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$16,953,221

每月供款
$62,804

首期

$-5,986,000

總貸款額

$13,986,000

總利息

$8,623,221

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-5,656,000

按月供比率計算

$125,607

置業成本總預算

HK$-5,656,000

首期

$-5,986,000
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

$125,607

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

沙田新城市廣場紅棉閣

thumb_up

高層兩房,開揚山景,站頂上蓋,有裝修,交通方便,配套齊全

實

583 呎

@14,237

建

688 呎

@12,064

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 verified 首置必買

售$830 萬

實

583 呎

@14,237

建

688 呎

@12,064

售$830 萬

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 verified 首置必買

沙田富豪花園

thumb_up

城門河景大露台3房有票有驚喜

實

725 呎

@10,069

建

980 呎

@7,449

local_fire_department 至HIT transfer_within_a_station 人才必選

售$730 萬

實

725 呎

@10,069

建

980 呎

@7,449

售$730 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

馬鞍山天宇海第6A座

thumb_up

獨家天宇海 3房1套可約睇樓

實

694 呎

@12,968

建

914 呎

@9,847

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$900 萬

實

694 呎

@12,968

建

914 呎

@9,847

售$900 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

西貢逸瓏海滙第02座

thumb_up

西貢底密度豪宅會所泳池

實

592 呎

@13,514

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$800 萬

實

592 呎

@13,514

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

沙田愉景花園

thumb_up

中層企理三房套, 鄰近大型商埸^The Wai^ 預約參觀!

實

688 呎

@11,628

建

852 呎

@9,390

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

688 呎

@11,628

建

852 呎

@9,390

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山雲海第01期榕海臺第01座

thumb_up

2房靚裝海景開揚還價即成歡迎睇樓

實

534 呎

@16,816

local_fire_department 至HIT price_change 蝕讓盤

售$898 萬

實

534 呎

@16,816

售$898 萬

local_fire_department 至HIT price_change 蝕讓盤

獨家

馬鞍山泓碧第02座

thumb_up

泓碧第02座

實

470 呎

@14,894

verified 首置必買

售$700 萬

實

470 呎

@14,894

售$700 萬

verified 首置必買

馬鞍山新港城 J座

thumb_up

地鐵上蓋交通方便

實

519 呎

@17,341

建

698 呎

@12,894

local_fire_department 至HIT

售$900 萬

實

519 呎

@17,341

建

698 呎

@12,894

售$900 萬

local_fire_department 至HIT

西貢逸瓏園第01座

thumb_up

西貢市中心 **可租可賣**

實

691 呎

@12,735

local_offer 低水筍價

售$880 萬

實

691 呎

@12,735

售$880 萬

local_offer 低水筍價

大埔朗濤

thumb_up

朗濤**罕有一房連148呎花園**上車CHILL盤**連設計裝修

實

421 呎

@17,815

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 transfer_within_a_station 人才必選

售$750 萬

實

421 呎

@17,815

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 transfer_within_a_station 人才必選

大埔龍尾

thumb_up

連天台

建

700 呎

@10,000

售$700 萬

建

700 呎

@10,000

售$700 萬

馬鞍山天宇海第2B座

thumb_up

三房池景開陽舒適價可傾

實

666 呎

@12,162

建

878 呎

@9,226

real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓 pets 愛竉必選

售$810 萬

實

666 呎

@12,162

建

878 呎

@9,226

售$810 萬

real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$83,705	$64,321	$52,709	$44,985
1.500	$86,817	$67,489	$55,935	$48,269
2.000	$90,001	$70,753	$59,280	$51,695
2.500	$93,257	$74,112	$62,744	$55,262
3.000	$96,585	$77,566	$66,323	$58,966
3.500	$99,983	$81,113	$70,017	$62,803
4.000	$103,453	$84,752	$73,823	$66,771
4.500	$106,992	$88,482	$77,739	$70,865
5.000	$110,600	$92,301	$81,761	$75,080
5.500	$114,277	$96,208	$85,886	$79,411
6.000	$118,022	$100,200	$90,112	$83,853

每月供款$62,804

年期

30年

貸款金額

$13,986,000

總利息

$8,623,221

總貸款連利息

$22,609,221

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$40,793	$22,011	$62,803	$13,963,989
2	$40,728	$22,075	$62,803	$13,941,914
3	$40,664	$22,139	$62,803	$13,919,775
4	$40,599	$22,204	$62,803	$13,897,570
5	$40,535	$22,269	$62,803	$13,875,302
6	$40,470	$22,334	$62,803	$13,852,968
7	$40,404	$22,399	$62,803	$13,830,569
8	$40,339	$22,464	$62,803	$13,808,105
9	$40,274	$22,530	$62,803	$13,785,575
10	$40,208	$22,595	$62,803	$13,762,980
11	$40,142	$22,661	$62,803	$13,740,318
12	$40,076	$22,727	$62,803	$13,717,591

第1年供款共

$753,641

第1年利息

$485,231

第1年共還本金

$268,409

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$40,010	$22,794	$62,803	$13,694,797
14	$39,943	$22,860	$62,803	$13,671,937
15	$39,876	$22,927	$62,803	$13,649,010
16	$39,810	$22,994	$62,803	$13,626,016
17	$39,743	$23,061	$62,803	$13,602,955
18	$39,675	$23,128	$62,803	$13,579,827
19	$39,608	$23,196	$62,803	$13,556,632
20	$39,540	$23,263	$62,803	$13,533,368
21	$39,472	$23,331	$62,803	$13,510,037
22	$39,404	$23,399	$62,803	$13,486,638
23	$39,336	$23,467	$62,803	$13,463,171
24	$39,268	$23,536	$62,803	$13,439,635

第2年供款共

$753,641

第2年利息

$475,685

第2年共還本金

$277,956

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$39,199	$23,604	$62,803	$13,416,031
26	$39,130	$23,673	$62,803	$13,392,357
27	$39,061	$23,742	$62,803	$13,368,615
28	$38,992	$23,812	$62,803	$13,344,803
29	$38,922	$23,881	$62,803	$13,320,922
30	$38,853	$23,951	$62,803	$13,296,972
31	$38,783	$24,021	$62,803	$13,272,951
32	$38,713	$24,091	$62,803	$13,248,860
33	$38,643	$24,161	$62,803	$13,224,700
34	$38,572	$24,231	$62,803	$13,200,468
35	$38,501	$24,302	$62,803	$13,176,166
36	$38,430	$24,373	$62,803	$13,151,793

第3年供款共

$753,641

第3年利息

$465,799

第3年共還本金

$287,842

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$38,359	$24,444	$62,803	$13,127,349
38	$38,288	$24,515	$62,803	$13,102,834
39	$38,217	$24,587	$62,803	$13,078,247
40	$38,145	$24,659	$62,803	$13,053,589
41	$38,073	$24,730	$62,803	$13,028,858
42	$38,001	$24,803	$62,803	$13,004,056
43	$37,928	$24,875	$62,803	$12,979,181
44	$37,856	$24,947	$62,803	$12,954,233
45	$37,783	$25,020	$62,803	$12,929,213
46	$37,710	$25,093	$62,803	$12,904,120
47	$37,637	$25,166	$62,803	$12,878,954
48	$37,564	$25,240	$62,803	$12,853,714

第4年供款共

$753,641

第4年利息

$455,561

第4年共還本金

$298,079

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$37,490	$25,313	$62,803	$12,828,400
50	$37,416	$25,387	$62,803	$12,803,013
51	$37,342	$25,461	$62,803	$12,777,552
52	$37,268	$25,536	$62,803	$12,752,016
53	$37,193	$25,610	$62,803	$12,726,406
54	$37,119	$25,685	$62,803	$12,700,722
55	$37,044	$25,760	$62,803	$12,674,962
56	$36,969	$25,835	$62,803	$12,649,127
57	$36,893	$25,910	$62,803	$12,623,217
58	$36,818	$25,986	$62,803	$12,597,232
59	$36,742	$26,061	$62,803	$12,571,170
60	$36,666	$26,137	$62,803	$12,545,033

第5年供款共

$753,641

第5年利息

$444,959

第5年共還本金

$308,681

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$36,590	$26,214	$62,803	$12,518,819
62	$36,513	$26,290	$62,803	$12,492,529
63	$36,437	$26,367	$62,803	$12,466,162
64	$36,360	$26,444	$62,803	$12,439,718
65	$36,283	$26,521	$62,803	$12,413,197
66	$36,205	$26,598	$62,803	$12,386,599
67	$36,128	$26,676	$62,803	$12,359,923
68	$36,050	$26,754	$62,803	$12,333,170
69	$35,972	$26,832	$62,803	$12,306,338
70	$35,893	$26,910	$62,803	$12,279,428
71	$35,815	$26,988	$62,803	$12,252,440
72	$35,736	$27,067	$62,803	$12,225,373

第6年供款共

$753,641

第6年利息

$433,981

第6年共還本金

$319,660

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$35,657	$27,146	$62,803	$12,198,226
74	$35,578	$27,225	$62,803	$12,171,001
75	$35,499	$27,305	$62,803	$12,143,697
76	$35,419	$27,384	$62,803	$12,116,312
77	$35,339	$27,464	$62,803	$12,088,848
78	$35,259	$27,544	$62,803	$12,061,304
79	$35,179	$27,625	$62,803	$12,033,679
80	$35,098	$27,705	$62,803	$12,005,974
81	$35,017	$27,786	$62,803	$11,978,188
82	$34,936	$27,867	$62,803	$11,950,321
83	$34,855	$27,948	$62,803	$11,922,373
84	$34,774	$28,030	$62,803	$11,894,343

第7年供款共

$753,641

第7年利息

$422,611

第7年共還本金

$331,029

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$34,692	$28,112	$62,803	$11,866,232
86	$34,610	$28,194	$62,803	$11,838,038
87	$34,528	$28,276	$62,803	$11,809,762
88	$34,445	$28,358	$62,803	$11,781,404
89	$34,362	$28,441	$62,803	$11,752,963
90	$34,279	$28,524	$62,803	$11,724,439
91	$34,196	$28,607	$62,803	$11,695,832
92	$34,113	$28,691	$62,803	$11,667,141
93	$34,029	$28,774	$62,803	$11,638,367
94	$33,945	$28,858	$62,803	$11,609,509
95	$33,861	$28,942	$62,803	$11,580,567
96	$33,777	$29,027	$62,803	$11,551,540

第8年供款共

$753,641

第8年利息

$410,838

第8年共還本金

$342,803

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$33,692	$29,111	$62,803	$11,522,429
98	$33,607	$29,196	$62,803	$11,493,232
99	$33,522	$29,281	$62,803	$11,463,951
100	$33,437	$29,367	$62,803	$11,434,584
101	$33,351	$29,453	$62,803	$11,405,131
102	$33,265	$29,538	$62,803	$11,375,593
103	$33,179	$29,625	$62,803	$11,345,968
104	$33,092	$29,711	$62,803	$11,316,257
105	$33,006	$29,798	$62,803	$11,286,460
106	$32,919	$29,885	$62,803	$11,256,575
107	$32,832	$29,972	$62,803	$11,226,604
108	$32,744	$30,059	$62,803	$11,196,544

第9年供款共

$753,641

第9年利息

$398,645

第9年共還本金

$354,996

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$32,657	$30,147	$62,803	$11,166,398
110	$32,569	$30,235	$62,803	$11,136,163
111	$32,480	$30,323	$62,803	$11,105,840
112	$32,392	$30,411	$62,803	$11,075,429
113	$32,303	$30,500	$62,803	$11,044,929
114	$32,214	$30,589	$62,803	$11,014,340
115	$32,125	$30,678	$62,803	$10,983,661
116	$32,036	$30,768	$62,803	$10,952,894
117	$31,946	$30,857	$62,803	$10,922,036
118	$31,856	$30,947	$62,803	$10,891,089
119	$31,766	$31,038	$62,803	$10,860,051
120	$31,675	$31,128	$62,803	$10,828,923

第10年供款共

$753,641

第10年利息

$386,019

第10年共還本金

$367,622

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$31,584	$31,219	$62,803	$10,797,704
122	$31,493	$31,310	$62,803	$10,766,394
123	$31,402	$31,401	$62,803	$10,734,992
124	$31,310	$31,493	$62,803	$10,703,499
125	$31,219	$31,585	$62,803	$10,671,914
126	$31,126	$31,677	$62,803	$10,640,237
127	$31,034	$31,769	$62,803	$10,608,468
128	$30,941	$31,862	$62,803	$10,576,606
129	$30,848	$31,955	$62,803	$10,544,651
130	$30,755	$32,048	$62,803	$10,512,603
131	$30,662	$32,142	$62,803	$10,480,461
132	$30,568	$32,235	$62,803	$10,448,226

第11年供款共

$753,641

第11年利息

$372,944

第11年共還本金

$380,697

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$30,474	$32,329	$62,803	$10,415,897
134	$30,380	$32,424	$62,803	$10,383,473
135	$30,285	$32,518	$62,803	$10,350,955
136	$30,190	$32,613	$62,803	$10,318,341
137	$30,095	$32,708	$62,803	$10,285,633
138	$30,000	$32,804	$62,803	$10,252,830
139	$29,904	$32,899	$62,803	$10,219,930
140	$29,808	$32,995	$62,803	$10,186,935
141	$29,712	$33,091	$62,803	$10,153,844
142	$29,615	$33,188	$62,803	$10,120,656
143	$29,519	$33,285	$62,803	$10,087,371
144	$29,421	$33,382	$62,803	$10,053,989

第12年供款共

$753,641

第12年利息

$359,404

第12年共還本金

$394,237

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$29,324	$33,479	$62,803	$10,020,510
146	$29,226	$33,577	$62,803	$9,986,933
147	$29,129	$33,675	$62,803	$9,953,258
148	$29,030	$33,773	$62,803	$9,919,485
149	$28,932	$33,872	$62,803	$9,885,613
150	$28,833	$33,970	$62,803	$9,851,643
151	$28,734	$34,069	$62,803	$9,817,573
152	$28,635	$34,169	$62,803	$9,783,405
153	$28,535	$34,268	$62,803	$9,749,136
154	$28,435	$34,368	$62,803	$9,714,768
155	$28,335	$34,469	$62,803	$9,680,299
156	$28,234	$34,569	$62,803	$9,645,730

第13年供款共

$753,641

第13年利息

$345,382

第13年共還本金

$408,259

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$28,133	$34,670	$62,803	$9,611,060
158	$28,032	$34,771	$62,803	$9,576,289
159	$27,931	$34,873	$62,803	$9,541,416
160	$27,829	$34,974	$62,803	$9,506,442
161	$27,727	$35,076	$62,803	$9,471,366
162	$27,625	$35,179	$62,803	$9,436,187
163	$27,522	$35,281	$62,803	$9,400,906
164	$27,419	$35,384	$62,803	$9,365,522
165	$27,316	$35,487	$62,803	$9,330,035
166	$27,213	$35,591	$62,803	$9,294,444
167	$27,109	$35,695	$62,803	$9,258,749
168	$27,005	$35,799	$62,803	$9,222,951

第14年供款共

$753,641

第14年利息

$330,861

第14年共還本金

$422,779

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$26,900	$35,903	$62,803	$9,187,047
170	$26,796	$36,008	$62,803	$9,151,040
171	$26,691	$36,113	$62,803	$9,114,927
172	$26,585	$36,218	$62,803	$9,078,709
173	$26,480	$36,324	$62,803	$9,042,385
174	$26,374	$36,430	$62,803	$9,005,955
175	$26,267	$36,536	$62,803	$8,969,419
176	$26,161	$36,643	$62,803	$8,932,776
177	$26,054	$36,749	$62,803	$8,896,027
178	$25,947	$36,857	$62,803	$8,859,170
179	$25,839	$36,964	$62,803	$8,822,206
180	$25,731	$37,072	$62,803	$8,785,134

第15年供款共

$753,641

第15年利息

$315,824

第15年共還本金

$437,816

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$25,623	$37,180	$62,803	$8,747,954
182	$25,515	$37,289	$62,803	$8,710,666
183	$25,406	$37,397	$62,803	$8,673,268
184	$25,297	$37,506	$62,803	$8,635,762
185	$25,188	$37,616	$62,803	$8,598,146
186	$25,078	$37,725	$62,803	$8,560,421
187	$24,968	$37,835	$62,803	$8,522,585
188	$24,858	$37,946	$62,803	$8,484,639
189	$24,747	$38,057	$62,803	$8,446,583
190	$24,636	$38,168	$62,803	$8,408,415
191	$24,525	$38,279	$62,803	$8,370,136
192	$24,413	$38,390	$62,803	$8,331,746

第16年供款共

$753,641

第16年利息

$300,252

第16年共還本金

$453,388

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$24,301	$38,502	$62,803	$8,293,243
194	$24,189	$38,615	$62,803	$8,254,629
195	$24,076	$38,727	$62,803	$8,215,901
196	$23,963	$38,840	$62,803	$8,177,061
197	$23,850	$38,954	$62,803	$8,138,107
198	$23,736	$39,067	$62,803	$8,099,040
199	$23,622	$39,181	$62,803	$8,059,859
200	$23,508	$39,295	$62,803	$8,020,563
201	$23,393	$39,410	$62,803	$7,981,153
202	$23,278	$39,525	$62,803	$7,941,628
203	$23,163	$39,640	$62,803	$7,901,988
204	$23,047	$39,756	$62,803	$7,862,232

第17年供款共

$753,641

第17年利息

$284,127

第17年共還本金

$469,514

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$22,932	$39,872	$62,803	$7,822,360
206	$22,815	$39,988	$62,803	$7,782,372
207	$22,699	$40,105	$62,803	$7,742,267
208	$22,582	$40,222	$62,803	$7,702,045
209	$22,464	$40,339	$62,803	$7,661,706
210	$22,347	$40,457	$62,803	$7,621,250
211	$22,229	$40,575	$62,803	$7,580,675
212	$22,110	$40,693	$62,803	$7,539,982
213	$21,992	$40,812	$62,803	$7,499,170
214	$21,873	$40,931	$62,803	$7,458,239
215	$21,753	$41,050	$62,803	$7,417,189
216	$21,633	$41,170	$62,803	$7,376,019

第18年供款共

$753,641

第18年利息

$267,428

第18年共還本金

$486,213

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$21,513	$41,290	$62,803	$7,334,729
218	$21,393	$41,410	$62,803	$7,293,319
219	$21,272	$41,531	$62,803	$7,251,787
220	$21,151	$41,652	$62,803	$7,210,135
221	$21,030	$41,774	$62,803	$7,168,361
222	$20,908	$41,896	$62,803	$7,126,466
223	$20,786	$42,018	$62,803	$7,084,448
224	$20,663	$42,140	$62,803	$7,042,307
225	$20,540	$42,263	$62,803	$7,000,044
226	$20,417	$42,387	$62,803	$6,957,657
227	$20,293	$42,510	$62,803	$6,915,147
228	$20,169	$42,634	$62,803	$6,872,513

第19年供款共

$753,641

第19年利息

$250,135

第19年共還本金

$503,506

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$20,045	$42,759	$62,803	$6,829,754
230	$19,920	$42,883	$62,803	$6,786,871
231	$19,795	$43,008	$62,803	$6,743,863
232	$19,670	$43,134	$62,803	$6,700,729
233	$19,544	$43,260	$62,803	$6,657,469
234	$19,418	$43,386	$62,803	$6,614,084
235	$19,291	$43,512	$62,803	$6,570,571
236	$19,164	$43,639	$62,803	$6,526,932
237	$19,037	$43,767	$62,803	$6,483,166
238	$18,909	$43,894	$62,803	$6,439,271
239	$18,781	$44,022	$62,803	$6,395,249
240	$18,653	$44,151	$62,803	$6,351,099

第20年供款共

$753,641

第20年利息

$232,226

第20年共還本金

$521,414

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$18,524	$44,279	$62,803	$6,306,819
242	$18,395	$44,409	$62,803	$6,262,411
243	$18,265	$44,538	$62,803	$6,217,873
244	$18,135	$44,668	$62,803	$6,173,205
245	$18,005	$44,798	$62,803	$6,128,407
246	$17,875	$44,929	$62,803	$6,083,478
247	$17,743	$45,060	$62,803	$6,038,418
248	$17,612	$45,191	$62,803	$5,993,227
249	$17,480	$45,323	$62,803	$5,947,903
250	$17,348	$45,455	$62,803	$5,902,448
251	$17,215	$45,588	$62,803	$5,856,860
252	$17,083	$45,721	$62,803	$5,811,139

第21年供款共

$753,641

第21年利息

$213,681

第21年共還本金

$539,959

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$16,949	$45,854	$62,803	$5,765,285
254	$16,815	$45,988	$62,803	$5,719,297
255	$16,681	$46,122	$62,803	$5,673,175
256	$16,547	$46,257	$62,803	$5,626,918
257	$16,412	$46,392	$62,803	$5,580,527
258	$16,277	$46,527	$62,803	$5,534,000
259	$16,141	$46,663	$62,803	$5,487,337
260	$16,005	$46,799	$62,803	$5,440,539
261	$15,868	$46,935	$62,803	$5,393,604
262	$15,731	$47,072	$62,803	$5,346,531
263	$15,594	$47,209	$62,803	$5,299,322
264	$15,456	$47,347	$62,803	$5,251,975

第22年供款共

$753,641

第22年利息

$194,477

第22年共還本金

$559,164

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$15,318	$47,485	$62,803	$5,204,490
266	$15,180	$47,624	$62,803	$5,156,866
267	$15,041	$47,763	$62,803	$5,109,104
268	$14,902	$47,902	$62,803	$5,061,202
269	$14,762	$48,042	$62,803	$5,013,160
270	$14,622	$48,182	$62,803	$4,964,979
271	$14,481	$48,322	$62,803	$4,916,657
272	$14,340	$48,463	$62,803	$4,868,193
273	$14,199	$48,604	$62,803	$4,819,589
274	$14,057	$48,746	$62,803	$4,770,843
275	$13,915	$48,888	$62,803	$4,721,954
276	$13,772	$49,031	$62,803	$4,672,923

第23年供款共

$753,641

第23年利息

$174,589

第23年共還本金

$579,052

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$13,629	$49,174	$62,803	$4,623,749
278	$13,486	$49,317	$62,803	$4,574,432
279	$13,342	$49,461	$62,803	$4,524,970
280	$13,198	$49,606	$62,803	$4,475,365
281	$13,053	$49,750	$62,803	$4,425,615
282	$12,908	$49,895	$62,803	$4,375,719
283	$12,763	$50,041	$62,803	$4,325,678
284	$12,617	$50,187	$62,803	$4,275,492
285	$12,470	$50,333	$62,803	$4,225,158
286	$12,323	$50,480	$62,803	$4,174,678
287	$12,176	$50,627	$62,803	$4,124,051
288	$12,028	$50,775	$62,803	$4,073,276

第24年供款共

$753,641

第24年利息

$153,994

第24年共還本金

$599,647

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$11,880	$50,923	$62,803	$4,022,353
290	$11,732	$51,072	$62,803	$3,971,282
291	$11,583	$51,220	$62,803	$3,920,061
292	$11,434	$51,370	$62,803	$3,868,691
293	$11,284	$51,520	$62,803	$3,817,172
294	$11,133	$51,670	$62,803	$3,765,502
295	$10,983	$51,821	$62,803	$3,713,681
296	$10,832	$51,972	$62,803	$3,661,709
297	$10,680	$52,123	$62,803	$3,609,586
298	$10,528	$52,275	$62,803	$3,557,310
299	$10,375	$52,428	$62,803	$3,504,882
300	$10,223	$52,581	$62,803	$3,452,302

第25年供款共

$753,641

第25年利息

$132,666

第25年共還本金

$620,975

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$10,069	$52,734	$62,803	$3,399,567
302	$9,915	$52,888	$62,803	$3,346,679
303	$9,761	$53,042	$62,803	$3,293,637
304	$9,606	$53,197	$62,803	$3,240,440
305	$9,451	$53,352	$62,803	$3,187,088
306	$9,296	$53,508	$62,803	$3,133,580
307	$9,140	$53,664	$62,803	$3,079,917
308	$8,983	$53,820	$62,803	$3,026,096
309	$8,826	$53,977	$62,803	$2,972,119
310	$8,669	$54,135	$62,803	$2,917,984
311	$8,511	$54,293	$62,803	$2,863,692
312	$8,352	$54,451	$62,803	$2,809,241

第26年供款共

$753,641

第26年利息

$110,580

第26年共還本金

$643,061

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$8,194	$54,610	$62,803	$2,754,631
314	$8,034	$54,769	$62,803	$2,699,862
315	$7,875	$54,929	$62,803	$2,644,933
316	$7,714	$55,089	$62,803	$2,589,844
317	$7,554	$55,250	$62,803	$2,534,594
318	$7,393	$55,411	$62,803	$2,479,184
319	$7,231	$55,572	$62,803	$2,423,611
320	$7,069	$55,735	$62,803	$2,367,877
321	$6,906	$55,897	$62,803	$2,311,980
322	$6,743	$56,060	$62,803	$2,255,920
323	$6,580	$56,224	$62,803	$2,199,696
324	$6,416	$56,388	$62,803	$2,143,308

第27年供款共

$753,641

第27年利息

$87,708

第27年共還本金

$665,933

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$6,251	$56,552	$62,803	$2,086,756
326	$6,086	$56,717	$62,803	$2,030,039
327	$5,921	$56,882	$62,803	$1,973,157
328	$5,755	$57,048	$62,803	$1,916,108
329	$5,589	$57,215	$62,803	$1,858,894
330	$5,422	$57,382	$62,803	$1,801,512
331	$5,254	$57,549	$62,803	$1,743,963
332	$5,087	$57,717	$62,803	$1,686,246
333	$4,918	$57,885	$62,803	$1,628,361
334	$4,749	$58,054	$62,803	$1,570,307
335	$4,580	$58,223	$62,803	$1,512,084
336	$4,410	$58,393	$62,803	$1,453,691

第28年供款共

$753,641

第28年利息

$64,023

第28年共還本金

$689,618

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$4,240	$58,563	$62,803	$1,395,127
338	$4,069	$58,734	$62,803	$1,336,393
339	$3,898	$58,906	$62,803	$1,277,487
340	$3,726	$59,077	$62,803	$1,218,410
341	$3,554	$59,250	$62,803	$1,159,160
342	$3,381	$59,423	$62,803	$1,099,738
343	$3,208	$59,596	$62,803	$1,040,142
344	$3,034	$59,770	$62,803	$980,372
345	$2,859	$59,944	$62,803	$920,428
346	$2,685	$60,119	$62,803	$860,309
347	$2,509	$60,294	$62,803	$800,015
348	$2,333	$60,470	$62,803	$739,545

第29年供款共

$753,641

第29年利息

$39,495

第29年共還本金

$714,145

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,157	$60,646	$62,803	$678,899
350	$1,980	$60,823	$62,803	$618,076
351	$1,803	$61,001	$62,803	$557,075
352	$1,625	$61,179	$62,803	$495,896
353	$1,446	$61,357	$62,803	$434,539
354	$1,267	$61,536	$62,803	$373,003
355	$1,088	$61,715	$62,803	$311,288
356	$908	$61,895	$62,803	$249,392
357	$727	$62,076	$62,803	$187,316
358	$546	$62,257	$62,803	$125,059
359	$365	$62,439	$62,803	$62,621
360	$183	$62,621	$62,803	$0

第30年供款共

$753,641

第30年利息

$14,095

第30年共還本金

$739,545

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$16,953,221

免責聲明

筍盤推介

按揭保險費
info