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$16,820,812

每月供款
$60,336

首期

$-5,230,000

總貸款額

$13,230,000

總利息

$8,490,812

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-4,900,000

按月供比率計算

$120,671

置業成本總預算

HK$-4,900,000

首期

$-5,230,000
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

$120,671

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

@10,451

建

1,190 呎

@7,395

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

售$880 萬

實

842 呎

@10,451

建

1,190 呎

@7,395

售$880 萬

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

馬鞍山新港城

thumb_up

獨家靚盤**新港城4期高層,開揚遠景靚裝修三房兩廳,即買即用**

實

519 呎

@14,451

建

696 呎

@10,776

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$750 萬

實

519 呎

@14,451

建

696 呎

@10,776

售$750 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

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

西貢清水灣

thumb_up

A LOVELY DUPLEX IN CLEAR WATER BAY

實

1,194 呎

@6,281

建

1,194 呎

@6,281

local_offer 低水筍價 verified 首置必買 pets 愛竉必選

售$750 萬

實

1,194 呎

@6,281

建

1,194 呎

@6,281

售$750 萬

local_offer 低水筍價 verified 首置必買 pets 愛竉必選

馬鞍山西澳村

thumb_up

2/F連天台

建

700 呎

@11,286

local_fire_department 至HIT vpn_key 有匙即睇

售$790 萬

建

700 呎

@11,286

售$790 萬

local_fire_department 至HIT vpn_key 有匙即睇

沙田田園閣

thumb_up

優質闊落三房套　近馬鐵站方便！！

實

633 呎

@11,848

local_fire_department 至HIT real_estate_agent 罕有放盤

售$750 萬

實

633 呎

@11,848

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

沙田濱景花園第03座

thumb_up

濱景花園第03座

實

544 呎

@13,419

建

659 呎

@11,077

local_fire_department 至HIT hotel_class 樓王

售$730 萬

實

544 呎

@13,419

建

659 呎

@11,077

售$730 萬

local_fire_department 至HIT hotel_class 樓王

西貢逸瓏海滙

thumb_up

逸瓏海滙

實

590 呎

@15,085

local_offer 低水筍價 vpn_key 有匙即睇

售$890 萬

實

590 呎

@15,085

售$890 萬

local_offer 低水筍價 vpn_key 有匙即睇

西貢泰湖閣

thumb_up

近市全海景連天台

建

700 呎

@10,714

real_estate_agent 罕有放盤

售$750 萬

建

700 呎

@10,714

售$750 萬

real_estate_agent 罕有放盤

VR實景

沙田雅仕閣

thumb_up

仲連車位　優質高層向南三房套🏠🏠

實

831 呎

@10,830

建

1,125 呎

@8,000

local_fire_department 至HIT

售$900 萬

實

831 呎

@10,830

建

1,125 呎

@8,000

售$900 萬

local_fire_department 至HIT

馬鞍山迎海第04期駿岸第06座

thumb_up

寧靜大單邊, 企理2房, 收租一流

實

491 呎

@16,293

local_fire_department 至HIT pets 愛竉必選

售$800 萬

實

491 呎

@16,293

售$800 萬

local_fire_department 至HIT pets 愛竉必選

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

利率	15年	20年	25年	30年
1.000	$79,181	$60,844	$49,860	$42,553
1.500	$82,124	$63,841	$52,912	$45,659
2.000	$85,136	$66,928	$56,076	$48,901
2.500	$88,216	$70,106	$59,352	$52,274
3.000	$91,364	$73,373	$62,738	$55,778
3.500	$94,579	$76,729	$66,232	$59,409
3.625	$95,393	$77,581	$67,123	$60,336
4.000	$97,861	$80,171	$69,833	$63,162
4.500	$101,209	$83,700	$73,537	$67,034
5.000	$104,622	$87,312	$77,341	$71,022
5.500	$108,100	$91,007	$81,244	$75,118
6.000	$111,642	$94,784	$85,241	$79,321

每月供款$60,336

年期

30年

貸款金額

$13,230,000

總利息

$8,490,812

總貸款連利息

$21,720,812

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$39,966	$20,370	$60,336	$13,209,630
2	$39,904	$20,431	$60,336	$13,189,199
3	$39,842	$20,493	$60,336	$13,168,705
4	$39,780	$20,555	$60,336	$13,148,150
5	$39,718	$20,617	$60,336	$13,127,533
6	$39,656	$20,679	$60,336	$13,106,853
7	$39,594	$20,742	$60,336	$13,086,112
8	$39,531	$20,805	$60,336	$13,065,307
9	$39,468	$20,867	$60,336	$13,044,439
10	$39,405	$20,931	$60,336	$13,023,509
11	$39,342	$20,994	$60,336	$13,002,515
12	$39,278	$21,057	$60,336	$12,981,458

第1年供款共

$724,027

第1年利息

$475,485

第1年共還本金

$248,542

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$39,215	$21,121	$60,336	$12,960,337
14	$39,151	$21,185	$60,336	$12,939,153
15	$39,087	$21,249	$60,336	$12,917,904
16	$39,023	$21,313	$60,336	$12,896,591
17	$38,958	$21,377	$60,336	$12,875,214
18	$38,894	$21,442	$60,336	$12,853,773
19	$38,829	$21,506	$60,336	$12,832,266
20	$38,764	$21,571	$60,336	$12,810,695
21	$38,699	$21,637	$60,336	$12,789,058
22	$38,634	$21,702	$60,336	$12,767,356
23	$38,568	$21,768	$60,336	$12,745,588
24	$38,502	$21,833	$60,336	$12,723,755

第2年供款共

$724,027

第2年利息

$466,324

第2年共還本金

$257,703

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$38,436	$21,899	$60,336	$12,701,856
26	$38,370	$21,965	$60,336	$12,679,891
27	$38,304	$22,032	$60,336	$12,657,859
28	$38,237	$22,098	$60,336	$12,635,760
29	$38,171	$22,165	$60,336	$12,613,595
30	$38,104	$22,232	$60,336	$12,591,363
31	$38,036	$22,299	$60,336	$12,569,064
32	$37,969	$22,367	$60,336	$12,546,698
33	$37,901	$22,434	$60,336	$12,524,264
34	$37,834	$22,502	$60,336	$12,501,762
35	$37,766	$22,570	$60,336	$12,479,192
36	$37,698	$22,638	$60,336	$12,456,554

第3年供款共

$724,027

第3年利息

$456,826

第3年共還本金

$267,201

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$37,629	$22,706	$60,336	$12,433,847
38	$37,561	$22,775	$60,336	$12,411,072
39	$37,492	$22,844	$60,336	$12,388,229
40	$37,423	$22,913	$60,336	$12,365,316
41	$37,354	$22,982	$60,336	$12,342,334
42	$37,284	$23,051	$60,336	$12,319,282
43	$37,214	$23,121	$60,336	$12,296,161
44	$37,145	$23,191	$60,336	$12,272,970
45	$37,075	$23,261	$60,336	$12,249,709
46	$37,004	$23,331	$60,336	$12,226,378
47	$36,934	$23,402	$60,336	$12,202,976
48	$36,863	$23,472	$60,336	$12,179,504

第4年供款共

$724,027

第4年利息

$446,977

第4年共還本金

$277,050

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$36,792	$23,543	$60,336	$12,155,961
50	$36,721	$23,614	$60,336	$12,132,346
51	$36,650	$23,686	$60,336	$12,108,660
52	$36,578	$23,757	$60,336	$12,084,903
53	$36,506	$23,829	$60,336	$12,061,074
54	$36,434	$23,901	$60,336	$12,037,173
55	$36,362	$23,973	$60,336	$12,013,199
56	$36,290	$24,046	$60,336	$11,989,154
57	$36,217	$24,118	$60,336	$11,965,035
58	$36,144	$24,191	$60,336	$11,940,844
59	$36,071	$24,264	$60,336	$11,916,580
60	$35,998	$24,338	$60,336	$11,892,242

第5年供款共

$724,027

第5年利息

$436,765

第5年共還本金

$287,262

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$35,924	$24,411	$60,336	$11,867,831
62	$35,851	$24,485	$60,336	$11,843,346
63	$35,777	$24,559	$60,336	$11,818,788
64	$35,703	$24,633	$60,336	$11,794,155
65	$35,628	$24,707	$60,336	$11,769,447
66	$35,554	$24,782	$60,336	$11,744,665
67	$35,479	$24,857	$60,336	$11,719,808
68	$35,404	$24,932	$60,336	$11,694,876
69	$35,328	$25,007	$60,336	$11,669,869
70	$35,253	$25,083	$60,336	$11,644,786
71	$35,177	$25,159	$60,336	$11,619,627
72	$35,101	$25,235	$60,336	$11,594,393

第6年供款共

$724,027

第6年利息

$426,177

第6年共還本金

$297,850

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$35,025	$25,311	$60,336	$11,569,082
74	$34,948	$25,387	$60,336	$11,543,695
75	$34,872	$25,464	$60,336	$11,518,231
76	$34,795	$25,541	$60,336	$11,492,690
77	$34,717	$25,618	$60,336	$11,467,072
78	$34,640	$25,695	$60,336	$11,441,376
79	$34,562	$25,773	$60,336	$11,415,603
80	$34,485	$25,851	$60,336	$11,389,752
81	$34,407	$25,929	$60,336	$11,363,823
82	$34,328	$26,007	$60,336	$11,337,816
83	$34,250	$26,086	$60,336	$11,311,730
84	$34,171	$26,165	$60,336	$11,285,565

第7年供款共

$724,027

第7年利息

$415,199

第7年共還本金

$308,828

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$34,092	$26,244	$60,336	$11,259,321
86	$34,013	$26,323	$60,336	$11,232,998
87	$33,933	$26,403	$60,336	$11,206,596
88	$33,853	$26,482	$60,336	$11,180,113
89	$33,773	$26,562	$60,336	$11,153,551
90	$33,693	$26,643	$60,336	$11,126,908
91	$33,613	$26,723	$60,336	$11,100,185
92	$33,532	$26,804	$60,336	$11,073,381
93	$33,451	$26,885	$60,336	$11,046,497
94	$33,370	$26,966	$60,336	$11,019,531
95	$33,288	$27,047	$60,336	$10,992,483
96	$33,206	$27,129	$60,336	$10,965,354

第8年供款共

$724,027

第8年利息

$403,816

第8年共還本金

$320,211

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$33,125	$27,211	$60,336	$10,938,143
98	$33,042	$27,293	$60,336	$10,910,850
99	$32,960	$27,376	$60,336	$10,883,474
100	$32,877	$27,458	$60,336	$10,856,016
101	$32,794	$27,541	$60,336	$10,828,474
102	$32,711	$27,625	$60,336	$10,800,850
103	$32,628	$27,708	$60,336	$10,773,142
104	$32,544	$27,792	$60,336	$10,745,350
105	$32,460	$27,876	$60,336	$10,717,474
106	$32,376	$27,960	$60,336	$10,689,514
107	$32,291	$28,044	$60,336	$10,661,470
108	$32,207	$28,129	$60,336	$10,633,341

第9年供款共

$724,027

第9年利息

$392,014

第9年共還本金

$332,013

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$32,122	$28,214	$60,336	$10,605,127
110	$32,036	$28,299	$60,336	$10,576,828
111	$31,951	$28,385	$60,336	$10,548,443
112	$31,865	$28,470	$60,336	$10,519,972
113	$31,779	$28,557	$60,336	$10,491,416
114	$31,693	$28,643	$60,336	$10,462,773
115	$31,606	$28,729	$60,336	$10,434,044
116	$31,520	$28,816	$60,336	$10,405,228
117	$31,432	$28,903	$60,336	$10,376,325
118	$31,345	$28,990	$60,336	$10,347,334
119	$31,258	$29,078	$60,336	$10,318,256
120	$31,170	$29,166	$60,336	$10,289,090

第10年供款共

$724,027

第10年利息

$379,776

第10年共還本金

$344,251

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$31,082	$29,254	$60,336	$10,259,836
122	$30,993	$29,342	$60,336	$10,230,494
123	$30,905	$29,431	$60,336	$10,201,063
124	$30,816	$29,520	$60,336	$10,171,543
125	$30,727	$29,609	$60,336	$10,141,934
126	$30,637	$29,698	$60,336	$10,112,236
127	$30,547	$29,788	$60,336	$10,082,447
128	$30,457	$29,878	$60,336	$10,052,569
129	$30,367	$29,968	$60,336	$10,022,601
130	$30,277	$30,059	$60,336	$9,992,542
131	$30,186	$30,150	$60,336	$9,962,392
132	$30,095	$30,241	$60,336	$9,932,151

第11年供款共

$724,027

第11年利息

$367,088

第11年共還本金

$356,939

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$30,003	$30,332	$60,336	$9,901,819
134	$29,912	$30,424	$60,336	$9,871,395
135	$29,820	$30,516	$60,336	$9,840,879
136	$29,728	$30,608	$60,336	$9,810,271
137	$29,635	$30,700	$60,336	$9,779,571
138	$29,542	$30,793	$60,336	$9,748,778
139	$29,449	$30,886	$60,336	$9,717,892
140	$29,356	$30,979	$60,336	$9,686,912
141	$29,263	$31,073	$60,336	$9,655,839
142	$29,169	$31,167	$60,336	$9,624,672
143	$29,075	$31,261	$60,336	$9,593,411
144	$28,980	$31,355	$60,336	$9,562,056

第12年供款共

$724,027

第12年利息

$353,932

第12年共還本金

$370,095

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$28,885	$31,450	$60,336	$9,530,606
146	$28,790	$31,545	$60,336	$9,499,060
147	$28,695	$31,641	$60,336	$9,467,420
148	$28,599	$31,736	$60,336	$9,435,684
149	$28,504	$31,832	$60,336	$9,403,852
150	$28,407	$31,928	$60,336	$9,371,924
151	$28,311	$32,025	$60,336	$9,339,899
152	$28,214	$32,121	$60,336	$9,307,778
153	$28,117	$32,218	$60,336	$9,275,560
154	$28,020	$32,316	$60,336	$9,243,244
155	$27,922	$32,413	$60,336	$9,210,831
156	$27,824	$32,511	$60,336	$9,178,319

第13年供款共

$724,027

第13年利息

$340,291

第13年共還本金

$383,736

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$27,726	$32,609	$60,336	$9,145,710
158	$27,628	$32,708	$60,336	$9,113,002
159	$27,529	$32,807	$60,336	$9,080,195
160	$27,430	$32,906	$60,336	$9,047,289
161	$27,330	$33,005	$60,336	$9,014,284
162	$27,231	$33,105	$60,336	$8,981,179
163	$27,131	$33,205	$60,336	$8,947,974
164	$27,030	$33,305	$60,336	$8,914,669
165	$26,930	$33,406	$60,336	$8,881,263
166	$26,829	$33,507	$60,336	$8,847,756
167	$26,728	$33,608	$60,336	$8,814,149
168	$26,626	$33,710	$60,336	$8,780,439

第14年供款共

$724,027

第14年利息

$326,147

第14年共還本金

$397,880

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$26,524	$33,811	$60,336	$8,746,628
170	$26,422	$33,913	$60,336	$8,712,714
171	$26,320	$34,016	$60,336	$8,678,698
172	$26,217	$34,119	$60,336	$8,644,580
173	$26,114	$34,222	$60,336	$8,610,358
174	$26,010	$34,325	$60,336	$8,576,033
175	$25,907	$34,429	$60,336	$8,541,604
176	$25,803	$34,533	$60,336	$8,507,071
177	$25,698	$34,637	$60,336	$8,472,434
178	$25,594	$34,742	$60,336	$8,437,692
179	$25,489	$34,847	$60,336	$8,402,845
180	$25,384	$34,952	$60,336	$8,367,893

第15年供款共

$724,027

第15年利息

$311,481

第15年共還本金

$412,546

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$25,278	$35,058	$60,336	$8,332,836
182	$25,172	$35,163	$60,336	$8,297,672
183	$25,066	$35,270	$60,336	$8,262,403
184	$24,959	$35,376	$60,336	$8,227,026
185	$24,852	$35,483	$60,336	$8,191,543
186	$24,745	$35,590	$60,336	$8,155,953
187	$24,638	$35,698	$60,336	$8,120,255
188	$24,530	$35,806	$60,336	$8,084,450
189	$24,422	$35,914	$60,336	$8,048,536
190	$24,313	$36,022	$60,336	$8,012,513
191	$24,204	$36,131	$60,336	$7,976,382
192	$24,095	$36,240	$60,336	$7,940,142

第16年供款共

$724,027

第16年利息

$296,276

第16年共還本金

$427,751

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$23,986	$36,350	$60,336	$7,903,792
194	$23,876	$36,460	$60,336	$7,867,333
195	$23,766	$36,570	$60,336	$7,830,763
196	$23,655	$36,680	$60,336	$7,794,083
197	$23,545	$36,791	$60,336	$7,757,292
198	$23,433	$36,902	$60,336	$7,720,390
199	$23,322	$37,014	$60,336	$7,683,376
200	$23,210	$37,125	$60,336	$7,646,251
201	$23,098	$37,238	$60,336	$7,609,013
202	$22,986	$37,350	$60,336	$7,571,663
203	$22,873	$37,463	$60,336	$7,534,200
204	$22,760	$37,576	$60,336	$7,496,624

第17年供款共

$724,027

第17年利息

$280,509

第17年共還本金

$443,518

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$22,646	$37,690	$60,336	$7,458,935
206	$22,532	$37,803	$60,336	$7,421,131
207	$22,418	$37,918	$60,336	$7,383,214
208	$22,303	$38,032	$60,336	$7,345,182
209	$22,189	$38,147	$60,336	$7,307,035
210	$22,073	$38,262	$60,336	$7,268,772
211	$21,958	$38,378	$60,336	$7,230,395
212	$21,842	$38,494	$60,336	$7,191,901
213	$21,726	$38,610	$60,336	$7,153,291
214	$21,609	$38,727	$60,336	$7,114,564
215	$21,492	$38,844	$60,336	$7,075,720
216	$21,375	$38,961	$60,336	$7,036,759

第18年供款共

$724,027

第18年利息

$264,162

第18年共還本金

$459,865

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$21,257	$39,079	$60,336	$6,997,681
218	$21,139	$39,197	$60,336	$6,958,484
219	$21,020	$39,315	$60,336	$6,919,169
220	$20,902	$39,434	$60,336	$6,879,735
221	$20,783	$39,553	$60,336	$6,840,182
222	$20,663	$39,673	$60,336	$6,800,509
223	$20,543	$39,792	$60,336	$6,760,717
224	$20,423	$39,913	$60,336	$6,720,804
225	$20,302	$40,033	$60,336	$6,680,771
226	$20,181	$40,154	$60,336	$6,640,617
227	$20,060	$40,275	$60,336	$6,600,342
228	$19,939	$40,397	$60,336	$6,559,945

第19年供款共

$724,027

第19年利息

$247,212

第19年共還本金

$476,815

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$19,816	$40,519	$60,336	$6,519,426
230	$19,694	$40,641	$60,336	$6,478,784
231	$19,571	$40,764	$60,336	$6,438,020
232	$19,448	$40,887	$60,336	$6,397,132
233	$19,325	$41,011	$60,336	$6,356,121
234	$19,201	$41,135	$60,336	$6,314,987
235	$19,077	$41,259	$60,336	$6,273,728
236	$18,952	$41,384	$60,336	$6,232,344
237	$18,827	$41,509	$60,336	$6,190,835
238	$18,701	$41,634	$60,336	$6,149,201
239	$18,576	$41,760	$60,336	$6,107,441
240	$18,450	$41,886	$60,336	$6,065,555

第20年供款共

$724,027

第20年利息

$229,638

第20年共還本金

$494,389

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$18,323	$42,013	$60,336	$6,023,543
242	$18,196	$42,139	$60,336	$5,981,403
243	$18,069	$42,267	$60,336	$5,939,136
244	$17,941	$42,394	$60,336	$5,896,742
245	$17,813	$42,523	$60,336	$5,854,219
246	$17,685	$42,651	$60,336	$5,811,568
247	$17,556	$42,780	$60,336	$5,768,789
248	$17,427	$42,909	$60,336	$5,725,880
249	$17,297	$43,039	$60,336	$5,682,841
250	$17,167	$43,169	$60,336	$5,639,672
251	$17,037	$43,299	$60,336	$5,596,373
252	$16,906	$43,430	$60,336	$5,552,943

第21年供款共

$724,027

第21年利息

$211,415

第21年共還本金

$512,612

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$16,775	$43,561	$60,336	$5,509,382
254	$16,643	$43,693	$60,336	$5,465,690
255	$16,511	$43,825	$60,336	$5,421,865
256	$16,379	$43,957	$60,336	$5,377,908
257	$16,246	$44,090	$60,336	$5,333,818
258	$16,113	$44,223	$60,336	$5,289,595
259	$15,979	$44,357	$60,336	$5,245,238
260	$15,845	$44,491	$60,336	$5,200,748
261	$15,711	$44,625	$60,336	$5,156,123
262	$15,576	$44,760	$60,336	$5,111,363
263	$15,441	$44,895	$60,336	$5,066,468
264	$15,305	$45,031	$60,336	$5,021,437

第22年供款共

$724,027

第22年利息

$192,521

第22年共還本金

$531,506

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$15,169	$45,167	$60,336	$4,976,271
266	$15,032	$45,303	$60,336	$4,930,968
267	$14,896	$45,440	$60,336	$4,885,528
268	$14,758	$45,577	$60,336	$4,839,951
269	$14,621	$45,715	$60,336	$4,794,236
270	$14,483	$45,853	$60,336	$4,748,383
271	$14,344	$45,992	$60,336	$4,702,391
272	$14,205	$46,130	$60,336	$4,656,261
273	$14,066	$46,270	$60,336	$4,609,991
274	$13,926	$46,410	$60,336	$4,563,581
275	$13,786	$46,550	$60,336	$4,517,031
276	$13,645	$46,690	$60,336	$4,470,341

第23年供款共

$724,027

第23年利息

$172,931

第23年共還本金

$551,096

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$13,504	$46,831	$60,336	$4,423,510
278	$13,363	$46,973	$60,336	$4,376,537
279	$13,221	$47,115	$60,336	$4,329,422
280	$13,078	$47,257	$60,336	$4,282,165
281	$12,936	$47,400	$60,336	$4,234,765
282	$12,793	$47,543	$60,336	$4,187,222
283	$12,649	$47,687	$60,336	$4,139,535
284	$12,505	$47,831	$60,336	$4,091,704
285	$12,360	$47,975	$60,336	$4,043,729
286	$12,215	$48,120	$60,336	$3,995,609
287	$12,070	$48,266	$60,336	$3,947,344
288	$11,924	$48,411	$60,336	$3,898,932

第24年供款共

$724,027

第24年利息

$152,618

第24年共還本金

$571,409

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$11,778	$48,558	$60,336	$3,850,375
290	$11,631	$48,704	$60,336	$3,801,670
291	$11,484	$48,851	$60,336	$3,752,819
292	$11,337	$48,999	$60,336	$3,703,820
293	$11,189	$49,147	$60,336	$3,654,673
294	$11,040	$49,295	$60,336	$3,605,378
295	$10,891	$49,444	$60,336	$3,555,933
296	$10,742	$49,594	$60,336	$3,506,340
297	$10,592	$49,744	$60,336	$3,456,596
298	$10,442	$49,894	$60,336	$3,406,702
299	$10,291	$50,045	$60,336	$3,356,658
300	$10,140	$50,196	$60,336	$3,306,462

第25年供款共

$724,027

第25年利息

$131,557

第25年共還本金

$592,470

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$9,988	$50,347	$60,336	$3,256,115
302	$9,836	$50,499	$60,336	$3,205,615
303	$9,684	$50,652	$60,336	$3,154,963
304	$9,531	$50,805	$60,336	$3,104,159
305	$9,377	$50,958	$60,336	$3,053,200
306	$9,223	$51,112	$60,336	$3,002,088
307	$9,069	$51,267	$60,336	$2,950,821
308	$8,914	$51,422	$60,336	$2,899,399
309	$8,759	$51,577	$60,336	$2,847,822
310	$8,603	$51,733	$60,336	$2,796,090
311	$8,447	$51,889	$60,336	$2,744,200
312	$8,290	$52,046	$60,336	$2,692,155

第26年供款共

$724,027

第26年利息

$109,719

第26年共還本金

$614,308

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$8,133	$52,203	$60,336	$2,639,952
314	$7,975	$52,361	$60,336	$2,587,591
315	$7,817	$52,519	$60,336	$2,535,072
316	$7,658	$52,678	$60,336	$2,482,394
317	$7,499	$52,837	$60,336	$2,429,558
318	$7,339	$52,996	$60,336	$2,376,561
319	$7,179	$53,156	$60,336	$2,323,405
320	$7,019	$53,317	$60,336	$2,270,088
321	$6,858	$53,478	$60,336	$2,216,610
322	$6,696	$53,640	$60,336	$2,162,970
323	$6,534	$53,802	$60,336	$2,109,169
324	$6,371	$53,964	$60,336	$2,055,205

第27年供款共

$724,027

第27年利息

$87,077

第27年共還本金

$636,950

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$6,208	$54,127	$60,336	$2,001,078
326	$6,045	$54,291	$60,336	$1,946,787
327	$5,881	$54,455	$60,336	$1,892,332
328	$5,716	$54,619	$60,336	$1,837,713
329	$5,551	$54,784	$60,336	$1,782,929
330	$5,386	$54,950	$60,336	$1,727,979
331	$5,220	$55,116	$60,336	$1,672,864
332	$5,053	$55,282	$60,336	$1,617,581
333	$4,886	$55,449	$60,336	$1,562,132
334	$4,719	$55,617	$60,336	$1,506,516
335	$4,551	$55,785	$60,336	$1,450,731
336	$4,382	$55,953	$60,336	$1,394,778

第28年供款共

$724,027

第28年利息

$63,600

第28年共還本金

$660,427

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$4,213	$56,122	$60,336	$1,338,656
338	$4,044	$56,292	$60,336	$1,282,364
339	$3,874	$56,462	$60,336	$1,225,902
340	$3,703	$56,632	$60,336	$1,169,270
341	$3,532	$56,803	$60,336	$1,112,466
342	$3,361	$56,975	$60,336	$1,055,491
343	$3,188	$57,147	$60,336	$998,344
344	$3,016	$57,320	$60,336	$941,024
345	$2,843	$57,493	$60,336	$883,532
346	$2,669	$57,667	$60,336	$825,865
347	$2,495	$57,841	$60,336	$768,024
348	$2,320	$58,016	$60,336	$710,009

第29年供款共

$724,027

第29年利息

$39,258

第29年共還本金

$684,769

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,145	$58,191	$60,336	$651,818
350	$1,969	$58,367	$60,336	$593,451
351	$1,793	$58,543	$60,336	$534,908
352	$1,616	$58,720	$60,336	$476,189
353	$1,438	$58,897	$60,336	$417,292
354	$1,261	$59,075	$60,336	$358,217
355	$1,082	$59,253	$60,336	$298,963
356	$903	$59,432	$60,336	$239,531
357	$724	$59,612	$60,336	$179,919
358	$544	$59,792	$60,336	$120,127
359	$363	$59,973	$60,336	$60,154
360	$182	$60,154	$60,336	$0

第30年供款共

$724,027

第30年利息

$14,018

第30年共還本金

$710,009

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$16,820,812

免責聲明

筍盤推介

按揭保險費
info