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$15,204,654

每月供款
$50,069

首期

$-3,150,000

總貸款額

$11,150,000

總利息

$6,874,654

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-2,820,000

按月供比率計算

$100,137

置業成本總預算

HK$-2,820,000

首期

$-3,150,000
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

$100,137

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

沙田愉景花園

thumb_up

中層企理三房套, 鄰近大型商埸^The Wai^ 預約參觀!

實

688 呎

@11,628

建

852 呎

@9,390

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

688 呎

@11,628

建

852 呎

@9,390

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山銀湖天峰

thumb_up

銀湖天峰高層海景開揚2房

實

564 呎

@13,972

建

739 呎

@10,663

local_fire_department 至HIT verified 首置必買

售$788 萬

實

564 呎

@13,972

建

739 呎

@10,663

售$788 萬

local_fire_department 至HIT verified 首置必買

西貢嘉林別墅

thumb_up

**低密度屋苑式_嘉林別墅連車位~~~又租$22000,又賣$850萬

實

552 呎

@15,036

建

759 呎

@10,935

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

售$830 萬

實

552 呎

@15,036

建

759 呎

@10,935

售$830 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

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

白石角天賦海灣

thumb_up

大埔天賦海灣

實

653 呎

@11,485

建

832 呎

@9,014

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓 price_change 蝕讓盤

售$750 萬

實

653 呎

@11,485

建

832 呎

@9,014

售$750 萬

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓 price_change 蝕讓盤

西貢逸瓏園

thumb_up

西貢逸瓏園

實

699 呎

@11,731

local_fire_department 至HIT local_offer 低水筍價

售$820 萬

實

699 呎

@11,731

售$820 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

迎海!兩房半!靚景!靚裝修!

實

549 呎

@16,029

建

710 呎

@12,394

local_fire_department 至HIT

售$880 萬

實

549 呎

@16,029

建

710 呎

@12,394

售$880 萬

local_fire_department 至HIT

馬鞍山銀湖天峰

thumb_up

鐵路優質屋苑銀湖天峰池景東南平台特式户

實

564 呎

@13,298

建

742 呎

@10,108

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

售$750 萬

實

564 呎

@13,298

建

742 呎

@10,108

售$750 萬

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

馬鞍山新港城 J座

thumb_up

地鐵上蓋交通方便

實

519 呎

@17,341

建

698 呎

@12,894

local_fire_department 至HIT

售$900 萬

實

519 呎

@17,341

建

698 呎

@12,894

售$900 萬

local_fire_department 至HIT

馬鞍山新港城 K座

thumb_up

3房景觀開揚,交通方便

實

551 呎

@14,065

建

750 呎

@10,333

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$775 萬

實

551 呎

@14,065

建

750 呎

@10,333

售$775 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

沙田文禮閣第04座

thumb_up

文禮閣第04座

實

622 呎

@13,666

建

736 呎

@11,549

flight_takeoff 移民急讓

售$850 萬

實

622 呎

@13,666

建

736 呎

@11,549

售$850 萬

flight_takeoff 移民急讓

馬鞍山迎海

thumb_up

真實筍盤迎海靚裝兩房

實

511 呎

@13,699

local_fire_department 至HIT

售$700 萬

實

511 呎

@13,699

售$700 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$66,732	$51,278	$42,021	$35,863
1.500	$69,213	$53,804	$44,593	$38,481
2.000	$71,751	$56,406	$47,260	$41,213
2.500	$74,347	$59,084	$50,021	$44,056
3.000	$77,000	$61,838	$52,875	$47,009
3.500	$79,709	$64,666	$55,820	$50,068
4.000	$82,475	$67,567	$58,854	$53,232
4.500	$85,297	$70,540	$61,975	$56,495
5.000	$88,173	$73,585	$65,182	$59,856
5.500	$91,105	$76,699	$68,471	$63,308
6.000	$94,090	$79,882	$71,840	$66,850

每月供款$50,069

年期

30年

貸款金額

$11,150,000

總利息

$6,874,654

總貸款連利息

$18,024,654

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$32,521	$17,548	$50,068	$11,132,452
2	$32,470	$17,599	$50,068	$11,114,854
3	$32,418	$17,650	$50,068	$11,097,203
4	$32,367	$17,702	$50,068	$11,079,502
5	$32,315	$17,753	$50,068	$11,061,748
6	$32,263	$17,805	$50,068	$11,043,943
7	$32,212	$17,857	$50,068	$11,026,086
8	$32,159	$17,909	$50,068	$11,008,177
9	$32,107	$17,961	$50,068	$10,990,216
10	$32,055	$18,014	$50,068	$10,972,202
11	$32,002	$18,066	$50,068	$10,954,136
12	$31,950	$18,119	$50,068	$10,936,017

第1年供款共

$600,822

第1年利息

$386,839

第1年共還本金

$213,983

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$31,897	$18,172	$50,068	$10,917,845
14	$31,844	$18,225	$50,068	$10,899,621
15	$31,791	$18,278	$50,068	$10,881,343
16	$31,737	$18,331	$50,068	$10,863,012
17	$31,684	$18,385	$50,068	$10,844,627
18	$31,630	$18,438	$50,068	$10,826,189
19	$31,576	$18,492	$50,068	$10,807,696
20	$31,522	$18,546	$50,068	$10,789,150
21	$31,468	$18,600	$50,068	$10,770,550
22	$31,414	$18,654	$50,068	$10,751,896
23	$31,360	$18,709	$50,068	$10,733,187
24	$31,305	$18,763	$50,068	$10,714,424

第2年供款共

$600,822

第2年利息

$379,228

第2年共還本金

$221,593

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$31,250	$18,818	$50,068	$10,695,606
26	$31,196	$18,873	$50,068	$10,676,733
27	$31,140	$18,928	$50,068	$10,657,805
28	$31,085	$18,983	$50,068	$10,638,821
29	$31,030	$19,039	$50,068	$10,619,783
30	$30,974	$19,094	$50,068	$10,600,689
31	$30,919	$19,150	$50,068	$10,581,539
32	$30,863	$19,206	$50,068	$10,562,333
33	$30,807	$19,262	$50,068	$10,543,072
34	$30,751	$19,318	$50,068	$10,523,754
35	$30,694	$19,374	$50,068	$10,504,380
36	$30,638	$19,431	$50,068	$10,484,949

第3年供款共

$600,822

第3年利息

$371,347

第3年共還本金

$229,475

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$30,581	$19,487	$50,068	$10,465,461
38	$30,524	$19,544	$50,068	$10,445,917
39	$30,467	$19,601	$50,068	$10,426,316
40	$30,410	$19,658	$50,068	$10,406,658
41	$30,353	$19,716	$50,068	$10,386,942
42	$30,295	$19,773	$50,068	$10,367,169
43	$30,238	$19,831	$50,068	$10,347,338
44	$30,180	$19,889	$50,068	$10,327,449
45	$30,122	$19,947	$50,068	$10,307,502
46	$30,064	$20,005	$50,068	$10,287,497
47	$30,005	$20,063	$50,068	$10,267,434
48	$29,947	$20,122	$50,068	$10,247,312

第4年供款共

$600,822

第4年利息

$363,185

第4年共還本金

$237,637

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$29,888	$20,180	$50,068	$10,227,132
50	$29,829	$20,239	$50,068	$10,206,892
51	$29,770	$20,298	$50,068	$10,186,594
52	$29,711	$20,358	$50,068	$10,166,236
53	$29,652	$20,417	$50,068	$10,145,819
54	$29,592	$20,477	$50,068	$10,125,343
55	$29,532	$20,536	$50,068	$10,104,807
56	$29,472	$20,596	$50,068	$10,084,211
57	$29,412	$20,656	$50,068	$10,063,554
58	$29,352	$20,716	$50,068	$10,042,838
59	$29,292	$20,777	$50,068	$10,022,061
60	$29,231	$20,837	$50,068	$10,001,224

第5年供款共

$600,822

第5年利息

$354,733

第5年共還本金

$246,089

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$29,170	$20,898	$50,068	$9,980,325
62	$29,109	$20,959	$50,068	$9,959,366
63	$29,048	$21,020	$50,068	$9,938,346
64	$28,987	$21,082	$50,068	$9,917,264
65	$28,925	$21,143	$50,068	$9,896,121
66	$28,864	$21,205	$50,068	$9,874,916
67	$28,802	$21,267	$50,068	$9,853,650
68	$28,740	$21,329	$50,068	$9,832,321
69	$28,678	$21,391	$50,068	$9,810,930
70	$28,615	$21,453	$50,068	$9,789,477
71	$28,553	$21,516	$50,068	$9,767,961
72	$28,490	$21,579	$50,068	$9,746,382

第6年供款共

$600,822

第6年利息

$345,981

第6年共還本金

$254,841

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$28,427	$21,642	$50,068	$9,724,741
74	$28,364	$21,705	$50,068	$9,703,036
75	$28,301	$21,768	$50,068	$9,681,268
76	$28,237	$21,831	$50,068	$9,659,437
77	$28,173	$21,895	$50,068	$9,637,542
78	$28,109	$21,959	$50,068	$9,615,583
79	$28,045	$22,023	$50,068	$9,593,560
80	$27,981	$22,087	$50,068	$9,571,472
81	$27,917	$22,152	$50,068	$9,549,321
82	$27,852	$22,216	$50,068	$9,527,104
83	$27,787	$22,281	$50,068	$9,504,823
84	$27,722	$22,346	$50,068	$9,482,477

第7年供款共

$600,822

第7年利息

$336,917

第7年共還本金

$263,905

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$27,657	$22,411	$50,068	$9,460,066
86	$27,592	$22,477	$50,068	$9,437,589
87	$27,526	$22,542	$50,068	$9,415,047
88	$27,461	$22,608	$50,068	$9,392,439
89	$27,395	$22,674	$50,068	$9,369,765
90	$27,328	$22,740	$50,068	$9,347,025
91	$27,262	$22,806	$50,068	$9,324,219
92	$27,196	$22,873	$50,068	$9,301,346
93	$27,129	$22,940	$50,068	$9,278,407
94	$27,062	$23,006	$50,068	$9,255,400
95	$26,995	$23,074	$50,068	$9,232,327
96	$26,928	$23,141	$50,068	$9,209,186

第8年供款共

$600,822

第8年利息

$327,530

第8年共還本金

$273,291

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$26,860	$23,208	$50,068	$9,185,977
98	$26,792	$23,276	$50,068	$9,162,701
99	$26,725	$23,344	$50,068	$9,139,357
100	$26,656	$23,412	$50,068	$9,115,945
101	$26,588	$23,480	$50,068	$9,092,465
102	$26,520	$23,549	$50,068	$9,068,916
103	$26,451	$23,617	$50,068	$9,045,299
104	$26,382	$23,686	$50,068	$9,021,612
105	$26,313	$23,755	$50,068	$8,997,857
106	$26,244	$23,825	$50,068	$8,974,032
107	$26,174	$23,894	$50,068	$8,950,138
108	$26,105	$23,964	$50,068	$8,926,174

第9年供款共

$600,822

第9年利息

$317,810

第9年共還本金

$283,012

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$26,035	$24,034	$50,068	$8,902,140
110	$25,965	$24,104	$50,068	$8,878,036
111	$25,894	$24,174	$50,068	$8,853,862
112	$25,824	$24,245	$50,068	$8,829,617
113	$25,753	$24,315	$50,068	$8,805,302
114	$25,682	$24,386	$50,068	$8,780,916
115	$25,611	$24,457	$50,068	$8,756,458
116	$25,540	$24,529	$50,068	$8,731,929
117	$25,468	$24,600	$50,068	$8,707,329
118	$25,396	$24,672	$50,068	$8,682,657
119	$25,324	$24,744	$50,068	$8,657,913
120	$25,252	$24,816	$50,068	$8,633,097

第10年供款共

$600,822

第10年利息

$307,744

第10年共還本金

$293,077

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$25,180	$24,889	$50,068	$8,608,208
122	$25,107	$24,961	$50,068	$8,583,247
123	$25,034	$25,034	$50,068	$8,558,213
124	$24,961	$25,107	$50,068	$8,533,106
125	$24,888	$25,180	$50,068	$8,507,925
126	$24,815	$25,254	$50,068	$8,482,672
127	$24,741	$25,327	$50,068	$8,457,344
128	$24,667	$25,401	$50,068	$8,431,943
129	$24,593	$25,475	$50,068	$8,406,468
130	$24,519	$25,550	$50,068	$8,380,918
131	$24,444	$25,624	$50,068	$8,355,294
132	$24,370	$25,699	$50,068	$8,329,595

第11年供款共

$600,822

第11年利息

$297,320

第11年共還本金

$303,501

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$24,295	$25,774	$50,068	$8,303,821
134	$24,219	$25,849	$50,068	$8,277,972
135	$24,144	$25,924	$50,068	$8,252,048
136	$24,068	$26,000	$50,068	$8,226,048
137	$23,993	$26,076	$50,068	$8,199,972
138	$23,917	$26,152	$50,068	$8,173,820
139	$23,840	$26,228	$50,068	$8,147,592
140	$23,764	$26,305	$50,068	$8,121,287
141	$23,687	$26,381	$50,068	$8,094,906
142	$23,610	$26,458	$50,068	$8,068,448
143	$23,533	$26,536	$50,068	$8,041,912
144	$23,456	$26,613	$50,068	$8,015,299

第12年供款共

$600,822

第12年利息

$286,526

第12年共還本金

$314,296

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$23,378	$26,691	$50,068	$7,988,609
146	$23,300	$26,768	$50,068	$7,961,840
147	$23,222	$26,846	$50,068	$7,934,994
148	$23,144	$26,925	$50,068	$7,908,069
149	$23,065	$27,003	$50,068	$7,881,066
150	$22,986	$27,082	$50,068	$7,853,984
151	$22,907	$27,161	$50,068	$7,826,823
152	$22,828	$27,240	$50,068	$7,799,583
153	$22,749	$27,320	$50,068	$7,772,263
154	$22,669	$27,399	$50,068	$7,744,863
155	$22,589	$27,479	$50,068	$7,717,384
156	$22,509	$27,559	$50,068	$7,689,825

第13年供款共

$600,822

第13年利息

$275,347

第13年共還本金

$325,475

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$22,429	$27,640	$50,068	$7,662,185
158	$22,348	$27,720	$50,068	$7,634,464
159	$22,267	$27,801	$50,068	$7,606,663
160	$22,186	$27,882	$50,068	$7,578,781
161	$22,105	$27,964	$50,068	$7,550,817
162	$22,023	$28,045	$50,068	$7,522,772
163	$21,941	$28,127	$50,068	$7,494,645
164	$21,859	$28,209	$50,068	$7,466,436
165	$21,777	$28,291	$50,068	$7,438,144
166	$21,695	$28,374	$50,068	$7,409,770
167	$21,612	$28,457	$50,068	$7,381,314
168	$21,529	$28,540	$50,068	$7,352,774

第14年供款共

$600,822

第14年利息

$263,771

第14年共還本金

$337,051

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$21,446	$28,623	$50,068	$7,324,151
170	$21,362	$28,706	$50,068	$7,295,445
171	$21,278	$28,790	$50,068	$7,266,655
172	$21,194	$28,874	$50,068	$7,237,781
173	$21,110	$28,958	$50,068	$7,208,822
174	$21,026	$29,043	$50,068	$7,179,780
175	$20,941	$29,127	$50,068	$7,150,652
176	$20,856	$29,212	$50,068	$7,121,440
177	$20,771	$29,298	$50,068	$7,092,142
178	$20,685	$29,383	$50,068	$7,062,759
179	$20,600	$29,469	$50,068	$7,033,290
180	$20,514	$29,555	$50,068	$7,003,736

第15年供款共

$600,822

第15年利息

$251,783

第15年共還本金

$349,039

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$20,428	$29,641	$50,068	$6,974,095
182	$20,341	$29,727	$50,068	$6,944,367
183	$20,254	$29,814	$50,068	$6,914,553
184	$20,167	$29,901	$50,068	$6,884,652
185	$20,080	$29,988	$50,068	$6,854,664
186	$19,993	$30,076	$50,068	$6,824,588
187	$19,905	$30,163	$50,068	$6,794,425
188	$19,817	$30,251	$50,068	$6,764,173
189	$19,729	$30,340	$50,068	$6,733,834
190	$19,640	$30,428	$50,068	$6,703,406
191	$19,552	$30,517	$50,068	$6,672,889
192	$19,463	$30,606	$50,068	$6,642,283

第16年供款共

$600,822

第16年利息

$239,369

第16年共還本金

$361,453

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$19,373	$30,695	$50,068	$6,611,588
194	$19,284	$30,785	$50,068	$6,580,803
195	$19,194	$30,874	$50,068	$6,549,928
196	$19,104	$30,965	$50,068	$6,518,964
197	$19,014	$31,055	$50,068	$6,487,909
198	$18,923	$31,145	$50,068	$6,456,764
199	$18,832	$31,236	$50,068	$6,425,527
200	$18,741	$31,327	$50,068	$6,394,200
201	$18,650	$31,419	$50,068	$6,362,781
202	$18,558	$31,510	$50,068	$6,331,271
203	$18,466	$31,602	$50,068	$6,299,669
204	$18,374	$31,694	$50,068	$6,267,974

第17年供款共

$600,822

第17年利息

$226,513

第17年共還本金

$374,309

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$18,282	$31,787	$50,068	$6,236,187
206	$18,189	$31,880	$50,068	$6,204,308
207	$18,096	$31,973	$50,068	$6,172,335
208	$18,003	$32,066	$50,068	$6,140,269
209	$17,909	$32,159	$50,068	$6,108,110
210	$17,815	$32,253	$50,068	$6,075,857
211	$17,721	$32,347	$50,068	$6,043,510
212	$17,627	$32,442	$50,068	$6,011,068
213	$17,532	$32,536	$50,068	$5,978,532
214	$17,437	$32,631	$50,068	$5,945,901
215	$17,342	$32,726	$50,068	$5,913,174
216	$17,247	$32,822	$50,068	$5,880,353

第18年供款共

$600,822

第18年利息

$213,200

第18年共還本金

$387,622

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$17,151	$32,917	$50,068	$5,847,435
218	$17,055	$33,013	$50,068	$5,814,422
219	$16,959	$33,110	$50,068	$5,781,312
220	$16,862	$33,206	$50,068	$5,748,106
221	$16,765	$33,303	$50,068	$5,714,803
222	$16,668	$33,400	$50,068	$5,681,402
223	$16,571	$33,498	$50,068	$5,647,904
224	$16,473	$33,595	$50,068	$5,614,309
225	$16,375	$33,693	$50,068	$5,580,616
226	$16,277	$33,792	$50,068	$5,546,824
227	$16,178	$33,890	$50,068	$5,512,934
228	$16,079	$33,989	$50,068	$5,478,945

第19年供款共

$600,822

第19年利息

$199,414

第19年共還本金

$401,408

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$15,980	$34,088	$50,068	$5,444,856
230	$15,881	$34,188	$50,068	$5,410,669
231	$15,781	$34,287	$50,068	$5,376,381
232	$15,681	$34,387	$50,068	$5,341,994
233	$15,581	$34,488	$50,068	$5,307,506
234	$15,480	$34,588	$50,068	$5,272,918
235	$15,379	$34,689	$50,068	$5,238,229
236	$15,278	$34,790	$50,068	$5,203,439
237	$15,177	$34,892	$50,068	$5,168,547
238	$15,075	$34,994	$50,068	$5,133,553
239	$14,973	$35,096	$50,068	$5,098,458
240	$14,871	$35,198	$50,068	$5,063,260

第20年供款共

$600,822

第20年利息

$185,137

第20年共還本金

$415,685

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$14,768	$35,301	$50,068	$5,027,959
242	$14,665	$35,404	$50,068	$4,992,555
243	$14,562	$35,507	$50,068	$4,957,049
244	$14,458	$35,610	$50,068	$4,921,438
245	$14,354	$35,714	$50,068	$4,885,724
246	$14,250	$35,818	$50,068	$4,849,905
247	$14,146	$35,923	$50,068	$4,813,982
248	$14,041	$36,028	$50,068	$4,777,955
249	$13,936	$36,133	$50,068	$4,741,822
250	$13,830	$36,238	$50,068	$4,705,584
251	$13,725	$36,344	$50,068	$4,669,240
252	$13,619	$36,450	$50,068	$4,632,790

第21年供款共

$600,822

第21年利息

$170,352

第21年共還本金

$430,470

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$13,512	$36,556	$50,068	$4,596,234
254	$13,406	$36,663	$50,068	$4,559,571
255	$13,299	$36,770	$50,068	$4,522,801
256	$13,192	$36,877	$50,068	$4,485,924
257	$13,084	$36,985	$50,068	$4,448,940
258	$12,976	$37,092	$50,068	$4,411,847
259	$12,868	$37,201	$50,068	$4,374,647
260	$12,759	$37,309	$50,068	$4,337,338
261	$12,651	$37,418	$50,068	$4,299,920
262	$12,541	$37,527	$50,068	$4,262,393
263	$12,432	$37,637	$50,068	$4,224,756
264	$12,322	$37,746	$50,068	$4,187,010

第22年供款共

$600,822

第22年利息

$155,042

第22年共還本金

$445,780

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$12,212	$37,856	$50,068	$4,149,154
266	$12,102	$37,967	$50,068	$4,111,187
267	$11,991	$38,078	$50,068	$4,073,109
268	$11,880	$38,189	$50,068	$4,034,921
269	$11,769	$38,300	$50,068	$3,996,621
270	$11,657	$38,412	$50,068	$3,958,209
271	$11,545	$38,524	$50,068	$3,919,685
272	$11,432	$38,636	$50,068	$3,881,049
273	$11,320	$38,749	$50,068	$3,842,301
274	$11,207	$38,862	$50,068	$3,803,439
275	$11,093	$38,975	$50,068	$3,764,464
276	$10,980	$39,089	$50,068	$3,725,375

第23年供款共

$600,822

第23年利息

$139,187

第23年共還本金

$461,635

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$10,866	$39,203	$50,068	$3,686,172
278	$10,751	$39,317	$50,068	$3,646,855
279	$10,637	$39,432	$50,068	$3,607,423
280	$10,522	$39,547	$50,068	$3,567,876
281	$10,406	$39,662	$50,068	$3,528,214
282	$10,291	$39,778	$50,068	$3,488,436
283	$10,175	$39,894	$50,068	$3,448,542
284	$10,058	$40,010	$50,068	$3,408,532
285	$9,942	$40,127	$50,068	$3,368,405
286	$9,825	$40,244	$50,068	$3,328,161
287	$9,707	$40,361	$50,068	$3,287,800
288	$9,589	$40,479	$50,068	$3,247,321

第24年供款共

$600,822

第24年利息

$122,768

第24年共還本金

$478,054

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$9,471	$40,597	$50,068	$3,206,724
290	$9,353	$40,716	$50,068	$3,166,008
291	$9,234	$40,834	$50,068	$3,125,174
292	$9,115	$40,953	$50,068	$3,084,221
293	$8,996	$41,073	$50,068	$3,043,148
294	$8,876	$41,193	$50,068	$3,001,955
295	$8,756	$41,313	$50,068	$2,960,642
296	$8,635	$41,433	$50,068	$2,919,209
297	$8,514	$41,554	$50,068	$2,877,655
298	$8,393	$41,675	$50,068	$2,835,980
299	$8,272	$41,797	$50,068	$2,794,183
300	$8,150	$41,919	$50,068	$2,752,264

第25年供款共

$600,822

第25年利息

$105,765

第25年共還本金

$495,057

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$8,027	$42,041	$50,068	$2,710,223
302	$7,905	$42,164	$50,068	$2,668,059
303	$7,782	$42,287	$50,068	$2,625,773
304	$7,659	$42,410	$50,068	$2,583,363
305	$7,535	$42,534	$50,068	$2,540,829
306	$7,411	$42,658	$50,068	$2,498,171
307	$7,286	$42,782	$50,068	$2,455,389
308	$7,162	$42,907	$50,068	$2,412,482
309	$7,036	$43,032	$50,068	$2,369,450
310	$6,911	$43,158	$50,068	$2,326,292
311	$6,785	$43,283	$50,068	$2,283,009
312	$6,659	$43,410	$50,068	$2,239,599

第26年供款共

$600,822

第26年利息

$88,157

第26年共還本金

$512,665

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$6,532	$43,536	$50,068	$2,196,063
314	$6,405	$43,663	$50,068	$2,152,400
315	$6,278	$43,791	$50,068	$2,108,609
316	$6,150	$43,918	$50,068	$2,064,691
317	$6,022	$44,046	$50,068	$2,020,644
318	$5,894	$44,175	$50,068	$1,976,469
319	$5,765	$44,304	$50,068	$1,932,165
320	$5,635	$44,433	$50,068	$1,887,732
321	$5,506	$44,563	$50,068	$1,843,170
322	$5,376	$44,693	$50,068	$1,798,477
323	$5,246	$44,823	$50,068	$1,753,654
324	$5,115	$44,954	$50,068	$1,708,701

第27年供款共

$600,822

第27年利息

$69,923

第27年共還本金

$530,899

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,984	$45,085	$50,068	$1,663,616
326	$4,852	$45,216	$50,068	$1,618,400
327	$4,720	$45,348	$50,068	$1,573,051
328	$4,588	$45,480	$50,068	$1,527,571
329	$4,455	$45,613	$50,068	$1,481,958
330	$4,322	$45,746	$50,068	$1,436,212
331	$4,189	$45,880	$50,068	$1,390,332
332	$4,055	$46,013	$50,068	$1,344,319
333	$3,921	$46,148	$50,068	$1,298,171
334	$3,786	$46,282	$50,068	$1,251,889
335	$3,651	$46,417	$50,068	$1,205,472
336	$3,516	$46,553	$50,068	$1,158,920

第28年供款共

$600,822

第28年利息

$51,041

第28年共還本金

$549,781

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,380	$46,688	$50,068	$1,112,231
338	$3,244	$46,824	$50,068	$1,065,407
339	$3,107	$46,961	$50,068	$1,018,446
340	$2,970	$47,098	$50,068	$971,348
341	$2,833	$47,235	$50,068	$924,112
342	$2,695	$47,373	$50,068	$876,739
343	$2,557	$47,511	$50,068	$829,228
344	$2,419	$47,650	$50,068	$781,578
345	$2,280	$47,789	$50,068	$733,789
346	$2,140	$47,928	$50,068	$685,861
347	$2,000	$48,068	$50,068	$637,793
348	$1,860	$48,208	$50,068	$589,585

第29年供款共

$600,822

第29年利息

$31,487

第29年共還本金

$569,335

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,720	$48,349	$50,068	$541,236
350	$1,579	$48,490	$50,068	$492,746
351	$1,437	$48,631	$50,068	$444,115
352	$1,295	$48,773	$50,068	$395,341
353	$1,153	$48,915	$50,068	$346,426
354	$1,010	$49,058	$50,068	$297,368
355	$867	$49,201	$50,068	$248,167
356	$724	$49,345	$50,068	$198,822
357	$580	$49,489	$50,068	$149,333
358	$436	$49,633	$50,068	$99,701
359	$291	$49,778	$50,068	$49,923
360	$146	$49,923	$50,068	$0

第30年供款共

$600,822

第30年利息

$11,237

第30年共還本金

$589,585

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$15,204,654

免責聲明

筍盤推介

按揭保險費
info