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$15,517,989

每月供款
$51,078

首期

$-3,200,000

總貸款額

$11,200,000

總利息

$7,187,989

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-2,870,000

按月供比率計算

$102,155

置業成本總預算

HK$-2,870,000

首期

$-3,200,000
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

$102,155

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

馬鞍山新港城

thumb_up

**~馬鐵上蓋~新裝3房2廁見北水~交通方便~有巴士小巴總站**

實

519 呎

@13,642

建

696 呎

@10,172

hotel_class 樓王

售$708 萬

實

519 呎

@13,642

建

696 呎

@10,172

售$708 萬

hotel_class 樓王

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

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

馬鞍山嵐岸

thumb_up

馬鞍山嵐岸

實

701 呎

@12,553

建

939 呎

@9,372

local_fire_department 至HIT local_offer 低水筍價

售$880 萬

實

701 呎

@12,553

建

939 呎

@9,372

售$880 萬

local_fire_department 至HIT local_offer 低水筍價

獨家

馬鞍山泓碧

thumb_up

獨家代理,全新屋苑,內園清靜

實

511 呎

@15,264

verified 首置必買 pets 愛竉必選

售$780 萬

實

511 呎

@15,264

售$780 萬

verified 首置必買 pets 愛竉必選

VR實景

馬鞍山嵐岸

thumb_up

罕有放盤@高層海景@靚裝修三房單位

實

590 呎

@12,712

建

813 呎

@9,225

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇

售$750 萬

實

590 呎

@12,712

建

813 呎

@9,225

售$750 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇

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

馬鞍山泓碧第02座

thumb_up

超值兩房推介

實

480 呎

@16,667

local_fire_department 至HIT

售$800 萬

實

480 呎

@16,667

售$800 萬

local_fire_department 至HIT

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

西貢逸瓏園

thumb_up

逸瓏園

實

525 呎

@16,190

local_fire_department 至HIT

售$850 萬

實

525 呎

@16,190

售$850 萬

local_fire_department 至HIT

粉嶺牽晴間第10座

thumb_up

精品裝修罕有三房公路景

實

556 呎

@14,388

建

758 呎

@10,554

pets 愛竉必選

售$800 萬

實

556 呎

@14,388

建

758 呎

@10,554

售$800 萬

pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$67,031	$51,508	$42,210	$36,024
1.500	$69,523	$54,045	$44,793	$38,653
2.000	$72,073	$56,659	$47,472	$41,397
2.500	$74,680	$59,349	$50,245	$44,254
3.000	$77,345	$62,115	$53,112	$47,220
3.500	$80,067	$64,955	$56,070	$50,293
3.625	$80,756	$65,677	$56,823	$51,078
4.000	$82,845	$67,870	$59,118	$53,471
4.500	$85,679	$70,857	$62,253	$56,749
5.000	$88,569	$73,915	$65,474	$60,124
5.500	$91,513	$77,043	$68,778	$63,592
6.000	$94,512	$80,240	$72,162	$67,150

每月供款$51,078

年期

30年

貸款金額

$11,200,000

總利息

$7,187,989

總貸款連利息

$18,387,989

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$33,833	$17,244	$51,078	$11,182,756
2	$33,781	$17,297	$51,078	$11,165,459
3	$33,729	$17,349	$51,078	$11,148,110
4	$33,677	$17,401	$51,078	$11,130,709
5	$33,624	$17,454	$51,078	$11,113,255
6	$33,571	$17,506	$51,078	$11,095,749
7	$33,518	$17,559	$51,078	$11,078,190
8	$33,465	$17,612	$51,078	$11,060,577
9	$33,412	$17,666	$51,078	$11,042,912
10	$33,359	$17,719	$51,078	$11,025,193
11	$33,305	$17,772	$51,078	$11,007,420
12	$33,252	$17,826	$51,078	$10,989,594

第1年供款共

$612,933

第1年利息

$402,527

第1年共還本金

$210,406

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$33,198	$17,880	$51,078	$10,971,714
14	$33,144	$17,934	$51,078	$10,953,780
15	$33,090	$17,988	$51,078	$10,935,792
16	$33,035	$18,043	$51,078	$10,917,749
17	$32,981	$18,097	$51,078	$10,899,652
18	$32,926	$18,152	$51,078	$10,881,501
19	$32,871	$18,207	$51,078	$10,863,294
20	$32,816	$18,262	$51,078	$10,845,032
21	$32,761	$18,317	$51,078	$10,826,716
22	$32,706	$18,372	$51,078	$10,808,344
23	$32,650	$18,428	$51,078	$10,789,916
24	$32,595	$18,483	$51,078	$10,771,433

第2年供款共

$612,933

第2年利息

$394,772

第2年共還本金

$218,161

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$32,539	$18,539	$51,078	$10,752,894
26	$32,483	$18,595	$51,078	$10,734,299
27	$32,427	$18,651	$51,078	$10,715,648
28	$32,370	$18,708	$51,078	$10,696,940
29	$32,314	$18,764	$51,078	$10,678,176
30	$32,257	$18,821	$51,078	$10,659,355
31	$32,200	$18,878	$51,078	$10,640,478
32	$32,143	$18,935	$51,078	$10,621,543
33	$32,086	$18,992	$51,078	$10,602,551
34	$32,029	$19,049	$51,078	$10,583,502
35	$31,971	$19,107	$51,078	$10,564,395
36	$31,913	$19,164	$51,078	$10,545,231

第3年供款共

$612,933

第3年利息

$386,731

第3年共還本金

$226,202

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$31,855	$19,222	$51,078	$10,526,008
38	$31,797	$19,280	$51,078	$10,506,728
39	$31,739	$19,339	$51,078	$10,487,389
40	$31,681	$19,397	$51,078	$10,467,992
41	$31,622	$19,456	$51,078	$10,448,537
42	$31,563	$19,514	$51,078	$10,429,022
43	$31,504	$19,573	$51,078	$10,409,449
44	$31,445	$19,633	$51,078	$10,389,816
45	$31,386	$19,692	$51,078	$10,370,124
46	$31,326	$19,751	$51,078	$10,350,373
47	$31,267	$19,811	$51,078	$10,330,562
48	$31,207	$19,871	$51,078	$10,310,691

第4年供款共

$612,933

第4年利息

$378,393

第4年共還本金

$234,540

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$31,147	$19,931	$51,078	$10,290,760
50	$31,087	$19,991	$51,078	$10,270,769
51	$31,026	$20,051	$51,078	$10,250,718
52	$30,966	$20,112	$51,078	$10,230,606
53	$30,905	$20,173	$51,078	$10,210,433
54	$30,844	$20,234	$51,078	$10,190,199
55	$30,783	$20,295	$51,078	$10,169,904
56	$30,722	$20,356	$51,078	$10,149,548
57	$30,660	$20,418	$51,078	$10,129,130
58	$30,598	$20,479	$51,078	$10,108,651
59	$30,537	$20,541	$51,078	$10,088,110
60	$30,474	$20,603	$51,078	$10,067,507

第5年供款共

$612,933

第5年利息

$369,749

第5年共還本金

$243,184

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$30,412	$20,665	$51,078	$10,046,841
62	$30,350	$20,728	$51,078	$10,026,113
63	$30,287	$20,791	$51,078	$10,005,323
64	$30,224	$20,853	$51,078	$9,984,469
65	$30,161	$20,916	$51,078	$9,963,553
66	$30,098	$20,980	$51,078	$9,942,574
67	$30,035	$21,043	$51,078	$9,921,531
68	$29,971	$21,106	$51,078	$9,900,424
69	$29,908	$21,170	$51,078	$9,879,254
70	$29,844	$21,234	$51,078	$9,858,020
71	$29,779	$21,298	$51,078	$9,836,722
72	$29,715	$21,363	$51,078	$9,815,359

第6年供款共

$612,933

第6年利息

$360,785

第6年共還本金

$252,148

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$29,651	$21,427	$51,078	$9,793,932
74	$29,586	$21,492	$51,078	$9,772,440
75	$29,521	$21,557	$51,078	$9,750,883
76	$29,456	$21,622	$51,078	$9,729,261
77	$29,390	$21,687	$51,078	$9,707,574
78	$29,325	$21,753	$51,078	$9,685,821
79	$29,259	$21,818	$51,078	$9,664,002
80	$29,193	$21,884	$51,078	$9,642,118
81	$29,127	$21,951	$51,078	$9,620,168
82	$29,061	$22,017	$51,078	$9,598,151
83	$28,994	$22,083	$51,078	$9,576,067
84	$28,928	$22,150	$51,078	$9,553,917

第7年供款共

$612,933

第7年利息

$351,491

第7年共還本金

$261,442

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$28,861	$22,217	$51,078	$9,531,700
86	$28,794	$22,284	$51,078	$9,509,416
87	$28,726	$22,351	$51,078	$9,487,065
88	$28,659	$22,419	$51,078	$9,464,646
89	$28,591	$22,487	$51,078	$9,442,159
90	$28,523	$22,555	$51,078	$9,419,605
91	$28,455	$22,623	$51,078	$9,396,982
92	$28,387	$22,691	$51,078	$9,374,291
93	$28,318	$22,760	$51,078	$9,351,532
94	$28,249	$22,828	$51,078	$9,328,703
95	$28,180	$22,897	$51,078	$9,305,806
96	$28,111	$22,966	$51,078	$9,282,840

第8年供款共

$612,933

第8年利息

$341,855

第8年共還本金

$271,078

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$28,042	$23,036	$51,078	$9,259,804
98	$27,972	$23,105	$51,078	$9,236,698
99	$27,903	$23,175	$51,078	$9,213,523
100	$27,833	$23,245	$51,078	$9,190,278
101	$27,762	$23,315	$51,078	$9,166,962
102	$27,692	$23,386	$51,078	$9,143,576
103	$27,621	$23,457	$51,078	$9,120,120
104	$27,550	$23,527	$51,078	$9,096,593
105	$27,479	$23,598	$51,078	$9,072,994
106	$27,408	$23,670	$51,078	$9,049,324
107	$27,337	$23,741	$51,078	$9,025,583
108	$27,265	$23,813	$51,078	$9,001,770

第9年供款共

$612,933

第9年利息

$331,864

第9年共還本金

$281,069

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$27,193	$23,885	$51,078	$8,977,885
110	$27,121	$23,957	$51,078	$8,953,928
111	$27,048	$24,029	$51,078	$8,929,899
112	$26,976	$24,102	$51,078	$8,905,797
113	$26,903	$24,175	$51,078	$8,881,622
114	$26,830	$24,248	$51,078	$8,857,374
115	$26,757	$24,321	$51,078	$8,833,053
116	$26,683	$24,395	$51,078	$8,808,658
117	$26,609	$24,468	$51,078	$8,784,190
118	$26,536	$24,542	$51,078	$8,759,648
119	$26,461	$24,616	$51,078	$8,735,032
120	$26,387	$24,691	$51,078	$8,710,341

第10年供款共

$612,933

第10年利息

$321,504

第10年共還本金

$291,429

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$26,312	$24,765	$51,078	$8,685,576
122	$26,238	$24,840	$51,078	$8,660,736
123	$26,163	$24,915	$51,078	$8,635,821
124	$26,087	$24,990	$51,078	$8,610,830
125	$26,012	$25,066	$51,078	$8,585,764
126	$25,936	$25,142	$51,078	$8,560,623
127	$25,860	$25,218	$51,078	$8,535,405
128	$25,784	$25,294	$51,078	$8,510,112
129	$25,708	$25,370	$51,078	$8,484,741
130	$25,631	$25,447	$51,078	$8,459,295
131	$25,554	$25,524	$51,078	$8,433,771
132	$25,477	$25,601	$51,078	$8,408,170

第11年供款共

$612,933

第11年利息

$310,762

第11年共還本金

$302,171

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$25,400	$25,678	$51,078	$8,382,492
134	$25,322	$25,756	$51,078	$8,356,737
135	$25,244	$25,833	$51,078	$8,330,903
136	$25,166	$25,911	$51,078	$8,304,992
137	$25,088	$25,990	$51,078	$8,279,002
138	$25,009	$26,068	$51,078	$8,252,934
139	$24,931	$26,147	$51,078	$8,226,787
140	$24,852	$26,226	$51,078	$8,200,561
141	$24,773	$26,305	$51,078	$8,174,256
142	$24,693	$26,385	$51,078	$8,147,871
143	$24,613	$26,464	$51,078	$8,121,406
144	$24,533	$26,544	$51,078	$8,094,862

第12年供款共

$612,933

第12年利息

$299,625

第12年共還本金

$313,308

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$24,453	$26,625	$51,078	$8,068,238
146	$24,373	$26,705	$51,078	$8,041,533
147	$24,292	$26,786	$51,078	$8,014,747
148	$24,211	$26,867	$51,078	$7,987,880
149	$24,130	$26,948	$51,078	$7,960,933
150	$24,049	$27,029	$51,078	$7,933,904
151	$23,967	$27,111	$51,078	$7,906,793
152	$23,885	$27,193	$51,078	$7,879,600
153	$23,803	$27,275	$51,078	$7,852,326
154	$23,721	$27,357	$51,078	$7,824,968
155	$23,638	$27,440	$51,078	$7,797,529
156	$23,555	$27,523	$51,078	$7,770,006

第13年供款共

$612,933

第13年利息

$288,077

第13年共還本金

$324,856

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$23,472	$27,606	$51,078	$7,742,400
158	$23,388	$27,689	$51,078	$7,714,711
159	$23,305	$27,773	$51,078	$7,686,938
160	$23,221	$27,857	$51,078	$7,659,081
161	$23,137	$27,941	$51,078	$7,631,140
162	$23,052	$28,025	$51,078	$7,603,115
163	$22,968	$28,110	$51,078	$7,575,005
164	$22,883	$28,195	$51,078	$7,546,810
165	$22,798	$28,280	$51,078	$7,518,530
166	$22,712	$28,366	$51,078	$7,490,164
167	$22,627	$28,451	$51,078	$7,461,713
168	$22,541	$28,537	$51,078	$7,433,176

第14年供款共

$612,933

第14年利息

$276,103

第14年共還本金

$336,830

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$22,454	$28,623	$51,078	$7,404,553
170	$22,368	$28,710	$51,078	$7,375,843
171	$22,281	$28,797	$51,078	$7,347,046
172	$22,194	$28,884	$51,078	$7,318,163
173	$22,107	$28,971	$51,078	$7,289,192
174	$22,019	$29,058	$51,078	$7,260,133
175	$21,932	$29,146	$51,078	$7,230,987
176	$21,844	$29,234	$51,078	$7,201,753
177	$21,755	$29,322	$51,078	$7,172,431
178	$21,667	$29,411	$51,078	$7,143,020
179	$21,578	$29,500	$51,078	$7,113,520
180	$21,489	$29,589	$51,078	$7,083,931

第15年供款共

$612,933

第15年利息

$263,688

第15年共還本金

$349,245

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$21,399	$29,678	$51,078	$7,054,253
182	$21,310	$29,768	$51,078	$7,024,485
183	$21,220	$29,858	$51,078	$6,994,627
184	$21,130	$29,948	$51,078	$6,964,678
185	$21,039	$30,039	$51,078	$6,934,640
186	$20,948	$30,129	$51,078	$6,904,510
187	$20,857	$30,220	$51,078	$6,874,290
188	$20,766	$30,312	$51,078	$6,843,978
189	$20,675	$30,403	$51,078	$6,813,575
190	$20,583	$30,495	$51,078	$6,783,080
191	$20,491	$30,587	$51,078	$6,752,493
192	$20,398	$30,680	$51,078	$6,721,813

第16年供款共

$612,933

第16年利息

$250,815

第16年共還本金

$362,118

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$20,305	$30,772	$51,078	$6,691,041
194	$20,213	$30,865	$51,078	$6,660,176
195	$20,119	$30,958	$51,078	$6,629,217
196	$20,026	$31,052	$51,078	$6,598,165
197	$19,932	$31,146	$51,078	$6,567,020
198	$19,838	$31,240	$51,078	$6,535,780
199	$19,744	$31,334	$51,078	$6,504,445
200	$19,649	$31,429	$51,078	$6,473,017
201	$19,554	$31,524	$51,078	$6,441,493
202	$19,459	$31,619	$51,078	$6,409,874
203	$19,363	$31,715	$51,078	$6,378,159
204	$19,267	$31,810	$51,078	$6,346,349

第17年供款共

$612,933

第17年利息

$237,468

第17年共還本金

$375,465

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$19,171	$31,906	$51,078	$6,314,442
206	$19,075	$32,003	$51,078	$6,282,439
207	$18,978	$32,100	$51,078	$6,250,340
208	$18,881	$32,197	$51,078	$6,218,143
209	$18,784	$32,294	$51,078	$6,185,850
210	$18,686	$32,391	$51,078	$6,153,458
211	$18,589	$32,489	$51,078	$6,120,969
212	$18,490	$32,587	$51,078	$6,088,382
213	$18,392	$32,686	$51,078	$6,055,696
214	$18,293	$32,784	$51,078	$6,022,911
215	$18,194	$32,884	$51,078	$5,990,028
216	$18,095	$32,983	$51,078	$5,957,045

第18年供款共

$612,933

第18年利息

$223,629

第18年共還本金

$389,304

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$17,995	$33,083	$51,078	$5,923,963
218	$17,895	$33,182	$51,078	$5,890,780
219	$17,795	$33,283	$51,078	$5,857,497
220	$17,695	$33,383	$51,078	$5,824,114
221	$17,594	$33,484	$51,078	$5,790,630
222	$17,493	$33,585	$51,078	$5,757,045
223	$17,391	$33,687	$51,078	$5,723,358
224	$17,289	$33,788	$51,078	$5,689,570
225	$17,187	$33,891	$51,078	$5,655,679
226	$17,085	$33,993	$51,078	$5,621,686
227	$16,982	$34,096	$51,078	$5,587,591
228	$16,879	$34,199	$51,078	$5,553,392

第19年供款共

$612,933

第19年利息

$209,280

第19年共還本金

$403,653

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$16,776	$34,302	$51,078	$5,519,090
230	$16,672	$34,405	$51,078	$5,484,685
231	$16,568	$34,509	$51,078	$5,450,175
232	$16,464	$34,614	$51,078	$5,415,562
233	$16,360	$34,718	$51,078	$5,380,844
234	$16,255	$34,823	$51,078	$5,346,020
235	$16,149	$34,928	$51,078	$5,311,092
236	$16,044	$35,034	$51,078	$5,276,058
237	$15,938	$35,140	$51,078	$5,240,919
238	$15,832	$35,246	$51,078	$5,205,673
239	$15,725	$35,352	$51,078	$5,170,321
240	$15,619	$35,459	$51,078	$5,134,862

第20年供款共

$612,933

第20年利息

$194,402

第20年共還本金

$418,531

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$15,512	$35,566	$51,078	$5,099,295
242	$15,404	$35,674	$51,078	$5,063,622
243	$15,296	$35,781	$51,078	$5,027,840
244	$15,188	$35,889	$51,078	$4,991,951
245	$15,080	$35,998	$51,078	$4,955,953
246	$14,971	$36,107	$51,078	$4,919,846
247	$14,862	$36,216	$51,078	$4,883,631
248	$14,753	$36,325	$51,078	$4,847,305
249	$14,643	$36,435	$51,078	$4,810,871
250	$14,533	$36,545	$51,078	$4,774,326
251	$14,422	$36,655	$51,078	$4,737,670
252	$14,312	$36,766	$51,078	$4,700,904

第21年供款共

$612,933

第21年利息

$178,976

第21年共還本金

$433,957

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$14,201	$36,877	$51,078	$4,664,027
254	$14,089	$36,988	$51,078	$4,627,039
255	$13,978	$37,100	$51,078	$4,589,939
256	$13,865	$37,212	$51,078	$4,552,726
257	$13,753	$37,325	$51,078	$4,515,402
258	$13,640	$37,437	$51,078	$4,477,964
259	$13,527	$37,551	$51,078	$4,440,414
260	$13,414	$37,664	$51,078	$4,402,750
261	$13,300	$37,778	$51,078	$4,364,972
262	$13,186	$37,892	$51,078	$4,327,080
263	$13,071	$38,006	$51,078	$4,289,074
264	$12,957	$38,121	$51,078	$4,250,952

第22年供款共

$612,933

第22年利息

$162,981

第22年共還本金

$449,952

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$12,841	$38,236	$51,078	$4,212,716
266	$12,726	$38,352	$51,078	$4,174,364
267	$12,610	$38,468	$51,078	$4,135,896
268	$12,494	$38,584	$51,078	$4,097,313
269	$12,377	$38,700	$51,078	$4,058,612
270	$12,260	$38,817	$51,078	$4,019,795
271	$12,143	$38,935	$51,078	$3,980,860
272	$12,026	$39,052	$51,078	$3,941,808
273	$11,908	$39,170	$51,078	$3,902,638
274	$11,789	$39,289	$51,078	$3,863,349
275	$11,671	$39,407	$51,078	$3,823,942
276	$11,551	$39,526	$51,078	$3,784,416

第23年供款共

$612,933

第23年利息

$146,396

第23年共還本金

$466,537

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$11,432	$39,646	$51,078	$3,744,770
278	$11,312	$39,765	$51,078	$3,705,005
279	$11,192	$39,886	$51,078	$3,665,119
280	$11,072	$40,006	$51,078	$3,625,113
281	$10,951	$40,127	$51,078	$3,584,986
282	$10,830	$40,248	$51,078	$3,544,738
283	$10,708	$40,370	$51,078	$3,504,368
284	$10,586	$40,492	$51,078	$3,463,877
285	$10,464	$40,614	$51,078	$3,423,263
286	$10,341	$40,737	$51,078	$3,382,526
287	$10,218	$40,860	$51,078	$3,341,667
288	$10,095	$40,983	$51,078	$3,300,683

第24年供款共

$612,933

第24年利息

$129,201

第24年共還本金

$483,732

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$9,971	$41,107	$51,078	$3,259,576
290	$9,847	$41,231	$51,078	$3,218,345
291	$9,722	$41,356	$51,078	$3,176,990
292	$9,597	$41,481	$51,078	$3,135,509
293	$9,472	$41,606	$51,078	$3,093,903
294	$9,346	$41,732	$51,078	$3,052,172
295	$9,220	$41,858	$51,078	$3,010,314
296	$9,094	$41,984	$51,078	$2,968,330
297	$8,967	$42,111	$51,078	$2,926,219
298	$8,840	$42,238	$51,078	$2,883,981
299	$8,712	$42,366	$51,078	$2,841,615
300	$8,584	$42,494	$51,078	$2,799,121

第25年供款共

$612,933

第25年利息

$111,371

第25年共還本金

$501,562

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$8,456	$42,622	$51,078	$2,756,499
302	$8,327	$42,751	$51,078	$2,713,749
303	$8,198	$42,880	$51,078	$2,670,869
304	$8,068	$43,009	$51,078	$2,627,859
305	$7,938	$43,139	$51,078	$2,584,720
306	$7,808	$43,270	$51,078	$2,541,450
307	$7,677	$43,400	$51,078	$2,498,049
308	$7,546	$43,532	$51,078	$2,454,518
309	$7,415	$43,663	$51,078	$2,410,855
310	$7,283	$43,795	$51,078	$2,367,060
311	$7,150	$43,927	$51,078	$2,323,133
312	$7,018	$44,060	$51,078	$2,279,073

第26年供款共

$612,933

第26年利息

$92,884

第26年共還本金

$520,049

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$6,885	$44,193	$51,078	$2,234,880
314	$6,751	$44,327	$51,078	$2,190,553
315	$6,617	$44,460	$51,078	$2,146,093
316	$6,483	$44,595	$51,078	$2,101,498
317	$6,348	$44,729	$51,078	$2,056,768
318	$6,213	$44,865	$51,078	$2,011,904
319	$6,078	$45,000	$51,078	$1,966,904
320	$5,942	$45,136	$51,078	$1,921,768
321	$5,805	$45,272	$51,078	$1,876,495
322	$5,669	$45,409	$51,078	$1,831,086
323	$5,531	$45,546	$51,078	$1,785,540
324	$5,394	$45,684	$51,078	$1,739,856

第27年供款共

$612,933

第27年利息

$73,716

第27年共還本金

$539,217

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,256	$45,822	$51,078	$1,694,034
326	$5,117	$45,960	$51,078	$1,648,074
327	$4,979	$46,099	$51,078	$1,601,974
328	$4,839	$46,238	$51,078	$1,555,736
329	$4,700	$46,378	$51,078	$1,509,358
330	$4,560	$46,518	$51,078	$1,462,840
331	$4,419	$46,659	$51,078	$1,416,181
332	$4,278	$46,800	$51,078	$1,369,381
333	$4,137	$46,941	$51,078	$1,322,440
334	$3,995	$47,083	$51,078	$1,275,357
335	$3,853	$47,225	$51,078	$1,228,132
336	$3,710	$47,368	$51,078	$1,180,764

第28年供款共

$612,933

第28年利息

$53,841

第28年共還本金

$559,092

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,567	$47,511	$51,078	$1,133,253
338	$3,423	$47,654	$51,078	$1,085,599
339	$3,279	$47,798	$51,078	$1,037,801
340	$3,135	$47,943	$51,078	$989,858
341	$2,990	$48,088	$51,078	$941,770
342	$2,845	$48,233	$51,078	$893,538
343	$2,699	$48,379	$51,078	$845,159
344	$2,553	$48,525	$51,078	$796,634
345	$2,406	$48,671	$51,078	$747,963
346	$2,259	$48,818	$51,078	$699,145
347	$2,112	$48,966	$51,078	$650,179
348	$1,964	$49,114	$51,078	$601,066

第29年供款共

$612,933

第29年利息

$33,234

第29年共還本金

$579,699

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,816	$49,262	$51,078	$551,803
350	$1,667	$49,411	$51,078	$502,393
351	$1,518	$49,560	$51,078	$452,833
352	$1,368	$49,710	$51,078	$403,123
353	$1,218	$49,860	$51,078	$353,263
354	$1,067	$50,011	$51,078	$303,252
355	$916	$50,162	$51,078	$253,090
356	$765	$50,313	$51,078	$202,777
357	$613	$50,465	$51,078	$152,312
358	$460	$50,618	$51,078	$101,694
359	$307	$50,771	$51,078	$50,924
360	$154	$50,924	$51,078	$0

第30年供款共

$612,933

第30年利息

$11,867

第30年共還本金

$601,066

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$15,517,989

免責聲明

筍盤推介

按揭保險費
info