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$15,476,915

每月供款
$50,786

首期

$-3,136,000

總貸款額

$11,136,000

總利息

$7,146,915

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-2,806,000

按月供比率計算

$101,572

置業成本總預算

HK$-2,806,000

首期

$-3,136,000
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

$101,572

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09座

thumb_up

聽濤雅苑

實

650 呎

@11,462

建

807 呎

@9,232

local_fire_department 至HIT

售$745 萬

實

650 呎

@11,462

建

807 呎

@9,232

售$745 萬

local_fire_department 至HIT

馬鞍山迎海第03期星灣御

thumb_up

迎海第3期兩房

實

496 呎

@15,927

local_fire_department 至HIT verified 首置必買

售$790 萬

實

496 呎

@15,927

售$790 萬

local_fire_department 至HIT verified 首置必買

粉嶺牽晴間

thumb_up

高層大3房,開揚山景,心曠神怡

實

634 呎

@13,407

建

868 呎

@9,793

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

售$850 萬

實

634 呎

@13,407

建

868 呎

@9,793

售$850 萬

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

清水灣 HENG MEI DENG

thumb_up

Spacious Village House

建

700 呎

@10,714

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$750 萬

建

700 呎

@10,714

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

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

@12,462

建

878 呎

@9,453

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

售$830 萬

實

666 呎

@12,462

建

878 呎

@9,453

售$830 萬

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

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

沙田銀禧花園銀禧閣

thumb_up

特色連天台🏠🏠　享高層東南馬場景觀🌊🌊

實

660 呎

@13,333

建

1,094 呎

@8,044

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$880 萬

實

660 呎

@13,333

建

1,094 呎

@8,044

售$880 萬

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

沙田玖瓏山日瓏閣第01座

thumb_up

100%實景拍攝~筍住新九肚山兩房~

實

662 呎

@10,574

local_fire_department 至HIT local_offer 低水筍價 price_change 蝕讓盤

售$700 萬

實

662 呎

@10,574

售$700 萬

local_fire_department 至HIT local_offer 低水筍價 price_change 蝕讓盤

VR實景

沙田沙田第一城

thumb_up

第一城91校網連工人套房

實

819 呎

@10,745

建

980 呎

@8,980

local_offer 低水筍價

售$880 萬

實

819 呎

@10,745

建

980 呎

@8,980

售$880 萬

local_offer 低水筍價

大埔嵐山第01期第08座

thumb_up

嵐山東南最大積，望唔到墳，開揚遠山景

實

942 呎

@8,811

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

售$830 萬

實

942 呎

@8,811

售$830 萬

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

沙田晉名峰

thumb_up

沙田半山晉名峰大兩房連車位毛孩必選

實

602 呎

@13,787

建

756 呎

@10,979

local_fire_department 至HIT transfer_within_a_station 人才必選

售$830 萬

實

602 呎

@13,787

建

756 呎

@10,979

售$830 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

沙田翠湖花園

thumb_up

翠湖花園, 東南, 西南, 雙邊景, 已做大廈維修

實

688 呎

@11,919

建

854 呎

@9,602

local_fire_department 至HIT

售$820 萬

實

688 呎

@11,919

建

854 呎

@9,602

售$820 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$66,648	$51,214	$41,969	$35,818
1.500	$69,126	$53,736	$44,537	$38,433
2.000	$71,661	$56,335	$47,200	$41,161
2.500	$74,254	$59,010	$49,958	$44,001
3.000	$76,903	$61,760	$52,808	$46,950
3.500	$79,609	$64,584	$55,749	$50,006
3.625	$80,295	$65,302	$56,499	$50,786
4.000	$82,372	$67,482	$58,780	$53,165
4.500	$85,190	$70,452	$61,898	$56,424
5.000	$88,063	$73,493	$65,100	$59,780
5.500	$90,990	$76,603	$68,385	$63,229
6.000	$93,972	$79,782	$71,749	$66,766

每月供款$50,786

年期

30年

貸款金額

$11,136,000

總利息

$7,146,915

總貸款連利息

$18,282,915

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$33,640	$17,146	$50,786	$11,118,854
2	$33,588	$17,198	$50,786	$11,101,656
3	$33,536	$17,250	$50,786	$11,084,407
4	$33,484	$17,302	$50,786	$11,067,105
5	$33,432	$17,354	$50,786	$11,049,751
6	$33,379	$17,406	$50,786	$11,032,345
7	$33,327	$17,459	$50,786	$11,014,886
8	$33,274	$17,512	$50,786	$10,997,374
9	$33,221	$17,565	$50,786	$10,979,809
10	$33,168	$17,618	$50,786	$10,962,192
11	$33,115	$17,671	$50,786	$10,944,521
12	$33,062	$17,724	$50,786	$10,926,796

第1年供款共

$609,430

第1年利息

$400,227

第1年共還本金

$209,204

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$33,008	$17,778	$50,786	$10,909,019
14	$32,954	$17,832	$50,786	$10,891,187
15	$32,900	$17,885	$50,786	$10,873,302
16	$32,846	$17,939	$50,786	$10,855,362
17	$32,792	$17,994	$50,786	$10,837,369
18	$32,738	$18,048	$50,786	$10,819,321
19	$32,683	$18,103	$50,786	$10,801,218
20	$32,629	$18,157	$50,786	$10,783,061
21	$32,574	$18,212	$50,786	$10,764,849
22	$32,519	$18,267	$50,786	$10,746,582
23	$32,464	$18,322	$50,786	$10,728,259
24	$32,408	$18,378	$50,786	$10,709,882

第2年供款共

$609,430

第2年利息

$392,516

第2年共還本金

$216,914

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$32,353	$18,433	$50,786	$10,691,449
26	$32,297	$18,489	$50,786	$10,672,960
27	$32,241	$18,545	$50,786	$10,654,415
28	$32,185	$18,601	$50,786	$10,635,815
29	$32,129	$18,657	$50,786	$10,617,158
30	$32,073	$18,713	$50,786	$10,598,445
31	$32,016	$18,770	$50,786	$10,579,675
32	$31,959	$18,826	$50,786	$10,560,848
33	$31,903	$18,883	$50,786	$10,541,965
34	$31,846	$18,940	$50,786	$10,523,025
35	$31,788	$18,998	$50,786	$10,504,027
36	$31,731	$19,055	$50,786	$10,484,972

第3年供款共

$609,430

第3年利息

$384,521

第3年共還本金

$224,910

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$31,673	$19,113	$50,786	$10,465,860
38	$31,616	$19,170	$50,786	$10,446,690
39	$31,558	$19,228	$50,786	$10,427,461
40	$31,500	$19,286	$50,786	$10,408,175
41	$31,441	$19,345	$50,786	$10,388,831
42	$31,383	$19,403	$50,786	$10,369,428
43	$31,324	$19,462	$50,786	$10,349,966
44	$31,266	$19,520	$50,786	$10,330,446
45	$31,207	$19,579	$50,786	$10,310,866
46	$31,147	$19,638	$50,786	$10,291,228
47	$31,088	$19,698	$50,786	$10,271,530
48	$31,029	$19,757	$50,786	$10,251,773

第4年供款共

$609,430

第4年利息

$376,231

第4年共還本金

$233,199

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$30,969	$19,817	$50,786	$10,231,956
50	$30,909	$19,877	$50,786	$10,212,079
51	$30,849	$19,937	$50,786	$10,192,142
52	$30,789	$19,997	$50,786	$10,172,145
53	$30,728	$20,058	$50,786	$10,152,088
54	$30,668	$20,118	$50,786	$10,131,969
55	$30,607	$20,179	$50,786	$10,111,791
56	$30,546	$20,240	$50,786	$10,091,551
57	$30,485	$20,301	$50,786	$10,071,250
58	$30,424	$20,362	$50,786	$10,050,887
59	$30,362	$20,424	$50,786	$10,030,464
60	$30,300	$20,486	$50,786	$10,009,978

第5年供款共

$609,430

第5年利息

$367,636

第5年共還本金

$241,795

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$30,238	$20,547	$50,786	$9,989,431
62	$30,176	$20,609	$50,786	$9,968,821
63	$30,114	$20,672	$50,786	$9,948,150
64	$30,052	$20,734	$50,786	$9,927,415
65	$29,989	$20,797	$50,786	$9,906,619
66	$29,926	$20,860	$50,786	$9,885,759
67	$29,863	$20,923	$50,786	$9,864,836
68	$29,800	$20,986	$50,786	$9,843,850
69	$29,737	$21,049	$50,786	$9,822,801
70	$29,673	$21,113	$50,786	$9,801,688
71	$29,609	$21,177	$50,786	$9,780,512
72	$29,545	$21,241	$50,786	$9,759,271

第6年供款共

$609,430

第6年利息

$358,724

第6年共還本金

$250,707

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$29,481	$21,305	$50,786	$9,737,966
74	$29,417	$21,369	$50,786	$9,716,597
75	$29,352	$21,434	$50,786	$9,695,164
76	$29,287	$21,498	$50,786	$9,673,665
77	$29,223	$21,563	$50,786	$9,652,102
78	$29,157	$21,628	$50,786	$9,630,473
79	$29,092	$21,694	$50,786	$9,608,780
80	$29,027	$21,759	$50,786	$9,587,020
81	$28,961	$21,825	$50,786	$9,565,195
82	$28,895	$21,891	$50,786	$9,543,304
83	$28,829	$21,957	$50,786	$9,521,347
84	$28,762	$22,023	$50,786	$9,499,324

第7年供款共

$609,430

第7年利息

$349,483

第7年共還本金

$259,948

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$28,696	$22,090	$50,786	$9,477,234
86	$28,629	$22,157	$50,786	$9,455,077
87	$28,562	$22,224	$50,786	$9,432,853
88	$28,495	$22,291	$50,786	$9,410,562
89	$28,428	$22,358	$50,786	$9,388,204
90	$28,360	$22,426	$50,786	$9,365,779
91	$28,292	$22,493	$50,786	$9,343,285
92	$28,225	$22,561	$50,786	$9,320,724
93	$28,156	$22,630	$50,786	$9,298,094
94	$28,088	$22,698	$50,786	$9,275,396
95	$28,019	$22,766	$50,786	$9,252,630
96	$27,951	$22,835	$50,786	$9,229,795

第8年供款共

$609,430

第8年利息

$339,902

第8年共還本金

$269,529

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$27,882	$22,904	$50,786	$9,206,891
98	$27,812	$22,973	$50,786	$9,183,917
99	$27,743	$23,043	$50,786	$9,160,874
100	$27,673	$23,112	$50,786	$9,137,762
101	$27,604	$23,182	$50,786	$9,114,580
102	$27,534	$23,252	$50,786	$9,091,327
103	$27,463	$23,322	$50,786	$9,068,005
104	$27,393	$23,393	$50,786	$9,044,612
105	$27,322	$23,464	$50,786	$9,021,148
106	$27,251	$23,534	$50,786	$8,997,614
107	$27,180	$23,606	$50,786	$8,974,008
108	$27,109	$23,677	$50,786	$8,950,331

第9年供款共

$609,430

第9年利息

$329,967

第9年共還本金

$279,463

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$27,037	$23,748	$50,786	$8,926,583
110	$26,966	$23,820	$50,786	$8,902,763
111	$26,894	$23,892	$50,786	$8,878,871
112	$26,822	$23,964	$50,786	$8,854,907
113	$26,749	$24,037	$50,786	$8,830,870
114	$26,677	$24,109	$50,786	$8,806,761
115	$26,604	$24,182	$50,786	$8,782,578
116	$26,531	$24,255	$50,786	$8,758,323
117	$26,457	$24,328	$50,786	$8,733,995
118	$26,384	$24,402	$50,786	$8,709,593
119	$26,310	$24,476	$50,786	$8,685,117
120	$26,236	$24,550	$50,786	$8,660,568

第10年供款共

$609,430

第10年利息

$319,667

第10年共還本金

$289,764

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$26,162	$24,624	$50,786	$8,635,944
122	$26,088	$24,698	$50,786	$8,611,246
123	$26,013	$24,773	$50,786	$8,586,473
124	$25,938	$24,848	$50,786	$8,561,626
125	$25,863	$24,923	$50,786	$8,536,703
126	$25,788	$24,998	$50,786	$8,511,705
127	$25,712	$25,073	$50,786	$8,486,632
128	$25,637	$25,149	$50,786	$8,461,482
129	$25,561	$25,225	$50,786	$8,436,257
130	$25,485	$25,301	$50,786	$8,410,956
131	$25,408	$25,378	$50,786	$8,385,578
132	$25,331	$25,454	$50,786	$8,360,124

第11年供款共

$609,430

第11年利息

$308,986

第11年共還本金

$300,444

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$25,255	$25,531	$50,786	$8,334,592
134	$25,177	$25,608	$50,786	$8,308,984
135	$25,100	$25,686	$50,786	$8,283,298
136	$25,022	$25,763	$50,786	$8,257,535
137	$24,945	$25,841	$50,786	$8,231,693
138	$24,867	$25,919	$50,786	$8,205,774
139	$24,788	$25,998	$50,786	$8,179,777
140	$24,710	$26,076	$50,786	$8,153,700
141	$24,631	$26,155	$50,786	$8,127,545
142	$24,552	$26,234	$50,786	$8,101,312
143	$24,473	$26,313	$50,786	$8,074,998
144	$24,393	$26,393	$50,786	$8,048,606

第12年供款共

$609,430

第12年利息

$297,913

第12年共還本金

$311,518

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$24,313	$26,472	$50,786	$8,022,133
146	$24,234	$26,552	$50,786	$7,995,581
147	$24,153	$26,633	$50,786	$7,968,948
148	$24,073	$26,713	$50,786	$7,942,235
149	$23,992	$26,794	$50,786	$7,915,442
150	$23,911	$26,875	$50,786	$7,888,567
151	$23,830	$26,956	$50,786	$7,861,611
152	$23,749	$27,037	$50,786	$7,834,574
153	$23,667	$27,119	$50,786	$7,807,455
154	$23,585	$27,201	$50,786	$7,780,254
155	$23,503	$27,283	$50,786	$7,752,971
156	$23,420	$27,365	$50,786	$7,725,606

第13年供款共

$609,430

第13年利息

$286,431

第13年共還本金

$323,000

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$23,338	$27,448	$50,786	$7,698,158
158	$23,255	$27,531	$50,786	$7,670,627
159	$23,172	$27,614	$50,786	$7,643,012
160	$23,088	$27,698	$50,786	$7,615,315
161	$23,005	$27,781	$50,786	$7,587,534
162	$22,921	$27,865	$50,786	$7,559,668
163	$22,836	$27,949	$50,786	$7,531,719
164	$22,752	$28,034	$50,786	$7,503,685
165	$22,667	$28,118	$50,786	$7,475,567
166	$22,582	$28,203	$50,786	$7,447,363
167	$22,497	$28,289	$50,786	$7,419,075
168	$22,412	$28,374	$50,786	$7,390,701

第14年供款共

$609,430

第14年利息

$274,525

第14年共還本金

$334,905

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$22,326	$28,460	$50,786	$7,362,241
170	$22,240	$28,546	$50,786	$7,333,695
171	$22,154	$28,632	$50,786	$7,305,063
172	$22,067	$28,718	$50,786	$7,276,345
173	$21,981	$28,805	$50,786	$7,247,539
174	$21,894	$28,892	$50,786	$7,218,647
175	$21,806	$28,980	$50,786	$7,189,667
176	$21,719	$29,067	$50,786	$7,160,600
177	$21,631	$29,155	$50,786	$7,131,445
178	$21,543	$29,243	$50,786	$7,102,203
179	$21,455	$29,331	$50,786	$7,072,871
180	$21,366	$29,420	$50,786	$7,043,451

第15年供款共

$609,430

第15年利息

$262,181

第15年共還本金

$347,249

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$21,277	$29,509	$50,786	$7,013,943
182	$21,188	$29,598	$50,786	$6,984,345
183	$21,099	$29,687	$50,786	$6,954,657
184	$21,009	$29,777	$50,786	$6,924,880
185	$20,919	$29,867	$50,786	$6,895,013
186	$20,829	$29,957	$50,786	$6,865,056
187	$20,738	$30,048	$50,786	$6,835,008
188	$20,647	$30,138	$50,786	$6,804,870
189	$20,556	$30,229	$50,786	$6,774,640
190	$20,465	$30,321	$50,786	$6,744,320
191	$20,373	$30,412	$50,786	$6,713,907
192	$20,282	$30,504	$50,786	$6,683,403

第16年供款共

$609,430

第16年利息

$249,382

第16年共還本金

$360,048

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$20,189	$30,596	$50,786	$6,652,807
194	$20,097	$30,689	$50,786	$6,622,118
195	$20,004	$30,782	$50,786	$6,591,336
196	$19,911	$30,875	$50,786	$6,560,462
197	$19,818	$30,968	$50,786	$6,529,494
198	$19,725	$31,061	$50,786	$6,498,432
199	$19,631	$31,155	$50,786	$6,467,277
200	$19,537	$31,249	$50,786	$6,436,028
201	$19,442	$31,344	$50,786	$6,404,684
202	$19,347	$31,438	$50,786	$6,373,246
203	$19,253	$31,533	$50,786	$6,341,712
204	$19,157	$31,629	$50,786	$6,310,084

第17年供款共

$609,430

第17年利息

$236,111

第17年共還本金

$373,319

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$19,062	$31,724	$50,786	$6,278,360
206	$18,966	$31,820	$50,786	$6,246,540
207	$18,870	$31,916	$50,786	$6,214,624
208	$18,773	$32,013	$50,786	$6,182,611
209	$18,677	$32,109	$50,786	$6,150,502
210	$18,580	$32,206	$50,786	$6,118,296
211	$18,482	$32,304	$50,786	$6,085,992
212	$18,385	$32,401	$50,786	$6,053,591
213	$18,287	$32,499	$50,786	$6,021,092
214	$18,189	$32,597	$50,786	$5,988,495
215	$18,090	$32,696	$50,786	$5,955,799
216	$17,991	$32,794	$50,786	$5,923,005

第18年供款共

$609,430

第18年利息

$222,351

第18年共還本金

$387,079

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$17,892	$32,893	$50,786	$5,890,111
218	$17,793	$32,993	$50,786	$5,857,118
219	$17,693	$33,092	$50,786	$5,824,026
220	$17,593	$33,192	$50,786	$5,790,834
221	$17,493	$33,293	$50,786	$5,757,541
222	$17,393	$33,393	$50,786	$5,724,148
223	$17,292	$33,494	$50,786	$5,690,653
224	$17,191	$33,595	$50,786	$5,657,058
225	$17,089	$33,697	$50,786	$5,623,361
226	$16,987	$33,799	$50,786	$5,589,562
227	$16,885	$33,901	$50,786	$5,555,662
228	$16,783	$34,003	$50,786	$5,521,659

第19年供款共

$609,430

第19年利息

$208,084

第19年共還本金

$401,346

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$16,680	$34,106	$50,786	$5,487,553
230	$16,577	$34,209	$50,786	$5,453,344
231	$16,474	$34,312	$50,786	$5,419,032
232	$16,370	$34,416	$50,786	$5,384,616
233	$16,266	$34,520	$50,786	$5,350,096
234	$16,162	$34,624	$50,786	$5,315,472
235	$16,057	$34,729	$50,786	$5,280,743
236	$15,952	$34,834	$50,786	$5,245,909
237	$15,847	$34,939	$50,786	$5,210,971
238	$15,741	$35,044	$50,786	$5,175,926
239	$15,636	$35,150	$50,786	$5,140,776
240	$15,529	$35,256	$50,786	$5,105,519

第20年供款共

$609,430

第20年利息

$193,291

第20年共還本金

$416,139

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$15,423	$35,363	$50,786	$5,070,157
242	$15,316	$35,470	$50,786	$5,034,687
243	$15,209	$35,577	$50,786	$4,999,110
244	$15,101	$35,684	$50,786	$4,963,425
245	$14,994	$35,792	$50,786	$4,927,633
246	$14,886	$35,900	$50,786	$4,891,733
247	$14,777	$36,009	$50,786	$4,855,724
248	$14,668	$36,118	$50,786	$4,819,607
249	$14,559	$36,227	$50,786	$4,783,380
250	$14,450	$36,336	$50,786	$4,747,044
251	$14,340	$36,446	$50,786	$4,710,598
252	$14,230	$36,556	$50,786	$4,674,042

第21年供款共

$609,430

第21年利息

$177,953

第21年共還本金

$431,477

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$14,120	$36,666	$50,786	$4,637,376
254	$14,009	$36,777	$50,786	$4,600,599
255	$13,898	$36,888	$50,786	$4,563,710
256	$13,786	$37,000	$50,786	$4,526,711
257	$13,674	$37,111	$50,786	$4,489,599
258	$13,562	$37,224	$50,786	$4,452,376
259	$13,450	$37,336	$50,786	$4,415,040
260	$13,337	$37,449	$50,786	$4,377,591
261	$13,224	$37,562	$50,786	$4,340,029
262	$13,111	$37,675	$50,786	$4,302,354
263	$12,997	$37,789	$50,786	$4,264,565
264	$12,883	$37,903	$50,786	$4,226,661

第22年供款共

$609,430

第22年利息

$162,050

第22年共還本金

$447,381

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$12,768	$38,018	$50,786	$4,188,643
266	$12,653	$38,133	$50,786	$4,150,511
267	$12,538	$38,248	$50,786	$4,112,263
268	$12,422	$38,363	$50,786	$4,073,899
269	$12,307	$38,479	$50,786	$4,035,420
270	$12,190	$38,596	$50,786	$3,996,825
271	$12,074	$38,712	$50,786	$3,958,112
272	$11,957	$38,829	$50,786	$3,919,283
273	$11,840	$38,946	$50,786	$3,880,337
274	$11,722	$39,064	$50,786	$3,841,273
275	$11,604	$39,182	$50,786	$3,802,091
276	$11,485	$39,300	$50,786	$3,762,791

第23年供款共

$609,430

第23年利息

$145,560

第23年共還本金

$463,871

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$11,367	$39,419	$50,786	$3,723,371
278	$11,248	$39,538	$50,786	$3,683,833
279	$11,128	$39,658	$50,786	$3,644,176
280	$11,008	$39,777	$50,786	$3,604,398
281	$10,888	$39,898	$50,786	$3,564,501
282	$10,768	$40,018	$50,786	$3,524,482
283	$10,647	$40,139	$50,786	$3,484,343
284	$10,526	$40,260	$50,786	$3,444,083
285	$10,404	$40,382	$50,786	$3,403,701
286	$10,282	$40,504	$50,786	$3,363,197
287	$10,160	$40,626	$50,786	$3,322,571
288	$10,037	$40,749	$50,786	$3,281,822

第24年供款共

$609,430

第24年利息

$128,462

第24年共還本金

$480,968

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$9,914	$40,872	$50,786	$3,240,950
290	$9,790	$40,996	$50,786	$3,199,955
291	$9,667	$41,119	$50,786	$3,158,835
292	$9,542	$41,244	$50,786	$3,117,592
293	$9,418	$41,368	$50,786	$3,076,224
294	$9,293	$41,493	$50,786	$3,034,731
295	$9,167	$41,618	$50,786	$2,993,112
296	$9,042	$41,744	$50,786	$2,951,368
297	$8,916	$41,870	$50,786	$2,909,498
298	$8,789	$41,997	$50,786	$2,867,501
299	$8,662	$42,124	$50,786	$2,825,377
300	$8,535	$42,251	$50,786	$2,783,126

第25年供款共

$609,430

第25年利息

$110,735

第25年共還本金

$498,696

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$8,407	$42,379	$50,786	$2,740,748
302	$8,279	$42,507	$50,786	$2,698,241
303	$8,151	$42,635	$50,786	$2,655,606
304	$8,022	$42,764	$50,786	$2,612,843
305	$7,893	$42,893	$50,786	$2,569,950
306	$7,763	$43,022	$50,786	$2,526,927
307	$7,633	$43,152	$50,786	$2,483,775
308	$7,503	$43,283	$50,786	$2,440,492
309	$7,372	$43,414	$50,786	$2,397,079
310	$7,241	$43,545	$50,786	$2,353,534
311	$7,110	$43,676	$50,786	$2,309,858
312	$6,978	$43,808	$50,786	$2,266,049

第26年供款共

$609,430

第26年利息

$92,353

第26年共還本金

$517,077

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$6,845	$43,941	$50,786	$2,222,109
314	$6,713	$44,073	$50,786	$2,178,036
315	$6,579	$44,206	$50,786	$2,133,829
316	$6,446	$44,340	$50,786	$2,089,489
317	$6,312	$44,474	$50,786	$2,045,015
318	$6,178	$44,608	$50,786	$2,000,407
319	$6,043	$44,743	$50,786	$1,955,664
320	$5,908	$44,878	$50,786	$1,910,786
321	$5,772	$45,014	$50,786	$1,865,772
322	$5,636	$45,150	$50,786	$1,820,623
323	$5,500	$45,286	$50,786	$1,775,337
324	$5,363	$45,423	$50,786	$1,729,914

第27年供款共

$609,430

第27年利息

$73,295

第27年共還本金

$536,136

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,226	$45,560	$50,786	$1,684,354
326	$5,088	$45,698	$50,786	$1,638,656
327	$4,950	$45,836	$50,786	$1,592,820
328	$4,812	$45,974	$50,786	$1,546,846
329	$4,673	$46,113	$50,786	$1,500,733
330	$4,533	$46,252	$50,786	$1,454,480
331	$4,394	$46,392	$50,786	$1,408,088
332	$4,254	$46,532	$50,786	$1,361,556
333	$4,113	$46,673	$50,786	$1,314,883
334	$3,972	$46,814	$50,786	$1,268,069
335	$3,831	$46,955	$50,786	$1,221,114
336	$3,689	$47,097	$50,786	$1,174,017

第28年供款共

$609,430

第28年利息

$53,534

第28年共還本金

$555,897

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,547	$47,239	$50,786	$1,126,778
338	$3,404	$47,382	$50,786	$1,079,396
339	$3,261	$47,525	$50,786	$1,031,870
340	$3,117	$47,669	$50,786	$984,202
341	$2,973	$47,813	$50,786	$936,389
342	$2,829	$47,957	$50,786	$888,432
343	$2,684	$48,102	$50,786	$840,330
344	$2,538	$48,247	$50,786	$792,082
345	$2,393	$48,393	$50,786	$743,689
346	$2,247	$48,539	$50,786	$695,150
347	$2,100	$48,686	$50,786	$646,464
348	$1,953	$48,833	$50,786	$597,631

第29年供款共

$609,430

第29年利息

$33,044

第29年共還本金

$576,386

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,805	$48,981	$50,786	$548,650
350	$1,657	$49,128	$50,786	$499,522
351	$1,509	$49,277	$50,786	$450,245
352	$1,360	$49,426	$50,786	$400,819
353	$1,211	$49,575	$50,786	$351,244
354	$1,061	$49,725	$50,786	$301,519
355	$911	$49,875	$50,786	$251,644
356	$760	$50,026	$50,786	$201,619
357	$609	$50,177	$50,786	$151,442
358	$457	$50,328	$50,786	$101,113
359	$305	$50,480	$50,786	$50,633
360	$153	$50,633	$50,786	$0

第30年供款共

$609,430

第30年利息

$11,800

第30年共還本金

$597,631

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$15,476,915

免責聲明

筍盤推介

按揭保險費
info