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$20,069,320

每月供款
$85,499

首期

$-11,040,000

總貸款額

$19,040,000

總利息

$11,739,320

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-10,710,000

按月供比率計算

$170,996

置業成本總預算

HK$-10,710,000

首期

$-11,040,000
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

$170,996

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

西貢逸瓏海滙 2房+工人房

thumb_up

低密度豪宅會所泳池

實

581 呎

@13,580

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

售$789 萬

實

581 呎

@13,580

售$789 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

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

@14,706

建

683 呎

@12,445

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$850 萬

實

578 呎

@14,706

建

683 呎

@12,445

售$850 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

沙田翠景花園

thumb_up

^三房套有裝^ 蝕讓放賣, 預約參觀!

實

662 呎

@11,480

建

850 呎

@8,941

local_fire_department 至HIT price_change 蝕讓盤

售$760 萬

實

662 呎

@11,480

建

850 呎

@8,941

售$760 萬

local_fire_department 至HIT price_change 蝕讓盤

沙田翠湖花園

thumb_up

翠湖花園

實

616 呎

@12,175

建

744 呎

@10,081

local_fire_department 至HIT

售$750 萬

實

616 呎

@12,175

建

744 呎

@10,081

售$750 萬

local_fire_department 至HIT

沙田柏傲莊 I

thumb_up

露台開揚一房, 預約參觀

實

350 呎

@21,086

local_fire_department 至HIT verified 首置必買

售$738 萬

實

350 呎

@21,086

售$738 萬

local_fire_department 至HIT verified 首置必買

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

VR實景

馬鞍山新港城

thumb_up

極高層開揚居高臨下向南球場景三房企理

實

527 呎

@13,662

建

696 呎

@10,345

local_fire_department 至HIT

售$720 萬

實

527 呎

@13,662

建

696 呎

@10,345

售$720 萬

local_fire_department 至HIT

西貢逸瓏海滙第01座

thumb_up

優質管理屋苑

實

425 呎

@16,471

local_fire_department 至HIT

售$700 萬

實

425 呎

@16,471

售$700 萬

local_fire_department 至HIT

西貢逸瓏海滙第01座

thumb_up

西貢市低密度2房半屋苑

實

586 呎

@14,505

local_offer 低水筍價

售$850 萬

實

586 呎

@14,505

售$850 萬

local_offer 低水筍價

VR實景

馬鞍山迎海

thumb_up

馬鞍山迎海2房池景

實

473 呎

@15,011

local_fire_department 至HIT real_estate_agent 罕有放盤

售$710 萬

實

473 呎

@15,011

售$710 萬

local_fire_department 至HIT 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

KOL實拍 VR實景

沙田欣廷軒

thumb_up

新鴻基名牌兩房　近鐵路站方便

實

414 呎

@16,908

建

549 呎

@12,750

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$700 萬

實

414 呎

@16,908

建

549 呎

@12,750

售$700 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$113,953	$87,564	$71,757	$61,240
1.500	$118,189	$91,877	$76,148	$65,711
2.000	$122,524	$96,320	$80,702	$70,376
2.500	$126,957	$100,894	$85,417	$75,231
3.000	$131,487	$105,595	$90,290	$80,273
3.500	$136,114	$110,424	$95,319	$85,498
4.000	$140,837	$115,379	$100,500	$90,900
4.500	$145,655	$120,456	$105,831	$96,473
5.000	$150,567	$125,656	$111,306	$102,211
5.500	$155,573	$130,974	$116,922	$108,107
6.000	$160,670	$136,408	$122,675	$114,154

每月供款$85,499

年期

30年

貸款金額

$19,040,000

總利息

$11,739,320

總貸款連利息

$30,779,320

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$55,533	$29,965	$85,498	$19,010,035
2	$55,446	$30,052	$85,498	$18,979,983
3	$55,358	$30,140	$85,498	$18,949,843
4	$55,270	$30,228	$85,498	$18,919,615
5	$55,182	$30,316	$85,498	$18,889,300
6	$55,094	$30,404	$85,498	$18,858,895
7	$55,005	$30,493	$85,498	$18,828,402
8	$54,916	$30,582	$85,498	$18,797,820
9	$54,827	$30,671	$85,498	$18,767,149
10	$54,738	$30,761	$85,498	$18,736,389
11	$54,648	$30,850	$85,498	$18,705,538
12	$54,558	$30,940	$85,498	$18,674,598

第1年供款共

$1,025,977

第1年利息

$660,575

第1年共還本金

$365,402

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$54,468	$31,031	$85,498	$18,643,567
14	$54,377	$31,121	$85,498	$18,612,446
15	$54,286	$31,212	$85,498	$18,581,235
16	$54,195	$31,303	$85,498	$18,549,932
17	$54,104	$31,394	$85,498	$18,518,538
18	$54,012	$31,486	$85,498	$18,487,052
19	$53,921	$31,578	$85,498	$18,455,474
20	$53,828	$31,670	$85,498	$18,423,805
21	$53,736	$31,762	$85,498	$18,392,043
22	$53,643	$31,855	$85,498	$18,360,188
23	$53,551	$31,948	$85,498	$18,328,241
24	$53,457	$32,041	$85,498	$18,296,200

第2年供款共

$1,025,977

第2年利息

$647,579

第2年共還本金

$378,398

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$53,364	$32,134	$85,498	$18,264,066
26	$53,270	$32,228	$85,498	$18,231,838
27	$53,176	$32,322	$85,498	$18,199,516
28	$53,082	$32,416	$85,498	$18,167,100
29	$52,987	$32,511	$85,498	$18,134,589
30	$52,893	$32,606	$85,498	$18,101,983
31	$52,797	$32,701	$85,498	$18,069,283
32	$52,702	$32,796	$85,498	$18,036,487
33	$52,606	$32,892	$85,498	$18,003,595
34	$52,510	$32,988	$85,498	$17,970,607
35	$52,414	$33,084	$85,498	$17,937,523
36	$52,318	$33,180	$85,498	$17,904,343

第3年供款共

$1,025,977

第3年利息

$634,121

第3年共還本金

$391,857

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$52,221	$33,277	$85,498	$17,871,066
38	$52,124	$33,374	$85,498	$17,837,692
39	$52,027	$33,472	$85,498	$17,804,220
40	$51,929	$33,569	$85,498	$17,770,651
41	$51,831	$33,667	$85,498	$17,736,984
42	$51,733	$33,765	$85,498	$17,703,219
43	$51,634	$33,864	$85,498	$17,669,355
44	$51,536	$33,962	$85,498	$17,635,393
45	$51,437	$34,062	$85,498	$17,601,331
46	$51,337	$34,161	$85,498	$17,567,170
47	$51,238	$34,261	$85,498	$17,532,910
48	$51,138	$34,360	$85,498	$17,498,549

第4年供款共

$1,025,977

第4年利息

$620,183

第4年共還本金

$405,794

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$51,037	$34,461	$85,498	$17,464,089
50	$50,937	$34,561	$85,498	$17,429,527
51	$50,836	$34,662	$85,498	$17,394,865
52	$50,735	$34,763	$85,498	$17,360,102
53	$50,634	$34,864	$85,498	$17,325,238
54	$50,532	$34,966	$85,498	$17,290,272
55	$50,430	$35,068	$85,498	$17,255,204
56	$50,328	$35,170	$85,498	$17,220,033
57	$50,225	$35,273	$85,498	$17,184,760
58	$50,122	$35,376	$85,498	$17,149,384
59	$50,019	$35,479	$85,498	$17,113,905
60	$49,916	$35,583	$85,498	$17,078,323

第5年供款共

$1,025,977

第5年利息

$605,751

第5年共還本金

$420,227

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$49,812	$35,686	$85,498	$17,042,636
62	$49,708	$35,790	$85,498	$17,006,846
63	$49,603	$35,895	$85,498	$16,970,951
64	$49,499	$36,000	$85,498	$16,934,952
65	$49,394	$36,104	$85,498	$16,898,847
66	$49,288	$36,210	$85,498	$16,862,637
67	$49,183	$36,315	$85,498	$16,826,322
68	$49,077	$36,421	$85,498	$16,789,901
69	$48,971	$36,528	$85,498	$16,753,373
70	$48,864	$36,634	$85,498	$16,716,739
71	$48,757	$36,741	$85,498	$16,679,998
72	$48,650	$36,848	$85,498	$16,643,150

第6年供款共

$1,025,977

第6年利息

$590,804

第6年共還本金

$435,173

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$48,543	$36,956	$85,498	$16,606,194
74	$48,435	$37,063	$85,498	$16,569,131
75	$48,327	$37,171	$85,498	$16,531,959
76	$48,218	$37,280	$85,498	$16,494,679
77	$48,109	$37,389	$85,498	$16,457,291
78	$48,000	$37,498	$85,498	$16,419,793
79	$47,891	$37,607	$85,498	$16,382,186
80	$47,781	$37,717	$85,498	$16,344,469
81	$47,671	$37,827	$85,498	$16,306,643
82	$47,561	$37,937	$85,498	$16,268,706
83	$47,450	$38,048	$85,498	$16,230,658
84	$47,339	$38,159	$85,498	$16,192,499

第7年供款共

$1,025,977

第7年利息

$575,327

第7年共還本金

$450,651

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$47,228	$38,270	$85,498	$16,154,229
86	$47,117	$38,382	$85,498	$16,115,848
87	$47,005	$38,494	$85,498	$16,077,354
88	$46,892	$38,606	$85,498	$16,038,748
89	$46,780	$38,718	$85,498	$16,000,030
90	$46,667	$38,831	$85,498	$15,961,198
91	$46,553	$38,945	$85,498	$15,922,254
92	$46,440	$39,058	$85,498	$15,883,196
93	$46,326	$39,172	$85,498	$15,844,023
94	$46,212	$39,286	$85,498	$15,804,737
95	$46,097	$39,401	$85,498	$15,765,336
96	$45,982	$39,516	$85,498	$15,725,820

第8年供款共

$1,025,977

第8年利息

$559,298

第8年共還本金

$466,679

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$45,867	$39,631	$85,498	$15,686,189
98	$45,751	$39,747	$85,498	$15,646,442
99	$45,635	$39,863	$85,498	$15,606,580
100	$45,519	$39,979	$85,498	$15,566,601
101	$45,403	$40,096	$85,498	$15,526,505
102	$45,286	$40,212	$85,498	$15,486,293
103	$45,168	$40,330	$85,498	$15,445,963
104	$45,051	$40,447	$85,498	$15,405,516
105	$44,933	$40,565	$85,498	$15,364,950
106	$44,814	$40,684	$85,498	$15,324,267
107	$44,696	$40,802	$85,498	$15,283,464
108	$44,577	$40,921	$85,498	$15,242,543

第9年供款共

$1,025,977

第9年利息

$542,700

第9年共還本金

$483,277

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$44,457	$41,041	$85,498	$15,201,502
110	$44,338	$41,160	$85,498	$15,160,342
111	$44,218	$41,280	$85,498	$15,119,061
112	$44,097	$41,401	$85,498	$15,077,661
113	$43,977	$41,522	$85,498	$15,036,139
114	$43,855	$41,643	$85,498	$14,994,496
115	$43,734	$41,764	$85,498	$14,952,732
116	$43,612	$41,886	$85,498	$14,910,846
117	$43,490	$42,008	$85,498	$14,868,838
118	$43,367	$42,131	$85,498	$14,826,707
119	$43,245	$42,254	$85,498	$14,784,454
120	$43,121	$42,377	$85,498	$14,742,077

第10年供款共

$1,025,977

第10年利息

$525,511

第10年共還本金

$500,466

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$42,998	$42,500	$85,498	$14,699,577
122	$42,874	$42,624	$85,498	$14,656,952
123	$42,749	$42,749	$85,498	$14,614,204
124	$42,625	$42,873	$85,498	$14,571,330
125	$42,500	$42,998	$85,498	$14,528,332
126	$42,374	$43,124	$85,498	$14,485,208
127	$42,249	$43,250	$85,498	$14,441,959
128	$42,122	$43,376	$85,498	$14,398,583
129	$41,996	$43,502	$85,498	$14,355,081
130	$41,869	$43,629	$85,498	$14,311,451
131	$41,742	$43,756	$85,498	$14,267,695
132	$41,614	$43,884	$85,498	$14,223,811

第11年供款共

$1,025,977

第11年利息

$507,711

第11年共還本金

$518,266

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$41,486	$44,012	$85,498	$14,179,799
134	$41,358	$44,140	$85,498	$14,135,659
135	$41,229	$44,269	$85,498	$14,091,390
136	$41,100	$44,398	$85,498	$14,046,991
137	$40,970	$44,528	$85,498	$14,002,464
138	$40,841	$44,658	$85,498	$13,957,806
139	$40,710	$44,788	$85,498	$13,913,018
140	$40,580	$44,918	$85,498	$13,868,100
141	$40,449	$45,049	$85,498	$13,823,050
142	$40,317	$45,181	$85,498	$13,777,869
143	$40,185	$45,313	$85,498	$13,732,557
144	$40,053	$45,445	$85,498	$13,687,112

第12年供款共

$1,025,977

第12年利息

$489,278

第12年共還本金

$536,699

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$39,921	$45,577	$85,498	$13,641,535
146	$39,788	$45,710	$85,498	$13,595,824
147	$39,654	$45,844	$85,498	$13,549,981
148	$39,521	$45,977	$85,498	$13,504,003
149	$39,387	$46,111	$85,498	$13,457,892
150	$39,252	$46,246	$85,498	$13,411,646
151	$39,117	$46,381	$85,498	$13,365,265
152	$38,982	$46,516	$85,498	$13,318,749
153	$38,846	$46,652	$85,498	$13,272,097
154	$38,710	$46,788	$85,498	$13,225,309
155	$38,574	$46,924	$85,498	$13,178,385
156	$38,437	$47,061	$85,498	$13,131,324

第13年供款共

$1,025,977

第13年利息

$470,189

第13年共還本金

$555,788

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$38,300	$47,198	$85,498	$13,084,126
158	$38,162	$47,336	$85,498	$13,036,790
159	$38,024	$47,474	$85,498	$12,989,315
160	$37,886	$47,613	$85,498	$12,941,703
161	$37,747	$47,751	$85,498	$12,893,951
162	$37,607	$47,891	$85,498	$12,846,061
163	$37,468	$48,030	$85,498	$12,798,030
164	$37,328	$48,171	$85,498	$12,749,860
165	$37,187	$48,311	$85,498	$12,701,549
166	$37,046	$48,452	$85,498	$12,653,097
167	$36,905	$48,593	$85,498	$12,604,503
168	$36,763	$48,735	$85,498	$12,555,768

第14年供款共

$1,025,977

第14年利息

$450,422

第14年共還本金

$575,556

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$36,621	$48,877	$85,498	$12,506,891
170	$36,478	$49,020	$85,498	$12,457,872
171	$36,335	$49,163	$85,498	$12,408,709
172	$36,192	$49,306	$85,498	$12,359,403
173	$36,048	$49,450	$85,498	$12,309,953
174	$35,904	$49,594	$85,498	$12,260,359
175	$35,759	$49,739	$85,498	$12,210,620
176	$35,614	$49,884	$85,498	$12,160,737
177	$35,469	$50,029	$85,498	$12,110,707
178	$35,323	$50,175	$85,498	$12,060,532
179	$35,177	$50,322	$85,498	$12,010,210
180	$35,030	$50,468	$85,498	$11,959,742

第15年供款共

$1,025,977

第15年利息

$429,951

第15年共還本金

$596,026

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$34,883	$50,616	$85,498	$11,909,127
182	$34,735	$50,763	$85,498	$11,858,363
183	$34,587	$50,911	$85,498	$11,807,452
184	$34,438	$51,060	$85,498	$11,756,393
185	$34,289	$51,209	$85,498	$11,705,184
186	$34,140	$51,358	$85,498	$11,653,826
187	$33,990	$51,508	$85,498	$11,602,318
188	$33,840	$51,658	$85,498	$11,550,660
189	$33,689	$51,809	$85,498	$11,498,851
190	$33,538	$51,960	$85,498	$11,446,892
191	$33,387	$52,111	$85,498	$11,394,780
192	$33,235	$52,263	$85,498	$11,342,517

第16年供款共

$1,025,977

第16年利息

$408,752

第16年共還本金

$617,225

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$33,082	$52,416	$85,498	$11,290,101
194	$32,929	$52,569	$85,498	$11,237,533
195	$32,776	$52,722	$85,498	$11,184,811
196	$32,622	$52,876	$85,498	$11,131,935
197	$32,468	$53,030	$85,498	$11,078,905
198	$32,313	$53,185	$85,498	$11,025,720
199	$32,158	$53,340	$85,498	$10,972,380
200	$32,003	$53,495	$85,498	$10,918,885
201	$31,847	$53,651	$85,498	$10,865,234
202	$31,690	$53,808	$85,498	$10,811,426
203	$31,533	$53,965	$85,498	$10,757,461
204	$31,376	$54,122	$85,498	$10,703,339

第17年供款共

$1,025,977

第17年利息

$386,799

第17年共還本金

$639,178

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$31,218	$54,280	$85,498	$10,649,059
206	$31,060	$54,438	$85,498	$10,594,621
207	$30,901	$54,597	$85,498	$10,540,023
208	$30,742	$54,756	$85,498	$10,485,267
209	$30,582	$54,916	$85,498	$10,430,351
210	$30,422	$55,076	$85,498	$10,375,275
211	$30,261	$55,237	$85,498	$10,320,038
212	$30,100	$55,398	$85,498	$10,264,640
213	$29,939	$55,560	$85,498	$10,209,080
214	$29,776	$55,722	$85,498	$10,153,359
215	$29,614	$55,884	$85,498	$10,097,475
216	$29,451	$56,047	$85,498	$10,041,427

第18年供款共

$1,025,977

第18年利息

$364,066

第18年共還本金

$661,912

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$29,287	$56,211	$85,498	$9,985,217
218	$29,124	$56,375	$85,498	$9,928,842
219	$28,959	$56,539	$85,498	$9,872,303
220	$28,794	$56,704	$85,498	$9,815,599
221	$28,629	$56,869	$85,498	$9,758,730
222	$28,463	$57,035	$85,498	$9,701,695
223	$28,297	$57,201	$85,498	$9,644,493
224	$28,130	$57,368	$85,498	$9,587,125
225	$27,962	$57,536	$85,498	$9,529,589
226	$27,795	$57,703	$85,498	$9,471,886
227	$27,626	$57,872	$85,498	$9,414,014
228	$27,458	$58,041	$85,498	$9,355,974

第19年供款共

$1,025,977

第19年利息

$340,524

第19年共還本金

$685,454

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$27,288	$58,210	$85,498	$9,297,764
230	$27,118	$58,380	$85,498	$9,239,384
231	$26,948	$58,550	$85,498	$9,180,834
232	$26,777	$58,721	$85,498	$9,122,114
233	$26,606	$58,892	$85,498	$9,063,222
234	$26,434	$59,064	$85,498	$9,004,158
235	$26,262	$59,236	$85,498	$8,944,922
236	$26,089	$59,409	$85,498	$8,885,513
237	$25,916	$59,582	$85,498	$8,825,931
238	$25,742	$59,756	$85,498	$8,766,175
239	$25,568	$59,930	$85,498	$8,706,245
240	$25,393	$60,105	$85,498	$8,646,140

第20年供款共

$1,025,977

第20年利息

$316,144

第20年共還本金

$709,833

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$25,218	$60,280	$85,498	$8,585,860
242	$25,042	$60,456	$85,498	$8,525,404
243	$24,866	$60,632	$85,498	$8,464,772
244	$24,689	$60,809	$85,498	$8,403,963
245	$24,512	$60,987	$85,498	$8,342,976
246	$24,334	$61,164	$85,498	$8,281,812
247	$24,155	$61,343	$85,498	$8,220,469
248	$23,976	$61,522	$85,498	$8,158,947
249	$23,797	$61,701	$85,498	$8,097,246
250	$23,617	$61,881	$85,498	$8,035,365
251	$23,436	$62,062	$85,498	$7,973,303
252	$23,255	$62,243	$85,498	$7,911,060

第21年供款共

$1,025,977

第21年利息

$290,897

第21年共還本金

$735,080

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$23,074	$62,424	$85,498	$7,848,636
254	$22,892	$62,606	$85,498	$7,786,030
255	$22,709	$62,789	$85,498	$7,723,241
256	$22,526	$62,972	$85,498	$7,660,269
257	$22,342	$63,156	$85,498	$7,597,113
258	$22,158	$63,340	$85,498	$7,533,774
259	$21,974	$63,525	$85,498	$7,470,249
260	$21,788	$63,710	$85,498	$7,406,539
261	$21,602	$63,896	$85,498	$7,342,643
262	$21,416	$64,082	$85,498	$7,278,561
263	$21,229	$64,269	$85,498	$7,214,292
264	$21,042	$64,456	$85,498	$7,149,836

第22年供款共

$1,025,977

第22年利息

$264,753

第22年共還本金

$761,224

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$20,854	$64,644	$85,498	$7,085,192
266	$20,665	$64,833	$85,498	$7,020,359
267	$20,476	$65,022	$85,498	$6,955,337
268	$20,286	$65,212	$85,498	$6,890,125
269	$20,096	$65,402	$85,498	$6,824,723
270	$19,905	$65,593	$85,498	$6,759,130
271	$19,714	$65,784	$85,498	$6,693,346
272	$19,522	$65,976	$85,498	$6,627,370
273	$19,330	$66,168	$85,498	$6,561,202
274	$19,137	$66,361	$85,498	$6,494,841
275	$18,943	$66,555	$85,498	$6,428,286
276	$18,749	$66,749	$85,498	$6,361,537

第23年供款共

$1,025,977

第23年利息

$237,678

第23年共還本金

$788,299

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$18,554	$66,944	$85,498	$6,294,593
278	$18,359	$67,139	$85,498	$6,227,455
279	$18,163	$67,335	$85,498	$6,160,120
280	$17,967	$67,531	$85,498	$6,092,589
281	$17,770	$67,728	$85,498	$6,024,861
282	$17,573	$67,926	$85,498	$5,956,935
283	$17,374	$68,124	$85,498	$5,888,811
284	$17,176	$68,322	$85,498	$5,820,489
285	$16,976	$68,522	$85,498	$5,751,967
286	$16,777	$68,722	$85,498	$5,683,246
287	$16,576	$68,922	$85,498	$5,614,324
288	$16,375	$69,123	$85,498	$5,545,201

第24年供款共

$1,025,977

第24年利息

$209,641

第24年共還本金

$816,336

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$16,174	$69,325	$85,498	$5,475,876
290	$15,971	$69,527	$85,498	$5,406,349
291	$15,769	$69,730	$85,498	$5,336,620
292	$15,565	$69,933	$85,498	$5,266,687
293	$15,361	$70,137	$85,498	$5,196,550
294	$15,157	$70,342	$85,498	$5,126,208
295	$14,951	$70,547	$85,498	$5,055,662
296	$14,746	$70,752	$85,498	$4,984,909
297	$14,539	$70,959	$85,498	$4,913,951
298	$14,332	$71,166	$85,498	$4,842,785
299	$14,125	$71,373	$85,498	$4,771,411
300	$13,917	$71,581	$85,498	$4,699,830

第25年供款共

$1,025,977

第25年利息

$180,606

第25年共還本金

$845,371

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$13,708	$71,790	$85,498	$4,628,040
302	$13,498	$72,000	$85,498	$4,556,040
303	$13,288	$72,210	$85,498	$4,483,830
304	$13,078	$72,420	$85,498	$4,411,410
305	$12,867	$72,631	$85,498	$4,338,779
306	$12,655	$72,843	$85,498	$4,265,935
307	$12,442	$73,056	$85,498	$4,192,879
308	$12,229	$73,269	$85,498	$4,119,611
309	$12,016	$73,483	$85,498	$4,046,128
310	$11,801	$73,697	$85,498	$3,972,431
311	$11,586	$73,912	$85,498	$3,898,519
312	$11,371	$74,127	$85,498	$3,824,392

第26年供款共

$1,025,977

第26年利息

$150,539

第26年共還本金

$875,438

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$11,154	$74,344	$85,498	$3,750,048
314	$10,938	$74,560	$85,498	$3,675,488
315	$10,720	$74,778	$85,498	$3,600,710
316	$10,502	$74,996	$85,498	$3,525,714
317	$10,283	$75,215	$85,498	$3,450,499
318	$10,064	$75,434	$85,498	$3,375,065
319	$9,844	$75,654	$85,498	$3,299,411
320	$9,623	$75,875	$85,498	$3,223,536
321	$9,402	$76,096	$85,498	$3,147,440
322	$9,180	$76,318	$85,498	$3,071,122
323	$8,957	$76,541	$85,498	$2,994,581
324	$8,734	$76,764	$85,498	$2,917,817

第27年供款共

$1,025,977

第27年利息

$119,403

第27年共還本金

$906,575

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$8,510	$76,988	$85,498	$2,840,829
326	$8,286	$77,212	$85,498	$2,763,617
327	$8,061	$77,438	$85,498	$2,686,179
328	$7,835	$77,663	$85,498	$2,608,516
329	$7,608	$77,890	$85,498	$2,530,626
330	$7,381	$78,117	$85,498	$2,452,509
331	$7,153	$78,345	$85,498	$2,374,164
332	$6,925	$78,573	$85,498	$2,295,590
333	$6,695	$78,803	$85,498	$2,216,788
334	$6,466	$79,032	$85,498	$2,137,755
335	$6,235	$79,263	$85,498	$2,058,492
336	$6,004	$79,494	$85,498	$1,978,998

第28年供款共

$1,025,977

第28年利息

$87,158

第28年共還本金

$938,819

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,772	$79,726	$85,498	$1,899,272
338	$5,540	$79,959	$85,498	$1,819,314
339	$5,306	$80,192	$85,498	$1,739,122
340	$5,072	$80,426	$85,498	$1,658,696
341	$4,838	$80,660	$85,498	$1,578,036
342	$4,603	$80,896	$85,498	$1,497,140
343	$4,367	$81,131	$85,498	$1,416,009
344	$4,130	$81,368	$85,498	$1,334,641
345	$3,893	$81,605	$85,498	$1,253,035
346	$3,655	$81,843	$85,498	$1,171,192
347	$3,416	$82,082	$85,498	$1,089,110
348	$3,177	$82,322	$85,498	$1,006,788

第29年供款共

$1,025,977

第29年利息

$53,767

第29年共還本金

$972,210

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,936	$82,562	$85,498	$924,227
350	$2,696	$82,802	$85,498	$841,424
351	$2,454	$83,044	$85,498	$758,380
352	$2,212	$83,286	$85,498	$675,094
353	$1,969	$83,529	$85,498	$591,565
354	$1,725	$83,773	$85,498	$507,792
355	$1,481	$84,017	$85,498	$423,775
356	$1,236	$84,262	$85,498	$339,513
357	$990	$84,508	$85,498	$255,005
358	$744	$84,754	$85,498	$170,251
359	$497	$85,002	$85,498	$85,249
360	$249	$85,249	$85,498	$0

第30年供款共

$1,025,977

第30年利息

$19,189

第30年共還本金

$1,006,788

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$20,069,320

免責聲明

筍盤推介

按揭保險費
info