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$15,507,720

每月供款
$51,005

首期

$-3,184,000

總貸款額

$11,184,000

總利息

$7,177,720

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-2,854,000

按月供比率計算

$102,010

置業成本總預算

HK$-2,854,000

首期

$-3,184,000
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

$102,010

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

馬鞍山曉峰灣畔第03座

thumb_up

高層露台三房套，業主誠意出售價錢好商議

實

684 呎

@11,404

建

901 呎

@8,657

local_fire_department 至HIT

售$780 萬

實

684 呎

@11,404

建

901 呎

@8,657

售$780 萬

local_fire_department 至HIT

馬鞍山新港城 H座

thumb_up

新港城 H座

實

551 呎

@13,612

建

749 呎

@10,013

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 verified 首置必買

售$750 萬

實

551 呎

@13,612

建

749 呎

@10,013

售$750 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 verified 首置必買

馬鞍山觀瀾雅軒第04座

thumb_up

馬鞍山 **觀瀾雅軒臨海廳大房大**

實

586 呎

@13,311

建

790 呎

@9,873

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價

售$780 萬

實

586 呎

@13,311

建

790 呎

@9,873

售$780 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價

馬鞍山烏溪沙村

thumb_up

連天台好方便

建

700 呎

@10,000

售$700 萬

建

700 呎

@10,000

售$700 萬

VR實景

粉嶺牽晴間第10座

thumb_up

極高層三房,有鎖匙即睇

實

556 呎

@12,590

建

760 呎

@9,211

hotel_class 樓王 local_offer 低水筍價 vpn_key 有匙即睇

售$700 萬

實

556 呎

@12,590

建

760 呎

@9,211

售$700 萬

hotel_class 樓王 local_offer 低水筍價 vpn_key 有匙即睇

獨家

馬鞍山迎濤灣 A座

thumb_up

迎濤灣全海有裝修3房1套

實

818 呎

@10,452

建

1,060 呎

@8,066

real_estate_agent 罕有放盤

售$855 萬

實

818 呎

@10,452

建

1,060 呎

@8,066

售$855 萬

real_estate_agent 罕有放盤

大埔嘉熙蝕讓賣盤,大兩房,梗廚房,雅裝即住,還價即走

thumb_up

嘉熙****蝕讓賣盤,大兩房,梗廚房,雅裝即住,還價即走****

實

519 呎

@17,303

local_fire_department 至HIT directions_run 日內即走 verified 首置必買 pets 愛竉必選

售$898 萬

實

519 呎

@17,303

售$898 萬

local_fire_department 至HIT directions_run 日內即走 verified 首置必買 pets 愛竉必選

沙田帝堡城

thumb_up

＊豪華會所屋苑＊東南大2房高層園景＊

實

547 呎

@12,797

建

718 呎

@9,749

local_fire_department 至HIT

售$700 萬

實

547 呎

@12,797

建

718 呎

@9,749

售$700 萬

local_fire_department 至HIT

馬鞍山嘉華星濤灣第01座

thumb_up

嘉華星濤灣

實

541 呎

@16,636

建

736 呎

@12,228

pets 愛竉必選

售$900 萬

實

541 呎

@16,636

建

736 呎

@12,228

售$900 萬

pets 愛竉必選

沙田愉景花園

thumb_up

愉景花園**3房1套**極高層**盡幫你傾**

實

689 呎

@11,901

建

852 呎

@9,624

directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價 flight_takeoff 移民急讓

售$820 萬

實

689 呎

@11,901

建

852 呎

@9,624

售$820 萬

directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價 flight_takeoff 移民急讓

沙田富豪花園

thumb_up

優質開揚河景三房🌊🌊

實

560 呎

@12,500

建

808 呎

@8,663

local_fire_department 至HIT

售$700 萬

實

560 呎

@12,500

建

808 呎

@8,663

售$700 萬

local_fire_department 至HIT

馬鞍山迎海

thumb_up

迎海第1座最近鐵路

實

511 呎

@16,438

建

663 呎

@12,670

local_fire_department 至HIT

售$840 萬

實

511 呎

@16,438

建

663 呎

@12,670

售$840 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$66,936	$51,435	$42,149	$35,972
1.500	$69,424	$53,968	$44,729	$38,598
2.000	$71,970	$56,578	$47,404	$41,338
2.500	$74,574	$59,264	$50,173	$44,190
3.000	$77,235	$62,026	$53,036	$47,152
3.500	$79,952	$64,863	$55,990	$50,221
3.625	$80,641	$65,583	$56,742	$51,005
4.000	$82,727	$67,773	$59,033	$53,394
4.500	$85,557	$70,756	$62,164	$56,668
5.000	$88,442	$73,809	$65,381	$60,038
5.500	$91,383	$76,933	$68,680	$63,502
6.000	$94,377	$80,126	$72,059	$67,054

每月供款$51,005

年期

30年

貸款金額

$11,184,000

總利息

$7,177,720

總貸款連利息

$18,361,720

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$33,785	$17,220	$51,005	$11,166,780
2	$33,733	$17,272	$51,005	$11,149,508
3	$33,681	$17,324	$51,005	$11,132,184
4	$33,628	$17,376	$51,005	$11,114,808
5	$33,576	$17,429	$51,005	$11,097,379
6	$33,523	$17,481	$51,005	$11,079,898
7	$33,471	$17,534	$51,005	$11,062,364
8	$33,418	$17,587	$51,005	$11,044,776
9	$33,364	$17,640	$51,005	$11,027,136
10	$33,311	$17,694	$51,005	$11,009,442
11	$33,258	$17,747	$51,005	$10,991,695
12	$33,204	$17,801	$51,005	$10,973,895

第1年供款共

$612,057

第1年利息

$401,952

第1年共還本金

$210,105

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$33,150	$17,854	$51,005	$10,956,040
14	$33,096	$17,908	$51,005	$10,938,132
15	$33,042	$17,963	$51,005	$10,920,169
16	$32,988	$18,017	$51,005	$10,902,153
17	$32,934	$18,071	$51,005	$10,884,081
18	$32,879	$18,126	$51,005	$10,865,956
19	$32,824	$18,181	$51,005	$10,847,775
20	$32,769	$18,235	$51,005	$10,829,540
21	$32,714	$18,291	$51,005	$10,811,249
22	$32,659	$18,346	$51,005	$10,792,903
23	$32,604	$18,401	$51,005	$10,774,502
24	$32,548	$18,457	$51,005	$10,756,045

第2年供款共

$612,057

第2年利息

$394,208

第2年共還本金

$217,849

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$32,492	$18,513	$51,005	$10,737,533
26	$32,436	$18,568	$51,005	$10,718,964
27	$32,380	$18,625	$51,005	$10,700,340
28	$32,324	$18,681	$51,005	$10,681,659
29	$32,268	$18,737	$51,005	$10,662,921
30	$32,211	$18,794	$51,005	$10,644,128
31	$32,154	$18,851	$51,005	$10,625,277
32	$32,097	$18,908	$51,005	$10,606,369
33	$32,040	$18,965	$51,005	$10,587,405
34	$31,983	$19,022	$51,005	$10,568,383
35	$31,925	$19,079	$51,005	$10,549,303
36	$31,868	$19,137	$51,005	$10,530,166

第3年供款共

$612,057

第3年利息

$386,178

第3年共還本金

$225,879

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$31,810	$19,195	$51,005	$10,510,971
38	$31,752	$19,253	$51,005	$10,491,718
39	$31,694	$19,311	$51,005	$10,472,407
40	$31,635	$19,369	$51,005	$10,453,038
41	$31,577	$19,428	$51,005	$10,433,610
42	$31,518	$19,487	$51,005	$10,414,123
43	$31,459	$19,545	$51,005	$10,394,578
44	$31,400	$19,604	$51,005	$10,374,974
45	$31,341	$19,664	$51,005	$10,355,310
46	$31,282	$19,723	$51,005	$10,335,587
47	$31,222	$19,783	$51,005	$10,315,804
48	$31,162	$19,842	$51,005	$10,295,962

第4年供款共

$612,057

第4年利息

$377,853

第4年共還本金

$234,205

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$31,102	$19,902	$51,005	$10,276,059
50	$31,042	$19,963	$51,005	$10,256,097
51	$30,982	$20,023	$51,005	$10,236,074
52	$30,921	$20,083	$51,005	$10,215,991
53	$30,861	$20,144	$51,005	$10,195,847
54	$30,800	$20,205	$51,005	$10,175,642
55	$30,739	$20,266	$51,005	$10,155,376
56	$30,678	$20,327	$51,005	$10,135,049
57	$30,616	$20,388	$51,005	$10,114,660
58	$30,555	$20,450	$51,005	$10,094,210
59	$30,493	$20,512	$51,005	$10,073,698
60	$30,431	$20,574	$51,005	$10,053,125

第5年供款共

$612,057

第5年利息

$369,220

第5年共還本金

$242,837

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$30,369	$20,636	$51,005	$10,032,489
62	$30,306	$20,698	$51,005	$10,011,790
63	$30,244	$20,761	$51,005	$9,991,029
64	$30,181	$20,824	$51,005	$9,970,206
65	$30,118	$20,886	$51,005	$9,949,319
66	$30,055	$20,950	$51,005	$9,928,370
67	$29,992	$21,013	$51,005	$9,907,357
68	$29,928	$21,076	$51,005	$9,886,281
69	$29,865	$21,140	$51,005	$9,865,141
70	$29,801	$21,204	$51,005	$9,843,937
71	$29,737	$21,268	$51,005	$9,822,669
72	$29,673	$21,332	$51,005	$9,801,337

第6年供款共

$612,057

第6年利息

$360,270

第6年共還本金

$251,788

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$29,608	$21,397	$51,005	$9,779,940
74	$29,544	$21,461	$51,005	$9,758,479
75	$29,479	$21,526	$51,005	$9,736,953
76	$29,414	$21,591	$51,005	$9,715,362
77	$29,348	$21,656	$51,005	$9,693,706
78	$29,283	$21,722	$51,005	$9,671,984
79	$29,217	$21,787	$51,005	$9,650,197
80	$29,152	$21,853	$51,005	$9,628,344
81	$29,086	$21,919	$51,005	$9,606,424
82	$29,019	$21,985	$51,005	$9,584,439
83	$28,953	$22,052	$51,005	$9,562,387
84	$28,886	$22,118	$51,005	$9,540,269

第7年供款共

$612,057

第7年利息

$350,989

第7年共還本金

$261,068

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$28,820	$22,185	$51,005	$9,518,084
86	$28,753	$22,252	$51,005	$9,495,831
87	$28,685	$22,319	$51,005	$9,473,512
88	$28,618	$22,387	$51,005	$9,451,125
89	$28,550	$22,455	$51,005	$9,428,671
90	$28,482	$22,522	$51,005	$9,406,148
91	$28,414	$22,590	$51,005	$9,383,558
92	$28,346	$22,659	$51,005	$9,360,899
93	$28,278	$22,727	$51,005	$9,338,172
94	$28,209	$22,796	$51,005	$9,315,377
95	$28,140	$22,865	$51,005	$9,292,512
96	$28,071	$22,934	$51,005	$9,269,578

第8年供款共

$612,057

第8年利息

$341,367

第8年共還本金

$270,691

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$28,002	$23,003	$51,005	$9,246,575
98	$27,932	$23,072	$51,005	$9,223,503
99	$27,863	$23,142	$51,005	$9,200,361
100	$27,793	$23,212	$51,005	$9,177,149
101	$27,723	$23,282	$51,005	$9,153,867
102	$27,652	$23,352	$51,005	$9,130,514
103	$27,582	$23,423	$51,005	$9,107,091
104	$27,511	$23,494	$51,005	$9,083,597
105	$27,440	$23,565	$51,005	$9,060,033
106	$27,369	$23,636	$51,005	$9,036,397
107	$27,297	$23,707	$51,005	$9,012,689
108	$27,226	$23,779	$51,005	$8,988,911

第9年供款共

$612,057

第9年利息

$331,390

第9年共還本金

$280,668

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$27,154	$23,851	$51,005	$8,965,060
110	$27,082	$23,923	$51,005	$8,941,137
111	$27,010	$23,995	$51,005	$8,917,142
112	$26,937	$24,068	$51,005	$8,893,074
113	$26,864	$24,140	$51,005	$8,868,934
114	$26,792	$24,213	$51,005	$8,844,721
115	$26,718	$24,286	$51,005	$8,820,434
116	$26,645	$24,360	$51,005	$8,796,075
117	$26,571	$24,433	$51,005	$8,771,641
118	$26,498	$24,507	$51,005	$8,747,134
119	$26,424	$24,581	$51,005	$8,722,553
120	$26,349	$24,655	$51,005	$8,697,898

第10年供款共

$612,057

第10年利息

$321,045

第10年共還本金

$291,013

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$26,275	$24,730	$51,005	$8,673,168
122	$26,200	$24,805	$51,005	$8,648,363
123	$26,125	$24,880	$51,005	$8,623,484
124	$26,050	$24,955	$51,005	$8,598,529
125	$25,975	$25,030	$51,005	$8,573,499
126	$25,899	$25,106	$51,005	$8,548,393
127	$25,823	$25,182	$51,005	$8,523,212
128	$25,747	$25,258	$51,005	$8,497,954
129	$25,671	$25,334	$51,005	$8,472,620
130	$25,594	$25,410	$51,005	$8,447,210
131	$25,518	$25,487	$51,005	$8,421,723
132	$25,441	$25,564	$51,005	$8,396,159

第11年供款共

$612,057

第11年利息

$310,318

第11年共還本金

$301,739

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$25,363	$25,641	$51,005	$8,370,517
134	$25,286	$25,719	$51,005	$8,344,798
135	$25,208	$25,797	$51,005	$8,319,002
136	$25,130	$25,874	$51,005	$8,293,127
137	$25,052	$25,953	$51,005	$8,267,175
138	$24,974	$26,031	$51,005	$8,241,144
139	$24,895	$26,110	$51,005	$8,215,034
140	$24,816	$26,189	$51,005	$8,188,846
141	$24,737	$26,268	$51,005	$8,162,578
142	$24,658	$26,347	$51,005	$8,136,231
143	$24,578	$26,427	$51,005	$8,109,804
144	$24,498	$26,506	$51,005	$8,083,298

第12年供款共

$612,057

第12年利息

$299,197

第12年共還本金

$312,861

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$24,418	$26,586	$51,005	$8,056,712
146	$24,338	$26,667	$51,005	$8,030,045
147	$24,257	$26,747	$51,005	$8,003,297
148	$24,177	$26,828	$51,005	$7,976,469
149	$24,096	$26,909	$51,005	$7,949,560
150	$24,014	$26,990	$51,005	$7,922,570
151	$23,933	$27,072	$51,005	$7,895,498
152	$23,851	$27,154	$51,005	$7,868,344
153	$23,769	$27,236	$51,005	$7,841,108
154	$23,687	$27,318	$51,005	$7,813,790
155	$23,604	$27,401	$51,005	$7,786,389
156	$23,521	$27,483	$51,005	$7,758,906

第13年供款共

$612,057

第13年利息

$287,665

第13年共還本金

$324,392

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$23,438	$27,566	$51,005	$7,731,339
158	$23,355	$27,650	$51,005	$7,703,690
159	$23,272	$27,733	$51,005	$7,675,956
160	$23,188	$27,817	$51,005	$7,648,140
161	$23,104	$27,901	$51,005	$7,620,238
162	$23,019	$27,985	$51,005	$7,592,253
163	$22,935	$28,070	$51,005	$7,564,183
164	$22,850	$28,155	$51,005	$7,536,029
165	$22,765	$28,240	$51,005	$7,507,789
166	$22,680	$28,325	$51,005	$7,479,464
167	$22,594	$28,411	$51,005	$7,451,053
168	$22,508	$28,496	$51,005	$7,422,557

第14年供款共

$612,057

第14年利息

$275,709

第14年共還本金

$336,349

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$22,422	$28,582	$51,005	$7,393,975
170	$22,336	$28,669	$51,005	$7,365,306
171	$22,249	$28,755	$51,005	$7,336,550
172	$22,162	$28,842	$51,005	$7,307,708
173	$22,075	$28,929	$51,005	$7,278,779
174	$21,988	$29,017	$51,005	$7,249,762
175	$21,900	$29,104	$51,005	$7,220,657
176	$21,812	$29,192	$51,005	$7,191,465
177	$21,724	$29,281	$51,005	$7,162,184
178	$21,636	$29,369	$51,005	$7,132,815
179	$21,547	$29,458	$51,005	$7,103,358
180	$21,458	$29,547	$51,005	$7,073,811

第15年供款共

$612,057

第15年利息

$263,311

第15年共還本金

$348,746

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$21,369	$29,636	$51,005	$7,044,175
182	$21,279	$29,725	$51,005	$7,014,450
183	$21,189	$29,815	$51,005	$6,984,634
184	$21,099	$29,905	$51,005	$6,954,729
185	$21,009	$29,996	$51,005	$6,924,733
186	$20,918	$30,086	$51,005	$6,894,647
187	$20,828	$30,177	$51,005	$6,864,470
188	$20,736	$30,268	$51,005	$6,834,201
189	$20,645	$30,360	$51,005	$6,803,842
190	$20,553	$30,452	$51,005	$6,773,390
191	$20,461	$30,543	$51,005	$6,742,847
192	$20,369	$30,636	$51,005	$6,712,211

第16年供款共

$612,057

第16年利息

$250,457

第16年共還本金

$361,600

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$20,276	$30,728	$51,005	$6,681,482
194	$20,184	$30,821	$51,005	$6,650,661
195	$20,091	$30,914	$51,005	$6,619,747
196	$19,997	$31,008	$51,005	$6,588,739
197	$19,903	$31,101	$51,005	$6,557,638
198	$19,810	$31,195	$51,005	$6,526,443
199	$19,715	$31,289	$51,005	$6,495,153
200	$19,621	$31,384	$51,005	$6,463,769
201	$19,526	$31,479	$51,005	$6,432,291
202	$19,431	$31,574	$51,005	$6,400,717
203	$19,335	$31,669	$51,005	$6,369,047
204	$19,240	$31,765	$51,005	$6,337,282

第17年供款共

$612,057

第17年利息

$237,129

第17年共還本金

$374,928

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$19,144	$31,861	$51,005	$6,305,422
206	$19,048	$31,957	$51,005	$6,273,464
207	$18,951	$32,054	$51,005	$6,241,411
208	$18,854	$32,151	$51,005	$6,209,260
209	$18,757	$32,248	$51,005	$6,177,013
210	$18,660	$32,345	$51,005	$6,144,668
211	$18,562	$32,443	$51,005	$6,112,225
212	$18,464	$32,541	$51,005	$6,079,684
213	$18,366	$32,639	$51,005	$6,047,045
214	$18,267	$32,738	$51,005	$6,014,307
215	$18,168	$32,837	$51,005	$5,981,471
216	$18,069	$32,936	$51,005	$5,948,535

第18年供款共

$612,057

第18年利息

$223,310

第18年共還本金

$388,748

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$17,970	$33,035	$51,005	$5,915,500
218	$17,870	$33,135	$51,005	$5,882,365
219	$17,770	$33,235	$51,005	$5,849,130
220	$17,669	$33,336	$51,005	$5,815,794
221	$17,569	$33,436	$51,005	$5,782,358
222	$17,468	$33,537	$51,005	$5,748,821
223	$17,366	$33,639	$51,005	$5,715,182
224	$17,265	$33,740	$51,005	$5,681,442
225	$17,163	$33,842	$51,005	$5,647,600
226	$17,060	$33,944	$51,005	$5,613,655
227	$16,958	$34,047	$51,005	$5,579,609
228	$16,855	$34,150	$51,005	$5,545,459

第19年供款共

$612,057

第19年利息

$208,981

第19年共還本金

$403,076

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$16,752	$34,253	$51,005	$5,511,206
230	$16,648	$34,356	$51,005	$5,476,850
231	$16,545	$34,460	$51,005	$5,442,390
232	$16,441	$34,564	$51,005	$5,407,825
233	$16,336	$34,669	$51,005	$5,373,157
234	$16,231	$34,773	$51,005	$5,338,383
235	$16,126	$34,878	$51,005	$5,303,505
236	$16,021	$34,984	$51,005	$5,268,521
237	$15,915	$35,089	$51,005	$5,233,432
238	$15,809	$35,195	$51,005	$5,198,236
239	$15,703	$35,302	$51,005	$5,162,934
240	$15,596	$35,408	$51,005	$5,127,526

第20年供款共

$612,057

第20年利息

$194,124

第20年共還本金

$417,933

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$15,489	$35,515	$51,005	$5,092,011
242	$15,382	$35,623	$51,005	$5,056,388
243	$15,275	$35,730	$51,005	$5,020,658
244	$15,167	$35,838	$51,005	$4,984,819
245	$15,058	$35,946	$51,005	$4,948,873
246	$14,950	$36,055	$51,005	$4,912,818
247	$14,841	$36,164	$51,005	$4,876,654
248	$14,732	$36,273	$51,005	$4,840,381
249	$14,622	$36,383	$51,005	$4,803,998
250	$14,512	$36,493	$51,005	$4,767,505
251	$14,402	$36,603	$51,005	$4,730,902
252	$14,291	$36,714	$51,005	$4,694,189

第21年供款共

$612,057

第21年利息

$178,720

第21年共還本金

$433,337

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$14,180	$36,824	$51,005	$4,657,364
254	$14,069	$36,936	$51,005	$4,620,429
255	$13,958	$37,047	$51,005	$4,583,382
256	$13,846	$37,159	$51,005	$4,546,222
257	$13,733	$37,271	$51,005	$4,508,951
258	$13,621	$37,384	$51,005	$4,471,567
259	$13,508	$37,497	$51,005	$4,434,070
260	$13,395	$37,610	$51,005	$4,396,460
261	$13,281	$37,724	$51,005	$4,358,736
262	$13,167	$37,838	$51,005	$4,320,898
263	$13,053	$37,952	$51,005	$4,282,946
264	$12,938	$38,067	$51,005	$4,244,880

第22年供款共

$612,057

第22年利息

$162,748

第22年共還本金

$449,309

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$12,823	$38,182	$51,005	$4,206,698
266	$12,708	$38,297	$51,005	$4,168,401
267	$12,592	$38,413	$51,005	$4,129,988
268	$12,476	$38,529	$51,005	$4,091,459
269	$12,360	$38,645	$51,005	$4,052,814
270	$12,243	$38,762	$51,005	$4,014,052
271	$12,126	$38,879	$51,005	$3,975,173
272	$12,008	$38,996	$51,005	$3,936,177
273	$11,891	$39,114	$51,005	$3,897,063
274	$11,772	$39,232	$51,005	$3,857,830
275	$11,654	$39,351	$51,005	$3,818,479
276	$11,535	$39,470	$51,005	$3,779,009

第23年供款共

$612,057

第23年利息

$146,187

第23年共還本金

$465,870

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$11,416	$39,589	$51,005	$3,739,420
278	$11,296	$39,709	$51,005	$3,699,712
279	$11,176	$39,829	$51,005	$3,659,883
280	$11,056	$39,949	$51,005	$3,619,934
281	$10,935	$40,070	$51,005	$3,579,865
282	$10,814	$40,191	$51,005	$3,539,674
283	$10,693	$40,312	$51,005	$3,499,362
284	$10,571	$40,434	$51,005	$3,458,928
285	$10,449	$40,556	$51,005	$3,418,372
286	$10,326	$40,678	$51,005	$3,377,694
287	$10,203	$40,801	$51,005	$3,336,893
288	$10,080	$40,925	$51,005	$3,295,968

第24年供款共

$612,057

第24年利息

$129,016

第24年共還本金

$483,041

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$9,957	$41,048	$51,005	$3,254,920
290	$9,833	$41,172	$51,005	$3,213,748
291	$9,708	$41,297	$51,005	$3,172,451
292	$9,583	$41,421	$51,005	$3,131,030
293	$9,458	$41,546	$51,005	$3,089,483
294	$9,333	$41,672	$51,005	$3,047,811
295	$9,207	$41,798	$51,005	$3,006,014
296	$9,081	$41,924	$51,005	$2,964,089
297	$8,954	$42,051	$51,005	$2,922,039
298	$8,827	$42,178	$51,005	$2,879,861
299	$8,700	$42,305	$51,005	$2,837,556
300	$8,572	$42,433	$51,005	$2,795,123

第25年供款共

$612,057

第25年利息

$111,212

第25年共還本金

$500,845

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$8,444	$42,561	$51,005	$2,752,561
302	$8,315	$42,690	$51,005	$2,709,872
303	$8,186	$42,819	$51,005	$2,667,053
304	$8,057	$42,948	$51,005	$2,624,105
305	$7,927	$43,078	$51,005	$2,581,027
306	$7,797	$43,208	$51,005	$2,537,819
307	$7,666	$43,338	$51,005	$2,494,481
308	$7,535	$43,469	$51,005	$2,451,011
309	$7,404	$43,601	$51,005	$2,407,411
310	$7,272	$43,732	$51,005	$2,363,678
311	$7,140	$43,864	$51,005	$2,319,814
312	$7,008	$43,997	$51,005	$2,275,817

第26年供款共

$612,057

第26年利息

$92,752

第26年共還本金

$519,306

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$6,875	$44,130	$51,005	$2,231,687
314	$6,742	$44,263	$51,005	$2,187,424
315	$6,608	$44,397	$51,005	$2,143,027
316	$6,474	$44,531	$51,005	$2,098,496
317	$6,339	$44,666	$51,005	$2,053,830
318	$6,204	$44,800	$51,005	$2,009,030
319	$6,069	$44,936	$51,005	$1,964,094
320	$5,933	$45,072	$51,005	$1,919,022
321	$5,797	$45,208	$51,005	$1,873,815
322	$5,660	$45,344	$51,005	$1,828,470
323	$5,524	$45,481	$51,005	$1,782,989
324	$5,386	$45,619	$51,005	$1,737,370

第27年供款共

$612,057

第27年利息

$73,611

第27年共還本金

$538,447

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,248	$45,756	$51,005	$1,691,614
326	$5,110	$45,895	$51,005	$1,645,719
327	$4,971	$46,033	$51,005	$1,599,686
328	$4,832	$46,172	$51,005	$1,553,513
329	$4,693	$46,312	$51,005	$1,507,202
330	$4,553	$46,452	$51,005	$1,460,750
331	$4,413	$46,592	$51,005	$1,414,158
332	$4,272	$46,733	$51,005	$1,367,425
333	$4,131	$46,874	$51,005	$1,320,551
334	$3,989	$47,016	$51,005	$1,273,535
335	$3,847	$47,158	$51,005	$1,226,378
336	$3,705	$47,300	$51,005	$1,179,077

第28年供款共

$612,057

第28年利息

$53,764

第28年共還本金

$558,293

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,562	$47,443	$51,005	$1,131,634
338	$3,418	$47,586	$51,005	$1,084,048
339	$3,275	$47,730	$51,005	$1,036,318
340	$3,131	$47,874	$51,005	$988,444
341	$2,986	$48,019	$51,005	$940,425
342	$2,841	$48,164	$51,005	$892,261
343	$2,695	$48,309	$51,005	$843,952
344	$2,549	$48,455	$51,005	$795,496
345	$2,403	$48,602	$51,005	$746,895
346	$2,256	$48,749	$51,005	$698,146
347	$2,109	$48,896	$51,005	$649,250
348	$1,961	$49,044	$51,005	$600,207

第29年供款共

$612,057

第29年利息

$33,187

第29年共還本金

$578,871

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,813	$49,192	$51,005	$551,015
350	$1,665	$49,340	$51,005	$501,675
351	$1,515	$49,489	$51,005	$452,186
352	$1,366	$49,639	$51,005	$402,547
353	$1,216	$49,789	$51,005	$352,758
354	$1,066	$49,939	$51,005	$302,819
355	$915	$50,090	$51,005	$252,729
356	$763	$50,241	$51,005	$202,488
357	$612	$50,393	$51,005	$152,095
358	$459	$50,545	$51,005	$101,549
359	$307	$50,698	$51,005	$50,851
360	$154	$50,851	$51,005	$0

第30年供款共

$612,057

第30年利息

$11,850

第30年共還本金

$600,207

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$15,507,720

免責聲明

筍盤推介

按揭保險費
info