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$16,499,432

每月供款
$59,499

首期

$-5,250,000

總貸款額

$13,250,000

總利息

$8,169,432

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-4,920,000

按月供比率計算

$118,997

置業成本總預算

HK$-4,920,000

首期

$-5,250,000
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

$118,997

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

thumb_up

逸瓏海滙

實

590 呎

@15,085

local_offer 低水筍價 vpn_key 有匙即睇

售$890 萬

實

590 呎

@15,085

售$890 萬

local_offer 低水筍價 vpn_key 有匙即睇

馬鞍山聽濤雅苑第02座

thumb_up

馬鞍山聽濤雅苑 3房套房兩廳加工人房

實

760 呎

@10,632

建

944 呎

@8,559

local_fire_department 至HIT

售$808 萬

實

760 呎

@10,632

建

944 呎

@8,559

售$808 萬

local_fire_department 至HIT

馬鞍山星漣海 3房1套連儲物室

thumb_up

星漣海 3房1套連儲物室

實

765 呎

@11,765

local_fire_department 至HIT

售$900 萬

實

765 呎

@11,765

售$900 萬

local_fire_department 至HIT

沙田文禮閣

thumb_up

中層三房套, 旺中帶靜, 鄰近圍方及大圍站, 換樓推介!

實

622 呎

@12,830

建

736 呎

@10,842

local_fire_department 至HIT local_offer 低水筍價

售$798 萬

實

622 呎

@12,830

建

736 呎

@10,842

售$798 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山聽濤雅苑第08座

thumb_up

真筍盤@三房套加工人房！業主求賣，還價即成

實

745 呎

@11,007

建

927 呎

@8,846

local_fire_department 至HIT

售$820 萬

實

745 呎

@11,007

建

927 呎

@8,846

售$820 萬

local_fire_department 至HIT

馬鞍山銀湖天峰第02座

thumb_up

特色戶,超大平台,罕有放盤,

實

549 呎

@13,661

建

718 呎

@10,446

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$750 萬

實

549 呎

@13,661

建

718 呎

@10,446

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

VR實景

馬鞍山迎海第03期星灣御第23座

thumb_up

真盤源！！烏溪沙站上蓋大兩房有裝修必睇！

實

511 呎

@13,699

local_fire_department 至HIT pets 愛竉必選

售$700 萬

實

511 呎

@13,699

售$700 萬

local_fire_department 至HIT pets 愛竉必選

馬鞍山聽濤雅苑第09座

thumb_up

聽濤雅苑實用靚則 ****連車位****

實

733 呎

@11,596

建

913 呎

@9,310

local_fire_department 至HIT

售$850 萬

實

733 呎

@11,596

建

913 呎

@9,310

售$850 萬

local_fire_department 至HIT

大埔天鑽第08座

thumb_up

天鑽2房靚裝開揚景觀

實

551 呎

@13,067

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$720 萬

實

551 呎

@13,067

售$720 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

VR實景

沙田晴碧花園

thumb_up

世紀21奇豐!獨家!獨家! 最大三房一套特式戶市場罕有!

實

675 呎

@11,852

建

879 呎

@9,101

local_fire_department 至HIT real_estate_agent 罕有放盤 flight_takeoff 移民急讓

售$800 萬

實

675 呎

@11,852

建

879 呎

@9,101

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 flight_takeoff 移民急讓

馬鞍山嵐岸第03座

thumb_up

嵐岸 3房

實

660 呎

@12,879

建

900 呎

@9,444

local_fire_department 至HIT

售$850 萬

實

660 呎

@12,879

建

900 呎

@9,444

售$850 萬

local_fire_department 至HIT

沙田壹號雲頂第02期雲頂峰

thumb_up

💖新鴻基💖 星級🌟屋苑 [高負離子生活社區🏡] 寬敞 [大單邊] 2️⃣房.

實

555 呎

@14,919

建

727 呎

@11,389

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

售$828 萬

實

555 呎

@14,919

建

727 呎

@11,389

售$828 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$79,301	$60,936	$49,936	$42,617
1.500	$82,248	$63,937	$52,992	$45,728
2.000	$85,265	$67,030	$56,161	$48,975
2.500	$88,350	$70,212	$59,442	$52,354
3.000	$91,502	$73,484	$62,833	$55,863
3.500	$94,722	$76,845	$66,333	$59,498
4.000	$98,009	$80,292	$69,938	$63,258
4.500	$101,362	$83,826	$73,648	$67,136
5.000	$104,780	$87,444	$77,458	$71,129
5.500	$108,264	$91,145	$81,367	$75,232
6.000	$111,811	$94,927	$85,370	$79,440

每月供款$59,499

年期

30年

貸款金額

$13,250,000

總利息

$8,169,432

總貸款連利息

$21,419,432

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$38,646	$20,853	$59,498	$13,229,147
2	$38,585	$20,913	$59,498	$13,208,234
3	$38,524	$20,974	$59,498	$13,187,260
4	$38,463	$21,036	$59,498	$13,166,224
5	$38,401	$21,097	$59,498	$13,145,127
6	$38,340	$21,158	$59,498	$13,123,969
7	$38,278	$21,220	$59,498	$13,102,748
8	$38,216	$21,282	$59,498	$13,081,466
9	$38,154	$21,344	$59,498	$13,060,122
10	$38,092	$21,406	$59,498	$13,038,716
11	$38,030	$21,469	$59,498	$13,017,247
12	$37,967	$21,531	$59,498	$12,995,716

第1年供款共

$713,981

第1年利息

$459,697

第1年共還本金

$254,284

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$37,904	$21,594	$59,498	$12,974,121
14	$37,841	$21,657	$59,498	$12,952,464
15	$37,778	$21,720	$59,498	$12,930,744
16	$37,715	$21,784	$59,498	$12,908,960
17	$37,651	$21,847	$59,498	$12,887,113
18	$37,587	$21,911	$59,498	$12,865,202
19	$37,524	$21,975	$59,498	$12,843,227
20	$37,459	$22,039	$59,498	$12,821,188
21	$37,395	$22,103	$59,498	$12,799,084
22	$37,331	$22,168	$59,498	$12,776,917
23	$37,266	$22,232	$59,498	$12,754,684
24	$37,201	$22,297	$59,498	$12,732,387

第2年供款共

$713,981

第2年利息

$450,652

第2年共還本金

$263,329

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$37,136	$22,362	$59,498	$12,710,025
26	$37,071	$22,428	$59,498	$12,687,597
27	$37,005	$22,493	$59,498	$12,665,104
28	$36,940	$22,559	$59,498	$12,642,546
29	$36,874	$22,624	$59,498	$12,619,921
30	$36,808	$22,690	$59,498	$12,597,231
31	$36,742	$22,756	$59,498	$12,574,475
32	$36,676	$22,823	$59,498	$12,551,652
33	$36,609	$22,889	$59,498	$12,528,762
34	$36,542	$22,956	$59,498	$12,505,806
35	$36,475	$23,023	$59,498	$12,482,783
36	$36,408	$23,090	$59,498	$12,459,693

第3年供款共

$713,981

第3年利息

$441,287

第3年共還本金

$272,694

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$36,341	$23,158	$59,498	$12,436,535
38	$36,273	$23,225	$59,498	$12,413,310
39	$36,205	$23,293	$59,498	$12,390,017
40	$36,138	$23,361	$59,498	$12,366,656
41	$36,069	$23,429	$59,498	$12,343,227
42	$36,001	$23,497	$59,498	$12,319,730
43	$35,933	$23,566	$59,498	$12,296,164
44	$35,864	$23,635	$59,498	$12,272,529
45	$35,795	$23,704	$59,498	$12,248,826
46	$35,726	$23,773	$59,498	$12,225,053
47	$35,656	$23,842	$59,498	$12,201,211
48	$35,587	$23,912	$59,498	$12,177,299

第4年供款共

$713,981

第4年利息

$431,588

第4年共還本金

$282,393

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$35,517	$23,981	$59,498	$12,153,318
50	$35,447	$24,051	$59,498	$12,129,267
51	$35,377	$24,121	$59,498	$12,105,145
52	$35,307	$24,192	$59,498	$12,080,954
53	$35,236	$24,262	$59,498	$12,056,691
54	$35,165	$24,333	$59,498	$12,032,358
55	$35,094	$24,404	$59,498	$12,007,954
56	$35,023	$24,475	$59,498	$11,983,479
57	$34,952	$24,547	$59,498	$11,958,932
58	$34,880	$24,618	$59,498	$11,934,314
59	$34,808	$24,690	$59,498	$11,909,624
60	$34,736	$24,762	$59,498	$11,884,862

第5年供款共

$713,981

第5年利息

$421,544

第5年共還本金

$292,437

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$34,664	$24,834	$59,498	$11,860,028
62	$34,592	$24,907	$59,498	$11,835,121
63	$34,519	$24,979	$59,498	$11,810,142
64	$34,446	$25,052	$59,498	$11,785,090
65	$34,373	$25,125	$59,498	$11,759,964
66	$34,300	$25,199	$59,498	$11,734,766
67	$34,226	$25,272	$59,498	$11,709,494
68	$34,153	$25,346	$59,498	$11,684,148
69	$34,079	$25,420	$59,498	$11,658,729
70	$34,005	$25,494	$59,498	$11,633,235
71	$33,930	$25,568	$59,498	$11,607,667
72	$33,856	$25,643	$59,498	$11,582,024

第6年供款共

$713,981

第6年利息

$411,143

第6年共還本金

$302,838

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$33,781	$25,718	$59,498	$11,556,306
74	$33,706	$25,793	$59,498	$11,530,514
75	$33,631	$25,868	$59,498	$11,504,646
76	$33,555	$25,943	$59,498	$11,478,703
77	$33,480	$26,019	$59,498	$11,452,684
78	$33,404	$26,095	$59,498	$11,426,589
79	$33,328	$26,171	$59,498	$11,400,418
80	$33,251	$26,247	$59,498	$11,374,171
81	$33,175	$26,324	$59,498	$11,347,847
82	$33,098	$26,401	$59,498	$11,321,447
83	$33,021	$26,478	$59,498	$11,294,969
84	$32,944	$26,555	$59,498	$11,268,415

第7年供款共

$713,981

第7年利息

$400,372

第7年共還本金

$313,609

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$32,866	$26,632	$59,498	$11,241,782
86	$32,789	$26,710	$59,498	$11,215,072
87	$32,711	$26,788	$59,498	$11,188,285
88	$32,632	$26,866	$59,498	$11,161,419
89	$32,554	$26,944	$59,498	$11,134,474
90	$32,476	$27,023	$59,498	$11,107,452
91	$32,397	$27,102	$59,498	$11,080,350
92	$32,318	$27,181	$59,498	$11,053,169
93	$32,238	$27,260	$59,498	$11,025,909
94	$32,159	$27,340	$59,498	$10,998,570
95	$32,079	$27,419	$59,498	$10,971,150
96	$31,999	$27,499	$59,498	$10,943,651

第8年供款共

$713,981

第8年利息

$389,218

第8年共還本金

$324,763

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$31,919	$27,579	$59,498	$10,916,072
98	$31,839	$27,660	$59,498	$10,888,412
99	$31,758	$27,741	$59,498	$10,860,671
100	$31,677	$27,821	$59,498	$10,832,850
101	$31,596	$27,903	$59,498	$10,804,947
102	$31,514	$27,984	$59,498	$10,776,963
103	$31,433	$28,066	$59,498	$10,748,898
104	$31,351	$28,147	$59,498	$10,720,750
105	$31,269	$28,230	$59,498	$10,692,521
106	$31,187	$28,312	$59,498	$10,664,209
107	$31,104	$28,394	$59,498	$10,635,814
108	$31,021	$28,477	$59,498	$10,607,337

第9年供款共

$713,981

第9年利息

$377,667

第9年共還本金

$336,314

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$30,938	$28,560	$59,498	$10,578,777
110	$30,855	$28,644	$59,498	$10,550,133
111	$30,771	$28,727	$59,498	$10,521,406
112	$30,687	$28,811	$59,498	$10,492,595
113	$30,603	$28,895	$59,498	$10,463,700
114	$30,519	$28,979	$59,498	$10,434,720
115	$30,435	$29,064	$59,498	$10,405,657
116	$30,350	$29,149	$59,498	$10,376,508
117	$30,265	$29,234	$59,498	$10,347,274
118	$30,180	$29,319	$59,498	$10,317,956
119	$30,094	$29,404	$59,498	$10,288,551
120	$30,008	$29,490	$59,498	$10,259,061

第10年供款共

$713,981

第10年利息

$365,705

第10年共還本金

$348,276

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$29,922	$29,576	$59,498	$10,229,485
122	$29,836	$29,662	$59,498	$10,199,822
123	$29,749	$29,749	$59,498	$10,170,073
124	$29,663	$29,836	$59,498	$10,140,238
125	$29,576	$29,923	$59,498	$10,110,315
126	$29,488	$30,010	$59,498	$10,080,305
127	$29,401	$30,098	$59,498	$10,050,207
128	$29,313	$30,185	$59,498	$10,020,022
129	$29,225	$30,273	$59,498	$9,989,749
130	$29,137	$30,362	$59,498	$9,959,387
131	$29,048	$30,450	$59,498	$9,928,937
132	$28,959	$30,539	$59,498	$9,898,398

第11年供款共

$713,981

第11年利息

$353,318

第11年共還本金

$360,663

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$28,870	$30,628	$59,498	$9,867,770
134	$28,781	$30,717	$59,498	$9,837,052
135	$28,691	$30,807	$59,498	$9,806,245
136	$28,602	$30,897	$59,498	$9,775,349
137	$28,511	$30,987	$59,498	$9,744,362
138	$28,421	$31,077	$59,498	$9,713,284
139	$28,330	$31,168	$59,498	$9,682,116
140	$28,240	$31,259	$59,498	$9,650,857
141	$28,148	$31,350	$59,498	$9,619,507
142	$28,057	$31,442	$59,498	$9,588,066
143	$27,965	$31,533	$59,498	$9,556,532
144	$27,873	$31,625	$59,498	$9,524,907

第12年供款共

$713,981

第12年利息

$340,490

第12年共還本金

$373,491

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$27,781	$31,717	$59,498	$9,493,190
146	$27,688	$31,810	$59,498	$9,461,380
147	$27,596	$31,903	$59,498	$9,429,477
148	$27,503	$31,996	$59,498	$9,397,481
149	$27,409	$32,089	$59,498	$9,365,392
150	$27,316	$32,183	$59,498	$9,333,210
151	$27,222	$32,277	$59,498	$9,300,933
152	$27,128	$32,371	$59,498	$9,268,562
153	$27,033	$32,465	$59,498	$9,236,097
154	$26,939	$32,560	$59,498	$9,203,537
155	$26,844	$32,655	$59,498	$9,170,883
156	$26,748	$32,750	$59,498	$9,138,133

第13年供款共

$713,981

第13年利息

$327,206

第13年共還本金

$386,775

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$26,653	$32,846	$59,498	$9,105,287
158	$26,557	$32,941	$59,498	$9,072,346
159	$26,461	$33,037	$59,498	$9,039,308
160	$26,365	$33,134	$59,498	$9,006,174
161	$26,268	$33,230	$59,498	$8,972,944
162	$26,171	$33,327	$59,498	$8,939,617
163	$26,074	$33,425	$59,498	$8,906,192
164	$25,976	$33,522	$59,498	$8,872,670
165	$25,879	$33,620	$59,498	$8,839,050
166	$25,781	$33,718	$59,498	$8,805,333
167	$25,682	$33,816	$59,498	$8,771,516
168	$25,584	$33,915	$59,498	$8,737,601

第14年供款共

$713,981

第14年利息

$313,450

第14年共還本金

$400,531

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$25,485	$34,014	$59,498	$8,703,588
170	$25,385	$34,113	$59,498	$8,669,475
171	$25,286	$34,212	$59,498	$8,635,262
172	$25,186	$34,312	$59,498	$8,600,950
173	$25,086	$34,412	$59,498	$8,566,538
174	$24,986	$34,513	$59,498	$8,532,025
175	$24,885	$34,613	$59,498	$8,497,412
176	$24,784	$34,714	$59,498	$8,462,697
177	$24,683	$34,816	$59,498	$8,427,882
178	$24,581	$34,917	$59,498	$8,392,965
179	$24,479	$35,019	$59,498	$8,357,946
180	$24,377	$35,121	$59,498	$8,322,825

第15年供款共

$713,981

第15年利息

$299,204

第15年共還本金

$414,777

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$24,275	$35,224	$59,498	$8,287,601
182	$24,172	$35,326	$59,498	$8,252,275
183	$24,069	$35,429	$59,498	$8,216,846
184	$23,966	$35,533	$59,498	$8,181,313
185	$23,862	$35,636	$59,498	$8,145,677
186	$23,758	$35,740	$59,498	$8,109,937
187	$23,654	$35,844	$59,498	$8,074,092
188	$23,549	$35,949	$59,498	$8,038,143
189	$23,445	$36,054	$59,498	$8,002,089
190	$23,339	$36,159	$59,498	$7,965,930
191	$23,234	$36,264	$59,498	$7,929,666
192	$23,128	$36,370	$59,498	$7,893,296

第16年供款共

$713,981

第16年利息

$284,452

第16年共還本金

$429,529

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$23,022	$36,476	$59,498	$7,856,819
194	$22,916	$36,583	$59,498	$7,820,237
195	$22,809	$36,689	$59,498	$7,783,547
196	$22,702	$36,796	$59,498	$7,746,751
197	$22,595	$36,904	$59,498	$7,709,847
198	$22,487	$37,011	$59,498	$7,672,836
199	$22,379	$37,119	$59,498	$7,635,716
200	$22,271	$37,228	$59,498	$7,598,489
201	$22,162	$37,336	$59,498	$7,561,153
202	$22,053	$37,445	$59,498	$7,523,708
203	$21,944	$37,554	$59,498	$7,486,153
204	$21,835	$37,664	$59,498	$7,448,490

第17年供款共

$713,981

第17年利息

$269,175

第17年共還本金

$444,806

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$21,725	$37,774	$59,498	$7,410,716
206	$21,615	$37,884	$59,498	$7,372,832
207	$21,504	$37,994	$59,498	$7,334,838
208	$21,393	$38,105	$59,498	$7,296,733
209	$21,282	$38,216	$59,498	$7,258,516
210	$21,171	$38,328	$59,498	$7,220,189
211	$21,059	$38,440	$59,498	$7,181,749
212	$20,947	$38,552	$59,498	$7,143,197
213	$20,834	$38,664	$59,498	$7,104,533
214	$20,722	$38,777	$59,498	$7,065,756
215	$20,608	$38,890	$59,498	$7,026,866
216	$20,495	$39,003	$59,498	$6,987,863

第18年供款共

$713,981

第18年利息

$253,355

第18年共還本金

$460,627

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$20,381	$39,117	$59,498	$6,948,746
218	$20,267	$39,231	$59,498	$6,909,515
219	$20,153	$39,346	$59,498	$6,870,169
220	$20,038	$39,460	$59,498	$6,830,709
221	$19,923	$39,576	$59,498	$6,791,133
222	$19,807	$39,691	$59,498	$6,751,442
223	$19,692	$39,807	$59,498	$6,711,635
224	$19,576	$39,923	$59,498	$6,671,713
225	$19,459	$40,039	$59,498	$6,631,673
226	$19,342	$40,156	$59,498	$6,591,517
227	$19,225	$40,273	$59,498	$6,551,244
228	$19,108	$40,391	$59,498	$6,510,853

第19年供款共

$713,981

第19年利息

$236,971

第19年共還本金

$477,010

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$18,990	$40,508	$59,498	$6,470,345
230	$18,872	$40,627	$59,498	$6,429,718
231	$18,753	$40,745	$59,498	$6,388,973
232	$18,635	$40,864	$59,498	$6,348,109
233	$18,515	$40,983	$59,498	$6,307,126
234	$18,396	$41,103	$59,498	$6,266,024
235	$18,276	$41,223	$59,498	$6,224,801
236	$18,156	$41,343	$59,498	$6,183,458
237	$18,035	$41,463	$59,498	$6,141,995
238	$17,914	$41,584	$59,498	$6,100,411
239	$17,793	$41,706	$59,498	$6,058,705
240	$17,671	$41,827	$59,498	$6,016,878

第20年供款共

$713,981

第20年利息

$220,006

第20年共還本金

$493,975

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$17,549	$41,949	$59,498	$5,974,929
242	$17,427	$42,072	$59,498	$5,932,857
243	$17,304	$42,194	$59,498	$5,890,663
244	$17,181	$42,317	$59,498	$5,848,346
245	$17,058	$42,441	$59,498	$5,805,905
246	$16,934	$42,565	$59,498	$5,763,341
247	$16,810	$42,689	$59,498	$5,720,652
248	$16,685	$42,813	$59,498	$5,677,839
249	$16,560	$42,938	$59,498	$5,634,901
250	$16,435	$43,063	$59,498	$5,591,837
251	$16,310	$43,189	$59,498	$5,548,648
252	$16,184	$43,315	$59,498	$5,505,334

第21年供款共

$713,981

第21年利息

$202,436

第21年共還本金

$511,545

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$16,057	$43,441	$59,498	$5,461,892
254	$15,931	$43,568	$59,498	$5,418,324
255	$15,803	$43,695	$59,498	$5,374,629
256	$15,676	$43,822	$59,498	$5,330,807
257	$15,548	$43,950	$59,498	$5,286,857
258	$15,420	$44,078	$59,498	$5,242,778
259	$15,291	$44,207	$59,498	$5,198,571
260	$15,162	$44,336	$59,498	$5,154,235
261	$15,033	$44,465	$59,498	$5,109,770
262	$14,903	$44,595	$59,498	$5,065,175
263	$14,773	$44,725	$59,498	$5,020,450
264	$14,643	$44,855	$59,498	$4,975,595

第22年供款共

$713,981

第22年利息

$184,242

第22年共還本金

$529,739

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$14,512	$44,986	$59,498	$4,930,609
266	$14,381	$45,117	$59,498	$4,885,491
267	$14,249	$45,249	$59,498	$4,840,242
268	$14,117	$45,381	$59,498	$4,794,861
269	$13,985	$45,513	$59,498	$4,749,348
270	$13,852	$45,646	$59,498	$4,703,701
271	$13,719	$45,779	$59,498	$4,657,922
272	$13,586	$45,913	$59,498	$4,612,009
273	$13,452	$46,047	$59,498	$4,565,963
274	$13,317	$46,181	$59,498	$4,519,782
275	$13,183	$46,316	$59,498	$4,473,466
276	$13,048	$46,451	$59,498	$4,427,015

第23年供款共

$713,981

第23年利息

$165,401

第23年共還本金

$548,580

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$12,912	$46,586	$59,498	$4,380,429
278	$12,776	$46,722	$59,498	$4,333,707
279	$12,640	$46,858	$59,498	$4,286,848
280	$12,503	$46,995	$59,498	$4,239,853
281	$12,366	$47,132	$59,498	$4,192,721
282	$12,229	$47,270	$59,498	$4,145,451
283	$12,091	$47,408	$59,498	$4,098,044
284	$11,953	$47,546	$59,498	$4,050,498
285	$11,814	$47,684	$59,498	$4,002,813
286	$11,675	$47,824	$59,498	$3,954,990
287	$11,535	$47,963	$59,498	$3,907,027
288	$11,395	$48,103	$59,498	$3,858,924

第24年供款共

$713,981

第24年利息

$145,890

第24年共還本金

$568,091

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$11,255	$48,243	$59,498	$3,810,681
290	$11,114	$48,384	$59,498	$3,762,297
291	$10,973	$48,525	$59,498	$3,713,772
292	$10,832	$48,667	$59,498	$3,665,105
293	$10,690	$48,809	$59,498	$3,616,297
294	$10,548	$48,951	$59,498	$3,567,346
295	$10,405	$49,094	$59,498	$3,518,252
296	$10,262	$49,237	$59,498	$3,469,015
297	$10,118	$49,380	$59,498	$3,419,635
298	$9,974	$49,524	$59,498	$3,370,110
299	$9,829	$49,669	$59,498	$3,320,441
300	$9,685	$49,814	$59,498	$3,270,627

第25年供款共

$713,981

第25年利息

$125,685

第25年共還本金

$588,296

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$9,539	$49,959	$59,498	$3,220,668
302	$9,394	$50,105	$59,498	$3,170,564
303	$9,247	$50,251	$59,498	$3,120,313
304	$9,101	$50,398	$59,498	$3,069,915
305	$8,954	$50,545	$59,498	$3,019,371
306	$8,806	$50,692	$59,498	$2,968,679
307	$8,659	$50,840	$59,498	$2,917,839
308	$8,510	$50,988	$59,498	$2,866,851
309	$8,362	$51,137	$59,498	$2,815,714
310	$8,212	$51,286	$59,498	$2,764,428
311	$8,063	$51,436	$59,498	$2,712,993
312	$7,913	$51,586	$59,498	$2,661,407

第26年供款共

$713,981

第26年利息

$104,761

第26年共還本金

$609,220

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$7,762	$51,736	$59,498	$2,609,671
314	$7,612	$51,887	$59,498	$2,557,784
315	$7,460	$52,038	$59,498	$2,505,746
316	$7,308	$52,190	$59,498	$2,453,556
317	$7,156	$52,342	$59,498	$2,401,214
318	$7,004	$52,495	$59,498	$2,348,719
319	$6,850	$52,648	$59,498	$2,296,071
320	$6,697	$52,802	$59,498	$2,243,269
321	$6,543	$52,956	$59,498	$2,190,314
322	$6,388	$53,110	$59,498	$2,137,204
323	$6,234	$53,265	$59,498	$2,083,939
324	$6,078	$53,420	$59,498	$2,030,519

第27年供款共

$713,981

第27年利息

$83,093

第27年共還本金

$630,888

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,922	$53,576	$59,498	$1,976,943
326	$5,766	$53,732	$59,498	$1,923,210
327	$5,609	$53,889	$59,498	$1,869,321
328	$5,452	$54,046	$59,498	$1,815,275
329	$5,295	$54,204	$59,498	$1,761,071
330	$5,136	$54,362	$59,498	$1,706,709
331	$4,978	$54,521	$59,498	$1,652,189
332	$4,819	$54,680	$59,498	$1,597,509
333	$4,659	$54,839	$59,498	$1,542,670
334	$4,499	$54,999	$59,498	$1,487,671
335	$4,339	$55,159	$59,498	$1,432,512
336	$4,178	$55,320	$59,498	$1,377,191

第28年供款共

$713,981

第28年利息

$60,654

第28年共還本金

$653,327

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$4,017	$55,482	$59,498	$1,321,710
338	$3,855	$55,643	$59,498	$1,266,066
339	$3,693	$55,806	$59,498	$1,210,261
340	$3,530	$55,968	$59,498	$1,154,292
341	$3,367	$56,132	$59,498	$1,098,160
342	$3,203	$56,295	$59,498	$1,041,865
343	$3,039	$56,460	$59,498	$985,405
344	$2,874	$56,624	$59,498	$928,781
345	$2,709	$56,789	$59,498	$871,992
346	$2,543	$56,955	$59,498	$815,036
347	$2,377	$57,121	$59,498	$757,915
348	$2,211	$57,288	$59,498	$700,627

第29年供款共

$713,981

第29年利息

$37,417

第29年共還本金

$676,564

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,043	$57,455	$59,498	$643,172
350	$1,876	$57,623	$59,498	$585,550
351	$1,708	$57,791	$59,498	$527,759
352	$1,539	$57,959	$59,498	$469,800
353	$1,370	$58,128	$59,498	$411,672
354	$1,201	$58,298	$59,498	$353,374
355	$1,031	$58,468	$59,498	$294,907
356	$860	$58,638	$59,498	$236,268
357	$689	$58,809	$59,498	$177,459
358	$518	$58,981	$59,498	$118,478
359	$346	$59,153	$59,498	$59,325
360	$173	$59,325	$59,498	$0

第30年供款共

$713,981

第30年利息

$13,354

第30年共還本金

$700,627

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$16,499,432

免責聲明

筍盤推介

按揭保險費
info