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$15,334,132

每月供款
$51,012

首期

$-3,360,000

總貸款額

$11,360,000

總利息

$7,004,132

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-3,030,000

按月供比率計算

$102,023

置業成本總預算

HK$-3,030,000

首期

$-3,360,000
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

$102,023

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

大埔嘉熙第08座

thumb_up

嘉熙2房

實

461 呎

@17,354

local_fire_department 至HIT

售$800 萬

實

461 呎

@17,354

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

@12,232

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

654 呎

@12,232

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山迎海第01期第03座

thumb_up

海景1房+書房

實

512 呎

@13,672

建

642 呎

@10,903

local_fire_department 至HIT real_estate_agent 罕有放盤

售$700 萬

實

512 呎

@13,672

建

642 呎

@10,903

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

VR實景

沙田文禮閣

thumb_up

^大圍三房套^ 投資收租精選!

實

622 呎

@13,264

建

736 呎

@11,209

local_fire_department 至HIT

售$825 萬

實

622 呎

@13,264

建

736 呎

@11,209

售$825 萬

local_fire_department 至HIT

沙田碧濤花園

thumb_up

企理裝修高層東南有匙即睇

實

651 呎

@11,521

建

920 呎

@8,152

vpn_key 有匙即睇

售$750 萬

實

651 呎

@11,521

建

920 呎

@8,152

售$750 萬

vpn_key 有匙即睇

沙田濱景花園

thumb_up

奇豐精選 3房套廁馬場河景可約睇

實

542 呎

@13,100

建

659 呎

@10,774

hotel_class 樓王

售$710 萬

實

542 呎

@13,100

建

659 呎

@10,774

售$710 萬

hotel_class 樓王

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

馬鞍山海柏花園

thumb_up

海柏花園 **高層東南,望池景,套3房2廳,靚裝修**

實

532 呎

@15,414

建

713 呎

@11,501

local_fire_department 至HIT local_offer 低水筍價

售$820 萬

實

532 呎

@15,414

建

713 呎

@11,501

售$820 萬

local_fire_department 至HIT local_offer 低水筍價

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

VR實景

粉嶺牽晴間第12座

thumb_up

巨廳三房,綠蔭山景

實

714 呎

@10,924

建

978 呎

@7,975

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$780 萬

實

714 呎

@10,924

建

978 呎

@7,975

售$780 萬

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

大埔高塘

thumb_up

Nicely Renovated House

建

1,000 呎

@9,000

local_fire_department 至HIT hotel_class 樓王

售$900 萬

建

1,000 呎

@9,000

售$900 萬

local_fire_department 至HIT hotel_class 樓王

VR實景

粉嶺牽晴間

thumb_up

高層大3房,開揚山景,心曠神怡

實

634 呎

@12,587

建

868 呎

@9,194

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇 pets 愛竉必選

售$798 萬

實

634 呎

@12,587

建

868 呎

@9,194

售$798 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$67,989	$52,244	$42,813	$36,538
1.500	$70,516	$54,817	$45,433	$39,206
2.000	$73,103	$57,468	$48,150	$41,989
2.500	$75,747	$60,197	$50,963	$44,886
3.000	$78,450	$63,002	$53,870	$47,894
3.500	$81,211	$65,883	$56,871	$51,011
4.000	$84,029	$68,839	$59,962	$54,234
4.500	$86,903	$71,869	$63,143	$57,559
5.000	$89,834	$74,971	$66,409	$60,983
5.500	$92,821	$78,144	$69,760	$64,501
6.000	$95,862	$81,387	$73,193	$68,109

每月供款$51,012

年期

30年

貸款金額

$11,360,000

總利息

$7,004,132

總貸款連利息

$18,364,132

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$33,133	$17,878	$51,011	$11,342,122
2	$33,081	$17,930	$51,011	$11,324,192
3	$33,029	$17,983	$51,011	$11,306,209
4	$32,976	$18,035	$51,011	$11,288,174
5	$32,924	$18,088	$51,011	$11,270,086
6	$32,871	$18,140	$51,011	$11,251,946
7	$32,818	$18,193	$51,011	$11,233,753
8	$32,765	$18,246	$51,011	$11,215,506
9	$32,712	$18,300	$51,011	$11,197,207
10	$32,659	$18,353	$51,011	$11,178,854
11	$32,605	$18,406	$51,011	$11,160,447
12	$32,551	$18,460	$51,011	$11,141,987

第1年供款共

$612,138

第1年利息

$394,125

第1年共還本金

$218,013

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$32,497	$18,514	$51,011	$11,123,473
14	$32,443	$18,568	$51,011	$11,104,905
15	$32,389	$18,622	$51,011	$11,086,283
16	$32,335	$18,676	$51,011	$11,067,606
17	$32,281	$18,731	$51,011	$11,048,875
18	$32,226	$18,786	$51,011	$11,030,090
19	$32,171	$18,840	$51,011	$11,011,249
20	$32,116	$18,895	$51,011	$10,992,354
21	$32,061	$18,950	$51,011	$10,973,404
22	$32,006	$19,006	$51,011	$10,954,398
23	$31,950	$19,061	$51,011	$10,935,337
24	$31,895	$19,117	$51,011	$10,916,220

第2年供款共

$612,138

第2年利息

$386,371

第2年共還本金

$225,767

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$31,839	$19,173	$51,011	$10,897,048
26	$31,783	$19,228	$51,011	$10,877,819
27	$31,727	$19,285	$51,011	$10,858,535
28	$31,671	$19,341	$51,011	$10,839,194
29	$31,614	$19,397	$51,011	$10,819,797
30	$31,558	$19,454	$51,011	$10,800,343
31	$31,501	$19,510	$51,011	$10,780,833
32	$31,444	$19,567	$51,011	$10,761,265
33	$31,387	$19,624	$51,011	$10,741,641
34	$31,330	$19,682	$51,011	$10,721,959
35	$31,272	$19,739	$51,011	$10,702,220
36	$31,215	$19,797	$51,011	$10,682,423

第3年供款共

$612,138

第3年利息

$378,341

第3年共還本金

$233,797

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$31,157	$19,854	$51,011	$10,662,569
38	$31,099	$19,912	$51,011	$10,642,656
39	$31,041	$19,970	$51,011	$10,622,686
40	$30,983	$20,029	$51,011	$10,602,657
41	$30,924	$20,087	$51,011	$10,582,570
42	$30,866	$20,146	$51,011	$10,562,425
43	$30,807	$20,204	$51,011	$10,542,220
44	$30,748	$20,263	$51,011	$10,521,957
45	$30,689	$20,322	$51,011	$10,501,635
46	$30,630	$20,382	$51,011	$10,481,253
47	$30,570	$20,441	$51,011	$10,460,812
48	$30,511	$20,501	$51,011	$10,440,311

第4年供款共

$612,138

第4年利息

$370,025

第4年共還本金

$242,112

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$30,451	$20,561	$51,011	$10,419,750
50	$30,391	$20,621	$51,011	$10,399,130
51	$30,331	$20,681	$51,011	$10,378,449
52	$30,270	$20,741	$51,011	$10,357,708
53	$30,210	$20,801	$51,011	$10,336,907
54	$30,149	$20,862	$51,011	$10,316,044
55	$30,088	$20,923	$51,011	$10,295,121
56	$30,027	$20,984	$51,011	$10,274,137
57	$29,966	$21,045	$51,011	$10,253,092
58	$29,905	$21,107	$51,011	$10,231,986
59	$29,843	$21,168	$51,011	$10,210,817
60	$29,782	$21,230	$51,011	$10,189,587

第5年供款共

$612,138

第5年利息

$361,414

第5年共還本金

$250,723

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$29,720	$21,292	$51,011	$10,168,296
62	$29,658	$21,354	$51,011	$10,146,942
63	$29,595	$21,416	$51,011	$10,125,525
64	$29,533	$21,479	$51,011	$10,104,047
65	$29,470	$21,541	$51,011	$10,082,505
66	$29,407	$21,604	$51,011	$10,060,901
67	$29,344	$21,667	$51,011	$10,039,234
68	$29,281	$21,730	$51,011	$10,017,504
69	$29,218	$21,794	$51,011	$9,995,710
70	$29,154	$21,857	$51,011	$9,973,853
71	$29,090	$21,921	$51,011	$9,951,932
72	$29,026	$21,985	$51,011	$9,929,947

第6年供款共

$612,138

第6年利息

$352,497

第6年共還本金

$259,641

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$28,962	$22,049	$51,011	$9,907,897
74	$28,898	$22,113	$51,011	$9,885,784
75	$28,834	$22,178	$51,011	$9,863,606
76	$28,769	$22,243	$51,011	$9,841,363
77	$28,704	$22,308	$51,011	$9,819,056
78	$28,639	$22,373	$51,011	$9,796,683
79	$28,574	$22,438	$51,011	$9,774,245
80	$28,508	$22,503	$51,011	$9,751,742
81	$28,443	$22,569	$51,011	$9,729,173
82	$28,377	$22,635	$51,011	$9,706,539
83	$28,311	$22,701	$51,011	$9,683,838
84	$28,245	$22,767	$51,011	$9,661,071

第7年供款共

$612,138

第7年利息

$343,262

第7年共還本金

$268,876

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$28,178	$22,833	$51,011	$9,638,238
86	$28,112	$22,900	$51,011	$9,615,338
87	$28,045	$22,967	$51,011	$9,592,371
88	$27,978	$23,034	$51,011	$9,569,337
89	$27,911	$23,101	$51,011	$9,546,236
90	$27,843	$23,168	$51,011	$9,523,068
91	$27,776	$23,236	$51,011	$9,499,832
92	$27,708	$23,304	$51,011	$9,476,528
93	$27,640	$23,372	$51,011	$9,453,157
94	$27,572	$23,440	$51,011	$9,429,717
95	$27,503	$23,508	$51,011	$9,406,209
96	$27,435	$23,577	$51,011	$9,382,632

第8年供款共

$612,138

第8年利息

$333,699

第8年共還本金

$278,439

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$27,366	$23,645	$51,011	$9,358,987
98	$27,297	$23,714	$51,011	$9,335,272
99	$27,228	$23,784	$51,011	$9,311,489
100	$27,159	$23,853	$51,011	$9,287,636
101	$27,089	$23,923	$51,011	$9,263,713
102	$27,019	$23,992	$51,011	$9,239,721
103	$26,949	$24,062	$51,011	$9,215,659
104	$26,879	$24,132	$51,011	$9,191,526
105	$26,809	$24,203	$51,011	$9,167,323
106	$26,738	$24,273	$51,011	$9,143,050
107	$26,667	$24,344	$51,011	$9,118,706
108	$26,596	$24,415	$51,011	$9,094,290

第9年供款共

$612,138

第9年利息

$323,796

第9年共還本金

$288,342

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$26,525	$24,486	$51,011	$9,069,804
110	$26,454	$24,558	$51,011	$9,045,246
111	$26,382	$24,630	$51,011	$9,020,617
112	$26,310	$24,701	$51,011	$8,995,915
113	$26,238	$24,773	$51,011	$8,971,142
114	$26,166	$24,846	$51,011	$8,946,296
115	$26,093	$24,918	$51,011	$8,921,378
116	$26,021	$24,991	$51,011	$8,896,387
117	$25,948	$25,064	$51,011	$8,871,324
118	$25,875	$25,137	$51,011	$8,846,187
119	$25,801	$25,210	$51,011	$8,820,977
120	$25,728	$25,284	$51,011	$8,795,693

第10年供款共

$612,138

第10年利息

$313,540

第10年共還本金

$298,597

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$25,654	$25,357	$51,011	$8,770,336
122	$25,580	$25,431	$51,011	$8,744,904
123	$25,506	$25,506	$51,011	$8,719,399
124	$25,432	$25,580	$51,011	$8,693,819
125	$25,357	$25,655	$51,011	$8,668,164
126	$25,282	$25,729	$51,011	$8,642,435
127	$25,207	$25,804	$51,011	$8,616,631
128	$25,132	$25,880	$51,011	$8,590,751
129	$25,056	$25,955	$51,011	$8,564,796
130	$24,981	$26,031	$51,011	$8,538,765
131	$24,905	$26,107	$51,011	$8,512,658
132	$24,829	$26,183	$51,011	$8,486,476

第11年供款共

$612,138

第11年利息

$302,920

第11年共還本金

$309,218

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$24,752	$26,259	$51,011	$8,460,216
134	$24,676	$26,336	$51,011	$8,433,880
135	$24,599	$26,413	$51,011	$8,407,468
136	$24,522	$26,490	$51,011	$8,380,978
137	$24,445	$26,567	$51,011	$8,354,411
138	$24,367	$26,644	$51,011	$8,327,767
139	$24,289	$26,722	$51,011	$8,301,044
140	$24,211	$26,800	$51,011	$8,274,244
141	$24,133	$26,878	$51,011	$8,247,366
142	$24,055	$26,957	$51,011	$8,220,409
143	$23,976	$27,035	$51,011	$8,193,374
144	$23,897	$27,114	$51,011	$8,166,260

第12年供款共

$612,138

第12年利息

$291,922

第12年共還本金

$320,215

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$23,818	$27,193	$51,011	$8,139,067
146	$23,739	$27,273	$51,011	$8,111,794
147	$23,659	$27,352	$51,011	$8,084,442
148	$23,580	$27,432	$51,011	$8,057,010
149	$23,500	$27,512	$51,011	$8,029,499
150	$23,419	$27,592	$51,011	$8,001,906
151	$23,339	$27,673	$51,011	$7,974,234
152	$23,258	$27,753	$51,011	$7,946,481
153	$23,177	$27,834	$51,011	$7,918,646
154	$23,096	$27,915	$51,011	$7,890,731
155	$23,015	$27,997	$51,011	$7,862,734
156	$22,933	$28,079	$51,011	$7,834,656

第13年供款共

$612,138

第13年利息

$280,533

第13年共還本金

$331,605

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$22,851	$28,160	$51,011	$7,806,495
158	$22,769	$28,243	$51,011	$7,778,253
159	$22,687	$28,325	$51,011	$7,749,928
160	$22,604	$28,408	$51,011	$7,721,520
161	$22,521	$28,490	$51,011	$7,693,030
162	$22,438	$28,573	$51,011	$7,664,456
163	$22,355	$28,657	$51,011	$7,635,800
164	$22,271	$28,740	$51,011	$7,607,059
165	$22,187	$28,824	$51,011	$7,578,235
166	$22,103	$28,908	$51,011	$7,549,327
167	$22,019	$28,993	$51,011	$7,520,334
168	$21,934	$29,077	$51,011	$7,491,257

第14年供款共

$612,138

第14年利息

$268,739

第14年共還本金

$343,399

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$21,849	$29,162	$51,011	$7,462,095
170	$21,764	$29,247	$51,011	$7,432,848
171	$21,679	$29,332	$51,011	$7,403,515
172	$21,594	$29,418	$51,011	$7,374,098
173	$21,508	$29,504	$51,011	$7,344,594
174	$21,422	$29,590	$51,011	$7,315,004
175	$21,335	$29,676	$51,011	$7,285,328
176	$21,249	$29,763	$51,011	$7,255,565
177	$21,162	$29,849	$51,011	$7,225,716
178	$21,075	$29,936	$51,011	$7,195,780
179	$20,988	$30,024	$51,011	$7,165,756
180	$20,900	$30,111	$51,011	$7,135,644

第15年供款共

$612,138

第15年利息

$256,525

第15年共還本金

$355,612

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$20,812	$30,199	$51,011	$7,105,445
182	$20,724	$30,287	$51,011	$7,075,158
183	$20,636	$30,376	$51,011	$7,044,782
184	$20,547	$30,464	$51,011	$7,014,318
185	$20,458	$30,553	$51,011	$6,983,765
186	$20,369	$30,642	$51,011	$6,953,123
187	$20,280	$30,732	$51,011	$6,922,391
188	$20,190	$30,821	$51,011	$6,891,570
189	$20,100	$30,911	$51,011	$6,860,659
190	$20,010	$31,001	$51,011	$6,829,658
191	$19,920	$31,092	$51,011	$6,798,566
192	$19,829	$31,182	$51,011	$6,767,384

第16年供款共

$612,138

第16年利息

$243,877

第16年共還本金

$368,260

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$19,738	$31,273	$51,011	$6,736,111
194	$19,647	$31,364	$51,011	$6,704,746
195	$19,556	$31,456	$51,011	$6,673,290
196	$19,464	$31,548	$51,011	$6,641,743
197	$19,372	$31,640	$51,011	$6,610,103
198	$19,279	$31,732	$51,011	$6,578,371
199	$19,187	$31,825	$51,011	$6,546,546
200	$19,094	$31,917	$51,011	$6,514,629
201	$19,001	$32,010	$51,011	$6,482,618
202	$18,908	$32,104	$51,011	$6,450,515
203	$18,814	$32,197	$51,011	$6,418,317
204	$18,720	$32,291	$51,011	$6,386,026

第17年供款共

$612,138

第17年利息

$230,779

第17年共還本金

$381,358

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$18,626	$32,386	$51,011	$6,353,640
206	$18,531	$32,480	$51,011	$6,321,160
207	$18,437	$32,575	$51,011	$6,288,585
208	$18,342	$32,670	$51,011	$6,255,916
209	$18,246	$32,765	$51,011	$6,223,151
210	$18,151	$32,861	$51,011	$6,190,290
211	$18,055	$32,956	$51,011	$6,157,334
212	$17,959	$33,053	$51,011	$6,124,281
213	$17,862	$33,149	$51,011	$6,091,132
214	$17,766	$33,246	$51,011	$6,057,886
215	$17,669	$33,343	$51,011	$6,024,544
216	$17,572	$33,440	$51,011	$5,991,104

第18年供款共

$612,138

第18年利息

$217,216

第18年共還本金

$394,922

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$17,474	$33,537	$51,011	$5,957,566
218	$17,376	$33,635	$51,011	$5,923,931
219	$17,278	$33,733	$51,011	$5,890,198
220	$17,180	$33,832	$51,011	$5,856,366
221	$17,081	$33,930	$51,011	$5,822,436
222	$16,982	$34,029	$51,011	$5,788,406
223	$16,883	$34,129	$51,011	$5,754,278
224	$16,783	$34,228	$51,011	$5,720,049
225	$16,683	$34,328	$51,011	$5,685,721
226	$16,583	$34,428	$51,011	$5,651,293
227	$16,483	$34,529	$51,011	$5,616,765
228	$16,382	$34,629	$51,011	$5,582,136

第19年供款共

$612,138

第19年利息

$203,169

第19年共還本金

$408,968

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$16,281	$34,730	$51,011	$5,547,405
230	$16,180	$34,832	$51,011	$5,512,574
231	$16,078	$34,933	$51,011	$5,477,641
232	$15,976	$35,035	$51,011	$5,442,606
233	$15,874	$35,137	$51,011	$5,407,468
234	$15,772	$35,240	$51,011	$5,372,229
235	$15,669	$35,342	$51,011	$5,336,886
236	$15,566	$35,446	$51,011	$5,301,441
237	$15,463	$35,549	$51,011	$5,265,892
238	$15,359	$35,653	$51,011	$5,230,239
239	$15,255	$35,757	$51,011	$5,194,482
240	$15,151	$35,861	$51,011	$5,158,622

第20年供款共

$612,138

第20年利息

$188,624

第20年共還本金

$423,514

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$15,046	$35,965	$51,011	$5,122,656
242	$14,941	$36,070	$51,011	$5,086,586
243	$14,836	$36,176	$51,011	$5,050,410
244	$14,730	$36,281	$51,011	$5,014,129
245	$14,625	$36,387	$51,011	$4,977,742
246	$14,518	$36,493	$51,011	$4,941,249
247	$14,412	$36,600	$51,011	$4,904,649
248	$14,305	$36,706	$51,011	$4,867,943
249	$14,198	$36,813	$51,011	$4,831,130
250	$14,091	$36,921	$51,011	$4,794,209
251	$13,983	$37,028	$51,011	$4,757,181
252	$13,875	$37,136	$51,011	$4,720,044

第21年供款共

$612,138

第21年利息

$173,561

第21年共還本金

$438,577

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$13,767	$37,245	$51,011	$4,682,800
254	$13,658	$37,353	$51,011	$4,645,446
255	$13,549	$37,462	$51,011	$4,607,984
256	$13,440	$37,572	$51,011	$4,570,413
257	$13,330	$37,681	$51,011	$4,532,732
258	$13,220	$37,791	$51,011	$4,494,941
259	$13,110	$37,901	$51,011	$4,457,039
260	$13,000	$38,012	$51,011	$4,419,028
261	$12,889	$38,123	$51,011	$4,380,905
262	$12,778	$38,234	$51,011	$4,342,671
263	$12,666	$38,345	$51,011	$4,304,326
264	$12,554	$38,457	$51,011	$4,265,869

第22年供款共

$612,138

第22年利息

$157,962

第22年共還本金

$454,176

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$12,442	$38,569	$51,011	$4,227,299
266	$12,330	$38,682	$51,011	$4,188,617
267	$12,217	$38,795	$51,011	$4,149,823
268	$12,104	$38,908	$51,011	$4,110,915
269	$11,990	$39,021	$51,011	$4,071,894
270	$11,876	$39,135	$51,011	$4,032,758
271	$11,762	$39,249	$51,011	$3,993,509
272	$11,648	$39,364	$51,011	$3,954,145
273	$11,533	$39,479	$51,011	$3,914,667
274	$11,418	$39,594	$51,011	$3,875,073
275	$11,302	$39,709	$51,011	$3,835,364
276	$11,186	$39,825	$51,011	$3,795,539

第23年供款共

$612,138

第23年利息

$141,808

第23年共還本金

$470,330

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$11,070	$39,941	$51,011	$3,755,598
278	$10,954	$40,058	$51,011	$3,715,540
279	$10,837	$40,174	$51,011	$3,675,366
280	$10,720	$40,292	$51,011	$3,635,074
281	$10,602	$40,409	$51,011	$3,594,665
282	$10,484	$40,527	$51,011	$3,554,138
283	$10,366	$40,645	$51,011	$3,513,493
284	$10,248	$40,764	$51,011	$3,472,729
285	$10,129	$40,883	$51,011	$3,431,846
286	$10,010	$41,002	$51,011	$3,390,844
287	$9,890	$41,122	$51,011	$3,349,723
288	$9,770	$41,241	$51,011	$3,308,481

第24年供款共

$612,138

第24年利息

$125,080

第24年共還本金

$487,058

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$9,650	$41,362	$51,011	$3,267,119
290	$9,529	$41,482	$51,011	$3,225,637
291	$9,408	$41,603	$51,011	$3,184,034
292	$9,287	$41,725	$51,011	$3,142,309
293	$9,165	$41,846	$51,011	$3,100,463
294	$9,043	$41,968	$51,011	$3,058,494
295	$8,921	$42,091	$51,011	$3,016,403
296	$8,798	$42,214	$51,011	$2,974,190
297	$8,675	$42,337	$51,011	$2,931,853
298	$8,551	$42,460	$51,011	$2,889,393
299	$8,427	$42,584	$51,011	$2,846,809
300	$8,303	$42,708	$51,011	$2,804,100

第25年供款共

$612,138

第25年利息

$107,757

第25年共還本金

$504,381

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$8,179	$42,833	$51,011	$2,761,267
302	$8,054	$42,958	$51,011	$2,718,310
303	$7,928	$43,083	$51,011	$2,675,227
304	$7,803	$43,209	$51,011	$2,632,018
305	$7,677	$43,335	$51,011	$2,588,683
306	$7,550	$43,461	$51,011	$2,545,222
307	$7,424	$43,588	$51,011	$2,501,634
308	$7,296	$43,715	$51,011	$2,457,919
309	$7,169	$43,843	$51,011	$2,414,076
310	$7,041	$43,970	$51,011	$2,370,106
311	$6,913	$44,099	$51,011	$2,326,007
312	$6,784	$44,227	$51,011	$2,281,780

第26年供款共

$612,138

第26年利息

$89,817

第26年共還本金

$522,320

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$6,655	$44,356	$51,011	$2,237,424
314	$6,526	$44,486	$51,011	$2,192,938
315	$6,396	$44,615	$51,011	$2,148,323
316	$6,266	$44,746	$51,011	$2,103,577
317	$6,135	$44,876	$51,011	$2,058,701
318	$6,005	$45,007	$51,011	$2,013,694
319	$5,873	$45,138	$51,011	$1,968,556
320	$5,742	$45,270	$51,011	$1,923,286
321	$5,610	$45,402	$51,011	$1,877,884
322	$5,477	$45,534	$51,011	$1,832,350
323	$5,344	$45,667	$51,011	$1,786,683
324	$5,211	$45,800	$51,011	$1,740,882

第27年供款共

$612,138

第27年利息

$71,240

第27年共還本金

$540,898

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,078	$45,934	$51,011	$1,694,949
326	$4,944	$46,068	$51,011	$1,648,881
327	$4,809	$46,202	$51,011	$1,602,678
328	$4,674	$46,337	$51,011	$1,556,341
329	$4,539	$46,472	$51,011	$1,509,869
330	$4,404	$46,608	$51,011	$1,463,262
331	$4,268	$46,744	$51,011	$1,416,518
332	$4,132	$46,880	$51,011	$1,369,638
333	$3,995	$47,017	$51,011	$1,322,621
334	$3,858	$47,154	$51,011	$1,275,467
335	$3,720	$47,291	$51,011	$1,228,176
336	$3,582	$47,429	$51,011	$1,180,747

第28年供款共

$612,138

第28年利息

$52,002

第28年共還本金

$560,136

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,444	$47,568	$51,011	$1,133,179
338	$3,305	$47,706	$51,011	$1,085,473
339	$3,166	$47,846	$51,011	$1,037,627
340	$3,026	$47,985	$51,011	$989,642
341	$2,886	$48,125	$51,011	$941,517
342	$2,746	$48,265	$51,011	$893,252
343	$2,605	$48,406	$51,011	$844,846
344	$2,464	$48,547	$51,011	$796,298
345	$2,323	$48,689	$51,011	$747,609
346	$2,181	$48,831	$51,011	$698,778
347	$2,038	$48,973	$51,011	$649,805
348	$1,895	$49,116	$51,011	$600,689

第29年供款共

$612,138

第29年利息

$32,080

第29年共還本金

$580,058

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,752	$49,259	$51,011	$551,429
350	$1,608	$49,403	$51,011	$502,026
351	$1,464	$49,547	$51,011	$452,479
352	$1,320	$49,692	$51,011	$402,787
353	$1,175	$49,837	$51,011	$352,951
354	$1,029	$49,982	$51,011	$302,969
355	$884	$50,128	$51,011	$252,841
356	$737	$50,274	$51,011	$202,567
357	$591	$50,421	$51,011	$152,146
358	$444	$50,568	$51,011	$101,578
359	$296	$50,715	$51,011	$50,863
360	$148	$50,863	$51,011	$0

第30年供款共

$612,138

第30年利息

$11,449

第30年共還本金

$600,689

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$15,334,132

免責聲明

筍盤推介

按揭保險費
info