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$17,341,654

每月供款
$65,633

首期

$-6,616,000

總貸款額

$14,616,000

總利息

$9,011,654

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-6,286,000

按月供比率計算

$131,265

置業成本總預算

HK$-6,286,000

首期

$-6,616,000
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

$131,265

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

獨家

KOL實拍 VR實景

馬鞍山新港城 L座

thumb_up

四期荀盤, 市場難求, 還價即成

實

618 呎

@12,265

建

830 呎

@9,133

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇

售$758 萬

實

618 呎

@12,265

建

830 呎

@9,133

售$758 萬

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇

VR實景

沙田翠湖花園

thumb_up

罕有河景3房放售

實

694 呎

@11,643

建

862 呎

@9,374

local_fire_department 至HIT

售$808 萬

實

694 呎

@11,643

建

862 呎

@9,374

售$808 萬

local_fire_department 至HIT

將軍澳日出康城第05A期 MALIBU 第03B座

thumb_up

大2房梗廚有齊山景海景球場景

實

541 呎

@14,787

local_fire_department 至HIT real_estate_agent 罕有放盤

售$800 萬

實

541 呎

@14,787

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山海典灣第05座

thumb_up

罕有放盤

實

561 呎

@14,260

建

756 呎

@10,582

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

售$800 萬

實

561 呎

@14,260

建

756 呎

@10,582

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

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

馬鞍山海柏花園第03座

thumb_up

馬鞍山海柏花園上蓋物業

實

567 呎

@15,344

建

757 呎

@11,493

local_fire_department 至HIT

售$870 萬

實

567 呎

@15,344

建

757 呎

@11,493

售$870 萬

local_fire_department 至HIT

VR實景

馬鞍山雅典居第07座

thumb_up

3房2廳+套房, 高層海景, 開揚, 有匙可睇

實

727 呎

@11,829

建

901 呎

@9,545

vpn_key 有匙即睇

售$860 萬

實

727 呎

@11,829

建

901 呎

@9,545

售$860 萬

vpn_key 有匙即睇

VR實景

沙田沙田第一城第01期第12座

thumb_up

*特別靚側＊環境幽靜＊東南高層三房＊自住一流＊

實

504 呎

@14,286

建

594 呎

@12,121

hotel_class 樓王 verified 首置必買

售$720 萬

實

504 呎

@14,286

建

594 呎

@12,121

售$720 萬

hotel_class 樓王 verified 首置必買

馬鞍山觀瀾雅軒第05座

thumb_up

馬鞍山觀澖雅軒兩房新做廁廚 (有租約可交吉實客可約睇)

實

601 呎

@12,479

建

815 呎

@9,202

local_fire_department 至HIT price_change 蝕讓盤

售$750 萬

實

601 呎

@12,479

建

815 呎

@9,202

售$750 萬

local_fire_department 至HIT price_change 蝕讓盤

馬鞍山泓碧第H19-H20座

thumb_up

兩房環境清幽

實

485 呎

@14,433

local_fire_department 至HIT

售$700 萬

實

485 呎

@14,433

售$700 萬

local_fire_department 至HIT

沙田沙田第一城

thumb_up

罕有3房企理必睇

實

478 呎

@14,644

建

605 呎

@11,570

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

售$700 萬

實

478 呎

@14,644

建

605 呎

@11,570

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

利率	15年	20年	25年	30年
1.000	$87,476	$67,218	$55,084	$47,011
1.500	$90,728	$70,529	$58,455	$50,443
2.000	$94,055	$73,940	$61,951	$54,024
2.500	$97,458	$77,451	$65,570	$57,751
3.000	$100,935	$81,060	$69,311	$61,622
3.500	$104,487	$84,767	$73,171	$65,632
4.000	$108,113	$88,570	$77,149	$69,779
4.500	$111,811	$92,468	$81,240	$74,057
5.000	$115,582	$96,459	$85,444	$78,462
5.500	$119,425	$100,542	$89,755	$82,988
6.000	$123,338	$104,714	$94,171	$87,630

每月供款$65,633

年期

30年

貸款金額

$14,616,000

總利息

$9,011,654

總貸款連利息

$23,627,654

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$42,630	$23,002	$65,632	$14,592,998
2	$42,563	$23,069	$65,632	$14,569,928
3	$42,496	$23,137	$65,632	$14,546,791
4	$42,428	$23,204	$65,632	$14,523,587
5	$42,360	$23,272	$65,632	$14,500,315
6	$42,293	$23,340	$65,632	$14,476,975
7	$42,225	$23,408	$65,632	$14,453,568
8	$42,156	$23,476	$65,632	$14,430,092
9	$42,088	$23,545	$65,632	$14,406,547
10	$42,019	$23,613	$65,632	$14,382,934
11	$41,950	$23,682	$65,632	$14,359,251
12	$41,881	$23,751	$65,632	$14,335,500

第1年供款共

$787,588

第1年利息

$507,089

第1年共還本金

$280,500

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$41,812	$23,820	$65,632	$14,311,680
14	$41,742	$23,890	$65,632	$14,287,790
15	$41,673	$23,960	$65,632	$14,263,830
16	$41,603	$24,030	$65,632	$14,239,801
17	$41,533	$24,100	$65,632	$14,215,701
18	$41,462	$24,170	$65,632	$14,191,531
19	$41,392	$24,240	$65,632	$14,167,291
20	$41,321	$24,311	$65,632	$14,142,980
21	$41,250	$24,382	$65,632	$14,118,598
22	$41,179	$24,453	$65,632	$14,094,144
23	$41,108	$24,524	$65,632	$14,069,620
24	$41,036	$24,596	$65,632	$14,045,024

第2年供款共

$787,588

第2年利息

$497,112

第2年共還本金

$290,476

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$40,965	$24,668	$65,632	$14,020,356
26	$40,893	$24,740	$65,632	$13,995,617
27	$40,821	$24,812	$65,632	$13,970,805
28	$40,748	$24,884	$65,632	$13,945,921
29	$40,676	$24,957	$65,632	$13,920,964
30	$40,603	$25,030	$65,632	$13,895,934
31	$40,530	$25,103	$65,632	$13,870,832
32	$40,457	$25,176	$65,632	$13,845,656
33	$40,383	$25,249	$65,632	$13,820,407
34	$40,310	$25,323	$65,632	$13,795,084
35	$40,236	$25,397	$65,632	$13,769,687
36	$40,162	$25,471	$65,632	$13,744,216

第3年供款共

$787,588

第3年利息

$486,781

第3年共還本金

$300,808

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$40,087	$25,545	$65,632	$13,718,671
38	$40,013	$25,620	$65,632	$13,693,052
39	$39,938	$25,694	$65,632	$13,667,357
40	$39,863	$25,769	$65,632	$13,641,588
41	$39,788	$25,844	$65,632	$13,615,744
42	$39,713	$25,920	$65,632	$13,589,824
43	$39,637	$25,995	$65,632	$13,563,829
44	$39,561	$26,071	$65,632	$13,537,757
45	$39,485	$26,147	$65,632	$13,511,610
46	$39,409	$26,224	$65,632	$13,485,387
47	$39,332	$26,300	$65,632	$13,459,087
48	$39,256	$26,377	$65,632	$13,432,710

第4年供款共

$787,588

第4年利息

$476,082

第4年共還本金

$311,506

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$39,179	$26,454	$65,632	$13,406,256
50	$39,102	$26,531	$65,632	$13,379,725
51	$39,024	$26,608	$65,632	$13,353,117
52	$38,947	$26,686	$65,632	$13,326,432
53	$38,869	$26,764	$65,632	$13,299,668
54	$38,791	$26,842	$65,632	$13,272,826
55	$38,712	$26,920	$65,632	$13,245,906
56	$38,634	$26,998	$65,632	$13,218,908
57	$38,555	$27,077	$65,632	$13,191,831
58	$38,476	$27,156	$65,632	$13,164,674
59	$38,397	$27,235	$65,632	$13,137,439
60	$38,318	$27,315	$65,632	$13,110,124

第5年供款共

$787,588

第5年利息

$465,003

第5年共還本金

$322,586

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$38,238	$27,395	$65,632	$13,082,730
62	$38,158	$27,474	$65,632	$13,055,255
63	$38,078	$27,555	$65,632	$13,027,701
64	$37,997	$27,635	$65,632	$13,000,066
65	$37,917	$27,716	$65,632	$12,972,350
66	$37,836	$27,796	$65,632	$12,944,554
67	$37,755	$27,877	$65,632	$12,916,676
68	$37,674	$27,959	$65,632	$12,888,718
69	$37,592	$28,040	$65,632	$12,860,677
70	$37,510	$28,122	$65,632	$12,832,555
71	$37,428	$28,204	$65,632	$12,804,351
72	$37,346	$28,286	$65,632	$12,776,065

第6年供款共

$787,588

第6年利息

$453,529

第6年共還本金

$334,059

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$37,264	$28,369	$65,632	$12,747,696
74	$37,181	$28,452	$65,632	$12,719,245
75	$37,098	$28,535	$65,632	$12,690,710
76	$37,015	$28,618	$65,632	$12,662,092
77	$36,931	$28,701	$65,632	$12,633,391
78	$36,847	$28,785	$65,632	$12,604,606
79	$36,763	$28,869	$65,632	$12,575,737
80	$36,679	$28,953	$65,632	$12,546,784
81	$36,595	$29,038	$65,632	$12,517,746
82	$36,510	$29,122	$65,632	$12,488,624
83	$36,425	$29,207	$65,632	$12,459,417
84	$36,340	$29,292	$65,632	$12,430,124

第7年供款共

$787,588

第7年利息

$441,648

第7年共還本金

$345,941

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$36,255	$29,378	$65,632	$12,400,747
86	$36,169	$29,464	$65,632	$12,371,283
87	$36,083	$29,549	$65,632	$12,341,734
88	$35,997	$29,636	$65,632	$12,312,098
89	$35,910	$29,722	$65,632	$12,282,376
90	$35,824	$29,809	$65,632	$12,252,567
91	$35,737	$29,896	$65,632	$12,222,671
92	$35,649	$29,983	$65,632	$12,192,688
93	$35,562	$30,070	$65,632	$12,162,618
94	$35,474	$30,158	$65,632	$12,132,460
95	$35,386	$30,246	$65,632	$12,102,214
96	$35,298	$30,334	$65,632	$12,071,880

第8年供款共

$787,588

第8年利息

$429,344

第8年共還本金

$358,245

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$35,210	$30,423	$65,632	$12,041,457
98	$35,121	$30,511	$65,632	$12,010,945
99	$35,032	$30,600	$65,632	$11,980,345
100	$34,943	$30,690	$65,632	$11,949,655
101	$34,853	$30,779	$65,632	$11,918,876
102	$34,763	$30,869	$65,632	$11,888,007
103	$34,673	$30,959	$65,632	$11,857,048
104	$34,583	$31,049	$65,632	$11,825,999
105	$34,492	$31,140	$65,632	$11,794,859
106	$34,402	$31,231	$65,632	$11,763,628
107	$34,311	$31,322	$65,632	$11,732,306
108	$34,219	$31,413	$65,632	$11,700,893

第9年供款共

$787,588

第9年利息

$416,602

第9年共還本金

$370,986

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$34,128	$31,505	$65,632	$11,669,389
110	$34,036	$31,597	$65,632	$11,637,792
111	$33,944	$31,689	$65,632	$11,606,103
112	$33,851	$31,781	$65,632	$11,574,322
113	$33,758	$31,874	$65,632	$11,542,448
114	$33,665	$31,967	$65,632	$11,510,481
115	$33,572	$32,060	$65,632	$11,478,421
116	$33,479	$32,154	$65,632	$11,446,267
117	$33,385	$32,247	$65,632	$11,414,020
118	$33,291	$32,341	$65,632	$11,381,678
119	$33,197	$32,436	$65,632	$11,349,243
120	$33,102	$32,530	$65,632	$11,316,712

第10年供款共

$787,588

第10年利息

$403,407

第10年共還本金

$384,181

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$33,007	$32,625	$65,632	$11,284,087
122	$32,912	$32,720	$65,632	$11,251,366
123	$32,816	$32,816	$65,632	$11,218,550
124	$32,721	$32,912	$65,632	$11,185,639
125	$32,625	$33,008	$65,632	$11,152,631
126	$32,529	$33,104	$65,632	$11,119,527
127	$32,432	$33,200	$65,632	$11,086,327
128	$32,335	$33,297	$65,632	$11,053,030
129	$32,238	$33,394	$65,632	$11,019,635
130	$32,141	$33,492	$65,632	$10,986,144
131	$32,043	$33,589	$65,632	$10,952,554
132	$31,945	$33,687	$65,632	$10,918,867

第11年供款共

$787,588

第11年利息

$389,743

第11年共還本金

$397,845

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$31,847	$33,786	$65,632	$10,885,081
134	$31,748	$33,884	$65,632	$10,851,197
135	$31,649	$33,983	$65,632	$10,817,214
136	$31,550	$34,082	$65,632	$10,783,132
137	$31,451	$34,182	$65,632	$10,748,950
138	$31,351	$34,281	$65,632	$10,714,669
139	$31,251	$34,381	$65,632	$10,680,288
140	$31,151	$34,482	$65,632	$10,645,806
141	$31,050	$34,582	$65,632	$10,611,224
142	$30,949	$34,683	$65,632	$10,576,541
143	$30,848	$34,784	$65,632	$10,541,757
144	$30,747	$34,886	$65,632	$10,506,871

第12年供款共

$787,588

第12年利息

$375,593

第12年共還本金

$411,996

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$30,645	$34,987	$65,632	$10,471,884
146	$30,543	$35,089	$65,632	$10,436,795
147	$30,441	$35,192	$65,632	$10,401,603
148	$30,338	$35,294	$65,632	$10,366,308
149	$30,235	$35,397	$65,632	$10,330,911
150	$30,132	$35,501	$65,632	$10,295,411
151	$30,028	$35,604	$65,632	$10,259,806
152	$29,924	$35,708	$65,632	$10,224,099
153	$29,820	$35,812	$65,632	$10,188,286
154	$29,716	$35,917	$65,632	$10,152,370
155	$29,611	$36,021	$65,632	$10,116,349
156	$29,506	$36,126	$65,632	$10,080,222

第13年供款共

$787,588

第13年利息

$360,940

第13年共還本金

$426,649

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$29,401	$36,232	$65,632	$10,043,991
158	$29,295	$36,337	$65,632	$10,007,653
159	$29,189	$36,443	$65,632	$9,971,210
160	$29,083	$36,550	$65,632	$9,934,660
161	$28,976	$36,656	$65,632	$9,898,004
162	$28,869	$36,763	$65,632	$9,861,241
163	$28,762	$36,870	$65,632	$9,824,370
164	$28,654	$36,978	$65,632	$9,787,392
165	$28,547	$37,086	$65,632	$9,750,306
166	$28,438	$37,194	$65,632	$9,713,112
167	$28,330	$37,302	$65,632	$9,675,810
168	$28,221	$37,411	$65,632	$9,638,399

第14年供款共

$787,588

第14年利息

$345,765

第14年共還本金

$441,824

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$28,112	$37,520	$65,632	$9,600,878
170	$28,003	$37,630	$65,632	$9,563,249
171	$27,893	$37,740	$65,632	$9,525,509
172	$27,783	$37,850	$65,632	$9,487,659
173	$27,672	$37,960	$65,632	$9,449,699
174	$27,562	$38,071	$65,632	$9,411,629
175	$27,451	$38,182	$65,632	$9,373,447
176	$27,339	$38,293	$65,632	$9,335,154
177	$27,228	$38,405	$65,632	$9,296,749
178	$27,116	$38,517	$65,632	$9,258,232
179	$27,003	$38,629	$65,632	$9,219,603
180	$26,891	$38,742	$65,632	$9,180,861

第15年供款共

$787,588

第15年利息

$330,051

第15年共還本金

$457,538

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$26,778	$38,855	$65,632	$9,142,006
182	$26,664	$38,968	$65,632	$9,103,038
183	$26,551	$39,082	$65,632	$9,063,956
184	$26,437	$39,196	$65,632	$9,024,760
185	$26,322	$39,310	$65,632	$8,985,450
186	$26,208	$39,425	$65,632	$8,946,025
187	$26,093	$39,540	$65,632	$8,906,485
188	$25,977	$39,655	$65,632	$8,866,830
189	$25,862	$39,771	$65,632	$8,827,059
190	$25,746	$39,887	$65,632	$8,787,173
191	$25,629	$40,003	$65,632	$8,747,170
192	$25,513	$40,120	$65,632	$8,707,050

第16年供款共

$787,588

第16年利息

$313,777

第16年共還本金

$473,811

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$25,396	$40,237	$65,632	$8,666,813
194	$25,278	$40,354	$65,632	$8,626,459
195	$25,161	$40,472	$65,632	$8,585,987
196	$25,042	$40,590	$65,632	$8,545,397
197	$24,924	$40,708	$65,632	$8,504,689
198	$24,805	$40,827	$65,632	$8,463,862
199	$24,686	$40,946	$65,632	$8,422,916
200	$24,567	$41,066	$65,632	$8,381,850
201	$24,447	$41,185	$65,632	$8,340,665
202	$24,327	$41,305	$65,632	$8,299,359
203	$24,206	$41,426	$65,632	$8,257,933
204	$24,086	$41,547	$65,632	$8,216,387

第17年供款共

$787,588

第17年利息

$296,925

第17年共還本金

$490,663

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$23,964	$41,668	$65,632	$8,174,719
206	$23,843	$41,789	$65,632	$8,132,929
207	$23,721	$41,911	$65,632	$8,091,018
208	$23,599	$42,034	$65,632	$8,048,984
209	$23,476	$42,156	$65,632	$8,006,828
210	$23,353	$42,279	$65,632	$7,964,549
211	$23,230	$42,402	$65,632	$7,922,147
212	$23,106	$42,526	$65,632	$7,879,621
213	$22,982	$42,650	$65,632	$7,836,970
214	$22,858	$42,775	$65,632	$7,794,196
215	$22,733	$42,899	$65,632	$7,751,297
216	$22,608	$43,024	$65,632	$7,708,272

第18年供款共

$787,588

第18年利息

$279,474

第18年共還本金

$508,114

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$22,482	$43,150	$65,632	$7,665,122
218	$22,357	$43,276	$65,632	$7,621,847
219	$22,230	$43,402	$65,632	$7,578,445
220	$22,104	$43,529	$65,632	$7,534,916
221	$21,977	$43,656	$65,632	$7,491,260
222	$21,850	$43,783	$65,632	$7,447,478
223	$21,722	$43,911	$65,632	$7,403,567
224	$21,594	$44,039	$65,632	$7,359,528
225	$21,465	$44,167	$65,632	$7,315,361
226	$21,336	$44,296	$65,632	$7,271,065
227	$21,207	$44,425	$65,632	$7,226,640
228	$21,078	$44,555	$65,632	$7,182,086

第19年供款共

$787,588

第19年利息

$261,402

第19年共還本金

$526,187

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$20,948	$44,685	$65,632	$7,137,401
230	$20,817	$44,815	$65,632	$7,092,586
231	$20,687	$44,946	$65,632	$7,047,640
232	$20,556	$45,077	$65,632	$7,002,564
233	$20,424	$45,208	$65,632	$6,957,355
234	$20,292	$45,340	$65,632	$6,912,015
235	$20,160	$45,472	$65,632	$6,866,543
236	$20,027	$45,605	$65,632	$6,820,938
237	$19,894	$45,738	$65,632	$6,775,200
238	$19,761	$45,871	$65,632	$6,729,329
239	$19,627	$46,005	$65,632	$6,683,324
240	$19,493	$46,139	$65,632	$6,637,184

第20年供款共

$787,588

第20年利息

$242,687

第20年共還本金

$544,901

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$19,358	$46,274	$65,632	$6,590,910
242	$19,223	$46,409	$65,632	$6,544,501
243	$19,088	$46,544	$65,632	$6,497,957
244	$18,952	$46,680	$65,632	$6,451,277
245	$18,816	$46,816	$65,632	$6,404,461
246	$18,680	$46,953	$65,632	$6,357,508
247	$18,543	$47,090	$65,632	$6,310,419
248	$18,405	$47,227	$65,632	$6,263,192
249	$18,268	$47,365	$65,632	$6,215,827
250	$18,129	$47,503	$65,632	$6,168,324
251	$17,991	$47,641	$65,632	$6,120,683
252	$17,852	$47,780	$65,632	$6,072,902

第21年供款共

$787,588

第21年利息

$223,307

第21年共還本金

$564,282

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$17,713	$47,920	$65,632	$6,024,983
254	$17,573	$48,060	$65,632	$5,976,923
255	$17,433	$48,200	$65,632	$5,928,723
256	$17,292	$48,340	$65,632	$5,880,383
257	$17,151	$48,481	$65,632	$5,831,902
258	$17,010	$48,623	$65,632	$5,783,279
259	$16,868	$48,764	$65,632	$5,734,515
260	$16,726	$48,907	$65,632	$5,685,608
261	$16,583	$49,049	$65,632	$5,636,559
262	$16,440	$49,192	$65,632	$5,587,366
263	$16,296	$49,336	$65,632	$5,538,030
264	$16,153	$49,480	$65,632	$5,488,551

第22年供款共

$787,588

第22年利息

$203,237

第22年共還本金

$584,352

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$16,008	$49,624	$65,632	$5,438,926
266	$15,864	$49,769	$65,632	$5,389,158
267	$15,718	$49,914	$65,632	$5,339,244
268	$15,573	$50,060	$65,632	$5,289,184
269	$15,427	$50,206	$65,632	$5,238,978
270	$15,280	$50,352	$65,632	$5,188,626
271	$15,133	$50,499	$65,632	$5,138,128
272	$14,986	$50,646	$65,632	$5,087,481
273	$14,838	$50,794	$65,632	$5,036,688
274	$14,690	$50,942	$65,632	$4,985,745
275	$14,542	$51,091	$65,632	$4,934,655
276	$14,393	$51,240	$65,632	$4,883,415

第23年供款共

$787,588

第23年利息

$182,453

第23年共還本金

$605,135

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$14,243	$51,389	$65,632	$4,832,026
278	$14,093	$51,539	$65,632	$4,780,487
279	$13,943	$51,689	$65,632	$4,728,798
280	$13,792	$51,840	$65,632	$4,676,958
281	$13,641	$51,991	$65,632	$4,624,967
282	$13,489	$52,143	$65,632	$4,572,824
283	$13,337	$52,295	$65,632	$4,520,529
284	$13,185	$52,447	$65,632	$4,468,081
285	$13,032	$52,600	$65,632	$4,415,481
286	$12,878	$52,754	$65,632	$4,362,727
287	$12,725	$52,908	$65,632	$4,309,819
288	$12,570	$53,062	$65,632	$4,256,757

第24年供款共

$787,588

第24年利息

$160,930

第24年共還本金

$626,658

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$12,416	$53,217	$65,632	$4,203,540
290	$12,260	$53,372	$65,632	$4,150,168
291	$12,105	$53,528	$65,632	$4,096,641
292	$11,949	$53,684	$65,632	$4,042,957
293	$11,792	$53,840	$65,632	$3,989,116
294	$11,635	$53,997	$65,632	$3,935,119
295	$11,477	$54,155	$65,632	$3,880,964
296	$11,319	$54,313	$65,632	$3,826,651
297	$11,161	$54,471	$65,632	$3,772,180
298	$11,002	$54,630	$65,632	$3,717,550
299	$10,843	$54,790	$65,632	$3,662,760
300	$10,683	$54,949	$65,632	$3,607,811

第25年供款共

$787,588

第25年利息

$138,642

第25年共還本金

$648,946

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$10,523	$55,110	$65,632	$3,552,701
302	$10,362	$55,270	$65,632	$3,497,431
303	$10,201	$55,432	$65,632	$3,441,999
304	$10,039	$55,593	$65,632	$3,386,406
305	$9,877	$55,755	$65,632	$3,330,651
306	$9,714	$55,918	$65,632	$3,274,733
307	$9,551	$56,081	$65,632	$3,218,652
308	$9,388	$56,245	$65,632	$3,162,407
309	$9,224	$56,409	$65,632	$3,105,998
310	$9,059	$56,573	$65,632	$3,049,425
311	$8,894	$56,738	$65,632	$2,992,687
312	$8,729	$56,904	$65,632	$2,935,783

第26年供款共

$787,588

第26年利息

$115,561

第26年共還本金

$672,028

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$8,563	$57,070	$65,632	$2,878,713
314	$8,396	$57,236	$65,632	$2,821,477
315	$8,229	$57,403	$65,632	$2,764,074
316	$8,062	$57,570	$65,632	$2,706,504
317	$7,894	$57,738	$65,632	$2,648,765
318	$7,726	$57,907	$65,632	$2,590,859
319	$7,557	$58,076	$65,632	$2,532,783
320	$7,387	$58,245	$65,632	$2,474,538
321	$7,217	$58,415	$65,632	$2,416,123
322	$7,047	$58,585	$65,632	$2,357,538
323	$6,876	$58,756	$65,632	$2,298,781
324	$6,705	$58,928	$65,632	$2,239,854

第27年供款共

$787,588

第27年利息

$91,659

第27年共還本金

$695,929

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$6,533	$59,099	$65,632	$2,180,754
326	$6,361	$59,272	$65,632	$2,121,482
327	$6,188	$59,445	$65,632	$2,062,038
328	$6,014	$59,618	$65,632	$2,002,420
329	$5,840	$59,792	$65,632	$1,942,628
330	$5,666	$59,966	$65,632	$1,882,661
331	$5,491	$60,141	$65,632	$1,822,520
332	$5,316	$60,317	$65,632	$1,762,203
333	$5,140	$60,493	$65,632	$1,701,711
334	$4,963	$60,669	$65,632	$1,641,042
335	$4,786	$60,846	$65,632	$1,580,196
336	$4,609	$61,023	$65,632	$1,519,172

第28年供款共

$787,588

第28年利息

$66,907

第28年共還本金

$720,682

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$4,431	$61,201	$65,632	$1,457,971
338	$4,252	$61,380	$65,632	$1,396,591
339	$4,073	$61,559	$65,632	$1,335,032
340	$3,894	$61,739	$65,632	$1,273,293
341	$3,714	$61,919	$65,632	$1,211,375
342	$3,533	$62,099	$65,632	$1,149,275
343	$3,352	$62,280	$65,632	$1,086,995
344	$3,170	$62,462	$65,632	$1,024,533
345	$2,988	$62,644	$65,632	$961,889
346	$2,806	$62,827	$65,632	$899,062
347	$2,622	$63,010	$65,632	$836,052
348	$2,438	$63,194	$65,632	$772,858

第29年供款共

$787,588

第29年利息

$41,274

第29年共還本金

$746,314

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,254	$63,378	$65,632	$709,480
350	$2,069	$63,563	$65,632	$645,917
351	$1,884	$63,748	$65,632	$582,168
352	$1,698	$63,934	$65,632	$518,234
353	$1,512	$64,121	$65,632	$454,113
354	$1,324	$64,308	$65,632	$389,805
355	$1,137	$64,495	$65,632	$325,310
356	$949	$64,684	$65,632	$260,626
357	$760	$64,872	$65,632	$195,754
358	$571	$65,061	$65,632	$130,693
359	$381	$65,251	$65,632	$65,442
360	$191	$65,442	$65,632	$0

第30年供款共

$787,588

第30年利息

$14,730

第30年共還本金

$772,858

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$17,341,654

免責聲明

筍盤推介

按揭保險費
info