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$14,849,809

每月供款
$50,067

首期

$-3,504,000

總貸款額

$11,504,000

總利息

$6,519,809

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-3,174,000

按月供比率計算

$100,132

置業成本總預算

HK$-3,174,000

首期

$-3,504,000
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

$100,132

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

西貢逸瓏園

thumb_up

西貢逸瓏園

實

669 呎

@13,453

local_offer 低水筍價

售$900 萬

實

669 呎

@13,453

售$900 萬

local_offer 低水筍價

VR實景

馬鞍山迎海第03期 ### 有心出售,絕對實盤,有匙引看,全場最平,有票即走 ###

thumb_up

迎海第03期 ### 有心出售,絕對實盤,有匙引看,全場最平,有票即走 ###

實

496 呎

@14,113

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇

售$700 萬

實

496 呎

@14,113

售$700 萬

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇

VR實景

大埔嘉熙

thumb_up

星級🌟屋苑 [ 連4️⃣6️⃣0️⃣'天台🏕️ ] 雅致裝修2️⃣房.

實

527 呎

@15,047

vpn_key 有匙即睇 pets 愛竉必選 price_change 蝕讓盤 flash_on 銀主盤

售$793 萬

實

527 呎

@15,047

售$793 萬

vpn_key 有匙即睇 pets 愛竉必選 price_change 蝕讓盤 flash_on 銀主盤

VR實景

馬鞍山迎海第04期駿岸第07座

thumb_up

迎海第04期駿岸第07座 2房開摥海景

實

496 呎

@14,113

local_fire_department 至HIT

售$700 萬

實

496 呎

@14,113

售$700 萬

local_fire_department 至HIT

馬鞍山迎海第01期第05座

thumb_up

**罕有海景套房,鐵路沿線**

實

582 呎

@15,464

建

753 呎

@11,952

local_fire_department 至HIT real_estate_agent 罕有放盤

售$900 萬

實

582 呎

@15,464

建

753 呎

@11,952

售$900 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

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

沙田濱景花園

thumb_up

沙田濱景花園,新地物業,特高樓底

實

643 呎

@12,753

建

780 呎

@10,513

real_estate_agent 罕有放盤

售$820 萬

實

643 呎

@12,753

建

780 呎

@10,513

售$820 萬

real_estate_agent 罕有放盤

西貢逸瓏園第02座

thumb_up

筍盤還價即成! 西貢低密度住宅, 高層開揚.

實

699 呎

@12,160

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

售$850 萬

實

699 呎

@12,160

售$850 萬

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

沙田碧濤花園第03期第03座翠柏閣

thumb_up

罕有河景3房

實

766 呎

@9,399

建

1,067 呎

@6,748

local_fire_department 至HIT

售$720 萬

實

766 呎

@9,399

建

1,067 呎

@6,748

售$720 萬

local_fire_department 至HIT

VR實景

馬鞍山嵐岸第03座

thumb_up

對流3房有匙即睇

實

660 呎

@13,030

建

900 呎

@9,556

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$860 萬

實

660 呎

@13,030

建

900 呎

@9,556

售$860 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

沙田文禮閣

thumb_up

大圍站旁三房套, 旺中帶靜

實

622 呎

@11,897

建

736 呎

@10,054

local_offer 低水筍價

售$740 萬

實

622 呎

@11,897

建

736 呎

@10,054

售$740 萬

local_offer 低水筍價

馬鞍山曉峰灣畔

thumb_up

曉峰灣畔

實

639 呎

@11,424

建

827 呎

@8,827

hotel_class 樓王

售$730 萬

實

639 呎

@11,424

建

827 呎

@8,827

售$730 萬

hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$68,851	$52,906	$43,355	$37,001
1.500	$71,410	$55,512	$46,009	$39,703
2.000	$74,029	$58,197	$48,760	$42,521
2.500	$76,707	$60,960	$51,609	$45,455
3.000	$79,445	$63,801	$54,553	$48,501
3.250	$80,835	$65,250	$56,061	$50,066
3.500	$82,240	$66,719	$57,592	$51,658
4.000	$85,094	$69,712	$60,722	$54,922
4.500	$88,005	$72,780	$63,943	$58,289
5.000	$90,973	$75,921	$67,251	$61,756
5.500	$93,997	$79,135	$70,645	$65,318
6.000	$97,077	$82,418	$74,120	$68,972

每月供款$50,067

年期

30年

貸款金額

$11,504,000

總利息

$6,519,809

總貸款連利息

$18,023,809

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$31,157	$18,909	$50,066	$11,485,091
2	$31,105	$18,961	$50,066	$11,466,130
3	$31,054	$19,012	$50,066	$11,447,118
4	$31,003	$19,064	$50,066	$11,428,054
5	$30,951	$19,115	$50,066	$11,408,939
6	$30,899	$19,167	$50,066	$11,389,772
7	$30,847	$19,219	$50,066	$11,370,553
8	$30,795	$19,271	$50,066	$11,351,282
9	$30,743	$19,323	$50,066	$11,331,959
10	$30,691	$19,375	$50,066	$11,312,584
11	$30,638	$19,428	$50,066	$11,293,156
12	$30,586	$19,481	$50,066	$11,273,676

第1年供款共

$600,794

第1年利息

$370,469

第1年共還本金

$230,324

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$30,533	$19,533	$50,066	$11,254,142
14	$30,480	$19,586	$50,066	$11,234,556
15	$30,427	$19,639	$50,066	$11,214,917
16	$30,374	$19,692	$50,066	$11,195,225
17	$30,320	$19,746	$50,066	$11,175,479
18	$30,267	$19,799	$50,066	$11,155,680
19	$30,213	$19,853	$50,066	$11,135,827
20	$30,160	$19,907	$50,066	$11,115,920
21	$30,106	$19,961	$50,066	$11,095,960
22	$30,052	$20,015	$50,066	$11,075,945
23	$29,997	$20,069	$50,066	$11,055,876
24	$29,943	$20,123	$50,066	$11,035,753

第2年供款共

$600,794

第2年利息

$362,871

第2年共還本金

$237,922

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$29,888	$20,178	$50,066	$11,015,576
26	$29,834	$20,232	$50,066	$10,995,343
27	$29,779	$20,287	$50,066	$10,975,056
28	$29,724	$20,342	$50,066	$10,954,714
29	$29,669	$20,397	$50,066	$10,934,317
30	$29,614	$20,452	$50,066	$10,913,865
31	$29,558	$20,508	$50,066	$10,893,357
32	$29,503	$20,563	$50,066	$10,872,794
33	$29,447	$20,619	$50,066	$10,852,175
34	$29,391	$20,675	$50,066	$10,831,500
35	$29,335	$20,731	$50,066	$10,810,769
36	$29,279	$20,787	$50,066	$10,789,982

第3年供款共

$600,794

第3年利息

$355,022

第3年共還本金

$245,771

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$29,223	$20,843	$50,066	$10,769,139
38	$29,166	$20,900	$50,066	$10,748,239
39	$29,110	$20,956	$50,066	$10,727,283
40	$29,053	$21,013	$50,066	$10,706,270
41	$28,996	$21,070	$50,066	$10,685,200
42	$28,939	$21,127	$50,066	$10,664,073
43	$28,882	$21,184	$50,066	$10,642,888
44	$28,824	$21,242	$50,066	$10,621,647
45	$28,767	$21,299	$50,066	$10,600,347
46	$28,709	$21,357	$50,066	$10,578,991
47	$28,651	$21,415	$50,066	$10,557,576
48	$28,593	$21,473	$50,066	$10,536,103

第4年供款共

$600,794

第4年利息

$346,915

第4年共還本金

$253,879

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$28,535	$21,531	$50,066	$10,514,572
50	$28,477	$21,589	$50,066	$10,492,983
51	$28,418	$21,648	$50,066	$10,471,336
52	$28,360	$21,706	$50,066	$10,449,629
53	$28,301	$21,765	$50,066	$10,427,864
54	$28,242	$21,824	$50,066	$10,406,040
55	$28,183	$21,883	$50,066	$10,384,157
56	$28,124	$21,942	$50,066	$10,362,215
57	$28,064	$22,002	$50,066	$10,340,213
58	$28,005	$22,061	$50,066	$10,318,152
59	$27,945	$22,121	$50,066	$10,296,030
60	$27,885	$22,181	$50,066	$10,273,849

第5年供款共

$600,794

第5年利息

$338,540

第5年共還本金

$262,254

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$27,825	$22,241	$50,066	$10,251,608
62	$27,765	$22,301	$50,066	$10,229,307
63	$27,704	$22,362	$50,066	$10,206,945
64	$27,644	$22,422	$50,066	$10,184,523
65	$27,583	$22,483	$50,066	$10,162,040
66	$27,522	$22,544	$50,066	$10,139,496
67	$27,461	$22,605	$50,066	$10,116,891
68	$27,400	$22,666	$50,066	$10,094,225
69	$27,339	$22,728	$50,066	$10,071,497
70	$27,277	$22,789	$50,066	$10,048,708
71	$27,215	$22,851	$50,066	$10,025,857
72	$27,153	$22,913	$50,066	$10,002,944

第6年供款共

$600,794

第6年利息

$329,888

第6年共還本金

$270,905

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$27,091	$22,975	$50,066	$9,979,969
74	$27,029	$23,037	$50,066	$9,956,932
75	$26,967	$23,099	$50,066	$9,933,833
76	$26,904	$23,162	$50,066	$9,910,671
77	$26,841	$23,225	$50,066	$9,887,446
78	$26,778	$23,288	$50,066	$9,864,158
79	$26,715	$23,351	$50,066	$9,840,808
80	$26,652	$23,414	$50,066	$9,817,394
81	$26,589	$23,477	$50,066	$9,793,916
82	$26,525	$23,541	$50,066	$9,770,375
83	$26,461	$23,605	$50,066	$9,746,771
84	$26,398	$23,669	$50,066	$9,723,102

第7年供款共

$600,794

第7年利息

$320,952

第7年共還本金

$279,842

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$26,333	$23,733	$50,066	$9,699,369
86	$26,269	$23,797	$50,066	$9,675,572
87	$26,205	$23,861	$50,066	$9,651,711
88	$26,140	$23,926	$50,066	$9,627,785
89	$26,075	$23,991	$50,066	$9,603,794
90	$26,010	$24,056	$50,066	$9,579,738
91	$25,945	$24,121	$50,066	$9,555,617
92	$25,880	$24,186	$50,066	$9,531,431
93	$25,814	$24,252	$50,066	$9,507,179
94	$25,749	$24,318	$50,066	$9,482,861
95	$25,683	$24,383	$50,066	$9,458,478
96	$25,617	$24,449	$50,066	$9,434,029

第8年供款共

$600,794

第8年利息

$311,720

第8年共還本金

$289,074

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$25,550	$24,516	$50,066	$9,409,513
98	$25,484	$24,582	$50,066	$9,384,931
99	$25,418	$24,649	$50,066	$9,360,282
100	$25,351	$24,715	$50,066	$9,335,567
101	$25,284	$24,782	$50,066	$9,310,785
102	$25,217	$24,849	$50,066	$9,285,935
103	$25,149	$24,917	$50,066	$9,261,018
104	$25,082	$24,984	$50,066	$9,236,034
105	$25,014	$25,052	$50,066	$9,210,982
106	$24,946	$25,120	$50,066	$9,185,863
107	$24,878	$25,188	$50,066	$9,160,675
108	$24,810	$25,256	$50,066	$9,135,419

第9年供款共

$600,794

第9年利息

$302,184

第9年共還本金

$298,610

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$24,742	$25,324	$50,066	$9,110,095
110	$24,673	$25,393	$50,066	$9,084,702
111	$24,604	$25,462	$50,066	$9,059,240
112	$24,535	$25,531	$50,066	$9,033,709
113	$24,466	$25,600	$50,066	$9,008,109
114	$24,397	$25,669	$50,066	$8,982,440
115	$24,327	$25,739	$50,066	$8,956,701
116	$24,258	$25,808	$50,066	$8,930,893
117	$24,188	$25,878	$50,066	$8,905,015
118	$24,118	$25,948	$50,066	$8,879,066
119	$24,047	$26,019	$50,066	$8,853,048
120	$23,977	$26,089	$50,066	$8,826,959

第10年供款共

$600,794

第10年利息

$292,333

第10年共還本金

$308,460

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$23,906	$26,160	$50,066	$8,800,799
122	$23,835	$26,231	$50,066	$8,774,568
123	$23,764	$26,302	$50,066	$8,748,266
124	$23,693	$26,373	$50,066	$8,721,894
125	$23,622	$26,444	$50,066	$8,695,449
126	$23,550	$26,516	$50,066	$8,668,933
127	$23,478	$26,588	$50,066	$8,642,345
128	$23,406	$26,660	$50,066	$8,615,686
129	$23,334	$26,732	$50,066	$8,588,954
130	$23,262	$26,804	$50,066	$8,562,149
131	$23,189	$26,877	$50,066	$8,535,272
132	$23,116	$26,950	$50,066	$8,508,323

第11年供款共

$600,794

第11年利息

$282,158

第11年共還本金

$318,636

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$23,043	$27,023	$50,066	$8,481,300
134	$22,970	$27,096	$50,066	$8,454,204
135	$22,897	$27,169	$50,066	$8,427,035
136	$22,823	$27,243	$50,066	$8,399,792
137	$22,749	$27,317	$50,066	$8,372,475
138	$22,675	$27,391	$50,066	$8,345,084
139	$22,601	$27,465	$50,066	$8,317,619
140	$22,527	$27,539	$50,066	$8,290,080
141	$22,452	$27,614	$50,066	$8,262,466
142	$22,378	$27,689	$50,066	$8,234,778
143	$22,303	$27,764	$50,066	$8,207,014
144	$22,227	$27,839	$50,066	$8,179,175

第12年供款共

$600,794

第12年利息

$271,646

第12年共還本金

$329,147

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$22,152	$27,914	$50,066	$8,151,261
146	$22,076	$27,990	$50,066	$8,123,271
147	$22,001	$28,066	$50,066	$8,095,206
148	$21,925	$28,142	$50,066	$8,067,064
149	$21,848	$28,218	$50,066	$8,038,846
150	$21,772	$28,294	$50,066	$8,010,552
151	$21,695	$28,371	$50,066	$7,982,181
152	$21,618	$28,448	$50,066	$7,953,733
153	$21,541	$28,525	$50,066	$7,925,209
154	$21,464	$28,602	$50,066	$7,896,607
155	$21,387	$28,679	$50,066	$7,867,927
156	$21,309	$28,757	$50,066	$7,839,170

第13年供款共

$600,794

第13年利息

$260,788

第13年共還本金

$340,005

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$21,231	$28,835	$50,066	$7,810,335
158	$21,153	$28,913	$50,066	$7,781,422
159	$21,075	$28,991	$50,066	$7,752,430
160	$20,996	$29,070	$50,066	$7,723,360
161	$20,917	$29,149	$50,066	$7,694,212
162	$20,838	$29,228	$50,066	$7,664,984
163	$20,759	$29,307	$50,066	$7,635,677
164	$20,680	$29,386	$50,066	$7,606,291
165	$20,600	$29,466	$50,066	$7,576,825
166	$20,521	$29,546	$50,066	$7,547,280
167	$20,441	$29,626	$50,066	$7,517,654
168	$20,360	$29,706	$50,066	$7,487,948

第14年供款共

$600,794

第14年利息

$249,572

第14年共還本金

$351,222

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$20,280	$29,786	$50,066	$7,458,162
170	$20,199	$29,867	$50,066	$7,428,295
171	$20,118	$29,948	$50,066	$7,398,347
172	$20,037	$30,029	$50,066	$7,368,318
173	$19,956	$30,110	$50,066	$7,338,208
174	$19,874	$30,192	$50,066	$7,308,016
175	$19,793	$30,274	$50,066	$7,277,742
176	$19,711	$30,356	$50,066	$7,247,387
177	$19,628	$30,438	$50,066	$7,216,949
178	$19,546	$30,520	$50,066	$7,186,429
179	$19,463	$30,603	$50,066	$7,155,826
180	$19,380	$30,686	$50,066	$7,125,140

第15年供款共

$600,794

第15年利息

$237,986

第15年共還本金

$362,808

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$19,297	$30,769	$50,066	$7,094,371
182	$19,214	$30,852	$50,066	$7,063,519
183	$19,130	$30,936	$50,066	$7,032,583
184	$19,047	$31,020	$50,066	$7,001,564
185	$18,963	$31,104	$50,066	$6,970,460
186	$18,878	$31,188	$50,066	$6,939,272
187	$18,794	$31,272	$50,066	$6,908,000
188	$18,709	$31,357	$50,066	$6,876,643
189	$18,624	$31,442	$50,066	$6,845,201
190	$18,539	$31,527	$50,066	$6,813,674
191	$18,454	$31,612	$50,066	$6,782,062
192	$18,368	$31,698	$50,066	$6,750,364

第16年供款共

$600,794

第16年利息

$226,017

第16年共還本金

$374,776

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$18,282	$31,784	$50,066	$6,718,580
194	$18,196	$31,870	$50,066	$6,686,710
195	$18,110	$31,956	$50,066	$6,654,754
196	$18,023	$32,043	$50,066	$6,622,711
197	$17,937	$32,130	$50,066	$6,590,581
198	$17,849	$32,217	$50,066	$6,558,364
199	$17,762	$32,304	$50,066	$6,526,061
200	$17,675	$32,391	$50,066	$6,493,669
201	$17,587	$32,479	$50,066	$6,461,190
202	$17,499	$32,567	$50,066	$6,428,623
203	$17,411	$32,655	$50,066	$6,395,968
204	$17,322	$32,744	$50,066	$6,363,224

第17年供款共

$600,794

第17年利息

$213,654

第17年共還本金

$387,140

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$17,234	$32,832	$50,066	$6,330,392
206	$17,145	$32,921	$50,066	$6,297,470
207	$17,056	$33,010	$50,066	$6,264,460
208	$16,966	$33,100	$50,066	$6,231,360
209	$16,877	$33,190	$50,066	$6,198,170
210	$16,787	$33,279	$50,066	$6,164,891
211	$16,697	$33,370	$50,066	$6,131,521
212	$16,606	$33,460	$50,066	$6,098,061
213	$16,516	$33,551	$50,066	$6,064,511
214	$16,425	$33,641	$50,066	$6,030,869
215	$16,334	$33,733	$50,066	$5,997,137
216	$16,242	$33,824	$50,066	$5,963,313

第18年供款共

$600,794

第18年利息

$200,883

第18年共還本金

$399,911

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$16,151	$33,915	$50,066	$5,929,398
218	$16,059	$34,007	$50,066	$5,895,390
219	$15,967	$34,099	$50,066	$5,861,291
220	$15,874	$34,192	$50,066	$5,827,099
221	$15,782	$34,284	$50,066	$5,792,815
222	$15,689	$34,377	$50,066	$5,758,437
223	$15,596	$34,470	$50,066	$5,723,967
224	$15,502	$34,564	$50,066	$5,689,403
225	$15,409	$34,657	$50,066	$5,654,746
226	$15,315	$34,751	$50,066	$5,619,995
227	$15,221	$34,845	$50,066	$5,585,149
228	$15,126	$34,940	$50,066	$5,550,210

第19年供款共

$600,794

第19年利息

$187,690

第19年共還本金

$413,103

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$15,032	$35,034	$50,066	$5,515,175
230	$14,937	$35,129	$50,066	$5,480,046
231	$14,842	$35,224	$50,066	$5,444,822
232	$14,746	$35,320	$50,066	$5,409,502
233	$14,651	$35,415	$50,066	$5,374,087
234	$14,555	$35,511	$50,066	$5,338,575
235	$14,459	$35,607	$50,066	$5,302,968
236	$14,362	$35,704	$50,066	$5,267,264
237	$14,266	$35,801	$50,066	$5,231,463
238	$14,169	$35,898	$50,066	$5,195,566
239	$14,071	$35,995	$50,066	$5,159,571
240	$13,974	$36,092	$50,066	$5,123,479

第20年供款共

$600,794

第20年利息

$174,063

第20年共還本金

$426,731

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$13,876	$36,190	$50,066	$5,087,289
242	$13,778	$36,288	$50,066	$5,051,000
243	$13,680	$36,386	$50,066	$5,014,614
244	$13,581	$36,485	$50,066	$4,978,129
245	$13,482	$36,584	$50,066	$4,941,546
246	$13,383	$36,683	$50,066	$4,904,863
247	$13,284	$36,782	$50,066	$4,868,081
248	$13,184	$36,882	$50,066	$4,831,199
249	$13,084	$36,982	$50,066	$4,794,217
250	$12,984	$37,082	$50,066	$4,757,135
251	$12,884	$37,182	$50,066	$4,719,953
252	$12,783	$37,283	$50,066	$4,682,670

第21年供款共

$600,794

第21年利息

$159,985

第21年共還本金

$440,808

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$12,682	$37,384	$50,066	$4,645,286
254	$12,581	$37,485	$50,066	$4,607,801
255	$12,479	$37,587	$50,066	$4,570,215
256	$12,378	$37,688	$50,066	$4,532,526
257	$12,276	$37,791	$50,066	$4,494,736
258	$12,173	$37,893	$50,066	$4,456,843
259	$12,071	$37,996	$50,066	$4,418,847
260	$11,968	$38,098	$50,066	$4,380,749
261	$11,865	$38,202	$50,066	$4,342,547
262	$11,761	$38,305	$50,066	$4,304,242
263	$11,657	$38,409	$50,066	$4,265,833
264	$11,553	$38,513	$50,066	$4,227,320

第22年供款共

$600,794

第22年利息

$145,444

第22年共還本金

$455,350

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$11,449	$38,617	$50,066	$4,188,703
266	$11,344	$38,722	$50,066	$4,149,981
267	$11,240	$38,827	$50,066	$4,111,155
268	$11,134	$38,932	$50,066	$4,072,223
269	$11,029	$39,037	$50,066	$4,033,186
270	$10,923	$39,143	$50,066	$3,994,043
271	$10,817	$39,249	$50,066	$3,954,794
272	$10,711	$39,355	$50,066	$3,915,439
273	$10,604	$39,462	$50,066	$3,875,977
274	$10,497	$39,569	$50,066	$3,836,408
275	$10,390	$39,676	$50,066	$3,796,732
276	$10,283	$39,783	$50,066	$3,756,949

第23年供款共

$600,794

第23年利息

$130,422

第23年共還本金

$470,371

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$10,175	$39,891	$50,066	$3,717,058
278	$10,067	$39,999	$50,066	$3,677,059
279	$9,959	$40,107	$50,066	$3,636,952
280	$9,850	$40,216	$50,066	$3,596,735
281	$9,741	$40,325	$50,066	$3,556,411
282	$9,632	$40,434	$50,066	$3,515,976
283	$9,522	$40,544	$50,066	$3,475,433
284	$9,413	$40,654	$50,066	$3,434,779
285	$9,303	$40,764	$50,066	$3,394,015
286	$9,192	$40,874	$50,066	$3,353,141
287	$9,081	$40,985	$50,066	$3,312,157
288	$8,970	$41,096	$50,066	$3,271,061

第24年供款共

$600,794

第24年利息

$114,906

第24年共還本金

$485,888

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$8,859	$41,207	$50,066	$3,229,854
290	$8,748	$41,319	$50,066	$3,188,535
291	$8,636	$41,431	$50,066	$3,147,105
292	$8,523	$41,543	$50,066	$3,105,562
293	$8,411	$41,655	$50,066	$3,063,907
294	$8,298	$41,768	$50,066	$3,022,139
295	$8,185	$41,881	$50,066	$2,980,258
296	$8,072	$41,995	$50,066	$2,938,263
297	$7,958	$42,108	$50,066	$2,896,155
298	$7,844	$42,222	$50,066	$2,853,932
299	$7,729	$42,337	$50,066	$2,811,596
300	$7,615	$42,451	$50,066	$2,769,144

第25年供款共

$600,794

第25年利息

$98,877

第25年共還本金

$501,917

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$7,500	$42,566	$50,066	$2,726,578
302	$7,384	$42,682	$50,066	$2,683,896
303	$7,269	$42,797	$50,066	$2,641,099
304	$7,153	$42,913	$50,066	$2,598,186
305	$7,037	$43,029	$50,066	$2,555,156
306	$6,920	$43,146	$50,066	$2,512,011
307	$6,803	$43,263	$50,066	$2,468,748
308	$6,686	$43,380	$50,066	$2,425,368
309	$6,569	$43,497	$50,066	$2,381,870
310	$6,451	$43,615	$50,066	$2,338,255
311	$6,333	$43,733	$50,066	$2,294,522
312	$6,214	$43,852	$50,066	$2,250,670

第26年供款共

$600,794

第26年利息

$82,319

第26年共還本金

$518,474

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$6,096	$43,971	$50,066	$2,206,699
314	$5,976	$44,090	$50,066	$2,162,610
315	$5,857	$44,209	$50,066	$2,118,401
316	$5,737	$44,329	$50,066	$2,074,072
317	$5,617	$44,449	$50,066	$2,029,623
318	$5,497	$44,569	$50,066	$1,985,054
319	$5,376	$44,690	$50,066	$1,940,364
320	$5,255	$44,811	$50,066	$1,895,553
321	$5,134	$44,932	$50,066	$1,850,621
322	$5,012	$45,054	$50,066	$1,805,566
323	$4,890	$45,176	$50,066	$1,760,390
324	$4,768	$45,298	$50,066	$1,715,092

第27年供款共

$600,794

第27年利息

$65,216

第27年共還本金

$535,578

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,645	$45,421	$50,066	$1,669,671
326	$4,522	$45,544	$50,066	$1,624,127
327	$4,399	$45,667	$50,066	$1,578,459
328	$4,275	$45,791	$50,066	$1,532,668
329	$4,151	$45,915	$50,066	$1,486,753
330	$4,027	$46,040	$50,066	$1,440,714
331	$3,902	$46,164	$50,066	$1,394,549
332	$3,777	$46,289	$50,066	$1,348,260
333	$3,652	$46,415	$50,066	$1,301,846
334	$3,526	$46,540	$50,066	$1,255,305
335	$3,400	$46,666	$50,066	$1,208,639
336	$3,273	$46,793	$50,066	$1,161,846

第28年供款共

$600,794

第28年利息

$47,548

第28年共還本金

$553,246

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,147	$46,919	$50,066	$1,114,927
338	$3,020	$47,047	$50,066	$1,067,880
339	$2,892	$47,174	$50,066	$1,020,706
340	$2,764	$47,302	$50,066	$973,404
341	$2,636	$47,430	$50,066	$925,975
342	$2,508	$47,558	$50,066	$878,416
343	$2,379	$47,687	$50,066	$830,729
344	$2,250	$47,816	$50,066	$782,913
345	$2,120	$47,946	$50,066	$734,967
346	$1,991	$48,076	$50,066	$686,892
347	$1,860	$48,206	$50,066	$638,686
348	$1,730	$48,336	$50,066	$590,349

第29年供款共

$600,794

第29年利息

$29,297

第29年共還本金

$571,497

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,599	$48,467	$50,066	$541,882
350	$1,468	$48,599	$50,066	$493,284
351	$1,336	$48,730	$50,066	$444,554
352	$1,204	$48,862	$50,066	$395,691
353	$1,072	$48,994	$50,066	$346,697
354	$939	$49,127	$50,066	$297,570
355	$806	$49,260	$50,066	$248,310
356	$673	$49,394	$50,066	$198,916
357	$539	$49,527	$50,066	$149,388
358	$405	$49,662	$50,066	$99,727
359	$270	$49,796	$50,066	$49,931
360	$135	$49,931	$50,066	$0

第30年供款共

$600,794

第30年利息

$10,444

第30年共還本金

$590,349

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$14,849,809

免責聲明

筍盤推介

按揭保險費
info