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$17,307,127

每月供款
$65,381

首期

$-6,560,000

總貸款額

$14,560,000

總利息

$8,977,127

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-6,230,000

按月供比率計算

$130,762

置業成本總預算

HK$-6,230,000

首期

$-6,560,000
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

$130,762

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

馬鞍山烏溪沙村

thumb_up

罕有烏溪沙新村放盤@700呎實用三房@

建

700 呎

@10,714

local_fire_department 至HIT

售$750 萬

建

700 呎

@10,714

售$750 萬

local_fire_department 至HIT

獨家

西貢甲邊朗

thumb_up

獨家 - 西貢市中心地下3房

建

700 呎

@10,543

real_estate_agent 罕有放盤

售$738 萬

建

700 呎

@10,543

售$738 萬

real_estate_agent 罕有放盤

西貢逸瓏園

thumb_up

西貢市低密度

實

525 呎

@14,286

directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

售$750 萬

實

525 呎

@14,286

售$750 萬

directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

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

沙田下禾輋村

thumb_up

罕有地下連600'花園

建

700 呎

@10,286

real_estate_agent 罕有放盤

售$720 萬

建

700 呎

@10,286

售$720 萬

real_estate_agent 罕有放盤

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

KOL實拍 VR實景

馬鞍山曉峰灣畔第02座

thumb_up

曉峰灣畔靚裝必睇包露台

實

684 呎

@11,404

建

901 呎

@8,657

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 verified 首置必買

售$780 萬

實

684 呎

@11,404

建

901 呎

@8,657

售$780 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 verified 首置必買

馬鞍山迎海第03期星灣御第25座

thumb_up

迎海高層雅裝2房+儲物房必睇

實

498 呎

@15,663

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$780 萬

實

498 呎

@15,663

售$780 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

馬鞍山銀湖天峰

thumb_up

高層山景向南

實

549 呎

@14,754

建

718 呎

@11,281

local_fire_department 至HIT directions_run 日內即走

售$810 萬

實

549 呎

@14,754

建

718 呎

@11,281

售$810 萬

local_fire_department 至HIT directions_run 日內即走

馬鞍山嘉華星濤灣

thumb_up

嘉華星濤灣, 全海景高層

實

516 呎

@14,341

建

724 呎

@10,221

hotel_class 樓王 local_offer 低水筍價

售$740 萬

實

516 呎

@14,341

建

724 呎

@10,221

售$740 萬

hotel_class 樓王 local_offer 低水筍價

馬鞍山曉峰灣畔第05座

thumb_up

頭排全海露台 , 全新裝修

實

510 呎

@13,882

建

643 呎

@11,011

local_fire_department 至HIT

售$708 萬

實

510 呎

@13,882

建

643 呎

@11,011

售$708 萬

local_fire_department 至HIT

西貢大環頭

thumb_up

海邊小品全幢

建

990 呎

@9,091

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$900 萬

建

990 呎

@9,091

售$900 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$87,141	$66,961	$54,873	$46,831
1.500	$90,380	$70,259	$58,231	$50,250
2.000	$93,695	$73,657	$61,713	$53,817
2.500	$97,085	$77,154	$65,319	$57,530
3.000	$100,549	$80,749	$69,045	$61,386
3.500	$104,087	$84,442	$72,891	$65,381
4.000	$107,699	$88,231	$76,853	$69,512
4.500	$111,383	$92,114	$80,929	$73,773
5.000	$115,140	$96,090	$85,116	$78,161
5.500	$118,967	$100,156	$89,411	$82,670
6.000	$122,866	$104,312	$93,810	$87,295

每月供款$65,381

年期

30年

貸款金額

$14,560,000

總利息

$8,977,127

總貸款連利息

$23,537,127

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$42,467	$22,914	$65,381	$14,537,086
2	$42,400	$22,981	$65,381	$14,514,105
3	$42,333	$23,048	$65,381	$14,491,057
4	$42,266	$23,115	$65,381	$14,467,941
5	$42,198	$23,183	$65,381	$14,444,759
6	$42,131	$23,250	$65,381	$14,421,508
7	$42,063	$23,318	$65,381	$14,398,190
8	$41,995	$23,386	$65,381	$14,374,804
9	$41,927	$23,454	$65,381	$14,351,349
10	$41,858	$23,523	$65,381	$14,327,827
11	$41,789	$23,591	$65,381	$14,304,235
12	$41,721	$23,660	$65,381	$14,280,575

第1年供款共

$784,571

第1年利息

$505,146

第1年共還本金

$279,425

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$41,652	$23,729	$65,381	$14,256,846
14	$41,582	$23,798	$65,381	$14,233,047
15	$41,513	$23,868	$65,381	$14,209,179
16	$41,443	$23,937	$65,381	$14,185,242
17	$41,374	$24,007	$65,381	$14,161,235
18	$41,304	$24,077	$65,381	$14,137,157
19	$41,233	$24,148	$65,381	$14,113,010
20	$41,163	$24,218	$65,381	$14,088,792
21	$41,092	$24,289	$65,381	$14,064,503
22	$41,021	$24,359	$65,381	$14,040,144
23	$40,950	$24,430	$65,381	$14,015,713
24	$40,879	$24,502	$65,381	$13,991,212

第2年供款共

$784,571

第2年利息

$495,208

第2年共還本金

$289,363

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$40,808	$24,573	$65,381	$13,966,638
26	$40,736	$24,645	$65,381	$13,941,994
27	$40,664	$24,717	$65,381	$13,917,277
28	$40,592	$24,789	$65,381	$13,892,488
29	$40,520	$24,861	$65,381	$13,867,627
30	$40,447	$24,934	$65,381	$13,842,693
31	$40,375	$25,006	$65,381	$13,817,687
32	$40,302	$25,079	$65,381	$13,792,607
33	$40,228	$25,152	$65,381	$13,767,455
34	$40,155	$25,226	$65,381	$13,742,229
35	$40,082	$25,299	$65,381	$13,716,930
36	$40,008	$25,373	$65,381	$13,691,557

第3年供款共

$784,571

第3年利息

$484,916

第3年共還本金

$299,655

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$39,934	$25,447	$65,381	$13,666,109
38	$39,859	$25,521	$65,381	$13,640,588
39	$39,785	$25,596	$65,381	$13,614,992
40	$39,710	$25,671	$65,381	$13,589,322
41	$39,636	$25,745	$65,381	$13,563,576
42	$39,560	$25,820	$65,381	$13,537,756
43	$39,485	$25,896	$65,381	$13,511,860
44	$39,410	$25,971	$65,381	$13,485,889
45	$39,334	$26,047	$65,381	$13,459,842
46	$39,258	$26,123	$65,381	$13,433,718
47	$39,182	$26,199	$65,381	$13,407,519
48	$39,105	$26,276	$65,381	$13,381,244

第4年供款共

$784,571

第4年利息

$474,258

第4年共還本金

$310,313

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$39,029	$26,352	$65,381	$13,354,891
50	$38,952	$26,429	$65,381	$13,328,462
51	$38,875	$26,506	$65,381	$13,301,956
52	$38,797	$26,584	$65,381	$13,275,372
53	$38,720	$26,661	$65,381	$13,248,711
54	$38,642	$26,739	$65,381	$13,221,973
55	$38,564	$26,817	$65,381	$13,195,156
56	$38,486	$26,895	$65,381	$13,168,261
57	$38,407	$26,973	$65,381	$13,141,287
58	$38,329	$27,052	$65,381	$13,114,235
59	$38,250	$27,131	$65,381	$13,087,104
60	$38,171	$27,210	$65,381	$13,059,894

第5年供款共

$784,571

第5年利息

$463,221

第5年共還本金

$321,350

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$38,091	$27,290	$65,381	$13,032,604
62	$38,012	$27,369	$65,381	$13,005,235
63	$37,932	$27,449	$65,381	$12,977,786
64	$37,852	$27,529	$65,381	$12,950,257
65	$37,772	$27,609	$65,381	$12,922,648
66	$37,691	$27,690	$65,381	$12,894,958
67	$37,610	$27,771	$65,381	$12,867,187
68	$37,529	$27,852	$65,381	$12,839,336
69	$37,448	$27,933	$65,381	$12,811,403
70	$37,367	$28,014	$65,381	$12,783,389
71	$37,285	$28,096	$65,381	$12,755,293
72	$37,203	$28,178	$65,381	$12,727,115

第6年供款共

$784,571

第6年利息

$451,792

第6年共還本金

$332,779

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$37,121	$28,260	$65,381	$12,698,854
74	$37,038	$28,343	$65,381	$12,670,512
75	$36,956	$28,425	$65,381	$12,642,087
76	$36,873	$28,508	$65,381	$12,613,578
77	$36,790	$28,591	$65,381	$12,584,987
78	$36,706	$28,675	$65,381	$12,556,312
79	$36,623	$28,758	$65,381	$12,527,554
80	$36,539	$28,842	$65,381	$12,498,712
81	$36,455	$28,926	$65,381	$12,469,786
82	$36,370	$29,011	$65,381	$12,440,775
83	$36,286	$29,095	$65,381	$12,411,680
84	$36,201	$29,180	$65,381	$12,382,499

第7年供款共

$784,571

第7年利息

$439,956

第7年共還本金

$344,615

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$36,116	$29,265	$65,381	$12,353,234
86	$36,030	$29,351	$65,381	$12,323,883
87	$35,945	$29,436	$65,381	$12,294,447
88	$35,859	$29,522	$65,381	$12,264,925
89	$35,773	$29,608	$65,381	$12,235,317
90	$35,686	$29,695	$65,381	$12,205,622
91	$35,600	$29,781	$65,381	$12,175,841
92	$35,513	$29,868	$65,381	$12,145,973
93	$35,426	$29,955	$65,381	$12,116,018
94	$35,338	$30,043	$65,381	$12,085,975
95	$35,251	$30,130	$65,381	$12,055,845
96	$35,163	$30,218	$65,381	$12,025,627

第8年供款共

$784,571

第8年利息

$427,699

第8年共還本金

$356,872

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$35,075	$30,306	$65,381	$11,995,321
98	$34,986	$30,395	$65,381	$11,964,927
99	$34,898	$30,483	$65,381	$11,934,443
100	$34,809	$30,572	$65,381	$11,903,871
101	$34,720	$30,661	$65,381	$11,873,210
102	$34,630	$30,751	$65,381	$11,842,459
103	$34,541	$30,840	$65,381	$11,811,619
104	$34,451	$30,930	$65,381	$11,780,688
105	$34,360	$31,021	$65,381	$11,749,668
106	$34,270	$31,111	$65,381	$11,718,557
107	$34,179	$31,202	$65,381	$11,687,355
108	$34,088	$31,293	$65,381	$11,656,062

第9年供款共

$784,571

第9年利息

$415,006

第9年共還本金

$369,565

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$33,997	$31,384	$65,381	$11,624,678
110	$33,905	$31,476	$65,381	$11,593,203
111	$33,814	$31,567	$65,381	$11,561,635
112	$33,721	$31,659	$65,381	$11,529,976
113	$33,629	$31,752	$65,381	$11,498,224
114	$33,536	$31,844	$65,381	$11,466,380
115	$33,444	$31,937	$65,381	$11,434,442
116	$33,350	$32,030	$65,381	$11,402,412
117	$33,257	$32,124	$65,381	$11,370,288
118	$33,163	$32,218	$65,381	$11,338,070
119	$33,069	$32,312	$65,381	$11,305,759
120	$32,975	$32,406	$65,381	$11,273,353

第10年供款共

$784,571

第10年利息

$401,862

第10年共還本金

$382,709

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$32,881	$32,500	$65,381	$11,240,853
122	$32,786	$32,595	$65,381	$11,208,258
123	$32,691	$32,690	$65,381	$11,175,568
124	$32,595	$32,786	$65,381	$11,142,782
125	$32,500	$32,881	$65,381	$11,109,901
126	$32,404	$32,977	$65,381	$11,076,924
127	$32,308	$33,073	$65,381	$11,043,851
128	$32,211	$33,170	$65,381	$11,010,681
129	$32,114	$33,266	$65,381	$10,977,415
130	$32,017	$33,363	$65,381	$10,944,051
131	$31,920	$33,461	$65,381	$10,910,590
132	$31,823	$33,558	$65,381	$10,877,032

第11年供款共

$784,571

第11年利息

$388,250

第11年共還本金

$396,321

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$31,725	$33,656	$65,381	$10,843,376
134	$31,627	$33,754	$65,381	$10,809,621
135	$31,528	$33,853	$65,381	$10,775,769
136	$31,429	$33,952	$65,381	$10,741,817
137	$31,330	$34,051	$65,381	$10,707,766
138	$31,231	$34,150	$65,381	$10,673,616
139	$31,131	$34,250	$65,381	$10,639,367
140	$31,031	$34,349	$65,381	$10,605,017
141	$30,931	$34,450	$65,381	$10,570,568
142	$30,831	$34,550	$65,381	$10,536,018
143	$30,730	$34,651	$65,381	$10,501,367
144	$30,629	$34,752	$65,381	$10,466,615

第12年供款共

$784,571

第12年利息

$374,154

第12年共還本金

$410,417

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$30,528	$34,853	$65,381	$10,431,762
146	$30,426	$34,955	$65,381	$10,396,807
147	$30,324	$35,057	$65,381	$10,361,750
148	$30,222	$35,159	$65,381	$10,326,591
149	$30,119	$35,262	$65,381	$10,291,329
150	$30,016	$35,365	$65,381	$10,255,965
151	$29,913	$35,468	$65,381	$10,220,497
152	$29,810	$35,571	$65,381	$10,184,926
153	$29,706	$35,675	$65,381	$10,149,251
154	$29,602	$35,779	$65,381	$10,113,472
155	$29,498	$35,883	$65,381	$10,077,589
156	$29,393	$35,988	$65,381	$10,041,601

第13年供款共

$784,571

第13年利息

$359,557

第13年共還本金

$425,014

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$29,288	$36,093	$65,381	$10,005,508
158	$29,183	$36,198	$65,381	$9,969,310
159	$29,077	$36,304	$65,381	$9,933,006
160	$28,971	$36,410	$65,381	$9,896,596
161	$28,865	$36,516	$65,381	$9,860,080
162	$28,759	$36,622	$65,381	$9,823,458
163	$28,652	$36,729	$65,381	$9,786,729
164	$28,545	$36,836	$65,381	$9,749,893
165	$28,437	$36,944	$65,381	$9,712,949
166	$28,329	$37,051	$65,381	$9,675,897
167	$28,221	$37,160	$65,381	$9,638,738
168	$28,113	$37,268	$65,381	$9,601,470

第14年供款共

$784,571

第14年利息

$344,440

第14年共還本金

$440,131

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$28,004	$37,377	$65,381	$9,564,093
170	$27,895	$37,486	$65,381	$9,526,608
171	$27,786	$37,595	$65,381	$9,489,013
172	$27,676	$37,705	$65,381	$9,451,308
173	$27,566	$37,815	$65,381	$9,413,494
174	$27,456	$37,925	$65,381	$9,375,569
175	$27,345	$38,035	$65,381	$9,337,533
176	$27,234	$38,146	$65,381	$9,299,387
177	$27,123	$38,258	$65,381	$9,261,129
178	$27,012	$38,369	$65,381	$9,222,760
179	$26,900	$38,481	$65,381	$9,184,279
180	$26,787	$38,593	$65,381	$9,145,685

第15年供款共

$784,571

第15年利息

$328,786

第15年共還本金

$455,785

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$26,675	$38,706	$65,381	$9,106,979
182	$26,562	$38,819	$65,381	$9,068,160
183	$26,449	$38,932	$65,381	$9,029,228
184	$26,335	$39,046	$65,381	$8,990,183
185	$26,221	$39,160	$65,381	$8,951,023
186	$26,107	$39,274	$65,381	$8,911,749
187	$25,993	$39,388	$65,381	$8,872,361
188	$25,878	$39,503	$65,381	$8,832,858
189	$25,763	$39,618	$65,381	$8,793,239
190	$25,647	$39,734	$65,381	$8,753,505
191	$25,531	$39,850	$65,381	$8,713,656
192	$25,415	$39,966	$65,381	$8,673,689

第16年供款共

$784,571

第16年利息

$312,575

第16年共還本金

$471,996

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$25,298	$40,083	$65,381	$8,633,607
194	$25,181	$40,200	$65,381	$8,593,407
195	$25,064	$40,317	$65,381	$8,553,090
196	$24,947	$40,434	$65,381	$8,512,656
197	$24,829	$40,552	$65,381	$8,472,104
198	$24,710	$40,671	$65,381	$8,431,433
199	$24,592	$40,789	$65,381	$8,390,644
200	$24,473	$40,908	$65,381	$8,349,736
201	$24,353	$41,028	$65,381	$8,308,708
202	$24,234	$41,147	$65,381	$8,267,561
203	$24,114	$41,267	$65,381	$8,226,294
204	$23,993	$41,388	$65,381	$8,184,906

第17年供款共

$784,571

第17年利息

$295,788

第17年共還本金

$488,783

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$23,873	$41,508	$65,381	$8,143,398
206	$23,752	$41,629	$65,381	$8,101,769
207	$23,630	$41,751	$65,381	$8,060,018
208	$23,508	$41,873	$65,381	$8,018,145
209	$23,386	$41,995	$65,381	$7,976,151
210	$23,264	$42,117	$65,381	$7,934,034
211	$23,141	$42,240	$65,381	$7,891,794
212	$23,018	$42,363	$65,381	$7,849,430
213	$22,894	$42,487	$65,381	$7,806,944
214	$22,770	$42,611	$65,381	$7,764,333
215	$22,646	$42,735	$65,381	$7,721,598
216	$22,521	$42,860	$65,381	$7,678,739

第18年供款共

$784,571

第18年利息

$278,403

第18年共還本金

$506,168

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$22,396	$42,985	$65,381	$7,635,754
218	$22,271	$43,110	$65,381	$7,592,644
219	$22,145	$43,236	$65,381	$7,549,408
220	$22,019	$43,362	$65,381	$7,506,047
221	$21,893	$43,488	$65,381	$7,462,558
222	$21,766	$43,615	$65,381	$7,418,943
223	$21,639	$43,742	$65,381	$7,375,201
224	$21,511	$43,870	$65,381	$7,331,331
225	$21,383	$43,998	$65,381	$7,287,333
226	$21,255	$44,126	$65,381	$7,243,207
227	$21,126	$44,255	$65,381	$7,198,952
228	$20,997	$44,384	$65,381	$7,154,568

第19年供款共

$784,571

第19年利息

$260,400

第19年共還本金

$524,171

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$20,867	$44,513	$65,381	$7,110,055
230	$20,738	$44,643	$65,381	$7,065,411
231	$20,607	$44,773	$65,381	$7,020,638
232	$20,477	$44,904	$65,381	$6,975,734
233	$20,346	$45,035	$65,381	$6,930,699
234	$20,215	$45,166	$65,381	$6,885,532
235	$20,083	$45,298	$65,381	$6,840,234
236	$19,951	$45,430	$65,381	$6,794,804
237	$19,818	$45,563	$65,381	$6,749,241
238	$19,685	$45,696	$65,381	$6,703,546
239	$19,552	$45,829	$65,381	$6,657,717
240	$19,418	$45,963	$65,381	$6,611,754

第20年供款共

$784,571

第20年利息

$241,757

第20年共還本金

$542,814

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$19,284	$46,097	$65,381	$6,565,658
242	$19,150	$46,231	$65,381	$6,519,427
243	$19,015	$46,366	$65,381	$6,473,061
244	$18,880	$46,501	$65,381	$6,426,560
245	$18,744	$46,637	$65,381	$6,379,923
246	$18,608	$46,773	$65,381	$6,333,150
247	$18,472	$46,909	$65,381	$6,286,241
248	$18,335	$47,046	$65,381	$6,239,195
249	$18,198	$47,183	$65,381	$6,192,012
250	$18,060	$47,321	$65,381	$6,144,691
251	$17,922	$47,459	$65,381	$6,097,232
252	$17,784	$47,597	$65,381	$6,049,634

第21年供款共

$784,571

第21年利息

$222,451

第21年共還本金

$562,120

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$17,645	$47,736	$65,381	$6,001,898
254	$17,506	$47,875	$65,381	$5,954,023
255	$17,366	$48,015	$65,381	$5,906,008
256	$17,226	$48,155	$65,381	$5,857,853
257	$17,085	$48,296	$65,381	$5,809,557
258	$16,945	$48,436	$65,381	$5,761,121
259	$16,803	$48,578	$65,381	$5,712,543
260	$16,662	$48,719	$65,381	$5,663,824
261	$16,519	$48,861	$65,381	$5,614,963
262	$16,377	$49,004	$65,381	$5,565,959
263	$16,234	$49,147	$65,381	$5,516,812
264	$16,091	$49,290	$65,381	$5,467,522

第22年供款共

$784,571

第22年利息

$202,458

第22年共還本金

$582,113

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$15,947	$49,434	$65,381	$5,418,088
266	$15,803	$49,578	$65,381	$5,368,510
267	$15,658	$49,723	$65,381	$5,318,787
268	$15,513	$49,868	$65,381	$5,268,919
269	$15,368	$50,013	$65,381	$5,218,906
270	$15,222	$50,159	$65,381	$5,168,747
271	$15,076	$50,305	$65,381	$5,118,441
272	$14,929	$50,452	$65,381	$5,067,989
273	$14,782	$50,599	$65,381	$5,017,390
274	$14,634	$50,747	$65,381	$4,966,643
275	$14,486	$50,895	$65,381	$4,915,748
276	$14,338	$51,043	$65,381	$4,864,705

第23年供款共

$784,571

第23年利息

$181,754

第23年共還本金

$602,817

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$14,189	$51,192	$65,381	$4,813,513
278	$14,039	$51,341	$65,381	$4,762,171
279	$13,890	$51,491	$65,381	$4,710,680
280	$13,739	$51,641	$65,381	$4,659,039
281	$13,589	$51,792	$65,381	$4,607,246
282	$13,438	$51,943	$65,381	$4,555,303
283	$13,286	$52,095	$65,381	$4,503,209
284	$13,134	$52,247	$65,381	$4,450,962
285	$12,982	$52,399	$65,381	$4,398,563
286	$12,829	$52,552	$65,381	$4,346,012
287	$12,676	$52,705	$65,381	$4,293,306
288	$12,522	$52,859	$65,381	$4,240,448

第24年供款共

$784,571

第24年利息

$160,314

第24年共還本金

$624,257

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$12,368	$53,013	$65,381	$4,187,435
290	$12,213	$53,168	$65,381	$4,134,267
291	$12,058	$53,323	$65,381	$4,080,945
292	$11,903	$53,478	$65,381	$4,027,466
293	$11,747	$53,634	$65,381	$3,973,832
294	$11,590	$53,791	$65,381	$3,920,042
295	$11,433	$53,947	$65,381	$3,866,094
296	$11,276	$54,105	$65,381	$3,811,989
297	$11,118	$54,263	$65,381	$3,757,727
298	$10,960	$54,421	$65,381	$3,703,306
299	$10,801	$54,580	$65,381	$3,648,726
300	$10,642	$54,739	$65,381	$3,593,988

第25年供款共

$784,571

第25年利息

$138,111

第25年共還本金

$646,460

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$10,482	$54,898	$65,381	$3,539,089
302	$10,322	$55,059	$65,381	$3,484,031
303	$10,162	$55,219	$65,381	$3,428,811
304	$10,001	$55,380	$65,381	$3,373,431
305	$9,839	$55,542	$65,381	$3,317,890
306	$9,677	$55,704	$65,381	$3,262,186
307	$9,515	$55,866	$65,381	$3,206,320
308	$9,352	$56,029	$65,381	$3,150,290
309	$9,188	$56,193	$65,381	$3,094,098
310	$9,024	$56,356	$65,381	$3,037,741
311	$8,860	$56,521	$65,381	$2,981,221
312	$8,695	$56,686	$65,381	$2,924,535

第26年供款共

$784,571

第26年利息

$115,118

第26年共還本金

$669,453

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$8,530	$56,851	$65,381	$2,867,684
314	$8,364	$57,017	$65,381	$2,810,667
315	$8,198	$57,183	$65,381	$2,753,484
316	$8,031	$57,350	$65,381	$2,696,134
317	$7,864	$57,517	$65,381	$2,638,617
318	$7,696	$57,685	$65,381	$2,580,932
319	$7,528	$57,853	$65,381	$2,523,079
320	$7,359	$58,022	$65,381	$2,465,057
321	$7,190	$58,191	$65,381	$2,406,866
322	$7,020	$58,361	$65,381	$2,348,505
323	$6,850	$58,531	$65,381	$2,289,974
324	$6,679	$58,702	$65,381	$2,231,272

第27年供款共

$784,571

第27年利息

$91,308

第27年共還本金

$693,263

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$6,508	$58,873	$65,381	$2,172,399
326	$6,336	$59,045	$65,381	$2,113,354
327	$6,164	$59,217	$65,381	$2,054,137
328	$5,991	$59,390	$65,381	$1,994,747
329	$5,818	$59,563	$65,381	$1,935,185
330	$5,644	$59,737	$65,381	$1,875,448
331	$5,470	$59,911	$65,381	$1,815,537
332	$5,295	$60,086	$65,381	$1,755,452
333	$5,120	$60,261	$65,381	$1,695,191
334	$4,944	$60,437	$65,381	$1,634,754
335	$4,768	$60,613	$65,381	$1,574,141
336	$4,591	$60,790	$65,381	$1,513,352

第28年供款共

$784,571

第28年利息

$66,651

第28年共還本金

$717,920

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$4,414	$60,967	$65,381	$1,452,385
338	$4,236	$61,145	$65,381	$1,391,240
339	$4,058	$61,323	$65,381	$1,329,917
340	$3,879	$61,502	$65,381	$1,268,415
341	$3,700	$61,681	$65,381	$1,206,733
342	$3,520	$61,861	$65,381	$1,144,872
343	$3,339	$62,042	$65,381	$1,082,830
344	$3,158	$62,223	$65,381	$1,020,608
345	$2,977	$62,404	$65,381	$958,204
346	$2,795	$62,586	$65,381	$895,617
347	$2,612	$62,769	$65,381	$832,849
348	$2,429	$62,952	$65,381	$769,897

第29年供款共

$784,571

第29年利息

$41,116

第29年共還本金

$743,455

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,246	$63,135	$65,381	$706,762
350	$2,061	$63,320	$65,381	$643,442
351	$1,877	$63,504	$65,381	$579,938
352	$1,691	$63,689	$65,381	$516,248
353	$1,506	$63,875	$65,381	$452,373
354	$1,319	$64,061	$65,381	$388,312
355	$1,133	$64,248	$65,381	$324,063
356	$945	$64,436	$65,381	$259,628
357	$757	$64,624	$65,381	$195,004
358	$569	$64,812	$65,381	$130,192
359	$380	$65,001	$65,381	$65,191
360	$190	$65,191	$65,381	$0

第30年供款共

$784,571

第30年利息

$14,674

第30年共還本金

$769,897

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$17,307,127

免責聲明

筍盤推介

按揭保險費
info