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$15,859,745

每月供款
$57,822

首期

$-5,286,000

總貸款額

$13,286,000

總利息

$7,529,745

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-4,956,000

按月供比率計算

$115,643

置業成本總預算

HK$-4,956,000

首期

$-5,286,000
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

$115,643

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

VR實景

馬鞍山翠擁華庭

thumb_up

清幽[高實用]3房(1套房)連工人房[專屬屋苑邨巴]免費接駁[鑽石山],[新港城]&[大學站].

實

765 呎

@11,111

建

988 呎

@8,603

local_fire_department 至HIT

售$850 萬

實

765 呎

@11,111

建

988 呎

@8,603

售$850 萬

local_fire_department 至HIT

大埔嘉熙第06座

thumb_up

[[新發展]]海濱生活社區-高質1房,連284'天台; 升級之選 !

實

336 呎

@23,810

local_fire_department 至HIT real_estate_agent 罕有放盤

售$800 萬

實

336 呎

@23,810

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

VR實景

馬鞍山嵐岸第03座

thumb_up

對流3房有匙即睇

實

660 呎

@13,030

建

900 呎

@9,556

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$860 萬

實

660 呎

@13,030

建

900 呎

@9,556

售$860 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

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

沙田帝堡城第02座

thumb_up

極罕有，頂層玻璃屋，連天台，樓皇可約睇

實

580 呎

@13,103

建

726 呎

@10,468

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

售$760 萬

實

580 呎

@13,103

建

726 呎

@10,468

售$760 萬

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

馬鞍山嘉華星濤灣第01座

thumb_up

2年新裝修無敵海景！ 2房

實

465 呎

@15,054

建

635 呎

@11,024

local_fire_department 至HIT real_estate_agent 罕有放盤

售$700 萬

實

465 呎

@15,054

建

635 呎

@11,024

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山迎海

thumb_up

高層靚裝二房，價錢好商議

實

498 呎

@14,659

local_fire_department 至HIT

售$730 萬

實

498 呎

@14,659

售$730 萬

local_fire_department 至HIT

獨家

沙田欣廷軒第02座

thumb_up

欣廷軒第02座

實

427 呎

@16,393

建

530 呎

@13,208

real_estate_agent 罕有放盤

售$700 萬

實

427 呎

@16,393

建

530 呎

@13,208

售$700 萬

real_estate_agent 罕有放盤

馬鞍山泓碧第02座

thumb_up

靚仔裝修，高層開揚景，有心放賣

實

480 呎

@14,583

local_fire_department 至HIT real_estate_agent 罕有放盤

售$700 萬

實

480 呎

@14,583

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山泓碧第01座

thumb_up

泓碧高層海景2房另加什物房

實

520 呎

@15,385

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

售$800 萬

實

520 呎

@15,385

售$800 萬

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

KOL實拍 VR實景

沙田沙田第一城第02期

thumb_up

奇豐精選堅靚裝高層河景可即入住

實

504 呎

@14,286

建

622 呎

@11,576

hotel_class 樓王 vpn_key 有匙即睇

售$720 萬

實

504 呎

@14,286

建

622 呎

@11,576

售$720 萬

hotel_class 樓王 vpn_key 有匙即睇

馬鞍山銀湖天峰第07座

thumb_up

高層海景兩房,有匙即睇

實

564 呎

@15,071

建

739 呎

@11,502

directions_run 日內即走 real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$850 萬

實

564 呎

@15,071

建

739 呎

@11,502

售$850 萬

directions_run 日內即走 real_estate_agent 罕有放盤 vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$79,516	$61,102	$50,071	$42,733
1.500	$82,472	$64,111	$53,136	$45,853
2.000	$85,497	$67,212	$56,313	$49,108
2.500	$88,590	$70,403	$59,603	$52,496
3.000	$91,751	$73,684	$63,004	$56,014
3.250	$93,357	$75,358	$64,745	$57,822
3.500	$94,979	$77,053	$66,513	$59,660
4.000	$98,275	$80,511	$70,128	$63,429
4.500	$101,637	$84,054	$73,848	$67,318
5.000	$105,065	$87,682	$77,669	$71,322
5.500	$108,558	$91,393	$81,588	$75,436
6.000	$112,115	$95,185	$85,602	$79,656

每月供款$57,822

年期

30年

貸款金額

$13,286,000

總利息

$7,529,745

總貸款連利息

$20,815,745

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$35,983	$21,839	$57,822	$13,264,161
2	$35,924	$21,898	$57,822	$13,242,264
3	$35,864	$21,957	$57,822	$13,220,307
4	$35,805	$22,017	$57,822	$13,198,290
5	$35,745	$22,076	$57,822	$13,176,214
6	$35,686	$22,136	$57,822	$13,154,078
7	$35,626	$22,196	$57,822	$13,131,882
8	$35,566	$22,256	$57,822	$13,109,626
9	$35,505	$22,316	$57,822	$13,087,310
10	$35,445	$22,377	$57,822	$13,064,933
11	$35,384	$22,437	$57,822	$13,042,496
12	$35,323	$22,498	$57,822	$13,019,998

第1年供款共

$693,858

第1年利息

$427,856

第1年共還本金

$266,002

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$35,262	$22,559	$57,822	$12,997,439
14	$35,201	$22,620	$57,822	$12,974,819
15	$35,140	$22,681	$57,822	$12,952,137
16	$35,079	$22,743	$57,822	$12,929,394
17	$35,017	$22,804	$57,822	$12,906,590
18	$34,955	$22,866	$57,822	$12,883,724
19	$34,893	$22,928	$57,822	$12,860,796
20	$34,831	$22,990	$57,822	$12,837,806
21	$34,769	$23,052	$57,822	$12,814,753
22	$34,707	$23,115	$57,822	$12,791,638
23	$34,644	$23,177	$57,822	$12,768,461
24	$34,581	$23,240	$57,822	$12,745,220

第2年供款共

$693,858

第2年利息

$419,081

第2年共還本金

$274,777

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$34,518	$23,303	$57,822	$12,721,917
26	$34,455	$23,366	$57,822	$12,698,551
27	$34,392	$23,430	$57,822	$12,675,121
28	$34,328	$23,493	$57,822	$12,651,628
29	$34,265	$23,557	$57,822	$12,628,072
30	$34,201	$23,620	$57,822	$12,604,451
31	$34,137	$23,684	$57,822	$12,580,767
32	$34,073	$23,749	$57,822	$12,557,018
33	$34,009	$23,813	$57,822	$12,533,205
34	$33,944	$23,877	$57,822	$12,509,328
35	$33,879	$23,942	$57,822	$12,485,386
36	$33,815	$24,007	$57,822	$12,461,379

第3年供款共

$693,858

第3年利息

$410,016

第3年共還本金

$283,842

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$33,750	$24,072	$57,822	$12,437,307
38	$33,684	$24,137	$57,822	$12,413,170
39	$33,619	$24,203	$57,822	$12,388,967
40	$33,553	$24,268	$57,822	$12,364,699
41	$33,488	$24,334	$57,822	$12,340,365
42	$33,422	$24,400	$57,822	$12,315,966
43	$33,356	$24,466	$57,822	$12,291,500
44	$33,289	$24,532	$57,822	$12,266,968
45	$33,223	$24,598	$57,822	$12,242,369
46	$33,156	$24,665	$57,822	$12,217,704
47	$33,090	$24,732	$57,822	$12,192,972
48	$33,023	$24,799	$57,822	$12,168,173

第4年供款共

$693,858

第4年利息

$400,653

第4年共還本金

$293,205

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$32,955	$24,866	$57,822	$12,143,307
50	$32,888	$24,933	$57,822	$12,118,374
51	$32,821	$25,001	$57,822	$12,093,373
52	$32,753	$25,069	$57,822	$12,068,304
53	$32,685	$25,137	$57,822	$12,043,168
54	$32,617	$25,205	$57,822	$12,017,963
55	$32,549	$25,273	$57,822	$11,992,691
56	$32,480	$25,341	$57,822	$11,967,349
57	$32,412	$25,410	$57,822	$11,941,939
58	$32,343	$25,479	$57,822	$11,916,461
59	$32,274	$25,548	$57,822	$11,890,913
60	$32,205	$25,617	$57,822	$11,865,296

第5年供款共

$693,858

第5年利息

$390,980

第5年共還本金

$302,878

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$32,135	$25,686	$57,822	$11,839,609
62	$32,066	$25,756	$57,822	$11,813,854
63	$31,996	$25,826	$57,822	$11,788,028
64	$31,926	$25,896	$57,822	$11,762,132
65	$31,856	$25,966	$57,822	$11,736,167
66	$31,785	$26,036	$57,822	$11,710,130
67	$31,715	$26,107	$57,822	$11,684,024
68	$31,644	$26,177	$57,822	$11,657,847
69	$31,573	$26,248	$57,822	$11,631,598
70	$31,502	$26,319	$57,822	$11,605,279
71	$31,431	$26,391	$57,822	$11,578,889
72	$31,359	$26,462	$57,822	$11,552,427

第6年供款共

$693,858

第6年利息

$380,989

第6年共還本金

$312,869

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$31,288	$26,534	$57,822	$11,525,893
74	$31,216	$26,606	$57,822	$11,499,287
75	$31,144	$26,678	$57,822	$11,472,610
76	$31,072	$26,750	$57,822	$11,445,860
77	$30,999	$26,822	$57,822	$11,419,038
78	$30,927	$26,895	$57,822	$11,392,143
79	$30,854	$26,968	$57,822	$11,365,175
80	$30,781	$27,041	$57,822	$11,338,134
81	$30,707	$27,114	$57,822	$11,311,020
82	$30,634	$27,187	$57,822	$11,283,832
83	$30,560	$27,261	$57,822	$11,256,571
84	$30,487	$27,335	$57,822	$11,229,236

第7年供款共

$693,858

第7年利息

$370,668

第7年共還本金

$323,190

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$30,413	$27,409	$57,822	$11,201,827
86	$30,338	$27,483	$57,822	$11,174,344
87	$30,264	$27,558	$57,822	$11,146,786
88	$30,189	$27,632	$57,822	$11,119,154
89	$30,114	$27,707	$57,822	$11,091,447
90	$30,039	$27,782	$57,822	$11,063,665
91	$29,964	$27,857	$57,822	$11,035,807
92	$29,889	$27,933	$57,822	$11,007,875
93	$29,813	$28,009	$57,822	$10,979,866
94	$29,737	$28,084	$57,822	$10,951,782
95	$29,661	$28,160	$57,822	$10,923,621
96	$29,585	$28,237	$57,822	$10,895,385

第8年供款共

$693,858

第8年利息

$360,006

第8年共還本金

$333,852

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$29,508	$28,313	$57,822	$10,867,071
98	$29,432	$28,390	$57,822	$10,838,682
99	$29,355	$28,467	$57,822	$10,810,215
100	$29,278	$28,544	$57,822	$10,781,671
101	$29,200	$28,621	$57,822	$10,753,050
102	$29,123	$28,699	$57,822	$10,724,351
103	$29,045	$28,776	$57,822	$10,695,575
104	$28,967	$28,854	$57,822	$10,666,720
105	$28,889	$28,932	$57,822	$10,637,788
106	$28,811	$29,011	$57,822	$10,608,777
107	$28,732	$29,089	$57,822	$10,579,688
108	$28,653	$29,168	$57,822	$10,550,519

第9年供款共

$693,858

第9年利息

$348,993

第9年共還本金

$344,865

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$28,574	$29,247	$57,822	$10,521,272
110	$28,495	$29,326	$57,822	$10,491,946
111	$28,416	$29,406	$57,822	$10,462,540
112	$28,336	$29,485	$57,822	$10,433,055
113	$28,256	$29,565	$57,822	$10,403,489
114	$28,176	$29,645	$57,822	$10,373,844
115	$28,096	$29,726	$57,822	$10,344,118
116	$28,015	$29,806	$57,822	$10,314,312
117	$27,935	$29,887	$57,822	$10,284,425
118	$27,854	$29,968	$57,822	$10,254,457
119	$27,772	$30,049	$57,822	$10,224,408
120	$27,691	$30,130	$57,822	$10,194,278

第10年供款共

$693,858

第10年利息

$337,616

第10年共還本金

$356,242

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$27,610	$30,212	$57,822	$10,164,066
122	$27,528	$30,294	$57,822	$10,133,772
123	$27,446	$30,376	$57,822	$10,103,396
124	$27,363	$30,458	$57,822	$10,072,938
125	$27,281	$30,541	$57,822	$10,042,397
126	$27,198	$30,623	$57,822	$10,011,774
127	$27,115	$30,706	$57,822	$9,981,068
128	$27,032	$30,789	$57,822	$9,950,278
129	$26,949	$30,873	$57,822	$9,919,405
130	$26,865	$30,956	$57,822	$9,888,449
131	$26,781	$31,040	$57,822	$9,857,409
132	$26,697	$31,124	$57,822	$9,826,284

第11年供款共

$693,858

第11年利息

$325,865

第11年共還本金

$367,994

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$26,613	$31,209	$57,822	$9,795,076
134	$26,528	$31,293	$57,822	$9,763,782
135	$26,444	$31,378	$57,822	$9,732,404
136	$26,359	$31,463	$57,822	$9,700,942
137	$26,273	$31,548	$57,822	$9,669,393
138	$26,188	$31,634	$57,822	$9,637,760
139	$26,102	$31,719	$57,822	$9,606,041
140	$26,016	$31,805	$57,822	$9,574,235
141	$25,930	$31,891	$57,822	$9,542,344
142	$25,844	$31,978	$57,822	$9,510,366
143	$25,757	$32,064	$57,822	$9,478,302
144	$25,670	$32,151	$57,822	$9,446,151

第12年供款共

$693,858

第12年利息

$313,725

第12年共還本金

$380,133

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$25,583	$32,238	$57,822	$9,413,913
146	$25,496	$32,325	$57,822	$9,381,587
147	$25,408	$32,413	$57,822	$9,349,174
148	$25,321	$32,501	$57,822	$9,316,674
149	$25,233	$32,589	$57,822	$9,284,085
150	$25,144	$32,677	$57,822	$9,251,408
151	$25,056	$32,766	$57,822	$9,218,642
152	$24,967	$32,854	$57,822	$9,185,788
153	$24,878	$32,943	$57,822	$9,152,844
154	$24,789	$33,033	$57,822	$9,119,812
155	$24,699	$33,122	$57,822	$9,086,690
156	$24,610	$33,212	$57,822	$9,053,478

第13年供款共

$693,858

第13年利息

$301,185

第13年共還本金

$392,673

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$24,520	$33,302	$57,822	$9,020,176
158	$24,430	$33,392	$57,822	$8,986,784
159	$24,339	$33,482	$57,822	$8,953,302
160	$24,249	$33,573	$57,822	$8,919,729
161	$24,158	$33,664	$57,822	$8,886,065
162	$24,066	$33,755	$57,822	$8,852,310
163	$23,975	$33,847	$57,822	$8,818,464
164	$23,883	$33,938	$57,822	$8,784,525
165	$23,791	$34,030	$57,822	$8,750,495
166	$23,699	$34,122	$57,822	$8,716,373
167	$23,607	$34,215	$57,822	$8,682,158
168	$23,514	$34,307	$57,822	$8,647,851

第14年供款共

$693,858

第14年利息

$288,231

第14年共還本金

$405,627

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$23,421	$34,400	$57,822	$8,613,451
170	$23,328	$34,493	$57,822	$8,578,957
171	$23,235	$34,587	$57,822	$8,544,371
172	$23,141	$34,681	$57,822	$8,509,690
173	$23,047	$34,774	$57,822	$8,474,916
174	$22,953	$34,869	$57,822	$8,440,047
175	$22,858	$34,963	$57,822	$8,405,084
176	$22,764	$35,058	$57,822	$8,370,026
177	$22,669	$35,153	$57,822	$8,334,874
178	$22,574	$35,248	$57,822	$8,299,626
179	$22,478	$35,343	$57,822	$8,264,282
180	$22,382	$35,439	$57,822	$8,228,843

第15年供款共

$693,858

第15年利息

$274,850

第15年共還本金

$419,008

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$22,286	$35,535	$57,822	$8,193,308
182	$22,190	$35,631	$57,822	$8,157,677
183	$22,094	$35,728	$57,822	$8,121,949
184	$21,997	$35,825	$57,822	$8,086,125
185	$21,900	$35,922	$57,822	$8,050,203
186	$21,803	$36,019	$57,822	$8,014,184
187	$21,705	$36,116	$57,822	$7,978,068
188	$21,607	$36,214	$57,822	$7,941,853
189	$21,509	$36,312	$57,822	$7,905,541
190	$21,411	$36,411	$57,822	$7,869,130
191	$21,312	$36,509	$57,822	$7,832,621
192	$21,213	$36,608	$57,822	$7,796,013

第16年供款共

$693,858

第16年利息

$261,028

第16年共還本金

$432,830

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$21,114	$36,707	$57,822	$7,759,306
194	$21,015	$36,807	$57,822	$7,722,499
195	$20,915	$36,906	$57,822	$7,685,592
196	$20,815	$37,006	$57,822	$7,648,586
197	$20,715	$37,107	$57,822	$7,611,480
198	$20,614	$37,207	$57,822	$7,574,272
199	$20,514	$37,308	$57,822	$7,536,965
200	$20,413	$37,409	$57,822	$7,499,556
201	$20,311	$37,510	$57,822	$7,462,045
202	$20,210	$37,612	$57,822	$7,424,434
203	$20,108	$37,714	$57,822	$7,386,720
204	$20,006	$37,816	$57,822	$7,348,904

第17年供款共

$693,858

第17年利息

$246,749

第17年共還本金

$447,109

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$19,903	$37,918	$57,822	$7,310,986
206	$19,801	$38,021	$57,822	$7,272,965
207	$19,698	$38,124	$57,822	$7,234,841
208	$19,594	$38,227	$57,822	$7,196,614
209	$19,491	$38,331	$57,822	$7,158,283
210	$19,387	$38,434	$57,822	$7,119,849
211	$19,283	$38,539	$57,822	$7,081,310
212	$19,179	$38,643	$57,822	$7,042,667
213	$19,074	$38,748	$57,822	$7,003,920
214	$18,969	$38,853	$57,822	$6,965,067
215	$18,864	$38,958	$57,822	$6,926,109
216	$18,758	$39,063	$57,822	$6,887,046

第18年供款共

$693,858

第18年利息

$232,000

第18年共還本金

$461,858

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$18,652	$39,169	$57,822	$6,847,877
218	$18,546	$39,275	$57,822	$6,808,602
219	$18,440	$39,382	$57,822	$6,769,220
220	$18,333	$39,488	$57,822	$6,729,732
221	$18,226	$39,595	$57,822	$6,690,137
222	$18,119	$39,702	$57,822	$6,650,434
223	$18,012	$39,810	$57,822	$6,610,624
224	$17,904	$39,918	$57,822	$6,570,707
225	$17,796	$40,026	$57,822	$6,530,681
226	$17,687	$40,134	$57,822	$6,490,547
227	$17,579	$40,243	$57,822	$6,450,304
228	$17,470	$40,352	$57,822	$6,409,952

第19年供款共

$693,858

第19年利息

$216,764

第19年共還本金

$477,094

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$17,360	$40,461	$57,822	$6,369,491
230	$17,251	$40,571	$57,822	$6,328,920
231	$17,141	$40,681	$57,822	$6,288,239
232	$17,031	$40,791	$57,822	$6,247,448
233	$16,920	$40,901	$57,822	$6,206,547
234	$16,809	$41,012	$57,822	$6,165,535
235	$16,698	$41,123	$57,822	$6,124,412
236	$16,587	$41,235	$57,822	$6,083,177
237	$16,475	$41,346	$57,822	$6,041,831
238	$16,363	$41,458	$57,822	$6,000,373
239	$16,251	$41,571	$57,822	$5,958,802
240	$16,138	$41,683	$57,822	$5,917,119

第20年供款共

$693,858

第20年利息

$201,025

第20年共還本金

$492,833

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$16,026	$41,796	$57,822	$5,875,323
242	$15,912	$41,909	$57,822	$5,833,414
243	$15,799	$42,023	$57,822	$5,791,391
244	$15,685	$42,136	$57,822	$5,749,255
245	$15,571	$42,251	$57,822	$5,707,004
246	$15,456	$42,365	$57,822	$5,664,639
247	$15,342	$42,480	$57,822	$5,622,159
248	$15,227	$42,595	$57,822	$5,579,564
249	$15,111	$42,710	$57,822	$5,536,854
250	$14,996	$42,826	$57,822	$5,494,028
251	$14,880	$42,942	$57,822	$5,451,086
252	$14,763	$43,058	$57,822	$5,408,028

第21年供款共

$693,858

第21年利息

$184,767

第21年共還本金

$509,091

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$14,647	$43,175	$57,822	$5,364,853
254	$14,530	$43,292	$57,822	$5,321,562
255	$14,413	$43,409	$57,822	$5,278,153
256	$14,295	$43,527	$57,822	$5,234,626
257	$14,177	$43,644	$57,822	$5,190,982
258	$14,059	$43,763	$57,822	$5,147,219
259	$13,940	$43,881	$57,822	$5,103,338
260	$13,822	$44,000	$57,822	$5,059,338
261	$13,702	$44,119	$57,822	$5,015,219
262	$13,583	$44,239	$57,822	$4,970,980
263	$13,463	$44,358	$57,822	$4,926,622
264	$13,343	$44,479	$57,822	$4,882,143

第22年供款共

$693,858

第22年利息

$167,973

第22年共還本金

$525,885

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$13,222	$44,599	$57,822	$4,837,544
266	$13,102	$44,720	$57,822	$4,792,825
267	$12,981	$44,841	$57,822	$4,747,984
268	$12,859	$44,962	$57,822	$4,703,021
269	$12,737	$45,084	$57,822	$4,657,937
270	$12,615	$45,206	$57,822	$4,612,731
271	$12,493	$45,329	$57,822	$4,567,402
272	$12,370	$45,451	$57,822	$4,521,951
273	$12,247	$45,575	$57,822	$4,476,376
274	$12,124	$45,698	$57,822	$4,430,678
275	$12,000	$45,822	$57,822	$4,384,856
276	$11,876	$45,946	$57,822	$4,338,910

第23年供款共

$693,858

第23年利息

$150,625

第23年共還本金

$543,233

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$11,751	$46,070	$57,822	$4,292,840
278	$11,626	$46,195	$57,822	$4,246,645
279	$11,501	$46,320	$57,822	$4,200,325
280	$11,376	$46,446	$57,822	$4,153,879
281	$11,250	$46,571	$57,822	$4,107,308
282	$11,124	$46,698	$57,822	$4,060,610
283	$10,997	$46,824	$57,822	$4,013,786
284	$10,871	$46,951	$57,822	$3,966,835
285	$10,744	$47,078	$57,822	$3,919,757
286	$10,616	$47,206	$57,822	$3,872,552
287	$10,488	$47,333	$57,822	$3,825,219
288	$10,360	$47,462	$57,822	$3,777,757

第24年供款共

$693,858

第24年利息

$132,705

第24年共還本金

$561,153

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$10,231	$47,590	$57,822	$3,730,167
290	$10,103	$47,719	$57,822	$3,682,448
291	$9,973	$47,848	$57,822	$3,634,600
292	$9,844	$47,978	$57,822	$3,586,622
293	$9,714	$48,108	$57,822	$3,538,514
294	$9,583	$48,238	$57,822	$3,490,276
295	$9,453	$48,369	$57,822	$3,441,908
296	$9,322	$48,500	$57,822	$3,393,408
297	$9,190	$48,631	$57,822	$3,344,777
298	$9,059	$48,763	$57,822	$3,296,014
299	$8,927	$48,895	$57,822	$3,247,119
300	$8,794	$49,027	$57,822	$3,198,092

第25年供款共

$693,858

第25年利息

$114,193

第25年共還本金

$579,665

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$8,661	$49,160	$57,822	$3,148,932
302	$8,528	$49,293	$57,822	$3,099,639
303	$8,395	$49,427	$57,822	$3,050,212
304	$8,261	$49,561	$57,822	$3,000,652
305	$8,127	$49,695	$57,822	$2,950,957
306	$7,992	$49,829	$57,822	$2,901,128
307	$7,857	$49,964	$57,822	$2,851,163
308	$7,722	$50,100	$57,822	$2,801,064
309	$7,586	$50,235	$57,822	$2,750,828
310	$7,450	$50,371	$57,822	$2,700,457
311	$7,314	$50,508	$57,822	$2,649,949
312	$7,177	$50,645	$57,822	$2,599,305

第26年供款共

$693,858

第26年利息

$95,071

第26年共還本金

$598,787

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$7,040	$50,782	$57,822	$2,548,523
314	$6,902	$50,919	$57,822	$2,497,604
315	$6,764	$51,057	$57,822	$2,446,547
316	$6,626	$51,195	$57,822	$2,395,351
317	$6,487	$51,334	$57,822	$2,344,017
318	$6,348	$51,473	$57,822	$2,292,544
319	$6,209	$51,613	$57,822	$2,240,931
320	$6,069	$51,752	$57,822	$2,189,179
321	$5,929	$51,892	$57,822	$2,137,287
322	$5,788	$52,033	$57,822	$2,085,254
323	$5,648	$52,174	$57,822	$2,033,080
324	$5,506	$52,315	$57,822	$1,980,764

第27年供款共

$693,858

第27年利息

$75,318

第27年共還本金

$618,540

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,365	$52,457	$57,822	$1,928,307
326	$5,222	$52,599	$57,822	$1,875,708
327	$5,080	$52,741	$57,822	$1,822,967
328	$4,937	$52,884	$57,822	$1,770,083
329	$4,794	$53,028	$57,822	$1,717,055
330	$4,650	$53,171	$57,822	$1,663,884
331	$4,506	$53,315	$57,822	$1,610,569
332	$4,362	$53,460	$57,822	$1,557,109
333	$4,217	$53,604	$57,822	$1,503,505
334	$4,072	$53,750	$57,822	$1,449,755
335	$3,926	$53,895	$57,822	$1,395,860
336	$3,780	$54,041	$57,822	$1,341,819

第28年供款共

$693,858

第28年利息

$54,913

第28年共還本金

$638,945

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,634	$54,187	$57,822	$1,287,632
338	$3,487	$54,334	$57,822	$1,233,298
339	$3,340	$54,481	$57,822	$1,178,816
340	$3,193	$54,629	$57,822	$1,124,187
341	$3,045	$54,777	$57,822	$1,069,411
342	$2,896	$54,925	$57,822	$1,014,485
343	$2,748	$55,074	$57,822	$959,411
344	$2,598	$55,223	$57,822	$904,188
345	$2,449	$55,373	$57,822	$848,816
346	$2,299	$55,523	$57,822	$793,293
347	$2,149	$55,673	$57,822	$737,620
348	$1,998	$55,824	$57,822	$681,796

第29年供款共

$693,858

第29年利息

$33,835

第29年共還本金

$660,023

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,847	$55,975	$57,822	$625,821
350	$1,695	$56,127	$57,822	$569,695
351	$1,543	$56,279	$57,822	$513,416
352	$1,391	$56,431	$57,822	$456,985
353	$1,238	$56,584	$57,822	$400,401
354	$1,084	$56,737	$57,822	$343,664
355	$931	$56,891	$57,822	$286,773
356	$777	$57,045	$57,822	$229,728
357	$622	$57,199	$57,822	$172,529
358	$467	$57,354	$57,822	$115,175
359	$312	$57,510	$57,822	$57,665
360	$156	$57,665	$57,822	$0

第30年供款共

$693,858

第30年利息

$12,062

第30年共還本金

$681,796

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$15,859,745

免責聲明

筍盤推介

按揭保險費
info