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$16,102,328

每月供款
$58,088

首期

$-5,139,000

總貸款額

$13,139,000

總利息

$7,772,328

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-4,809,000

按月供比率計算

$116,174

置業成本總預算

HK$-4,809,000

首期

$-5,139,000
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

$116,174

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

大埔朗濤

thumb_up

朗濤**罕有一房連148呎花園**上車CHILL盤**連設計裝修

實

421 呎

@17,815

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 transfer_within_a_station 人才必選

售$750 萬

實

421 呎

@17,815

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 transfer_within_a_station 人才必選

沙田帝堡城第01座

thumb_up

靚裝2房人見人愛

實

547 呎

@13,711

建

718 呎

@10,446

local_fire_department 至HIT

售$750 萬

實

547 呎

@13,711

建

718 呎

@10,446

售$750 萬

local_fire_department 至HIT

馬鞍山迎海第04期

thumb_up

*(9成按揭-鐵路線豪宅2房筍盤)*靚園景激筍出售

實

513 呎

@14,581

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

售$748 萬

實

513 呎

@14,581

售$748 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

馬鞍山雲海第01期榕海臺第01座

thumb_up

新鴻基名牌樓盤環境舒適交通便利

實

392 呎

@18,622

local_fire_department 至HIT

售$730 萬

實

392 呎

@18,622

售$730 萬

local_fire_department 至HIT

馬鞍山天宇海第5A座

thumb_up

天宇海3房

實

797 呎

@11,041

建

1,042 呎

@8,445

local_fire_department 至HIT

售$880 萬

實

797 呎

@11,041

建

1,042 呎

@8,445

售$880 萬

local_fire_department 至HIT

白石角天賦海灣

thumb_up

大埔天賦海灣

實

653 呎

@11,485

建

832 呎

@9,014

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓 price_change 蝕讓盤

售$750 萬

實

653 呎

@11,485

建

832 呎

@9,014

售$750 萬

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓 price_change 蝕讓盤

馬鞍山薈朗第01座

thumb_up

【特色單位】【內置樓梯上天台】

實

427 呎

@19,906

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 pets 愛竉必選

售$850 萬

實

427 呎

@19,906

售$850 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 pets 愛竉必選

西貢逸瓏海滙第02座

thumb_up

Managed Complex Close to Sai Kung

實

586 呎

@12,457

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$730 萬

實

586 呎

@12,457

售$730 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

VR實景

馬鞍山星漣海第03A座

thumb_up

三房一儲一套房低密度寧靜住宅區

實

780 呎

@11,538

local_fire_department 至HIT price_change 蝕讓盤

售$900 萬

實

780 呎

@11,538

售$900 萬

local_fire_department 至HIT price_change 蝕讓盤

馬鞍山雅濤居第02座

thumb_up

市中心3房套

實

779 呎

@10,911

建

1,053 呎

@8,072

vpn_key 有匙即睇

售$850 萬

實

779 呎

@10,911

建

1,053 呎

@8,072

售$850 萬

vpn_key 有匙即睇

馬鞍山 SILVERSANDS 第05A座

thumb_up

Silversands 1房連天台連租約

實

306 呎

@24,510

local_fire_department 至HIT hotel_class 樓王

售$750 萬

實

306 呎

@24,510

售$750 萬

local_fire_department 至HIT hotel_class 樓王

西貢下洋

thumb_up

清水灣3樓連海景天台

建

700 呎

@12,857

real_estate_agent 罕有放盤

售$900 萬

建

700 呎

@12,857

售$900 萬

real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$78,636	$60,426	$49,517	$42,260
1.500	$81,559	$63,402	$52,548	$45,345
2.000	$84,551	$66,468	$55,690	$48,564
2.500	$87,609	$69,624	$58,944	$51,915
3.000	$90,736	$72,869	$62,307	$55,395
3.375	$93,124	$75,360	$64,899	$58,087
3.500	$93,928	$76,201	$65,777	$59,000
4.000	$97,188	$79,620	$69,352	$62,728
4.500	$100,512	$83,124	$73,031	$66,573
5.000	$103,902	$86,712	$76,809	$70,533
5.500	$107,357	$90,382	$80,685	$74,602
6.000	$110,874	$94,132	$84,655	$78,775

每月供款$58,088

年期

30年

貸款金額

$13,139,000

總利息

$7,772,328

總貸款連利息

$20,911,328

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$36,953	$21,134	$58,087	$13,117,866
2	$36,894	$21,193	$58,087	$13,096,673
3	$36,834	$21,253	$58,087	$13,075,421
4	$36,775	$21,312	$58,087	$13,054,108
5	$36,715	$21,372	$58,087	$13,032,736
6	$36,655	$21,432	$58,087	$13,011,304
7	$36,594	$21,493	$58,087	$12,989,811
8	$36,534	$21,553	$58,087	$12,968,258
9	$36,473	$21,614	$58,087	$12,946,644
10	$36,412	$21,675	$58,087	$12,924,969
11	$36,351	$21,736	$58,087	$12,903,234
12	$36,290	$21,797	$58,087	$12,881,437

第1年供款共

$697,044

第1年利息

$439,481

第1年共還本金

$257,563

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$36,229	$21,858	$58,087	$12,859,579
14	$36,168	$21,919	$58,087	$12,837,660
15	$36,106	$21,981	$58,087	$12,815,679
16	$36,044	$22,043	$58,087	$12,793,636
17	$35,982	$22,105	$58,087	$12,771,531
18	$35,920	$22,167	$58,087	$12,749,364
19	$35,858	$22,229	$58,087	$12,727,134
20	$35,795	$22,292	$58,087	$12,704,842
21	$35,732	$22,355	$58,087	$12,682,488
22	$35,669	$22,418	$58,087	$12,660,070
23	$35,606	$22,481	$58,087	$12,637,589
24	$35,543	$22,544	$58,087	$12,615,046

第2年供款共

$697,044

第2年利息

$430,653

第2年共還本金

$266,391

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$35,480	$22,607	$58,087	$12,592,438
26	$35,416	$22,671	$58,087	$12,569,768
27	$35,352	$22,735	$58,087	$12,547,033
28	$35,289	$22,798	$58,087	$12,524,235
29	$35,224	$22,863	$58,087	$12,501,372
30	$35,160	$22,927	$58,087	$12,478,445
31	$35,096	$22,991	$58,087	$12,455,454
32	$35,031	$23,056	$58,087	$12,432,398
33	$34,966	$23,121	$58,087	$12,409,277
34	$34,901	$23,186	$58,087	$12,386,091
35	$34,836	$23,251	$58,087	$12,362,840
36	$34,770	$23,317	$58,087	$12,339,523

第3年供款共

$697,044

第3年利息

$421,522

第3年共還本金

$275,523

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$34,705	$23,382	$58,087	$12,316,141
38	$34,639	$23,448	$58,087	$12,292,693
39	$34,573	$23,514	$58,087	$12,269,179
40	$34,507	$23,580	$58,087	$12,245,599
41	$34,441	$23,646	$58,087	$12,221,953
42	$34,374	$23,713	$58,087	$12,198,240
43	$34,308	$23,779	$58,087	$12,174,461
44	$34,241	$23,846	$58,087	$12,150,614
45	$34,174	$23,913	$58,087	$12,126,701
46	$34,106	$23,981	$58,087	$12,102,720
47	$34,039	$24,048	$58,087	$12,078,672
48	$33,971	$24,116	$58,087	$12,054,557

第4年供款共

$697,044

第4年利息

$412,078

第4年共還本金

$284,967

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$33,903	$24,184	$58,087	$12,030,373
50	$33,835	$24,252	$58,087	$12,006,121
51	$33,767	$24,320	$58,087	$11,981,802
52	$33,699	$24,388	$58,087	$11,957,413
53	$33,630	$24,457	$58,087	$11,932,957
54	$33,561	$24,526	$58,087	$11,908,431
55	$33,492	$24,595	$58,087	$11,883,836
56	$33,423	$24,664	$58,087	$11,859,173
57	$33,354	$24,733	$58,087	$11,834,440
58	$33,284	$24,803	$58,087	$11,809,637
59	$33,215	$24,872	$58,087	$11,784,764
60	$33,145	$24,942	$58,087	$11,759,822

第5年供款共

$697,044

第5年利息

$402,310

第5年共還本金

$294,734

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$33,074	$25,013	$58,087	$11,734,810
62	$33,004	$25,083	$58,087	$11,709,727
63	$32,934	$25,153	$58,087	$11,684,573
64	$32,863	$25,224	$58,087	$11,659,349
65	$32,792	$25,295	$58,087	$11,634,054
66	$32,721	$25,366	$58,087	$11,608,688
67	$32,649	$25,438	$58,087	$11,583,250
68	$32,578	$25,509	$58,087	$11,557,741
69	$32,506	$25,581	$58,087	$11,532,160
70	$32,434	$25,653	$58,087	$11,506,507
71	$32,362	$25,725	$58,087	$11,480,782
72	$32,290	$25,797	$58,087	$11,454,985

第6年供款共

$697,044

第6年利息

$392,207

第6年共還本金

$304,837

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$32,217	$25,870	$58,087	$11,429,115
74	$32,144	$25,943	$58,087	$11,403,173
75	$32,071	$26,016	$58,087	$11,377,157
76	$31,998	$26,089	$58,087	$11,351,068
77	$31,925	$26,162	$58,087	$11,324,906
78	$31,851	$26,236	$58,087	$11,298,670
79	$31,778	$26,310	$58,087	$11,272,361
80	$31,704	$26,384	$58,087	$11,245,977
81	$31,629	$26,458	$58,087	$11,219,520
82	$31,555	$26,532	$58,087	$11,192,988
83	$31,480	$26,607	$58,087	$11,166,381
84	$31,405	$26,682	$58,087	$11,139,699

第7年供款共

$697,044

第7年利息

$381,758

第7年共還本金

$315,286

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$31,330	$26,757	$58,087	$11,112,943
86	$31,255	$26,832	$58,087	$11,086,111
87	$31,180	$26,907	$58,087	$11,059,203
88	$31,104	$26,983	$58,087	$11,032,220
89	$31,028	$27,059	$58,087	$11,005,161
90	$30,952	$27,135	$58,087	$10,978,026
91	$30,876	$27,211	$58,087	$10,950,815
92	$30,799	$27,288	$58,087	$10,923,527
93	$30,722	$27,365	$58,087	$10,896,163
94	$30,645	$27,442	$58,087	$10,868,721
95	$30,568	$27,519	$58,087	$10,841,202
96	$30,491	$27,596	$58,087	$10,813,606

第8年供款共

$697,044

第8年利息

$370,951

第8年共還本金

$326,093

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$30,413	$27,674	$58,087	$10,785,932
98	$30,335	$27,752	$58,087	$10,758,181
99	$30,257	$27,830	$58,087	$10,730,351
100	$30,179	$27,908	$58,087	$10,702,443
101	$30,101	$27,986	$58,087	$10,674,457
102	$30,022	$28,065	$58,087	$10,646,392
103	$29,943	$28,144	$58,087	$10,618,248
104	$29,864	$28,223	$58,087	$10,590,025
105	$29,784	$28,303	$58,087	$10,561,722
106	$29,705	$28,382	$58,087	$10,533,340
107	$29,625	$28,462	$58,087	$10,504,878
108	$29,545	$28,542	$58,087	$10,476,336

第9年供款共

$697,044

第9年利息

$359,774

第9年共還本金

$337,270

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$29,465	$28,622	$58,087	$10,447,713
110	$29,384	$28,703	$58,087	$10,419,011
111	$29,303	$28,784	$58,087	$10,390,227
112	$29,223	$28,865	$58,087	$10,361,363
113	$29,141	$28,946	$58,087	$10,332,417
114	$29,060	$29,027	$58,087	$10,303,390
115	$28,978	$29,109	$58,087	$10,274,281
116	$28,896	$29,191	$58,087	$10,245,090
117	$28,814	$29,273	$58,087	$10,215,818
118	$28,732	$29,355	$58,087	$10,186,463
119	$28,649	$29,438	$58,087	$10,157,025
120	$28,567	$29,520	$58,087	$10,127,505

第10年供款共

$697,044

第10年利息

$348,213

第10年共還本金

$348,831

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$28,484	$29,603	$58,087	$10,097,901
122	$28,400	$29,687	$58,087	$10,068,215
123	$28,317	$29,770	$58,087	$10,038,444
124	$28,233	$29,854	$58,087	$10,008,591
125	$28,149	$29,938	$58,087	$9,978,653
126	$28,065	$30,022	$58,087	$9,948,631
127	$27,981	$30,106	$58,087	$9,918,524
128	$27,896	$30,191	$58,087	$9,888,333
129	$27,811	$30,276	$58,087	$9,858,057
130	$27,726	$30,361	$58,087	$9,827,696
131	$27,640	$30,447	$58,087	$9,797,249
132	$27,555	$30,532	$58,087	$9,766,717

第11年供款共

$697,044

第11年利息

$336,256

第11年共還本金

$360,788

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$27,469	$30,618	$58,087	$9,736,099
134	$27,383	$30,704	$58,087	$9,705,394
135	$27,296	$30,791	$58,087	$9,674,604
136	$27,210	$30,877	$58,087	$9,643,727
137	$27,123	$30,964	$58,087	$9,612,763
138	$27,036	$31,051	$58,087	$9,581,711
139	$26,949	$31,138	$58,087	$9,550,573
140	$26,861	$31,226	$58,087	$9,519,347
141	$26,773	$31,314	$58,087	$9,488,033
142	$26,685	$31,402	$58,087	$9,456,631
143	$26,597	$31,490	$58,087	$9,425,141
144	$26,508	$31,579	$58,087	$9,393,562

第12年供款共

$697,044

第12年利息

$323,890

第12年共還本金

$373,155

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$26,419	$31,668	$58,087	$9,361,894
146	$26,330	$31,757	$58,087	$9,330,138
147	$26,241	$31,846	$58,087	$9,298,292
148	$26,151	$31,936	$58,087	$9,266,356
149	$26,062	$32,025	$58,087	$9,234,331
150	$25,972	$32,115	$58,087	$9,202,215
151	$25,881	$32,206	$58,087	$9,170,010
152	$25,791	$32,296	$58,087	$9,137,713
153	$25,700	$32,387	$58,087	$9,105,326
154	$25,609	$32,478	$58,087	$9,072,848
155	$25,517	$32,570	$58,087	$9,040,278
156	$25,426	$32,661	$58,087	$9,007,617

第13年供款共

$697,044

第13年利息

$311,099

第13年共還本金

$385,945

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$25,334	$32,753	$58,087	$8,974,864
158	$25,242	$32,845	$58,087	$8,942,019
159	$25,149	$32,938	$58,087	$8,909,081
160	$25,057	$33,030	$58,087	$8,876,051
161	$24,964	$33,123	$58,087	$8,842,928
162	$24,871	$33,216	$58,087	$8,809,711
163	$24,777	$33,310	$58,087	$8,776,402
164	$24,684	$33,403	$58,087	$8,742,998
165	$24,590	$33,497	$58,087	$8,709,501
166	$24,495	$33,592	$58,087	$8,675,909
167	$24,401	$33,686	$58,087	$8,642,223
168	$24,306	$33,781	$58,087	$8,608,442

第14年供款共

$697,044

第14年利息

$297,870

第14年共還本金

$399,174

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$24,211	$33,876	$58,087	$8,574,567
170	$24,116	$33,971	$58,087	$8,540,596
171	$24,020	$34,067	$58,087	$8,506,529
172	$23,925	$34,162	$58,087	$8,472,367
173	$23,829	$34,258	$58,087	$8,438,108
174	$23,732	$34,355	$58,087	$8,403,753
175	$23,636	$34,451	$58,087	$8,369,302
176	$23,539	$34,548	$58,087	$8,334,753
177	$23,441	$34,646	$58,087	$8,300,108
178	$23,344	$34,743	$58,087	$8,265,365
179	$23,246	$34,841	$58,087	$8,230,524
180	$23,148	$34,939	$58,087	$8,195,586

第15年供款共

$697,044

第15年利息

$284,187

第15年共還本金

$412,857

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$23,050	$35,037	$58,087	$8,160,549
182	$22,952	$35,135	$58,087	$8,125,413
183	$22,853	$35,234	$58,087	$8,090,179
184	$22,754	$35,333	$58,087	$8,054,846
185	$22,654	$35,433	$58,087	$8,019,413
186	$22,555	$35,532	$58,087	$7,983,880
187	$22,455	$35,632	$58,087	$7,948,248
188	$22,354	$35,733	$58,087	$7,912,515
189	$22,254	$35,833	$58,087	$7,876,682
190	$22,153	$35,934	$58,087	$7,840,749
191	$22,052	$36,035	$58,087	$7,804,714
192	$21,951	$36,136	$58,087	$7,768,577

第16年供款共

$697,044

第16年利息

$270,036

第16年共還本金

$427,008

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$21,849	$36,238	$58,087	$7,732,339
194	$21,747	$36,340	$58,087	$7,696,000
195	$21,645	$36,442	$58,087	$7,659,558
196	$21,543	$36,545	$58,087	$7,623,013
197	$21,440	$36,647	$58,087	$7,586,366
198	$21,337	$36,750	$58,087	$7,549,615
199	$21,233	$36,854	$58,087	$7,512,762
200	$21,130	$36,957	$58,087	$7,475,804
201	$21,026	$37,061	$58,087	$7,438,743
202	$20,921	$37,166	$58,087	$7,401,577
203	$20,817	$37,270	$58,087	$7,364,307
204	$20,712	$37,375	$58,087	$7,326,932

第17年供款共

$697,044

第17年利息

$255,399

第17年共還本金

$441,645

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$20,607	$37,480	$58,087	$7,289,452
206	$20,502	$37,585	$58,087	$7,251,867
207	$20,396	$37,691	$58,087	$7,214,176
208	$20,290	$37,797	$58,087	$7,176,379
209	$20,184	$37,903	$58,087	$7,138,475
210	$20,077	$38,010	$58,087	$7,100,465
211	$19,970	$38,117	$58,087	$7,062,348
212	$19,863	$38,224	$58,087	$7,024,124
213	$19,755	$38,332	$58,087	$6,985,792
214	$19,648	$38,439	$58,087	$6,947,353
215	$19,539	$38,548	$58,087	$6,908,805
216	$19,431	$38,656	$58,087	$6,870,149

第18年供款共

$697,044

第18年利息

$240,261

第18年共還本金

$456,783

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$19,322	$38,765	$58,087	$6,831,385
218	$19,213	$38,874	$58,087	$6,792,511
219	$19,104	$38,983	$58,087	$6,753,528
220	$18,994	$39,093	$58,087	$6,714,435
221	$18,884	$39,203	$58,087	$6,675,232
222	$18,774	$39,313	$58,087	$6,635,919
223	$18,664	$39,423	$58,087	$6,596,496
224	$18,553	$39,534	$58,087	$6,556,962
225	$18,441	$39,646	$58,087	$6,517,316
226	$18,330	$39,757	$58,087	$6,477,559
227	$18,218	$39,869	$58,087	$6,437,690
228	$18,106	$39,981	$58,087	$6,397,709

第19年供款共

$697,044

第19年利息

$224,604

第19年共還本金

$472,440

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$17,994	$40,093	$58,087	$6,357,616
230	$17,881	$40,206	$58,087	$6,317,409
231	$17,768	$40,319	$58,087	$6,277,090
232	$17,654	$40,433	$58,087	$6,236,657
233	$17,541	$40,546	$58,087	$6,196,111
234	$17,427	$40,660	$58,087	$6,155,450
235	$17,312	$40,775	$58,087	$6,114,676
236	$17,198	$40,889	$58,087	$6,073,786
237	$17,083	$41,004	$58,087	$6,032,782
238	$16,967	$41,120	$58,087	$5,991,662
239	$16,852	$41,235	$58,087	$5,950,426
240	$16,736	$41,351	$58,087	$5,909,075

第20年供款共

$697,044

第20年利息

$208,410

第20年共還本金

$488,634

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$16,619	$41,468	$58,087	$5,867,607
242	$16,503	$41,584	$58,087	$5,826,023
243	$16,386	$41,701	$58,087	$5,784,321
244	$16,268	$41,819	$58,087	$5,742,503
245	$16,151	$41,936	$58,087	$5,700,567
246	$16,033	$42,054	$58,087	$5,658,512
247	$15,915	$42,172	$58,087	$5,616,340
248	$15,796	$42,291	$58,087	$5,574,049
249	$15,677	$42,410	$58,087	$5,531,639
250	$15,558	$42,529	$58,087	$5,489,110
251	$15,438	$42,649	$58,087	$5,446,461
252	$15,318	$42,769	$58,087	$5,403,692

第21年供款共

$697,044

第21年利息

$191,661

第21年共還本金

$505,383

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$15,198	$42,889	$58,087	$5,360,803
254	$15,077	$43,010	$58,087	$5,317,793
255	$14,956	$43,131	$58,087	$5,274,662
256	$14,835	$43,252	$58,087	$5,231,410
257	$14,713	$43,374	$58,087	$5,188,036
258	$14,591	$43,496	$58,087	$5,144,541
259	$14,469	$43,618	$58,087	$5,100,923
260	$14,346	$43,741	$58,087	$5,057,182
261	$14,223	$43,864	$58,087	$5,013,318
262	$14,100	$43,987	$58,087	$4,969,331
263	$13,976	$44,111	$58,087	$4,925,221
264	$13,852	$44,235	$58,087	$4,880,986

第22年供款共

$697,044

第22年利息

$174,338

第22年共還本金

$522,706

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$13,728	$44,359	$58,087	$4,836,626
266	$13,603	$44,484	$58,087	$4,792,142
267	$13,478	$44,609	$58,087	$4,747,533
268	$13,352	$44,735	$58,087	$4,702,799
269	$13,227	$44,860	$58,087	$4,657,938
270	$13,100	$44,987	$58,087	$4,612,952
271	$12,974	$45,113	$58,087	$4,567,839
272	$12,847	$45,240	$58,087	$4,522,599
273	$12,720	$45,367	$58,087	$4,477,232
274	$12,592	$45,495	$58,087	$4,431,737
275	$12,464	$45,623	$58,087	$4,386,114
276	$12,336	$45,751	$58,087	$4,340,363

第23年供款共

$697,044

第23年利息

$156,421

第23年共還本金

$540,623

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$12,207	$45,880	$58,087	$4,294,483
278	$12,078	$46,009	$58,087	$4,248,474
279	$11,949	$46,138	$58,087	$4,202,336
280	$11,819	$46,268	$58,087	$4,156,068
281	$11,689	$46,398	$58,087	$4,109,670
282	$11,558	$46,529	$58,087	$4,063,142
283	$11,428	$46,659	$58,087	$4,016,482
284	$11,296	$46,791	$58,087	$3,969,691
285	$11,165	$46,922	$58,087	$3,922,769
286	$11,033	$47,054	$58,087	$3,875,715
287	$10,900	$47,187	$58,087	$3,828,528
288	$10,768	$47,319	$58,087	$3,781,209

第24年供款共

$697,044

第24年利息

$137,890

第24年共還本金

$559,154

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$10,635	$47,452	$58,087	$3,733,757
290	$10,501	$47,586	$58,087	$3,686,171
291	$10,367	$47,720	$58,087	$3,638,451
292	$10,233	$47,854	$58,087	$3,590,597
293	$10,099	$47,988	$58,087	$3,542,609
294	$9,964	$48,123	$58,087	$3,494,485
295	$9,828	$48,259	$58,087	$3,446,227
296	$9,693	$48,395	$58,087	$3,397,832
297	$9,556	$48,531	$58,087	$3,349,302
298	$9,420	$48,667	$58,087	$3,300,634
299	$9,283	$48,804	$58,087	$3,251,830
300	$9,146	$48,941	$58,087	$3,202,889

第25年供款共

$697,044

第25年利息

$118,724

第25年共還本金

$578,320

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$9,008	$49,079	$58,087	$3,153,810
302	$8,870	$49,217	$58,087	$3,104,593
303	$8,732	$49,355	$58,087	$3,055,238
304	$8,593	$49,494	$58,087	$3,005,744
305	$8,454	$49,633	$58,087	$2,956,110
306	$8,314	$49,773	$58,087	$2,906,338
307	$8,174	$49,913	$58,087	$2,856,425
308	$8,034	$50,053	$58,087	$2,806,371
309	$7,893	$50,194	$58,087	$2,756,177
310	$7,752	$50,335	$58,087	$2,705,842
311	$7,610	$50,477	$58,087	$2,655,365
312	$7,468	$50,619	$58,087	$2,604,746

第26年供款共

$697,044

第26年利息

$98,901

第26年共還本金

$598,143

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$7,326	$50,761	$58,087	$2,553,985
314	$7,183	$50,904	$58,087	$2,503,081
315	$7,040	$51,047	$58,087	$2,452,034
316	$6,896	$51,191	$58,087	$2,400,843
317	$6,752	$51,335	$58,087	$2,349,509
318	$6,608	$51,479	$58,087	$2,298,030
319	$6,463	$51,624	$58,087	$2,246,406
320	$6,318	$51,769	$58,087	$2,194,637
321	$6,172	$51,915	$58,087	$2,142,722
322	$6,026	$52,061	$58,087	$2,090,662
323	$5,880	$52,207	$58,087	$2,038,455
324	$5,733	$52,354	$58,087	$1,986,101

第27年供款共

$697,044

第27年利息

$78,399

第27年共還本金

$618,646

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,586	$52,501	$58,087	$1,933,600
326	$5,438	$52,649	$58,087	$1,880,951
327	$5,290	$52,797	$58,087	$1,828,154
328	$5,142	$52,945	$58,087	$1,775,209
329	$4,993	$53,094	$58,087	$1,722,114
330	$4,843	$53,244	$58,087	$1,668,871
331	$4,694	$53,393	$58,087	$1,615,478
332	$4,544	$53,543	$58,087	$1,561,934
333	$4,393	$53,694	$58,087	$1,508,240
334	$4,242	$53,845	$58,087	$1,454,395
335	$4,090	$53,997	$58,087	$1,400,398
336	$3,939	$54,148	$58,087	$1,346,250

第28年供款共

$697,044

第28年利息

$57,193

第28年共還本金

$639,851

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,786	$54,301	$58,087	$1,291,949
338	$3,634	$54,453	$58,087	$1,237,496
339	$3,480	$54,607	$58,087	$1,182,889
340	$3,327	$54,760	$58,087	$1,128,129
341	$3,173	$54,914	$58,087	$1,073,215
342	$3,018	$55,069	$58,087	$1,018,146
343	$2,864	$55,223	$58,087	$962,923
344	$2,708	$55,379	$58,087	$907,544
345	$2,552	$55,535	$58,087	$852,009
346	$2,396	$55,691	$58,087	$796,319
347	$2,240	$55,847	$58,087	$740,471
348	$2,083	$56,004	$58,087	$684,467

第29年供款共

$697,044

第29年利息

$35,261

第29年共還本金

$661,783

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,925	$56,162	$58,087	$628,305
350	$1,767	$56,320	$58,087	$571,985
351	$1,609	$56,478	$58,087	$515,507
352	$1,450	$56,637	$58,087	$458,870
353	$1,291	$56,796	$58,087	$402,073
354	$1,131	$56,956	$58,087	$345,117
355	$971	$57,116	$58,087	$288,001
356	$810	$57,277	$58,087	$230,724
357	$649	$57,438	$58,087	$173,285
358	$487	$57,600	$58,087	$115,686
359	$325	$57,762	$58,087	$57,924
360	$163	$57,924	$58,087	$0

第30年供款共

$697,044

第30年利息

$12,577

第30年共還本金

$684,467

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$16,102,328

免責聲明

筍盤推介

按揭保險費
info