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$20,759,868

每月供款
$90,528

首期

$-12,160,000

總貸款額

$20,160,000

總利息

$12,429,868

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-11,830,000

按月供比率計算

$181,055

置業成本總預算

HK$-11,830,000

首期

$-12,160,000
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

$181,055

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

沙田富豪花園

thumb_up

優質向南４房大則🏠🏠　寧靜舒適👍👍

實

919 呎

@8,760

建

1,255 呎

@6,414

local_fire_department 至HIT

售$805 萬

實

919 呎

@8,760

建

1,255 呎

@6,414

售$805 萬

local_fire_department 至HIT

馬鞍山迎海

thumb_up

迎海第1座最近鐵路

實

511 呎

@15,460

建

663 呎

@11,916

local_fire_department 至HIT

售$790 萬

實

511 呎

@15,460

建

663 呎

@11,916

售$790 萬

local_fire_department 至HIT

沙田玖瓏山

thumb_up

罕有高層山景兩房

實

681 呎

@11,307

local_fire_department 至HIT transfer_within_a_station 人才必選

售$770 萬

實

681 呎

@11,307

售$770 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

馬鞍山海柏花園第03座

thumb_up

馬鞍山海柏花園上蓋物業

實

567 呎

@15,344

建

757 呎

@11,493

local_fire_department 至HIT

售$870 萬

實

567 呎

@15,344

建

757 呎

@11,493

售$870 萬

local_fire_department 至HIT

沙田文禮閣

thumb_up

大圍站旁三房套, 旺中帶靜

實

622 呎

@12,058

建

736 呎

@10,190

local_offer 低水筍價

售$750 萬

實

622 呎

@12,058

建

736 呎

@10,190

售$750 萬

local_offer 低水筍價

馬鞍山聽濤雅苑第09座

thumb_up

馬鞍山聽濤雅苑東南靚裝 (已租)

實

748 呎

@12,032

建

930 呎

@9,677

local_fire_department 至HIT

售$900 萬

實

748 呎

@12,032

建

930 呎

@9,677

售$900 萬

local_fire_department 至HIT

大埔雲滙第02期第09座

thumb_up

【特色單位】天台2房！

實

466 呎

@17,167

real_estate_agent 罕有放盤 hotel_class 樓王 vpn_key 有匙即睇

售$800 萬

實

466 呎

@17,167

售$800 萬

real_estate_agent 罕有放盤 hotel_class 樓王 vpn_key 有匙即睇

西貢相思灣

thumb_up

CLEAR WATER BAY VILLAGE HOUSE

建

1,350 呎

@6,667

local_fire_department 至HIT hotel_class 樓王

售$900 萬

建

1,350 呎

@6,667

售$900 萬

local_fire_department 至HIT hotel_class 樓王

KOL實拍 VR實景

馬鞍山嵐岸

thumb_up

馬鞍山嵐岸

實

701 呎

@12,268

建

939 呎

@9,159

local_fire_department 至HIT local_offer 低水筍價

售$860 萬

實

701 呎

@12,268

建

939 呎

@9,159

售$860 萬

local_fire_department 至HIT local_offer 低水筍價

沙田愉景花園

thumb_up

中層企理三房套, 鄰近大型商埸^The Wai^ 預約參觀!

實

688 呎

@11,628

建

852 呎

@9,390

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

688 呎

@11,628

建

852 呎

@9,390

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

VR實景

沙田翠湖花園

thumb_up

罕有河景3房放售

實

694 呎

@11,643

建

862 呎

@9,374

local_fire_department 至HIT

售$808 萬

實

694 呎

@11,643

建

862 呎

@9,374

售$808 萬

local_fire_department 至HIT

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

利率	15年	20年	25年	30年
1.000	$120,656	$92,715	$75,977	$64,843
1.500	$125,142	$97,281	$80,627	$69,576
2.000	$129,731	$101,986	$85,449	$74,515
2.500	$134,425	$106,828	$90,441	$79,656
3.000	$139,221	$111,807	$95,601	$84,995
3.500	$144,120	$116,920	$100,926	$90,527
4.000	$149,121	$122,166	$106,412	$96,247
4.500	$154,223	$127,542	$112,056	$102,148
5.000	$159,424	$133,047	$117,853	$108,223
5.500	$164,724	$138,678	$123,800	$114,466
6.000	$170,122	$144,433	$129,891	$120,869

每月供款$90,528

年期

30年

貸款金額

$20,160,000

總利息

$12,429,868

總貸款連利息

$32,589,868

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$58,800	$31,727	$90,527	$20,128,273
2	$58,707	$31,820	$90,527	$20,096,453
3	$58,615	$31,913	$90,527	$20,064,540
4	$58,522	$32,006	$90,527	$20,032,534
5	$58,428	$32,099	$90,527	$20,000,435
6	$58,335	$32,193	$90,527	$19,968,242
7	$58,241	$32,287	$90,527	$19,935,955
8	$58,147	$32,381	$90,527	$19,903,574
9	$58,052	$32,475	$90,527	$19,871,099
10	$57,957	$32,570	$90,527	$19,838,529
11	$57,862	$32,665	$90,527	$19,805,864
12	$57,767	$32,760	$90,527	$19,773,104

第1年供款共

$1,086,329

第1年利息

$699,433

第1年共還本金

$386,896

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$57,672	$32,856	$90,527	$19,740,248
14	$57,576	$32,952	$90,527	$19,707,296
15	$57,480	$33,048	$90,527	$19,674,248
16	$57,383	$33,144	$90,527	$19,641,104
17	$57,287	$33,241	$90,527	$19,607,863
18	$57,190	$33,338	$90,527	$19,574,526
19	$57,092	$33,435	$90,527	$19,541,091
20	$56,995	$33,533	$90,527	$19,507,558
21	$56,897	$33,630	$90,527	$19,473,928
22	$56,799	$33,728	$90,527	$19,440,199
23	$56,701	$33,827	$90,527	$19,406,372
24	$56,602	$33,925	$90,527	$19,372,447

第2年供款共

$1,086,329

第2年利息

$685,672

第2年共還本金

$400,657

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$56,503	$34,024	$90,527	$19,338,422
26	$56,404	$34,124	$90,527	$19,304,299
27	$56,304	$34,223	$90,527	$19,270,076
28	$56,204	$34,323	$90,527	$19,235,753
29	$56,104	$34,423	$90,527	$19,201,329
30	$56,004	$34,524	$90,527	$19,166,806
31	$55,903	$34,624	$90,527	$19,132,182
32	$55,802	$34,725	$90,527	$19,097,456
33	$55,701	$34,826	$90,527	$19,062,630
34	$55,599	$34,928	$90,527	$19,027,702
35	$55,497	$35,030	$90,527	$18,992,672
36	$55,395	$35,132	$90,527	$18,957,540

第3年供款共

$1,086,329

第3年利息

$671,422

第3年共還本金

$414,907

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$55,293	$35,235	$90,527	$18,922,305
38	$55,190	$35,337	$90,527	$18,886,968
39	$55,087	$35,440	$90,527	$18,851,527
40	$54,984	$35,544	$90,527	$18,815,984
41	$54,880	$35,647	$90,527	$18,780,336
42	$54,776	$35,751	$90,527	$18,744,585
43	$54,672	$35,856	$90,527	$18,708,729
44	$54,567	$35,960	$90,527	$18,672,769
45	$54,462	$36,065	$90,527	$18,636,704
46	$54,357	$36,170	$90,527	$18,600,533
47	$54,252	$36,276	$90,527	$18,564,257
48	$54,146	$36,382	$90,527	$18,527,876

第4年供款共

$1,086,329

第4年利息

$656,665

第4年共還本金

$429,664

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$54,040	$36,488	$90,527	$18,491,388
50	$53,933	$36,594	$90,527	$18,454,794
51	$53,826	$36,701	$90,527	$18,418,093
52	$53,719	$36,808	$90,527	$18,381,285
53	$53,612	$36,915	$90,527	$18,344,370
54	$53,504	$37,023	$90,527	$18,307,347
55	$53,396	$37,131	$90,527	$18,270,216
56	$53,288	$37,239	$90,527	$18,232,976
57	$53,180	$37,348	$90,527	$18,195,628
58	$53,071	$37,457	$90,527	$18,158,172
59	$52,961	$37,566	$90,527	$18,120,606
60	$52,852	$37,676	$90,527	$18,082,930

第5年供款共

$1,086,329

第5年利息

$641,383

第5年共還本金

$444,946

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$52,742	$37,786	$90,527	$18,045,144
62	$52,632	$37,896	$90,527	$18,007,249
63	$52,521	$38,006	$90,527	$17,969,242
64	$52,410	$38,117	$90,527	$17,931,125
65	$52,299	$38,228	$90,527	$17,892,897
66	$52,188	$38,340	$90,527	$17,854,557
67	$52,076	$38,452	$90,527	$17,816,105
68	$51,964	$38,564	$90,527	$17,777,542
69	$51,851	$38,676	$90,527	$17,738,865
70	$51,738	$38,789	$90,527	$17,700,076
71	$51,625	$38,902	$90,527	$17,661,174
72	$51,512	$39,016	$90,527	$17,622,159

第6年供款共

$1,086,329

第6年利息

$625,558

第6年共還本金

$460,771

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$51,398	$39,129	$90,527	$17,583,029
74	$51,284	$39,244	$90,527	$17,543,786
75	$51,169	$39,358	$90,527	$17,504,428
76	$51,055	$39,473	$90,527	$17,464,955
77	$50,939	$39,588	$90,527	$17,425,367
78	$50,824	$39,703	$90,527	$17,385,663
79	$50,708	$39,819	$90,527	$17,345,844
80	$50,592	$39,935	$90,527	$17,305,909
81	$50,476	$40,052	$90,527	$17,265,857
82	$50,359	$40,169	$90,527	$17,225,688
83	$50,242	$40,286	$90,527	$17,185,402
84	$50,124	$40,403	$90,527	$17,144,999

第7年供款共

$1,086,329

第7年利息

$609,169

第7年共還本金

$477,159

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$50,006	$40,521	$90,527	$17,104,478
86	$49,888	$40,639	$90,527	$17,063,839
87	$49,770	$40,758	$90,527	$17,023,081
88	$49,651	$40,877	$90,527	$16,982,204
89	$49,531	$40,996	$90,527	$16,941,208
90	$49,412	$41,116	$90,527	$16,900,092
91	$49,292	$41,235	$90,527	$16,858,857
92	$49,172	$41,356	$90,527	$16,817,501
93	$49,051	$41,476	$90,527	$16,776,025
94	$48,930	$41,597	$90,527	$16,734,428
95	$48,809	$41,719	$90,527	$16,692,709
96	$48,687	$41,840	$90,527	$16,650,869

第8年供款共

$1,086,329

第8年利息

$592,198

第8年共還本金

$494,131

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$48,565	$41,962	$90,527	$16,608,906
98	$48,443	$42,085	$90,527	$16,566,821
99	$48,320	$42,208	$90,527	$16,524,614
100	$48,197	$42,331	$90,527	$16,482,283
101	$48,073	$42,454	$90,527	$16,439,829
102	$47,950	$42,578	$90,527	$16,397,251
103	$47,825	$42,702	$90,527	$16,354,549
104	$47,701	$42,827	$90,527	$16,311,723
105	$47,576	$42,952	$90,527	$16,268,771
106	$47,451	$43,077	$90,527	$16,225,694
107	$47,325	$43,202	$90,527	$16,182,492
108	$47,199	$43,328	$90,527	$16,139,163

第9年供款共

$1,086,329

第9年利息

$574,624

第9年共還本金

$511,705

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$47,073	$43,455	$90,527	$16,095,708
110	$46,946	$43,582	$90,527	$16,052,127
111	$46,819	$43,709	$90,527	$16,008,418
112	$46,691	$43,836	$90,527	$15,964,582
113	$46,563	$43,964	$90,527	$15,920,618
114	$46,435	$44,092	$90,527	$15,876,526
115	$46,307	$44,221	$90,527	$15,832,305
116	$46,178	$44,350	$90,527	$15,787,955
117	$46,048	$44,479	$90,527	$15,743,476
118	$45,918	$44,609	$90,527	$15,698,867
119	$45,788	$44,739	$90,527	$15,654,128
120	$45,658	$44,870	$90,527	$15,609,258

第10年供款共

$1,086,329

第10年利息

$556,424

第10年共還本金

$529,905

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$45,527	$45,000	$90,527	$15,564,258
122	$45,396	$45,132	$90,527	$15,519,126
123	$45,264	$45,263	$90,527	$15,473,863
124	$45,132	$45,395	$90,527	$15,428,467
125	$45,000	$45,528	$90,527	$15,382,940
126	$44,867	$45,661	$90,527	$15,337,279
127	$44,734	$45,794	$90,527	$15,291,486
128	$44,600	$45,927	$90,527	$15,245,558
129	$44,466	$46,061	$90,527	$15,199,497
130	$44,332	$46,196	$90,527	$15,153,302
131	$44,197	$46,330	$90,527	$15,106,971
132	$44,062	$46,465	$90,527	$15,060,506

第11年供款共

$1,086,329

第11年利息

$537,577

第11年共還本金

$548,752

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$43,926	$46,601	$90,527	$15,013,905
134	$43,791	$46,737	$90,527	$14,967,168
135	$43,654	$46,873	$90,527	$14,920,295
136	$43,518	$47,010	$90,527	$14,873,285
137	$43,380	$47,147	$90,527	$14,826,138
138	$43,243	$47,285	$90,527	$14,778,853
139	$43,105	$47,422	$90,527	$14,731,431
140	$42,967	$47,561	$90,527	$14,683,870
141	$42,828	$47,699	$90,527	$14,636,171
142	$42,689	$47,839	$90,527	$14,588,332
143	$42,549	$47,978	$90,527	$14,540,354
144	$42,409	$48,118	$90,527	$14,492,236

第12年供款共

$1,086,329

第12年利息

$518,059

第12年共還本金

$568,270

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$42,269	$48,258	$90,527	$14,443,978
146	$42,128	$48,399	$90,527	$14,395,579
147	$41,987	$48,540	$90,527	$14,347,038
148	$41,846	$48,682	$90,527	$14,298,356
149	$41,704	$48,824	$90,527	$14,249,533
150	$41,561	$48,966	$90,527	$14,200,566
151	$41,418	$49,109	$90,527	$14,151,457
152	$41,275	$49,252	$90,527	$14,102,205
153	$41,131	$49,396	$90,527	$14,052,809
154	$40,987	$49,540	$90,527	$14,003,269
155	$40,843	$49,685	$90,527	$13,953,584
156	$40,698	$49,829	$90,527	$13,903,755

第13年供款共

$1,086,329

第13年利息

$497,848

第13年共還本金

$588,481

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$40,553	$49,975	$90,527	$13,853,780
158	$40,407	$50,121	$90,527	$13,803,660
159	$40,261	$50,267	$90,527	$13,753,393
160	$40,114	$50,413	$90,527	$13,702,979
161	$39,967	$50,560	$90,527	$13,652,419
162	$39,820	$50,708	$90,527	$13,601,711
163	$39,672	$50,856	$90,527	$13,550,855
164	$39,523	$51,004	$90,527	$13,499,851
165	$39,375	$51,153	$90,527	$13,448,699
166	$39,225	$51,302	$90,527	$13,397,396
167	$39,076	$51,452	$90,527	$13,345,945
168	$38,926	$51,602	$90,527	$13,294,343

第14年供款共

$1,086,329

第14年利息

$476,917

第14年共還本金

$609,412

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$38,775	$51,752	$90,527	$13,242,591
170	$38,624	$51,903	$90,527	$13,190,688
171	$38,473	$52,055	$90,527	$13,138,633
172	$38,321	$52,206	$90,527	$13,086,427
173	$38,169	$52,359	$90,527	$13,034,068
174	$38,016	$52,511	$90,527	$12,981,557
175	$37,863	$52,665	$90,527	$12,928,892
176	$37,709	$52,818	$90,527	$12,876,074
177	$37,555	$52,972	$90,527	$12,823,102
178	$37,401	$53,127	$90,527	$12,769,975
179	$37,246	$53,282	$90,527	$12,716,693
180	$37,090	$53,437	$90,527	$12,663,256

第15年供款共

$1,086,329

第15年利息

$455,242

第15年共還本金

$631,087

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$36,934	$53,593	$90,527	$12,609,663
182	$36,778	$53,749	$90,527	$12,555,914
183	$36,621	$53,906	$90,527	$12,502,008
184	$36,464	$54,063	$90,527	$12,447,945
185	$36,307	$54,221	$90,527	$12,393,724
186	$36,148	$54,379	$90,527	$12,339,345
187	$35,990	$54,538	$90,527	$12,284,807
188	$35,831	$54,697	$90,527	$12,230,111
189	$35,671	$54,856	$90,527	$12,175,254
190	$35,511	$55,016	$90,527	$12,120,238
191	$35,351	$55,177	$90,527	$12,065,061
192	$35,190	$55,338	$90,527	$12,009,724

第16年供款共

$1,086,329

第16年利息

$432,796

第16年共還本金

$653,533

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$35,028	$55,499	$90,527	$11,954,225
194	$34,866	$55,661	$90,527	$11,898,564
195	$34,704	$55,823	$90,527	$11,842,741
196	$34,541	$55,986	$90,527	$11,786,755
197	$34,378	$56,149	$90,527	$11,730,605
198	$34,214	$56,313	$90,527	$11,674,292
199	$34,050	$56,477	$90,527	$11,617,815
200	$33,885	$56,642	$90,527	$11,561,173
201	$33,720	$56,807	$90,527	$11,504,365
202	$33,554	$56,973	$90,527	$11,447,392
203	$33,388	$57,139	$90,527	$11,390,253
204	$33,222	$57,306	$90,527	$11,332,947

第17年供款共

$1,086,329

第17年利息

$409,552

第17年共還本金

$676,777

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$33,054	$57,473	$90,527	$11,275,474
206	$32,887	$57,641	$90,527	$11,217,834
207	$32,719	$57,809	$90,527	$11,160,025
208	$32,550	$57,977	$90,527	$11,102,048
209	$32,381	$58,146	$90,527	$11,043,901
210	$32,211	$58,316	$90,527	$10,985,585
211	$32,041	$58,486	$90,527	$10,927,099
212	$31,871	$58,657	$90,527	$10,868,442
213	$31,700	$58,828	$90,527	$10,809,614
214	$31,528	$58,999	$90,527	$10,750,615
215	$31,356	$59,171	$90,527	$10,691,444
216	$31,183	$59,344	$90,527	$10,632,100

第18年供款共

$1,086,329

第18年利息

$385,481

第18年共還本金

$700,848

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$31,010	$59,517	$90,527	$10,572,582
218	$30,837	$59,691	$90,527	$10,512,892
219	$30,663	$59,865	$90,527	$10,453,027
220	$30,488	$60,039	$90,527	$10,392,988
221	$30,313	$60,215	$90,527	$10,332,773
222	$30,137	$60,390	$90,527	$10,272,383
223	$29,961	$60,566	$90,527	$10,211,817
224	$29,784	$60,743	$90,527	$10,151,074
225	$29,607	$60,920	$90,527	$10,090,153
226	$29,430	$61,098	$90,527	$10,029,056
227	$29,251	$61,276	$90,527	$9,967,780
228	$29,073	$61,455	$90,527	$9,906,325

第19年供款共

$1,086,329

第19年利息

$360,554

第19年共還本金

$725,775

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$28,893	$61,634	$90,527	$9,844,691
230	$28,714	$61,814	$90,527	$9,782,877
231	$28,533	$61,994	$90,527	$9,720,883
232	$28,353	$62,175	$90,527	$9,658,708
233	$28,171	$62,356	$90,527	$9,596,352
234	$27,989	$62,538	$90,527	$9,533,814
235	$27,807	$62,720	$90,527	$9,471,094
236	$27,624	$62,903	$90,527	$9,408,190
237	$27,441	$63,087	$90,527	$9,345,104
238	$27,257	$63,271	$90,527	$9,281,833
239	$27,072	$63,455	$90,527	$9,218,377
240	$26,887	$63,640	$90,527	$9,154,737

第20年供款共

$1,086,329

第20年利息

$334,741

第20年共還本金

$751,588

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$26,701	$63,826	$90,527	$9,090,911
242	$26,515	$64,012	$90,527	$9,026,898
243	$26,328	$64,199	$90,527	$8,962,700
244	$26,141	$64,386	$90,527	$8,898,313
245	$25,953	$64,574	$90,527	$8,833,739
246	$25,765	$64,762	$90,527	$8,768,977
247	$25,576	$64,951	$90,527	$8,704,026
248	$25,387	$65,141	$90,527	$8,638,885
249	$25,197	$65,331	$90,527	$8,573,554
250	$25,006	$65,521	$90,527	$8,508,033
251	$24,815	$65,712	$90,527	$8,442,321
252	$24,623	$65,904	$90,527	$8,376,417

第21年供款共

$1,086,329

第21年利息

$308,009

第21年共還本金

$778,320

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$24,431	$66,096	$90,527	$8,310,321
254	$24,238	$66,289	$90,527	$8,244,032
255	$24,045	$66,482	$90,527	$8,177,549
256	$23,851	$66,676	$90,527	$8,110,873
257	$23,657	$66,871	$90,527	$8,044,003
258	$23,462	$67,066	$90,527	$7,976,937
259	$23,266	$67,261	$90,527	$7,909,675
260	$23,070	$67,458	$90,527	$7,842,218
261	$22,873	$67,654	$90,527	$7,774,564
262	$22,676	$67,852	$90,527	$7,706,712
263	$22,478	$68,049	$90,527	$7,638,663
264	$22,279	$68,248	$90,527	$7,570,415

第22年供款共

$1,086,329

第22年利息

$280,327

第22年共還本金

$806,002

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$22,080	$68,447	$90,527	$7,501,968
266	$21,881	$68,647	$90,527	$7,433,321
267	$21,681	$68,847	$90,527	$7,364,474
268	$21,480	$69,048	$90,527	$7,295,426
269	$21,278	$69,249	$90,527	$7,226,177
270	$21,076	$69,451	$90,527	$7,156,726
271	$20,874	$69,654	$90,527	$7,087,073
272	$20,671	$69,857	$90,527	$7,017,216
273	$20,467	$70,061	$90,527	$6,947,155
274	$20,263	$70,265	$90,527	$6,876,890
275	$20,058	$70,470	$90,527	$6,806,421
276	$19,852	$70,675	$90,527	$6,735,745

第23年供款共

$1,086,329

第23年利息

$251,660

第23年共還本金

$834,669

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$19,646	$70,881	$90,527	$6,664,864
278	$19,439	$71,088	$90,527	$6,593,775
279	$19,232	$71,296	$90,527	$6,522,480
280	$19,024	$71,504	$90,527	$6,450,976
281	$18,815	$71,712	$90,527	$6,379,264
282	$18,606	$71,921	$90,527	$6,307,343
283	$18,396	$72,131	$90,527	$6,235,212
284	$18,186	$72,341	$90,527	$6,162,871
285	$17,975	$72,552	$90,527	$6,090,318
286	$17,763	$72,764	$90,527	$6,017,554
287	$17,551	$72,976	$90,527	$5,944,578
288	$17,338	$73,189	$90,527	$5,871,389

第24年供款共

$1,086,329

第24年利息

$221,973

第24年共還本金

$864,356

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$17,125	$73,403	$90,527	$5,797,987
290	$16,911	$73,617	$90,527	$5,724,370
291	$16,696	$73,831	$90,527	$5,650,539
292	$16,481	$74,047	$90,527	$5,576,492
293	$16,265	$74,263	$90,527	$5,502,229
294	$16,048	$74,479	$90,527	$5,427,750
295	$15,831	$74,696	$90,527	$5,353,054
296	$15,613	$74,914	$90,527	$5,278,139
297	$15,395	$75,133	$90,527	$5,203,006
298	$15,175	$75,352	$90,527	$5,127,654
299	$14,956	$75,572	$90,527	$5,052,083
300	$14,735	$75,792	$90,527	$4,976,291

第25年供款共

$1,086,329

第25年利息

$191,230

第25年共還本金

$895,099

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$14,514	$76,013	$90,527	$4,900,277
302	$14,292	$76,235	$90,527	$4,824,042
303	$14,070	$76,457	$90,527	$4,747,585
304	$13,847	$76,680	$90,527	$4,670,905
305	$13,623	$76,904	$90,527	$4,594,001
306	$13,399	$77,128	$90,527	$4,516,873
307	$13,174	$77,353	$90,527	$4,439,519
308	$12,949	$77,579	$90,527	$4,361,941
309	$12,722	$77,805	$90,527	$4,284,136
310	$12,495	$78,032	$90,527	$4,206,104
311	$12,268	$78,260	$90,527	$4,127,844
312	$12,040	$78,488	$90,527	$4,049,356

第26年供款共

$1,086,329

第26年利息

$159,394

第26年共還本金

$926,934

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$11,811	$78,717	$90,527	$3,970,639
314	$11,581	$78,946	$90,527	$3,891,693
315	$11,351	$79,177	$90,527	$3,812,516
316	$11,120	$79,408	$90,527	$3,733,109
317	$10,888	$79,639	$90,527	$3,653,470
318	$10,656	$79,871	$90,527	$3,573,598
319	$10,423	$80,104	$90,527	$3,493,494
320	$10,189	$80,338	$90,527	$3,413,156
321	$9,955	$80,572	$90,527	$3,332,583
322	$9,720	$80,807	$90,527	$3,251,776
323	$9,484	$81,043	$90,527	$3,170,733
324	$9,248	$81,279	$90,527	$3,089,453

第27年供款共

$1,086,329

第27年利息

$126,426

第27年共還本金

$959,903

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$9,011	$81,517	$90,527	$3,007,937
326	$8,773	$81,754	$90,527	$2,926,183
327	$8,535	$81,993	$90,527	$2,844,190
328	$8,296	$82,232	$90,527	$2,761,958
329	$8,056	$82,472	$90,527	$2,679,486
330	$7,815	$82,712	$90,527	$2,596,774
331	$7,574	$82,953	$90,527	$2,513,821
332	$7,332	$83,195	$90,527	$2,430,625
333	$7,089	$83,438	$90,527	$2,347,187
334	$6,846	$83,681	$90,527	$2,263,506
335	$6,602	$83,926	$90,527	$2,179,580
336	$6,357	$84,170	$90,527	$2,095,410

第28年供款共

$1,086,329

第28年利息

$92,285

第28年共還本金

$994,044

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,112	$84,416	$90,527	$2,010,994
338	$5,865	$84,662	$90,527	$1,926,332
339	$5,618	$84,909	$90,527	$1,841,423
340	$5,371	$85,157	$90,527	$1,756,267
341	$5,122	$85,405	$90,527	$1,670,862
342	$4,873	$85,654	$90,527	$1,585,207
343	$4,624	$85,904	$90,527	$1,499,304
344	$4,373	$86,154	$90,527	$1,413,149
345	$4,122	$86,406	$90,527	$1,326,743
346	$3,870	$86,658	$90,527	$1,240,086
347	$3,617	$86,910	$90,527	$1,153,175
348	$3,363	$87,164	$90,527	$1,066,011

第29年供款共

$1,086,329

第29年利息

$56,930

第29年共還本金

$1,029,399

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,109	$87,418	$90,527	$978,593
350	$2,854	$87,673	$90,527	$890,920
351	$2,599	$87,929	$90,527	$802,991
352	$2,342	$88,185	$90,527	$714,806
353	$2,085	$88,443	$90,527	$626,363
354	$1,827	$88,701	$90,527	$537,662
355	$1,568	$88,959	$90,527	$448,703
356	$1,309	$89,219	$90,527	$359,485
357	$1,048	$89,479	$90,527	$270,006
358	$788	$89,740	$90,527	$180,266
359	$526	$90,002	$90,527	$90,264
360	$263	$90,264	$90,527	$0

第30年供款共

$1,086,329

第30年利息

$20,318

第30年共還本金

$1,066,011

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$20,759,868

免責聲明

筍盤推介

按揭保險費
info