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$16,554,923

每月供款
$59,903

首期

$-5,340,000

總貸款額

$13,340,000

總利息

$8,224,923

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-5,010,000

按月供比率計算

$119,805

置業成本總預算

HK$-5,010,000

首期

$-5,340,000
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

$119,805

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

馬鞍山聽濤雅苑第08座

thumb_up

高層三房套，鄰近馬鐵有心賣，價錢絕對有傾

實

756 呎

@11,640

建

932 呎

@9,442

local_fire_department 至HIT

售$880 萬

實

756 呎

@11,640

建

932 呎

@9,442

售$880 萬

local_fire_department 至HIT

VR實景

馬鞍山迎海第01期

thumb_up

奇豐精選西南海景特色單位一房半全屋企理裝修

實

586 呎

@14,164

建

725 呎

@11,448

local_fire_department 至HIT real_estate_agent 罕有放盤

售$830 萬

實

586 呎

@14,164

建

725 呎

@11,448

售$830 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

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

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

VR實景

馬鞍山雅濤居第02座

thumb_up

雅濤居池景3房, 全屋企裝, 可約睇

實

702 呎

@10,897

建

935 呎

@8,182

local_fire_department 至HIT

售$765 萬

實

702 呎

@10,897

建

935 呎

@8,182

售$765 萬

local_fire_department 至HIT

馬鞍山翠擁華庭

thumb_up

馬鞍山翠擁華庭免費村巴。室內外泳池

實

702 呎

@10,684

建

905 呎

@8,287

local_fire_department 至HIT

售$750 萬

實

702 呎

@10,684

建

905 呎

@8,287

售$750 萬

local_fire_department 至HIT

沙田富豪花園

thumb_up

享露台開揚景觀🌈🌈　買住大則闊落三房套🏠🏠

實

1,093 呎

@8,051

建

1,498 呎

@5,874

local_fire_department 至HIT

售$880 萬

實

1,093 呎

@8,051

建

1,498 呎

@5,874

售$880 萬

local_fire_department 至HIT

西貢逸瓏園第

thumb_up

**~西貢市中心逸瓏園靚積大積高樓底有露台~**

實

666 呎

@12,733

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

售$848 萬

實

666 呎

@12,733

售$848 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

粉嶺海燕花園第02期

thumb_up

海燕花園第02期地下連花園

實

630 呎

@11,111

local_fire_department 至HIT

售$700 萬

實

630 呎

@11,111

售$700 萬

local_fire_department 至HIT

沙田薈蕎 1翼

thumb_up

大圍薈蕎新樓齡, Shuttle . 圍方

實

413 呎

@18,160

real_estate_agent 罕有放盤

售$750 萬

實

413 呎

@18,160

售$750 萬

real_estate_agent 罕有放盤

馬鞍山泓碧全屋靚裝修,罕有底座內園全池景,蝕讓出售,歡迎參觀,絕對實盤

thumb_up

泓碧***全屋靚裝修,罕有底座內園全池景,蝕讓出售,歡迎參觀,絕對實盤***

實

477 呎

@16,143

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$770 萬

實

477 呎

@16,143

售$770 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

沙田薈蕎

thumb_up

"城中綠土"覆式1房1士多房+253呎私人花園

實

507 呎

@17,751

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$900 萬

實

507 呎

@17,751

售$900 萬

local_fire_department 至HIT 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	$79,839	$61,350	$50,275	$42,907
1.500	$82,807	$64,372	$53,352	$46,039
2.000	$85,844	$67,485	$56,542	$49,307
2.500	$88,950	$70,689	$59,845	$52,709
3.000	$92,124	$73,983	$63,260	$56,242
3.500	$95,365	$77,367	$66,783	$59,903
4.000	$98,674	$80,838	$70,413	$63,687
4.500	$102,050	$84,395	$74,148	$67,592
5.000	$105,492	$88,038	$77,984	$71,612
5.500	$108,999	$91,764	$81,919	$75,743
6.000	$112,571	$95,572	$85,950	$79,980

每月供款$59,903

年期

30年

貸款金額

$13,340,000

總利息

$8,224,923

總貸款連利息

$21,564,923

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$38,908	$20,994	$59,903	$13,319,006
2	$38,847	$21,055	$59,903	$13,297,950
3	$38,786	$21,117	$59,903	$13,276,833
4	$38,724	$21,178	$59,903	$13,255,655
5	$38,662	$21,240	$59,903	$13,234,415
6	$38,600	$21,302	$59,903	$13,213,113
7	$38,538	$21,364	$59,903	$13,191,748
8	$38,476	$21,427	$59,903	$13,170,322
9	$38,413	$21,489	$59,903	$13,148,832
10	$38,351	$21,552	$59,903	$13,127,281
11	$38,288	$21,615	$59,903	$13,105,666
12	$38,225	$21,678	$59,903	$13,083,988

第1年供款共

$718,831

第1年利息

$462,819

第1年共還本金

$256,012

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$38,162	$21,741	$59,903	$13,062,247
14	$38,098	$21,804	$59,903	$13,040,443
15	$38,035	$21,868	$59,903	$13,018,575
16	$37,971	$21,932	$59,903	$12,996,643
17	$37,907	$21,996	$59,903	$12,974,648
18	$37,843	$22,060	$59,903	$12,952,588
19	$37,778	$22,124	$59,903	$12,930,464
20	$37,714	$22,189	$59,903	$12,908,275
21	$37,649	$22,253	$59,903	$12,886,022
22	$37,584	$22,318	$59,903	$12,863,703
23	$37,519	$22,383	$59,903	$12,841,320
24	$37,454	$22,449	$59,903	$12,818,871

第2年供款共

$718,831

第2年利息

$453,714

第2年共還本金

$265,117

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$37,388	$22,514	$59,903	$12,796,357
26	$37,323	$22,580	$59,903	$12,773,777
27	$37,257	$22,646	$59,903	$12,751,131
28	$37,191	$22,712	$59,903	$12,728,420
29	$37,125	$22,778	$59,903	$12,705,642
30	$37,058	$22,844	$59,903	$12,682,797
31	$36,991	$22,911	$59,903	$12,659,886
32	$36,925	$22,978	$59,903	$12,636,908
33	$36,858	$23,045	$59,903	$12,613,863
34	$36,790	$23,112	$59,903	$12,590,751
35	$36,723	$23,180	$59,903	$12,567,572
36	$36,655	$23,247	$59,903	$12,544,324

第3年供款共

$718,831

第3年利息

$444,284

第3年共還本金

$274,547

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$36,588	$23,315	$59,903	$12,521,010
38	$36,520	$23,383	$59,903	$12,497,627
39	$36,451	$23,451	$59,903	$12,474,175
40	$36,383	$23,520	$59,903	$12,450,656
41	$36,314	$23,588	$59,903	$12,427,068
42	$36,246	$23,657	$59,903	$12,403,411
43	$36,177	$23,726	$59,903	$12,379,685
44	$36,107	$23,795	$59,903	$12,355,890
45	$36,038	$23,865	$59,903	$12,332,025
46	$35,968	$23,934	$59,903	$12,308,091
47	$35,899	$24,004	$59,903	$12,284,087
48	$35,829	$24,074	$59,903	$12,260,013

第4年供款共

$718,831

第4年利息

$434,519

第4年共還本金

$284,311

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$35,758	$24,144	$59,903	$12,235,869
50	$35,688	$24,215	$59,903	$12,211,654
51	$35,617	$24,285	$59,903	$12,187,369
52	$35,546	$24,356	$59,903	$12,163,013
53	$35,475	$24,427	$59,903	$12,138,586
54	$35,404	$24,498	$59,903	$12,114,087
55	$35,333	$24,570	$59,903	$12,089,518
56	$35,261	$24,641	$59,903	$12,064,876
57	$35,189	$24,713	$59,903	$12,040,163
58	$35,117	$24,785	$59,903	$12,015,377
59	$35,045	$24,858	$59,903	$11,990,520
60	$34,972	$24,930	$59,903	$11,965,589

第5年供款共

$718,831

第5年利息

$424,407

第5年共還本金

$294,424

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$34,900	$25,003	$59,903	$11,940,587
62	$34,827	$25,076	$59,903	$11,915,511
63	$34,754	$25,149	$59,903	$11,890,362
64	$34,680	$25,222	$59,903	$11,865,139
65	$34,607	$25,296	$59,903	$11,839,843
66	$34,533	$25,370	$59,903	$11,814,474
67	$34,459	$25,444	$59,903	$11,789,030
68	$34,385	$25,518	$59,903	$11,763,512
69	$34,310	$25,592	$59,903	$11,737,920
70	$34,236	$25,667	$59,903	$11,712,253
71	$34,161	$25,742	$59,903	$11,686,511
72	$34,086	$25,817	$59,903	$11,660,694

第6年供款共

$718,831

第6年利息

$413,935

第6年共還本金

$304,895

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$34,010	$25,892	$59,903	$11,634,802
74	$33,935	$25,968	$59,903	$11,608,834
75	$33,859	$26,043	$59,903	$11,582,791
76	$33,783	$26,119	$59,903	$11,556,671
77	$33,707	$26,196	$59,903	$11,530,476
78	$33,631	$26,272	$59,903	$11,504,204
79	$33,554	$26,349	$59,903	$11,477,855
80	$33,477	$26,425	$59,903	$11,451,430
81	$33,400	$26,503	$59,903	$11,424,927
82	$33,323	$26,580	$59,903	$11,398,347
83	$33,245	$26,657	$59,903	$11,371,690
84	$33,167	$26,735	$59,903	$11,344,955

第7年供款共

$718,831

第7年利息

$403,091

第7年共還本金

$315,739

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$33,089	$26,813	$59,903	$11,318,142
86	$33,011	$26,891	$59,903	$11,291,250
87	$32,933	$26,970	$59,903	$11,264,281
88	$32,854	$27,048	$59,903	$11,237,232
89	$32,775	$27,127	$59,903	$11,210,105
90	$32,696	$27,206	$59,903	$11,182,898
91	$32,617	$27,286	$59,903	$11,155,613
92	$32,537	$27,365	$59,903	$11,128,247
93	$32,457	$27,445	$59,903	$11,100,802
94	$32,377	$27,525	$59,903	$11,073,277
95	$32,297	$27,606	$59,903	$11,045,671
96	$32,217	$27,686	$59,903	$11,017,985

第8年供款共

$718,831

第8年利息

$391,861

第8年共還本金

$326,969

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$32,136	$27,767	$59,903	$10,990,219
98	$32,055	$27,848	$59,903	$10,962,371
99	$31,974	$27,929	$59,903	$10,934,442
100	$31,892	$28,010	$59,903	$10,906,431
101	$31,810	$28,092	$59,903	$10,878,339
102	$31,728	$28,174	$59,903	$10,850,165
103	$31,646	$28,256	$59,903	$10,821,909
104	$31,564	$28,339	$59,903	$10,793,570
105	$31,481	$28,421	$59,903	$10,765,149
106	$31,398	$28,504	$59,903	$10,736,645
107	$31,315	$28,587	$59,903	$10,708,057
108	$31,232	$28,671	$59,903	$10,679,387

第9年供款共

$718,831

第9年利息

$380,232

第9年共還本金

$338,599

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$31,148	$28,754	$59,903	$10,650,632
110	$31,064	$28,838	$59,903	$10,621,794
111	$30,980	$28,922	$59,903	$10,592,872
112	$30,896	$29,007	$59,903	$10,563,865
113	$30,811	$29,091	$59,903	$10,534,774
114	$30,726	$29,176	$59,903	$10,505,598
115	$30,641	$29,261	$59,903	$10,476,337
116	$30,556	$29,347	$59,903	$10,446,990
117	$30,470	$29,432	$59,903	$10,417,558
118	$30,385	$29,518	$59,903	$10,388,040
119	$30,298	$29,604	$59,903	$10,358,436
120	$30,212	$29,690	$59,903	$10,328,745

第10年供款共

$718,831

第10年利息

$368,189

第10年共還本金

$350,642

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$30,126	$29,777	$59,903	$10,298,968
122	$30,039	$29,864	$59,903	$10,269,104
123	$29,952	$29,951	$59,903	$10,239,153
124	$29,864	$30,038	$59,903	$10,209,115
125	$29,777	$30,126	$59,903	$10,178,989
126	$29,689	$30,214	$59,903	$10,148,775
127	$29,601	$30,302	$59,903	$10,118,473
128	$29,512	$30,390	$59,903	$10,088,083
129	$29,424	$30,479	$59,903	$10,057,604
130	$29,335	$30,568	$59,903	$10,027,036
131	$29,246	$30,657	$59,903	$9,996,379
132	$29,156	$30,746	$59,903	$9,965,632

第11年供款共

$718,831

第11年利息

$355,718

第11年共還本金

$363,113

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$29,066	$30,836	$59,903	$9,934,796
134	$28,976	$30,926	$59,903	$9,903,870
135	$28,886	$31,016	$59,903	$9,872,854
136	$28,796	$31,107	$59,903	$9,841,747
137	$28,705	$31,197	$59,903	$9,810,550
138	$28,614	$31,288	$59,903	$9,779,261
139	$28,523	$31,380	$59,903	$9,747,881
140	$28,431	$31,471	$59,903	$9,716,410
141	$28,340	$31,563	$59,903	$9,684,847
142	$28,247	$31,655	$59,903	$9,653,192
143	$28,155	$31,747	$59,903	$9,621,445
144	$28,063	$31,840	$59,903	$9,589,605

第12年供款共

$718,831

第12年利息

$342,803

第12年共還本金

$376,028

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$27,970	$31,933	$59,903	$9,557,672
146	$27,877	$32,026	$59,903	$9,525,646
147	$27,783	$32,119	$59,903	$9,493,526
148	$27,689	$32,213	$59,903	$9,461,313
149	$27,595	$32,307	$59,903	$9,429,006
150	$27,501	$32,401	$59,903	$9,396,605
151	$27,407	$32,496	$59,903	$9,364,109
152	$27,312	$32,591	$59,903	$9,331,519
153	$27,217	$32,686	$59,903	$9,298,833
154	$27,122	$32,781	$59,903	$9,266,052
155	$27,026	$32,877	$59,903	$9,233,175
156	$26,930	$32,972	$59,903	$9,200,203

第13年供款共

$718,831

第13年利息

$329,429

第13年共還本金

$389,402

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$26,834	$33,069	$59,903	$9,167,134
158	$26,737	$33,165	$59,903	$9,133,969
159	$26,641	$33,262	$59,903	$9,100,707
160	$26,544	$33,359	$59,903	$9,067,349
161	$26,446	$33,456	$59,903	$9,033,892
162	$26,349	$33,554	$59,903	$9,000,339
163	$26,251	$33,652	$59,903	$8,966,687
164	$26,153	$33,750	$59,903	$8,932,937
165	$26,054	$33,848	$59,903	$8,899,089
166	$25,956	$33,947	$59,903	$8,865,142
167	$25,857	$34,046	$59,903	$8,831,096
168	$25,757	$34,145	$59,903	$8,796,951

第14年供款共

$718,831

第14年利息

$315,579

第14年共還本金

$403,252

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$25,658	$34,245	$59,903	$8,762,706
170	$25,558	$34,345	$59,903	$8,728,362
171	$25,458	$34,445	$59,903	$8,693,917
172	$25,357	$34,545	$59,903	$8,659,372
173	$25,257	$34,646	$59,903	$8,624,726
174	$25,155	$34,747	$59,903	$8,589,978
175	$25,054	$34,848	$59,903	$8,555,130
176	$24,952	$34,950	$59,903	$8,520,180
177	$24,851	$35,052	$59,903	$8,485,128
178	$24,748	$35,154	$59,903	$8,449,974
179	$24,646	$35,257	$59,903	$8,414,717
180	$24,543	$35,360	$59,903	$8,379,357

第15年供款共

$718,831

第15年利息

$301,237

第15年共還本金

$417,594

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$24,440	$35,463	$59,903	$8,343,894
182	$24,336	$35,566	$59,903	$8,308,328
183	$24,233	$35,670	$59,903	$8,272,658
184	$24,129	$35,774	$59,903	$8,236,884
185	$24,024	$35,878	$59,903	$8,201,006
186	$23,920	$35,983	$59,903	$8,165,023
187	$23,815	$36,088	$59,903	$8,128,935
188	$23,709	$36,193	$59,903	$8,092,742
189	$23,604	$36,299	$59,903	$8,056,443
190	$23,498	$36,405	$59,903	$8,020,039
191	$23,392	$36,511	$59,903	$7,983,528
192	$23,285	$36,617	$59,903	$7,946,911

第16年供款共

$718,831

第16年利息

$286,384

第16年共還本金

$432,447

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$23,178	$36,724	$59,903	$7,910,186
194	$23,071	$36,831	$59,903	$7,873,355
195	$22,964	$36,939	$59,903	$7,836,417
196	$22,856	$37,046	$59,903	$7,799,370
197	$22,748	$37,154	$59,903	$7,762,216
198	$22,640	$37,263	$59,903	$7,724,953
199	$22,531	$37,371	$59,903	$7,687,582
200	$22,422	$37,480	$59,903	$7,650,101
201	$22,313	$37,590	$59,903	$7,612,511
202	$22,203	$37,699	$59,903	$7,574,812
203	$22,093	$37,809	$59,903	$7,537,003
204	$21,983	$37,920	$59,903	$7,499,083

第17年供款共

$718,831

第17年利息

$271,003

第17年共還本金

$447,827

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$21,872	$38,030	$59,903	$7,461,053
206	$21,761	$38,141	$59,903	$7,422,912
207	$21,650	$38,252	$59,903	$7,384,659
208	$21,539	$38,364	$59,903	$7,346,295
209	$21,427	$38,476	$59,903	$7,307,819
210	$21,314	$38,588	$59,903	$7,269,231
211	$21,202	$38,701	$59,903	$7,230,531
212	$21,089	$38,814	$59,903	$7,191,717
213	$20,976	$38,927	$59,903	$7,152,790
214	$20,862	$39,040	$59,903	$7,113,750
215	$20,748	$39,154	$59,903	$7,074,596
216	$20,634	$39,268	$59,903	$7,035,328

第18年供款共

$718,831

第18年利息

$255,075

第18年共還本金

$463,755

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$20,520	$39,383	$59,903	$6,995,945
218	$20,405	$39,498	$59,903	$6,956,447
219	$20,290	$39,613	$59,903	$6,916,834
220	$20,174	$39,728	$59,903	$6,877,106
221	$20,058	$39,844	$59,903	$6,837,261
222	$19,942	$39,961	$59,903	$6,797,301
223	$19,825	$40,077	$59,903	$6,757,224
224	$19,709	$40,194	$59,903	$6,717,030
225	$19,591	$40,311	$59,903	$6,676,719
226	$19,474	$40,429	$59,903	$6,636,290
227	$19,356	$40,547	$59,903	$6,595,743
228	$19,238	$40,665	$59,903	$6,555,078

第19年供款共

$718,831

第19年利息

$238,581

第19年共還本金

$480,250

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$19,119	$40,784	$59,903	$6,514,295
230	$19,000	$40,903	$59,903	$6,473,392
231	$18,881	$41,022	$59,903	$6,432,370
232	$18,761	$41,141	$59,903	$6,391,229
233	$18,641	$41,261	$59,903	$6,349,967
234	$18,521	$41,382	$59,903	$6,308,585
235	$18,400	$41,503	$59,903	$6,267,083
236	$18,279	$41,624	$59,903	$6,225,459
237	$18,158	$41,745	$59,903	$6,183,714
238	$18,036	$41,867	$59,903	$6,141,848
239	$17,914	$41,989	$59,903	$6,099,859
240	$17,791	$42,111	$59,903	$6,057,747

第20年供款共

$718,831

第20年利息

$221,500

第20年共還本金

$497,331

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$17,668	$42,234	$59,903	$6,015,513
242	$17,545	$42,357	$59,903	$5,973,156
243	$17,422	$42,481	$59,903	$5,930,675
244	$17,298	$42,605	$59,903	$5,888,070
245	$17,174	$42,729	$59,903	$5,845,341
246	$17,049	$42,854	$59,903	$5,802,488
247	$16,924	$42,979	$59,903	$5,759,509
248	$16,799	$43,104	$59,903	$5,716,405
249	$16,673	$43,230	$59,903	$5,673,175
250	$16,547	$43,356	$59,903	$5,629,820
251	$16,420	$43,482	$59,903	$5,586,337
252	$16,293	$43,609	$59,903	$5,542,728

第21年供款共

$718,831

第21年利息

$203,812

第21年共還本金

$515,019

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$16,166	$43,736	$59,903	$5,498,992
254	$16,039	$43,864	$59,903	$5,455,128
255	$15,911	$43,992	$59,903	$5,411,136
256	$15,782	$44,120	$59,903	$5,367,016
257	$15,654	$44,249	$59,903	$5,322,768
258	$15,525	$44,378	$59,903	$5,278,390
259	$15,395	$44,507	$59,903	$5,233,882
260	$15,265	$44,637	$59,903	$5,189,245
261	$15,135	$44,767	$59,903	$5,144,478
262	$15,005	$44,898	$59,903	$5,099,580
263	$14,874	$45,029	$59,903	$5,054,552
264	$14,742	$45,160	$59,903	$5,009,391

第22年供款共

$718,831

第22年利息

$185,494

第22年共還本金

$533,337

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$14,611	$45,292	$59,903	$4,964,100
266	$14,479	$45,424	$59,903	$4,918,676
267	$14,346	$45,556	$59,903	$4,873,119
268	$14,213	$45,689	$59,903	$4,827,430
269	$14,080	$45,823	$59,903	$4,781,607
270	$13,946	$45,956	$59,903	$4,735,651
271	$13,812	$46,090	$59,903	$4,689,561
272	$13,678	$46,225	$59,903	$4,643,336
273	$13,543	$46,359	$59,903	$4,596,977
274	$13,408	$46,495	$59,903	$4,550,482
275	$13,272	$46,630	$59,903	$4,503,852
276	$13,136	$46,766	$59,903	$4,457,085

第23年供款共

$718,831

第23年利息

$166,525

第23年共還本金

$552,306

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$13,000	$46,903	$59,903	$4,410,183
278	$12,863	$47,040	$59,903	$4,363,143
279	$12,726	$47,177	$59,903	$4,315,966
280	$12,588	$47,314	$59,903	$4,268,652
281	$12,450	$47,452	$59,903	$4,221,200
282	$12,312	$47,591	$59,903	$4,173,609
283	$12,173	$47,730	$59,903	$4,125,879
284	$12,034	$47,869	$59,903	$4,078,011
285	$11,894	$48,008	$59,903	$4,030,002
286	$11,754	$48,148	$59,903	$3,981,854
287	$11,614	$48,289	$59,903	$3,933,565
288	$11,473	$48,430	$59,903	$3,885,135

第24年供款共

$718,831

第24年利息

$146,881

第24年共還本金

$571,950

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$11,332	$48,571	$59,903	$3,836,565
290	$11,190	$48,713	$59,903	$3,787,852
291	$11,048	$48,855	$59,903	$3,738,997
292	$10,905	$48,997	$59,903	$3,690,000
293	$10,763	$49,140	$59,903	$3,640,860
294	$10,619	$49,283	$59,903	$3,591,577
295	$10,475	$49,427	$59,903	$3,542,150
296	$10,331	$49,571	$59,903	$3,492,578
297	$10,187	$49,716	$59,903	$3,442,862
298	$10,042	$49,861	$59,903	$3,393,002
299	$9,896	$50,006	$59,903	$3,342,995
300	$9,750	$50,152	$59,903	$3,292,843

第25年供款共

$718,831

第25年利息

$126,538

第25年共還本金

$592,292

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$9,604	$50,298	$59,903	$3,242,545
302	$9,457	$50,445	$59,903	$3,192,099
303	$9,310	$50,592	$59,903	$3,141,507
304	$9,163	$50,740	$59,903	$3,090,767
305	$9,015	$50,888	$59,903	$3,039,880
306	$8,866	$51,036	$59,903	$2,988,843
307	$8,717	$51,185	$59,903	$2,937,658
308	$8,568	$51,334	$59,903	$2,886,324
309	$8,418	$51,484	$59,903	$2,834,840
310	$8,268	$51,634	$59,903	$2,783,205
311	$8,118	$51,785	$59,903	$2,731,421
312	$7,967	$51,936	$59,903	$2,679,485

第26年供款共

$718,831

第26年利息

$105,472

第26年共還本金

$613,358

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$7,815	$52,087	$59,903	$2,627,397
314	$7,663	$52,239	$59,903	$2,575,158
315	$7,511	$52,392	$59,903	$2,522,766
316	$7,358	$52,544	$59,903	$2,470,222
317	$7,205	$52,698	$59,903	$2,417,524
318	$7,051	$52,851	$59,903	$2,364,673
319	$6,897	$53,006	$59,903	$2,311,667
320	$6,742	$53,160	$59,903	$2,258,507
321	$6,587	$53,315	$59,903	$2,205,191
322	$6,432	$53,471	$59,903	$2,151,721
323	$6,276	$53,627	$59,903	$2,098,094
324	$6,119	$53,783	$59,903	$2,044,311

第27年供款共

$718,831

第27年利息

$83,657

第27年共還本金

$635,174

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,963	$53,940	$59,903	$1,990,371
326	$5,805	$54,097	$59,903	$1,936,274
327	$5,647	$54,255	$59,903	$1,882,019
328	$5,489	$54,413	$59,903	$1,827,605
329	$5,331	$54,572	$59,903	$1,773,033
330	$5,171	$54,731	$59,903	$1,718,302
331	$5,012	$54,891	$59,903	$1,663,411
332	$4,852	$55,051	$59,903	$1,608,360
333	$4,691	$55,212	$59,903	$1,553,149
334	$4,530	$55,373	$59,903	$1,497,776
335	$4,369	$55,534	$59,903	$1,442,242
336	$4,207	$55,696	$59,903	$1,386,546

第28年供款共

$718,831

第28年利息

$61,066

第28年共還本金

$657,765

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$4,044	$55,858	$59,903	$1,330,688
338	$3,881	$56,021	$59,903	$1,274,666
339	$3,718	$56,185	$59,903	$1,218,481
340	$3,554	$56,349	$59,903	$1,162,133
341	$3,390	$56,513	$59,903	$1,105,620
342	$3,225	$56,678	$59,903	$1,048,942
343	$3,059	$56,843	$59,903	$992,099
344	$2,894	$57,009	$59,903	$935,090
345	$2,727	$57,175	$59,903	$877,915
346	$2,561	$57,342	$59,903	$820,573
347	$2,393	$57,509	$59,903	$763,063
348	$2,226	$57,677	$59,903	$705,386

第29年供款共

$718,831

第29年利息

$37,671

第29年共還本金

$681,160

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,057	$57,845	$59,903	$647,541
350	$1,889	$58,014	$59,903	$589,527
351	$1,719	$58,183	$59,903	$531,344
352	$1,550	$58,353	$59,903	$472,991
353	$1,380	$58,523	$59,903	$414,468
354	$1,209	$58,694	$59,903	$355,775
355	$1,038	$58,865	$59,903	$296,910
356	$866	$59,037	$59,903	$237,873
357	$694	$59,209	$59,903	$178,664
358	$521	$59,381	$59,903	$119,283
359	$348	$59,555	$59,903	$59,728
360	$174	$59,728	$59,903	$0

第30年供款共

$718,831

第30年利息

$13,444

第30年共還本金

$705,386

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$16,554,923

免責聲明

筍盤推介

按揭保險費
info