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$14,425,294

每月供款
$45,554

首期

$-2,304,000

總貸款額

$10,304,000

總利息

$6,095,294

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-1,974,000

按月供比率計算

$91,107

置業成本總預算

HK$-1,974,000

首期

$-2,304,000
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

$91,107

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

沙田柏傲莊 II 第05A座

thumb_up

大圍柏傲莊半新樓交通方便

實

462 呎

@19,048

local_fire_department 至HIT local_offer 低水筍價

售$880 萬

實

462 呎

@19,048

售$880 萬

local_fire_department 至HIT local_offer 低水筍價

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06座

thumb_up

聽濤雅苑-大兩房-內園池景

實

526 呎

@13,308

建

656 呎

@10,671

local_fire_department 至HIT

售$700 萬

實

526 呎

@13,308

建

656 呎

@10,671

售$700 萬

local_fire_department 至HIT

沙田玖瓏山天瓏閣

thumb_up

沙田玖瓏山天瓏閣

實

654 呎

@13,456

real_estate_agent 罕有放盤

售$880 萬

實

654 呎

@13,456

售$880 萬

real_estate_agent 罕有放盤

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

馬鞍山銀湖天峰第08座

thumb_up

馬蓋上蓋！五星級會所，即約即睇

實

539 呎

@15,121

建

710 呎

@11,479

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇

售$815 萬

實

539 呎

@15,121

建

710 呎

@11,479

售$815 萬

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇

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

馬鞍山天宇海第2B座

thumb_up

天宇海 ^^高層靚裝^^可約睇樓

實

666 呎

@12,012

建

878 呎

@9,112

local_fire_department 至HIT

售$800 萬

實

666 呎

@12,012

建

878 呎

@9,112

售$800 萬

local_fire_department 至HIT

西貢清水灣

thumb_up

A LOVELY DUPLEX IN CLEAR WATER BAY

實

1,194 呎

@6,281

建

1,194 呎

@6,281

local_offer 低水筍價 verified 首置必買 pets 愛竉必選

售$750 萬

實

1,194 呎

@6,281

建

1,194 呎

@6,281

售$750 萬

local_offer 低水筍價 verified 首置必買 pets 愛竉必選

VR實景

粉嶺牽晴間第12座

thumb_up

孟母三遷，業主割愛賣樓【世紀21奇豐獨家代理】

實

714 呎

@12,185

建

978 呎

@8,896

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$870 萬

實

714 呎

@12,185

建

978 呎

@8,896

售$870 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

馬鞍山迎海第01期第05座

thumb_up

高層開揚, 鐵路靚盤

實

483 呎

@15,528

建

605 呎

@12,397

local_fire_department 至HIT

售$750 萬

實

483 呎

@15,528

建

605 呎

@12,397

售$750 萬

local_fire_department 至HIT

VR實景

馬鞍山翠擁華庭

thumb_up

清幽[高實用]3房(1套房)連工人房[專屬屋苑邨巴]免費接駁[鑽石山],[新港城]&[大學站].

實

765 呎

@11,111

建

988 呎

@8,603

local_fire_department 至HIT

售$850 萬

實

765 呎

@11,111

建

988 呎

@8,603

售$850 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$61,669	$47,388	$38,833	$33,142
1.500	$63,961	$49,721	$41,209	$35,561
2.000	$66,307	$52,126	$43,674	$38,086
2.500	$68,706	$54,601	$46,225	$40,713
3.000	$71,158	$57,146	$48,863	$43,442
3.375	$73,031	$59,099	$50,896	$45,554
3.500	$73,661	$59,759	$51,584	$46,270
4.000	$76,217	$62,440	$54,388	$49,193
4.500	$78,825	$65,188	$57,273	$52,209
5.000	$81,483	$68,002	$60,236	$55,314
5.500	$84,192	$70,880	$63,276	$58,505
6.000	$86,951	$73,821	$66,389	$61,778

每月供款$45,554

年期

30年

貸款金額

$10,304,000

總利息

$6,095,294

總貸款連利息

$16,399,294

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$28,980	$16,574	$45,554	$10,287,426
2	$28,933	$16,620	$45,554	$10,270,806
3	$28,887	$16,667	$45,554	$10,254,139
4	$28,840	$16,714	$45,554	$10,237,425
5	$28,793	$16,761	$45,554	$10,220,665
6	$28,746	$16,808	$45,554	$10,203,857
7	$28,698	$16,855	$45,554	$10,187,001
8	$28,651	$16,903	$45,554	$10,170,099
9	$28,603	$16,950	$45,554	$10,153,149
10	$28,556	$16,998	$45,554	$10,136,151
11	$28,508	$17,046	$45,554	$10,119,105
12	$28,460	$17,094	$45,554	$10,102,011

第1年供款共

$546,643

第1年利息

$344,655

第1年共還本金

$201,989

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$28,412	$17,142	$45,554	$10,084,870
14	$28,364	$17,190	$45,554	$10,067,680
15	$28,315	$17,238	$45,554	$10,050,442
16	$28,267	$17,287	$45,554	$10,033,155
17	$28,218	$17,335	$45,554	$10,015,819
18	$28,169	$17,384	$45,554	$9,998,435
19	$28,121	$17,433	$45,554	$9,981,002
20	$28,072	$17,482	$45,554	$9,963,520
21	$28,022	$17,531	$45,554	$9,945,989
22	$27,973	$17,580	$45,554	$9,928,409
23	$27,924	$17,630	$45,554	$9,910,779
24	$27,874	$17,680	$45,554	$9,893,099

第2年供款共

$546,643

第2年利息

$337,731

第2年共還本金

$208,912

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$27,824	$17,729	$45,554	$9,875,370
26	$27,774	$17,779	$45,554	$9,857,591
27	$27,724	$17,829	$45,554	$9,839,762
28	$27,674	$17,879	$45,554	$9,821,882
29	$27,624	$17,930	$45,554	$9,803,953
30	$27,574	$17,980	$45,554	$9,785,973
31	$27,523	$18,031	$45,554	$9,767,942
32	$27,472	$18,081	$45,554	$9,749,861
33	$27,421	$18,132	$45,554	$9,731,729
34	$27,370	$18,183	$45,554	$9,713,546
35	$27,319	$18,234	$45,554	$9,695,312
36	$27,268	$18,286	$45,554	$9,677,026

第3年供款共

$546,643

第3年利息

$330,570

第3年共還本金

$216,073

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$27,217	$18,337	$45,554	$9,658,689
38	$27,165	$18,389	$45,554	$9,640,301
39	$27,113	$18,440	$45,554	$9,621,860
40	$27,061	$18,492	$45,554	$9,603,368
41	$27,009	$18,544	$45,554	$9,584,824
42	$26,957	$18,596	$45,554	$9,566,228
43	$26,905	$18,649	$45,554	$9,547,579
44	$26,853	$18,701	$45,554	$9,528,878
45	$26,800	$18,754	$45,554	$9,510,125
46	$26,747	$18,806	$45,554	$9,491,318
47	$26,694	$18,859	$45,554	$9,472,459
48	$26,641	$18,912	$45,554	$9,453,547

第4年供款共

$546,643

第4年利息

$323,164

第4年共還本金

$223,479

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$26,588	$18,965	$45,554	$9,434,581
50	$26,535	$19,019	$45,554	$9,415,562
51	$26,481	$19,072	$45,554	$9,396,490
52	$26,428	$19,126	$45,554	$9,377,364
53	$26,374	$19,180	$45,554	$9,358,184
54	$26,320	$19,234	$45,554	$9,338,951
55	$26,266	$19,288	$45,554	$9,319,663
56	$26,212	$19,342	$45,554	$9,300,321
57	$26,157	$19,396	$45,554	$9,280,924
58	$26,103	$19,451	$45,554	$9,261,473
59	$26,048	$19,506	$45,554	$9,241,968
60	$25,993	$19,561	$45,554	$9,222,407

第5年供款共

$546,643

第5年利息

$315,504

第5年共還本金

$231,140

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$25,938	$19,616	$45,554	$9,202,792
62	$25,883	$19,671	$45,554	$9,183,121
63	$25,828	$19,726	$45,554	$9,163,395
64	$25,772	$19,782	$45,554	$9,143,613
65	$25,716	$19,837	$45,554	$9,123,776
66	$25,661	$19,893	$45,554	$9,103,883
67	$25,605	$19,949	$45,554	$9,083,934
68	$25,549	$20,005	$45,554	$9,063,929
69	$25,492	$20,061	$45,554	$9,043,868
70	$25,436	$20,118	$45,554	$9,023,750
71	$25,379	$20,174	$45,554	$9,003,576
72	$25,323	$20,231	$45,554	$8,983,345

第6年供款共

$546,643

第6年利息

$307,581

第6年共還本金

$239,062

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$25,266	$20,288	$45,554	$8,963,057
74	$25,209	$20,345	$45,554	$8,942,712
75	$25,151	$20,402	$45,554	$8,922,310
76	$25,094	$20,460	$45,554	$8,901,850
77	$25,036	$20,517	$45,554	$8,881,333
78	$24,979	$20,575	$45,554	$8,860,758
79	$24,921	$20,633	$45,554	$8,840,125
80	$24,863	$20,691	$45,554	$8,819,435
81	$24,805	$20,749	$45,554	$8,798,686
82	$24,746	$20,807	$45,554	$8,777,878
83	$24,688	$20,866	$45,554	$8,757,013
84	$24,629	$20,924	$45,554	$8,736,088

第7年供款共

$546,643

第7年利息

$299,386

第7年共還本金

$247,257

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$24,570	$20,983	$45,554	$8,715,105
86	$24,511	$21,042	$45,554	$8,694,062
87	$24,452	$21,102	$45,554	$8,672,961
88	$24,393	$21,161	$45,554	$8,651,800
89	$24,333	$21,220	$45,554	$8,630,579
90	$24,274	$21,280	$45,554	$8,609,299
91	$24,214	$21,340	$45,554	$8,587,959
92	$24,154	$21,400	$45,554	$8,566,560
93	$24,093	$21,460	$45,554	$8,545,099
94	$24,033	$21,521	$45,554	$8,523,579
95	$23,973	$21,581	$45,554	$8,501,998
96	$23,912	$21,642	$45,554	$8,480,356

第8年供款共

$546,643

第8年利息

$290,911

第8年共還本金

$255,732

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$23,851	$21,703	$45,554	$8,458,654
98	$23,790	$21,764	$45,554	$8,436,890
99	$23,729	$21,825	$45,554	$8,415,065
100	$23,667	$21,886	$45,554	$8,393,179
101	$23,606	$21,948	$45,554	$8,371,231
102	$23,544	$22,010	$45,554	$8,349,222
103	$23,482	$22,071	$45,554	$8,327,150
104	$23,420	$22,133	$45,554	$8,305,017
105	$23,358	$22,196	$45,554	$8,282,821
106	$23,295	$22,258	$45,554	$8,260,563
107	$23,233	$22,321	$45,554	$8,238,242
108	$23,170	$22,384	$45,554	$8,215,858

第9年供款共

$546,643

第9年利息

$282,145

第9年共還本金

$264,498

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$23,107	$22,446	$45,554	$8,193,412
110	$23,044	$22,510	$45,554	$8,170,902
111	$22,981	$22,573	$45,554	$8,148,329
112	$22,917	$22,636	$45,554	$8,125,693
113	$22,854	$22,700	$45,554	$8,102,993
114	$22,790	$22,764	$45,554	$8,080,229
115	$22,726	$22,828	$45,554	$8,057,401
116	$22,661	$22,892	$45,554	$8,034,509
117	$22,597	$22,957	$45,554	$8,011,552
118	$22,532	$23,021	$45,554	$7,988,531
119	$22,468	$23,086	$45,554	$7,965,445
120	$22,403	$23,151	$45,554	$7,942,295

第10年供款共

$546,643

第10年利息

$273,079

第10年共還本金

$273,564

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$22,338	$23,216	$45,554	$7,919,079
122	$22,272	$23,281	$45,554	$7,895,798
123	$22,207	$23,347	$45,554	$7,872,451
124	$22,141	$23,412	$45,554	$7,849,039
125	$22,075	$23,478	$45,554	$7,825,560
126	$22,009	$23,544	$45,554	$7,802,016
127	$21,943	$23,610	$45,554	$7,778,406
128	$21,877	$23,677	$45,554	$7,754,729
129	$21,810	$23,743	$45,554	$7,730,985
130	$21,743	$23,810	$45,554	$7,707,175
131	$21,676	$23,877	$45,554	$7,683,298
132	$21,609	$23,944	$45,554	$7,659,354

第11年供款共

$546,643

第11年利息

$263,702

第11年共還本金

$282,941

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$21,542	$24,012	$45,554	$7,635,342
134	$21,474	$24,079	$45,554	$7,611,263
135	$21,407	$24,147	$45,554	$7,587,116
136	$21,339	$24,215	$45,554	$7,562,901
137	$21,271	$24,283	$45,554	$7,538,618
138	$21,202	$24,351	$45,554	$7,514,267
139	$21,134	$24,420	$45,554	$7,489,847
140	$21,065	$24,488	$45,554	$7,465,359
141	$20,996	$24,557	$45,554	$7,440,802
142	$20,927	$24,626	$45,554	$7,416,175
143	$20,858	$24,696	$45,554	$7,391,480
144	$20,789	$24,765	$45,554	$7,366,715

第12年供款共

$546,643

第12年利息

$254,004

第12年共還本金

$292,639

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$20,719	$24,835	$45,554	$7,341,880
146	$20,649	$24,905	$45,554	$7,316,975
147	$20,579	$24,975	$45,554	$7,292,001
148	$20,509	$25,045	$45,554	$7,266,956
149	$20,438	$25,115	$45,554	$7,241,841
150	$20,368	$25,186	$45,554	$7,216,655
151	$20,297	$25,257	$45,554	$7,191,398
152	$20,226	$25,328	$45,554	$7,166,070
153	$20,155	$25,399	$45,554	$7,140,671
154	$20,083	$25,470	$45,554	$7,115,201
155	$20,012	$25,542	$45,554	$7,089,659
156	$19,940	$25,614	$45,554	$7,064,045

第13年供款共

$546,643

第13年利息

$243,973

第13年共還本金

$302,670

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$19,868	$25,686	$45,554	$7,038,359
158	$19,795	$25,758	$45,554	$7,012,601
159	$19,723	$25,831	$45,554	$6,986,770
160	$19,650	$25,903	$45,554	$6,960,867
161	$19,577	$25,976	$45,554	$6,934,890
162	$19,504	$26,049	$45,554	$6,908,841
163	$19,431	$26,122	$45,554	$6,882,719
164	$19,358	$26,196	$45,554	$6,856,523
165	$19,284	$26,270	$45,554	$6,830,253
166	$19,210	$26,344	$45,554	$6,803,910
167	$19,136	$26,418	$45,554	$6,777,492
168	$19,062	$26,492	$45,554	$6,751,000

第14年供款共

$546,643

第14年利息

$233,599

第14年共還本金

$313,045

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$18,987	$26,566	$45,554	$6,724,434
170	$18,912	$26,641	$45,554	$6,697,793
171	$18,838	$26,716	$45,554	$6,671,077
172	$18,762	$26,791	$45,554	$6,644,285
173	$18,687	$26,867	$45,554	$6,617,419
174	$18,611	$26,942	$45,554	$6,590,477
175	$18,536	$27,018	$45,554	$6,563,459
176	$18,460	$27,094	$45,554	$6,536,365
177	$18,384	$27,170	$45,554	$6,509,195
178	$18,307	$27,246	$45,554	$6,481,948
179	$18,230	$27,323	$45,554	$6,454,625
180	$18,154	$27,400	$45,554	$6,427,225

第15年供款共

$546,643

第15年利息

$222,868

第15年共還本金

$323,775

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$18,077	$27,477	$45,554	$6,399,748
182	$17,999	$27,554	$45,554	$6,372,194
183	$17,922	$27,632	$45,554	$6,344,562
184	$17,844	$27,710	$45,554	$6,316,853
185	$17,766	$27,787	$45,554	$6,289,065
186	$17,688	$27,866	$45,554	$6,261,200
187	$17,610	$27,944	$45,554	$6,233,256
188	$17,531	$28,023	$45,554	$6,205,233
189	$17,452	$28,101	$45,554	$6,177,132
190	$17,373	$28,180	$45,554	$6,148,951
191	$17,294	$28,260	$45,554	$6,120,692
192	$17,214	$28,339	$45,554	$6,092,353

第16年供款共

$546,643

第16年利息

$211,770

第16年共還本金

$334,873

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$17,135	$28,419	$45,554	$6,063,934
194	$17,055	$28,499	$45,554	$6,035,435
195	$16,975	$28,579	$45,554	$6,006,856
196	$16,894	$28,659	$45,554	$5,978,197
197	$16,814	$28,740	$45,554	$5,949,457
198	$16,733	$28,821	$45,554	$5,920,636
199	$16,652	$28,902	$45,554	$5,891,734
200	$16,571	$28,983	$45,554	$5,862,751
201	$16,489	$29,065	$45,554	$5,833,687
202	$16,407	$29,146	$45,554	$5,804,540
203	$16,325	$29,228	$45,554	$5,775,312
204	$16,243	$29,311	$45,554	$5,746,001

第17年供款共

$546,643

第17年利息

$200,292

第17年共還本金

$346,351

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$16,161	$29,393	$45,554	$5,716,608
206	$16,078	$29,476	$45,554	$5,687,133
207	$15,995	$29,559	$45,554	$5,657,574
208	$15,912	$29,642	$45,554	$5,627,933
209	$15,829	$29,725	$45,554	$5,598,208
210	$15,745	$29,809	$45,554	$5,568,399
211	$15,661	$29,892	$45,554	$5,538,506
212	$15,577	$29,977	$45,554	$5,508,530
213	$15,493	$30,061	$45,554	$5,478,469
214	$15,408	$30,145	$45,554	$5,448,324
215	$15,323	$30,230	$45,554	$5,418,093
216	$15,238	$30,315	$45,554	$5,387,778

第18年供款共

$546,643

第18年利息

$188,420

第18年共還本金

$358,223

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$15,153	$30,400	$45,554	$5,357,378
218	$15,068	$30,486	$45,554	$5,326,892
219	$14,982	$30,572	$45,554	$5,296,320
220	$14,896	$30,658	$45,554	$5,265,662
221	$14,810	$30,744	$45,554	$5,234,918
222	$14,723	$30,830	$45,554	$5,204,088
223	$14,636	$30,917	$45,554	$5,173,171
224	$14,550	$31,004	$45,554	$5,142,167
225	$14,462	$31,091	$45,554	$5,111,076
226	$14,375	$31,179	$45,554	$5,079,897
227	$14,287	$31,266	$45,554	$5,048,631
228	$14,199	$31,354	$45,554	$5,017,276

第19年供款共

$546,643

第19年利息

$176,141

第19年共還本金

$370,502

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$14,111	$31,443	$45,554	$4,985,834
230	$14,023	$31,531	$45,554	$4,954,303
231	$13,934	$31,620	$45,554	$4,922,683
232	$13,845	$31,709	$45,554	$4,890,975
233	$13,756	$31,798	$45,554	$4,859,177
234	$13,666	$31,887	$45,554	$4,827,290
235	$13,577	$31,977	$45,554	$4,795,313
236	$13,487	$32,067	$45,554	$4,763,246
237	$13,397	$32,157	$45,554	$4,731,089
238	$13,306	$32,247	$45,554	$4,698,842
239	$13,215	$32,338	$45,554	$4,666,504
240	$13,125	$32,429	$45,554	$4,634,075

第20年供款共

$546,643

第20年利息

$163,441

第20年共還本金

$383,202

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$13,033	$32,520	$45,554	$4,601,554
242	$12,942	$32,612	$45,554	$4,568,943
243	$12,850	$32,703	$45,554	$4,536,239
244	$12,758	$32,795	$45,554	$4,503,444
245	$12,666	$32,888	$45,554	$4,470,556
246	$12,573	$32,980	$45,554	$4,437,576
247	$12,481	$33,073	$45,554	$4,404,503
248	$12,388	$33,166	$45,554	$4,371,337
249	$12,294	$33,259	$45,554	$4,338,078
250	$12,201	$33,353	$45,554	$4,304,725
251	$12,107	$33,447	$45,554	$4,271,279
252	$12,013	$33,541	$45,554	$4,237,738

第21年供款共

$546,643

第21年利息

$150,306

第21年共還本金

$396,337

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$11,919	$33,635	$45,554	$4,204,103
254	$11,824	$33,730	$45,554	$4,170,374
255	$11,729	$33,824	$45,554	$4,136,549
256	$11,634	$33,920	$45,554	$4,102,630
257	$11,539	$34,015	$45,554	$4,068,615
258	$11,443	$34,111	$45,554	$4,034,504
259	$11,347	$34,207	$45,554	$4,000,297
260	$11,251	$34,303	$45,554	$3,965,995
261	$11,154	$34,399	$45,554	$3,931,595
262	$11,058	$34,496	$45,554	$3,897,099
263	$10,961	$34,593	$45,554	$3,862,506
264	$10,863	$34,690	$45,554	$3,827,816

第22年供款共

$546,643

第22年利息

$136,721

第22年共還本金

$409,922

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$10,766	$34,788	$45,554	$3,793,028
266	$10,668	$34,886	$45,554	$3,758,143
267	$10,570	$34,984	$45,554	$3,723,159
268	$10,471	$35,082	$45,554	$3,688,077
269	$10,373	$35,181	$45,554	$3,652,896
270	$10,274	$35,280	$45,554	$3,617,616
271	$10,175	$35,379	$45,554	$3,582,237
272	$10,075	$35,479	$45,554	$3,546,758
273	$9,975	$35,578	$45,554	$3,511,180
274	$9,875	$35,678	$45,554	$3,475,502
275	$9,775	$35,779	$45,554	$3,439,723
276	$9,674	$35,879	$45,554	$3,403,843

第23年供款共

$546,643

第23年利息

$122,670

第23年共還本金

$423,973

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$9,573	$35,980	$45,554	$3,367,863
278	$9,472	$36,081	$45,554	$3,331,782
279	$9,371	$36,183	$45,554	$3,295,599
280	$9,269	$36,285	$45,554	$3,259,314
281	$9,167	$36,387	$45,554	$3,222,927
282	$9,064	$36,489	$45,554	$3,186,438
283	$8,962	$36,592	$45,554	$3,149,846
284	$8,859	$36,695	$45,554	$3,113,152
285	$8,756	$36,798	$45,554	$3,076,354
286	$8,652	$36,901	$45,554	$3,039,453
287	$8,548	$37,005	$45,554	$3,002,447
288	$8,444	$37,109	$45,554	$2,965,338

第24年供款共

$546,643

第24年利息

$108,138

第24年共還本金

$438,505

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$8,340	$37,214	$45,554	$2,928,125
290	$8,235	$37,318	$45,554	$2,890,806
291	$8,130	$37,423	$45,554	$2,853,383
292	$8,025	$37,528	$45,554	$2,815,855
293	$7,920	$37,634	$45,554	$2,778,221
294	$7,814	$37,740	$45,554	$2,740,481
295	$7,708	$37,846	$45,554	$2,702,635
296	$7,601	$37,952	$45,554	$2,664,682
297	$7,494	$38,059	$45,554	$2,626,623
298	$7,387	$38,166	$45,554	$2,588,457
299	$7,280	$38,274	$45,554	$2,550,183
300	$7,172	$38,381	$45,554	$2,511,802

第25年供款共

$546,643

第25年利息

$93,107

第25年共還本金

$453,536

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$7,064	$38,489	$45,554	$2,473,313
302	$6,956	$38,597	$45,554	$2,434,716
303	$6,848	$38,706	$45,554	$2,396,010
304	$6,739	$38,815	$45,554	$2,357,195
305	$6,630	$38,924	$45,554	$2,318,271
306	$6,520	$39,033	$45,554	$2,279,238
307	$6,410	$39,143	$45,554	$2,240,094
308	$6,300	$39,253	$45,554	$2,200,841
309	$6,190	$39,364	$45,554	$2,161,477
310	$6,079	$39,474	$45,554	$2,122,003
311	$5,968	$39,585	$45,554	$2,082,417
312	$5,857	$39,697	$45,554	$2,042,721

第26年供款共

$546,643

第26年利息

$77,561

第26年共還本金

$469,082

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$5,745	$39,808	$45,554	$2,002,912
314	$5,633	$39,920	$45,554	$1,962,992
315	$5,521	$40,033	$45,554	$1,922,959
316	$5,408	$40,145	$45,554	$1,882,814
317	$5,295	$40,258	$45,554	$1,842,556
318	$5,182	$40,371	$45,554	$1,802,184
319	$5,069	$40,485	$45,554	$1,761,699
320	$4,955	$40,599	$45,554	$1,721,100
321	$4,841	$40,713	$45,554	$1,680,387
322	$4,726	$40,828	$45,554	$1,639,560
323	$4,611	$40,942	$45,554	$1,598,618
324	$4,496	$41,057	$45,554	$1,557,560

第27年供款共

$546,643

第27年利息

$61,483

第27年共還本金

$485,160

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,381	$41,173	$45,554	$1,516,387
326	$4,265	$41,289	$45,554	$1,475,098
327	$4,149	$41,405	$45,554	$1,433,693
328	$4,032	$41,521	$45,554	$1,392,172
329	$3,915	$41,638	$45,554	$1,350,534
330	$3,798	$41,755	$45,554	$1,308,779
331	$3,681	$41,873	$45,554	$1,266,906
332	$3,563	$41,990	$45,554	$1,224,916
333	$3,445	$42,109	$45,554	$1,182,807
334	$3,327	$42,227	$45,554	$1,140,580
335	$3,208	$42,346	$45,554	$1,098,235
336	$3,089	$42,465	$45,554	$1,055,770

第28年供款共

$546,643

第28年利息

$44,853

第28年共還本金

$501,790

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,969	$42,584	$45,554	$1,013,186
338	$2,850	$42,704	$45,554	$970,482
339	$2,729	$42,824	$45,554	$927,657
340	$2,609	$42,945	$45,554	$884,713
341	$2,488	$43,065	$45,554	$841,648
342	$2,367	$43,186	$45,554	$798,461
343	$2,246	$43,308	$45,554	$755,153
344	$2,124	$43,430	$45,554	$711,723
345	$2,002	$43,552	$45,554	$668,172
346	$1,879	$43,674	$45,554	$624,497
347	$1,756	$43,797	$45,554	$580,700
348	$1,633	$43,920	$45,554	$536,780

第29年供款共

$546,643

第29年利息

$27,653

第29年共還本金

$518,990

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,510	$44,044	$45,554	$492,736
350	$1,386	$44,168	$45,554	$448,568
351	$1,262	$44,292	$45,554	$404,276
352	$1,137	$44,417	$45,554	$359,859
353	$1,012	$44,541	$45,554	$315,318
354	$887	$44,667	$45,554	$270,651
355	$761	$44,792	$45,554	$225,859
356	$635	$44,918	$45,554	$180,940
357	$509	$45,045	$45,554	$135,896
358	$382	$45,171	$45,554	$90,724
359	$255	$45,298	$45,554	$45,426
360	$128	$45,426	$45,554	$0

第30年供款共

$546,643

第30年利息

$9,864

第30年共還本金

$536,780

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$14,425,294

免責聲明

筍盤推介

按揭保險費
info