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$15,482,107

每月供款
$52,090

首期

$-3,600,000

總貸款額

$11,600,000

總利息

$7,152,107

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-3,270,000

按月供比率計算

$104,178

置業成本總預算

HK$-3,270,000

首期

$-3,600,000
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

$104,178

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

將軍澳日出康城第05A期 MALIBU 第03B座

thumb_up

大2房梗廚有齊山景海景球場景

實

541 呎

@14,787

local_fire_department 至HIT real_estate_agent 罕有放盤

售$800 萬

實

541 呎

@14,787

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山銀湖天峰第01座

thumb_up

高層東南品味裝修,新婚收租首選.

實

531 呎

@15,405

建

697 呎

@11,736

local_fire_department 至HIT

售$818 萬

實

531 呎

@15,405

建

697 呎

@11,736

售$818 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第03座

thumb_up

三房半大位價何傾望園景

實

710 呎

@10,563

建

880 呎

@8,523

local_fire_department 至HIT

售$750 萬

實

710 呎

@10,563

建

880 呎

@8,523

售$750 萬

local_fire_department 至HIT

KOL實拍 VR實景

馬鞍山嵐岸

thumb_up

馬鞍山嵐岸

實

701 呎

@12,268

建

939 呎

@9,159

local_fire_department 至HIT local_offer 低水筍價

售$860 萬

實

701 呎

@12,268

建

939 呎

@9,159

售$860 萬

local_fire_department 至HIT local_offer 低水筍價

粉嶺牽晴間第07座

thumb_up

牽晴間3房東南極唯罕有

實

578 呎

@12,457

建

788 呎

@9,137

real_estate_agent 罕有放盤 hotel_class 樓王

售$720 萬

實

578 呎

@12,457

建

788 呎

@9,137

售$720 萬

real_estate_agent 罕有放盤 hotel_class 樓王

馬鞍山海柏花園第03座

thumb_up

海柏花園海景2房

實

412 呎

@20,631

建

561 呎

@15,152

local_fire_department 至HIT

售$850 萬

實

412 呎

@20,631

建

561 呎

@15,152

售$850 萬

local_fire_department 至HIT

沙田薈蕎 1翼

thumb_up

大圍薈蕎新樓齡, Shuttle . 圍方

實

413 呎

@18,160

real_estate_agent 罕有放盤

售$750 萬

實

413 呎

@18,160

售$750 萬

real_estate_agent 罕有放盤

馬鞍山長庚村

thumb_up

**最近馬鞍山市中心靚裝修下覆式可步行到馬鞍山~又租又賣**

建

1,000 呎

@8,500

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$850 萬

建

1,000 呎

@8,500

售$850 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

馬鞍山迎海第03期星灣御

thumb_up

迎海第3期兩房

實

496 呎

@16,129

local_fire_department 至HIT verified 首置必買

售$800 萬

實

496 呎

@16,129

售$800 萬

local_fire_department 至HIT verified 首置必買

西貢茅坪新村

thumb_up

茅坪新村

建

700 呎

@11,000

local_offer 低水筍價

售$770 萬

建

700 呎

@11,000

售$770 萬

local_offer 低水筍價

西貢大環頭

thumb_up

海邊小品全幢

建

990 呎

@9,091

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$900 萬

建

990 呎

@9,091

售$900 萬

real_estate_agent 罕有放盤 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

利率	15年	20年	25年	30年
1.000	$69,425	$53,348	$43,717	$37,310
1.500	$72,006	$55,975	$46,393	$40,034
2.000	$74,647	$58,682	$49,167	$42,876
2.500	$77,348	$61,469	$52,040	$45,834
3.000	$80,107	$64,333	$55,009	$48,906
3.500	$82,926	$67,275	$58,072	$52,089
4.000	$85,804	$70,294	$61,229	$55,380
4.500	$88,739	$73,387	$64,477	$58,775
5.000	$91,732	$76,555	$67,812	$62,271
5.500	$94,782	$79,795	$71,234	$65,864
6.000	$97,887	$83,106	$74,739	$69,548

每月供款$52,090

年期

30年

貸款金額

$11,600,000

總利息

$7,152,107

總貸款連利息

$18,752,107

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$33,833	$18,256	$52,089	$11,581,744
2	$33,780	$18,309	$52,089	$11,563,435
3	$33,727	$18,362	$52,089	$11,545,073
4	$33,673	$18,416	$52,089	$11,526,656
5	$33,619	$18,470	$52,089	$11,508,187
6	$33,566	$18,524	$52,089	$11,489,663
7	$33,512	$18,578	$52,089	$11,471,085
8	$33,457	$18,632	$52,089	$11,452,454
9	$33,403	$18,686	$52,089	$11,433,767
10	$33,348	$18,741	$52,089	$11,415,027
11	$33,294	$18,795	$52,089	$11,396,231
12	$33,239	$18,850	$52,089	$11,377,381

第1年供款共

$625,070

第1年利息

$402,451

第1年共還本金

$222,619

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$33,184	$18,905	$52,089	$11,358,476
14	$33,129	$18,960	$52,089	$11,339,516
15	$33,074	$19,016	$52,089	$11,320,500
16	$33,018	$19,071	$52,089	$11,301,429
17	$32,963	$19,127	$52,089	$11,282,302
18	$32,907	$19,182	$52,089	$11,263,120
19	$32,851	$19,238	$52,089	$11,243,881
20	$32,795	$19,295	$52,089	$11,224,587
21	$32,738	$19,351	$52,089	$11,205,236
22	$32,682	$19,407	$52,089	$11,185,829
23	$32,625	$19,464	$52,089	$11,166,365
24	$32,569	$19,521	$52,089	$11,146,844

第2年供款共

$625,070

第2年利息

$394,533

第2年共還本金

$230,537

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$32,512	$19,578	$52,089	$11,127,267
26	$32,455	$19,635	$52,089	$11,107,632
27	$32,397	$19,692	$52,089	$11,087,940
28	$32,340	$19,749	$52,089	$11,068,191
29	$32,282	$19,807	$52,089	$11,048,384
30	$32,224	$19,865	$52,089	$11,028,519
31	$32,167	$19,923	$52,089	$11,008,597
32	$32,108	$19,981	$52,089	$10,988,616
33	$32,050	$20,039	$52,089	$10,968,577
34	$31,992	$20,098	$52,089	$10,948,479
35	$31,933	$20,156	$52,089	$10,928,323
36	$31,874	$20,215	$52,089	$10,908,108

第3年供款共

$625,070

第3年利息

$386,334

第3年共還本金

$238,736

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$31,815	$20,274	$52,089	$10,887,834
38	$31,756	$20,333	$52,089	$10,867,501
39	$31,697	$20,392	$52,089	$10,847,109
40	$31,637	$20,452	$52,089	$10,826,657
41	$31,578	$20,511	$52,089	$10,806,146
42	$31,518	$20,571	$52,089	$10,785,575
43	$31,458	$20,631	$52,089	$10,764,943
44	$31,398	$20,691	$52,089	$10,744,252
45	$31,337	$20,752	$52,089	$10,723,500
46	$31,277	$20,812	$52,089	$10,702,688
47	$31,216	$20,873	$52,089	$10,681,815
48	$31,155	$20,934	$52,089	$10,660,881

第4年供款共

$625,070

第4年利息

$377,843

第4年共還本金

$247,227

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$31,094	$20,995	$52,089	$10,639,886
50	$31,033	$21,056	$52,089	$10,618,830
51	$30,972	$21,118	$52,089	$10,597,712
52	$30,910	$21,179	$52,089	$10,576,533
53	$30,848	$21,241	$52,089	$10,555,292
54	$30,786	$21,303	$52,089	$10,533,989
55	$30,724	$21,365	$52,089	$10,512,624
56	$30,662	$21,427	$52,089	$10,491,197
57	$30,599	$21,490	$52,089	$10,469,707
58	$30,537	$21,553	$52,089	$10,448,154
59	$30,474	$21,615	$52,089	$10,426,539
60	$30,411	$21,678	$52,089	$10,404,860

第5年供款共

$625,070

第5年利息

$369,050

第5年共還本金

$256,020

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$30,348	$21,742	$52,089	$10,383,119
62	$30,284	$21,805	$52,089	$10,361,314
63	$30,220	$21,869	$52,089	$10,339,445
64	$30,157	$21,932	$52,089	$10,317,513
65	$30,093	$21,996	$52,089	$10,295,516
66	$30,029	$22,061	$52,089	$10,273,455
67	$29,964	$22,125	$52,089	$10,251,331
68	$29,900	$22,189	$52,089	$10,229,141
69	$29,835	$22,254	$52,089	$10,206,887
70	$29,770	$22,319	$52,089	$10,184,568
71	$29,705	$22,384	$52,089	$10,162,184
72	$29,640	$22,449	$52,089	$10,139,734

第6年供款共

$625,070

第6年利息

$359,944

第6年共還本金

$265,126

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$29,574	$22,515	$52,089	$10,117,219
74	$29,509	$22,581	$52,089	$10,094,639
75	$29,443	$22,646	$52,089	$10,071,992
76	$29,377	$22,713	$52,089	$10,049,279
77	$29,310	$22,779	$52,089	$10,026,501
78	$29,244	$22,845	$52,089	$10,003,655
79	$29,177	$22,912	$52,089	$9,980,744
80	$29,111	$22,979	$52,089	$9,957,765
81	$29,043	$23,046	$52,089	$9,934,719
82	$28,976	$23,113	$52,089	$9,911,606
83	$28,909	$23,180	$52,089	$9,888,426
84	$28,841	$23,248	$52,089	$9,865,178

第7年供款共

$625,070

第7年利息

$350,514

第7年共還本金

$274,556

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$28,773	$23,316	$52,089	$9,841,862
86	$28,705	$23,384	$52,089	$9,818,479
87	$28,637	$23,452	$52,089	$9,795,027
88	$28,569	$23,520	$52,089	$9,771,506
89	$28,500	$23,589	$52,089	$9,747,917
90	$28,431	$23,658	$52,089	$9,724,260
91	$28,362	$23,727	$52,089	$9,700,533
92	$28,293	$23,796	$52,089	$9,676,737
93	$28,224	$23,865	$52,089	$9,652,871
94	$28,154	$23,935	$52,089	$9,628,936
95	$28,084	$24,005	$52,089	$9,604,932
96	$28,014	$24,075	$52,089	$9,580,857

第8年供款共

$625,070

第8年利息

$340,749

第8年共還本金

$284,321

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$27,944	$24,145	$52,089	$9,556,712
98	$27,874	$24,215	$52,089	$9,532,496
99	$27,803	$24,286	$52,089	$9,508,210
100	$27,732	$24,357	$52,089	$9,483,853
101	$27,661	$24,428	$52,089	$9,459,426
102	$27,590	$24,499	$52,089	$9,434,926
103	$27,519	$24,571	$52,089	$9,410,356
104	$27,447	$24,642	$52,089	$9,385,713
105	$27,375	$24,714	$52,089	$9,360,999
106	$27,303	$24,786	$52,089	$9,336,213
107	$27,231	$24,859	$52,089	$9,311,354
108	$27,158	$24,931	$52,089	$9,286,423

第9年供款共

$625,070

第9年利息

$330,637

第9年共還本金

$294,434

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$27,085	$25,004	$52,089	$9,261,419
110	$27,012	$25,077	$52,089	$9,236,343
111	$26,939	$25,150	$52,089	$9,211,193
112	$26,866	$25,223	$52,089	$9,185,970
113	$26,792	$25,297	$52,089	$9,160,673
114	$26,719	$25,371	$52,089	$9,135,302
115	$26,645	$25,445	$52,089	$9,109,858
116	$26,570	$25,519	$52,089	$9,084,339
117	$26,496	$25,593	$52,089	$9,058,746
118	$26,421	$25,668	$52,089	$9,033,078
119	$26,346	$25,743	$52,089	$9,007,335
120	$26,271	$25,818	$52,089	$8,981,518

第10年供款共

$625,070

第10年利息

$320,164

第10年共還本金

$304,906

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$26,196	$25,893	$52,089	$8,955,624
122	$26,121	$25,969	$52,089	$8,929,656
123	$26,045	$26,044	$52,089	$8,903,611
124	$25,969	$26,120	$52,089	$8,877,491
125	$25,893	$26,197	$52,089	$8,851,295
126	$25,816	$26,273	$52,089	$8,825,022
127	$25,740	$26,350	$52,089	$8,798,672
128	$25,663	$26,426	$52,089	$8,772,246
129	$25,586	$26,503	$52,089	$8,745,742
130	$25,508	$26,581	$52,089	$8,719,162
131	$25,431	$26,658	$52,089	$8,692,503
132	$25,353	$26,736	$52,089	$8,665,767

第11年供款共

$625,070

第11年利息

$309,320

第11年共還本金

$315,750

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$25,275	$26,814	$52,089	$8,638,953
134	$25,197	$26,892	$52,089	$8,612,061
135	$25,119	$26,971	$52,089	$8,585,090
136	$25,040	$27,049	$52,089	$8,558,041
137	$24,961	$27,128	$52,089	$8,530,913
138	$24,882	$27,207	$52,089	$8,503,705
139	$24,802	$27,287	$52,089	$8,476,419
140	$24,723	$27,366	$52,089	$8,449,052
141	$24,643	$27,446	$52,089	$8,421,606
142	$24,563	$27,526	$52,089	$8,394,080
143	$24,483	$27,606	$52,089	$8,366,474
144	$24,402	$27,687	$52,089	$8,338,787

第12年供款共

$625,070

第12年利息

$298,090

第12年共還本金

$326,981

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$24,321	$27,768	$52,089	$8,311,019
146	$24,240	$27,849	$52,089	$8,283,170
147	$24,159	$27,930	$52,089	$8,255,240
148	$24,078	$28,011	$52,089	$8,227,229
149	$23,996	$28,093	$52,089	$8,199,136
150	$23,914	$28,175	$52,089	$8,170,961
151	$23,832	$28,257	$52,089	$8,142,704
152	$23,750	$28,340	$52,089	$8,114,364
153	$23,667	$28,422	$52,089	$8,085,942
154	$23,584	$28,505	$52,089	$8,057,436
155	$23,501	$28,588	$52,089	$8,028,848
156	$23,417	$28,672	$52,089	$8,000,176

第13年供款共

$625,070

第13年利息

$286,460

第13年共還本金

$338,610

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$23,334	$28,755	$52,089	$7,971,421
158	$23,250	$28,839	$52,089	$7,942,582
159	$23,166	$28,923	$52,089	$7,913,659
160	$23,082	$29,008	$52,089	$7,884,651
161	$22,997	$29,092	$52,089	$7,855,559
162	$22,912	$29,177	$52,089	$7,826,381
163	$22,827	$29,262	$52,089	$7,797,119
164	$22,742	$29,348	$52,089	$7,767,772
165	$22,656	$29,433	$52,089	$7,738,338
166	$22,570	$29,519	$52,089	$7,708,819
167	$22,484	$29,605	$52,089	$7,679,214
168	$22,398	$29,691	$52,089	$7,649,523

第14年供款共

$625,070

第14年利息

$274,417

第14年共還本金

$350,654

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$22,311	$29,778	$52,089	$7,619,745
170	$22,224	$29,865	$52,089	$7,589,880
171	$22,137	$29,952	$52,089	$7,559,928
172	$22,050	$30,039	$52,089	$7,529,888
173	$21,962	$30,127	$52,089	$7,499,761
174	$21,874	$30,215	$52,089	$7,469,546
175	$21,786	$30,303	$52,089	$7,439,243
176	$21,698	$30,391	$52,089	$7,408,852
177	$21,609	$30,480	$52,089	$7,378,372
178	$21,520	$30,569	$52,089	$7,347,803
179	$21,431	$30,658	$52,089	$7,317,145
180	$21,342	$30,748	$52,089	$7,286,398

第15年供款共

$625,070

第15年利息

$261,945

第15年共還本金

$363,125

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$21,252	$30,837	$52,089	$7,255,560
182	$21,162	$30,927	$52,089	$7,224,633
183	$21,072	$31,017	$52,089	$7,193,616
184	$20,981	$31,108	$52,089	$7,162,508
185	$20,891	$31,199	$52,089	$7,131,310
186	$20,800	$31,290	$52,089	$7,100,020
187	$20,708	$31,381	$52,089	$7,068,639
188	$20,617	$31,472	$52,089	$7,037,167
189	$20,525	$31,564	$52,089	$7,005,603
190	$20,433	$31,656	$52,089	$6,973,947
191	$20,341	$31,749	$52,089	$6,942,198
192	$20,248	$31,841	$52,089	$6,910,357

第16年供款共

$625,070

第16年利息

$249,030

第16年共還本金

$376,041

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$20,155	$31,934	$52,089	$6,878,423
194	$20,062	$32,027	$52,089	$6,846,396
195	$19,969	$32,121	$52,089	$6,814,275
196	$19,875	$32,214	$52,089	$6,782,061
197	$19,781	$32,308	$52,089	$6,749,753
198	$19,687	$32,402	$52,089	$6,717,351
199	$19,592	$32,497	$52,089	$6,684,854
200	$19,497	$32,592	$52,089	$6,652,262
201	$19,402	$32,687	$52,089	$6,619,575
202	$19,307	$32,782	$52,089	$6,586,793
203	$19,211	$32,878	$52,089	$6,553,915
204	$19,116	$32,974	$52,089	$6,520,942

第17年供款共

$625,070

第17年利息

$235,655

第17年共還本金

$389,415

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$19,019	$33,070	$52,089	$6,487,872
206	$18,923	$33,166	$52,089	$6,454,706
207	$18,826	$33,263	$52,089	$6,421,443
208	$18,729	$33,360	$52,089	$6,388,083
209	$18,632	$33,457	$52,089	$6,354,626
210	$18,534	$33,555	$52,089	$6,321,071
211	$18,436	$33,653	$52,089	$6,287,418
212	$18,338	$33,751	$52,089	$6,253,667
213	$18,240	$33,849	$52,089	$6,219,818
214	$18,141	$33,948	$52,089	$6,185,870
215	$18,042	$34,047	$52,089	$6,151,823
216	$17,943	$34,146	$52,089	$6,117,676

第18年供款共

$625,070

第18年利息

$221,805

第18年共還本金

$403,265

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$17,843	$34,246	$52,089	$6,083,430
218	$17,743	$34,346	$52,089	$6,049,085
219	$17,643	$34,446	$52,089	$6,014,639
220	$17,543	$34,546	$52,089	$5,980,092
221	$17,442	$34,647	$52,089	$5,945,445
222	$17,341	$34,748	$52,089	$5,910,696
223	$17,240	$34,850	$52,089	$5,875,847
224	$17,138	$34,951	$52,089	$5,840,896
225	$17,036	$35,053	$52,089	$5,805,842
226	$16,934	$35,155	$52,089	$5,770,687
227	$16,831	$35,258	$52,089	$5,735,429
228	$16,728	$35,361	$52,089	$5,700,068

第19年供款共

$625,070

第19年利息

$207,462

第19年共還本金

$417,608

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$16,625	$35,464	$52,089	$5,664,604
230	$16,522	$35,567	$52,089	$5,629,037
231	$16,418	$35,671	$52,089	$5,593,365
232	$16,314	$35,775	$52,089	$5,557,590
233	$16,210	$35,880	$52,089	$5,521,711
234	$16,105	$35,984	$52,089	$5,485,726
235	$16,000	$36,089	$52,089	$5,449,637
236	$15,895	$36,194	$52,089	$5,413,443
237	$15,789	$36,300	$52,089	$5,377,143
238	$15,683	$36,406	$52,089	$5,340,737
239	$15,577	$36,512	$52,089	$5,304,225
240	$15,471	$36,619	$52,089	$5,267,606

第20年供款共

$625,070

第20年利息

$192,609

第20年共還本金

$432,461

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$15,364	$36,725	$52,089	$5,230,881
242	$15,257	$36,832	$52,089	$5,194,049
243	$15,149	$36,940	$52,089	$5,157,109
244	$15,042	$37,048	$52,089	$5,120,061
245	$14,934	$37,156	$52,089	$5,082,906
246	$14,825	$37,264	$52,089	$5,045,642
247	$14,716	$37,373	$52,089	$5,008,269
248	$14,607	$37,482	$52,089	$4,970,787
249	$14,498	$37,591	$52,089	$4,933,196
250	$14,388	$37,701	$52,089	$4,895,495
251	$14,279	$37,811	$52,089	$4,857,685
252	$14,168	$37,921	$52,089	$4,819,764

第21年供款共

$625,070

第21年利息

$177,227

第21年共還本金

$447,843

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$14,058	$38,032	$52,089	$4,781,732
254	$13,947	$38,142	$52,089	$4,743,590
255	$13,835	$38,254	$52,089	$4,705,336
256	$13,724	$38,365	$52,089	$4,666,971
257	$13,612	$38,477	$52,089	$4,628,494
258	$13,500	$38,589	$52,089	$4,589,904
259	$13,387	$38,702	$52,089	$4,551,202
260	$13,274	$38,815	$52,089	$4,512,387
261	$13,161	$38,928	$52,089	$4,473,459
262	$13,048	$39,042	$52,089	$4,434,418
263	$12,934	$39,155	$52,089	$4,395,262
264	$12,820	$39,270	$52,089	$4,355,993

第22年供款共

$625,070

第22年利息

$161,299

第22年共還本金

$463,771

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$12,705	$39,384	$52,089	$4,316,608
266	$12,590	$39,499	$52,089	$4,277,109
267	$12,475	$39,614	$52,089	$4,237,495
268	$12,359	$39,730	$52,089	$4,197,765
269	$12,243	$39,846	$52,089	$4,157,919
270	$12,127	$39,962	$52,089	$4,117,958
271	$12,011	$40,078	$52,089	$4,077,879
272	$11,894	$40,195	$52,089	$4,037,684
273	$11,777	$40,313	$52,089	$3,997,371
274	$11,659	$40,430	$52,089	$3,956,941
275	$11,541	$40,548	$52,089	$3,916,393
276	$11,423	$40,666	$52,089	$3,875,726

第23年供款共

$625,070

第23年利息

$144,804

第23年共還本金

$480,266

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$11,304	$40,785	$52,089	$3,834,941
278	$11,185	$40,904	$52,089	$3,794,037
279	$11,066	$41,023	$52,089	$3,753,014
280	$10,946	$41,143	$52,089	$3,711,871
281	$10,826	$41,263	$52,089	$3,670,608
282	$10,706	$41,383	$52,089	$3,629,225
283	$10,585	$41,504	$52,089	$3,587,721
284	$10,464	$41,625	$52,089	$3,546,096
285	$10,343	$41,746	$52,089	$3,504,350
286	$10,221	$41,868	$52,089	$3,462,482
287	$10,099	$41,990	$52,089	$3,420,491
288	$9,976	$42,113	$52,089	$3,378,379

第24年供款共

$625,070

第24年利息

$127,722

第24年共還本金

$497,348

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$9,854	$42,236	$52,089	$3,336,143
290	$9,730	$42,359	$52,089	$3,293,784
291	$9,607	$42,482	$52,089	$3,251,302
292	$9,483	$42,606	$52,089	$3,208,696
293	$9,359	$42,730	$52,089	$3,165,965
294	$9,234	$42,855	$52,089	$3,123,110
295	$9,109	$42,980	$52,089	$3,080,130
296	$8,984	$43,105	$52,089	$3,037,025
297	$8,858	$43,231	$52,089	$2,993,793
298	$8,732	$43,357	$52,089	$2,950,436
299	$8,605	$43,484	$52,089	$2,906,952
300	$8,479	$43,611	$52,089	$2,863,342

第25年供款共

$625,070

第25年利息

$110,033

第25年共還本金

$515,037

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$8,351	$43,738	$52,089	$2,819,604
302	$8,224	$43,865	$52,089	$2,775,739
303	$8,096	$43,993	$52,089	$2,731,745
304	$7,968	$44,122	$52,089	$2,687,624
305	$7,839	$44,250	$52,089	$2,643,374
306	$7,710	$44,379	$52,089	$2,598,994
307	$7,580	$44,509	$52,089	$2,554,485
308	$7,451	$44,639	$52,089	$2,509,847
309	$7,320	$44,769	$52,089	$2,465,078
310	$7,190	$44,899	$52,089	$2,420,179
311	$7,059	$45,030	$52,089	$2,375,148
312	$6,928	$45,162	$52,089	$2,329,987

第26年供款共

$625,070

第26年利息

$91,715

第26年共還本金

$533,355

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$6,796	$45,293	$52,089	$2,284,693
314	$6,664	$45,425	$52,089	$2,239,268
315	$6,531	$45,558	$52,089	$2,193,710
316	$6,398	$45,691	$52,089	$2,148,019
317	$6,265	$45,824	$52,089	$2,102,195
318	$6,131	$45,958	$52,089	$2,056,237
319	$5,997	$46,092	$52,089	$2,010,145
320	$5,863	$46,226	$52,089	$1,963,919
321	$5,728	$46,361	$52,089	$1,917,558
322	$5,593	$46,496	$52,089	$1,871,062
323	$5,457	$46,632	$52,089	$1,824,430
324	$5,321	$46,768	$52,089	$1,777,662

第27年供款共

$625,070

第27年利息

$72,745

第27年共還本金

$552,325

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,185	$46,904	$52,089	$1,730,757
326	$5,048	$47,041	$52,089	$1,683,716
327	$4,911	$47,178	$52,089	$1,636,538
328	$4,773	$47,316	$52,089	$1,589,222
329	$4,635	$47,454	$52,089	$1,541,768
330	$4,497	$47,592	$52,089	$1,494,176
331	$4,358	$47,731	$52,089	$1,446,444
332	$4,219	$47,870	$52,089	$1,398,574
333	$4,079	$48,010	$52,089	$1,350,564
334	$3,939	$48,150	$52,089	$1,302,414
335	$3,799	$48,290	$52,089	$1,254,123
336	$3,658	$48,431	$52,089	$1,205,692

第28年供款共

$625,070

第28年利息

$53,101

第28年共還本金

$571,969

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,517	$48,573	$52,089	$1,157,120
338	$3,375	$48,714	$52,089	$1,108,405
339	$3,233	$48,856	$52,089	$1,059,549
340	$3,090	$48,999	$52,089	$1,010,550
341	$2,947	$49,142	$52,089	$961,408
342	$2,804	$49,285	$52,089	$912,123
343	$2,660	$49,429	$52,089	$862,695
344	$2,516	$49,573	$52,089	$813,122
345	$2,372	$49,718	$52,089	$763,404
346	$2,227	$49,863	$52,089	$713,541
347	$2,081	$50,008	$52,089	$663,533
348	$1,935	$50,154	$52,089	$613,379

第29年供款共

$625,070

第29年利息

$32,757

第29年共還本金

$592,313

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,789	$50,300	$52,089	$563,079
350	$1,642	$50,447	$52,089	$512,632
351	$1,495	$50,594	$52,089	$462,038
352	$1,348	$50,742	$52,089	$411,297
353	$1,200	$50,890	$52,089	$360,407
354	$1,051	$51,038	$52,089	$309,369
355	$902	$51,187	$52,089	$258,182
356	$753	$51,336	$52,089	$206,846
357	$603	$51,486	$52,089	$155,360
358	$453	$51,636	$52,089	$103,724
359	$303	$51,787	$52,089	$51,938
360	$151	$51,938	$52,089	$0

第30年供款共

$625,070

第30年利息

$11,691

第30年共還本金

$613,379

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$15,482,107

免責聲明

筍盤推介

按揭保險費
info