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$15,466,646

每月供款
$50,713

首期

$-3,120,000

總貸款額

$11,120,000

總利息

$7,136,646

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-2,790,000

按月供比率計算

$101,426

置業成本總預算

HK$-2,790,000

首期

$-3,120,000
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

$101,426

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

西貢逸瓏園第

thumb_up

**~西貢市中心逸瓏園靚積大積高樓底有露台~**

實

666 呎

@12,733

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

售$848 萬

實

666 呎

@12,733

售$848 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

馬鞍山聽濤雅苑第05座

thumb_up

聽濤雅苑3房1套, 清靜綠化景, 自住收租一流

實

650 呎

@12,308

建

807 呎

@9,913

local_fire_department 至HIT

售$800 萬

實

650 呎

@12,308

建

807 呎

@9,913

售$800 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

獨家

馬鞍山翠擁華庭第12座

thumb_up

企理裝修, 實用三房

實

675 呎

@10,519

建

868 呎

@8,180

local_fire_department 至HIT

售$710 萬

實

675 呎

@10,519

建

868 呎

@8,180

售$710 萬

local_fire_department 至HIT

大埔天鑽第08座

thumb_up

天鑽2房靚裝開揚景觀

實

551 呎

@13,793

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$760 萬

實

551 呎

@13,793

售$760 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

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

@11,901

建

852 呎

@9,624

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$820 萬

實

689 呎

@11,901

建

852 呎

@9,624

售$820 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

馬鞍山聽濤雅苑第08座

thumb_up

優質海景三房,筍價罕有放盤

實

660 呎

@11,515

建

819 呎

@9,280

local_fire_department 至HIT

售$760 萬

實

660 呎

@11,515

建

819 呎

@9,280

售$760 萬

local_fire_department 至HIT

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

@15,520

建

757 呎

@11,625

local_fire_department 至HIT

售$880 萬

實

567 呎

@15,520

建

757 呎

@11,625

售$880 萬

local_fire_department 至HIT

馬鞍山迎海第02期星灣第19座

thumb_up

迎海第02期星灣連租約

實

523 呎

@14,111

local_fire_department 至HIT

售$738 萬

實

523 呎

@14,111

售$738 萬

local_fire_department 至HIT

沙田晉名峰

thumb_up

開陽景觀連車位大量荀盤快約

實

612 呎

@13,889

建

756 呎

@11,243

local_fire_department 至HIT

售$850 萬

實

612 呎

@13,889

建

756 呎

@11,243

售$850 萬

local_fire_department 至HIT

VR實景

馬鞍山聽濤雅苑【百萬豪裝三房】

thumb_up

聽濤雅苑【百萬豪裝三房】

實

660 呎

@13,333

建

819 呎

@10,745

local_fire_department 至HIT

售$880 萬

實

660 呎

@13,333

建

819 呎

@10,745

售$880 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$66,553	$51,140	$41,908	$35,766
1.500	$69,027	$53,659	$44,473	$38,377
2.000	$71,558	$56,254	$47,133	$41,102
2.500	$74,147	$58,925	$49,886	$43,937
3.000	$76,793	$61,671	$52,732	$46,882
3.500	$79,495	$64,492	$55,669	$49,934
3.625	$80,179	$65,208	$56,418	$50,713
4.000	$82,253	$67,385	$58,695	$53,089
4.500	$85,067	$70,351	$61,809	$56,343
5.000	$87,936	$73,387	$65,006	$59,695
5.500	$90,860	$76,493	$68,287	$63,138
6.000	$93,837	$79,667	$71,646	$66,670

每月供款$50,713

年期

30年

貸款金額

$11,120,000

總利息

$7,136,646

總貸款連利息

$18,256,646

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$33,592	$17,121	$50,713	$11,102,879
2	$33,540	$17,173	$50,713	$11,085,706
3	$33,488	$17,225	$50,713	$11,068,481
4	$33,436	$17,277	$50,713	$11,051,204
5	$33,384	$17,329	$50,713	$11,033,875
6	$33,331	$17,381	$50,713	$11,016,494
7	$33,279	$17,434	$50,713	$10,999,060
8	$33,226	$17,487	$50,713	$10,981,573
9	$33,174	$17,539	$50,713	$10,964,034
10	$33,121	$17,592	$50,713	$10,946,441
11	$33,067	$17,646	$50,713	$10,928,796
12	$33,014	$17,699	$50,713	$10,911,097

第1年供款共

$608,555

第1年利息

$399,652

第1年共還本金

$208,903

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$32,961	$17,752	$50,713	$10,893,345
14	$32,907	$17,806	$50,713	$10,875,539
15	$32,853	$17,860	$50,713	$10,857,679
16	$32,799	$17,914	$50,713	$10,839,765
17	$32,745	$17,968	$50,713	$10,821,798
18	$32,691	$18,022	$50,713	$10,803,776
19	$32,636	$18,076	$50,713	$10,785,699
20	$32,582	$18,131	$50,713	$10,767,568
21	$32,527	$18,186	$50,713	$10,749,382
22	$32,472	$18,241	$50,713	$10,731,141
23	$32,417	$18,296	$50,713	$10,712,845
24	$32,362	$18,351	$50,713	$10,694,494

第2年供款共

$608,555

第2年利息

$391,952

第2年共還本金

$216,603

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$32,306	$18,407	$50,713	$10,676,088
26	$32,251	$18,462	$50,713	$10,657,625
27	$32,195	$18,518	$50,713	$10,639,107
28	$32,139	$18,574	$50,713	$10,620,533
29	$32,083	$18,630	$50,713	$10,601,903
30	$32,027	$18,686	$50,713	$10,583,217
31	$31,970	$18,743	$50,713	$10,564,474
32	$31,914	$18,799	$50,713	$10,545,675
33	$31,857	$18,856	$50,713	$10,526,819
34	$31,800	$18,913	$50,713	$10,507,906
35	$31,743	$18,970	$50,713	$10,488,935
36	$31,685	$19,028	$50,713	$10,469,908

第3年供款共

$608,555

第3年利息

$383,968

第3年共還本金

$224,586

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$31,628	$19,085	$50,713	$10,450,823
38	$31,570	$19,143	$50,713	$10,431,680
39	$31,512	$19,201	$50,713	$10,412,479
40	$31,454	$19,259	$50,713	$10,393,221
41	$31,396	$19,317	$50,713	$10,373,904
42	$31,338	$19,375	$50,713	$10,354,529
43	$31,279	$19,434	$50,713	$10,335,095
44	$31,221	$19,492	$50,713	$10,315,603
45	$31,162	$19,551	$50,713	$10,296,052
46	$31,103	$19,610	$50,713	$10,276,442
47	$31,043	$19,669	$50,713	$10,256,772
48	$30,984	$19,729	$50,713	$10,237,043

第4年供款共

$608,555

第4年利息

$375,690

第4年共還本金

$232,864

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$30,924	$19,789	$50,713	$10,217,255
50	$30,865	$19,848	$50,713	$10,197,407
51	$30,805	$19,908	$50,713	$10,177,498
52	$30,745	$19,968	$50,713	$10,157,530
53	$30,684	$20,029	$50,713	$10,137,501
54	$30,624	$20,089	$50,713	$10,117,412
55	$30,563	$20,150	$50,713	$10,097,262
56	$30,502	$20,211	$50,713	$10,077,051
57	$30,441	$20,272	$50,713	$10,056,780
58	$30,380	$20,333	$50,713	$10,036,447
59	$30,318	$20,394	$50,713	$10,016,052
60	$30,257	$20,456	$50,713	$9,995,596

第5年供款共

$608,555

第5年利息

$367,107

第5年共還本金

$241,447

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$30,195	$20,518	$50,713	$9,975,078
62	$30,133	$20,580	$50,713	$9,954,498
63	$30,071	$20,642	$50,713	$9,933,856
64	$30,009	$20,704	$50,713	$9,913,152
65	$29,946	$20,767	$50,713	$9,892,385
66	$29,883	$20,830	$50,713	$9,871,555
67	$29,820	$20,893	$50,713	$9,850,663
68	$29,757	$20,956	$50,713	$9,829,707
69	$29,694	$21,019	$50,713	$9,808,688
70	$29,630	$21,082	$50,713	$9,787,605
71	$29,567	$21,146	$50,713	$9,766,459
72	$29,503	$21,210	$50,713	$9,745,249

第6年供款共

$608,555

第6年利息

$358,208

第6年共還本金

$250,347

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$29,439	$21,274	$50,713	$9,723,975
74	$29,375	$21,338	$50,713	$9,702,637
75	$29,310	$21,403	$50,713	$9,681,234
76	$29,245	$21,468	$50,713	$9,659,766
77	$29,181	$21,532	$50,713	$9,638,234
78	$29,115	$21,597	$50,713	$9,616,637
79	$29,050	$21,663	$50,713	$9,594,974
80	$28,985	$21,728	$50,713	$9,573,246
81	$28,919	$21,794	$50,713	$9,551,452
82	$28,853	$21,860	$50,713	$9,529,593
83	$28,787	$21,926	$50,713	$9,507,667
84	$28,721	$21,992	$50,713	$9,485,675

第7年供款共

$608,555

第7年利息

$348,981

第7年共還本金

$259,574

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$28,655	$22,058	$50,713	$9,463,617
86	$28,588	$22,125	$50,713	$9,441,492
87	$28,521	$22,192	$50,713	$9,419,300
88	$28,454	$22,259	$50,713	$9,397,041
89	$28,387	$22,326	$50,713	$9,374,715
90	$28,319	$22,393	$50,713	$9,352,322
91	$28,252	$22,461	$50,713	$9,329,861
92	$28,184	$22,529	$50,713	$9,307,332
93	$28,116	$22,597	$50,713	$9,284,735
94	$28,048	$22,665	$50,713	$9,262,070
95	$27,979	$22,734	$50,713	$9,239,336
96	$27,910	$22,802	$50,713	$9,216,534

第8年供款共

$608,555

第8年利息

$339,413

第8年共還本金

$269,142

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$27,842	$22,871	$50,713	$9,193,662
98	$27,773	$22,940	$50,713	$9,170,722
99	$27,703	$23,010	$50,713	$9,147,712
100	$27,634	$23,079	$50,713	$9,124,633
101	$27,564	$23,149	$50,713	$9,101,484
102	$27,494	$23,219	$50,713	$9,078,265
103	$27,424	$23,289	$50,713	$9,054,976
104	$27,354	$23,359	$50,713	$9,031,617
105	$27,283	$23,430	$50,713	$9,008,187
106	$27,212	$23,501	$50,713	$8,984,686
107	$27,141	$23,572	$50,713	$8,961,115
108	$27,070	$23,643	$50,713	$8,937,472

第9年供款共

$608,555

第9年利息

$329,493

第9年共還本金

$279,062

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$26,999	$23,714	$50,713	$8,913,758
110	$26,927	$23,786	$50,713	$8,889,972
111	$26,855	$23,858	$50,713	$8,866,114
112	$26,783	$23,930	$50,713	$8,842,184
113	$26,711	$24,002	$50,713	$8,818,182
114	$26,638	$24,075	$50,713	$8,794,107
115	$26,566	$24,147	$50,713	$8,769,960
116	$26,493	$24,220	$50,713	$8,745,739
117	$26,419	$24,293	$50,713	$8,721,446
118	$26,346	$24,367	$50,713	$8,697,079
119	$26,272	$24,440	$50,713	$8,672,639
120	$26,199	$24,514	$50,713	$8,648,124

第10年供款共

$608,555

第10年利息

$319,207

第10年共還本金

$289,347

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$26,125	$24,588	$50,713	$8,623,536
122	$26,050	$24,663	$50,713	$8,598,873
123	$25,976	$24,737	$50,713	$8,574,136
124	$25,901	$24,812	$50,713	$8,549,324
125	$25,826	$24,887	$50,713	$8,524,438
126	$25,751	$24,962	$50,713	$8,499,476
127	$25,675	$25,037	$50,713	$8,474,438
128	$25,600	$25,113	$50,713	$8,449,325
129	$25,524	$25,189	$50,713	$8,424,136
130	$25,448	$25,265	$50,713	$8,398,871
131	$25,372	$25,341	$50,713	$8,373,530
132	$25,295	$25,418	$50,713	$8,348,112

第11年供款共

$608,555

第11年利息

$308,543

第11年共還本金

$300,012

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$25,218	$25,495	$50,713	$8,322,617
134	$25,141	$25,572	$50,713	$8,297,046
135	$25,064	$25,649	$50,713	$8,271,397
136	$24,987	$25,726	$50,713	$8,245,670
137	$24,909	$25,804	$50,713	$8,219,866
138	$24,831	$25,882	$50,713	$8,193,984
139	$24,753	$25,960	$50,713	$8,168,024
140	$24,674	$26,039	$50,713	$8,141,985
141	$24,596	$26,117	$50,713	$8,115,868
142	$24,517	$26,196	$50,713	$8,089,672
143	$24,438	$26,275	$50,713	$8,063,396
144	$24,358	$26,355	$50,713	$8,037,042

第12年供款共

$608,555

第12年利息

$297,485

第12年共還本金

$311,070

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$24,279	$26,434	$50,713	$8,010,607
146	$24,199	$26,514	$50,713	$7,984,093
147	$24,119	$26,594	$50,713	$7,957,499
148	$24,038	$26,675	$50,713	$7,930,824
149	$23,958	$26,755	$50,713	$7,904,069
150	$23,877	$26,836	$50,713	$7,877,233
151	$23,796	$26,917	$50,713	$7,850,316
152	$23,714	$26,998	$50,713	$7,823,317
153	$23,633	$27,080	$50,713	$7,796,237
154	$23,551	$27,162	$50,713	$7,769,076
155	$23,469	$27,244	$50,713	$7,741,832
156	$23,387	$27,326	$50,713	$7,714,506

第13年供款共

$608,555

第13年利息

$286,019

第13年共還本金

$322,536

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$23,304	$27,409	$50,713	$7,687,097
158	$23,221	$27,491	$50,713	$7,659,606
159	$23,138	$27,575	$50,713	$7,632,031
160	$23,055	$27,658	$50,713	$7,604,373
161	$22,972	$27,741	$50,713	$7,576,632
162	$22,888	$27,825	$50,713	$7,548,807
163	$22,804	$27,909	$50,713	$7,520,898
164	$22,719	$27,994	$50,713	$7,492,904
165	$22,635	$28,078	$50,713	$7,464,826
166	$22,550	$28,163	$50,713	$7,436,663
167	$22,465	$28,248	$50,713	$7,408,415
168	$22,380	$28,333	$50,713	$7,380,082

第14年供款共

$608,555

第14年利息

$274,131

第14年共還本金

$334,424

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$22,294	$28,419	$50,713	$7,351,663
170	$22,208	$28,505	$50,713	$7,323,158
171	$22,122	$28,591	$50,713	$7,294,567
172	$22,036	$28,677	$50,713	$7,265,890
173	$21,949	$28,764	$50,713	$7,237,126
174	$21,862	$28,851	$50,713	$7,208,275
175	$21,775	$28,938	$50,713	$7,179,337
176	$21,688	$29,025	$50,713	$7,150,312
177	$21,600	$29,113	$50,713	$7,121,199
178	$21,512	$29,201	$50,713	$7,091,998
179	$21,424	$29,289	$50,713	$7,062,709
180	$21,335	$29,378	$50,713	$7,033,331

第15年供款共

$608,555

第15年利息

$261,805

第15年共還本金

$346,750

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$21,247	$29,466	$50,713	$7,003,865
182	$21,158	$29,555	$50,713	$6,974,310
183	$21,068	$29,645	$50,713	$6,944,665
184	$20,979	$29,734	$50,713	$6,914,931
185	$20,889	$29,824	$50,713	$6,885,107
186	$20,799	$29,914	$50,713	$6,855,193
187	$20,708	$30,005	$50,713	$6,825,188
188	$20,618	$30,095	$50,713	$6,795,093
189	$20,527	$30,186	$50,713	$6,764,907
190	$20,436	$30,277	$50,713	$6,734,630
191	$20,344	$30,369	$50,713	$6,704,261
192	$20,252	$30,460	$50,713	$6,673,800

第16年供款共

$608,555

第16年利息

$249,024

第16年共還本金

$359,531

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$20,160	$30,552	$50,713	$6,643,248
194	$20,068	$30,645	$50,713	$6,612,603
195	$19,976	$30,737	$50,713	$6,581,866
196	$19,883	$30,830	$50,713	$6,551,036
197	$19,790	$30,923	$50,713	$6,520,112
198	$19,696	$31,017	$50,713	$6,489,096
199	$19,602	$31,110	$50,713	$6,457,985
200	$19,508	$31,204	$50,713	$6,426,781
201	$19,414	$31,299	$50,713	$6,395,482
202	$19,320	$31,393	$50,713	$6,364,089
203	$19,225	$31,488	$50,713	$6,332,601
204	$19,130	$31,583	$50,713	$6,301,018

第17年供款共

$608,555

第17年利息

$235,772

第17年共還本金

$372,783

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$19,034	$31,679	$50,713	$6,269,339
206	$18,939	$31,774	$50,713	$6,237,565
207	$18,843	$31,870	$50,713	$6,205,695
208	$18,746	$31,967	$50,713	$6,173,728
209	$18,650	$32,063	$50,713	$6,141,665
210	$18,553	$32,160	$50,713	$6,109,505
211	$18,456	$32,257	$50,713	$6,077,248
212	$18,358	$32,355	$50,713	$6,044,893
213	$18,261	$32,452	$50,713	$6,012,441
214	$18,163	$32,550	$50,713	$5,979,891
215	$18,064	$32,649	$50,713	$5,947,242
216	$17,966	$32,747	$50,713	$5,914,495

第18年供款共

$608,555

第18年利息

$222,032

第18年共還本金

$386,523

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$17,867	$32,846	$50,713	$5,881,649
218	$17,767	$32,945	$50,713	$5,848,703
219	$17,668	$33,045	$50,713	$5,815,658
220	$17,568	$33,145	$50,713	$5,782,513
221	$17,468	$33,245	$50,713	$5,749,268
222	$17,368	$33,345	$50,713	$5,715,923
223	$17,267	$33,446	$50,713	$5,682,477
224	$17,166	$33,547	$50,713	$5,648,930
225	$17,064	$33,648	$50,713	$5,615,282
226	$16,963	$33,750	$50,713	$5,581,532
227	$16,861	$33,852	$50,713	$5,547,679
228	$16,759	$33,954	$50,713	$5,513,725

第19年供款共

$608,555

第19年利息

$207,785

第19年共還本金

$400,770

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$16,656	$34,057	$50,713	$5,479,668
230	$16,553	$34,160	$50,713	$5,445,509
231	$16,450	$34,263	$50,713	$5,411,246
232	$16,346	$34,366	$50,713	$5,376,879
233	$16,243	$34,470	$50,713	$5,342,409
234	$16,139	$34,574	$50,713	$5,307,835
235	$16,034	$34,679	$50,713	$5,273,156
236	$15,929	$34,784	$50,713	$5,238,372
237	$15,824	$34,889	$50,713	$5,203,484
238	$15,719	$34,994	$50,713	$5,168,489
239	$15,613	$35,100	$50,713	$5,133,390
240	$15,507	$35,206	$50,713	$5,098,184

第20年供款共

$608,555

第20年利息

$193,014

第20年共還本金

$415,541

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$15,401	$35,312	$50,713	$5,062,872
242	$15,294	$35,419	$50,713	$5,027,453
243	$15,187	$35,526	$50,713	$4,991,927
244	$15,080	$35,633	$50,713	$4,956,294
245	$14,972	$35,741	$50,713	$4,920,553
246	$14,864	$35,849	$50,713	$4,884,705
247	$14,756	$35,957	$50,713	$4,848,748
248	$14,647	$36,066	$50,713	$4,812,682
249	$14,538	$36,175	$50,713	$4,776,507
250	$14,429	$36,284	$50,713	$4,740,223
251	$14,319	$36,393	$50,713	$4,703,830
252	$14,209	$36,503	$50,713	$4,667,327

第21年供款共

$608,555

第21年利息

$177,697

第21年共還本金

$430,857

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$14,099	$36,614	$50,713	$4,630,713
254	$13,989	$36,724	$50,713	$4,593,989
255	$13,878	$36,835	$50,713	$4,557,153
256	$13,766	$36,947	$50,713	$4,520,207
257	$13,655	$37,058	$50,713	$4,483,149
258	$13,543	$37,170	$50,713	$4,445,979
259	$13,431	$37,282	$50,713	$4,408,696
260	$13,318	$37,395	$50,713	$4,371,301
261	$13,205	$37,508	$50,713	$4,333,793
262	$13,092	$37,621	$50,713	$4,296,172
263	$12,978	$37,735	$50,713	$4,258,437
264	$12,864	$37,849	$50,713	$4,220,588

第22年供款共

$608,555

第22年利息

$161,817

第22年共還本金

$446,738

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$12,750	$37,963	$50,713	$4,182,625
266	$12,635	$38,078	$50,713	$4,144,547
267	$12,520	$38,193	$50,713	$4,106,354
268	$12,405	$38,308	$50,713	$4,068,046
269	$12,289	$38,424	$50,713	$4,029,622
270	$12,173	$38,540	$50,713	$3,991,082
271	$12,056	$38,657	$50,713	$3,952,425
272	$11,940	$38,773	$50,713	$3,913,652
273	$11,822	$38,890	$50,713	$3,874,762
274	$11,705	$39,008	$50,713	$3,835,754
275	$11,587	$39,126	$50,713	$3,796,628
276	$11,469	$39,244	$50,713	$3,757,384

第23年供款共

$608,555

第23年利息

$145,351

第23年共還本金

$463,204

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$11,350	$39,362	$50,713	$3,718,022
278	$11,232	$39,481	$50,713	$3,678,540
279	$11,112	$39,601	$50,713	$3,638,940
280	$10,993	$39,720	$50,713	$3,599,219
281	$10,873	$39,840	$50,713	$3,559,379
282	$10,752	$39,961	$50,713	$3,519,419
283	$10,632	$40,081	$50,713	$3,479,337
284	$10,510	$40,202	$50,713	$3,439,135
285	$10,389	$40,324	$50,713	$3,398,811
286	$10,267	$40,446	$50,713	$3,358,365
287	$10,145	$40,568	$50,713	$3,317,797
288	$10,023	$40,690	$50,713	$3,277,107

第24年供款共

$608,555

第24年利息

$128,278

第24年共還本金

$480,277

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$9,900	$40,813	$50,713	$3,236,294
290	$9,776	$40,937	$50,713	$3,195,357
291	$9,653	$41,060	$50,713	$3,154,297
292	$9,529	$41,184	$50,713	$3,113,113
293	$9,404	$41,309	$50,713	$3,071,804
294	$9,279	$41,433	$50,713	$3,030,370
295	$9,154	$41,559	$50,713	$2,988,812
296	$9,029	$41,684	$50,713	$2,947,128
297	$8,903	$41,810	$50,713	$2,905,317
298	$8,776	$41,936	$50,713	$2,863,381
299	$8,650	$42,063	$50,713	$2,821,318
300	$8,523	$42,190	$50,713	$2,779,128

第25年供款共

$608,555

第25年利息

$110,575

第25年共還本金

$497,979

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$8,395	$42,318	$50,713	$2,736,810
302	$8,267	$42,445	$50,713	$2,694,365
303	$8,139	$42,574	$50,713	$2,651,791
304	$8,011	$42,702	$50,713	$2,609,089
305	$7,882	$42,831	$50,713	$2,566,257
306	$7,752	$42,961	$50,713	$2,523,297
307	$7,622	$43,090	$50,713	$2,480,206
308	$7,492	$43,221	$50,713	$2,436,986
309	$7,362	$43,351	$50,713	$2,393,634
310	$7,231	$43,482	$50,713	$2,350,152
311	$7,099	$43,613	$50,713	$2,306,539
312	$6,968	$43,745	$50,713	$2,262,794

第26年供款共

$608,555

第26年利息

$92,221

第26年共還本金

$516,334

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$6,836	$43,877	$50,713	$2,218,916
314	$6,703	$44,010	$50,713	$2,174,906
315	$6,570	$44,143	$50,713	$2,130,763
316	$6,437	$44,276	$50,713	$2,086,487
317	$6,303	$44,410	$50,713	$2,042,077
318	$6,169	$44,544	$50,713	$1,997,533
319	$6,034	$44,679	$50,713	$1,952,854
320	$5,899	$44,814	$50,713	$1,908,041
321	$5,764	$44,949	$50,713	$1,863,092
322	$5,628	$45,085	$50,713	$1,818,007
323	$5,492	$45,221	$50,713	$1,772,786
324	$5,355	$45,358	$50,713	$1,727,428

第27年供款共

$608,555

第27年利息

$73,190

第27年共還本金

$535,365

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,218	$45,495	$50,713	$1,681,934
326	$5,081	$45,632	$50,713	$1,636,302
327	$4,943	$45,770	$50,713	$1,590,532
328	$4,805	$45,908	$50,713	$1,544,623
329	$4,666	$46,047	$50,713	$1,498,577
330	$4,527	$46,186	$50,713	$1,452,391
331	$4,387	$46,325	$50,713	$1,406,065
332	$4,247	$46,465	$50,713	$1,359,600
333	$4,107	$46,606	$50,713	$1,312,994
334	$3,966	$46,747	$50,713	$1,266,247
335	$3,825	$46,888	$50,713	$1,219,360
336	$3,683	$47,029	$50,713	$1,172,330

第28年供款共

$608,555

第28年利息

$53,457

第28年共還本金

$555,098

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,541	$47,171	$50,713	$1,125,159
338	$3,399	$47,314	$50,713	$1,077,845
339	$3,256	$47,457	$50,713	$1,030,388
340	$3,113	$47,600	$50,713	$982,788
341	$2,969	$47,744	$50,713	$935,044
342	$2,825	$47,888	$50,713	$887,155
343	$2,680	$48,033	$50,713	$839,122
344	$2,535	$48,178	$50,713	$790,944
345	$2,389	$48,324	$50,713	$742,621
346	$2,243	$48,470	$50,713	$694,151
347	$2,097	$48,616	$50,713	$645,535
348	$1,950	$48,763	$50,713	$596,772

第29年供款共

$608,555

第29年利息

$32,997

第29年共還本金

$575,558

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,803	$48,910	$50,713	$547,862
350	$1,655	$49,058	$50,713	$498,804
351	$1,507	$49,206	$50,713	$449,598
352	$1,358	$49,355	$50,713	$400,243
353	$1,209	$49,504	$50,713	$350,739
354	$1,060	$49,653	$50,713	$301,086
355	$910	$49,803	$50,713	$251,283
356	$759	$49,954	$50,713	$201,329
357	$608	$50,105	$50,713	$151,224
358	$457	$50,256	$50,713	$100,968
359	$305	$50,408	$50,713	$50,560
360	$153	$50,560	$50,713	$0

第30年供款共

$608,555

第30年利息

$11,783

第30年共還本金

$596,772

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$15,466,646

免責聲明

筍盤推介

按揭保險費
info