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$16,487,101

每月供款
$59,409

首期

$-5,230,000

總貸款額

$13,230,000

總利息

$8,157,101

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-4,900,000

按月供比率計算

$118,817

置業成本總預算

HK$-4,900,000

首期

$-5,230,000
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

$118,817

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

馬鞍山嘉華星濤灣第01座

thumb_up

新裝全海靚景兩房,提包入住

實

515 呎

@16,117

建

724 呎

@11,464

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$830 萬

實

515 呎

@16,117

建

724 呎

@11,464

售$830 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

馬鞍山嵐岸第05座

thumb_up

3房(1套) 企理單邊嵐岸

實

660 呎

@12,121

建

898 呎

@8,909

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

售$800 萬

實

660 呎

@12,121

建

898 呎

@8,909

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

將軍澳蔚藍灣畔

thumb_up

優質居所,大型會所

實

533 呎

@16,510

建

677 呎

@12,999

售$880 萬

實

533 呎

@16,510

建

677 呎

@12,999

售$880 萬

西貢逸瓏園

thumb_up

西貢市低密度

實

525 呎

@14,286

directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

售$750 萬

實

525 呎

@14,286

售$750 萬

directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

馬鞍山銀湖天峰第03座

thumb_up

銀湖天峰 2房連約

實

564 呎

@15,957

建

742 呎

@12,129

local_fire_department 至HIT

售$900 萬

實

564 呎

@15,957

建

742 呎

@12,129

售$900 萬

local_fire_department 至HIT

沙田富豪花園

thumb_up

富豪大宅靚則大廳大主人房

實

1,093 呎

@8,234

建

1,498 呎

@6,008

local_offer 低水筍價

售$900 萬

實

1,093 呎

@8,234

建

1,498 呎

@6,008

售$900 萬

local_offer 低水筍價

馬鞍山泓碧

thumb_up

全新屋苑 2房海景清靜舒適

實

504 呎

@16,865

local_fire_department 至HIT hotel_class 樓王

售$850 萬

實

504 呎

@16,865

售$850 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山迎海

thumb_up

迎海星灣21座 2房加儲物房

實

497 呎

@14,487

local_fire_department 至HIT verified 首置必買

售$720 萬

實

497 呎

@14,487

售$720 萬

local_fire_department 至HIT verified 首置必買

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

粉嶺廣福苑

thumb_up

*罕有4房*連車位*換樓精選*

實

916 呎

@9,061

建

1,235 呎

@6,721

hotel_class 樓王

售$830 萬

實

916 呎

@9,061

建

1,235 呎

@6,721

售$830 萬

hotel_class 樓王

馬鞍山迎濤灣 B座

thumb_up

迎濤灣

實

506 呎

@14,427

建

683 呎

@10,688

local_fire_department 至HIT

售$730 萬

實

506 呎

@14,427

建

683 呎

@10,688

售$730 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第06座

thumb_up

聽濤雅苑-大兩房-內園池景

實

526 呎

@13,308

建

656 呎

@10,671

local_fire_department 至HIT

售$700 萬

實

526 呎

@13,308

建

656 呎

@10,671

售$700 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$79,181	$60,844	$49,860	$42,553
1.500	$82,124	$63,841	$52,912	$45,659
2.000	$85,136	$66,928	$56,076	$48,901
2.500	$88,216	$70,106	$59,352	$52,274
3.000	$91,364	$73,373	$62,738	$55,778
3.500	$94,579	$76,729	$66,232	$59,409
4.000	$97,861	$80,171	$69,833	$63,162
4.500	$101,209	$83,700	$73,537	$67,034
5.000	$104,622	$87,312	$77,341	$71,022
5.500	$108,100	$91,007	$81,244	$75,118
6.000	$111,642	$94,784	$85,241	$79,321

每月供款$59,409

年期

30年

貸款金額

$13,230,000

總利息

$8,157,101

總貸款連利息

$21,387,101

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$38,588	$20,821	$59,409	$13,209,179
2	$38,527	$20,882	$59,409	$13,188,297
3	$38,466	$20,943	$59,409	$13,167,354
4	$38,405	$21,004	$59,409	$13,146,350
5	$38,344	$21,065	$59,409	$13,125,285
6	$38,282	$21,127	$59,409	$13,104,159
7	$38,220	$21,188	$59,409	$13,082,971
8	$38,159	$21,250	$59,409	$13,061,721
9	$38,097	$21,312	$59,409	$13,040,409
10	$38,035	$21,374	$59,409	$13,019,035
11	$37,972	$21,436	$59,409	$12,997,598
12	$37,910	$21,499	$59,409	$12,976,099

第1年供款共

$712,903

第1年利息

$459,003

第1年共還本金

$253,901

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$37,847	$21,562	$59,409	$12,954,538
14	$37,784	$21,625	$59,409	$12,932,913
15	$37,721	$21,688	$59,409	$12,911,226
16	$37,658	$21,751	$59,409	$12,889,475
17	$37,594	$21,814	$59,409	$12,867,660
18	$37,531	$21,878	$59,409	$12,845,782
19	$37,467	$21,942	$59,409	$12,823,841
20	$37,403	$22,006	$59,409	$12,801,835
21	$37,339	$22,070	$59,409	$12,779,765
22	$37,274	$22,134	$59,409	$12,757,631
23	$37,210	$22,199	$59,409	$12,735,432
24	$37,145	$22,264	$59,409	$12,713,168

第2年供款共

$712,903

第2年利息

$449,972

第2年共還本金

$262,931

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$37,080	$22,329	$59,409	$12,690,840
26	$37,015	$22,394	$59,409	$12,668,446
27	$36,950	$22,459	$59,409	$12,645,987
28	$36,884	$22,524	$59,409	$12,623,463
29	$36,818	$22,590	$59,409	$12,600,872
30	$36,753	$22,656	$59,409	$12,578,216
31	$36,686	$22,722	$59,409	$12,555,494
32	$36,620	$22,788	$59,409	$12,532,706
33	$36,554	$22,855	$59,409	$12,509,851
34	$36,487	$22,922	$59,409	$12,486,929
35	$36,420	$22,988	$59,409	$12,463,941
36	$36,353	$23,055	$59,409	$12,440,885

第3年供款共

$712,903

第3年利息

$440,621

第3年共還本金

$272,283

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$36,286	$23,123	$59,409	$12,417,763
38	$36,218	$23,190	$59,409	$12,394,573
39	$36,151	$23,258	$59,409	$12,371,315
40	$36,083	$23,326	$59,409	$12,347,989
41	$36,015	$23,394	$59,409	$12,324,596
42	$35,947	$23,462	$59,409	$12,301,134
43	$35,878	$23,530	$59,409	$12,277,603
44	$35,810	$23,599	$59,409	$12,254,005
45	$35,741	$23,668	$59,409	$12,230,337
46	$35,672	$23,737	$59,409	$12,206,600
47	$35,603	$23,806	$59,409	$12,182,794
48	$35,533	$23,875	$59,409	$12,158,918

第4年供款共

$712,903

第4年利息

$430,936

第4年共還本金

$281,967

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$35,464	$23,945	$59,409	$12,134,973
50	$35,394	$24,015	$59,409	$12,110,958
51	$35,324	$24,085	$59,409	$12,086,873
52	$35,253	$24,155	$59,409	$12,062,718
53	$35,183	$24,226	$59,409	$12,038,493
54	$35,112	$24,296	$59,409	$12,014,196
55	$35,041	$24,367	$59,409	$11,989,829
56	$34,970	$24,438	$59,409	$11,965,391
57	$34,899	$24,510	$59,409	$11,940,881
58	$34,828	$24,581	$59,409	$11,916,300
59	$34,756	$24,653	$59,409	$11,891,647
60	$34,684	$24,725	$59,409	$11,866,923

第5年供款共

$712,903

第5年利息

$420,908

第5年共還本金

$291,996

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$34,612	$24,797	$59,409	$11,842,126
62	$34,540	$24,869	$59,409	$11,817,257
63	$34,467	$24,942	$59,409	$11,792,315
64	$34,394	$25,014	$59,409	$11,767,301
65	$34,321	$25,087	$59,409	$11,742,214
66	$34,248	$25,160	$59,409	$11,717,053
67	$34,175	$25,234	$59,409	$11,691,819
68	$34,101	$25,307	$59,409	$11,666,512
69	$34,027	$25,381	$59,409	$11,641,130
70	$33,953	$25,455	$59,409	$11,615,675
71	$33,879	$25,530	$59,409	$11,590,146
72	$33,805	$25,604	$59,409	$11,564,542

第6年供款共

$712,903

第6年利息

$410,522

第6年共還本金

$302,381

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$33,730	$25,679	$59,409	$11,538,863
74	$33,655	$25,754	$59,409	$11,513,109
75	$33,580	$25,829	$59,409	$11,487,281
76	$33,505	$25,904	$59,409	$11,461,377
77	$33,429	$25,980	$59,409	$11,435,397
78	$33,353	$26,055	$59,409	$11,409,342
79	$33,277	$26,131	$59,409	$11,383,210
80	$33,201	$26,208	$59,409	$11,357,003
81	$33,125	$26,284	$59,409	$11,330,719
82	$33,048	$26,361	$59,409	$11,304,358
83	$32,971	$26,438	$59,409	$11,277,920
84	$32,894	$26,515	$59,409	$11,251,406

第7年供款共

$712,903

第7年利息

$399,767

第7年共還本金

$313,136

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$32,817	$26,592	$59,409	$11,224,814
86	$32,739	$26,670	$59,409	$11,198,144
87	$32,661	$26,747	$59,409	$11,171,397
88	$32,583	$26,825	$59,409	$11,144,571
89	$32,505	$26,904	$59,409	$11,117,668
90	$32,427	$26,982	$59,409	$11,090,686
91	$32,348	$27,061	$59,409	$11,063,625
92	$32,269	$27,140	$59,409	$11,036,485
93	$32,190	$27,219	$59,409	$11,009,266
94	$32,110	$27,298	$59,409	$10,981,968
95	$32,031	$27,378	$59,409	$10,954,590
96	$31,951	$27,458	$59,409	$10,927,132

第8年供款共

$712,903

第8年利息

$388,630

第8年共還本金

$324,273

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$31,871	$27,538	$59,409	$10,899,595
98	$31,790	$27,618	$59,409	$10,871,977
99	$31,710	$27,699	$59,409	$10,844,278
100	$31,629	$27,779	$59,409	$10,816,498
101	$31,548	$27,860	$59,409	$10,788,638
102	$31,467	$27,942	$59,409	$10,760,696
103	$31,385	$28,023	$59,409	$10,732,673
104	$31,304	$28,105	$59,409	$10,704,568
105	$31,222	$28,187	$59,409	$10,676,381
106	$31,139	$28,269	$59,409	$10,648,112
107	$31,057	$28,352	$59,409	$10,619,760
108	$30,974	$28,434	$59,409	$10,591,326

第9年供款共

$712,903

第9年利息

$377,097

第9年共還本金

$335,807

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$30,891	$28,517	$59,409	$10,562,809
110	$30,808	$28,600	$59,409	$10,534,208
111	$30,725	$28,684	$59,409	$10,505,524
112	$30,641	$28,767	$59,409	$10,476,757
113	$30,557	$28,851	$59,409	$10,447,905
114	$30,473	$28,936	$59,409	$10,418,970
115	$30,389	$29,020	$59,409	$10,389,950
116	$30,304	$29,105	$59,409	$10,360,845
117	$30,219	$29,189	$59,409	$10,331,656
118	$30,134	$29,275	$59,409	$10,302,381
119	$30,049	$29,360	$59,409	$10,273,021
120	$29,963	$29,446	$59,409	$10,243,576

第10年供款共

$712,903

第10年利息

$365,153

第10年共還本金

$347,750

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$29,877	$29,532	$59,409	$10,214,044
122	$29,791	$29,618	$59,409	$10,184,426
123	$29,705	$29,704	$59,409	$10,154,722
124	$29,618	$29,791	$59,409	$10,124,932
125	$29,531	$29,878	$59,409	$10,095,054
126	$29,444	$29,965	$59,409	$10,065,089
127	$29,357	$30,052	$59,409	$10,035,037
128	$29,269	$30,140	$59,409	$10,004,898
129	$29,181	$30,228	$59,409	$9,974,670
130	$29,093	$30,316	$59,409	$9,944,354
131	$29,004	$30,404	$59,409	$9,913,950
132	$28,916	$30,493	$59,409	$9,883,457

第11年供款共

$712,903

第11年利息

$352,785

第11年共還本金

$360,119

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$28,827	$30,582	$59,409	$9,852,875
134	$28,738	$30,671	$59,409	$9,822,204
135	$28,648	$30,761	$59,409	$9,791,444
136	$28,558	$30,850	$59,409	$9,760,593
137	$28,468	$30,940	$59,409	$9,729,653
138	$28,378	$31,030	$59,409	$9,698,623
139	$28,288	$31,121	$59,409	$9,667,502
140	$28,197	$31,212	$59,409	$9,636,290
141	$28,106	$31,303	$59,409	$9,604,987
142	$28,015	$31,394	$59,409	$9,573,593
143	$27,923	$31,486	$59,409	$9,542,107
144	$27,831	$31,577	$59,409	$9,510,530

第12年供款共

$712,903

第12年利息

$339,976

第12年共還本金

$372,927

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$27,739	$31,670	$59,409	$9,478,860
146	$27,647	$31,762	$59,409	$9,447,098
147	$27,554	$31,855	$59,409	$9,415,244
148	$27,461	$31,947	$59,409	$9,383,296
149	$27,368	$32,041	$59,409	$9,351,256
150	$27,274	$32,134	$59,409	$9,319,122
151	$27,181	$32,228	$59,409	$9,286,894
152	$27,087	$32,322	$59,409	$9,254,572
153	$26,993	$32,416	$59,409	$9,222,156
154	$26,898	$32,511	$59,409	$9,189,645
155	$26,803	$32,605	$59,409	$9,157,040
156	$26,708	$32,701	$59,409	$9,124,339

第13年供款共

$712,903

第13年利息

$326,712

第13年共還本金

$386,191

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$26,613	$32,796	$59,409	$9,091,543
158	$26,517	$32,892	$59,409	$9,058,652
159	$26,421	$32,988	$59,409	$9,025,664
160	$26,325	$33,084	$59,409	$8,992,580
161	$26,228	$33,180	$59,409	$8,959,400
162	$26,132	$33,277	$59,409	$8,926,123
163	$26,035	$33,374	$59,409	$8,892,749
164	$25,937	$33,471	$59,409	$8,859,277
165	$25,840	$33,569	$59,409	$8,825,708
166	$25,742	$33,667	$59,409	$8,792,041
167	$25,643	$33,765	$59,409	$8,758,276
168	$25,545	$33,864	$59,409	$8,724,413

第14年供款共

$712,903

第14年利息

$312,977

第14年共還本金

$399,926

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$25,446	$33,962	$59,409	$8,690,450
170	$25,347	$34,061	$59,409	$8,656,389
171	$25,248	$34,161	$59,409	$8,622,228
172	$25,148	$34,260	$59,409	$8,587,968
173	$25,048	$34,360	$59,409	$8,553,607
174	$24,948	$34,461	$59,409	$8,519,147
175	$24,848	$34,561	$59,409	$8,484,585
176	$24,747	$34,662	$59,409	$8,449,924
177	$24,646	$34,763	$59,409	$8,415,161
178	$24,544	$34,864	$59,409	$8,380,296
179	$24,443	$34,966	$59,409	$8,345,330
180	$24,341	$35,068	$59,409	$8,310,262

第15年供款共

$712,903

第15年利息

$298,753

第15年共還本金

$414,151

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$24,238	$35,170	$59,409	$8,275,092
182	$24,136	$35,273	$59,409	$8,239,819
183	$24,033	$35,376	$59,409	$8,204,443
184	$23,930	$35,479	$59,409	$8,168,964
185	$23,826	$35,582	$59,409	$8,133,381
186	$23,722	$35,686	$59,409	$8,097,695
187	$23,618	$35,790	$59,409	$8,061,905
188	$23,514	$35,895	$59,409	$8,026,010
189	$23,409	$35,999	$59,409	$7,990,011
190	$23,304	$36,104	$59,409	$7,953,906
191	$23,199	$36,210	$59,409	$7,917,697
192	$23,093	$36,315	$59,409	$7,881,381

第16年供款共

$712,903

第16年利息

$284,023

第16年共還本金

$428,881

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$22,987	$36,421	$59,409	$7,844,960
194	$22,881	$36,527	$59,409	$7,808,433
195	$22,775	$36,634	$59,409	$7,771,799
196	$22,668	$36,741	$59,409	$7,735,058
197	$22,561	$36,848	$59,409	$7,698,210
198	$22,453	$36,956	$59,409	$7,661,254
199	$22,345	$37,063	$59,409	$7,624,191
200	$22,237	$37,171	$59,409	$7,587,019
201	$22,129	$37,280	$59,409	$7,549,740
202	$22,020	$37,389	$59,409	$7,512,351
203	$21,911	$37,498	$59,409	$7,474,854
204	$21,802	$37,607	$59,409	$7,437,247

第17年供款共

$712,903

第17年利息

$268,769

第17年共還本金

$444,135

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$21,692	$37,717	$59,409	$7,399,530
206	$21,582	$37,827	$59,409	$7,361,703
207	$21,472	$37,937	$59,409	$7,323,766
208	$21,361	$38,048	$59,409	$7,285,719
209	$21,250	$38,159	$59,409	$7,247,560
210	$21,139	$38,270	$59,409	$7,209,290
211	$21,027	$38,382	$59,409	$7,170,909
212	$20,915	$38,493	$59,409	$7,132,415
213	$20,803	$38,606	$59,409	$7,093,809
214	$20,690	$38,718	$59,409	$7,055,091
215	$20,577	$38,831	$59,409	$7,016,260
216	$20,464	$38,945	$59,409	$6,977,315

第18年供款共

$712,903

第18年利息

$252,972

第18年共還本金

$459,931

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$20,351	$39,058	$59,409	$6,938,257
218	$20,237	$39,172	$59,409	$6,899,085
219	$20,122	$39,286	$59,409	$6,859,799
220	$20,008	$39,401	$59,409	$6,820,398
221	$19,893	$39,516	$59,409	$6,780,882
222	$19,778	$39,631	$59,409	$6,741,251
223	$19,662	$39,747	$59,409	$6,701,505
224	$19,546	$39,863	$59,409	$6,661,642
225	$19,430	$39,979	$59,409	$6,621,663
226	$19,313	$40,095	$59,409	$6,581,568
227	$19,196	$40,212	$59,409	$6,541,355
228	$19,079	$40,330	$59,409	$6,501,026

第19年供款共

$712,903

第19年利息

$236,614

第19年共還本金

$476,290

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$18,961	$40,447	$59,409	$6,460,578
230	$18,843	$40,565	$59,409	$6,420,013
231	$18,725	$40,684	$59,409	$6,379,330
232	$18,606	$40,802	$59,409	$6,338,527
233	$18,487	$40,921	$59,409	$6,297,606
234	$18,368	$41,041	$59,409	$6,256,566
235	$18,248	$41,160	$59,409	$6,215,405
236	$18,128	$41,280	$59,409	$6,174,125
237	$18,008	$41,401	$59,409	$6,132,724
238	$17,887	$41,521	$59,409	$6,091,203
239	$17,766	$41,643	$59,409	$6,049,560
240	$17,645	$41,764	$59,409	$6,007,796

第20年供款共

$712,903

第20年利息

$219,674

第20年共還本金

$493,230

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$17,523	$41,886	$59,409	$5,965,910
242	$17,401	$42,008	$59,409	$5,923,902
243	$17,278	$42,131	$59,409	$5,881,772
244	$17,155	$42,253	$59,409	$5,839,518
245	$17,032	$42,377	$59,409	$5,797,141
246	$16,908	$42,500	$59,409	$5,754,641
247	$16,784	$42,624	$59,409	$5,712,017
248	$16,660	$42,749	$59,409	$5,669,268
249	$16,535	$42,873	$59,409	$5,626,395
250	$16,410	$42,998	$59,409	$5,583,397
251	$16,285	$43,124	$59,409	$5,540,273
252	$16,159	$43,249	$59,409	$5,497,024

第21年供款共

$712,903

第21年利息

$202,131

第21年共還本金

$510,772

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$16,033	$43,376	$59,409	$5,453,648
254	$15,906	$43,502	$59,409	$5,410,146
255	$15,780	$43,629	$59,409	$5,366,517
256	$15,652	$43,756	$59,409	$5,322,761
257	$15,525	$43,884	$59,409	$5,278,877
258	$15,397	$44,012	$59,409	$5,234,865
259	$15,268	$44,140	$59,409	$5,190,725
260	$15,140	$44,269	$59,409	$5,146,456
261	$15,010	$44,398	$59,409	$5,102,057
262	$14,881	$44,528	$59,409	$5,057,530
263	$14,751	$44,657	$59,409	$5,012,872
264	$14,621	$44,788	$59,409	$4,968,085

第22年供款共

$712,903

第22年利息

$183,964

第22年共還本金

$528,939

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$14,490	$44,918	$59,409	$4,923,166
266	$14,359	$45,049	$59,409	$4,878,117
267	$14,228	$45,181	$59,409	$4,832,936
268	$14,096	$45,313	$59,409	$4,787,624
269	$13,964	$45,445	$59,409	$4,742,179
270	$13,831	$45,577	$59,409	$4,696,602
271	$13,698	$45,710	$59,409	$4,650,891
272	$13,565	$45,844	$59,409	$4,605,048
273	$13,431	$45,977	$59,409	$4,559,071
274	$13,297	$46,111	$59,409	$4,512,959
275	$13,163	$46,246	$59,409	$4,466,713
276	$13,028	$46,381	$59,409	$4,420,333

第23年供款共

$712,903

第23年利息

$165,152

第23年共還本金

$547,752

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$12,893	$46,516	$59,409	$4,373,817
278	$12,757	$46,652	$59,409	$4,327,165
279	$12,621	$46,788	$59,409	$4,280,377
280	$12,484	$46,924	$59,409	$4,233,453
281	$12,348	$47,061	$59,409	$4,186,392
282	$12,210	$47,198	$59,409	$4,139,194
283	$12,073	$47,336	$59,409	$4,091,858
284	$11,935	$47,474	$59,409	$4,044,384
285	$11,796	$47,612	$59,409	$3,996,771
286	$11,657	$47,751	$59,409	$3,949,020
287	$11,518	$47,891	$59,409	$3,901,129
288	$11,378	$48,030	$59,409	$3,853,099

第24年供款共

$712,903

第24年利息

$145,670

第24年共還本金

$567,234

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$11,238	$48,170	$59,409	$3,804,929
290	$11,098	$48,311	$59,409	$3,756,618
291	$10,957	$48,452	$59,409	$3,708,166
292	$10,815	$48,593	$59,409	$3,659,573
293	$10,674	$48,735	$59,409	$3,610,838
294	$10,532	$48,877	$59,409	$3,561,961
295	$10,389	$49,020	$59,409	$3,512,941
296	$10,246	$49,163	$59,409	$3,463,779
297	$10,103	$49,306	$59,409	$3,414,473
298	$9,959	$49,450	$59,409	$3,365,023
299	$9,815	$49,594	$59,409	$3,315,429
300	$9,670	$49,739	$59,409	$3,265,691

第25年供款共

$712,903

第25年利息

$125,495

第25年共還本金

$587,408

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$9,525	$49,884	$59,409	$3,215,807
302	$9,379	$50,029	$59,409	$3,165,778
303	$9,234	$50,175	$59,409	$3,115,603
304	$9,087	$50,321	$59,409	$3,065,281
305	$8,940	$50,468	$59,409	$3,014,813
306	$8,793	$50,615	$59,409	$2,964,198
307	$8,646	$50,763	$59,409	$2,913,435
308	$8,498	$50,911	$59,409	$2,862,524
309	$8,349	$51,060	$59,409	$2,811,464
310	$8,200	$51,209	$59,409	$2,760,255
311	$8,051	$51,358	$59,409	$2,708,898
312	$7,901	$51,508	$59,409	$2,657,390

第26年供款共

$712,903

第26年利息

$104,603

第26年共還本金

$608,301

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$7,751	$51,658	$59,409	$2,605,732
314	$7,600	$51,809	$59,409	$2,553,923
315	$7,449	$51,960	$59,409	$2,501,964
316	$7,297	$52,111	$59,409	$2,449,853
317	$7,145	$52,263	$59,409	$2,397,589
318	$6,993	$52,416	$59,409	$2,345,174
319	$6,840	$52,569	$59,409	$2,292,605
320	$6,687	$52,722	$59,409	$2,239,883
321	$6,533	$52,876	$59,409	$2,187,008
322	$6,379	$53,030	$59,409	$2,133,978
323	$6,224	$53,185	$59,409	$2,080,793
324	$6,069	$53,340	$59,409	$2,027,454

第27年供款共

$712,903

第27年利息

$82,967

第27年共還本金

$629,936

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,913	$53,495	$59,409	$1,973,959
326	$5,757	$53,651	$59,409	$1,920,307
327	$5,601	$53,808	$59,409	$1,866,500
328	$5,444	$53,965	$59,409	$1,812,535
329	$5,287	$54,122	$59,409	$1,758,413
330	$5,129	$54,280	$59,409	$1,704,133
331	$4,970	$54,438	$59,409	$1,649,695
332	$4,812	$54,597	$59,409	$1,595,098
333	$4,652	$54,756	$59,409	$1,540,342
334	$4,493	$54,916	$59,409	$1,485,426
335	$4,332	$55,076	$59,409	$1,430,349
336	$4,172	$55,237	$59,409	$1,375,113

第28年供款共

$712,903

第28年利息

$60,562

第28年共還本金

$652,341

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$4,011	$55,398	$59,409	$1,319,715
338	$3,849	$55,559	$59,409	$1,264,155
339	$3,687	$55,721	$59,409	$1,208,434
340	$3,525	$55,884	$59,409	$1,152,550
341	$3,362	$56,047	$59,409	$1,096,503
342	$3,198	$56,210	$59,409	$1,040,292
343	$3,034	$56,374	$59,409	$983,918
344	$2,870	$56,539	$59,409	$927,379
345	$2,705	$56,704	$59,409	$870,675
346	$2,539	$56,869	$59,409	$813,806
347	$2,374	$57,035	$59,409	$756,771
348	$2,207	$57,201	$59,409	$699,570

第29年供款共

$712,903

第29年利息

$37,360

第29年共還本金

$675,543

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,040	$57,368	$59,409	$642,202
350	$1,873	$57,536	$59,409	$584,666
351	$1,705	$57,703	$59,409	$526,963
352	$1,537	$57,872	$59,409	$469,091
353	$1,368	$58,040	$59,409	$411,051
354	$1,199	$58,210	$59,409	$352,841
355	$1,029	$58,379	$59,409	$294,462
356	$859	$58,550	$59,409	$235,912
357	$688	$58,721	$59,409	$177,191
358	$517	$58,892	$59,409	$118,299
359	$345	$59,064	$59,409	$59,236
360	$173	$59,236	$59,409	$0

第30年供款共

$712,903

第30年利息

$13,333

第30年共還本金

$699,570

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$16,487,101

免責聲明

筍盤推介

按揭保險費
info