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$16,184,986

每月供款
$57,209

首期

$-4,740,000

總貸款額

$12,740,000

總利息

$7,854,986

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-4,410,000

按月供比率計算

$114,417

置業成本總預算

HK$-4,410,000

首期

$-4,740,000
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

$114,417

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

馬鞍山迎海第02期星灣第20座

thumb_up

馬鞍山迎海＊＊開揚遠景,鄰近鐵路＊＊

實

510 呎

@14,706

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

售$750 萬

實

510 呎

@14,706

售$750 萬

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

西貢躉場

thumb_up

開揚海景, 可步行到市中心, 十分方便

實

700 呎

@10,429

建

700 呎

@10,429

directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

售$730 萬

實

700 呎

@10,429

建

700 呎

@10,429

售$730 萬

directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

沙田柏傲莊 I 第02A座

thumb_up

大圍柏傲莊是一個充滿吸引力的住宅樓盤,致力為居民提供舒適的生活空間

實

352 呎

@25,170

real_estate_agent 罕有放盤

售$886 萬

實

352 呎

@25,170

售$886 萬

real_estate_agent 罕有放盤

馬鞍山迎海第04期駿岸第07座

thumb_up

開提兩房連雜物房價可議

實

569 呎

@15,817

local_fire_department 至HIT

售$900 萬

實

569 呎

@15,817

售$900 萬

local_fire_department 至HIT

KOL實拍 VR實景

馬鞍山曉峰灣畔###極高層特色露台戶,全海景靚裝3房,歡迎查詢###還價即成

thumb_up

曉峰灣畔###極高層特色露台戶,全海景靚裝3房,歡迎查詢###還價即成

實

684 呎

@11,623

建

901 呎

@8,824

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

售$795 萬

實

684 呎

@11,623

建

901 呎

@8,824

售$795 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

粉嶺牽晴間

thumb_up

絕對罕有【世紀21奇豐】為你鍾情

實

700 呎

@12,857

建

955 呎

@9,424

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價

售$900 萬

實

700 呎

@12,857

建

955 呎

@9,424

售$900 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價

維港1號第01B座

thumb_up

[ 啟德 ] 全新地段 [ 移民急走 ] 蝕讓 1 房.

實

338 呎

@22,189

local_fire_department 至HIT verified 首置必買 flight_takeoff 移民急讓 price_change 蝕讓盤

售$750 萬

實

338 呎

@22,189

售$750 萬

local_fire_department 至HIT verified 首置必買 flight_takeoff 移民急讓 price_change 蝕讓盤

沙田玖瓏山日瓏閣

thumb_up

九肚山兩房, 中層開揚

實

663 呎

@10,558

local_fire_department 至HIT

售$700 萬

實

663 呎

@10,558

售$700 萬

local_fire_department 至HIT

沙田玖瓏山天瓏閣

thumb_up

玖瓏山天瓏閣靚裝即買即住即收租

實

654 呎

@12,232

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

654 呎

@12,232

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

VR實景

馬鞍山聽濤雅苑第03座

thumb_up

馬鞍山聽濤雅苑3房加多用途房有3條免費村巴線(連約)

實

788 呎

@10,533

建

977 呎

@8,495

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

售$830 萬

實

788 呎

@10,533

建

977 呎

@8,495

售$830 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

馬鞍山翠擁華庭

thumb_up

馬鞍山翠擁華庭免費村巴。室內外泳池

實

702 呎

@10,684

建

905 呎

@8,287

local_fire_department 至HIT

售$750 萬

實

702 呎

@10,684

建

905 呎

@8,287

售$750 萬

local_fire_department 至HIT

馬鞍山新港城 K座

thumb_up

3房景觀開揚,交通方便

實

551 呎

@12,704

建

750 呎

@9,333

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$700 萬

實

551 呎

@12,704

建

750 呎

@9,333

售$700 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$76,248	$58,591	$48,014	$40,977
1.500	$79,083	$61,476	$50,952	$43,968
2.000	$81,983	$64,450	$53,999	$47,090
2.500	$84,949	$67,510	$57,154	$50,338
3.000	$87,980	$70,656	$60,415	$53,712
3.500	$91,076	$73,887	$63,779	$57,208
4.000	$94,236	$77,202	$67,246	$60,823
4.500	$97,460	$80,600	$70,813	$64,552
5.000	$100,747	$84,078	$74,477	$68,391
5.500	$104,096	$87,637	$78,235	$72,336
6.000	$107,507	$91,273	$82,084	$76,383

每月供款$57,209

年期

30年

貸款金額

$12,740,000

總利息

$7,854,986

總貸款連利息

$20,594,986

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$37,158	$20,050	$57,208	$12,719,950
2	$37,100	$20,108	$57,208	$12,699,842
3	$37,041	$20,167	$57,208	$12,679,675
4	$36,982	$20,226	$57,208	$12,659,449
5	$36,923	$20,285	$57,208	$12,639,164
6	$36,864	$20,344	$57,208	$12,618,820
7	$36,805	$20,403	$57,208	$12,598,416
8	$36,745	$20,463	$57,208	$12,577,953
9	$36,686	$20,523	$57,208	$12,557,431
10	$36,626	$20,582	$57,208	$12,536,848
11	$36,566	$20,642	$57,208	$12,516,206
12	$36,506	$20,703	$57,208	$12,495,503

第1年供款共

$686,500

第1年利息

$442,003

第1年共還本金

$244,497

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$36,445	$20,763	$57,208	$12,474,740
14	$36,385	$20,824	$57,208	$12,453,916
15	$36,324	$20,884	$57,208	$12,433,032
16	$36,263	$20,945	$57,208	$12,412,087
17	$36,202	$21,006	$57,208	$12,391,080
18	$36,141	$21,068	$57,208	$12,370,013
19	$36,079	$21,129	$57,208	$12,348,884
20	$36,018	$21,191	$57,208	$12,327,693
21	$35,956	$21,253	$57,208	$12,306,440
22	$35,894	$21,315	$57,208	$12,285,126
23	$35,832	$21,377	$57,208	$12,263,749
24	$35,769	$21,439	$57,208	$12,242,310

第2年供款共

$686,500

第2年利息

$433,307

第2年共還本金

$253,193

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$35,707	$21,502	$57,208	$12,220,809
26	$35,644	$21,564	$57,208	$12,199,244
27	$35,581	$21,627	$57,208	$12,177,617
28	$35,518	$21,690	$57,208	$12,155,927
29	$35,455	$21,754	$57,208	$12,134,173
30	$35,391	$21,817	$57,208	$12,112,356
31	$35,328	$21,881	$57,208	$12,090,476
32	$35,264	$21,944	$57,208	$12,068,531
33	$35,200	$22,008	$57,208	$12,046,523
34	$35,136	$22,073	$57,208	$12,024,450
35	$35,071	$22,137	$57,208	$12,002,314
36	$35,007	$22,202	$57,208	$11,980,112

第3年供款共

$686,500

第3年利息

$424,301

第3年共還本金

$262,198

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$34,942	$22,266	$57,208	$11,957,846
38	$34,877	$22,331	$57,208	$11,935,514
39	$34,812	$22,396	$57,208	$11,913,118
40	$34,747	$22,462	$57,208	$11,890,656
41	$34,681	$22,527	$57,208	$11,868,129
42	$34,615	$22,593	$57,208	$11,845,536
43	$34,549	$22,659	$57,208	$11,822,877
44	$34,483	$22,725	$57,208	$11,800,152
45	$34,417	$22,791	$57,208	$11,777,361
46	$34,351	$22,858	$57,208	$11,754,504
47	$34,284	$22,924	$57,208	$11,731,579
48	$34,217	$22,991	$57,208	$11,708,588

第4年供款共

$686,500

第4年利息

$414,976

第4年共還本金

$271,524

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$34,150	$23,058	$57,208	$11,685,530
50	$34,083	$23,125	$57,208	$11,662,404
51	$34,015	$23,193	$57,208	$11,639,211
52	$33,948	$23,261	$57,208	$11,615,951
53	$33,880	$23,328	$57,208	$11,592,622
54	$33,812	$23,396	$57,208	$11,569,226
55	$33,744	$23,465	$57,208	$11,545,761
56	$33,675	$23,533	$57,208	$11,522,228
57	$33,606	$23,602	$57,208	$11,498,626
58	$33,538	$23,671	$57,208	$11,474,956
59	$33,469	$23,740	$57,208	$11,451,216
60	$33,399	$23,809	$57,208	$11,427,407

第5年供款共

$686,500

第5年利息

$405,318

第5年共還本金

$281,181

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$33,330	$23,878	$57,208	$11,403,529
62	$33,260	$23,948	$57,208	$11,379,581
63	$33,190	$24,018	$57,208	$11,355,563
64	$33,120	$24,088	$57,208	$11,331,475
65	$33,050	$24,158	$57,208	$11,307,317
66	$32,980	$24,229	$57,208	$11,283,088
67	$32,909	$24,299	$57,208	$11,258,789
68	$32,838	$24,370	$57,208	$11,234,419
69	$32,767	$24,441	$57,208	$11,209,977
70	$32,696	$24,513	$57,208	$11,185,465
71	$32,624	$24,584	$57,208	$11,160,881
72	$32,553	$24,656	$57,208	$11,136,225

第6年供款共

$686,500

第6年利息

$395,318

第6年共還本金

$291,182

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$32,481	$24,728	$57,208	$11,111,498
74	$32,409	$24,800	$57,208	$11,086,698
75	$32,336	$24,872	$57,208	$11,061,826
76	$32,264	$24,945	$57,208	$11,036,881
77	$32,191	$25,017	$57,208	$11,011,864
78	$32,118	$25,090	$57,208	$10,986,773
79	$32,045	$25,164	$57,208	$10,961,610
80	$31,971	$25,237	$57,208	$10,936,373
81	$31,898	$25,311	$57,208	$10,911,062
82	$31,824	$25,384	$57,208	$10,885,678
83	$31,750	$25,458	$57,208	$10,860,220
84	$31,676	$25,533	$57,208	$10,834,687

第7年供款共

$686,500

第7年利息

$384,961

第7年共還本金

$301,538

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$31,601	$25,607	$57,208	$10,809,080
86	$31,526	$25,682	$57,208	$10,783,398
87	$31,452	$25,757	$57,208	$10,757,641
88	$31,376	$25,832	$57,208	$10,731,809
89	$31,301	$25,907	$57,208	$10,705,902
90	$31,226	$25,983	$57,208	$10,679,920
91	$31,150	$26,059	$57,208	$10,653,861
92	$31,074	$26,135	$57,208	$10,627,726
93	$30,998	$26,211	$57,208	$10,601,516
94	$30,921	$26,287	$57,208	$10,575,228
95	$30,844	$26,364	$57,208	$10,548,865
96	$30,768	$26,441	$57,208	$10,522,424

第8年供款共

$686,500

第8年利息

$374,236

第8年共還本金

$312,263

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$30,690	$26,518	$57,208	$10,495,906
98	$30,613	$26,595	$57,208	$10,469,311
99	$30,535	$26,673	$57,208	$10,442,638
100	$30,458	$26,751	$57,208	$10,415,887
101	$30,380	$26,829	$57,208	$10,389,059
102	$30,301	$26,907	$57,208	$10,362,152
103	$30,223	$26,985	$57,208	$10,335,166
104	$30,144	$27,064	$57,208	$10,308,102
105	$30,065	$27,143	$57,208	$10,280,959
106	$29,986	$27,222	$57,208	$10,253,737
107	$29,907	$27,302	$57,208	$10,226,436
108	$29,827	$27,381	$57,208	$10,199,055

第9年供款共

$686,500

第9年利息

$363,130

第9年共還本金

$323,369

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$29,747	$27,461	$57,208	$10,171,593
110	$29,667	$27,541	$57,208	$10,144,052
111	$29,587	$27,621	$57,208	$10,116,431
112	$29,506	$27,702	$57,208	$10,088,729
113	$29,425	$27,783	$57,208	$10,060,946
114	$29,344	$27,864	$57,208	$10,033,082
115	$29,263	$27,945	$57,208	$10,005,137
116	$29,182	$28,027	$57,208	$9,977,110
117	$29,100	$28,108	$57,208	$9,949,002
118	$29,018	$28,190	$57,208	$9,920,812
119	$28,936	$28,273	$57,208	$9,892,539
120	$28,853	$28,355	$57,208	$9,864,184

第10年供款共

$686,500

第10年利息

$351,629

第10年共還本金

$334,871

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$28,771	$28,438	$57,208	$9,835,746
122	$28,688	$28,521	$57,208	$9,807,225
123	$28,604	$28,604	$57,208	$9,778,622
124	$28,521	$28,687	$57,208	$9,749,934
125	$28,437	$28,771	$57,208	$9,721,163
126	$28,353	$28,855	$57,208	$9,692,308
127	$28,269	$28,939	$57,208	$9,663,369
128	$28,185	$29,023	$57,208	$9,634,346
129	$28,100	$29,108	$57,208	$9,605,238
130	$28,015	$29,193	$57,208	$9,576,045
131	$27,930	$29,278	$57,208	$9,546,767
132	$27,845	$29,364	$57,208	$9,517,403

第11年供款共

$686,500

第11年利息

$339,719

第11年共還本金

$346,781

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$27,759	$29,449	$57,208	$9,487,954
134	$27,673	$29,535	$57,208	$9,458,419
135	$27,587	$29,621	$57,208	$9,428,797
136	$27,501	$29,708	$57,208	$9,399,090
137	$27,414	$29,794	$57,208	$9,369,296
138	$27,327	$29,881	$57,208	$9,339,414
139	$27,240	$29,968	$57,208	$9,309,446
140	$27,153	$30,056	$57,208	$9,279,390
141	$27,065	$30,143	$57,208	$9,249,247
142	$26,977	$30,231	$57,208	$9,219,016
143	$26,889	$30,319	$57,208	$9,188,696
144	$26,800	$30,408	$57,208	$9,158,288

第12年供款共

$686,500

第12年利息

$327,385

第12年共還本金

$359,115

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$26,712	$30,497	$57,208	$9,127,792
146	$26,623	$30,586	$57,208	$9,097,206
147	$26,534	$30,675	$57,208	$9,066,531
148	$26,444	$30,764	$57,208	$9,035,767
149	$26,354	$30,854	$57,208	$9,004,913
150	$26,264	$30,944	$57,208	$8,973,969
151	$26,174	$31,034	$57,208	$8,942,935
152	$26,084	$31,125	$57,208	$8,911,810
153	$25,993	$31,216	$57,208	$8,880,595
154	$25,902	$31,307	$57,208	$8,849,288
155	$25,810	$31,398	$57,208	$8,817,890
156	$25,719	$31,489	$57,208	$8,786,401

第13年供款共

$686,500

第13年利息

$314,612

第13年共還本金

$371,887

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$25,627	$31,581	$57,208	$8,754,819
158	$25,535	$31,673	$57,208	$8,723,146
159	$25,443	$31,766	$57,208	$8,691,380
160	$25,350	$31,858	$57,208	$8,659,522
161	$25,257	$31,951	$57,208	$8,627,570
162	$25,164	$32,045	$57,208	$8,595,526
163	$25,070	$32,138	$57,208	$8,563,388
164	$24,977	$32,232	$57,208	$8,531,156
165	$24,883	$32,326	$57,208	$8,498,830
166	$24,788	$32,420	$57,208	$8,466,410
167	$24,694	$32,515	$57,208	$8,433,896
168	$24,599	$32,609	$57,208	$8,401,286

第14年供款共

$686,500

第14年利息

$301,385

第14年共還本金

$385,114

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$24,504	$32,705	$57,208	$8,368,582
170	$24,408	$32,800	$57,208	$8,335,782
171	$24,313	$32,896	$57,208	$8,302,886
172	$24,217	$32,992	$57,208	$8,269,895
173	$24,121	$33,088	$57,208	$8,236,807
174	$24,024	$33,184	$57,208	$8,203,623
175	$23,927	$33,281	$57,208	$8,170,342
176	$23,830	$33,378	$57,208	$8,136,963
177	$23,733	$33,475	$57,208	$8,103,488
178	$23,635	$33,573	$57,208	$8,069,915
179	$23,537	$33,671	$57,208	$8,036,244
180	$23,439	$33,769	$57,208	$8,002,475

第15年供款共

$686,500

第15年利息

$287,688

第15年共還本金

$398,812

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$23,341	$33,868	$57,208	$7,968,607
182	$23,242	$33,967	$57,208	$7,934,640
183	$23,143	$34,066	$57,208	$7,900,575
184	$23,043	$34,165	$57,208	$7,866,410
185	$22,944	$34,265	$57,208	$7,832,145
186	$22,844	$34,365	$57,208	$7,797,781
187	$22,744	$34,465	$57,208	$7,763,316
188	$22,643	$34,565	$57,208	$7,728,751
189	$22,542	$34,666	$57,208	$7,694,084
190	$22,441	$34,767	$57,208	$7,659,317
191	$22,340	$34,869	$57,208	$7,624,449
192	$22,238	$34,970	$57,208	$7,589,478

第16年供款共

$686,500

第16年利息

$273,503

第16年共還本金

$412,996

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$22,136	$35,072	$57,208	$7,554,406
194	$22,034	$35,175	$57,208	$7,519,231
195	$21,931	$35,277	$57,208	$7,483,954
196	$21,828	$35,380	$57,208	$7,448,574
197	$21,725	$35,483	$57,208	$7,413,091
198	$21,622	$35,587	$57,208	$7,377,504
199	$21,518	$35,691	$57,208	$7,341,813
200	$21,414	$35,795	$57,208	$7,306,019
201	$21,309	$35,899	$57,208	$7,270,120
202	$21,205	$36,004	$57,208	$7,234,116
203	$21,100	$36,109	$57,208	$7,198,007
204	$20,994	$36,214	$57,208	$7,161,793

第17年供款共

$686,500

第17年利息

$258,814

第17年共還本金

$427,685

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$20,889	$36,320	$57,208	$7,125,473
206	$20,783	$36,426	$57,208	$7,089,048
207	$20,676	$36,532	$57,208	$7,052,516
208	$20,570	$36,638	$57,208	$7,015,877
209	$20,463	$36,745	$57,208	$6,979,132
210	$20,356	$36,852	$57,208	$6,942,279
211	$20,248	$36,960	$57,208	$6,905,319
212	$20,141	$37,068	$57,208	$6,868,252
213	$20,032	$37,176	$57,208	$6,831,076
214	$19,924	$37,284	$57,208	$6,793,791
215	$19,815	$37,393	$57,208	$6,756,398
216	$19,706	$37,502	$57,208	$6,718,896

第18年供款共

$686,500

第18年利息

$243,603

第18年共還本金

$442,897

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$19,597	$37,612	$57,208	$6,681,285
218	$19,487	$37,721	$57,208	$6,643,564
219	$19,377	$37,831	$57,208	$6,605,732
220	$19,267	$37,942	$57,208	$6,567,791
221	$19,156	$38,052	$57,208	$6,529,738
222	$19,045	$38,163	$57,208	$6,491,575
223	$18,934	$38,275	$57,208	$6,453,301
224	$18,822	$38,386	$57,208	$6,414,915
225	$18,710	$38,498	$57,208	$6,376,416
226	$18,598	$38,610	$57,208	$6,337,806
227	$18,485	$38,723	$57,208	$6,299,083
228	$18,372	$38,836	$57,208	$6,260,247

第19年供款共

$686,500

第19年利息

$227,850

第19年共還本金

$458,649

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$18,259	$38,949	$57,208	$6,221,298
230	$18,145	$39,063	$57,208	$6,182,235
231	$18,032	$39,177	$57,208	$6,143,058
232	$17,917	$39,291	$57,208	$6,103,767
233	$17,803	$39,406	$57,208	$6,064,362
234	$17,688	$39,521	$57,208	$6,024,841
235	$17,572	$39,636	$57,208	$5,985,205
236	$17,457	$39,751	$57,208	$5,945,454
237	$17,341	$39,867	$57,208	$5,905,586
238	$17,225	$39,984	$57,208	$5,865,603
239	$17,108	$40,100	$57,208	$5,825,502
240	$16,991	$40,217	$57,208	$5,785,285

第20年供款共

$686,500

第20年利息

$211,538

第20年共還本金

$474,962

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$16,874	$40,335	$57,208	$5,744,951
242	$16,756	$40,452	$57,208	$5,704,498
243	$16,638	$40,570	$57,208	$5,663,928
244	$16,520	$40,689	$57,208	$5,623,240
245	$16,401	$40,807	$57,208	$5,582,432
246	$16,282	$40,926	$57,208	$5,541,506
247	$16,163	$41,046	$57,208	$5,500,461
248	$16,043	$41,165	$57,208	$5,459,295
249	$15,923	$41,285	$57,208	$5,418,010
250	$15,803	$41,406	$57,208	$5,376,604
251	$15,682	$41,527	$57,208	$5,335,078
252	$15,561	$41,648	$57,208	$5,293,430

第21年供款共

$686,500

第21年利息

$194,645

第21年共還本金

$491,855

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$15,439	$41,769	$57,208	$5,251,661
254	$15,317	$41,891	$57,208	$5,209,770
255	$15,195	$42,013	$57,208	$5,167,757
256	$15,073	$42,136	$57,208	$5,125,621
257	$14,950	$42,259	$57,208	$5,083,363
258	$14,826	$42,382	$57,208	$5,040,981
259	$14,703	$42,505	$57,208	$4,998,475
260	$14,579	$42,629	$57,208	$4,955,846
261	$14,455	$42,754	$57,208	$4,913,092
262	$14,330	$42,878	$57,208	$4,870,214
263	$14,205	$43,004	$57,208	$4,827,210
264	$14,079	$43,129	$57,208	$4,784,081

第22年供款共

$686,500

第22年利息

$177,151

第22年共還本金

$509,349

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$13,954	$43,255	$57,208	$4,740,827
266	$13,827	$43,381	$57,208	$4,697,446
267	$13,701	$43,507	$57,208	$4,653,938
268	$13,574	$43,634	$57,208	$4,610,304
269	$13,447	$43,762	$57,208	$4,566,543
270	$13,319	$43,889	$57,208	$4,522,653
271	$13,191	$44,017	$57,208	$4,478,636
272	$13,063	$44,146	$57,208	$4,434,491
273	$12,934	$44,274	$57,208	$4,390,216
274	$12,805	$44,403	$57,208	$4,345,813
275	$12,675	$44,533	$57,208	$4,301,280
276	$12,545	$44,663	$57,208	$4,256,617

第23年供款共

$686,500

第23年利息

$159,035

第23年共還本金

$527,465

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$12,415	$44,793	$57,208	$4,211,824
278	$12,284	$44,924	$57,208	$4,166,900
279	$12,153	$45,055	$57,208	$4,121,845
280	$12,022	$45,186	$57,208	$4,076,659
281	$11,890	$45,318	$57,208	$4,031,341
282	$11,758	$45,450	$57,208	$3,985,890
283	$11,626	$45,583	$57,208	$3,940,308
284	$11,493	$45,716	$57,208	$3,894,592
285	$11,359	$45,849	$57,208	$3,848,743
286	$11,226	$45,983	$57,208	$3,802,760
287	$11,091	$46,117	$57,208	$3,756,643
288	$10,957	$46,251	$57,208	$3,710,392

第24年供款共

$686,500

第24年利息

$140,275

第24年共還本金

$546,225

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$10,822	$46,386	$57,208	$3,664,005
290	$10,687	$46,522	$57,208	$3,617,484
291	$10,551	$46,657	$57,208	$3,570,827
292	$10,415	$46,793	$57,208	$3,524,033
293	$10,278	$46,930	$57,208	$3,477,103
294	$10,142	$47,067	$57,208	$3,430,037
295	$10,004	$47,204	$57,208	$3,382,833
296	$9,867	$47,342	$57,208	$3,335,491
297	$9,729	$47,480	$57,208	$3,288,011
298	$9,590	$47,618	$57,208	$3,240,393
299	$9,451	$47,757	$57,208	$3,192,636
300	$9,312	$47,896	$57,208	$3,144,739

第25年供款共

$686,500

第25年利息

$120,847

第25年共還本金

$565,653

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$9,172	$48,036	$57,208	$3,096,703
302	$9,032	$48,176	$57,208	$3,048,527
303	$8,892	$48,317	$57,208	$3,000,210
304	$8,751	$48,458	$57,208	$2,951,752
305	$8,609	$48,599	$57,208	$2,903,153
306	$8,468	$48,741	$57,208	$2,854,413
307	$8,325	$48,883	$57,208	$2,805,530
308	$8,183	$49,025	$57,208	$2,756,504
309	$8,040	$49,168	$57,208	$2,707,336
310	$7,896	$49,312	$57,208	$2,658,024
311	$7,753	$49,456	$57,208	$2,608,568
312	$7,608	$49,600	$57,208	$2,558,968

第26年供款共

$686,500

第26年利息

$100,728

第26年共還本金

$585,771

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$7,464	$49,745	$57,208	$2,509,223
314	$7,319	$49,890	$57,208	$2,459,334
315	$7,173	$50,035	$57,208	$2,409,298
316	$7,027	$50,181	$57,208	$2,359,117
317	$6,881	$50,328	$57,208	$2,308,790
318	$6,734	$50,474	$57,208	$2,258,315
319	$6,587	$50,622	$57,208	$2,207,694
320	$6,439	$50,769	$57,208	$2,156,925
321	$6,291	$50,917	$57,208	$2,106,007
322	$6,143	$51,066	$57,208	$2,054,942
323	$5,994	$51,215	$57,208	$2,003,727
324	$5,844	$51,364	$57,208	$1,952,363

第27年供款共

$686,500

第27年利息

$79,894

第27年共還本金

$606,605

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,694	$51,514	$57,208	$1,900,849
326	$5,544	$51,664	$57,208	$1,849,185
327	$5,393	$51,815	$57,208	$1,797,370
328	$5,242	$51,966	$57,208	$1,745,404
329	$5,091	$52,118	$57,208	$1,693,287
330	$4,939	$52,270	$57,208	$1,641,017
331	$4,786	$52,422	$57,208	$1,588,595
332	$4,633	$52,575	$57,208	$1,536,020
333	$4,480	$52,728	$57,208	$1,483,292
334	$4,326	$52,882	$57,208	$1,430,410
335	$4,172	$53,036	$57,208	$1,377,374
336	$4,017	$53,191	$57,208	$1,324,183

第28年供款共

$686,500

第28年利息

$58,319

第28年共還本金

$628,180

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,862	$53,346	$57,208	$1,270,837
338	$3,707	$53,502	$57,208	$1,217,335
339	$3,551	$53,658	$57,208	$1,163,677
340	$3,394	$53,814	$57,208	$1,109,863
341	$3,237	$53,971	$57,208	$1,055,892
342	$3,080	$54,129	$57,208	$1,001,763
343	$2,922	$54,286	$57,208	$947,477
344	$2,763	$54,445	$57,208	$893,032
345	$2,605	$54,604	$57,208	$838,428
346	$2,445	$54,763	$57,208	$783,665
347	$2,286	$54,923	$57,208	$728,743
348	$2,125	$55,083	$57,208	$673,660

第29年供款共

$686,500

第29年利息

$35,977

第29年共還本金

$650,523

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,965	$55,243	$57,208	$618,416
350	$1,804	$55,405	$57,208	$563,012
351	$1,642	$55,566	$57,208	$507,446
352	$1,480	$55,728	$57,208	$451,717
353	$1,318	$55,891	$57,208	$395,827
354	$1,154	$56,054	$57,208	$339,773
355	$991	$56,217	$57,208	$283,556
356	$827	$56,381	$57,208	$227,174
357	$663	$56,546	$57,208	$170,629
358	$498	$56,711	$57,208	$113,918
359	$332	$56,876	$57,208	$57,042
360	$166	$57,042	$57,208	$0

第30年供款共

$686,500

第30年利息

$12,840

第30年共還本金

$673,660

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$16,184,986

免責聲明

筍盤推介

按揭保險費
info