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$16,530,260

每月供款
$59,723

首期

$-5,300,000

總貸款額

$13,300,000

總利息

$8,200,260

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-4,970,000

按月供比率計算

$119,446

置業成本總預算

HK$-4,970,000

首期

$-5,300,000
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

$119,446

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

馬鞍山雅濤居第02座

thumb_up

馬鞍山市中心,高層海景,裝修企理!

實

702 呎

@11,254

建

935 呎

@8,449

real_estate_agent 罕有放盤 hotel_class 樓王

售$790 萬

實

702 呎

@11,254

建

935 呎

@8,449

售$790 萬

real_estate_agent 罕有放盤 hotel_class 樓王

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

馬鞍山聽濤雅苑東南高層977則皇,雅裝即住,歡迎參觀

thumb_up

聽濤雅苑****東南高層977則皇,雅裝即住,歡迎參觀****

實

788 呎

@11,421

建

977 呎

@9,212

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$900 萬

實

788 呎

@11,421

建

977 呎

@9,212

售$900 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

獨家

大埔雲滙第02期第09座

thumb_up

【特色單位】天台2房！

實

466 呎

@16,416

real_estate_agent 罕有放盤 hotel_class 樓王 vpn_key 有匙即睇

售$765 萬

實

466 呎

@16,416

售$765 萬

real_estate_agent 罕有放盤 hotel_class 樓王 vpn_key 有匙即睇

西貢躉場

thumb_up

西貢市中心靚裝地下

建

1,200 呎

@6,567

real_estate_agent 罕有放盤 local_offer 低水筍價

售$788 萬

建

1,200 呎

@6,567

售$788 萬

real_estate_agent 罕有放盤 local_offer 低水筍價

將軍澳新寶城第03座

thumb_up

有裝修內園開揚景

實

575 呎

@14,261

建

774 呎

@10,594

local_fire_department 至HIT

售$820 萬

實

575 呎

@14,261

建

774 呎

@10,594

售$820 萬

local_fire_department 至HIT

西貢大環

thumb_up

大环海景地下

建

700 呎

@11,857

real_estate_agent 罕有放盤

售$830 萬

建

700 呎

@11,857

售$830 萬

real_estate_agent 罕有放盤

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

VR實景

沙田薈蕎 2翼

thumb_up

✳️業主決心換樓❇️有票即成✳️🔥筍爆🔥連花園🌳毛孩🐩🐕‍🦺之家🏡.

實

516 呎

@15,116

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

售$780 萬

實

516 呎

@15,116

售$780 萬

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

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

沙田玖瓏山天瓏閣

thumb_up

沙田玖瓏山天瓏閣

實

654 呎

@13,456

real_estate_agent 罕有放盤

售$880 萬

實

654 呎

@13,456

售$880 萬

real_estate_agent 罕有放盤

旺角金輪大廈

thumb_up

九龍市中心收租回補高罕有放盤

實

841 呎

@9,512

local_fire_department 至HIT

售$800 萬

實

841 呎

@9,512

售$800 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$79,600	$61,166	$50,124	$42,778
1.500	$82,559	$64,179	$53,192	$45,901
2.000	$85,587	$67,282	$56,373	$49,159
2.500	$88,683	$70,477	$59,666	$52,551
3.000	$91,847	$73,761	$63,070	$56,073
3.500	$95,079	$77,135	$66,583	$59,723
4.000	$98,378	$80,595	$70,202	$63,496
4.500	$101,744	$84,142	$73,926	$67,389
5.000	$105,176	$87,774	$77,750	$71,397
5.500	$108,672	$91,489	$81,674	$75,516
6.000	$112,233	$95,285	$85,692	$79,740

每月供款$59,723

年期

30年

貸款金額

$13,300,000

總利息

$8,200,260

總貸款連利息

$21,500,260

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$38,792	$20,931	$59,723	$13,279,069
2	$38,731	$20,992	$59,723	$13,258,076
3	$38,669	$21,054	$59,723	$13,237,023
4	$38,608	$21,115	$59,723	$13,215,908
5	$38,546	$21,177	$59,723	$13,194,731
6	$38,485	$21,238	$59,723	$13,173,493
7	$38,423	$21,300	$59,723	$13,152,193
8	$38,361	$21,362	$59,723	$13,130,830
9	$38,298	$21,425	$59,723	$13,109,406
10	$38,236	$21,487	$59,723	$13,087,919
11	$38,173	$21,550	$59,723	$13,066,369
12	$38,110	$21,613	$59,723	$13,044,756

第1年供款共

$716,675

第1年利息

$461,431

第1年共還本金

$255,244

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$38,047	$21,676	$59,723	$13,023,080
14	$37,984	$21,739	$59,723	$13,001,341
15	$37,921	$21,802	$59,723	$12,979,539
16	$37,857	$21,866	$59,723	$12,957,673
17	$37,793	$21,930	$59,723	$12,935,743
18	$37,729	$21,994	$59,723	$12,913,750
19	$37,665	$22,058	$59,723	$12,891,692
20	$37,601	$22,122	$59,723	$12,869,570
21	$37,536	$22,187	$59,723	$12,847,383
22	$37,472	$22,251	$59,723	$12,825,131
23	$37,407	$22,316	$59,723	$12,802,815
24	$37,342	$22,381	$59,723	$12,780,434

第2年供款共

$716,675

第2年利息

$452,353

第2年共還本金

$264,322

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$37,276	$22,447	$59,723	$12,757,987
26	$37,211	$22,512	$59,723	$12,735,475
27	$37,145	$22,578	$59,723	$12,712,897
28	$37,079	$22,644	$59,723	$12,690,253
29	$37,013	$22,710	$59,723	$12,667,544
30	$36,947	$22,776	$59,723	$12,644,768
31	$36,881	$22,842	$59,723	$12,621,925
32	$36,814	$22,909	$59,723	$12,599,016
33	$36,747	$22,976	$59,723	$12,576,041
34	$36,680	$23,043	$59,723	$12,552,998
35	$36,613	$23,110	$59,723	$12,529,888
36	$36,546	$23,177	$59,723	$12,506,710

第3年供款共

$716,675

第3年利息

$442,952

第3年共還本金

$273,723

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$36,478	$23,245	$59,723	$12,483,465
38	$36,410	$23,313	$59,723	$12,460,152
39	$36,342	$23,381	$59,723	$12,436,772
40	$36,274	$23,449	$59,723	$12,413,323
41	$36,206	$23,517	$59,723	$12,389,805
42	$36,137	$23,586	$59,723	$12,366,219
43	$36,068	$23,655	$59,723	$12,342,564
44	$35,999	$23,724	$59,723	$12,318,841
45	$35,930	$23,793	$59,723	$12,295,048
46	$35,861	$23,862	$59,723	$12,271,185
47	$35,791	$23,932	$59,723	$12,247,253
48	$35,721	$24,002	$59,723	$12,223,251

第4年供款共

$716,675

第4年利息

$433,216

第4年共還本金

$283,459

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$35,651	$24,072	$59,723	$12,199,180
50	$35,581	$24,142	$59,723	$12,175,038
51	$35,511	$24,212	$59,723	$12,150,825
52	$35,440	$24,283	$59,723	$12,126,542
53	$35,369	$24,354	$59,723	$12,102,188
54	$35,298	$24,425	$59,723	$12,077,763
55	$35,227	$24,496	$59,723	$12,053,267
56	$35,155	$24,568	$59,723	$12,028,700
57	$35,084	$24,639	$59,723	$12,004,060
58	$35,012	$24,711	$59,723	$11,979,349
59	$34,940	$24,783	$59,723	$11,954,566
60	$34,867	$24,855	$59,723	$11,929,711

第5年供款共

$716,675

第5年利息

$423,135

第5年共還本金

$293,541

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$34,795	$24,928	$59,723	$11,904,783
62	$34,722	$25,001	$59,723	$11,879,782
63	$34,649	$25,074	$59,723	$11,854,708
64	$34,576	$25,147	$59,723	$11,829,562
65	$34,503	$25,220	$59,723	$11,804,342
66	$34,429	$25,294	$59,723	$11,779,048
67	$34,356	$25,367	$59,723	$11,753,681
68	$34,282	$25,441	$59,723	$11,728,239
69	$34,207	$25,516	$59,723	$11,702,724
70	$34,133	$25,590	$59,723	$11,677,134
71	$34,058	$25,665	$59,723	$11,651,469
72	$33,983	$25,739	$59,723	$11,625,730

第6年供款共

$716,675

第6年利息

$412,694

第6年共還本金

$303,981

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$33,908	$25,815	$59,723	$11,599,915
74	$33,833	$25,890	$59,723	$11,574,025
75	$33,758	$25,965	$59,723	$11,548,060
76	$33,682	$26,041	$59,723	$11,522,019
77	$33,606	$26,117	$59,723	$11,495,902
78	$33,530	$26,193	$59,723	$11,469,708
79	$33,453	$26,270	$59,723	$11,443,439
80	$33,377	$26,346	$59,723	$11,417,093
81	$33,300	$26,423	$59,723	$11,390,669
82	$33,223	$26,500	$59,723	$11,364,169
83	$33,145	$26,577	$59,723	$11,337,592
84	$33,068	$26,655	$59,723	$11,310,937

第7年供款共

$716,675

第7年利息

$401,883

第7年共還本金

$314,793

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$32,990	$26,733	$59,723	$11,284,204
86	$32,912	$26,811	$59,723	$11,257,394
87	$32,834	$26,889	$59,723	$11,230,505
88	$32,756	$26,967	$59,723	$11,203,537
89	$32,677	$27,046	$59,723	$11,176,491
90	$32,598	$27,125	$59,723	$11,149,367
91	$32,519	$27,204	$59,723	$11,122,163
92	$32,440	$27,283	$59,723	$11,094,879
93	$32,360	$27,363	$59,723	$11,067,516
94	$32,280	$27,443	$59,723	$11,040,074
95	$32,200	$27,523	$59,723	$11,012,551
96	$32,120	$27,603	$59,723	$10,984,948

第8年供款共

$716,675

第8年利息

$390,686

第8年共還本金

$325,989

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$32,039	$27,684	$59,723	$10,957,264
98	$31,959	$27,764	$59,723	$10,929,500
99	$31,878	$27,845	$59,723	$10,901,655
100	$31,796	$27,926	$59,723	$10,873,729
101	$31,715	$28,008	$59,723	$10,845,721
102	$31,633	$28,090	$59,723	$10,817,631
103	$31,551	$28,172	$59,723	$10,789,460
104	$31,469	$28,254	$59,723	$10,761,206
105	$31,387	$28,336	$59,723	$10,732,870
106	$31,304	$28,419	$59,723	$10,704,451
107	$31,221	$28,502	$59,723	$10,675,949
108	$31,138	$28,585	$59,723	$10,647,365

第9年供款共

$716,675

第9年利息

$379,092

第9年共還本金

$337,583

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$31,055	$28,668	$59,723	$10,618,696
110	$30,971	$28,752	$59,723	$10,589,945
111	$30,887	$28,836	$59,723	$10,561,109
112	$30,803	$28,920	$59,723	$10,532,189
113	$30,719	$29,004	$59,723	$10,503,185
114	$30,634	$29,089	$59,723	$10,474,097
115	$30,549	$29,173	$59,723	$10,444,923
116	$30,464	$29,259	$59,723	$10,415,665
117	$30,379	$29,344	$59,723	$10,386,321
118	$30,293	$29,430	$59,723	$10,356,891
119	$30,208	$29,515	$59,723	$10,327,376
120	$30,122	$29,601	$59,723	$10,297,774

第10年供款共

$716,675

第10年利息

$367,085

第10年共還本金

$349,590

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$30,035	$29,688	$59,723	$10,268,087
122	$29,949	$29,774	$59,723	$10,238,312
123	$29,862	$29,861	$59,723	$10,208,451
124	$29,775	$29,948	$59,723	$10,178,503
125	$29,687	$30,036	$59,723	$10,148,467
126	$29,600	$30,123	$59,723	$10,118,344
127	$29,512	$30,211	$59,723	$10,088,133
128	$29,424	$30,299	$59,723	$10,057,834
129	$29,335	$30,388	$59,723	$10,027,446
130	$29,247	$30,476	$59,723	$9,996,970
131	$29,158	$30,565	$59,723	$9,966,405
132	$29,069	$30,654	$59,723	$9,935,750

第11年供款共

$716,675

第11年利息

$354,651

第11年共還本金

$362,024

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$28,979	$30,744	$59,723	$9,905,007
134	$28,890	$30,833	$59,723	$9,874,173
135	$28,800	$30,923	$59,723	$9,843,250
136	$28,709	$31,013	$59,723	$9,812,237
137	$28,619	$31,104	$59,723	$9,781,133
138	$28,528	$31,195	$59,723	$9,749,938
139	$28,437	$31,286	$59,723	$9,718,652
140	$28,346	$31,377	$59,723	$9,687,276
141	$28,255	$31,468	$59,723	$9,655,807
142	$28,163	$31,560	$59,723	$9,624,247
143	$28,071	$31,652	$59,723	$9,592,595
144	$27,978	$31,745	$59,723	$9,560,850

第12年供款共

$716,675

第12年利息

$341,775

第12年共還本金

$374,900

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$27,886	$31,837	$59,723	$9,529,013
146	$27,793	$31,930	$59,723	$9,497,083
147	$27,700	$32,023	$59,723	$9,465,060
148	$27,606	$32,117	$59,723	$9,432,943
149	$27,513	$32,210	$59,723	$9,400,733
150	$27,419	$32,304	$59,723	$9,368,429
151	$27,325	$32,398	$59,723	$9,336,031
152	$27,230	$32,493	$59,723	$9,303,538
153	$27,135	$32,588	$59,723	$9,270,950
154	$27,040	$32,683	$59,723	$9,238,268
155	$26,945	$32,778	$59,723	$9,205,490
156	$26,849	$32,874	$59,723	$9,172,616

第13年供款共

$716,675

第13年利息

$328,441

第13年共還本金

$388,234

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$26,753	$32,969	$59,723	$9,139,647
158	$26,657	$33,066	$59,723	$9,106,581
159	$26,561	$33,162	$59,723	$9,073,419
160	$26,464	$33,259	$59,723	$9,040,160
161	$26,367	$33,356	$59,723	$9,006,804
162	$26,270	$33,453	$59,723	$8,973,351
163	$26,172	$33,551	$59,723	$8,939,800
164	$26,074	$33,649	$59,723	$8,906,152
165	$25,976	$33,747	$59,723	$8,872,405
166	$25,878	$33,845	$59,723	$8,838,560
167	$25,779	$33,944	$59,723	$8,804,616
168	$25,680	$34,043	$59,723	$8,770,574

第14年供款共

$716,675

第14年利息

$314,633

第14年共還本金

$402,042

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$25,581	$34,142	$59,723	$8,736,431
170	$25,481	$34,242	$59,723	$8,702,190
171	$25,381	$34,342	$59,723	$8,667,848
172	$25,281	$34,442	$59,723	$8,633,406
173	$25,181	$34,542	$59,723	$8,598,864
174	$25,080	$34,643	$59,723	$8,564,221
175	$24,979	$34,744	$59,723	$8,529,477
176	$24,878	$34,845	$59,723	$8,494,632
177	$24,776	$34,947	$59,723	$8,459,685
178	$24,674	$35,049	$59,723	$8,424,636
179	$24,572	$35,151	$59,723	$8,389,485
180	$24,469	$35,254	$59,723	$8,354,232

第15年供款共

$716,675

第15年利息

$300,333

第15年共還本金

$416,342

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$24,367	$35,356	$59,723	$8,318,875
182	$24,263	$35,460	$59,723	$8,283,416
183	$24,160	$35,563	$59,723	$8,247,853
184	$24,056	$35,667	$59,723	$8,212,186
185	$23,952	$35,771	$59,723	$8,176,415
186	$23,848	$35,875	$59,723	$8,140,540
187	$23,743	$35,980	$59,723	$8,104,560
188	$23,638	$36,085	$59,723	$8,068,476
189	$23,533	$36,190	$59,723	$8,032,286
190	$23,428	$36,295	$59,723	$7,995,990
191	$23,322	$36,401	$59,723	$7,959,589
192	$23,215	$36,507	$59,723	$7,923,082

第16年供款共

$716,675

第16年利息

$285,525

第16年共還本金

$431,150

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$23,109	$36,614	$59,723	$7,886,468
194	$23,002	$36,721	$59,723	$7,849,747
195	$22,895	$36,828	$59,723	$7,812,919
196	$22,788	$36,935	$59,723	$7,775,984
197	$22,680	$37,043	$59,723	$7,738,941
198	$22,572	$37,151	$59,723	$7,701,790
199	$22,464	$37,259	$59,723	$7,664,530
200	$22,355	$37,368	$59,723	$7,627,162
201	$22,246	$37,477	$59,723	$7,589,685
202	$22,137	$37,586	$59,723	$7,552,099
203	$22,027	$37,696	$59,723	$7,514,403
204	$21,917	$37,806	$59,723	$7,476,597

第17年供款共

$716,675

第17年利息

$270,191

第17年共還本金

$446,485

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$21,807	$37,916	$59,723	$7,438,681
206	$21,696	$38,027	$59,723	$7,400,654
207	$21,585	$38,138	$59,723	$7,362,516
208	$21,474	$38,249	$59,723	$7,324,267
209	$21,362	$38,360	$59,723	$7,285,907
210	$21,251	$38,472	$59,723	$7,247,435
211	$21,138	$38,585	$59,723	$7,208,850
212	$21,026	$38,697	$59,723	$7,170,153
213	$20,913	$38,810	$59,723	$7,131,343
214	$20,800	$38,923	$59,723	$7,092,420
215	$20,686	$39,037	$59,723	$7,053,383
216	$20,572	$39,151	$59,723	$7,014,232

第18年供款共

$716,675

第18年利息

$254,311

第18年共還本金

$462,365

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$20,458	$39,265	$59,723	$6,974,968
218	$20,344	$39,379	$59,723	$6,935,588
219	$20,229	$39,494	$59,723	$6,896,094
220	$20,114	$39,609	$59,723	$6,856,485
221	$19,998	$39,725	$59,723	$6,816,760
222	$19,882	$39,841	$59,723	$6,776,919
223	$19,766	$39,957	$59,723	$6,736,962
224	$19,649	$40,073	$59,723	$6,696,889
225	$19,533	$40,190	$59,723	$6,656,698
226	$19,415	$40,308	$59,723	$6,616,391
227	$19,298	$40,425	$59,723	$6,575,966
228	$19,180	$40,543	$59,723	$6,535,423

第19年供款共

$716,675

第19年利息

$237,866

第19年共還本金

$478,810

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$19,062	$40,661	$59,723	$6,494,761
230	$18,943	$40,780	$59,723	$6,453,982
231	$18,824	$40,899	$59,723	$6,413,083
232	$18,705	$41,018	$59,723	$6,372,065
233	$18,585	$41,138	$59,723	$6,330,927
234	$18,465	$41,258	$59,723	$6,289,669
235	$18,345	$41,378	$59,723	$6,248,291
236	$18,224	$41,499	$59,723	$6,206,792
237	$18,103	$41,620	$59,723	$6,165,172
238	$17,982	$41,741	$59,723	$6,123,431
239	$17,860	$41,863	$59,723	$6,081,568
240	$17,738	$41,985	$59,723	$6,039,583

第20年供款共

$716,675

第20年利息

$220,836

第20年共還本金

$495,839

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$17,615	$42,107	$59,723	$5,997,476
242	$17,493	$42,230	$59,723	$5,955,246
243	$17,369	$42,353	$59,723	$5,912,892
244	$17,246	$42,477	$59,723	$5,870,415
245	$17,122	$42,601	$59,723	$5,827,814
246	$16,998	$42,725	$59,723	$5,785,089
247	$16,873	$42,850	$59,723	$5,742,239
248	$16,748	$42,975	$59,723	$5,699,264
249	$16,623	$43,100	$59,723	$5,656,164
250	$16,497	$43,226	$59,723	$5,612,939
251	$16,371	$43,352	$59,723	$5,569,587
252	$16,245	$43,478	$59,723	$5,526,108

第21年供款共

$716,675

第21年利息

$203,200

第21年共還本金

$513,475

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$16,118	$43,605	$59,723	$5,482,503
254	$15,991	$43,732	$59,723	$5,438,771
255	$15,863	$43,860	$59,723	$5,394,911
256	$15,735	$43,988	$59,723	$5,350,923
257	$15,607	$44,116	$59,723	$5,306,807
258	$15,478	$44,245	$59,723	$5,262,562
259	$15,349	$44,374	$59,723	$5,218,189
260	$15,220	$44,503	$59,723	$5,173,685
261	$15,090	$44,633	$59,723	$5,129,052
262	$14,960	$44,763	$59,723	$5,084,289
263	$14,829	$44,894	$59,723	$5,039,395
264	$14,698	$45,025	$59,723	$4,994,371

第22年供款共

$716,675

第22年利息

$184,938

第22年共還本金

$531,738

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$14,567	$45,156	$59,723	$4,949,215
266	$14,435	$45,288	$59,723	$4,903,927
267	$14,303	$45,420	$59,723	$4,858,507
268	$14,171	$45,552	$59,723	$4,812,955
269	$14,038	$45,685	$59,723	$4,767,270
270	$13,905	$45,818	$59,723	$4,721,451
271	$13,771	$45,952	$59,723	$4,675,499
272	$13,637	$46,086	$59,723	$4,629,413
273	$13,502	$46,220	$59,723	$4,583,193
274	$13,368	$46,355	$59,723	$4,536,837
275	$13,232	$46,491	$59,723	$4,490,347
276	$13,097	$46,626	$59,723	$4,443,721

第23年供款共

$716,675

第23年利息

$166,025

第23年共還本金

$550,650

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$12,961	$46,762	$59,723	$4,396,959
278	$12,824	$46,898	$59,723	$4,350,060
279	$12,688	$47,035	$59,723	$4,303,025
280	$12,550	$47,172	$59,723	$4,255,852
281	$12,413	$47,310	$59,723	$4,208,542
282	$12,275	$47,448	$59,723	$4,161,094
283	$12,137	$47,586	$59,723	$4,113,508
284	$11,998	$47,725	$59,723	$4,065,783
285	$11,859	$47,864	$59,723	$4,017,918
286	$11,719	$48,004	$59,723	$3,969,914
287	$11,579	$48,144	$59,723	$3,921,770
288	$11,438	$48,284	$59,723	$3,873,486

第24年供款共

$716,675

第24年利息

$146,440

第24年共還本金

$570,235

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$11,298	$48,425	$59,723	$3,825,061
290	$11,156	$48,567	$59,723	$3,776,494
291	$11,015	$48,708	$59,723	$3,727,786
292	$10,873	$48,850	$59,723	$3,678,936
293	$10,730	$48,993	$59,723	$3,629,943
294	$10,587	$49,136	$59,723	$3,580,807
295	$10,444	$49,279	$59,723	$3,531,528
296	$10,300	$49,423	$59,723	$3,482,106
297	$10,156	$49,567	$59,723	$3,432,539
298	$10,012	$49,711	$59,723	$3,382,828
299	$9,867	$49,856	$59,723	$3,332,971
300	$9,721	$50,002	$59,723	$3,282,969

第25年供款共

$716,675

第25年利息

$126,159

第25年共還本金

$590,516

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$9,575	$50,148	$59,723	$3,232,822
302	$9,429	$50,294	$59,723	$3,182,528
303	$9,282	$50,441	$59,723	$3,132,087
304	$9,135	$50,588	$59,723	$3,081,500
305	$8,988	$50,735	$59,723	$3,030,764
306	$8,840	$50,883	$59,723	$2,979,881
307	$8,691	$51,032	$59,723	$2,928,850
308	$8,542	$51,180	$59,723	$2,877,669
309	$8,393	$51,330	$59,723	$2,826,339
310	$8,243	$51,479	$59,723	$2,774,860
311	$8,093	$51,630	$59,723	$2,723,230
312	$7,943	$51,780	$59,723	$2,671,450

第26年供款共

$716,675

第26年利息

$105,156

第26年共還本金

$611,519

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$7,792	$51,931	$59,723	$2,619,519
314	$7,640	$52,083	$59,723	$2,567,436
315	$7,488	$52,235	$59,723	$2,515,202
316	$7,336	$52,387	$59,723	$2,462,815
317	$7,183	$52,540	$59,723	$2,410,275
318	$7,030	$52,693	$59,723	$2,357,582
319	$6,876	$52,847	$59,723	$2,304,735
320	$6,722	$53,001	$59,723	$2,251,735
321	$6,568	$53,155	$59,723	$2,198,579
322	$6,413	$53,310	$59,723	$2,145,269
323	$6,257	$53,466	$59,723	$2,091,803
324	$6,101	$53,622	$59,723	$2,038,181

第27年供款共

$716,675

第27年利息

$83,406

第27年共還本金

$633,269

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,945	$53,778	$59,723	$1,984,403
326	$5,788	$53,935	$59,723	$1,930,468
327	$5,631	$54,092	$59,723	$1,876,375
328	$5,473	$54,250	$59,723	$1,822,125
329	$5,315	$54,408	$59,723	$1,767,717
330	$5,156	$54,567	$59,723	$1,713,150
331	$4,997	$54,726	$59,723	$1,658,423
332	$4,837	$54,886	$59,723	$1,603,537
333	$4,677	$55,046	$59,723	$1,548,491
334	$4,516	$55,207	$59,723	$1,493,285
335	$4,355	$55,368	$59,723	$1,437,917
336	$4,194	$55,529	$59,723	$1,382,388

第28年供款共

$716,675

第28年利息

$60,883

第28年共還本金

$655,793

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$4,032	$55,691	$59,723	$1,326,697
338	$3,870	$55,853	$59,723	$1,270,844
339	$3,707	$56,016	$59,723	$1,214,828
340	$3,543	$56,180	$59,723	$1,158,648
341	$3,379	$56,344	$59,723	$1,102,304
342	$3,215	$56,508	$59,723	$1,045,797
343	$3,050	$56,673	$59,723	$989,124
344	$2,885	$56,838	$59,723	$932,286
345	$2,719	$57,004	$59,723	$875,282
346	$2,553	$57,170	$59,723	$818,112
347	$2,386	$57,337	$59,723	$760,775
348	$2,219	$57,504	$59,723	$703,271

第29年供款共

$716,675

第29年利息

$37,558

第29年共還本金

$679,117

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,051	$57,672	$59,723	$645,600
350	$1,883	$57,840	$59,723	$587,760
351	$1,714	$58,009	$59,723	$529,751
352	$1,545	$58,178	$59,723	$471,573
353	$1,375	$58,348	$59,723	$413,226
354	$1,205	$58,518	$59,723	$354,708
355	$1,035	$58,688	$59,723	$296,020
356	$863	$58,860	$59,723	$237,160
357	$692	$59,031	$59,723	$178,129
358	$520	$59,203	$59,723	$118,925
359	$347	$59,376	$59,723	$59,549
360	$174	$59,549	$59,723	$0

第30年供款共

$716,675

第30年利息

$13,404

第30年共還本金

$703,271

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$16,530,260

免責聲明

筍盤推介

按揭保險費
info