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$19,920,632

每月供款
$82,363

首期

$-10,060,000

總貸款額

$18,060,000

總利息

$11,590,632

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-9,730,000

按月供比率計算

$164,726

置業成本總預算

HK$-9,730,000

首期

$-10,060,000
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

$164,726

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

大埔朗濤第07B座

thumb_up

太埔朗濤屋苑有shuttle 東南單邊

實

553 呎

@13,888

售$768 萬

實

553 呎

@13,888

售$768 萬

旺角金輪大廈

thumb_up

罕有放盤

實

841 呎

@9,512

local_fire_department 至HIT

售$800 萬

實

841 呎

@9,512

售$800 萬

local_fire_department 至HIT

沙田薈蕎 1翼

thumb_up

大圍薈蕎新樓齡, Shuttle . 圍方

實

413 呎

@18,160

real_estate_agent 罕有放盤

售$750 萬

實

413 呎

@18,160

售$750 萬

real_estate_agent 罕有放盤

大埔嘉熙蝕讓賣盤,大兩房,梗廚房,雅裝即住,還價即走

thumb_up

嘉熙****蝕讓賣盤,大兩房,梗廚房,雅裝即住,還價即走****

實

519 呎

@17,303

local_fire_department 至HIT directions_run 日內即走 verified 首置必買 pets 愛竉必選

售$898 萬

實

519 呎

@17,303

售$898 萬

local_fire_department 至HIT directions_run 日內即走 verified 首置必買 pets 愛竉必選

馬鞍山新港城 N座

thumb_up

馬鞍山 ##市中心## 3房

實

503 呎

@13,917

建

671 呎

@10,432

local_fire_department 至HIT

售$700 萬

實

503 呎

@13,917

建

671 呎

@10,432

售$700 萬

local_fire_department 至HIT

大埔逸瓏灣 8

thumb_up

逸瓏灣 8 鄰近科學園新樓齡 2房

實

543 呎

@14,733

local_fire_department 至HIT

售$800 萬

實

543 呎

@14,733

售$800 萬

local_fire_department 至HIT

馬鞍山銀湖天峰第02座

thumb_up

特色戶,超大平台,罕有放盤,

實

549 呎

@13,843

建

718 呎

@10,585

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

售$760 萬

實

549 呎

@13,843

建

718 呎

@10,585

售$760 萬

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

馬鞍山嘉華星濤灣第01座

thumb_up

特高樓底海景靚貨,可遇不可求

實

466 呎

@15,837

建

635 呎

@11,622

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$738 萬

實

466 呎

@15,837

建

635 呎

@11,622

售$738 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

沙田碧濤花園

thumb_up

河景悠閒寫意 3房套廳大房大

實

812 呎

@9,951

建

1,146 呎

@7,051

local_fire_department 至HIT

售$808 萬

實

812 呎

@9,951

建

1,146 呎

@7,051

售$808 萬

local_fire_department 至HIT

馬鞍山新港城第05期濤居海

thumb_up

新港城海濤居 **開揚遠景,套3房2廳,即買即用**

實

643 呎

@13,219

建

824 呎

@10,316

local_fire_department 至HIT local_offer 低水筍價

售$850 萬

實

643 呎

@13,219

建

824 呎

@10,316

售$850 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

寧靜大單邊, 企理2房, 收租一流

實

491 呎

@16,293

local_fire_department 至HIT pets 愛竉必選

售$800 萬

實

491 呎

@16,293

售$800 萬

local_fire_department 至HIT pets 愛竉必選

沙田銀禧花園銀禧閣

thumb_up

罕有🍀東南🍀馬場景🐎 [覆式] 有部份傢俬3️⃣房.

實

665 呎

@11,128

建

1,094 呎

@6,764

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 transfer_within_a_station 人才必選

售$740 萬

實

665 呎

@11,128

建

1,094 呎

@6,764

售$740 萬

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 transfer_within_a_station 人才必選

利率	15年	20年	25年	30年
1.000	$108,088	$83,057	$68,063	$58,088
1.500	$112,106	$87,148	$72,229	$62,329
2.000	$116,218	$91,363	$76,548	$66,753
2.500	$120,422	$95,700	$81,020	$71,359
3.000	$124,719	$100,160	$85,643	$76,142
3.500	$129,108	$104,741	$90,413	$81,097
3.625	$130,219	$105,904	$91,628	$82,363
4.000	$133,588	$109,440	$95,327	$86,221
4.500	$138,158	$114,256	$100,383	$91,507
5.000	$142,817	$119,188	$105,577	$96,950
5.500	$147,565	$124,232	$110,904	$102,543
6.000	$152,401	$129,387	$116,361	$108,279

每月供款$82,363

年期

30年

貸款金額

$18,060,000

總利息

$11,590,632

總貸款連利息

$29,650,632

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$54,556	$27,807	$82,363	$18,032,193
2	$54,472	$27,891	$82,363	$18,004,303
3	$54,388	$27,975	$82,363	$17,976,328
4	$54,303	$28,059	$82,363	$17,948,269
5	$54,219	$28,144	$82,363	$17,920,124
6	$54,134	$28,229	$82,363	$17,891,895
7	$54,048	$28,314	$82,363	$17,863,581
8	$53,963	$28,400	$82,363	$17,835,181
9	$53,877	$28,486	$82,363	$17,806,695
10	$53,791	$28,572	$82,363	$17,778,123
11	$53,705	$28,658	$82,363	$17,749,465
12	$53,618	$28,745	$82,363	$17,720,720

第1年供款共

$988,354

第1年利息

$649,075

第1年共還本金

$339,280

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$53,531	$28,832	$82,363	$17,691,889
14	$53,444	$28,919	$82,363	$17,662,970
15	$53,357	$29,006	$82,363	$17,633,964
16	$53,269	$29,094	$82,363	$17,604,871
17	$53,181	$29,181	$82,363	$17,575,689
18	$53,093	$29,270	$82,363	$17,546,420
19	$53,005	$29,358	$82,363	$17,517,062
20	$52,916	$29,447	$82,363	$17,487,615
21	$52,827	$29,536	$82,363	$17,458,079
22	$52,738	$29,625	$82,363	$17,428,454
23	$52,648	$29,714	$82,363	$17,398,740
24	$52,559	$29,804	$82,363	$17,368,936

第2年供款共

$988,354

第2年利息

$636,570

第2年共還本金

$351,785

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$52,469	$29,894	$82,363	$17,339,041
26	$52,378	$29,985	$82,363	$17,309,057
27	$52,288	$30,075	$82,363	$17,278,982
28	$52,197	$30,166	$82,363	$17,248,816
29	$52,106	$30,257	$82,363	$17,218,559
30	$52,014	$30,348	$82,363	$17,188,210
31	$51,923	$30,440	$82,363	$17,157,770
32	$51,831	$30,532	$82,363	$17,127,238
33	$51,739	$30,624	$82,363	$17,096,614
34	$51,646	$30,717	$82,363	$17,065,897
35	$51,553	$30,810	$82,363	$17,035,087
36	$51,460	$30,903	$82,363	$17,004,185

第3年供款共

$988,354

第3年利息

$623,603

第3年共還本金

$364,751

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$51,367	$30,996	$82,363	$16,973,189
38	$51,273	$31,090	$82,363	$16,942,099
39	$51,179	$31,184	$82,363	$16,910,915
40	$51,085	$31,278	$82,363	$16,879,637
41	$50,991	$31,372	$82,363	$16,848,265
42	$50,896	$31,467	$82,363	$16,816,798
43	$50,801	$31,562	$82,363	$16,785,236
44	$50,705	$31,657	$82,363	$16,753,578
45	$50,610	$31,753	$82,363	$16,721,825
46	$50,514	$31,849	$82,363	$16,689,976
47	$50,418	$31,945	$82,363	$16,658,031
48	$50,321	$32,042	$82,363	$16,625,989

第4年供款共

$988,354

第4年利息

$610,159

第4年共還本金

$378,195

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$50,224	$32,139	$82,363	$16,593,851
50	$50,127	$32,236	$82,363	$16,561,615
51	$50,030	$32,333	$82,363	$16,529,282
52	$49,932	$32,431	$82,363	$16,496,852
53	$49,834	$32,529	$82,363	$16,464,323
54	$49,736	$32,627	$82,363	$16,431,696
55	$49,637	$32,725	$82,363	$16,398,971
56	$49,539	$32,824	$82,363	$16,366,146
57	$49,439	$32,923	$82,363	$16,333,223
58	$49,340	$33,023	$82,363	$16,300,200
59	$49,240	$33,123	$82,363	$16,267,077
60	$49,140	$33,223	$82,363	$16,233,855

第5年供款共

$988,354

第5年利息

$596,220

第5年共還本金

$392,135

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$49,040	$33,323	$82,363	$16,200,531
62	$48,939	$33,424	$82,363	$16,167,108
63	$48,838	$33,525	$82,363	$16,133,583
64	$48,737	$33,626	$82,363	$16,099,957
65	$48,635	$33,728	$82,363	$16,066,229
66	$48,533	$33,829	$82,363	$16,032,400
67	$48,431	$33,932	$82,363	$15,998,468
68	$48,329	$34,034	$82,363	$15,964,434
69	$48,226	$34,137	$82,363	$15,930,297
70	$48,123	$34,240	$82,363	$15,896,057
71	$48,019	$34,344	$82,363	$15,861,714
72	$47,916	$34,447	$82,363	$15,827,266

第6年供款共

$988,354

第6年利息

$581,766

第6年共還本金

$406,588

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$47,812	$34,551	$82,363	$15,792,715
74	$47,707	$34,656	$82,363	$15,758,059
75	$47,602	$34,760	$82,363	$15,723,299
76	$47,497	$34,865	$82,363	$15,688,433
77	$47,392	$34,971	$82,363	$15,653,463
78	$47,287	$35,076	$82,363	$15,618,386
79	$47,181	$35,182	$82,363	$15,583,204
80	$47,074	$35,289	$82,363	$15,547,915
81	$46,968	$35,395	$82,363	$15,512,520
82	$46,861	$35,502	$82,363	$15,477,018
83	$46,753	$35,609	$82,363	$15,441,409
84	$46,646	$35,717	$82,363	$15,405,692

第7年供款共

$988,354

第7年利息

$566,780

第7年共還本金

$421,574

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$46,538	$35,825	$82,363	$15,369,867
86	$46,430	$35,933	$82,363	$15,333,934
87	$46,321	$36,042	$82,363	$15,297,892
88	$46,212	$36,150	$82,363	$15,261,742
89	$46,103	$36,260	$82,363	$15,225,482
90	$45,994	$36,369	$82,363	$15,189,113
91	$45,884	$36,479	$82,363	$15,152,634
92	$45,774	$36,589	$82,363	$15,116,045
93	$45,663	$36,700	$82,363	$15,079,345
94	$45,552	$36,811	$82,363	$15,042,534
95	$45,441	$36,922	$82,363	$15,005,612
96	$45,329	$37,033	$82,363	$14,968,579

第8年供款共

$988,354

第8年利息

$551,241

第8年共還本金

$437,113

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$45,218	$37,145	$82,363	$14,931,433
98	$45,105	$37,257	$82,363	$14,894,176
99	$44,993	$37,370	$82,363	$14,856,806
100	$44,880	$37,483	$82,363	$14,819,323
101	$44,767	$37,596	$82,363	$14,781,727
102	$44,653	$37,710	$82,363	$14,744,017
103	$44,539	$37,824	$82,363	$14,706,193
104	$44,425	$37,938	$82,363	$14,668,256
105	$44,310	$38,053	$82,363	$14,630,203
106	$44,195	$38,167	$82,363	$14,592,036
107	$44,080	$38,283	$82,363	$14,553,753
108	$43,964	$38,398	$82,363	$14,515,354

第9年供款共

$988,354

第9年利息

$535,130

第9年共還本金

$453,224

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$43,848	$38,514	$82,363	$14,476,840
110	$43,732	$38,631	$82,363	$14,438,209
111	$43,615	$38,747	$82,363	$14,399,462
112	$43,498	$38,864	$82,363	$14,360,597
113	$43,381	$38,982	$82,363	$14,321,615
114	$43,263	$39,100	$82,363	$14,282,516
115	$43,145	$39,218	$82,363	$14,243,298
116	$43,027	$39,336	$82,363	$14,203,962
117	$42,908	$39,455	$82,363	$14,164,507
118	$42,789	$39,574	$82,363	$14,124,932
119	$42,669	$39,694	$82,363	$14,085,239
120	$42,549	$39,814	$82,363	$14,045,425

第10年供款共

$988,354

第10年利息

$518,425

第10年共還本金

$469,929

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$42,429	$39,934	$82,363	$14,005,491
122	$42,308	$40,055	$82,363	$13,965,436
123	$42,187	$40,176	$82,363	$13,925,261
124	$42,066	$40,297	$82,363	$13,884,964
125	$41,944	$40,419	$82,363	$13,844,545
126	$41,822	$40,541	$82,363	$13,804,004
127	$41,700	$40,663	$82,363	$13,763,341
128	$41,577	$40,786	$82,363	$13,722,555
129	$41,454	$40,909	$82,363	$13,681,646
130	$41,330	$41,033	$82,363	$13,640,613
131	$41,206	$41,157	$82,363	$13,599,456
132	$41,082	$41,281	$82,363	$13,558,175

第11年供款共

$988,354

第11年利息

$501,104

第11年共還本金

$487,250

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$40,957	$41,406	$82,363	$13,516,769
134	$40,832	$41,531	$82,363	$13,475,238
135	$40,706	$41,656	$82,363	$13,433,581
136	$40,581	$41,782	$82,363	$13,391,799
137	$40,454	$41,908	$82,363	$13,349,891
138	$40,328	$42,035	$82,363	$13,307,856
139	$40,201	$42,162	$82,363	$13,265,694
140	$40,073	$42,289	$82,363	$13,223,404
141	$39,946	$42,417	$82,363	$13,180,987
142	$39,818	$42,545	$82,363	$13,138,442
143	$39,689	$42,674	$82,363	$13,095,768
144	$39,560	$42,803	$82,363	$13,052,965

第12年供款共

$988,354

第12年利息

$483,145

第12年共還本金

$505,210

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$39,431	$42,932	$82,363	$13,010,033
146	$39,301	$43,062	$82,363	$12,966,971
147	$39,171	$43,192	$82,363	$12,923,780
148	$39,041	$43,322	$82,363	$12,880,457
149	$38,910	$43,453	$82,363	$12,837,004
150	$38,778	$43,584	$82,363	$12,793,420
151	$38,647	$43,716	$82,363	$12,749,704
152	$38,515	$43,848	$82,363	$12,705,856
153	$38,382	$43,981	$82,363	$12,661,875
154	$38,249	$44,113	$82,363	$12,617,761
155	$38,116	$44,247	$82,363	$12,573,515
156	$37,982	$44,380	$82,363	$12,529,134

第13年供款共

$988,354

第13年利息

$464,524

第13年共還本金

$523,831

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$37,848	$44,514	$82,363	$12,484,620
158	$37,714	$44,649	$82,363	$12,439,971
159	$37,579	$44,784	$82,363	$12,395,187
160	$37,444	$44,919	$82,363	$12,350,268
161	$37,308	$45,055	$82,363	$12,305,213
162	$37,172	$45,191	$82,363	$12,260,023
163	$37,035	$45,327	$82,363	$12,214,695
164	$36,899	$45,464	$82,363	$12,169,231
165	$36,761	$45,602	$82,363	$12,123,629
166	$36,623	$45,739	$82,363	$12,077,890
167	$36,485	$45,878	$82,363	$12,032,012
168	$36,347	$46,016	$82,363	$11,985,996

第14年供款共

$988,354

第14年利息

$445,216

第14年共還本金

$543,138

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$36,208	$46,155	$82,363	$11,939,841
170	$36,068	$46,295	$82,363	$11,893,546
171	$35,928	$46,434	$82,363	$11,847,112
172	$35,788	$46,575	$82,363	$11,800,537
173	$35,647	$46,715	$82,363	$11,753,822
174	$35,506	$46,857	$82,363	$11,706,965
175	$35,365	$46,998	$82,363	$11,659,967
176	$35,223	$47,140	$82,363	$11,612,827
177	$35,080	$47,282	$82,363	$11,565,545
178	$34,938	$47,425	$82,363	$11,518,119
179	$34,794	$47,569	$82,363	$11,470,551
180	$34,651	$47,712	$82,363	$11,422,839

第15年供款共

$988,354

第15年利息

$425,197

第15年共還本金

$563,158

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$34,506	$47,856	$82,363	$11,374,982
182	$34,362	$48,001	$82,363	$11,326,981
183	$34,217	$48,146	$82,363	$11,278,835
184	$34,071	$48,291	$82,363	$11,230,544
185	$33,926	$48,437	$82,363	$11,182,107
186	$33,779	$48,584	$82,363	$11,133,523
187	$33,633	$48,730	$82,363	$11,084,793
188	$33,485	$48,878	$82,363	$11,035,915
189	$33,338	$49,025	$82,363	$10,986,890
190	$33,190	$49,173	$82,363	$10,937,717
191	$33,041	$49,322	$82,363	$10,888,395
192	$32,892	$49,471	$82,363	$10,838,924

第16年供款共

$988,354

第16年利息

$404,440

第16年共還本金

$583,915

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$32,743	$49,620	$82,363	$10,789,304
194	$32,593	$49,770	$82,363	$10,739,534
195	$32,442	$49,921	$82,363	$10,689,613
196	$32,292	$50,071	$82,363	$10,639,542
197	$32,140	$50,223	$82,363	$10,589,319
198	$31,989	$50,374	$82,363	$10,538,945
199	$31,836	$50,526	$82,363	$10,488,418
200	$31,684	$50,679	$82,363	$10,437,739
201	$31,531	$50,832	$82,363	$10,386,907
202	$31,377	$50,986	$82,363	$10,335,921
203	$31,223	$51,140	$82,363	$10,284,782
204	$31,069	$51,294	$82,363	$10,233,487

第17年供款共

$988,354

第17年利息

$382,918

第17年共還本金

$605,437

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$30,914	$51,449	$82,363	$10,182,038
206	$30,758	$51,605	$82,363	$10,130,433
207	$30,602	$51,761	$82,363	$10,078,673
208	$30,446	$51,917	$82,363	$10,026,756
209	$30,289	$52,074	$82,363	$9,974,682
210	$30,132	$52,231	$82,363	$9,922,451
211	$29,974	$52,389	$82,363	$9,870,063
212	$29,816	$52,547	$82,363	$9,817,515
213	$29,657	$52,706	$82,363	$9,764,810
214	$29,498	$52,865	$82,363	$9,711,945
215	$29,338	$53,025	$82,363	$9,658,920
216	$29,178	$53,185	$82,363	$9,605,735

第18年供款共

$988,354

第18年利息

$360,602

第18年共還本金

$627,752

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$29,017	$53,346	$82,363	$9,552,390
218	$28,856	$53,507	$82,363	$9,498,883
219	$28,695	$53,668	$82,363	$9,445,215
220	$28,532	$53,830	$82,363	$9,391,384
221	$28,370	$53,993	$82,363	$9,337,391
222	$28,207	$54,156	$82,363	$9,283,235
223	$28,043	$54,320	$82,363	$9,228,915
224	$27,879	$54,484	$82,363	$9,174,431
225	$27,714	$54,648	$82,363	$9,119,783
226	$27,549	$54,814	$82,363	$9,064,969
227	$27,384	$54,979	$82,363	$9,009,990
228	$27,218	$55,145	$82,363	$8,954,845

第19年供款共

$988,354

第19年利息

$337,464

第19年共還本金

$650,890

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$27,051	$55,312	$82,363	$8,899,533
230	$26,884	$55,479	$82,363	$8,844,054
231	$26,716	$55,646	$82,363	$8,788,408
232	$26,548	$55,815	$82,363	$8,732,593
233	$26,380	$55,983	$82,363	$8,676,610
234	$26,211	$56,152	$82,363	$8,620,458
235	$26,041	$56,322	$82,363	$8,564,136
236	$25,871	$56,492	$82,363	$8,507,644
237	$25,700	$56,663	$82,363	$8,450,981
238	$25,529	$56,834	$82,363	$8,394,148
239	$25,357	$57,006	$82,363	$8,337,142
240	$25,185	$57,178	$82,363	$8,279,964

第20年供款共

$988,354

第20年利息

$313,474

第20年共還本金

$674,881

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$25,012	$57,350	$82,363	$8,222,614
242	$24,839	$57,524	$82,363	$8,165,090
243	$24,665	$57,697	$82,363	$8,107,393
244	$24,491	$57,872	$82,363	$8,049,521
245	$24,316	$58,047	$82,363	$7,991,474
246	$24,141	$58,222	$82,363	$7,933,252
247	$23,965	$58,398	$82,363	$7,874,854
248	$23,789	$58,574	$82,363	$7,816,280
249	$23,612	$58,751	$82,363	$7,757,529
250	$23,434	$58,929	$82,363	$7,698,600
251	$23,256	$59,107	$82,363	$7,639,494
252	$23,078	$59,285	$82,363	$7,580,208

第21年供款共

$988,354

第21年利息

$288,599

第21年共還本金

$699,756

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$22,899	$59,464	$82,363	$7,520,744
254	$22,719	$59,644	$82,363	$7,461,100
255	$22,539	$59,824	$82,363	$7,401,276
256	$22,358	$60,005	$82,363	$7,341,271
257	$22,177	$60,186	$82,363	$7,281,085
258	$21,995	$60,368	$82,363	$7,220,717
259	$21,813	$60,550	$82,363	$7,160,167
260	$21,630	$60,733	$82,363	$7,099,434
261	$21,446	$60,917	$82,363	$7,038,517
262	$21,262	$61,101	$82,363	$6,977,416
263	$21,078	$61,285	$82,363	$6,916,131
264	$20,892	$61,470	$82,363	$6,854,661

第22年供款共

$988,354

第22年利息

$262,807

第22年共還本金

$725,548

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$20,707	$61,656	$82,363	$6,793,005
266	$20,521	$61,842	$82,363	$6,731,162
267	$20,334	$62,029	$82,363	$6,669,133
268	$20,146	$62,217	$82,363	$6,606,917
269	$19,958	$62,404	$82,363	$6,544,512
270	$19,770	$62,593	$82,363	$6,481,919
271	$19,581	$62,782	$82,363	$6,419,137
272	$19,391	$62,972	$82,363	$6,356,165
273	$19,201	$63,162	$82,363	$6,293,003
274	$19,010	$63,353	$82,363	$6,229,651
275	$18,819	$63,544	$82,363	$6,166,106
276	$18,627	$63,736	$82,363	$6,102,370

第23年供款共

$988,354

第23年利息

$236,064

第23年共還本金

$752,290

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$18,434	$63,929	$82,363	$6,038,442
278	$18,241	$64,122	$82,363	$5,974,320
279	$18,047	$64,315	$82,363	$5,910,005
280	$17,853	$64,510	$82,363	$5,845,495
281	$17,658	$64,705	$82,363	$5,780,790
282	$17,463	$64,900	$82,363	$5,715,890
283	$17,267	$65,096	$82,363	$5,650,794
284	$17,070	$65,293	$82,363	$5,585,501
285	$16,873	$65,490	$82,363	$5,520,011
286	$16,675	$65,688	$82,363	$5,454,324
287	$16,477	$65,886	$82,363	$5,388,437
288	$16,278	$66,085	$82,363	$5,322,352

第24年供款共

$988,354

第24年利息

$208,336

第24年共還本金

$780,018

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$16,078	$66,285	$82,363	$5,256,067
290	$15,878	$66,485	$82,363	$5,189,582
291	$15,677	$66,686	$82,363	$5,122,896
292	$15,475	$66,887	$82,363	$5,056,008
293	$15,273	$67,090	$82,363	$4,988,919
294	$15,071	$67,292	$82,363	$4,921,627
295	$14,867	$67,495	$82,363	$4,854,131
296	$14,664	$67,699	$82,363	$4,786,432
297	$14,459	$67,904	$82,363	$4,718,528
298	$14,254	$68,109	$82,363	$4,650,419
299	$14,048	$68,315	$82,363	$4,582,104
300	$13,842	$68,521	$82,363	$4,513,583

第25年供款共

$988,354

第25年利息

$179,586

第25年共還本金

$808,769

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$13,635	$68,728	$82,363	$4,444,855
302	$13,427	$68,936	$82,363	$4,375,920
303	$13,219	$69,144	$82,363	$4,306,776
304	$13,010	$69,353	$82,363	$4,237,423
305	$12,801	$69,562	$82,363	$4,167,860
306	$12,590	$69,772	$82,363	$4,098,088
307	$12,380	$69,983	$82,363	$4,028,105
308	$12,168	$70,195	$82,363	$3,957,910
309	$11,956	$70,407	$82,363	$3,887,503
310	$11,744	$70,619	$82,363	$3,816,884
311	$11,530	$70,833	$82,363	$3,746,051
312	$11,316	$71,047	$82,363	$3,675,005

第26年供款共

$988,354

第26年利息

$149,776

第26年共還本金

$838,579

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$11,102	$71,261	$82,363	$3,603,743
314	$10,886	$71,477	$82,363	$3,532,267
315	$10,670	$71,692	$82,363	$3,460,574
316	$10,454	$71,909	$82,363	$3,388,665
317	$10,237	$72,126	$82,363	$3,316,539
318	$10,019	$72,344	$82,363	$3,244,195
319	$9,800	$72,563	$82,363	$3,171,632
320	$9,581	$72,782	$82,363	$3,098,850
321	$9,361	$73,002	$82,363	$3,025,849
322	$9,141	$73,222	$82,363	$2,952,626
323	$8,919	$73,443	$82,363	$2,879,183
324	$8,698	$73,665	$82,363	$2,805,518

第27年供款共

$988,354

第27年利息

$118,867

第27年共還本金

$869,487

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$8,475	$73,888	$82,363	$2,731,630
326	$8,252	$74,111	$82,363	$2,657,519
327	$8,028	$74,335	$82,363	$2,583,184
328	$7,803	$74,559	$82,363	$2,508,624
329	$7,578	$74,785	$82,363	$2,433,839
330	$7,352	$75,011	$82,363	$2,358,829
331	$7,126	$75,237	$82,363	$2,283,592
332	$6,898	$75,465	$82,363	$2,208,127
333	$6,670	$75,692	$82,363	$2,132,435
334	$6,442	$75,921	$82,363	$2,056,513
335	$6,212	$76,150	$82,363	$1,980,363
336	$5,982	$76,381	$82,363	$1,903,982

第28年供款共

$988,354

第28年利息

$86,819

第28年共還本金

$901,535

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,752	$76,611	$82,363	$1,827,371
338	$5,520	$76,843	$82,363	$1,750,528
339	$5,288	$77,075	$82,363	$1,673,454
340	$5,055	$77,308	$82,363	$1,596,146
341	$4,822	$77,541	$82,363	$1,518,605
342	$4,587	$77,775	$82,363	$1,440,829
343	$4,353	$78,010	$82,363	$1,362,819
344	$4,117	$78,246	$82,363	$1,284,573
345	$3,880	$78,482	$82,363	$1,206,091
346	$3,643	$78,719	$82,363	$1,127,371
347	$3,406	$78,957	$82,363	$1,048,414
348	$3,167	$79,196	$82,363	$969,218

第29年供款共

$988,354

第29年利息

$53,590

第29年共還本金

$934,764

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,928	$79,435	$82,363	$889,783
350	$2,688	$79,675	$82,363	$810,108
351	$2,447	$79,916	$82,363	$730,192
352	$2,206	$80,157	$82,363	$650,035
353	$1,964	$80,399	$82,363	$569,636
354	$1,721	$80,642	$82,363	$488,994
355	$1,477	$80,886	$82,363	$408,108
356	$1,233	$81,130	$82,363	$326,978
357	$988	$81,375	$82,363	$245,603
358	$742	$81,621	$82,363	$163,982
359	$495	$81,868	$82,363	$82,115
360	$248	$82,115	$82,363	$0

第30年供款共

$988,354

第30年利息

$19,136

第30年共還本金

$969,218

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$19,920,632

免責聲明

筍盤推介

按揭保險費
info