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$19,785,857

每月供款
$81,406

首期

$-9,850,000

總貸款額

$17,850,000

總利息

$11,455,857

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-9,520,000

按月供比率計算

$162,810

置業成本總預算

HK$-9,520,000

首期

$-9,850,000
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

$162,810

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

馬鞍山新港城

thumb_up

4期商場上蓋打風落雨都吾怕換樓首選

實

519 呎

@14,066

建

698 呎

@10,458

local_fire_department 至HIT verified 首置必買

售$730 萬

實

519 呎

@14,066

建

698 呎

@10,458

售$730 萬

local_fire_department 至HIT verified 首置必買

沙田恒峰花園

thumb_up

^ 連車位 ^中層三房套, 有匙即睇!

實

640 呎

@11,719

建

826 呎

@9,080

local_fire_department 至HIT vpn_key 有匙即睇

售$750 萬

實

640 呎

@11,719

建

826 呎

@9,080

售$750 萬

local_fire_department 至HIT vpn_key 有匙即睇

大埔高塘

thumb_up

Nicely Renovated House

建

1,000 呎

@9,000

local_fire_department 至HIT hotel_class 樓王

售$900 萬

建

1,000 呎

@9,000

售$900 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山聽濤雅苑第07座

thumb_up

聽濤雅苑~大積池海兩房~罕有放盤~

實

526 呎

@14,829

建

656 呎

@11,890

local_fire_department 至HIT hotel_class 樓王

售$780 萬

實

526 呎

@14,829

建

656 呎

@11,890

售$780 萬

local_fire_department 至HIT hotel_class 樓王

沙田碧濤花園第03期

thumb_up

奇豐精選永久馬場河景景觀一流附設村巴鄰近石門站三房套實盤可約睇

實

770 呎

@11,688

建

1,067 呎

@8,435

hotel_class 樓王

售$900 萬

實

770 呎

@11,688

建

1,067 呎

@8,435

售$900 萬

hotel_class 樓王

大埔雲滙第01期熱搶3房,超靚裝修,超豪華會所,區內罕有室內外泳池

thumb_up

雲滙第01期 ****熱搶3房,超靚裝修,超豪華會所,區內罕有室內外泳池****

實

629 呎

@13,514

local_fire_department 至HIT vpn_key 有匙即睇

售$850 萬

實

629 呎

@13,514

售$850 萬

local_fire_department 至HIT vpn_key 有匙即睇

VR實景

粉嶺牽晴間第08座

thumb_up

8座大單邊樓皇，三房一套大廳大房，罕有放租

實

714 呎

@11,877

建

978 呎

@8,671

hotel_class 樓王

售$848 萬

實

714 呎

@11,877

建

978 呎

@8,671

售$848 萬

hotel_class 樓王

沙田碧濤花園

thumb_up

新淨廚廁　高層東南三房套

實

646 呎

@12,074

建

953 呎

@8,185

local_fire_department 至HIT

售$780 萬

實

646 呎

@12,074

建

953 呎

@8,185

售$780 萬

local_fire_department 至HIT

VR實景

馬鞍山聽濤雅苑

thumb_up

換樓良機高層開揚三房(主套)連工人房

實

733 呎

@11,187

建

906 呎

@9,051

local_offer 低水筍價

售$820 萬

實

733 呎

@11,187

建

906 呎

@9,051

售$820 萬

local_offer 低水筍價

沙田新城市廣場

thumb_up

新城市廣場,超方便,大商場新地樓罕有兩房放盤

實

578 呎

@14,533

建

683 呎

@12,299

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$840 萬

實

578 呎

@14,533

建

683 呎

@12,299

售$840 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

VR實景

馬鞍山迎濤灣極高層靚裝,全屋水,電,煤喉都換哂,磚地,單邊永久全海景

thumb_up

迎濤灣****極高層靚裝,全屋水,電,煤喉都換哂,磚地,單邊永久全海景****

實

737 呎

@12,212

建

973 呎

@9,250

local_fire_department 至HIT

售$900 萬

實

737 呎

@12,212

建

973 呎

@9,250

售$900 萬

local_fire_department 至HIT

馬鞍山嘉華星濤灣

thumb_up

嘉華星濤灣, 全海景高層

實

516 呎

@14,341

建

724 呎

@10,221

hotel_class 樓王 local_offer 低水筍價

售$740 萬

實

516 呎

@14,341

建

724 呎

@10,221

售$740 萬

hotel_class 樓王 local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$106,831	$82,091	$67,272	$57,413
1.500	$110,803	$86,134	$71,389	$61,604
2.000	$114,866	$90,300	$75,658	$65,977
2.500	$119,022	$94,588	$80,078	$70,529
3.000	$123,269	$98,996	$84,647	$75,256
3.500	$127,607	$103,523	$89,361	$80,154
3.625	$128,705	$104,673	$90,562	$81,405
4.000	$132,034	$108,167	$94,219	$85,219
4.500	$136,551	$112,928	$99,216	$90,443
5.000	$141,157	$117,802	$104,349	$95,823
5.500	$145,849	$122,788	$109,615	$101,350
6.000	$150,628	$127,883	$115,008	$107,020

每月供款$81,406

年期

30年

貸款金額

$17,850,000

總利息

$11,455,857

總貸款連利息

$29,305,857

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$53,922	$27,483	$81,405	$17,822,517
2	$53,839	$27,566	$81,405	$17,794,950
3	$53,756	$27,650	$81,405	$17,767,301
4	$53,672	$27,733	$81,405	$17,739,568
5	$53,588	$27,817	$81,405	$17,711,751
6	$53,504	$27,901	$81,405	$17,683,850
7	$53,420	$27,985	$81,405	$17,655,865
8	$53,335	$28,070	$81,405	$17,627,795
9	$53,251	$28,155	$81,405	$17,599,640
10	$53,166	$28,240	$81,405	$17,571,401
11	$53,080	$28,325	$81,405	$17,543,076
12	$52,995	$28,410	$81,405	$17,514,666

第1年供款共

$976,862

第1年利息

$641,527

第1年共還本金

$335,334

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$52,909	$28,496	$81,405	$17,486,169
14	$52,823	$28,582	$81,405	$17,457,587
15	$52,736	$28,669	$81,405	$17,428,918
16	$52,650	$28,755	$81,405	$17,400,163
17	$52,563	$28,842	$81,405	$17,371,321
18	$52,476	$28,929	$81,405	$17,342,391
19	$52,388	$29,017	$81,405	$17,313,375
20	$52,301	$29,104	$81,405	$17,284,270
21	$52,213	$29,192	$81,405	$17,255,078
22	$52,125	$29,280	$81,405	$17,225,798
23	$52,036	$29,369	$81,405	$17,196,429
24	$51,948	$29,458	$81,405	$17,166,971

第2年供款共

$976,862

第2年利息

$629,168

第2年共還本金

$347,694

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$51,859	$29,547	$81,405	$17,137,425
26	$51,769	$29,636	$81,405	$17,107,789
27	$51,680	$29,725	$81,405	$17,078,063
28	$51,590	$29,815	$81,405	$17,048,248
29	$51,500	$29,905	$81,405	$17,018,343
30	$51,410	$29,996	$81,405	$16,988,347
31	$51,319	$30,086	$81,405	$16,958,261
32	$51,228	$30,177	$81,405	$16,928,084
33	$51,137	$30,268	$81,405	$16,897,816
34	$51,045	$30,360	$81,405	$16,867,456
35	$50,954	$30,451	$81,405	$16,837,005
36	$50,862	$30,543	$81,405	$16,806,462

第3年供款共

$976,862

第3年利息

$616,352

第3年共還本金

$360,510

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$50,770	$30,636	$81,405	$16,775,826
38	$50,677	$30,728	$81,405	$16,745,098
39	$50,584	$30,821	$81,405	$16,714,277
40	$50,491	$30,914	$81,405	$16,683,363
41	$50,398	$31,007	$81,405	$16,652,355
42	$50,304	$31,101	$81,405	$16,621,254
43	$50,210	$31,195	$81,405	$16,590,059
44	$50,116	$31,289	$81,405	$16,558,769
45	$50,021	$31,384	$81,405	$16,527,386
46	$49,926	$31,479	$81,405	$16,495,907
47	$49,831	$31,574	$81,405	$16,464,333
48	$49,736	$31,669	$81,405	$16,432,664

第4年供款共

$976,862

第4年利息

$603,064

第4年共還本金

$373,798

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$49,640	$31,765	$81,405	$16,400,899
50	$49,544	$31,861	$81,405	$16,369,038
51	$49,448	$31,957	$81,405	$16,337,081
52	$49,352	$32,054	$81,405	$16,305,028
53	$49,255	$32,150	$81,405	$16,272,877
54	$49,158	$32,248	$81,405	$16,240,630
55	$49,060	$32,345	$81,405	$16,208,285
56	$48,963	$32,443	$81,405	$16,175,842
57	$48,865	$32,541	$81,405	$16,143,302
58	$48,766	$32,639	$81,405	$16,110,663
59	$48,668	$32,738	$81,405	$16,077,925
60	$48,569	$32,836	$81,405	$16,045,089

第5年供款共

$976,862

第5年利息

$589,287

第5年共還本金

$387,575

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$48,470	$32,936	$81,405	$16,012,153
62	$48,370	$33,035	$81,405	$15,979,118
63	$48,270	$33,135	$81,405	$15,945,983
64	$48,170	$33,235	$81,405	$15,912,748
65	$48,070	$33,335	$81,405	$15,879,413
66	$47,969	$33,436	$81,405	$15,845,977
67	$47,868	$33,537	$81,405	$15,812,440
68	$47,767	$33,638	$81,405	$15,778,801
69	$47,665	$33,740	$81,405	$15,745,061
70	$47,563	$33,842	$81,405	$15,711,219
71	$47,461	$33,944	$81,405	$15,677,275
72	$47,358	$34,047	$81,405	$15,643,228

第6年供款共

$976,862

第6年利息

$575,001

第6年共還本金

$401,861

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$47,256	$34,150	$81,405	$15,609,079
74	$47,152	$34,253	$81,405	$15,574,826
75	$47,049	$34,356	$81,405	$15,540,470
76	$46,945	$34,460	$81,405	$15,506,010
77	$46,841	$34,564	$81,405	$15,471,446
78	$46,737	$34,668	$81,405	$15,436,777
79	$46,632	$34,773	$81,405	$15,402,004
80	$46,527	$34,878	$81,405	$15,367,126
81	$46,422	$34,984	$81,405	$15,332,142
82	$46,316	$35,089	$81,405	$15,297,053
83	$46,210	$35,195	$81,405	$15,261,857
84	$46,104	$35,302	$81,405	$15,226,556

第7年供款共

$976,862

第7年利息

$560,189

第7年共還本金

$416,672

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$45,997	$35,408	$81,405	$15,191,148
86	$45,890	$35,515	$81,405	$15,155,632
87	$45,783	$35,623	$81,405	$15,120,010
88	$45,675	$35,730	$81,405	$15,084,280
89	$45,567	$35,838	$81,405	$15,048,442
90	$45,459	$35,946	$81,405	$15,012,495
91	$45,350	$36,055	$81,405	$14,976,440
92	$45,241	$36,164	$81,405	$14,940,277
93	$45,132	$36,273	$81,405	$14,904,003
94	$45,023	$36,383	$81,405	$14,867,621
95	$44,913	$36,493	$81,405	$14,831,128
96	$44,802	$36,603	$81,405	$14,794,525

第8年供款共

$976,862

第8年利息

$544,832

第8年共還本金

$432,030

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$44,692	$36,713	$81,405	$14,757,812
98	$44,581	$36,824	$81,405	$14,720,988
99	$44,470	$36,936	$81,405	$14,684,052
100	$44,358	$37,047	$81,405	$14,647,005
101	$44,246	$37,159	$81,405	$14,609,846
102	$44,134	$37,271	$81,405	$14,572,575
103	$44,021	$37,384	$81,405	$14,535,191
104	$43,908	$37,497	$81,405	$14,497,694
105	$43,795	$37,610	$81,405	$14,460,084
106	$43,682	$37,724	$81,405	$14,422,361
107	$43,568	$37,838	$81,405	$14,384,523
108	$43,453	$37,952	$81,405	$14,346,571

第9年供款共

$976,862

第9年利息

$528,908

第9年共還本金

$447,954

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$43,339	$38,067	$81,405	$14,308,505
110	$43,224	$38,182	$81,405	$14,270,323
111	$43,108	$38,297	$81,405	$14,232,026
112	$42,993	$38,413	$81,405	$14,193,614
113	$42,877	$38,529	$81,405	$14,155,085
114	$42,760	$38,645	$81,405	$14,116,440
115	$42,643	$38,762	$81,405	$14,077,678
116	$42,526	$38,879	$81,405	$14,038,799
117	$42,409	$38,996	$81,405	$13,999,803
118	$42,291	$39,114	$81,405	$13,960,689
119	$42,173	$39,232	$81,405	$13,921,457
120	$42,054	$39,351	$81,405	$13,882,106

第10年供款共

$976,862

第10年利息

$512,397

第10年共還本金

$464,465

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$41,936	$39,470	$81,405	$13,842,636
122	$41,816	$39,589	$81,405	$13,803,048
123	$41,697	$39,708	$81,405	$13,763,339
124	$41,577	$39,828	$81,405	$13,723,511
125	$41,456	$39,949	$81,405	$13,683,562
126	$41,336	$40,069	$81,405	$13,643,493
127	$41,215	$40,190	$81,405	$13,603,302
128	$41,093	$40,312	$81,405	$13,562,990
129	$40,972	$40,434	$81,405	$13,522,557
130	$40,849	$40,556	$81,405	$13,482,001
131	$40,727	$40,678	$81,405	$13,441,323
132	$40,604	$40,801	$81,405	$13,400,521

第11年供款共

$976,862

第11年利息

$495,277

第11年共還本金

$481,585

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$40,481	$40,924	$81,405	$13,359,597
134	$40,357	$41,048	$81,405	$13,318,549
135	$40,233	$41,172	$81,405	$13,277,377
136	$40,109	$41,296	$81,405	$13,236,081
137	$39,984	$41,421	$81,405	$13,194,659
138	$39,859	$41,546	$81,405	$13,153,113
139	$39,733	$41,672	$81,405	$13,111,441
140	$39,607	$41,798	$81,405	$13,069,644
141	$39,481	$41,924	$81,405	$13,027,720
142	$39,355	$42,051	$81,405	$12,985,669
143	$39,228	$42,178	$81,405	$12,943,492
144	$39,100	$42,305	$81,405	$12,901,186

第12年供款共

$976,862

第12年利息

$477,527

第12年共還本金

$499,335

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$38,972	$42,433	$81,405	$12,858,754
146	$38,844	$42,561	$81,405	$12,816,193
147	$38,716	$42,690	$81,405	$12,773,503
148	$38,587	$42,819	$81,405	$12,730,685
149	$38,457	$42,948	$81,405	$12,687,737
150	$38,328	$43,078	$81,405	$12,644,659
151	$38,197	$43,208	$81,405	$12,601,451
152	$38,067	$43,338	$81,405	$12,558,113
153	$37,936	$43,469	$81,405	$12,514,644
154	$37,805	$43,601	$81,405	$12,471,043
155	$37,673	$43,732	$81,405	$12,427,311
156	$37,541	$43,864	$81,405	$12,383,447

第13年供款共

$976,862

第13年利息

$459,122

第13年共還本金

$517,740

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$37,408	$43,997	$81,405	$12,339,450
158	$37,275	$44,130	$81,405	$12,295,320
159	$37,142	$44,263	$81,405	$12,251,057
160	$37,008	$44,397	$81,405	$12,206,660
161	$36,874	$44,531	$81,405	$12,162,130
162	$36,740	$44,665	$81,405	$12,117,464
163	$36,605	$44,800	$81,405	$12,072,664
164	$36,470	$44,936	$81,405	$12,027,728
165	$36,334	$45,071	$81,405	$11,982,657
166	$36,198	$45,208	$81,405	$11,937,449
167	$36,061	$45,344	$81,405	$11,892,105
168	$35,924	$45,481	$81,405	$11,846,624

第14年供款共

$976,862

第14年利息

$440,039

第14年共還本金

$536,823

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$35,787	$45,618	$81,405	$11,801,006
170	$35,649	$45,756	$81,405	$11,755,249
171	$35,511	$45,895	$81,405	$11,709,355
172	$35,372	$46,033	$81,405	$11,663,322
173	$35,233	$46,172	$81,405	$11,617,149
174	$35,093	$46,312	$81,405	$11,570,838
175	$34,954	$46,452	$81,405	$11,524,386
176	$34,813	$46,592	$81,405	$11,477,794
177	$34,673	$46,733	$81,405	$11,431,062
178	$34,531	$46,874	$81,405	$11,384,188
179	$34,390	$47,015	$81,405	$11,337,172
180	$34,248	$47,157	$81,405	$11,290,015

第15年供款共

$976,862

第15年利息

$420,253

第15年共還本金

$556,609

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$34,105	$47,300	$81,405	$11,242,715
182	$33,962	$47,443	$81,405	$11,195,272
183	$33,819	$47,586	$81,405	$11,147,686
184	$33,675	$47,730	$81,405	$11,099,956
185	$33,531	$47,874	$81,405	$11,052,082
186	$33,386	$48,019	$81,405	$11,004,064
187	$33,241	$48,164	$81,405	$10,955,900
188	$33,096	$48,309	$81,405	$10,907,591
189	$32,950	$48,455	$81,405	$10,859,135
190	$32,804	$48,602	$81,405	$10,810,534
191	$32,657	$48,748	$81,405	$10,761,786
192	$32,510	$48,896	$81,405	$10,712,890

第16年供款共

$976,862

第16年利息

$399,737

第16年共還本金

$577,125

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$32,362	$49,043	$81,405	$10,663,847
194	$32,214	$49,191	$81,405	$10,614,655
195	$32,065	$49,340	$81,405	$10,565,315
196	$31,916	$49,489	$81,405	$10,515,826
197	$31,767	$49,639	$81,405	$10,466,187
198	$31,617	$49,789	$81,405	$10,416,399
199	$31,466	$49,939	$81,405	$10,366,460
200	$31,315	$50,090	$81,405	$10,316,370
201	$31,164	$50,241	$81,405	$10,266,129
202	$31,012	$50,393	$81,405	$10,215,736
203	$30,860	$50,545	$81,405	$10,165,191
204	$30,707	$50,698	$81,405	$10,114,493

第17年供款共

$976,862

第17年利息

$378,465

第17年共還本金

$598,397

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$30,554	$50,851	$81,405	$10,063,642
206	$30,401	$51,005	$81,405	$10,012,638
207	$30,247	$51,159	$81,405	$9,961,479
208	$30,092	$51,313	$81,405	$9,910,166
209	$29,937	$51,468	$81,405	$9,858,698
210	$29,781	$51,624	$81,405	$9,807,074
211	$29,626	$51,780	$81,405	$9,755,294
212	$29,469	$51,936	$81,405	$9,703,358
213	$29,312	$52,093	$81,405	$9,651,265
214	$29,155	$52,250	$81,405	$9,599,015
215	$28,997	$52,408	$81,405	$9,546,607
216	$28,839	$52,566	$81,405	$9,494,041

第18年供款共

$976,862

第18年利息

$356,409

第18年共還本金

$620,453

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$28,680	$52,725	$81,405	$9,441,315
218	$28,521	$52,885	$81,405	$9,388,431
219	$28,361	$53,044	$81,405	$9,335,386
220	$28,201	$53,205	$81,405	$9,282,182
221	$28,040	$53,365	$81,405	$9,228,817
222	$27,879	$53,526	$81,405	$9,175,290
223	$27,717	$53,688	$81,405	$9,121,602
224	$27,555	$53,850	$81,405	$9,067,752
225	$27,392	$54,013	$81,405	$9,013,739
226	$27,229	$54,176	$81,405	$8,959,563
227	$27,065	$54,340	$81,405	$8,905,223
228	$26,901	$54,504	$81,405	$8,850,719

第19年供款共

$976,862

第19年利息

$333,540

第19年共還本金

$643,322

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$26,737	$54,669	$81,405	$8,796,050
230	$26,571	$54,834	$81,405	$8,741,217
231	$26,406	$54,999	$81,405	$8,686,217
232	$26,240	$55,166	$81,405	$8,631,052
233	$26,073	$55,332	$81,405	$8,575,719
234	$25,906	$55,499	$81,405	$8,520,220
235	$25,738	$55,667	$81,405	$8,464,553
236	$25,570	$55,835	$81,405	$8,408,718
237	$25,401	$56,004	$81,405	$8,352,714
238	$25,232	$56,173	$81,405	$8,296,541
239	$25,062	$56,343	$81,405	$8,240,198
240	$24,892	$56,513	$81,405	$8,183,686

第20年供款共

$976,862

第20年利息

$309,829

第20年共還本金

$667,033

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$24,722	$56,684	$81,405	$8,127,002
242	$24,550	$56,855	$81,405	$8,070,147
243	$24,379	$57,027	$81,405	$8,013,121
244	$24,206	$57,199	$81,405	$7,955,922
245	$24,034	$57,372	$81,405	$7,898,550
246	$23,860	$57,545	$81,405	$7,841,005
247	$23,686	$57,719	$81,405	$7,783,286
248	$23,512	$57,893	$81,405	$7,725,393
249	$23,337	$58,068	$81,405	$7,667,325
250	$23,162	$58,243	$81,405	$7,609,082
251	$22,986	$58,419	$81,405	$7,550,662
252	$22,809	$58,596	$81,405	$7,492,066

第21年供款共

$976,862

第21年利息

$285,243

第21年共還本金

$691,619

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$22,632	$58,773	$81,405	$7,433,294
254	$22,455	$58,950	$81,405	$7,374,343
255	$22,277	$59,128	$81,405	$7,315,215
256	$22,098	$59,307	$81,405	$7,255,908
257	$21,919	$59,486	$81,405	$7,196,421
258	$21,739	$59,666	$81,405	$7,136,755
259	$21,559	$59,846	$81,405	$7,076,909
260	$21,378	$60,027	$81,405	$7,016,882
261	$21,197	$60,208	$81,405	$6,956,674
262	$21,015	$60,390	$81,405	$6,896,284
263	$20,833	$60,573	$81,405	$6,835,711
264	$20,650	$60,756	$81,405	$6,774,955

第22年供款共

$976,862

第22年利息

$259,751

第22年共還本金

$717,111

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$20,466	$60,939	$81,405	$6,714,016
266	$20,282	$61,123	$81,405	$6,652,893
267	$20,097	$61,308	$81,405	$6,591,585
268	$19,912	$61,493	$81,405	$6,530,092
269	$19,726	$61,679	$81,405	$6,468,413
270	$19,540	$61,865	$81,405	$6,406,548
271	$19,353	$62,052	$81,405	$6,344,496
272	$19,166	$62,239	$81,405	$6,282,256
273	$18,978	$62,428	$81,405	$6,219,829
274	$18,789	$62,616	$81,405	$6,157,213
275	$18,600	$62,805	$81,405	$6,094,408
276	$18,410	$62,995	$81,405	$6,031,413

第23年供款共

$976,862

第23年利息

$233,319

第23年共還本金

$743,543

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$18,220	$63,185	$81,405	$5,968,227
278	$18,029	$63,376	$81,405	$5,904,851
279	$17,838	$63,568	$81,405	$5,841,284
280	$17,646	$63,760	$81,405	$5,777,524
281	$17,453	$63,952	$81,405	$5,713,572
282	$17,260	$64,145	$81,405	$5,649,426
283	$17,066	$64,339	$81,405	$5,585,087
284	$16,872	$64,534	$81,405	$5,520,554
285	$16,677	$64,728	$81,405	$5,455,825
286	$16,481	$64,924	$81,405	$5,390,901
287	$16,285	$65,120	$81,405	$5,325,781
288	$16,088	$65,317	$81,405	$5,260,464

第24年供款共

$976,862

第24年利息

$205,913

第24年共還本金

$770,948

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$15,891	$65,514	$81,405	$5,194,950
290	$15,693	$65,712	$81,405	$5,129,238
291	$15,495	$65,911	$81,405	$5,063,327
292	$15,295	$66,110	$81,405	$4,997,218
293	$15,096	$66,309	$81,405	$4,930,908
294	$14,895	$66,510	$81,405	$4,864,399
295	$14,695	$66,711	$81,405	$4,797,688
296	$14,493	$66,912	$81,405	$4,730,776
297	$14,291	$67,114	$81,405	$4,663,661
298	$14,088	$67,317	$81,405	$4,596,344
299	$13,885	$67,520	$81,405	$4,528,824
300	$13,681	$67,724	$81,405	$4,461,100

第25年供款共

$976,862

第25年利息

$177,498

第25年共還本金

$799,364

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$13,476	$67,929	$81,405	$4,393,171
302	$13,271	$68,134	$81,405	$4,325,037
303	$13,065	$68,340	$81,405	$4,256,697
304	$12,859	$68,546	$81,405	$4,188,150
305	$12,652	$68,753	$81,405	$4,119,397
306	$12,444	$68,961	$81,405	$4,050,436
307	$12,236	$69,169	$81,405	$3,981,266
308	$12,027	$69,378	$81,405	$3,911,888
309	$11,817	$69,588	$81,405	$3,842,300
310	$11,607	$69,798	$81,405	$3,772,502
311	$11,396	$70,009	$81,405	$3,702,493
312	$11,185	$70,221	$81,405	$3,632,272

第26年供款共

$976,862

第26年利息

$148,034

第26年共還本金

$828,828

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$10,972	$70,433	$81,405	$3,561,839
314	$10,760	$70,645	$81,405	$3,491,194
315	$10,546	$70,859	$81,405	$3,420,335
316	$10,332	$71,073	$81,405	$3,349,262
317	$10,118	$71,288	$81,405	$3,277,975
318	$9,902	$71,503	$81,405	$3,206,472
319	$9,686	$71,719	$81,405	$3,134,753
320	$9,470	$71,936	$81,405	$3,062,817
321	$9,252	$72,153	$81,405	$2,990,664
322	$9,034	$72,371	$81,405	$2,918,293
323	$8,816	$72,589	$81,405	$2,845,704
324	$8,596	$72,809	$81,405	$2,772,895

第27年供款共

$976,862

第27年利息

$117,485

第27年共還本金

$859,377

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$8,376	$73,029	$81,405	$2,699,867
326	$8,156	$73,249	$81,405	$2,626,617
327	$7,935	$73,471	$81,405	$2,553,147
328	$7,713	$73,693	$81,405	$2,479,454
329	$7,490	$73,915	$81,405	$2,405,539
330	$7,267	$74,138	$81,405	$2,331,401
331	$7,043	$74,362	$81,405	$2,257,038
332	$6,818	$74,587	$81,405	$2,182,451
333	$6,593	$74,812	$81,405	$2,107,639
334	$6,367	$75,038	$81,405	$2,032,600
335	$6,140	$75,265	$81,405	$1,957,335
336	$5,913	$75,492	$81,405	$1,881,843

第28年供款共

$976,862

第28年利息

$85,810

第28年共還本金

$891,052

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,685	$75,720	$81,405	$1,806,123
338	$5,456	$75,949	$81,405	$1,730,173
339	$5,227	$76,179	$81,405	$1,653,995
340	$4,996	$76,409	$81,405	$1,577,586
341	$4,766	$76,640	$81,405	$1,500,947
342	$4,534	$76,871	$81,405	$1,424,076
343	$4,302	$77,103	$81,405	$1,346,972
344	$4,069	$77,336	$81,405	$1,269,636
345	$3,835	$77,570	$81,405	$1,192,066
346	$3,601	$77,804	$81,405	$1,114,262
347	$3,366	$78,039	$81,405	$1,036,223
348	$3,130	$78,275	$81,405	$957,948

第29年供款共

$976,862

第29年利息

$52,967

第29年共還本金

$923,895

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,894	$78,511	$81,405	$879,437
350	$2,657	$78,749	$81,405	$800,688
351	$2,419	$78,986	$81,405	$721,702
352	$2,180	$79,225	$81,405	$642,477
353	$1,941	$79,464	$81,405	$563,013
354	$1,701	$79,704	$81,405	$483,308
355	$1,460	$79,945	$81,405	$403,363
356	$1,218	$80,187	$81,405	$323,176
357	$976	$80,429	$81,405	$242,747
358	$733	$80,672	$81,405	$162,076
359	$490	$80,916	$81,405	$81,160
360	$245	$81,160	$81,405	$0

第30年供款共

$976,862

第30年利息

$18,914

第30年共還本金

$957,948

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$19,785,857

免責聲明

筍盤推介

按揭保險費
info