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$19,551,408

每月供款
$81,727

首期

$-10,200,000

總貸款額

$18,200,000

總利息

$11,221,408

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-9,870,000

按月供比率計算

$163,452

置業成本總預算

HK$-9,870,000

首期

$-10,200,000
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

$163,452

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

西貢清水灣

thumb_up

A LOVELY DUPLEX IN CLEAR WATER BAY

實

1,194 呎

@6,281

建

1,194 呎

@6,281

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

售$750 萬

實

1,194 呎

@6,281

建

1,194 呎

@6,281

售$750 萬

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

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

thumb_up

真實筍盤迎海靚裝兩房

實

511 呎

@14,090

local_fire_department 至HIT

售$720 萬

實

511 呎

@14,090

售$720 萬

local_fire_department 至HIT

馬鞍山天宇海第6A座

thumb_up

靚裝三房套！業主誠意出售，價錢可議

實

758 呎

@11,609

建

991 呎

@8,880

local_fire_department 至HIT

售$880 萬

實

758 呎

@11,609

建

991 呎

@8,880

售$880 萬

local_fire_department 至HIT

沙田柏傲莊 I 第03A座

thumb_up

業主求售,罕有平台特色戶,可睇樓,最啱喜歡特色戶的你

實

414 呎

@21,739

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

售$900 萬

實

414 呎

@21,739

售$900 萬

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

馬鞍山天宇海第6A座

thumb_up

天宇海 3房(1套)2廳1貯

實

724 呎

@11,740

建

952 呎

@8,929

local_fire_department 至HIT hotel_class 樓王 verified 首置必買

售$850 萬

實

724 呎

@11,740

建

952 呎

@8,929

售$850 萬

local_fire_department 至HIT hotel_class 樓王 verified 首置必買

沙田晉名峰

thumb_up

開陽景觀連車位大量荀盤快約

實

612 呎

@13,072

建

756 呎

@10,582

local_fire_department 至HIT

售$800 萬

實

612 呎

@13,072

建

756 呎

@10,582

售$800 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第03座

thumb_up

三房半大位價何傾望園景

實

710 呎

@10,563

建

880 呎

@8,523

local_fire_department 至HIT

售$750 萬

實

710 呎

@10,563

建

880 呎

@8,523

售$750 萬

local_fire_department 至HIT

沙田富豪花園

thumb_up

城門河景大露台3房有票有驚喜

實

725 呎

@10,069

建

980 呎

@7,449

local_fire_department 至HIT transfer_within_a_station 人才必選

售$730 萬

實

725 呎

@10,069

建

980 呎

@7,449

售$730 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

馬鞍山泓碧第02座

thumb_up

超值兩房推介

實

480 呎

@16,667

local_fire_department 至HIT

售$800 萬

實

480 呎

@16,667

售$800 萬

local_fire_department 至HIT

VR實景

沙田晴碧花園

thumb_up

世紀21奇豐!獨家!獨家! 最大三房一套特式戶市場罕有!

實

675 呎

@11,852

建

879 呎

@9,101

local_fire_department 至HIT real_estate_agent 罕有放盤 flight_takeoff 移民急讓

售$800 萬

實

675 呎

@11,852

建

879 呎

@9,101

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 flight_takeoff 移民急讓

西貢逸瓏海滙第

thumb_up

逸瓏海滙

實

586 呎

@14,300

local_fire_department 至HIT

售$838 萬

實

586 呎

@14,300

售$838 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$108,926	$83,701	$68,591	$58,538
1.500	$112,975	$87,823	$72,788	$62,812
2.000	$117,119	$92,071	$77,141	$67,271
2.500	$121,356	$96,442	$81,648	$71,912
3.000	$125,686	$100,937	$86,306	$76,732
3.500	$130,109	$105,553	$91,113	$81,726
4.000	$134,623	$110,288	$96,066	$86,890
4.500	$139,229	$115,142	$101,162	$92,217
5.000	$143,924	$120,112	$106,395	$97,702
5.500	$148,709	$125,195	$111,764	$103,338
6.000	$153,582	$130,390	$117,263	$109,118

每月供款$81,727

年期

30年

貸款金額

$18,200,000

總利息

$11,221,408

總貸款連利息

$29,421,408

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$53,083	$28,643	$81,726	$18,171,357
2	$53,000	$28,726	$81,726	$18,142,631
3	$52,916	$28,810	$81,726	$18,113,821
4	$52,832	$28,894	$81,726	$18,084,927
5	$52,748	$28,978	$81,726	$18,055,948
6	$52,663	$29,063	$81,726	$18,026,885
7	$52,578	$29,148	$81,726	$17,997,737
8	$52,493	$29,233	$81,726	$17,968,505
9	$52,408	$29,318	$81,726	$17,939,187
10	$52,323	$29,404	$81,726	$17,909,783
11	$52,237	$29,489	$81,726	$17,880,294
12	$52,151	$29,575	$81,726	$17,850,719

第1年供款共

$980,714

第1年利息

$631,432

第1年共還本金

$349,281

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$52,065	$29,662	$81,726	$17,821,057
14	$51,978	$29,748	$81,726	$17,791,309
15	$51,891	$29,835	$81,726	$17,761,474
16	$51,804	$29,922	$81,726	$17,731,552
17	$51,717	$30,009	$81,726	$17,701,543
18	$51,630	$30,097	$81,726	$17,671,447
19	$51,542	$30,184	$81,726	$17,641,262
20	$51,454	$30,272	$81,726	$17,610,990
21	$51,365	$30,361	$81,726	$17,580,629
22	$51,277	$30,449	$81,726	$17,550,180
23	$51,188	$30,538	$81,726	$17,519,642
24	$51,099	$30,627	$81,726	$17,489,015

第2年供款共

$980,714

第2年利息

$619,009

第2年共還本金

$361,704

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$51,010	$30,717	$81,726	$17,458,298
26	$50,920	$30,806	$81,726	$17,427,492
27	$50,830	$30,896	$81,726	$17,396,596
28	$50,740	$30,986	$81,726	$17,365,610
29	$50,650	$31,076	$81,726	$17,334,533
30	$50,559	$31,167	$81,726	$17,303,366
31	$50,468	$31,258	$81,726	$17,272,108
32	$50,377	$31,349	$81,726	$17,240,759
33	$50,286	$31,441	$81,726	$17,209,319
34	$50,194	$31,532	$81,726	$17,177,786
35	$50,102	$31,624	$81,726	$17,146,162
36	$50,010	$31,716	$81,726	$17,114,446

第3年供款共

$980,714

第3年利息

$606,145

第3年共還本金

$374,569

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$49,917	$31,809	$81,726	$17,082,637
38	$49,824	$31,902	$81,726	$17,050,735
39	$49,731	$31,995	$81,726	$17,018,740
40	$49,638	$32,088	$81,726	$16,986,652
41	$49,544	$32,182	$81,726	$16,954,470
42	$49,451	$32,276	$81,726	$16,922,195
43	$49,356	$32,370	$81,726	$16,889,825
44	$49,262	$32,464	$81,726	$16,857,361
45	$49,167	$32,559	$81,726	$16,824,802
46	$49,072	$32,654	$81,726	$16,792,148
47	$48,977	$32,749	$81,726	$16,759,399
48	$48,882	$32,845	$81,726	$16,726,554

第4年供款共

$980,714

第4年利息

$592,822

第4年共還本金

$387,891

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$48,786	$32,940	$81,726	$16,693,614
50	$48,690	$33,036	$81,726	$16,660,578
51	$48,593	$33,133	$81,726	$16,627,445
52	$48,497	$33,229	$81,726	$16,594,216
53	$48,400	$33,326	$81,726	$16,560,889
54	$48,303	$33,424	$81,726	$16,527,466
55	$48,205	$33,521	$81,726	$16,493,945
56	$48,107	$33,619	$81,726	$16,460,326
57	$48,009	$33,717	$81,726	$16,426,609
58	$47,911	$33,815	$81,726	$16,392,794
59	$47,812	$33,914	$81,726	$16,358,880
60	$47,713	$34,013	$81,726	$16,324,867

第5年供款共

$980,714

第5年利息

$579,026

第5年共還本金

$401,687

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$47,614	$34,112	$81,726	$16,290,755
62	$47,515	$34,211	$81,726	$16,256,544
63	$47,415	$34,311	$81,726	$16,222,233
64	$47,315	$34,411	$81,726	$16,187,821
65	$47,214	$34,512	$81,726	$16,153,310
66	$47,114	$34,612	$81,726	$16,118,697
67	$47,013	$34,713	$81,726	$16,083,984
68	$46,912	$34,815	$81,726	$16,049,170
69	$46,810	$34,916	$81,726	$16,014,254
70	$46,708	$35,018	$81,726	$15,979,236
71	$46,606	$35,120	$81,726	$15,944,116
72	$46,504	$35,222	$81,726	$15,908,893

第6年供款共

$980,714

第6年利息

$564,740

第6年共還本金

$415,974

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$46,401	$35,325	$81,726	$15,873,568
74	$46,298	$35,428	$81,726	$15,838,140
75	$46,195	$35,532	$81,726	$15,802,608
76	$46,091	$35,635	$81,726	$15,766,973
77	$45,987	$35,739	$81,726	$15,731,234
78	$45,883	$35,843	$81,726	$15,695,391
79	$45,778	$35,948	$81,726	$15,659,443
80	$45,673	$36,053	$81,726	$15,623,390
81	$45,568	$36,158	$81,726	$15,587,232
82	$45,463	$36,263	$81,726	$15,550,969
83	$45,357	$36,369	$81,726	$15,514,599
84	$45,251	$36,475	$81,726	$15,478,124

第7年供款共

$980,714

第7年利息

$549,945

第7年共還本金

$430,769

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$45,145	$36,582	$81,726	$15,441,543
86	$45,038	$36,688	$81,726	$15,404,854
87	$44,931	$36,795	$81,726	$15,368,059
88	$44,824	$36,903	$81,726	$15,331,156
89	$44,716	$37,010	$81,726	$15,294,146
90	$44,608	$37,118	$81,726	$15,257,028
91	$44,500	$37,226	$81,726	$15,219,801
92	$44,391	$37,335	$81,726	$15,182,466
93	$44,282	$37,444	$81,726	$15,145,022
94	$44,173	$37,553	$81,726	$15,107,469
95	$44,063	$37,663	$81,726	$15,069,807
96	$43,954	$37,773	$81,726	$15,032,034

第8年供款共

$980,714

第8年利息

$534,623

第8年共還本金

$446,090

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$43,843	$37,883	$81,726	$14,994,151
98	$43,733	$37,993	$81,726	$14,956,158
99	$43,622	$38,104	$81,726	$14,918,054
100	$43,511	$38,215	$81,726	$14,879,839
101	$43,400	$38,327	$81,726	$14,841,512
102	$43,288	$38,438	$81,726	$14,803,074
103	$43,176	$38,551	$81,726	$14,764,524
104	$43,063	$38,663	$81,726	$14,725,861
105	$42,950	$38,776	$81,726	$14,687,085
106	$42,837	$38,889	$81,726	$14,648,196
107	$42,724	$39,002	$81,726	$14,609,194
108	$42,610	$39,116	$81,726	$14,570,078

第9年供款共

$980,714

第9年利息

$518,757

第9年共還本金

$461,956

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$42,496	$39,230	$81,726	$14,530,848
110	$42,382	$39,344	$81,726	$14,491,503
111	$42,267	$39,459	$81,726	$14,452,044
112	$42,152	$39,574	$81,726	$14,412,470
113	$42,036	$39,690	$81,726	$14,372,780
114	$41,921	$39,806	$81,726	$14,332,974
115	$41,805	$39,922	$81,726	$14,293,053
116	$41,688	$40,038	$81,726	$14,253,015
117	$41,571	$40,155	$81,726	$14,212,860
118	$41,454	$40,272	$81,726	$14,172,588
119	$41,337	$40,389	$81,726	$14,132,199
120	$41,219	$40,507	$81,726	$14,091,691

第10年供款共

$980,714

第10年利息

$502,327

第10年共還本金

$478,387

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$41,101	$40,625	$81,726	$14,051,066
122	$40,982	$40,744	$81,726	$14,010,322
123	$40,863	$40,863	$81,726	$13,969,459
124	$40,744	$40,982	$81,726	$13,928,478
125	$40,625	$41,101	$81,726	$13,887,376
126	$40,505	$41,221	$81,726	$13,846,155
127	$40,385	$41,342	$81,726	$13,804,813
128	$40,264	$41,462	$81,726	$13,763,351
129	$40,143	$41,583	$81,726	$13,721,768
130	$40,022	$41,704	$81,726	$13,680,064
131	$39,900	$41,826	$81,726	$13,638,238
132	$39,778	$41,948	$81,726	$13,596,290

第11年供款共

$980,714

第11年利息

$485,312

第11年共還本金

$495,401

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$39,656	$42,070	$81,726	$13,554,220
134	$39,533	$42,193	$81,726	$13,512,027
135	$39,410	$42,316	$81,726	$13,469,711
136	$39,287	$42,439	$81,726	$13,427,271
137	$39,163	$42,563	$81,726	$13,384,708
138	$39,039	$42,687	$81,726	$13,342,021
139	$38,914	$42,812	$81,726	$13,299,209
140	$38,789	$42,937	$81,726	$13,256,272
141	$38,664	$43,062	$81,726	$13,213,210
142	$38,539	$43,188	$81,726	$13,170,022
143	$38,413	$43,314	$81,726	$13,126,709
144	$38,286	$43,440	$81,726	$13,083,269

第12年供款共

$980,714

第12年利息

$467,692

第12年共還本金

$513,021

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$38,160	$43,567	$81,726	$13,039,702
146	$38,032	$43,694	$81,726	$12,996,008
147	$37,905	$43,821	$81,726	$12,952,187
148	$37,777	$43,949	$81,726	$12,908,238
149	$37,649	$44,077	$81,726	$12,864,161
150	$37,520	$44,206	$81,726	$12,819,956
151	$37,392	$44,335	$81,726	$12,775,621
152	$37,262	$44,464	$81,726	$12,731,157
153	$37,133	$44,594	$81,726	$12,686,564
154	$37,002	$44,724	$81,726	$12,641,840
155	$36,872	$44,854	$81,726	$12,596,986
156	$36,741	$44,985	$81,726	$12,552,001

第13年供款共

$980,714

第13年利息

$449,446

第13年共還本金

$531,268

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$36,610	$45,116	$81,726	$12,506,885
158	$36,478	$45,248	$81,726	$12,461,637
159	$36,346	$45,380	$81,726	$12,416,257
160	$36,214	$45,512	$81,726	$12,370,745
161	$36,081	$45,645	$81,726	$12,325,101
162	$35,948	$45,778	$81,726	$12,279,323
163	$35,815	$45,911	$81,726	$12,233,411
164	$35,681	$46,045	$81,726	$12,187,366
165	$35,546	$46,180	$81,726	$12,141,186
166	$35,412	$46,314	$81,726	$12,094,872
167	$35,277	$46,449	$81,726	$12,048,422
168	$35,141	$46,585	$81,726	$12,001,838

第14年供款共

$980,714

第14年利息

$430,550

第14年共還本金

$550,163

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$35,005	$46,721	$81,726	$11,955,117
170	$34,869	$46,857	$81,726	$11,908,260
171	$34,732	$46,994	$81,726	$11,861,266
172	$34,595	$47,131	$81,726	$11,814,135
173	$34,458	$47,268	$81,726	$11,766,867
174	$34,320	$47,406	$81,726	$11,719,461
175	$34,182	$47,544	$81,726	$11,671,916
176	$34,043	$47,683	$81,726	$11,624,233
177	$33,904	$47,822	$81,726	$11,576,411
178	$33,765	$47,962	$81,726	$11,528,450
179	$33,625	$48,101	$81,726	$11,480,348
180	$33,484	$48,242	$81,726	$11,432,106

第15年供款共

$980,714

第15年利息

$410,983

第15年共還本金

$569,731

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$33,344	$48,382	$81,726	$11,383,724
182	$33,203	$48,524	$81,726	$11,335,200
183	$33,061	$48,665	$81,726	$11,286,535
184	$32,919	$48,807	$81,726	$11,237,728
185	$32,777	$48,949	$81,726	$11,188,779
186	$32,634	$49,092	$81,726	$11,139,687
187	$32,491	$49,235	$81,726	$11,090,451
188	$32,347	$49,379	$81,726	$11,041,072
189	$32,203	$49,523	$81,726	$10,991,549
190	$32,059	$49,667	$81,726	$10,941,882
191	$31,914	$49,812	$81,726	$10,892,069
192	$31,769	$49,958	$81,726	$10,842,112

第16年供款共

$980,714

第16年利息

$390,719

第16年共還本金

$589,995

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$31,623	$50,103	$81,726	$10,792,009
194	$31,477	$50,249	$81,726	$10,741,759
195	$31,330	$50,396	$81,726	$10,691,363
196	$31,183	$50,543	$81,726	$10,640,820
197	$31,036	$50,690	$81,726	$10,590,130
198	$30,888	$50,838	$81,726	$10,539,291
199	$30,740	$50,987	$81,726	$10,488,305
200	$30,591	$51,135	$81,726	$10,437,170
201	$30,442	$51,284	$81,726	$10,385,885
202	$30,292	$51,434	$81,726	$10,334,451
203	$30,142	$51,584	$81,726	$10,282,867
204	$29,992	$51,734	$81,726	$10,231,133

第17年供款共

$980,714

第17年利息

$369,735

第17年共還本金

$610,979

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$29,841	$51,885	$81,726	$10,179,248
206	$29,689	$52,037	$81,726	$10,127,211
207	$29,538	$52,188	$81,726	$10,075,022
208	$29,385	$52,341	$81,726	$10,022,682
209	$29,233	$52,493	$81,726	$9,970,188
210	$29,080	$52,646	$81,726	$9,917,542
211	$28,926	$52,800	$81,726	$9,864,742
212	$28,772	$52,954	$81,726	$9,811,788
213	$28,618	$53,108	$81,726	$9,758,680
214	$28,463	$53,263	$81,726	$9,705,416
215	$28,307	$53,419	$81,726	$9,651,998
216	$28,152	$53,574	$81,726	$9,598,423

第18年供款共

$980,714

第18年利息

$348,004

第18年共還本金

$632,710

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$27,995	$53,731	$81,726	$9,544,693
218	$27,839	$53,887	$81,726	$9,490,805
219	$27,682	$54,045	$81,726	$9,436,760
220	$27,524	$54,202	$81,726	$9,382,558
221	$27,366	$54,360	$81,726	$9,328,198
222	$27,207	$54,519	$81,726	$9,273,679
223	$27,048	$54,678	$81,726	$9,219,001
224	$26,889	$54,837	$81,726	$9,164,164
225	$26,729	$54,997	$81,726	$9,109,166
226	$26,568	$55,158	$81,726	$9,054,009
227	$26,408	$55,319	$81,726	$8,998,690
228	$26,246	$55,480	$81,726	$8,943,210

第19年供款共

$980,714

第19年利息

$325,500

第19年共還本金

$655,213

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$26,084	$55,642	$81,726	$8,887,568
230	$25,922	$55,804	$81,726	$8,831,764
231	$25,759	$55,967	$81,726	$8,775,797
232	$25,596	$56,130	$81,726	$8,719,667
233	$25,432	$56,294	$81,726	$8,663,374
234	$25,268	$56,458	$81,726	$8,606,916
235	$25,104	$56,623	$81,726	$8,550,293
236	$24,938	$56,788	$81,726	$8,493,505
237	$24,773	$56,953	$81,726	$8,436,552
238	$24,607	$57,120	$81,726	$8,379,432
239	$24,440	$57,286	$81,726	$8,322,146
240	$24,273	$57,453	$81,726	$8,264,693

第20年供款共

$980,714

第20年利息

$302,196

第20年共還本金

$678,517

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$24,105	$57,621	$81,726	$8,207,072
242	$23,937	$57,789	$81,726	$8,149,283
243	$23,769	$57,957	$81,726	$8,091,326
244	$23,600	$58,126	$81,726	$8,033,200
245	$23,430	$58,296	$81,726	$7,974,904
246	$23,260	$58,466	$81,726	$7,916,438
247	$23,090	$58,637	$81,726	$7,857,801
248	$22,919	$58,808	$81,726	$7,798,993
249	$22,747	$58,979	$81,726	$7,740,014
250	$22,575	$59,151	$81,726	$7,680,863
251	$22,403	$59,324	$81,726	$7,621,540
252	$22,229	$59,497	$81,726	$7,562,043

第21年供款共

$980,714

第21年利息

$278,064

第21年共還本金

$702,650

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$22,056	$59,670	$81,726	$7,502,373
254	$21,882	$59,844	$81,726	$7,442,529
255	$21,707	$60,019	$81,726	$7,382,510
256	$21,532	$60,194	$81,726	$7,322,316
257	$21,357	$60,369	$81,726	$7,261,947
258	$21,181	$60,545	$81,726	$7,201,401
259	$21,004	$60,722	$81,726	$7,140,679
260	$20,827	$60,899	$81,726	$7,079,780
261	$20,649	$61,077	$81,726	$7,018,703
262	$20,471	$61,255	$81,726	$6,957,448
263	$20,293	$61,434	$81,726	$6,896,015
264	$20,113	$61,613	$81,726	$6,834,402

第22年供款共

$980,714

第22年利息

$253,073

第22年共還本金

$727,641

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$19,934	$61,792	$81,726	$6,772,610
266	$19,753	$61,973	$81,726	$6,710,637
267	$19,573	$62,153	$81,726	$6,648,483
268	$19,391	$62,335	$81,726	$6,586,149
269	$19,210	$62,517	$81,726	$6,523,632
270	$19,027	$62,699	$81,726	$6,460,933
271	$18,844	$62,882	$81,726	$6,398,052
272	$18,661	$63,065	$81,726	$6,334,986
273	$18,477	$63,249	$81,726	$6,271,737
274	$18,293	$63,434	$81,726	$6,208,304
275	$18,108	$63,619	$81,726	$6,144,685
276	$17,922	$63,804	$81,726	$6,080,881

第23年供款共

$980,714

第23年利息

$227,193

第23年共還本金

$753,521

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$17,736	$63,990	$81,726	$6,016,891
278	$17,549	$64,177	$81,726	$5,952,714
279	$17,362	$64,364	$81,726	$5,888,350
280	$17,174	$64,552	$81,726	$5,823,798
281	$16,986	$64,740	$81,726	$5,759,058
282	$16,797	$64,929	$81,726	$5,694,129
283	$16,608	$65,118	$81,726	$5,629,011
284	$16,418	$65,308	$81,726	$5,563,703
285	$16,227	$65,499	$81,726	$5,498,204
286	$16,036	$65,690	$81,726	$5,432,514
287	$15,845	$65,881	$81,726	$5,366,633
288	$15,653	$66,073	$81,726	$5,300,560

第24年供款共

$980,714

第24年利息

$200,392

第24年共還本金

$780,321

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$15,460	$66,266	$81,726	$5,234,293
290	$15,267	$66,459	$81,726	$5,167,834
291	$15,073	$66,653	$81,726	$5,101,181
292	$14,878	$66,848	$81,726	$5,034,333
293	$14,683	$67,043	$81,726	$4,967,290
294	$14,488	$67,238	$81,726	$4,900,052
295	$14,292	$67,434	$81,726	$4,832,618
296	$14,095	$67,631	$81,726	$4,764,987
297	$13,898	$67,828	$81,726	$4,697,159
298	$13,700	$68,026	$81,726	$4,629,133
299	$13,502	$68,224	$81,726	$4,560,908
300	$13,303	$68,423	$81,726	$4,492,485

第25年供款共

$980,714

第25年利息

$172,639

第25年共還本金

$808,075

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$13,103	$68,623	$81,726	$4,423,861
302	$12,903	$68,823	$81,726	$4,355,038
303	$12,702	$69,024	$81,726	$4,286,014
304	$12,501	$69,225	$81,726	$4,216,789
305	$12,299	$69,427	$81,726	$4,147,362
306	$12,096	$69,630	$81,726	$4,077,732
307	$11,893	$69,833	$81,726	$4,007,900
308	$11,690	$70,036	$81,726	$3,937,863
309	$11,485	$70,241	$81,726	$3,867,622
310	$11,281	$70,446	$81,726	$3,797,177
311	$11,075	$70,651	$81,726	$3,726,526
312	$10,869	$70,857	$81,726	$3,655,669

第26年供款共

$980,714

第26年利息

$143,898

第26年共還本金

$836,816

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$10,662	$71,064	$81,726	$3,584,605
314	$10,455	$71,271	$81,726	$3,513,334
315	$10,247	$71,479	$81,726	$3,441,855
316	$10,039	$71,687	$81,726	$3,370,168
317	$9,830	$71,896	$81,726	$3,298,271
318	$9,620	$72,106	$81,726	$3,226,165
319	$9,410	$72,316	$81,726	$3,153,848
320	$9,199	$72,527	$81,726	$3,081,321
321	$8,987	$72,739	$81,726	$3,008,582
322	$8,775	$72,951	$81,726	$2,935,631
323	$8,562	$73,164	$81,726	$2,862,467
324	$8,349	$73,377	$81,726	$2,789,090

第27年供款共

$980,714

第27年利息

$114,135

第27年共還本金

$866,579

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$8,135	$73,591	$81,726	$2,715,499
326	$7,920	$73,806	$81,726	$2,641,693
327	$7,705	$74,021	$81,726	$2,567,671
328	$7,489	$74,237	$81,726	$2,493,434
329	$7,273	$74,454	$81,726	$2,418,981
330	$7,055	$74,671	$81,726	$2,344,310
331	$6,838	$74,889	$81,726	$2,269,421
332	$6,619	$75,107	$81,726	$2,194,314
333	$6,400	$75,326	$81,726	$2,118,988
334	$6,180	$75,546	$81,726	$2,043,443
335	$5,960	$75,766	$81,726	$1,967,677
336	$5,739	$75,987	$81,726	$1,891,689

第28年供款共

$980,714

第28年利息

$83,313

第28年共還本金

$897,400

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,517	$76,209	$81,726	$1,815,481
338	$5,295	$76,431	$81,726	$1,739,050
339	$5,072	$76,654	$81,726	$1,662,396
340	$4,849	$76,877	$81,726	$1,585,518
341	$4,624	$77,102	$81,726	$1,508,417
342	$4,400	$77,327	$81,726	$1,431,090
343	$4,174	$77,552	$81,726	$1,353,538
344	$3,948	$77,778	$81,726	$1,275,760
345	$3,721	$78,005	$81,726	$1,197,754
346	$3,493	$78,233	$81,726	$1,119,522
347	$3,265	$78,461	$81,726	$1,041,061
348	$3,036	$78,690	$81,726	$962,371

第29年供款共

$980,714

第29年利息

$51,395

第29年共還本金

$929,318

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,807	$78,919	$81,726	$883,452
350	$2,577	$79,149	$81,726	$804,303
351	$2,346	$79,380	$81,726	$724,922
352	$2,114	$79,612	$81,726	$645,311
353	$1,882	$79,844	$81,726	$565,467
354	$1,649	$80,077	$81,726	$485,390
355	$1,416	$80,310	$81,726	$405,079
356	$1,181	$80,545	$81,726	$324,535
357	$947	$80,780	$81,726	$243,755
358	$711	$81,015	$81,726	$162,740
359	$475	$81,251	$81,726	$81,488
360	$238	$81,488	$81,726	$0

第30年供款共

$980,714

第30年利息

$18,342

第30年共還本金

$962,371

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$19,551,408

免責聲明

筍盤推介

按揭保險費
info