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$15,235,482

每月供款
$50,294

首期

$-3,200,000

總貸款額

$11,200,000

總利息

$6,905,482

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

$100,586

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

$100,586

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

VR實景

沙田壹號雲頂第02期雲頂峰

thumb_up

💖新鴻基💖 星級🌟屋苑 [高負離子生活社區🏡] 寬敞2️⃣房.

實

559 呎

@14,311

建

730 呎

@10,959

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$800 萬

實

559 呎

@14,311

建

730 呎

@10,959

售$800 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 vpn_key 有匙即睇

馬鞍山觀瀾雅軒

thumb_up

觀瀾雅軒 2房靚海景

實

608 呎

@14,638

建

777 呎

@11,454

local_fire_department 至HIT hotel_class 樓王

售$890 萬

實

608 呎

@14,638

建

777 呎

@11,454

售$890 萬

local_fire_department 至HIT hotel_class 樓王

沙田壹號雲頂【環境清幽罕有兩房放盤】

thumb_up

壹號雲頂【環境清幽罕有兩房放盤】

實

591 呎

@14,890

建

797 呎

@11,041

local_fire_department 至HIT

售$880 萬

實

591 呎

@14,890

建

797 呎

@11,041

售$880 萬

local_fire_department 至HIT

西貢西沙小全幢

thumb_up

連天台小全幢企理裝修

建

1,200 呎

@6,833

real_estate_agent 罕有放盤

售$820 萬

建

1,200 呎

@6,833

售$820 萬

real_estate_agent 罕有放盤

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

@12,879

建

819 呎

@10,379

local_fire_department 至HIT

售$850 萬

實

660 呎

@12,879

建

819 呎

@10,379

售$850 萬

local_fire_department 至HIT

馬鞍山天宇海

thumb_up

天宇海東南山景,鄰近地鐵,商場有會所,可養狗

實

736 呎

@12,092

建

966 呎

@9,213

local_offer 低水筍價

售$890 萬

實

736 呎

@12,092

建

966 呎

@9,213

售$890 萬

local_offer 低水筍價

馬鞍山嵐岸第05座

thumb_up

馬鞍山嵐岸高層東南大兩房

實

523 呎

@14,340

建

699 呎

@10,730

local_fire_department 至HIT

售$750 萬

實

523 呎

@14,340

建

699 呎

@10,730

售$750 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第07座

thumb_up

靚裝高層海景三房套平賣

實

733 呎

@12,005

建

906 呎

@9,713

local_fire_department 至HIT

售$880 萬

實

733 呎

@12,005

建

906 呎

@9,713

售$880 萬

local_fire_department 至HIT

VR實景

馬鞍山海柏花園第01座

thumb_up

海柏花園 **高層海景靚裝修,兩房兩廳,即買即用**

實

424 呎

@17,217

建

573 呎

@12,740

local_fire_department 至HIT verified 首置必買

售$730 萬

實

424 呎

@17,217

建

573 呎

@12,740

售$730 萬

local_fire_department 至HIT verified 首置必買

馬鞍山嵐岸第01座

thumb_up

嵐岸 3房西北海投資客首選！

實

794 呎

@11,335

建

1,078 呎

@8,349

local_fire_department 至HIT

售$900 萬

實

794 呎

@11,335

建

1,078 呎

@8,349

售$900 萬

local_fire_department 至HIT

馬鞍山觀瀾雅軒第05座

thumb_up

觀瀾雅軒兩房海景南北對流

實

605 呎

@11,702

建

808 呎

@8,762

local_fire_department 至HIT

售$708 萬

實

605 呎

@11,702

建

808 呎

@8,762

售$708 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第08座

thumb_up

聽濤雅苑__極高層無敵海景

實

660 呎

@13,030

建

819 呎

@10,501

real_estate_agent 罕有放盤 verified 首置必買

售$860 萬

實

660 呎

@13,030

建

819 呎

@10,501

售$860 萬

real_estate_agent 罕有放盤 verified 首置必買

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
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$50,294

年期

30年

貸款金額

$11,200,000

總利息

$6,905,482

總貸款連利息

$18,105,482

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$32,667	$17,626	$50,293	$11,182,374
2	$32,615	$17,678	$50,293	$11,164,696
3	$32,564	$17,729	$50,293	$11,146,967
4	$32,512	$17,781	$50,293	$11,129,186
5	$32,460	$17,833	$50,293	$11,111,353
6	$32,408	$17,885	$50,293	$11,093,468
7	$32,356	$17,937	$50,293	$11,075,531
8	$32,304	$17,989	$50,293	$11,057,541
9	$32,251	$18,042	$50,293	$11,039,500
10	$32,199	$18,094	$50,293	$11,021,405
11	$32,146	$18,147	$50,293	$11,003,258
12	$32,093	$18,200	$50,293	$10,985,058

第1年供款共

$603,516

第1年利息

$388,574

第1年共還本金

$214,942

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$32,040	$18,253	$50,293	$10,966,804
14	$31,987	$18,306	$50,293	$10,948,498
15	$31,933	$18,360	$50,293	$10,930,138
16	$31,880	$18,413	$50,293	$10,911,725
17	$31,826	$18,467	$50,293	$10,893,257
18	$31,772	$18,521	$50,293	$10,874,736
19	$31,718	$18,575	$50,293	$10,856,161
20	$31,664	$18,629	$50,293	$10,837,532
21	$31,609	$18,684	$50,293	$10,818,849
22	$31,555	$18,738	$50,293	$10,800,111
23	$31,500	$18,793	$50,293	$10,781,318
24	$31,446	$18,847	$50,293	$10,762,470

第2年供款共

$603,516

第2年利息

$380,929

第2年共還本金

$222,587

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$31,391	$18,902	$50,293	$10,743,568
26	$31,335	$18,958	$50,293	$10,724,610
27	$31,280	$19,013	$50,293	$10,705,598
28	$31,225	$19,068	$50,293	$10,686,529
29	$31,169	$19,124	$50,293	$10,667,405
30	$31,113	$19,180	$50,293	$10,648,225
31	$31,057	$19,236	$50,293	$10,628,990
32	$31,001	$19,292	$50,293	$10,609,698
33	$30,945	$19,348	$50,293	$10,590,350
34	$30,889	$19,404	$50,293	$10,570,945
35	$30,832	$19,461	$50,293	$10,551,484
36	$30,775	$19,518	$50,293	$10,531,967

第3年供款共

$603,516

第3年利息

$373,012

第3年共還本金

$230,504

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$30,718	$19,575	$50,293	$10,512,392
38	$30,661	$19,632	$50,293	$10,492,760
39	$30,604	$19,689	$50,293	$10,473,071
40	$30,546	$19,747	$50,293	$10,453,324
41	$30,489	$19,804	$50,293	$10,433,520
42	$30,431	$19,862	$50,293	$10,413,658
43	$30,373	$19,920	$50,293	$10,393,738
44	$30,315	$19,978	$50,293	$10,373,760
45	$30,257	$20,036	$50,293	$10,353,724
46	$30,198	$20,095	$50,293	$10,333,630
47	$30,140	$20,153	$50,293	$10,313,476
48	$30,081	$20,212	$50,293	$10,293,264

第4年供款共

$603,516

第4年利息

$364,814

第4年共還本金

$238,702

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$30,022	$20,271	$50,293	$10,272,993
50	$29,963	$20,330	$50,293	$10,252,663
51	$29,904	$20,389	$50,293	$10,232,274
52	$29,844	$20,449	$50,293	$10,211,825
53	$29,784	$20,509	$50,293	$10,191,316
54	$29,725	$20,568	$50,293	$10,170,748
55	$29,665	$20,628	$50,293	$10,150,120
56	$29,605	$20,688	$50,293	$10,129,431
57	$29,544	$20,749	$50,293	$10,108,682
58	$29,484	$20,809	$50,293	$10,087,873
59	$29,423	$20,870	$50,293	$10,067,003
60	$29,362	$20,931	$50,293	$10,046,072

第5年供款共

$603,516

第5年利息

$356,324

第5年共還本金

$247,192

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$29,301	$20,992	$50,293	$10,025,080
62	$29,240	$21,053	$50,293	$10,004,027
63	$29,178	$21,115	$50,293	$9,982,912
64	$29,117	$21,176	$50,293	$9,961,736
65	$29,055	$21,238	$50,293	$9,940,498
66	$28,993	$21,300	$50,293	$9,919,198
67	$28,931	$21,362	$50,293	$9,897,836
68	$28,869	$21,424	$50,293	$9,876,412
69	$28,806	$21,487	$50,293	$9,854,925
70	$28,744	$21,549	$50,293	$9,833,376
71	$28,681	$21,612	$50,293	$9,811,763
72	$28,618	$21,675	$50,293	$9,790,088

第6年供款共

$603,516

第6年利息

$347,532

第6年共還本金

$255,984

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$28,554	$21,739	$50,293	$9,768,350
74	$28,491	$21,802	$50,293	$9,746,548
75	$28,427	$21,866	$50,293	$9,724,682
76	$28,364	$21,929	$50,293	$9,702,753
77	$28,300	$21,993	$50,293	$9,680,759
78	$28,236	$22,057	$50,293	$9,658,702
79	$28,171	$22,122	$50,293	$9,636,580
80	$28,107	$22,186	$50,293	$9,614,394
81	$28,042	$22,251	$50,293	$9,592,143
82	$27,977	$22,316	$50,293	$9,569,827
83	$27,912	$22,381	$50,293	$9,547,446
84	$27,847	$22,446	$50,293	$9,525,000

第7年供款共

$603,516

第7年利息

$338,427

第7年共還本金

$265,089

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$27,781	$22,512	$50,293	$9,502,488
86	$27,716	$22,577	$50,293	$9,479,910
87	$27,650	$22,643	$50,293	$9,457,267
88	$27,584	$22,709	$50,293	$9,434,558
89	$27,517	$22,776	$50,293	$9,411,782
90	$27,451	$22,842	$50,293	$9,388,940
91	$27,384	$22,909	$50,293	$9,366,032
92	$27,318	$22,975	$50,293	$9,343,056
93	$27,251	$23,042	$50,293	$9,320,014
94	$27,183	$23,110	$50,293	$9,296,904
95	$27,116	$23,177	$50,293	$9,273,727
96	$27,048	$23,245	$50,293	$9,250,483

第8年供款共

$603,516

第8年利息

$328,999

第8年共還本金

$274,517

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$26,981	$23,312	$50,293	$9,227,170
98	$26,913	$23,380	$50,293	$9,203,790
99	$26,844	$23,449	$50,293	$9,180,341
100	$26,776	$23,517	$50,293	$9,156,824
101	$26,707	$23,586	$50,293	$9,133,238
102	$26,639	$23,654	$50,293	$9,109,584
103	$26,570	$23,723	$50,293	$9,085,861
104	$26,500	$23,793	$50,293	$9,062,068
105	$26,431	$23,862	$50,293	$9,038,206
106	$26,361	$23,932	$50,293	$9,014,275
107	$26,292	$24,001	$50,293	$8,990,273
108	$26,222	$24,071	$50,293	$8,966,202

第9年供款共

$603,516

第9年利息

$319,235

第9年共還本金

$284,281

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$26,151	$24,142	$50,293	$8,942,060
110	$26,081	$24,212	$50,293	$8,917,848
111	$26,010	$24,283	$50,293	$8,893,566
112	$25,940	$24,353	$50,293	$8,869,212
113	$25,869	$24,424	$50,293	$8,844,788
114	$25,797	$24,496	$50,293	$8,820,292
115	$25,726	$24,567	$50,293	$8,795,725
116	$25,654	$24,639	$50,293	$8,771,086
117	$25,582	$24,711	$50,293	$8,746,375
118	$25,510	$24,783	$50,293	$8,721,593
119	$25,438	$24,855	$50,293	$8,696,738
120	$25,365	$24,928	$50,293	$8,671,810

第10年供款共

$603,516

第10年利息

$309,124

第10年共還本金

$294,392

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$25,293	$25,000	$50,293	$8,646,810
122	$25,220	$25,073	$50,293	$8,621,737
123	$25,147	$25,146	$50,293	$8,596,590
124	$25,073	$25,220	$50,293	$8,571,371
125	$25,000	$25,293	$50,293	$8,546,078
126	$24,926	$25,367	$50,293	$8,520,711
127	$24,852	$25,441	$50,293	$8,495,270
128	$24,778	$25,515	$50,293	$8,469,755
129	$24,703	$25,590	$50,293	$8,444,165
130	$24,629	$25,664	$50,293	$8,418,501
131	$24,554	$25,739	$50,293	$8,392,762
132	$24,479	$25,814	$50,293	$8,366,948

第11年供款共

$603,516

第11年利息

$298,654

第11年共還本金

$304,862

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$24,404	$25,889	$50,293	$8,341,058
134	$24,328	$25,965	$50,293	$8,315,093
135	$24,252	$26,041	$50,293	$8,289,053
136	$24,176	$26,117	$50,293	$8,262,936
137	$24,100	$26,193	$50,293	$8,236,743
138	$24,024	$26,269	$50,293	$8,210,474
139	$23,947	$26,346	$50,293	$8,184,128
140	$23,870	$26,423	$50,293	$8,157,706
141	$23,793	$26,500	$50,293	$8,131,206
142	$23,716	$26,577	$50,293	$8,104,629
143	$23,639	$26,655	$50,293	$8,077,975
144	$23,561	$26,732	$50,293	$8,051,242

第12年供款共

$603,516

第12年利息

$287,811

第12年共還本金

$315,705

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$23,483	$26,810	$50,293	$8,024,432
146	$23,405	$26,888	$50,293	$7,997,544
147	$23,326	$26,967	$50,293	$7,970,577
148	$23,248	$27,045	$50,293	$7,943,531
149	$23,169	$27,124	$50,293	$7,916,407
150	$23,090	$27,203	$50,293	$7,889,204
151	$23,010	$27,283	$50,293	$7,861,921
152	$22,931	$27,362	$50,293	$7,834,558
153	$22,851	$27,442	$50,293	$7,807,116
154	$22,771	$27,522	$50,293	$7,779,594
155	$22,690	$27,603	$50,293	$7,751,991
156	$22,610	$27,683	$50,293	$7,724,308

第13年供款共

$603,516

第13年利息

$276,582

第13年共還本金

$326,934

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$22,529	$27,764	$50,293	$7,696,544
158	$22,448	$27,845	$50,293	$7,668,700
159	$22,367	$27,926	$50,293	$7,640,774
160	$22,286	$28,007	$50,293	$7,612,766
161	$22,204	$28,089	$50,293	$7,584,677
162	$22,122	$28,171	$50,293	$7,556,506
163	$22,040	$28,253	$50,293	$7,528,253
164	$21,957	$28,336	$50,293	$7,499,917
165	$21,875	$28,418	$50,293	$7,471,499
166	$21,792	$28,501	$50,293	$7,442,998
167	$21,709	$28,584	$50,293	$7,414,414
168	$21,625	$28,668	$50,293	$7,385,746

第14年供款共

$603,516

第14年利息

$264,954

第14年共還本金

$338,562

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$21,542	$28,751	$50,293	$7,356,995
170	$21,458	$28,835	$50,293	$7,328,160
171	$21,374	$28,919	$50,293	$7,299,241
172	$21,289	$29,004	$50,293	$7,270,237
173	$21,205	$29,088	$50,293	$7,241,149
174	$21,120	$29,173	$50,293	$7,211,976
175	$21,035	$29,258	$50,293	$7,182,718
176	$20,950	$29,343	$50,293	$7,153,374
177	$20,864	$29,429	$50,293	$7,123,945
178	$20,778	$29,515	$50,293	$7,094,431
179	$20,692	$29,601	$50,293	$7,064,830
180	$20,606	$29,687	$50,293	$7,035,142

第15年供款共

$603,516

第15年利息

$252,912

第15年共還本金

$350,604

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$20,519	$29,774	$50,293	$7,005,369
182	$20,432	$29,861	$50,293	$6,975,508
183	$20,345	$29,948	$50,293	$6,945,560
184	$20,258	$30,035	$50,293	$6,915,525
185	$20,170	$30,123	$50,293	$6,885,402
186	$20,082	$30,211	$50,293	$6,855,192
187	$19,994	$30,299	$50,293	$6,824,893
188	$19,906	$30,387	$50,293	$6,794,506
189	$19,817	$30,476	$50,293	$6,764,030
190	$19,728	$30,565	$50,293	$6,733,466
191	$19,639	$30,654	$50,293	$6,702,812
192	$19,550	$30,743	$50,293	$6,672,069

第16年供款共

$603,516

第16年利息

$240,442

第16年共還本金

$363,074

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$19,460	$30,833	$50,293	$6,641,236
194	$19,370	$30,923	$50,293	$6,610,313
195	$19,280	$31,013	$50,293	$6,579,300
196	$19,190	$31,103	$50,293	$6,548,197
197	$19,099	$31,194	$50,293	$6,517,003
198	$19,008	$31,285	$50,293	$6,485,718
199	$18,917	$31,376	$50,293	$6,454,341
200	$18,825	$31,468	$50,293	$6,422,874
201	$18,733	$31,560	$50,293	$6,391,314
202	$18,641	$31,652	$50,293	$6,359,662
203	$18,549	$31,744	$50,293	$6,327,918
204	$18,456	$31,837	$50,293	$6,296,082

第17年供款共

$603,516

第17年利息

$227,529

第17年共還本金

$375,987

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$18,364	$31,929	$50,293	$6,264,152
206	$18,270	$32,023	$50,293	$6,232,130
207	$18,177	$32,116	$50,293	$6,200,014
208	$18,083	$32,210	$50,293	$6,167,804
209	$17,989	$32,304	$50,293	$6,135,501
210	$17,895	$32,398	$50,293	$6,103,103
211	$17,801	$32,492	$50,293	$6,070,611
212	$17,706	$32,587	$50,293	$6,038,023
213	$17,611	$32,682	$50,293	$6,005,341
214	$17,516	$32,777	$50,293	$5,972,564
215	$17,420	$32,873	$50,293	$5,939,691
216	$17,324	$32,969	$50,293	$5,906,722

第18年供款共

$603,516

第18年利息

$214,156

第18年共還本金

$389,360

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$17,228	$33,065	$50,293	$5,873,657
218	$17,131	$33,162	$50,293	$5,840,495
219	$17,035	$33,258	$50,293	$5,807,237
220	$16,938	$33,355	$50,293	$5,773,882
221	$16,840	$33,453	$50,293	$5,740,429
222	$16,743	$33,550	$50,293	$5,706,879
223	$16,645	$33,648	$50,293	$5,673,231
224	$16,547	$33,746	$50,293	$5,639,485
225	$16,448	$33,845	$50,293	$5,605,641
226	$16,350	$33,943	$50,293	$5,571,698
227	$16,251	$34,042	$50,293	$5,537,655
228	$16,151	$34,142	$50,293	$5,503,514

第19年供款共

$603,516

第19年利息

$200,308

第19年共還本金

$403,208

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$16,052	$34,241	$50,293	$5,469,273
230	$15,952	$34,341	$50,293	$5,434,932
231	$15,852	$34,441	$50,293	$5,400,491
232	$15,751	$34,542	$50,293	$5,365,949
233	$15,651	$34,642	$50,293	$5,331,307
234	$15,550	$34,743	$50,293	$5,296,563
235	$15,448	$34,845	$50,293	$5,261,719
236	$15,347	$34,946	$50,293	$5,226,772
237	$15,245	$35,048	$50,293	$5,191,724
238	$15,143	$35,150	$50,293	$5,156,574
239	$15,040	$35,253	$50,293	$5,121,321
240	$14,937	$35,356	$50,293	$5,085,965

第20年供款共

$603,516

第20年利息

$185,967

第20年共還本金

$417,549

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$14,834	$35,459	$50,293	$5,050,506
242	$14,731	$35,562	$50,293	$5,014,944
243	$14,627	$35,666	$50,293	$4,979,278
244	$14,523	$35,770	$50,293	$4,943,507
245	$14,419	$35,874	$50,293	$4,907,633
246	$14,314	$35,979	$50,293	$4,871,654
247	$14,209	$36,084	$50,293	$4,835,570
248	$14,104	$36,189	$50,293	$4,799,381
249	$13,998	$36,295	$50,293	$4,763,086
250	$13,892	$36,401	$50,293	$4,726,685
251	$13,786	$36,507	$50,293	$4,690,178
252	$13,680	$36,613	$50,293	$4,653,565

第21年供款共

$603,516

第21年利息

$171,116

第21年共還本金

$432,400

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$13,573	$36,720	$50,293	$4,616,845
254	$13,466	$36,827	$50,293	$4,580,018
255	$13,358	$36,935	$50,293	$4,543,083
256	$13,251	$37,042	$50,293	$4,506,041
257	$13,143	$37,150	$50,293	$4,468,890
258	$13,034	$37,259	$50,293	$4,431,632
259	$12,926	$37,367	$50,293	$4,394,264
260	$12,817	$37,476	$50,293	$4,356,788
261	$12,707	$37,586	$50,293	$4,319,202
262	$12,598	$37,695	$50,293	$4,281,507
263	$12,488	$37,805	$50,293	$4,243,701
264	$12,377	$37,916	$50,293	$4,205,786

第22年供款共

$603,516

第22年利息

$155,737

第22年共還本金

$447,779

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$12,267	$38,026	$50,293	$4,167,760
266	$12,156	$38,137	$50,293	$4,129,623
267	$12,045	$38,248	$50,293	$4,091,374
268	$11,933	$38,360	$50,293	$4,053,015
269	$11,821	$38,472	$50,293	$4,014,543
270	$11,709	$38,584	$50,293	$3,975,959
271	$11,597	$38,696	$50,293	$3,937,263
272	$11,484	$38,809	$50,293	$3,898,453
273	$11,370	$38,923	$50,293	$3,859,531
274	$11,257	$39,036	$50,293	$3,820,495
275	$11,143	$39,150	$50,293	$3,781,345
276	$11,029	$39,264	$50,293	$3,742,081

第23年供款共

$603,516

第23年利息

$139,811

第23年共還本金

$463,705

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$10,914	$39,379	$50,293	$3,702,702
278	$10,800	$39,493	$50,293	$3,663,209
279	$10,684	$39,609	$50,293	$3,623,600
280	$10,569	$39,724	$50,293	$3,583,876
281	$10,453	$39,840	$50,293	$3,544,036
282	$10,337	$39,956	$50,293	$3,504,080
283	$10,220	$40,073	$50,293	$3,464,007
284	$10,103	$40,190	$50,293	$3,423,817
285	$9,986	$40,307	$50,293	$3,383,510
286	$9,869	$40,424	$50,293	$3,343,086
287	$9,751	$40,542	$50,293	$3,302,543
288	$9,632	$40,661	$50,293	$3,261,883

第24年供款共

$603,516

第24年利息

$123,318

第24年共還本金

$480,198

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$9,514	$40,779	$50,293	$3,221,104
290	$9,395	$40,898	$50,293	$3,180,206
291	$9,276	$41,017	$50,293	$3,139,188
292	$9,156	$41,137	$50,293	$3,098,051
293	$9,036	$41,257	$50,293	$3,056,794
294	$8,916	$41,377	$50,293	$3,015,417
295	$8,795	$41,498	$50,293	$2,973,919
296	$8,674	$41,619	$50,293	$2,932,300
297	$8,553	$41,740	$50,293	$2,890,559
298	$8,431	$41,862	$50,293	$2,848,697
299	$8,309	$41,984	$50,293	$2,806,713
300	$8,186	$42,107	$50,293	$2,764,606

第25年供款共

$603,516

第25年利息

$106,239

第25年共還本金

$497,277

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$8,063	$42,230	$50,293	$2,722,376
302	$7,940	$42,353	$50,293	$2,680,024
303	$7,817	$42,476	$50,293	$2,637,547
304	$7,693	$42,600	$50,293	$2,594,947
305	$7,569	$42,724	$50,293	$2,552,223
306	$7,444	$42,849	$50,293	$2,509,374
307	$7,319	$42,974	$50,293	$2,466,400
308	$7,194	$43,099	$50,293	$2,423,300
309	$7,068	$43,225	$50,293	$2,380,075
310	$6,942	$43,351	$50,293	$2,336,724
311	$6,815	$43,478	$50,293	$2,293,247
312	$6,689	$43,604	$50,293	$2,249,642

第26年供款共

$603,516

第26年利息

$88,552

第26年共還本金

$514,964

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$6,561	$43,732	$50,293	$2,205,911
314	$6,434	$43,859	$50,293	$2,162,052
315	$6,306	$43,987	$50,293	$2,118,065
316	$6,178	$44,115	$50,293	$2,073,949
317	$6,049	$44,244	$50,293	$2,029,705
318	$5,920	$44,373	$50,293	$1,985,332
319	$5,791	$44,502	$50,293	$1,940,830
320	$5,661	$44,632	$50,293	$1,896,198
321	$5,531	$44,762	$50,293	$1,851,435
322	$5,400	$44,893	$50,293	$1,806,542
323	$5,269	$45,024	$50,293	$1,761,518
324	$5,138	$45,155	$50,293	$1,716,363

第27年供款共

$603,516

第27年利息

$70,237

第27年共還本金

$533,279

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,006	$45,287	$50,293	$1,671,076
326	$4,874	$45,419	$50,293	$1,625,657
327	$4,741	$45,552	$50,293	$1,580,106
328	$4,609	$45,684	$50,293	$1,534,421
329	$4,475	$45,818	$50,293	$1,488,604
330	$4,342	$45,951	$50,293	$1,442,652
331	$4,208	$46,085	$50,293	$1,396,567
332	$4,073	$46,220	$50,293	$1,350,347
333	$3,939	$46,354	$50,293	$1,303,993
334	$3,803	$46,490	$50,293	$1,257,503
335	$3,668	$46,625	$50,293	$1,210,878
336	$3,532	$46,761	$50,293	$1,164,117

第28年供款共

$603,516

第28年利息

$51,270

第28年共還本金

$552,246

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,395	$46,898	$50,293	$1,117,219
338	$3,259	$47,034	$50,293	$1,070,184
339	$3,121	$47,172	$50,293	$1,023,013
340	$2,984	$47,309	$50,293	$975,704
341	$2,846	$47,447	$50,293	$928,256
342	$2,707	$47,586	$50,293	$880,671
343	$2,569	$47,724	$50,293	$832,946
344	$2,429	$47,864	$50,293	$785,083
345	$2,290	$48,003	$50,293	$737,080
346	$2,150	$48,143	$50,293	$688,936
347	$2,009	$48,284	$50,293	$640,653
348	$1,869	$48,424	$50,293	$592,228

第29年供款共

$603,516

第29年利息

$31,628

第29年共還本金

$571,888

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,727	$48,566	$50,293	$543,663
350	$1,586	$48,707	$50,293	$494,955
351	$1,444	$48,849	$50,293	$446,106
352	$1,301	$48,992	$50,293	$397,114
353	$1,158	$49,135	$50,293	$347,979
354	$1,015	$49,278	$50,293	$298,701
355	$871	$49,422	$50,293	$249,280
356	$727	$49,566	$50,293	$199,714
357	$582	$49,711	$50,293	$150,003
358	$438	$49,855	$50,293	$100,148
359	$292	$50,001	$50,293	$50,147
360	$146	$50,147	$50,293	$0

第30年供款共

$603,516

第30年利息

$11,288

第30年共還本金

$592,228

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$15,235,482

免責聲明

筍盤推介

按揭保險費
info