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$15,753,393

每月供款
$54,065

首期

$-4,040,000

總貸款額

$12,040,000

總利息

$7,423,393

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-3,710,000

按月供比率計算

$108,130

置業成本總預算

HK$-3,710,000

首期

$-4,040,000
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

$108,130

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

真筍盤@三房套加工人房！業主求賣，還價即成

實

745 呎

@11,007

建

927 呎

@8,846

local_fire_department 至HIT

售$820 萬

實

745 呎

@11,007

建

927 呎

@8,846

售$820 萬

local_fire_department 至HIT

沙田柏傲莊 I

thumb_up

露台開揚一房, 預約參觀

實

350 呎

@21,086

local_fire_department 至HIT verified 首置必買

售$738 萬

實

350 呎

@21,086

售$738 萬

local_fire_department 至HIT verified 首置必買

沙田愉景花園

thumb_up

奇豐精選鄰近大圍市中心, 高層大3房套罕有放盤

實

689 呎

@11,611

建

852 呎

@9,390

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$800 萬

實

689 呎

@11,611

建

852 呎

@9,390

售$800 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

馬鞍山翠擁華庭第01座

thumb_up

馬鞍山翠擁華庭免費村巴。

實

837 呎

@9,319

建

1,078 呎

@7,236

local_fire_department 至HIT

售$780 萬

實

837 呎

@9,319

建

1,078 呎

@7,236

售$780 萬

local_fire_department 至HIT

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

@12,997

local_fire_department 至HIT local_offer 低水筍價

售$850 萬

實

654 呎

@12,997

售$850 萬

local_fire_department 至HIT local_offer 低水筍價

沙田富豪花園

thumb_up

靚裝東南大3房連露台家庭客必睇

實

919 呎

@9,010

建

1,255 呎

@6,598

local_fire_department 至HIT hotel_class 樓王

售$828 萬

實

919 呎

@9,010

建

1,255 呎

@6,598

售$828 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山新港城第05期濤居海

thumb_up

新港城海濤居 **開揚遠景,套3房2廳,即買即用**

實

643 呎

@13,219

建

824 呎

@10,316

local_fire_department 至HIT local_offer 低水筍價

售$850 萬

實

643 呎

@13,219

建

824 呎

@10,316

售$850 萬

local_fire_department 至HIT local_offer 低水筍價

VR實景

馬鞍山聽濤雅苑罕有東南,高層靚裝,有心出售,歡迎查詢

thumb_up

聽濤雅苑****罕有東南,高層靚裝,有心出售,歡迎查詢****

實

650 呎

@11,231

建

807 呎

@9,046

local_fire_department 至HIT directions_run 日內即走 verified 首置必買

售$730 萬

實

650 呎

@11,231

建

807 呎

@9,046

售$730 萬

local_fire_department 至HIT directions_run 日內即走 verified 首置必買

馬鞍山迎海第03期星灣御第23座

thumb_up

高層靚裝, 即買即住

實

480 呎

@14,583

directions_run 日內即走

售$700 萬

實

480 呎

@14,583

售$700 萬

directions_run 日內即走

馬鞍山迎海第03期星灣御

thumb_up

【堅盤靚裝海星灣景鐵路沿線】誠意推介

實

569 呎

@15,606

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$888 萬

實

569 呎

@15,606

售$888 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

大埔天鑽第01座

thumb_up

天鑽2房+儲物房, 靚裝開揚景觀

實

524 呎

@16,794

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$880 萬

實

524 呎

@16,794

售$880 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

沙田濱景花園

thumb_up

沙田濱景花園,新地物業,特高樓底

實

643 呎

@12,753

建

780 呎

@10,513

real_estate_agent 罕有放盤

售$820 萬

實

643 呎

@12,753

建

780 呎

@10,513

售$820 萬

real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$72,059	$55,371	$45,375	$38,725
1.500	$74,737	$58,098	$48,152	$41,552
2.000	$77,478	$60,908	$51,032	$44,502
2.500	$80,281	$63,800	$54,013	$47,573
3.000	$83,146	$66,774	$57,095	$50,761
3.500	$86,072	$69,827	$60,275	$54,065
4.000	$89,058	$72,960	$63,552	$57,481
4.500	$92,105	$76,171	$66,922	$61,005
5.000	$95,212	$79,459	$70,385	$64,633
5.500	$98,377	$82,822	$73,936	$68,362
6.000	$101,600	$86,258	$77,574	$72,186

每月供款$54,065

年期

30年

貸款金額

$12,040,000

總利息

$7,423,393

總貸款連利息

$19,463,393

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$35,117	$18,948	$54,065	$12,021,052
2	$35,061	$19,004	$54,065	$12,002,048
3	$35,006	$19,059	$54,065	$11,982,989
4	$34,950	$19,115	$54,065	$11,963,875
5	$34,895	$19,170	$54,065	$11,944,704
6	$34,839	$19,226	$54,065	$11,925,478
7	$34,783	$19,282	$54,065	$11,906,196
8	$34,726	$19,339	$54,065	$11,886,857
9	$34,670	$19,395	$54,065	$11,867,462
10	$34,613	$19,452	$54,065	$11,848,010
11	$34,557	$19,508	$54,065	$11,828,502
12	$34,500	$19,565	$54,065	$11,808,937

第1年供款共

$648,780

第1年利息

$417,717

第1年共還本金

$231,063

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$34,443	$19,622	$54,065	$11,789,315
14	$34,386	$19,679	$54,065	$11,769,635
15	$34,328	$19,737	$54,065	$11,749,898
16	$34,271	$19,794	$54,065	$11,730,104
17	$34,213	$19,852	$54,065	$11,710,252
18	$34,155	$19,910	$54,065	$11,690,342
19	$34,097	$19,968	$54,065	$11,670,374
20	$34,039	$20,026	$54,065	$11,650,347
21	$33,980	$20,085	$54,065	$11,630,262
22	$33,922	$20,143	$54,065	$11,610,119
23	$33,863	$20,202	$54,065	$11,589,917
24	$33,804	$20,261	$54,065	$11,569,656

第2年供款共

$648,780

第2年利息

$409,499

第2年共還本金

$239,281

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$33,745	$20,320	$54,065	$11,549,336
26	$33,686	$20,379	$54,065	$11,528,956
27	$33,626	$20,439	$54,065	$11,508,517
28	$33,567	$20,498	$54,065	$11,488,019
29	$33,507	$20,558	$54,065	$11,467,461
30	$33,447	$20,618	$54,065	$11,446,842
31	$33,387	$20,678	$54,065	$11,426,164
32	$33,326	$20,739	$54,065	$11,405,425
33	$33,266	$20,799	$54,065	$11,384,626
34	$33,205	$20,860	$54,065	$11,363,766
35	$33,144	$20,921	$54,065	$11,342,846
36	$33,083	$20,982	$54,065	$11,321,864

第3年供款共

$648,780

第3年利息

$400,988

第3年共還本金

$247,792

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$33,022	$21,043	$54,065	$11,300,821
38	$32,961	$21,104	$54,065	$11,279,717
39	$32,899	$21,166	$54,065	$11,258,551
40	$32,837	$21,228	$54,065	$11,237,324
41	$32,776	$21,289	$54,065	$11,216,034
42	$32,713	$21,352	$54,065	$11,194,683
43	$32,651	$21,414	$54,065	$11,173,269
44	$32,589	$21,476	$54,065	$11,151,792
45	$32,526	$21,539	$54,065	$11,130,254
46	$32,463	$21,602	$54,065	$11,108,652
47	$32,400	$21,665	$54,065	$11,086,987
48	$32,337	$21,728	$54,065	$11,065,259

第4年供款共

$648,780

第4年利息

$392,175

第4年共還本金

$256,605

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$32,274	$21,791	$54,065	$11,043,468
50	$32,210	$21,855	$54,065	$11,021,613
51	$32,146	$21,919	$54,065	$10,999,694
52	$32,082	$21,983	$54,065	$10,977,712
53	$32,018	$22,047	$54,065	$10,955,665
54	$31,954	$22,111	$54,065	$10,933,554
55	$31,890	$22,175	$54,065	$10,911,379
56	$31,825	$22,240	$54,065	$10,889,139
57	$31,760	$22,305	$54,065	$10,866,834
58	$31,695	$22,370	$54,065	$10,844,464
59	$31,630	$22,435	$54,065	$10,822,028
60	$31,564	$22,501	$54,065	$10,799,528

第5年供款共

$648,780

第5年利息

$383,048

第5年共還本金

$265,732

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$31,499	$22,566	$54,065	$10,776,961
62	$31,433	$22,632	$54,065	$10,754,329
63	$31,367	$22,698	$54,065	$10,731,631
64	$31,301	$22,764	$54,065	$10,708,866
65	$31,234	$22,831	$54,065	$10,686,036
66	$31,168	$22,897	$54,065	$10,663,138
67	$31,101	$22,964	$54,065	$10,640,174
68	$31,034	$23,031	$54,065	$10,617,143
69	$30,967	$23,098	$54,065	$10,594,045
70	$30,899	$23,166	$54,065	$10,570,879
71	$30,832	$23,233	$54,065	$10,547,646
72	$30,764	$23,301	$54,065	$10,524,345

第6年供款共

$648,780

第6年利息

$373,597

第6年共還本金

$275,183

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$30,696	$23,369	$54,065	$10,500,976
74	$30,628	$23,437	$54,065	$10,477,539
75	$30,559	$23,505	$54,065	$10,454,033
76	$30,491	$23,574	$54,065	$10,430,459
77	$30,422	$23,643	$54,065	$10,406,816
78	$30,353	$23,712	$54,065	$10,383,104
79	$30,284	$23,781	$54,065	$10,359,324
80	$30,215	$23,850	$54,065	$10,335,473
81	$30,145	$23,920	$54,065	$10,311,553
82	$30,075	$23,990	$54,065	$10,287,564
83	$30,005	$24,060	$54,065	$10,263,504
84	$29,935	$24,130	$54,065	$10,239,374

第7年供款共

$648,780

第7年利息

$363,810

第7年共還本金

$284,970

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$29,865	$24,200	$54,065	$10,215,174
86	$29,794	$24,271	$54,065	$10,190,904
87	$29,723	$24,342	$54,065	$10,166,562
88	$29,652	$24,413	$54,065	$10,142,150
89	$29,581	$24,484	$54,065	$10,117,666
90	$29,510	$24,555	$54,065	$10,093,111
91	$29,438	$24,627	$54,065	$10,068,484
92	$29,366	$24,699	$54,065	$10,043,785
93	$29,294	$24,771	$54,065	$10,019,015
94	$29,222	$24,843	$54,065	$9,994,172
95	$29,150	$24,915	$54,065	$9,969,257
96	$29,077	$24,988	$54,065	$9,944,269

第8年供款共

$648,780

第8年利息

$353,674

第8年共還本金

$295,106

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$29,004	$25,061	$54,065	$9,919,208
98	$28,931	$25,134	$54,065	$9,894,074
99	$28,858	$25,207	$54,065	$9,868,867
100	$28,784	$25,281	$54,065	$9,843,586
101	$28,710	$25,355	$54,065	$9,818,231
102	$28,637	$25,428	$54,065	$9,792,803
103	$28,562	$25,503	$54,065	$9,767,300
104	$28,488	$25,577	$54,065	$9,741,723
105	$28,413	$25,652	$54,065	$9,716,072
106	$28,339	$25,726	$54,065	$9,690,345
107	$28,264	$25,801	$54,065	$9,664,544
108	$28,188	$25,877	$54,065	$9,638,667

第9年供款共

$648,780

第9年利息

$343,178

第9年共還本金

$305,602

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$28,113	$25,952	$54,065	$9,612,715
110	$28,037	$26,028	$54,065	$9,586,687
111	$27,961	$26,104	$54,065	$9,560,583
112	$27,885	$26,180	$54,065	$9,534,403
113	$27,809	$26,256	$54,065	$9,508,147
114	$27,732	$26,333	$54,065	$9,481,814
115	$27,655	$26,410	$54,065	$9,455,404
116	$27,578	$26,487	$54,065	$9,428,917
117	$27,501	$26,564	$54,065	$9,402,353
118	$27,424	$26,641	$54,065	$9,375,712
119	$27,346	$26,719	$54,065	$9,348,993
120	$27,268	$26,797	$54,065	$9,322,196

第10年供款共

$648,780

第10年利息

$332,309

第10年共還本金

$316,471

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$27,190	$26,875	$54,065	$9,295,321
122	$27,111	$26,954	$54,065	$9,268,367
123	$27,033	$27,032	$54,065	$9,241,335
124	$26,954	$27,111	$54,065	$9,214,224
125	$26,875	$27,190	$54,065	$9,187,033
126	$26,796	$27,269	$54,065	$9,159,764
127	$26,716	$27,349	$54,065	$9,132,415
128	$26,636	$27,429	$54,065	$9,104,986
129	$26,556	$27,509	$54,065	$9,077,477
130	$26,476	$27,589	$54,065	$9,049,888
131	$26,396	$27,669	$54,065	$9,022,219
132	$26,315	$27,750	$54,065	$8,994,469

第11年供款共

$648,780

第11年利息

$321,053

第11年共還本金

$327,727

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$26,234	$27,831	$54,065	$8,966,638
134	$26,153	$27,912	$54,065	$8,938,725
135	$26,071	$27,994	$54,065	$8,910,732
136	$25,990	$28,075	$54,065	$8,882,656
137	$25,908	$28,157	$54,065	$8,854,499
138	$25,826	$28,239	$54,065	$8,826,260
139	$25,743	$28,322	$54,065	$8,797,938
140	$25,661	$28,404	$54,065	$8,769,534
141	$25,578	$28,487	$54,065	$8,741,047
142	$25,495	$28,570	$54,065	$8,712,476
143	$25,411	$28,654	$54,065	$8,683,823
144	$25,328	$28,737	$54,065	$8,655,085

第12年供款共

$648,780

第12年利息

$309,396

第12年共還本金

$339,383

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$25,244	$28,821	$54,065	$8,626,265
146	$25,160	$28,905	$54,065	$8,597,359
147	$25,076	$28,989	$54,065	$8,568,370
148	$24,991	$29,074	$54,065	$8,539,296
149	$24,906	$29,159	$54,065	$8,510,138
150	$24,821	$29,244	$54,065	$8,480,894
151	$24,736	$29,329	$54,065	$8,451,565
152	$24,650	$29,415	$54,065	$8,422,150
153	$24,565	$29,500	$54,065	$8,392,650
154	$24,479	$29,586	$54,065	$8,363,063
155	$24,392	$29,673	$54,065	$8,333,391
156	$24,306	$29,759	$54,065	$8,303,631

第13年供款共

$648,780

第13年利息

$297,326

第13年共還本金

$351,454

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$24,219	$29,846	$54,065	$8,273,785
158	$24,132	$29,933	$54,065	$8,243,852
159	$24,045	$30,020	$54,065	$8,213,832
160	$23,957	$30,108	$54,065	$8,183,724
161	$23,869	$30,196	$54,065	$8,153,528
162	$23,781	$30,284	$54,065	$8,123,244
163	$23,693	$30,372	$54,065	$8,092,872
164	$23,604	$30,461	$54,065	$8,062,411
165	$23,515	$30,550	$54,065	$8,031,862
166	$23,426	$30,639	$54,065	$8,001,223
167	$23,337	$30,728	$54,065	$7,970,495
168	$23,247	$30,818	$54,065	$7,939,677

第14年供款共

$648,780

第14年利息

$284,826

第14年共還本金

$363,954

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$23,157	$30,908	$54,065	$7,908,770
170	$23,067	$30,998	$54,065	$7,877,772
171	$22,977	$31,088	$54,065	$7,846,684
172	$22,886	$31,179	$54,065	$7,815,505
173	$22,795	$31,270	$54,065	$7,784,235
174	$22,704	$31,361	$54,065	$7,752,874
175	$22,613	$31,452	$54,065	$7,721,422
176	$22,521	$31,544	$54,065	$7,689,878
177	$22,429	$31,636	$54,065	$7,658,241
178	$22,337	$31,728	$54,065	$7,626,513
179	$22,244	$31,821	$54,065	$7,594,692
180	$22,151	$31,914	$54,065	$7,562,778

第15年供款共

$648,780

第15年利息

$271,881

第15年共還本金

$376,899

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$22,058	$32,007	$54,065	$7,530,771
182	$21,965	$32,100	$54,065	$7,498,671
183	$21,871	$32,194	$54,065	$7,466,477
184	$21,777	$32,288	$54,065	$7,434,189
185	$21,683	$32,382	$54,065	$7,401,807
186	$21,589	$32,476	$54,065	$7,369,331
187	$21,494	$32,571	$54,065	$7,336,760
188	$21,399	$32,666	$54,065	$7,304,094
189	$21,304	$32,761	$54,065	$7,271,333
190	$21,208	$32,857	$54,065	$7,238,476
191	$21,112	$32,953	$54,065	$7,205,523
192	$21,016	$33,049	$54,065	$7,172,474

第16年供款共

$648,780

第16年利息

$258,476

第16年共還本金

$390,304

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$20,920	$33,145	$54,065	$7,139,329
194	$20,823	$33,242	$54,065	$7,106,087
195	$20,726	$33,339	$54,065	$7,072,748
196	$20,629	$33,436	$54,065	$7,039,312
197	$20,531	$33,534	$54,065	$7,005,778
198	$20,434	$33,631	$54,065	$6,972,147
199	$20,335	$33,730	$54,065	$6,938,417
200	$20,237	$33,828	$54,065	$6,904,589
201	$20,138	$33,927	$54,065	$6,870,663
202	$20,039	$34,026	$54,065	$6,836,637
203	$19,940	$34,125	$54,065	$6,802,512
204	$19,841	$34,224	$54,065	$6,768,288

第17年供款共

$648,780

第17年利息

$244,594

第17年共還本金

$404,186

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$19,741	$34,324	$54,065	$6,733,964
206	$19,641	$34,424	$54,065	$6,699,539
207	$19,540	$34,525	$54,065	$6,665,015
208	$19,440	$34,625	$54,065	$6,630,389
209	$19,339	$34,726	$54,065	$6,595,663
210	$19,237	$34,828	$54,065	$6,560,836
211	$19,136	$34,929	$54,065	$6,525,906
212	$19,034	$35,031	$54,065	$6,490,875
213	$18,932	$35,133	$54,065	$6,455,742
214	$18,829	$35,236	$54,065	$6,420,506
215	$18,726	$35,339	$54,065	$6,385,168
216	$18,623	$35,442	$54,065	$6,349,726

第18年供款共

$648,780

第18年利息

$230,218

第18年共還本金

$418,562

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$18,520	$35,545	$54,065	$6,314,181
218	$18,416	$35,649	$54,065	$6,278,533
219	$18,312	$35,753	$54,065	$6,242,780
220	$18,208	$35,857	$54,065	$6,206,923
221	$18,104	$35,961	$54,065	$6,170,962
222	$17,999	$36,066	$54,065	$6,134,895
223	$17,893	$36,172	$54,065	$6,098,724
224	$17,788	$36,277	$54,065	$6,062,447
225	$17,682	$36,383	$54,065	$6,026,064
226	$17,576	$36,489	$54,065	$5,989,575
227	$17,470	$36,595	$54,065	$5,952,980
228	$17,363	$36,702	$54,065	$5,916,277

第19年供款共

$648,780

第19年利息

$215,331

第19年共還本金

$433,449

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$17,256	$36,809	$54,065	$5,879,468
230	$17,148	$36,917	$54,065	$5,842,552
231	$17,041	$37,024	$54,065	$5,805,528
232	$16,933	$37,132	$54,065	$5,768,395
233	$16,824	$37,240	$54,065	$5,731,155
234	$16,716	$37,349	$54,065	$5,693,806
235	$16,607	$37,458	$54,065	$5,656,348
236	$16,498	$37,567	$54,065	$5,618,780
237	$16,388	$37,677	$54,065	$5,581,104
238	$16,278	$37,787	$54,065	$5,543,317
239	$16,168	$37,897	$54,065	$5,505,420
240	$16,057	$38,008	$54,065	$5,467,412

第20年供款共

$648,780

第20年利息

$199,915

第20年共還本金

$448,865

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$15,947	$38,118	$54,065	$5,429,294
242	$15,835	$38,230	$54,065	$5,391,064
243	$15,724	$38,341	$54,065	$5,352,723
244	$15,612	$38,453	$54,065	$5,314,270
245	$15,500	$38,565	$54,065	$5,275,705
246	$15,387	$38,678	$54,065	$5,237,028
247	$15,275	$38,790	$54,065	$5,198,238
248	$15,162	$38,903	$54,065	$5,159,334
249	$15,048	$39,017	$54,065	$5,120,317
250	$14,934	$39,131	$54,065	$5,081,187
251	$14,820	$39,245	$54,065	$5,041,942
252	$14,706	$39,359	$54,065	$5,002,582

第21年供款共

$648,780

第21年利息

$183,950

第21年共還本金

$464,830

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$14,591	$39,474	$54,065	$4,963,108
254	$14,476	$39,589	$54,065	$4,923,519
255	$14,360	$39,705	$54,065	$4,883,814
256	$14,244	$39,821	$54,065	$4,843,994
257	$14,128	$39,937	$54,065	$4,804,057
258	$14,012	$40,053	$54,065	$4,764,004
259	$13,895	$40,170	$54,065	$4,723,834
260	$13,778	$40,287	$54,065	$4,683,547
261	$13,660	$40,405	$54,065	$4,643,142
262	$13,542	$40,522	$54,065	$4,602,620
263	$13,424	$40,641	$54,065	$4,561,979
264	$13,306	$40,759	$54,065	$4,521,220

第22年供款共

$648,780

第22年利息

$167,417

第22年共還本金

$481,363

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$13,187	$40,878	$54,065	$4,480,342
266	$13,068	$40,997	$54,065	$4,439,344
267	$12,948	$41,117	$54,065	$4,398,228
268	$12,828	$41,237	$54,065	$4,356,991
269	$12,708	$41,357	$54,065	$4,315,634
270	$12,587	$41,478	$54,065	$4,274,156
271	$12,466	$41,599	$54,065	$4,232,557
272	$12,345	$41,720	$54,065	$4,190,837
273	$12,223	$41,842	$54,065	$4,148,995
274	$12,101	$41,964	$54,065	$4,107,032
275	$11,979	$42,086	$54,065	$4,064,946
276	$11,856	$42,209	$54,065	$4,022,737

第23年供款共

$648,780

第23年利息

$150,297

第23年共還本金

$498,483

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$11,733	$42,332	$54,065	$3,980,405
278	$11,610	$42,455	$54,065	$3,937,949
279	$11,486	$42,579	$54,065	$3,895,370
280	$11,361	$42,703	$54,065	$3,852,666
281	$11,237	$42,828	$54,065	$3,809,838
282	$11,112	$42,953	$54,065	$3,766,885
283	$10,987	$43,078	$54,065	$3,723,807
284	$10,861	$43,204	$54,065	$3,680,603
285	$10,735	$43,330	$54,065	$3,637,273
286	$10,609	$43,456	$54,065	$3,593,817
287	$10,482	$43,583	$54,065	$3,550,234
288	$10,355	$43,710	$54,065	$3,506,524

第24年供款共

$648,780

第24年利息

$132,567

第24年共還本金

$516,213

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$10,227	$43,838	$54,065	$3,462,686
290	$10,100	$43,965	$54,065	$3,418,721
291	$9,971	$44,094	$54,065	$3,374,627
292	$9,843	$44,222	$54,065	$3,330,405
293	$9,714	$44,351	$54,065	$3,286,054
294	$9,584	$44,481	$54,065	$3,241,573
295	$9,455	$44,610	$54,065	$3,196,963
296	$9,324	$44,741	$54,065	$3,152,222
297	$9,194	$44,871	$54,065	$3,107,351
298	$9,063	$45,002	$54,065	$3,062,349
299	$8,932	$45,133	$54,065	$3,017,216
300	$8,800	$45,265	$54,065	$2,971,951

第25年供款共

$648,780

第25年利息

$114,207

第25年共還本金

$534,573

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$8,668	$45,397	$54,065	$2,926,555
302	$8,536	$45,529	$54,065	$2,881,025
303	$8,403	$45,662	$54,065	$2,835,363
304	$8,270	$45,795	$54,065	$2,789,568
305	$8,136	$45,929	$54,065	$2,743,639
306	$8,002	$46,063	$54,065	$2,697,577
307	$7,868	$46,197	$54,065	$2,651,380
308	$7,733	$46,332	$54,065	$2,605,048
309	$7,598	$46,467	$54,065	$2,558,581
310	$7,463	$46,602	$54,065	$2,511,979
311	$7,327	$46,738	$54,065	$2,465,240
312	$7,190	$46,875	$54,065	$2,418,365

第26年供款共

$648,780

第26年利息

$95,194

第26年共還本金

$553,586

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$7,054	$47,011	$54,065	$2,371,354
314	$6,916	$47,149	$54,065	$2,324,205
315	$6,779	$47,286	$54,065	$2,276,919
316	$6,641	$47,424	$54,065	$2,229,495
317	$6,503	$47,562	$54,065	$2,181,933
318	$6,364	$47,701	$54,065	$2,134,232
319	$6,225	$47,840	$54,065	$2,086,392
320	$6,085	$47,980	$54,065	$2,038,412
321	$5,945	$48,120	$54,065	$1,990,293
322	$5,805	$48,260	$54,065	$1,942,033
323	$5,664	$48,401	$54,065	$1,893,632
324	$5,523	$48,542	$54,065	$1,845,090

第27年供款共

$648,780

第27年利息

$75,505

第27年共還本金

$573,275

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,382	$48,683	$54,065	$1,796,407
326	$5,240	$48,825	$54,065	$1,747,581
327	$5,097	$48,968	$54,065	$1,698,613
328	$4,954	$49,111	$54,065	$1,649,503
329	$4,811	$49,254	$54,065	$1,600,249
330	$4,667	$49,398	$54,065	$1,550,851
331	$4,523	$49,542	$54,065	$1,501,310
332	$4,379	$49,686	$54,065	$1,451,623
333	$4,234	$49,831	$54,065	$1,401,792
334	$4,089	$49,976	$54,065	$1,351,816
335	$3,943	$50,122	$54,065	$1,301,694
336	$3,797	$50,268	$54,065	$1,251,425

第28年供款共

$648,780

第28年利息

$55,115

第28年共還本金

$593,665

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,650	$50,415	$54,065	$1,201,010
338	$3,503	$50,562	$54,065	$1,150,448
339	$3,355	$50,710	$54,065	$1,099,739
340	$3,208	$50,857	$54,065	$1,048,881
341	$3,059	$51,006	$54,065	$997,876
342	$2,910	$51,155	$54,065	$946,721
343	$2,761	$51,304	$54,065	$895,417
344	$2,612	$51,453	$54,065	$843,964
345	$2,462	$51,603	$54,065	$792,361
346	$2,311	$51,754	$54,065	$740,607
347	$2,160	$51,905	$54,065	$688,702
348	$2,009	$52,056	$54,065	$636,646

第29年供款共

$648,780

第29年利息

$34,000

第29年共還本金

$614,780

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,857	$52,208	$54,065	$584,437
350	$1,705	$52,360	$54,065	$532,077
351	$1,552	$52,513	$54,065	$479,564
352	$1,399	$52,666	$54,065	$426,898
353	$1,245	$52,820	$54,065	$374,078
354	$1,091	$52,974	$54,065	$321,104
355	$937	$53,128	$54,065	$267,976
356	$782	$53,283	$54,065	$214,692
357	$626	$53,439	$54,065	$161,253
358	$470	$53,595	$54,065	$107,659
359	$314	$53,751	$54,065	$53,908
360	$157	$53,908	$54,065	$0

第30年供款共

$648,780

第30年利息

$12,134

第30年共還本金

$636,646

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$15,753,393

免責聲明

筍盤推介

按揭保險費
info