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$15,087,826

每月供款
$50,506

首期

$-3,424,000

總貸款額

$11,424,000

總利息

$6,757,826

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-3,094,000

按月供比率計算

$101,010

置業成本總預算

HK$-3,094,000

首期

$-3,424,000
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

$101,010

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

馬鞍山海柏花園第03座

thumb_up

海柏花園海景2房

實

412 呎

@18,204

建

561 呎

@13,369

local_fire_department 至HIT

售$750 萬

實

412 呎

@18,204

建

561 呎

@13,369

售$750 萬

local_fire_department 至HIT

西貢逸瓏海滙第01座

thumb_up

逸瓏海滙

實

669 呎

@12,407

vpn_key 有匙即睇

售$830 萬

實

669 呎

@12,407

售$830 萬

vpn_key 有匙即睇

大埔朗濤第07B座

thumb_up

太埔朗濤屋苑有shuttle 東南單邊

實

553 呎

@13,382

local_fire_department 至HIT local_offer 低水筍價

售$740 萬

實

553 呎

@13,382

售$740 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山天宇海第6A座

thumb_up

天宇海 3房(1套)2廳1貯

實

724 呎

@11,878

建

952 呎

@9,034

local_fire_department 至HIT hotel_class 樓王 verified 首置必買

售$860 萬

實

724 呎

@11,878

建

952 呎

@9,034

售$860 萬

local_fire_department 至HIT hotel_class 樓王 verified 首置必買

西貢逸瓏海滙

thumb_up

西貢逸瓏海滙

實

704 呎

@11,364

local_offer 低水筍價

售$800 萬

實

704 呎

@11,364

售$800 萬

local_offer 低水筍價

沙田晉名峰

thumb_up

火炭半山豪宅晉名峰高層山景靚裝

實

586 呎

@14,505

建

738 呎

@11,518

pets 愛竉必選

售$850 萬

實

586 呎

@14,505

建

738 呎

@11,518

售$850 萬

pets 愛竉必選

馬鞍山迎海

thumb_up

迎海第1座最近鐵路

實

511 呎

@15,264

建

663 呎

@11,765

local_fire_department 至HIT

售$780 萬

實

511 呎

@15,264

建

663 呎

@11,765

售$780 萬

local_fire_department 至HIT

西貢相思灣

thumb_up

CLEAR WATER BAY VILLAGE HOUSE

建

1,350 呎

@6,667

local_fire_department 至HIT hotel_class 樓王

售$900 萬

建

1,350 呎

@6,667

售$900 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山海柏花園第03座

thumb_up

馬鞍山海柏花園上蓋物業

實

567 呎

@15,168

建

757 呎

@11,361

local_fire_department 至HIT

售$860 萬

實

567 呎

@15,168

建

757 呎

@11,361

售$860 萬

local_fire_department 至HIT

馬鞍山嘉華星濤灣第01座

thumb_up

開揚海景兩房@靚裝修@隨時約睇

實

513 呎

@13,996

建

722 呎

@9,945

hotel_class 樓王

售$718 萬

實

513 呎

@13,996

建

722 呎

@9,945

售$718 萬

hotel_class 樓王

馬鞍山天宇海

thumb_up

天宇海開揚3房

實

733 呎

@12,005

建

964 呎

@9,129

local_fire_department 至HIT

售$880 萬

實

733 呎

@12,005

建

964 呎

@9,129

售$880 萬

local_fire_department 至HIT

KOL實拍 VR實景

馬鞍山泓碧

thumb_up

(真實筍盤) 海景高層兩房

實

504 呎

@15,873

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 vpn_key 有匙即睇

售$800 萬

實

504 呎

@15,873

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$68,372	$52,538	$43,054	$36,744
1.500	$70,914	$55,126	$45,689	$39,427
2.000	$73,514	$57,792	$48,421	$42,225
2.500	$76,174	$60,536	$51,250	$45,139
3.000	$78,892	$63,357	$54,174	$48,164
3.375	$80,969	$65,523	$56,428	$50,505
3.500	$81,668	$66,255	$57,191	$51,299
4.000	$84,502	$69,227	$60,300	$54,540
4.500	$87,393	$72,274	$63,498	$57,884
5.000	$90,340	$75,393	$66,784	$61,327
5.500	$93,344	$78,584	$70,153	$64,864
6.000	$96,402	$81,845	$73,605	$68,493

每月供款$50,506

年期

30年

貸款金額

$11,424,000

總利息

$6,757,826

總貸款連利息

$18,181,826

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$32,130	$18,375	$50,505	$11,405,625
2	$32,078	$18,427	$50,505	$11,387,198
3	$32,026	$18,479	$50,505	$11,368,720
4	$31,975	$18,531	$50,505	$11,350,189
5	$31,922	$18,583	$50,505	$11,331,606
6	$31,870	$18,635	$50,505	$11,312,971
7	$31,818	$18,687	$50,505	$11,294,284
8	$31,765	$18,740	$50,505	$11,275,544
9	$31,712	$18,793	$50,505	$11,256,752
10	$31,660	$18,845	$50,505	$11,237,906
11	$31,607	$18,898	$50,505	$11,219,008
12	$31,553	$18,952	$50,505	$11,200,056

第1年供款共

$606,061

第1年利息

$382,117

第1年共還本金

$223,944

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$31,500	$19,005	$50,505	$11,181,051
14	$31,447	$19,058	$50,505	$11,161,993
15	$31,393	$19,112	$50,505	$11,142,881
16	$31,339	$19,166	$50,505	$11,123,715
17	$31,285	$19,220	$50,505	$11,104,496
18	$31,231	$19,274	$50,505	$11,085,222
19	$31,177	$19,328	$50,505	$11,065,894
20	$31,123	$19,382	$50,505	$11,046,512
21	$31,068	$19,437	$50,505	$11,027,075
22	$31,014	$19,491	$50,505	$11,007,584
23	$30,959	$19,546	$50,505	$10,988,037
24	$30,904	$19,601	$50,505	$10,968,436

第2年供款共

$606,061

第2年利息

$374,441

第2年共還本金

$231,620

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$30,849	$19,656	$50,505	$10,948,780
26	$30,793	$19,712	$50,505	$10,929,068
27	$30,738	$19,767	$50,505	$10,909,301
28	$30,682	$19,823	$50,505	$10,889,478
29	$30,627	$19,878	$50,505	$10,869,600
30	$30,571	$19,934	$50,505	$10,849,666
31	$30,515	$19,990	$50,505	$10,829,675
32	$30,458	$20,047	$50,505	$10,809,629
33	$30,402	$20,103	$50,505	$10,789,526
34	$30,346	$20,160	$50,505	$10,769,366
35	$30,289	$20,216	$50,505	$10,749,150
36	$30,232	$20,273	$50,505	$10,728,877

第3年供款共

$606,061

第3年利息

$366,502

第3年共還本金

$239,559

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$30,175	$20,330	$50,505	$10,708,547
38	$30,118	$20,387	$50,505	$10,688,159
39	$30,060	$20,445	$50,505	$10,667,715
40	$30,003	$20,502	$50,505	$10,647,213
41	$29,945	$20,560	$50,505	$10,626,653
42	$29,887	$20,618	$50,505	$10,606,035
43	$29,829	$20,676	$50,505	$10,585,360
44	$29,771	$20,734	$50,505	$10,564,626
45	$29,713	$20,792	$50,505	$10,543,834
46	$29,655	$20,851	$50,505	$10,522,983
47	$29,596	$20,909	$50,505	$10,502,074
48	$29,537	$20,968	$50,505	$10,481,106

第4年供款共

$606,061

第4年利息

$358,290

第4年共還本金

$247,771

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$29,478	$21,027	$50,505	$10,460,079
50	$29,419	$21,086	$50,505	$10,438,993
51	$29,360	$21,145	$50,505	$10,417,848
52	$29,300	$21,205	$50,505	$10,396,643
53	$29,241	$21,265	$50,505	$10,375,378
54	$29,181	$21,324	$50,505	$10,354,054
55	$29,121	$21,384	$50,505	$10,332,670
56	$29,061	$21,444	$50,505	$10,311,225
57	$29,000	$21,505	$50,505	$10,289,721
58	$28,940	$21,565	$50,505	$10,268,155
59	$28,879	$21,626	$50,505	$10,246,529
60	$28,818	$21,687	$50,505	$10,224,843

第5年供款共

$606,061

第5年利息

$349,797

第5年共還本金

$256,263

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$28,757	$21,748	$50,505	$10,203,095
62	$28,696	$21,809	$50,505	$10,181,286
63	$28,635	$21,870	$50,505	$10,159,416
64	$28,573	$21,932	$50,505	$10,137,484
65	$28,512	$21,993	$50,505	$10,115,491
66	$28,450	$22,055	$50,505	$10,093,436
67	$28,388	$22,117	$50,505	$10,071,318
68	$28,326	$22,179	$50,505	$10,049,139
69	$28,263	$22,242	$50,505	$10,026,897
70	$28,201	$22,304	$50,505	$10,004,592
71	$28,138	$22,367	$50,505	$9,982,225
72	$28,075	$22,430	$50,505	$9,959,795

第6年供款共

$606,061

第6年利息

$341,013

第6年共還本金

$265,047

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$28,012	$22,493	$50,505	$9,937,302
74	$27,949	$22,556	$50,505	$9,914,746
75	$27,885	$22,620	$50,505	$9,892,126
76	$27,822	$22,683	$50,505	$9,869,442
77	$27,758	$22,747	$50,505	$9,846,695
78	$27,694	$22,811	$50,505	$9,823,884
79	$27,630	$22,875	$50,505	$9,801,008
80	$27,565	$22,940	$50,505	$9,778,069
81	$27,501	$23,004	$50,505	$9,755,065
82	$27,436	$23,069	$50,505	$9,731,996
83	$27,371	$23,134	$50,505	$9,708,862
84	$27,306	$23,199	$50,505	$9,685,663

第7年供款共

$606,061

第7年利息

$331,928

第7年共還本金

$274,132

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$27,241	$23,264	$50,505	$9,662,399
86	$27,175	$23,330	$50,505	$9,639,069
87	$27,110	$23,395	$50,505	$9,615,674
88	$27,044	$23,461	$50,505	$9,592,213
89	$26,978	$23,527	$50,505	$9,568,686
90	$26,912	$23,593	$50,505	$9,545,093
91	$26,846	$23,659	$50,505	$9,521,433
92	$26,779	$23,726	$50,505	$9,497,707
93	$26,712	$23,793	$50,505	$9,473,915
94	$26,645	$23,860	$50,505	$9,450,055
95	$26,578	$23,927	$50,505	$9,426,128
96	$26,511	$23,994	$50,505	$9,402,134

第8年供款共

$606,061

第8年利息

$322,532

第8年共還本金

$283,529

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$26,444	$24,062	$50,505	$9,378,072
98	$26,376	$24,129	$50,505	$9,353,943
99	$26,308	$24,197	$50,505	$9,329,746
100	$26,240	$24,265	$50,505	$9,305,481
101	$26,172	$24,333	$50,505	$9,281,147
102	$26,103	$24,402	$50,505	$9,256,746
103	$26,035	$24,470	$50,505	$9,232,275
104	$25,966	$24,539	$50,505	$9,207,736
105	$25,897	$24,608	$50,505	$9,183,128
106	$25,828	$24,678	$50,505	$9,158,450
107	$25,758	$24,747	$50,505	$9,133,703
108	$25,689	$24,817	$50,505	$9,108,887

第9年供款共

$606,061

第9年利息

$312,813

第9年共還本金

$293,247

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$25,619	$24,886	$50,505	$9,084,000
110	$25,549	$24,956	$50,505	$9,059,044
111	$25,479	$25,027	$50,505	$9,034,017
112	$25,408	$25,097	$50,505	$9,008,920
113	$25,338	$25,167	$50,505	$8,983,753
114	$25,267	$25,238	$50,505	$8,958,515
115	$25,196	$25,309	$50,505	$8,933,205
116	$25,125	$25,380	$50,505	$8,907,825
117	$25,053	$25,452	$50,505	$8,882,373
118	$24,982	$25,523	$50,505	$8,856,850
119	$24,910	$25,595	$50,505	$8,831,255
120	$24,838	$25,667	$50,505	$8,805,587

第10年供款共

$606,061

第10年利息

$302,762

第10年共還本金

$303,299

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$24,766	$25,739	$50,505	$8,779,848
122	$24,693	$25,812	$50,505	$8,754,036
123	$24,621	$25,884	$50,505	$8,728,152
124	$24,548	$25,957	$50,505	$8,702,195
125	$24,475	$26,030	$50,505	$8,676,165
126	$24,402	$26,103	$50,505	$8,650,061
127	$24,328	$26,177	$50,505	$8,623,885
128	$24,255	$26,250	$50,505	$8,597,634
129	$24,181	$26,324	$50,505	$8,571,310
130	$24,107	$26,398	$50,505	$8,544,912
131	$24,033	$26,473	$50,505	$8,518,439
132	$23,958	$26,547	$50,505	$8,491,892

第11年供款共

$606,061

第11年利息

$292,366

第11年共還本金

$313,695

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$23,883	$26,622	$50,505	$8,465,271
134	$23,809	$26,696	$50,505	$8,438,574
135	$23,733	$26,772	$50,505	$8,411,803
136	$23,658	$26,847	$50,505	$8,384,956
137	$23,583	$26,922	$50,505	$8,358,033
138	$23,507	$26,998	$50,505	$8,331,035
139	$23,431	$27,074	$50,505	$8,303,961
140	$23,355	$27,150	$50,505	$8,276,811
141	$23,279	$27,227	$50,505	$8,249,584
142	$23,202	$27,303	$50,505	$8,222,281
143	$23,125	$27,380	$50,505	$8,194,901
144	$23,048	$27,457	$50,505	$8,167,445

第12年供款共

$606,061

第12年利息

$281,613

第12年共還本金

$324,448

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$22,971	$27,534	$50,505	$8,139,910
146	$22,893	$27,612	$50,505	$8,112,299
147	$22,816	$27,689	$50,505	$8,084,610
148	$22,738	$27,767	$50,505	$8,056,842
149	$22,660	$27,845	$50,505	$8,028,997
150	$22,582	$27,924	$50,505	$8,001,074
151	$22,503	$28,002	$50,505	$7,973,072
152	$22,424	$28,081	$50,505	$7,944,991
153	$22,345	$28,160	$50,505	$7,916,831
154	$22,266	$28,239	$50,505	$7,888,592
155	$22,187	$28,318	$50,505	$7,860,274
156	$22,107	$28,398	$50,505	$7,831,876

第13年供款共

$606,061

第13年利息

$270,492

第13年共還本金

$335,569

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$22,027	$28,478	$50,505	$7,803,398
158	$21,947	$28,558	$50,505	$7,774,840
159	$21,867	$28,638	$50,505	$7,746,201
160	$21,786	$28,719	$50,505	$7,717,483
161	$21,705	$28,800	$50,505	$7,688,683
162	$21,624	$28,881	$50,505	$7,659,802
163	$21,543	$28,962	$50,505	$7,630,840
164	$21,462	$29,043	$50,505	$7,601,797
165	$21,380	$29,125	$50,505	$7,572,672
166	$21,298	$29,207	$50,505	$7,543,465
167	$21,216	$29,289	$50,505	$7,514,176
168	$21,134	$29,371	$50,505	$7,484,805

第14年供款共

$606,061

第14年利息

$258,990

第14年共還本金

$347,071

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$21,051	$29,454	$50,505	$7,455,350
170	$20,968	$29,537	$50,505	$7,425,814
171	$20,885	$29,620	$50,505	$7,396,194
172	$20,802	$29,703	$50,505	$7,366,490
173	$20,718	$29,787	$50,505	$7,336,704
174	$20,634	$29,871	$50,505	$7,306,833
175	$20,550	$29,955	$50,505	$7,276,878
176	$20,466	$30,039	$50,505	$7,246,839
177	$20,382	$30,123	$50,505	$7,216,716
178	$20,297	$30,208	$50,505	$7,186,508
179	$20,212	$30,293	$50,505	$7,156,215
180	$20,127	$30,378	$50,505	$7,125,837

第15年供款共

$606,061

第15年利息

$247,093

第15年共還本金

$358,968

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$20,041	$30,464	$50,505	$7,095,373
182	$19,956	$30,549	$50,505	$7,064,824
183	$19,870	$30,635	$50,505	$7,034,189
184	$19,784	$30,721	$50,505	$7,003,467
185	$19,697	$30,808	$50,505	$6,972,659
186	$19,611	$30,894	$50,505	$6,941,765
187	$19,524	$30,981	$50,505	$6,910,784
188	$19,437	$31,068	$50,505	$6,879,715
189	$19,349	$31,156	$50,505	$6,848,559
190	$19,262	$31,243	$50,505	$6,817,316
191	$19,174	$31,331	$50,505	$6,785,984
192	$19,086	$31,419	$50,505	$6,754,565

第16年供款共

$606,061

第16年利息

$234,789

第16年共還本金

$371,272

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$18,997	$31,508	$50,505	$6,723,057
194	$18,909	$31,596	$50,505	$6,691,461
195	$18,820	$31,685	$50,505	$6,659,775
196	$18,731	$31,774	$50,505	$6,628,001
197	$18,641	$31,864	$50,505	$6,596,137
198	$18,552	$31,953	$50,505	$6,564,183
199	$18,462	$32,043	$50,505	$6,532,140
200	$18,372	$32,133	$50,505	$6,500,007
201	$18,281	$32,224	$50,505	$6,467,783
202	$18,191	$32,314	$50,505	$6,435,468
203	$18,100	$32,405	$50,505	$6,403,063
204	$18,009	$32,496	$50,505	$6,370,567

第17年供款共

$606,061

第17年利息

$222,063

第17年共還本金

$383,998

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$17,917	$32,588	$50,505	$6,337,979
206	$17,826	$32,680	$50,505	$6,305,299
207	$17,734	$32,771	$50,505	$6,272,528
208	$17,641	$32,864	$50,505	$6,239,664
209	$17,549	$32,956	$50,505	$6,206,708
210	$17,456	$33,049	$50,505	$6,173,660
211	$17,363	$33,142	$50,505	$6,140,518
212	$17,270	$33,235	$50,505	$6,107,283
213	$17,177	$33,328	$50,505	$6,073,955
214	$17,083	$33,422	$50,505	$6,040,533
215	$16,989	$33,516	$50,505	$6,007,017
216	$16,895	$33,610	$50,505	$5,973,406

第18年供款共

$606,061

第18年利息

$208,900

第18年共還本金

$397,160

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$16,800	$33,705	$50,505	$5,939,701
218	$16,705	$33,800	$50,505	$5,905,902
219	$16,610	$33,895	$50,505	$5,872,007
220	$16,515	$33,990	$50,505	$5,838,017
221	$16,419	$34,086	$50,505	$5,803,931
222	$16,324	$34,182	$50,505	$5,769,750
223	$16,227	$34,278	$50,505	$5,735,472
224	$16,131	$34,374	$50,505	$5,701,098
225	$16,034	$34,471	$50,505	$5,666,627
226	$15,937	$34,568	$50,505	$5,632,060
227	$15,840	$34,665	$50,505	$5,597,395
228	$15,743	$34,762	$50,505	$5,562,632

第19年供款共

$606,061

第19年利息

$195,287

第19年共還本金

$410,774

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$15,645	$34,860	$50,505	$5,527,772
230	$15,547	$34,958	$50,505	$5,492,814
231	$15,449	$35,057	$50,505	$5,457,758
232	$15,350	$35,155	$50,505	$5,422,602
233	$15,251	$35,254	$50,505	$5,387,348
234	$15,152	$35,353	$50,505	$5,351,995
235	$15,052	$35,453	$50,505	$5,316,543
236	$14,953	$35,552	$50,505	$5,280,990
237	$14,853	$35,652	$50,505	$5,245,338
238	$14,753	$35,753	$50,505	$5,209,586
239	$14,652	$35,853	$50,505	$5,173,732
240	$14,551	$35,954	$50,505	$5,137,778

第20年供款共

$606,061

第20年利息

$181,207

第20年共還本金

$424,854

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$14,450	$36,055	$50,505	$5,101,723
242	$14,349	$36,156	$50,505	$5,065,567
243	$14,247	$36,258	$50,505	$5,029,309
244	$14,145	$36,360	$50,505	$4,992,949
245	$14,043	$36,462	$50,505	$4,956,486
246	$13,940	$36,565	$50,505	$4,919,921
247	$13,837	$36,668	$50,505	$4,883,253
248	$13,734	$36,771	$50,505	$4,846,483
249	$13,631	$36,874	$50,505	$4,809,608
250	$13,527	$36,978	$50,505	$4,772,630
251	$13,423	$37,082	$50,505	$4,735,548
252	$13,319	$37,186	$50,505	$4,698,362

第21年供款共

$606,061

第21年利息

$166,644

第21年共還本金

$439,417

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$13,214	$37,291	$50,505	$4,661,071
254	$13,109	$37,396	$50,505	$4,623,675
255	$13,004	$37,501	$50,505	$4,586,174
256	$12,899	$37,606	$50,505	$4,548,568
257	$12,793	$37,712	$50,505	$4,510,855
258	$12,687	$37,818	$50,505	$4,473,037
259	$12,580	$37,925	$50,505	$4,435,112
260	$12,474	$38,031	$50,505	$4,397,081
261	$12,367	$38,138	$50,505	$4,358,943
262	$12,260	$38,246	$50,505	$4,320,697
263	$12,152	$38,353	$50,505	$4,282,344
264	$12,044	$38,461	$50,505	$4,243,883

第22年供款共

$606,061

第22年利息

$151,582

第22年共還本金

$454,479

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$11,936	$38,569	$50,505	$4,205,314
266	$11,827	$38,678	$50,505	$4,166,636
267	$11,719	$38,786	$50,505	$4,127,850
268	$11,610	$38,895	$50,505	$4,088,954
269	$11,500	$39,005	$50,505	$4,049,950
270	$11,390	$39,115	$50,505	$4,010,835
271	$11,280	$39,225	$50,505	$3,971,610
272	$11,170	$39,335	$50,505	$3,932,276
273	$11,060	$39,446	$50,505	$3,892,830
274	$10,949	$39,556	$50,505	$3,853,273
275	$10,837	$39,668	$50,505	$3,813,606
276	$10,726	$39,779	$50,505	$3,773,826

第23年供款共

$606,061

第23年利息

$136,004

第23年共還本金

$470,057

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$10,614	$39,891	$50,505	$3,733,935
278	$10,502	$40,003	$50,505	$3,693,932
279	$10,389	$40,116	$50,505	$3,653,816
280	$10,276	$40,229	$50,505	$3,613,587
281	$10,163	$40,342	$50,505	$3,573,245
282	$10,050	$40,455	$50,505	$3,532,790
283	$9,936	$40,569	$50,505	$3,492,221
284	$9,822	$40,683	$50,505	$3,451,538
285	$9,707	$40,798	$50,505	$3,410,740
286	$9,593	$40,912	$50,505	$3,369,828
287	$9,478	$41,027	$50,505	$3,328,800
288	$9,362	$41,143	$50,505	$3,287,658

第24年供款共

$606,061

第24年利息

$119,892

第24年共還本金

$486,169

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$9,247	$41,259	$50,505	$3,246,399
290	$9,130	$41,375	$50,505	$3,205,024
291	$9,014	$41,491	$50,505	$3,163,534
292	$8,897	$41,608	$50,505	$3,121,926
293	$8,780	$41,725	$50,505	$3,080,201
294	$8,663	$41,842	$50,505	$3,038,359
295	$8,545	$41,960	$50,505	$2,996,400
296	$8,427	$42,078	$50,505	$2,954,322
297	$8,309	$42,196	$50,505	$2,912,126
298	$8,190	$42,315	$50,505	$2,869,811
299	$8,071	$42,434	$50,505	$2,827,377
300	$7,952	$42,553	$50,505	$2,784,824

第25年供款共

$606,061

第25年利息

$103,228

第25年共還本金

$502,833

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$7,832	$42,673	$50,505	$2,742,152
302	$7,712	$42,793	$50,505	$2,699,359
303	$7,592	$42,913	$50,505	$2,656,446
304	$7,471	$43,034	$50,505	$2,613,412
305	$7,350	$43,155	$50,505	$2,570,257
306	$7,229	$43,276	$50,505	$2,526,981
307	$7,107	$43,398	$50,505	$2,483,583
308	$6,985	$43,520	$50,505	$2,440,063
309	$6,863	$43,642	$50,505	$2,396,420
310	$6,740	$43,765	$50,505	$2,352,655
311	$6,617	$43,888	$50,505	$2,308,767
312	$6,493	$44,012	$50,505	$2,264,755

第26年供款共

$606,061

第26年利息

$85,992

第26年共還本金

$520,069

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$6,370	$44,135	$50,505	$2,220,620
314	$6,245	$44,260	$50,505	$2,176,360
315	$6,121	$44,384	$50,505	$2,131,976
316	$5,996	$44,509	$50,505	$2,087,467
317	$5,871	$44,634	$50,505	$2,042,833
318	$5,745	$44,760	$50,505	$1,998,074
319	$5,620	$44,885	$50,505	$1,953,188
320	$5,493	$45,012	$50,505	$1,908,177
321	$5,367	$45,138	$50,505	$1,863,038
322	$5,240	$45,265	$50,505	$1,817,773
323	$5,112	$45,393	$50,505	$1,772,380
324	$4,985	$45,520	$50,505	$1,726,860

第27年供款共

$606,061

第27年利息

$68,166

第27年共還本金

$537,895

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,857	$45,648	$50,505	$1,681,212
326	$4,728	$45,777	$50,505	$1,635,435
327	$4,600	$45,905	$50,505	$1,589,530
328	$4,471	$46,035	$50,505	$1,543,495
329	$4,341	$46,164	$50,505	$1,497,331
330	$4,211	$46,294	$50,505	$1,451,037
331	$4,081	$46,424	$50,505	$1,404,613
332	$3,950	$46,555	$50,505	$1,358,059
333	$3,820	$46,686	$50,505	$1,311,373
334	$3,688	$46,817	$50,505	$1,264,556
335	$3,557	$46,949	$50,505	$1,217,608
336	$3,425	$47,081	$50,505	$1,170,527

第28年供款共

$606,061

第28年利息

$49,728

第28年共還本金

$556,333

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,292	$47,213	$50,505	$1,123,314
338	$3,159	$47,346	$50,505	$1,075,969
339	$3,026	$47,479	$50,505	$1,028,490
340	$2,893	$47,612	$50,505	$980,877
341	$2,759	$47,746	$50,505	$933,131
342	$2,624	$47,881	$50,505	$885,250
343	$2,490	$48,015	$50,505	$837,235
344	$2,355	$48,150	$50,505	$789,085
345	$2,219	$48,286	$50,505	$740,799
346	$2,083	$48,422	$50,505	$692,377
347	$1,947	$48,558	$50,505	$643,820
348	$1,811	$48,694	$50,505	$595,125

第29年供款共

$606,061

第29年利息

$30,659

第29年共還本金

$575,402

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,674	$48,831	$50,505	$546,294
350	$1,536	$48,969	$50,505	$497,325
351	$1,399	$49,106	$50,505	$448,219
352	$1,261	$49,244	$50,505	$398,975
353	$1,122	$49,383	$50,505	$349,592
354	$983	$49,522	$50,505	$300,070
355	$844	$49,661	$50,505	$250,409
356	$704	$49,801	$50,505	$200,608
357	$564	$49,941	$50,505	$150,667
358	$424	$50,081	$50,505	$100,586
359	$283	$50,222	$50,505	$50,363
360	$142	$50,363	$50,505	$0

第30年供款共

$606,061

第30年利息

$10,936

第30年共還本金

$595,125

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$15,087,826

免責聲明

筍盤推介

按揭保險費
info