$873,429

第29年利息

$47,359

第29年共還本金

$826,071

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,587	$70,198	$72,786	$786,320
350	$2,375	$70,410	$72,786	$715,910
351	$2,163	$70,623	$72,786	$645,286
352	$1,949	$70,836	$72,786	$574,450
353	$1,735	$71,050	$72,786	$503,399
354	$1,521	$71,265	$72,786	$432,134
355	$1,305	$71,480	$72,786	$360,654
356	$1,089	$71,696	$72,786	$288,958
357	$873	$71,913	$72,786	$217,045
358	$656	$72,130	$72,786	$144,915
359	$438	$72,348	$72,786	$72,567
360	$219	$72,567	$72,786	$0

第30年供款共

$873,429

第30年利息

$16,911

第30年共還本金

$856,518

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$18,572,884

免責聲明

筍盤推介

按揭保險費
info