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$16,591,916

每月供款
$60,172

首期

$-5,400,000

總貸款額

$13,400,000

總利息

$8,261,916

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-5,070,000

按月供比率計算

$120,344

置業成本總預算

HK$-5,070,000

首期

$-5,400,000
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

$120,344

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07座

thumb_up

靚裝高層海景三房套平賣

實

733 呎

@12,005

建

906 呎

@9,713

local_fire_department 至HIT

售$880 萬

實

733 呎

@12,005

建

906 呎

@9,713

售$880 萬

local_fire_department 至HIT

粉嶺瑞柏園第06座

thumb_up

*換樓精選*可租可售*連車位*

實

725 呎

@11,034

建

825 呎

@9,697

real_estate_agent 罕有放盤

售$800 萬

實

725 呎

@11,034

建

825 呎

@9,697

售$800 萬

real_estate_agent 罕有放盤

西貢逸瓏園第05座

thumb_up

逸瓏園

實

566 呎

@13,781

local_fire_department 至HIT

售$780 萬

實

566 呎

@13,781

售$780 萬

local_fire_department 至HIT

沙田田園閣

thumb_up

新淨廚廁舒適　優質向東闊落三房套🏠🏠　

實

633 呎

@11,532

建

846 呎

@8,629

local_fire_department 至HIT real_estate_agent 罕有放盤

售$730 萬

實

633 呎

@11,532

建

846 呎

@8,629

售$730 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

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

VR實景

粉嶺牽晴間第12座

thumb_up

孟母三遷，業主割愛賣樓【世紀21奇豐獨家代理】

實

714 呎

@12,185

建

978 呎

@8,896

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$870 萬

實

714 呎

@12,185

建

978 呎

@8,896

售$870 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

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

沙田玖瓏山

thumb_up

玖瓏山**罕有2房梗廚**91校網

實

663 呎

@12,066

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

售$800 萬

實

663 呎

@12,066

售$800 萬

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

馬鞍山銀湖天峰第02座

thumb_up

銀湖天峰2房+工人房古典內園池景

實

604 呎

@14,901

建

792 呎

@11,364

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 verified 首置必買

售$900 萬

實

604 呎

@14,901

建

792 呎

@11,364

售$900 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 verified 首置必買

馬鞍山聽濤雅苑第03座

thumb_up

聽濤三房

實

733 呎

@11,460

建

906 呎

@9,272

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

售$840 萬

實

733 呎

@11,460

建

906 呎

@9,272

售$840 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

馬鞍山迎海第03期星灣御第16座

thumb_up

北水九運,全海景,豪華靚裝,歡迎約看

實

546 呎

@15,751

real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

售$860 萬

實

546 呎

@15,751

售$860 萬

real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

沙田碧濤花園

thumb_up

碧濤花園**前排海景配靚裝**3房1套

實

842 呎

@10,095

建

1,190 呎

@7,143

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

售$850 萬

實

842 呎

@10,095

建

1,190 呎

@7,143

售$850 萬

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$80,198	$61,626	$50,501	$43,100
1.500	$83,180	$64,661	$53,591	$46,246
2.000	$86,230	$67,788	$56,796	$49,529
2.500	$89,350	$71,007	$60,115	$52,946
3.000	$92,538	$74,316	$63,544	$56,495
3.500	$95,794	$77,715	$67,084	$60,172
4.000	$99,118	$81,201	$70,730	$63,974
4.500	$102,509	$84,775	$74,482	$67,896
5.000	$105,966	$88,434	$78,335	$71,934
5.500	$109,489	$92,177	$82,288	$76,084
6.000	$113,077	$96,002	$86,336	$80,340

每月供款$60,172

年期

30年

貸款金額

$13,400,000

總利息

$8,261,916

總貸款連利息

$21,661,916

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$39,083	$21,089	$60,172	$13,378,911
2	$39,022	$21,150	$60,172	$13,357,761
3	$38,960	$21,212	$60,172	$13,336,549
4	$38,898	$21,274	$60,172	$13,315,276
5	$38,836	$21,336	$60,172	$13,293,940
6	$38,774	$21,398	$60,172	$13,272,542
7	$38,712	$21,460	$60,172	$13,251,081
8	$38,649	$21,523	$60,172	$13,229,558
9	$38,586	$21,586	$60,172	$13,207,973
10	$38,523	$21,649	$60,172	$13,186,324
11	$38,460	$21,712	$60,172	$13,164,612
12	$38,397	$21,775	$60,172	$13,142,837

第1年供款共

$722,064

第1年利息

$464,901

第1年共還本金

$257,163

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$38,333	$21,839	$60,172	$13,120,998
14	$38,270	$21,902	$60,172	$13,099,096
15	$38,206	$21,966	$60,172	$13,077,129
16	$38,142	$22,030	$60,172	$13,055,099
17	$38,077	$22,095	$60,172	$13,033,004
18	$38,013	$22,159	$60,172	$13,010,845
19	$37,948	$22,224	$60,172	$12,988,622
20	$37,883	$22,289	$60,172	$12,966,333
21	$37,818	$22,354	$60,172	$12,943,980
22	$37,753	$22,419	$60,172	$12,921,561
23	$37,688	$22,484	$60,172	$12,899,077
24	$37,622	$22,550	$60,172	$12,876,527

第2年供款共

$722,064

第2年利息

$455,754

第2年共還本金

$266,310

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$37,557	$22,615	$60,172	$12,853,912
26	$37,491	$22,681	$60,172	$12,831,230
27	$37,424	$22,748	$60,172	$12,808,483
28	$37,358	$22,814	$60,172	$12,785,669
29	$37,292	$22,880	$60,172	$12,762,788
30	$37,225	$22,947	$60,172	$12,739,841
31	$37,158	$23,014	$60,172	$12,716,827
32	$37,091	$23,081	$60,172	$12,693,746
33	$37,023	$23,149	$60,172	$12,670,597
34	$36,956	$23,216	$60,172	$12,647,381
35	$36,888	$23,284	$60,172	$12,624,097
36	$36,820	$23,352	$60,172	$12,600,746

第3年供款共

$722,064

第3年利息

$446,282

第3年共還本金

$275,781

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$36,752	$23,420	$60,172	$12,577,326
38	$36,684	$23,488	$60,172	$12,553,838
39	$36,615	$23,557	$60,172	$12,530,281
40	$36,547	$23,625	$60,172	$12,506,656
41	$36,478	$23,694	$60,172	$12,482,962
42	$36,409	$23,763	$60,172	$12,459,198
43	$36,339	$23,833	$60,172	$12,435,366
44	$36,270	$23,902	$60,172	$12,411,463
45	$36,200	$23,972	$60,172	$12,387,491
46	$36,130	$24,042	$60,172	$12,363,450
47	$36,060	$24,112	$60,172	$12,339,338
48	$35,990	$24,182	$60,172	$12,315,156

第4年供款共

$722,064

第4年利息

$436,474

第4年共還本金

$285,590

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$35,919	$24,253	$60,172	$12,290,903
50	$35,848	$24,324	$60,172	$12,266,579
51	$35,778	$24,394	$60,172	$12,242,185
52	$35,706	$24,466	$60,172	$12,217,719
53	$35,635	$24,537	$60,172	$12,193,182
54	$35,563	$24,609	$60,172	$12,168,574
55	$35,492	$24,680	$60,172	$12,143,893
56	$35,420	$24,752	$60,172	$12,119,141
57	$35,347	$24,824	$60,172	$12,094,316
58	$35,275	$24,897	$60,172	$12,069,420
59	$35,202	$24,970	$60,172	$12,044,450
60	$35,130	$25,042	$60,172	$12,019,408

第5年供款共

$722,064

第5年利息

$426,316

第5年共還本金

$295,748

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$35,057	$25,115	$60,172	$11,994,292
62	$34,983	$25,189	$60,172	$11,969,104
63	$34,910	$25,262	$60,172	$11,943,842
64	$34,836	$25,336	$60,172	$11,918,506
65	$34,762	$25,410	$60,172	$11,893,096
66	$34,688	$25,484	$60,172	$11,867,612
67	$34,614	$25,558	$60,172	$11,842,054
68	$34,539	$25,633	$60,172	$11,816,422
69	$34,465	$25,707	$60,172	$11,790,714
70	$34,390	$25,782	$60,172	$11,764,932
71	$34,314	$25,858	$60,172	$11,739,074
72	$34,239	$25,933	$60,172	$11,713,141

第6年供款共

$722,064

第6年利息

$415,797

第6年共還本金

$306,267

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$34,163	$26,009	$60,172	$11,687,132
74	$34,087	$26,085	$60,172	$11,661,048
75	$34,011	$26,161	$60,172	$11,634,887
76	$33,935	$26,237	$60,172	$11,608,650
77	$33,859	$26,313	$60,172	$11,582,337
78	$33,782	$26,390	$60,172	$11,555,947
79	$33,705	$26,467	$60,172	$11,529,480
80	$33,628	$26,544	$60,172	$11,502,935
81	$33,550	$26,622	$60,172	$11,476,314
82	$33,473	$26,699	$60,172	$11,449,614
83	$33,395	$26,777	$60,172	$11,422,837
84	$33,317	$26,855	$60,172	$11,395,982

第7年供款共

$722,064

第7年利息

$404,904

第7年共還本金

$317,160

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$33,238	$26,934	$60,172	$11,369,048
86	$33,160	$27,012	$60,172	$11,342,036
87	$33,081	$27,091	$60,172	$11,314,945
88	$33,002	$27,170	$60,172	$11,287,774
89	$32,923	$27,249	$60,172	$11,260,525
90	$32,843	$27,329	$60,172	$11,233,196
91	$32,763	$27,408	$60,172	$11,205,788
92	$32,684	$27,488	$60,172	$11,178,299
93	$32,603	$27,569	$60,172	$11,150,731
94	$32,523	$27,649	$60,172	$11,123,082
95	$32,442	$27,730	$60,172	$11,095,352
96	$32,361	$27,811	$60,172	$11,067,542

第8年供款共

$722,064

第8年利息

$393,624

第8年共還本金

$328,440

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$32,280	$27,892	$60,172	$11,039,650
98	$32,199	$27,973	$60,172	$11,011,677
99	$32,117	$28,055	$60,172	$10,983,622
100	$32,036	$28,136	$60,172	$10,955,486
101	$31,954	$28,218	$60,172	$10,927,267
102	$31,871	$28,301	$60,172	$10,898,967
103	$31,789	$28,383	$60,172	$10,870,583
104	$31,706	$28,466	$60,172	$10,842,117
105	$31,623	$28,549	$60,172	$10,813,568
106	$31,540	$28,632	$60,172	$10,784,936
107	$31,456	$28,716	$60,172	$10,756,220
108	$31,372	$28,800	$60,172	$10,727,420

第9年供款共

$722,064

第9年利息

$381,942

第9年共還本金

$340,122

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$31,288	$28,884	$60,172	$10,698,536
110	$31,204	$28,968	$60,172	$10,669,568
111	$31,120	$29,052	$60,172	$10,640,516
112	$31,035	$29,137	$60,172	$10,611,379
113	$30,950	$29,222	$60,172	$10,582,157
114	$30,865	$29,307	$60,172	$10,552,849
115	$30,779	$29,393	$60,172	$10,523,456
116	$30,693	$29,479	$60,172	$10,493,978
117	$30,607	$29,565	$60,172	$10,464,413
118	$30,521	$29,651	$60,172	$10,434,763
119	$30,435	$29,737	$60,172	$10,405,025
120	$30,348	$29,824	$60,172	$10,375,201

第10年供款共

$722,064

第10年利息

$369,845

第10年共還本金

$352,219

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$30,261	$29,911	$60,172	$10,345,290
122	$30,174	$29,998	$60,172	$10,315,292
123	$30,086	$30,086	$60,172	$10,285,206
124	$29,999	$30,173	$60,172	$10,255,033
125	$29,911	$30,261	$60,172	$10,224,771
126	$29,822	$30,350	$60,172	$10,194,422
127	$29,734	$30,438	$60,172	$10,163,983
128	$29,645	$30,527	$60,172	$10,133,456
129	$29,556	$30,616	$60,172	$10,102,840
130	$29,467	$30,705	$60,172	$10,072,135
131	$29,377	$30,795	$60,172	$10,041,340
132	$29,287	$30,885	$60,172	$10,010,455

第11年供款共

$722,064

第11年利息

$357,318

第11年共還本金

$364,746

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$29,197	$30,975	$60,172	$9,979,480
134	$29,107	$31,065	$60,172	$9,948,415
135	$29,016	$31,156	$60,172	$9,917,259
136	$28,925	$31,247	$60,172	$9,886,013
137	$28,834	$31,338	$60,172	$9,854,675
138	$28,743	$31,429	$60,172	$9,823,246
139	$28,651	$31,521	$60,172	$9,791,725
140	$28,559	$31,613	$60,172	$9,760,112
141	$28,467	$31,705	$60,172	$9,728,407
142	$28,375	$31,797	$60,172	$9,696,610
143	$28,282	$31,890	$60,172	$9,664,720
144	$28,189	$31,983	$60,172	$9,632,736

第12年供款共

$722,064

第12年利息

$344,345

第12年共還本金

$377,719

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$28,095	$32,077	$60,172	$9,600,660
146	$28,002	$32,170	$60,172	$9,568,490
147	$27,908	$32,264	$60,172	$9,536,226
148	$27,814	$32,358	$60,172	$9,503,868
149	$27,720	$32,452	$60,172	$9,471,416
150	$27,625	$32,547	$60,172	$9,438,868
151	$27,530	$32,642	$60,172	$9,406,227
152	$27,435	$32,737	$60,172	$9,373,489
153	$27,339	$32,833	$60,172	$9,340,657
154	$27,244	$32,928	$60,172	$9,307,728
155	$27,148	$33,024	$60,172	$9,274,704
156	$27,051	$33,121	$60,172	$9,241,583

第13年供款共

$722,064

第13年利息

$330,911

第13年共還本金

$391,153

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$26,955	$33,217	$60,172	$9,208,366
158	$26,858	$33,314	$60,172	$9,175,051
159	$26,761	$33,411	$60,172	$9,141,640
160	$26,663	$33,509	$60,172	$9,108,131
161	$26,565	$33,607	$60,172	$9,074,525
162	$26,467	$33,705	$60,172	$9,040,820
163	$26,369	$33,803	$60,172	$9,007,017
164	$26,270	$33,902	$60,172	$8,973,115
165	$26,172	$34,000	$60,172	$8,939,115
166	$26,072	$34,100	$60,172	$8,905,016
167	$25,973	$34,199	$60,172	$8,870,816
168	$25,873	$34,299	$60,172	$8,836,518

第14年供款共

$722,064

第14年利息

$316,998

第14年共還本金

$405,065

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$25,773	$34,399	$60,172	$8,802,119
170	$25,673	$34,499	$60,172	$8,767,620
171	$25,572	$34,600	$60,172	$8,733,020
172	$25,471	$34,701	$60,172	$8,698,319
173	$25,370	$34,802	$60,172	$8,663,517
174	$25,269	$34,903	$60,172	$8,628,614
175	$25,167	$35,005	$60,172	$8,593,609
176	$25,065	$35,107	$60,172	$8,558,502
177	$24,962	$35,210	$60,172	$8,523,292
178	$24,860	$35,312	$60,172	$8,487,979
179	$24,757	$35,415	$60,172	$8,452,564
180	$24,653	$35,519	$60,172	$8,417,045

第15年供款共

$722,064

第15年利息

$302,592

第15年共還本金

$419,472

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$24,550	$35,622	$60,172	$8,381,423
182	$24,446	$35,726	$60,172	$8,345,697
183	$24,342	$35,830	$60,172	$8,309,867
184	$24,237	$35,935	$60,172	$8,273,932
185	$24,132	$36,040	$60,172	$8,237,892
186	$24,027	$36,145	$60,172	$8,201,747
187	$23,922	$36,250	$60,172	$8,165,497
188	$23,816	$36,356	$60,172	$8,129,141
189	$23,710	$36,462	$60,172	$8,092,679
190	$23,604	$36,568	$60,172	$8,056,111
191	$23,497	$36,675	$60,172	$8,019,436
192	$23,390	$36,782	$60,172	$7,982,654

第16年供款共

$722,064

第16年利息

$287,672

第16年共還本金

$434,392

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$23,283	$36,889	$60,172	$7,945,765
194	$23,175	$36,997	$60,172	$7,908,768
195	$23,067	$37,105	$60,172	$7,871,663
196	$22,959	$37,213	$60,172	$7,834,450
197	$22,850	$37,322	$60,172	$7,797,128
198	$22,742	$37,430	$60,172	$7,759,698
199	$22,632	$37,540	$60,172	$7,722,159
200	$22,523	$37,649	$60,172	$7,684,510
201	$22,413	$37,759	$60,172	$7,646,751
202	$22,303	$37,869	$60,172	$7,608,882
203	$22,193	$37,979	$60,172	$7,570,902
204	$22,082	$38,090	$60,172	$7,532,812

第17年供款共

$722,064

第17年利息

$272,222

第17年共還本金

$449,842

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$21,971	$38,201	$60,172	$7,494,611
206	$21,859	$38,313	$60,172	$7,456,298
207	$21,748	$38,424	$60,172	$7,417,874
208	$21,635	$38,537	$60,172	$7,379,337
209	$21,523	$38,649	$60,172	$7,340,688
210	$21,410	$38,762	$60,172	$7,301,927
211	$21,297	$38,875	$60,172	$7,263,052
212	$21,184	$38,988	$60,172	$7,224,064
213	$21,070	$39,102	$60,172	$7,184,962
214	$20,956	$39,216	$60,172	$7,145,746
215	$20,842	$39,330	$60,172	$7,106,416
216	$20,727	$39,445	$60,172	$7,066,971

第18年供款共

$722,064

第18年利息

$256,223

第18年共還本金

$465,841

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$20,612	$39,560	$60,172	$7,027,411
218	$20,497	$39,675	$60,172	$6,987,736
219	$20,381	$39,791	$60,172	$6,947,944
220	$20,265	$39,907	$60,172	$6,908,037
221	$20,148	$40,024	$60,172	$6,868,014
222	$20,032	$40,140	$60,172	$6,827,874
223	$19,915	$40,257	$60,172	$6,787,616
224	$19,797	$40,375	$60,172	$6,747,241
225	$19,679	$40,493	$60,172	$6,706,749
226	$19,561	$40,611	$60,172	$6,666,138
227	$19,443	$40,729	$60,172	$6,625,409
228	$19,324	$40,848	$60,172	$6,584,561

第19年供款共

$722,064

第19年利息

$239,654

第19年共還本金

$482,410

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$19,205	$40,967	$60,172	$6,543,594
230	$19,085	$41,087	$60,172	$6,502,508
231	$18,966	$41,206	$60,172	$6,461,301
232	$18,845	$41,327	$60,172	$6,419,975
233	$18,725	$41,447	$60,172	$6,378,528
234	$18,604	$41,568	$60,172	$6,336,960
235	$18,483	$41,689	$60,172	$6,295,271
236	$18,361	$41,811	$60,172	$6,253,460
237	$18,239	$41,933	$60,172	$6,211,527
238	$18,117	$42,055	$60,172	$6,169,472
239	$17,994	$42,178	$60,172	$6,127,294
240	$17,871	$42,301	$60,172	$6,084,994

第20年供款共

$722,064

第20年利息

$222,496

第20年共還本金

$499,568

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$17,748	$42,424	$60,172	$6,042,570
242	$17,624	$42,548	$60,172	$6,000,022
243	$17,500	$42,672	$60,172	$5,957,350
244	$17,376	$42,796	$60,172	$5,914,553
245	$17,251	$42,921	$60,172	$5,871,632
246	$17,126	$43,046	$60,172	$5,828,586
247	$17,000	$43,172	$60,172	$5,785,414
248	$16,874	$43,298	$60,172	$5,742,116
249	$16,748	$43,424	$60,172	$5,698,692
250	$16,621	$43,551	$60,172	$5,655,141
251	$16,494	$43,678	$60,172	$5,611,463
252	$16,367	$43,805	$60,172	$5,567,658

第21年供款共

$722,064

第21年利息

$204,728

第21年共還本金

$517,336

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$16,239	$43,933	$60,172	$5,523,725
254	$16,111	$44,061	$60,172	$5,479,664
255	$15,982	$44,190	$60,172	$5,435,474
256	$15,853	$44,319	$60,172	$5,391,156
257	$15,724	$44,448	$60,172	$5,346,708
258	$15,595	$44,577	$60,172	$5,302,131
259	$15,465	$44,707	$60,172	$5,257,423
260	$15,334	$44,838	$60,172	$5,212,585
261	$15,203	$44,969	$60,172	$5,167,617
262	$15,072	$45,100	$60,172	$5,122,517
263	$14,941	$45,231	$60,172	$5,077,286
264	$14,809	$45,363	$60,172	$5,031,922

第22年供款共

$722,064

第22年利息

$186,328

第22年共還本金

$535,736

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$14,676	$45,496	$60,172	$4,986,427
266	$14,544	$45,628	$60,172	$4,940,799
267	$14,411	$45,761	$60,172	$4,895,037
268	$14,277	$45,895	$60,172	$4,849,142
269	$14,143	$46,029	$60,172	$4,803,114
270	$14,009	$46,163	$60,172	$4,756,951
271	$13,874	$46,298	$60,172	$4,710,653
272	$13,739	$46,433	$60,172	$4,664,221
273	$13,604	$46,568	$60,172	$4,617,653
274	$13,468	$46,704	$60,172	$4,570,949
275	$13,332	$46,840	$60,172	$4,524,109
276	$13,195	$46,977	$60,172	$4,477,132

第23年供款共

$722,064

第23年利息

$167,274

第23年共還本金

$554,790

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$13,058	$47,114	$60,172	$4,430,019
278	$12,921	$47,251	$60,172	$4,382,767
279	$12,783	$47,389	$60,172	$4,335,379
280	$12,645	$47,527	$60,172	$4,287,851
281	$12,506	$47,666	$60,172	$4,240,186
282	$12,367	$47,805	$60,172	$4,192,381
283	$12,228	$47,944	$60,172	$4,144,437
284	$12,088	$48,084	$60,172	$4,096,353
285	$11,948	$48,224	$60,172	$4,048,128
286	$11,807	$48,365	$60,172	$3,999,763
287	$11,666	$48,506	$60,172	$3,951,257
288	$11,525	$48,647	$60,172	$3,902,610

第24年供款共

$722,064

第24年利息

$147,541

第24年共還本金

$574,522

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$11,383	$48,789	$60,172	$3,853,820
290	$11,240	$48,932	$60,172	$3,804,889
291	$11,098	$49,074	$60,172	$3,755,814
292	$10,954	$49,218	$60,172	$3,706,597
293	$10,811	$49,361	$60,172	$3,657,236
294	$10,667	$49,505	$60,172	$3,607,731
295	$10,523	$49,649	$60,172	$3,558,081
296	$10,378	$49,794	$60,172	$3,508,287
297	$10,233	$49,939	$60,172	$3,458,348
298	$10,087	$50,085	$60,172	$3,408,262
299	$9,941	$50,231	$60,172	$3,358,031
300	$9,794	$50,378	$60,172	$3,307,653

第25年供款共

$722,064

第25年利息

$127,107

第25年共還本金

$594,956

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$9,647	$50,525	$60,172	$3,257,129
302	$9,500	$50,672	$60,172	$3,206,457
303	$9,352	$50,820	$60,172	$3,155,637
304	$9,204	$50,968	$60,172	$3,104,669
305	$9,055	$51,117	$60,172	$3,053,552
306	$8,906	$51,266	$60,172	$3,002,286
307	$8,757	$51,415	$60,172	$2,950,871
308	$8,607	$51,565	$60,172	$2,899,306
309	$8,456	$51,716	$60,172	$2,847,590
310	$8,305	$51,867	$60,172	$2,795,724
311	$8,154	$52,018	$60,172	$2,743,706
312	$8,002	$52,170	$60,172	$2,691,536

第26年供款共

$722,064

第26年利息

$105,947

第26年共還本金

$616,117

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$7,850	$52,322	$60,172	$2,639,215
314	$7,698	$52,474	$60,172	$2,586,740
315	$7,545	$52,627	$60,172	$2,534,113
316	$7,391	$52,781	$60,172	$2,481,332
317	$7,237	$52,935	$60,172	$2,428,397
318	$7,083	$53,089	$60,172	$2,375,308
319	$6,928	$53,244	$60,172	$2,322,064
320	$6,773	$53,399	$60,172	$2,268,665
321	$6,617	$53,555	$60,172	$2,215,110
322	$6,461	$53,711	$60,172	$2,161,399
323	$6,304	$53,868	$60,172	$2,107,531
324	$6,147	$54,025	$60,172	$2,053,506

第27年供款共

$722,064

第27年利息

$84,033

第27年共還本金

$638,031

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,989	$54,183	$60,172	$1,999,323
326	$5,831	$54,341	$60,172	$1,944,982
327	$5,673	$54,499	$60,172	$1,890,483
328	$5,514	$54,658	$60,172	$1,835,825
329	$5,354	$54,817	$60,172	$1,781,008
330	$5,195	$54,977	$60,172	$1,726,030
331	$5,034	$55,138	$60,172	$1,670,893
332	$4,873	$55,299	$60,172	$1,615,594
333	$4,712	$55,460	$60,172	$1,560,134
334	$4,550	$55,622	$60,172	$1,504,513
335	$4,388	$55,784	$60,172	$1,448,729
336	$4,225	$55,947	$60,172	$1,392,782

第28年供款共

$722,064

第28年利息

$61,340

第28年共還本金

$660,723

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$4,062	$56,110	$60,172	$1,336,673
338	$3,899	$56,273	$60,172	$1,280,399
339	$3,734	$56,437	$60,172	$1,223,962
340	$3,570	$56,602	$60,172	$1,167,360
341	$3,405	$56,767	$60,172	$1,110,592
342	$3,239	$56,933	$60,172	$1,053,660
343	$3,073	$57,099	$60,172	$996,561
344	$2,907	$57,265	$60,172	$939,296
345	$2,740	$57,432	$60,172	$881,863
346	$2,572	$57,600	$60,172	$824,263
347	$2,404	$57,768	$60,172	$766,495
348	$2,236	$57,936	$60,172	$708,559

第29年供款共

$722,064

第29年利息

$37,841

第29年共還本金

$684,223

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,067	$58,105	$60,172	$650,454
350	$1,897	$58,275	$60,172	$592,179
351	$1,727	$58,445	$60,172	$533,734
352	$1,557	$58,615	$60,172	$475,119
353	$1,386	$58,786	$60,172	$416,333
354	$1,214	$58,958	$60,172	$357,375
355	$1,042	$59,130	$60,172	$298,245
356	$870	$59,302	$60,172	$238,943
357	$697	$59,475	$60,172	$179,468
358	$523	$59,649	$60,172	$119,820
359	$349	$59,823	$60,172	$59,997
360	$175	$59,997	$60,172	$0

第30年供款共

$722,064

第30年利息

$13,505

第30年共還本金

$708,559

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$16,591,916

免責聲明

筍盤推介

按揭保險費
info