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$14,791,558

每月供款
$47,060

首期

$-2,480,000

總貸款額

$10,480,000

總利息

$6,461,558

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-2,150,000

按月供比率計算

$94,120

置業成本總預算

HK$-2,150,000

首期

$-2,480,000
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

$94,120

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 CLEAR WATER BAY

thumb_up

清水灣上覆式

建

1,400 呎

@6,286

local_fire_department 至HIT

售$880 萬

建

1,400 呎

@6,286

售$880 萬

local_fire_department 至HIT

大埔天鑽 ^^ 豪裝兩房梗廚^^

thumb_up

天鑽 ^^ 豪裝兩房梗廚^^

實

524 呎

@14,313

local_fire_department 至HIT

售$750 萬

實

524 呎

@14,313

售$750 萬

local_fire_department 至HIT

馬鞍山新港城第05期濤居海

thumb_up

新港城海濤居 **開揚遠景,套3房2廳,即買即用**

實

643 呎

@11,198

建

824 呎

@8,738

local_fire_department 至HIT local_offer 低水筍價

售$720 萬

實

643 呎

@11,198

建

824 呎

@8,738

售$720 萬

local_fire_department 至HIT local_offer 低水筍價

西貢西貢苑

thumb_up

西貢市方便之選開揚海景

實

657 呎

@11,111

建

885 呎

@8,249

local_fire_department 至HIT

售$730 萬

實

657 呎

@11,111

建

885 呎

@8,249

售$730 萬

local_fire_department 至HIT

VR實景

沙田薈蕎 2翼

thumb_up

✳️業主決心換樓❇️有票即成✳️🔥筍爆🔥連花園🌳毛孩🐩🐕‍🦺之家🏡.

實

516 呎

@15,116

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

售$780 萬

實

516 呎

@15,116

售$780 萬

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

KOL實拍 VR實景

沙田欣廷軒

thumb_up

新鴻基名牌兩房　近鐵路站方便

實

414 呎

@16,908

建

549 呎

@12,750

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$700 萬

實

414 呎

@16,908

建

549 呎

@12,750

售$700 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

馬鞍山迎海第04期駿岸第06座

thumb_up

迎海 **開揚遠景,兩房兩廳另有儲物房,齊傢俬可以即住**

實

497 呎

@15,694

local_fire_department 至HIT directions_run 日內即走

售$780 萬

實

497 呎

@15,694

售$780 萬

local_fire_department 至HIT directions_run 日內即走

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

馬鞍山銀湖天峰第02座

thumb_up

屯馬站上蓋向南山景2房半

實

604 呎

@14,404

建

792 呎

@10,985

local_fire_department 至HIT

售$870 萬

實

604 呎

@14,404

建

792 呎

@10,985

售$870 萬

local_fire_department 至HIT

旺角金輪大廈

thumb_up

九龍市中心收租回補高罕有放盤

實

841 呎

@9,512

local_fire_department 至HIT

售$800 萬

實

841 呎

@9,512

售$800 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第08座

thumb_up

優質海景三房,筍價罕有放盤

實

660 呎

@12,879

建

819 呎

@10,379

local_fire_department 至HIT

售$850 萬

實

660 呎

@12,879

建

819 呎

@10,379

售$850 萬

local_fire_department 至HIT

沙田沙田第一城

thumb_up

沙田第一城 3房套加工人房換樓必睇

實

853 呎

@9,965

建

1,018 呎

@8,350

local_fire_department 至HIT

售$850 萬

實

853 呎

@9,965

建

1,018 呎

@8,350

售$850 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$62,722	$48,197	$39,496	$33,708
1.500	$65,054	$50,571	$41,913	$36,169
2.000	$67,440	$53,017	$44,420	$38,736
2.500	$69,880	$55,534	$47,015	$41,409
3.000	$72,373	$58,122	$49,697	$44,184
3.500	$74,920	$60,780	$52,465	$47,060
4.000	$77,519	$63,507	$55,317	$50,033
4.500	$80,171	$66,302	$58,251	$53,101
5.000	$82,875	$69,163	$61,265	$56,259
5.500	$85,630	$72,091	$64,356	$59,504
6.000	$88,436	$75,082	$67,523	$62,833

每月供款$47,060

年期

30年

貸款金額

$10,480,000

總利息

$6,461,558

總貸款連利息

$16,941,558

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$30,567	$16,493	$47,060	$10,463,507
2	$30,519	$16,541	$47,060	$10,446,965
3	$30,470	$16,590	$47,060	$10,430,376
4	$30,422	$16,638	$47,060	$10,413,738
5	$30,373	$16,686	$47,060	$10,397,051
6	$30,325	$16,735	$47,060	$10,380,316
7	$30,276	$16,784	$47,060	$10,363,532
8	$30,227	$16,833	$47,060	$10,346,699
9	$30,178	$16,882	$47,060	$10,329,817
10	$30,129	$16,931	$47,060	$10,312,886
11	$30,079	$16,981	$47,060	$10,295,906
12	$30,030	$17,030	$47,060	$10,278,875

第1年供款共

$564,719

第1年利息

$363,594

第1年共還本金

$201,125

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$29,980	$17,080	$47,060	$10,261,796
14	$29,930	$17,130	$47,060	$10,244,666
15	$29,880	$17,180	$47,060	$10,227,486
16	$29,830	$17,230	$47,060	$10,210,257
17	$29,780	$17,280	$47,060	$10,192,977
18	$29,730	$17,330	$47,060	$10,175,646
19	$29,679	$17,381	$47,060	$10,158,265
20	$29,628	$17,432	$47,060	$10,140,834
21	$29,577	$17,482	$47,060	$10,123,351
22	$29,526	$17,533	$47,060	$10,105,818
23	$29,475	$17,585	$47,060	$10,088,233
24	$29,424	$17,636	$47,060	$10,070,597

第2年供款共

$564,719

第2年利息

$356,441

第2年共還本金

$208,278

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$29,373	$17,687	$47,060	$10,052,910
26	$29,321	$17,739	$47,060	$10,035,171
27	$29,269	$17,791	$47,060	$10,017,381
28	$29,217	$17,843	$47,060	$9,999,538
29	$29,165	$17,895	$47,060	$9,981,643
30	$29,113	$17,947	$47,060	$9,963,697
31	$29,061	$17,999	$47,060	$9,945,698
32	$29,008	$18,052	$47,060	$9,927,646
33	$28,956	$18,104	$47,060	$9,909,542
34	$28,903	$18,157	$47,060	$9,891,385
35	$28,850	$18,210	$47,060	$9,873,175
36	$28,797	$18,263	$47,060	$9,854,912

第3年供款共

$564,719

第3年利息

$349,033

第3年共還本金

$215,686

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$28,743	$18,316	$47,060	$9,836,595
38	$28,690	$18,370	$47,060	$9,818,225
39	$28,636	$18,423	$47,060	$9,799,802
40	$28,583	$18,477	$47,060	$9,781,325
41	$28,529	$18,531	$47,060	$9,762,794
42	$28,475	$18,585	$47,060	$9,744,209
43	$28,421	$18,639	$47,060	$9,725,569
44	$28,366	$18,694	$47,060	$9,706,876
45	$28,312	$18,748	$47,060	$9,688,128
46	$28,257	$18,803	$47,060	$9,669,325
47	$28,202	$18,858	$47,060	$9,650,467
48	$28,147	$18,913	$47,060	$9,631,554

第4年供款共

$564,719

第4年利息

$341,361

第4年共還本金

$223,357

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$28,092	$18,968	$47,060	$9,612,587
50	$28,037	$19,023	$47,060	$9,593,563
51	$27,981	$19,079	$47,060	$9,574,485
52	$27,926	$19,134	$47,060	$9,555,350
53	$27,870	$19,190	$47,060	$9,536,160
54	$27,814	$19,246	$47,060	$9,516,914
55	$27,758	$19,302	$47,060	$9,497,612
56	$27,701	$19,359	$47,060	$9,478,254
57	$27,645	$19,415	$47,060	$9,458,839
58	$27,588	$19,472	$47,060	$9,439,367
59	$27,531	$19,528	$47,060	$9,419,839
60	$27,475	$19,585	$47,060	$9,400,253

第5年供款共

$564,719

第5年利息

$333,417

第5年共還本金

$231,301

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$27,417	$19,642	$47,060	$9,380,611
62	$27,360	$19,700	$47,060	$9,360,911
63	$27,303	$19,757	$47,060	$9,341,154
64	$27,245	$19,815	$47,060	$9,321,339
65	$27,187	$19,873	$47,060	$9,301,466
66	$27,129	$19,931	$47,060	$9,281,536
67	$27,071	$19,989	$47,060	$9,261,547
68	$27,013	$20,047	$47,060	$9,241,500
69	$26,954	$20,106	$47,060	$9,221,394
70	$26,896	$20,164	$47,060	$9,201,230
71	$26,837	$20,223	$47,060	$9,181,007
72	$26,778	$20,282	$47,060	$9,160,725

第6年供款共

$564,719

第6年利息

$325,191

第6年共還本金

$239,528

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$26,719	$20,341	$47,060	$9,140,384
74	$26,659	$20,400	$47,060	$9,119,984
75	$26,600	$20,460	$47,060	$9,099,524
76	$26,540	$20,520	$47,060	$9,079,004
77	$26,480	$20,579	$47,060	$9,058,425
78	$26,420	$20,639	$47,060	$9,037,785
79	$26,360	$20,700	$47,060	$9,017,086
80	$26,300	$20,760	$47,060	$8,996,326
81	$26,239	$20,821	$47,060	$8,975,505
82	$26,179	$20,881	$47,060	$8,954,624
83	$26,118	$20,942	$47,060	$8,933,681
84	$26,057	$21,003	$47,060	$8,912,678

第7年供款共

$564,719

第7年利息

$316,671

第7年共還本金

$248,047

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$25,995	$21,065	$47,060	$8,891,614
86	$25,934	$21,126	$47,060	$8,870,488
87	$25,872	$21,188	$47,060	$8,849,300
88	$25,810	$21,249	$47,060	$8,828,050
89	$25,748	$21,311	$47,060	$8,806,739
90	$25,686	$21,374	$47,060	$8,785,366
91	$25,624	$21,436	$47,060	$8,763,930
92	$25,561	$21,498	$47,060	$8,742,431
93	$25,499	$21,561	$47,060	$8,720,870
94	$25,436	$21,624	$47,060	$8,699,246
95	$25,373	$21,687	$47,060	$8,677,559
96	$25,310	$21,750	$47,060	$8,655,809

第8年供款共

$564,719

第8年利息

$307,849

第8年共還本金

$256,869

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$25,246	$21,814	$47,060	$8,633,995
98	$25,182	$21,877	$47,060	$8,612,117
99	$25,119	$21,941	$47,060	$8,590,176
100	$25,055	$22,005	$47,060	$8,568,171
101	$24,990	$22,069	$47,060	$8,546,102
102	$24,926	$22,134	$47,060	$8,523,968
103	$24,862	$22,198	$47,060	$8,501,770
104	$24,797	$22,263	$47,060	$8,479,507
105	$24,732	$22,328	$47,060	$8,457,179
106	$24,667	$22,393	$47,060	$8,434,785
107	$24,601	$22,458	$47,060	$8,412,327
108	$24,536	$22,524	$47,060	$8,389,803

第9年供款共

$564,719

第9年利息

$298,713

第9年共還本金

$266,006

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$24,470	$22,590	$47,060	$8,367,213
110	$24,404	$22,656	$47,060	$8,344,558
111	$24,338	$22,722	$47,060	$8,321,836
112	$24,272	$22,788	$47,060	$8,299,048
113	$24,206	$22,854	$47,060	$8,276,194
114	$24,139	$22,921	$47,060	$8,253,273
115	$24,072	$22,988	$47,060	$8,230,285
116	$24,005	$23,055	$47,060	$8,207,230
117	$23,938	$23,122	$47,060	$8,184,108
118	$23,870	$23,190	$47,060	$8,160,919
119	$23,803	$23,257	$47,060	$8,137,662
120	$23,735	$23,325	$47,060	$8,114,337

第10年供款共

$564,719

第10年利息

$289,252

第10年共還本金

$275,467

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$23,667	$23,393	$47,060	$8,090,943
122	$23,599	$23,461	$47,060	$8,067,482
123	$23,530	$23,530	$47,060	$8,043,952
124	$23,462	$23,598	$47,060	$8,020,354
125	$23,393	$23,667	$47,060	$7,996,687
126	$23,324	$23,736	$47,060	$7,972,951
127	$23,254	$23,805	$47,060	$7,949,145
128	$23,185	$23,875	$47,060	$7,925,270
129	$23,115	$23,945	$47,060	$7,901,326
130	$23,046	$24,014	$47,060	$7,877,312
131	$22,975	$24,084	$47,060	$7,853,227
132	$22,905	$24,155	$47,060	$7,829,072

第11年供款共

$564,719

第11年利息

$279,455

第11年共還本金

$285,264

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$22,835	$24,225	$47,060	$7,804,847
134	$22,764	$24,296	$47,060	$7,780,552
135	$22,693	$24,367	$47,060	$7,756,185
136	$22,622	$24,438	$47,060	$7,731,747
137	$22,551	$24,509	$47,060	$7,707,238
138	$22,479	$24,580	$47,060	$7,682,658
139	$22,408	$24,652	$47,060	$7,658,006
140	$22,336	$24,724	$47,060	$7,633,282
141	$22,264	$24,796	$47,060	$7,608,486
142	$22,191	$24,868	$47,060	$7,583,617
143	$22,119	$24,941	$47,060	$7,558,676
144	$22,046	$25,014	$47,060	$7,533,662

第12年供款共

$564,719

第12年利息

$269,309

第12年共還本金

$295,410

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$21,973	$25,087	$47,060	$7,508,576
146	$21,900	$25,160	$47,060	$7,483,416
147	$21,827	$25,233	$47,060	$7,458,183
148	$21,753	$25,307	$47,060	$7,432,876
149	$21,679	$25,381	$47,060	$7,407,495
150	$21,605	$25,455	$47,060	$7,382,040
151	$21,531	$25,529	$47,060	$7,356,511
152	$21,456	$25,603	$47,060	$7,330,908
153	$21,382	$25,678	$47,060	$7,305,230
154	$21,307	$25,753	$47,060	$7,279,477
155	$21,232	$25,828	$47,060	$7,253,649
156	$21,156	$25,903	$47,060	$7,227,746

第13年供款共

$564,719

第13年利息

$258,802

第13年共還本金

$305,917

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$21,081	$25,979	$47,060	$7,201,767
158	$21,005	$26,055	$47,060	$7,175,712
159	$20,929	$26,131	$47,060	$7,149,581
160	$20,853	$26,207	$47,060	$7,123,374
161	$20,777	$26,283	$47,060	$7,097,091
162	$20,700	$26,360	$47,060	$7,070,731
163	$20,623	$26,437	$47,060	$7,044,294
164	$20,546	$26,514	$47,060	$7,017,780
165	$20,469	$26,591	$47,060	$6,991,189
166	$20,391	$26,669	$47,060	$6,964,520
167	$20,313	$26,747	$47,060	$6,937,773
168	$20,235	$26,825	$47,060	$6,910,948

第14年供款共

$564,719

第14年利息

$247,921

第14年共還本金

$316,797

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$20,157	$26,903	$47,060	$6,884,045
170	$20,078	$26,981	$47,060	$6,857,064
171	$20,000	$27,060	$47,060	$6,830,004
172	$19,921	$27,139	$47,060	$6,802,865
173	$19,842	$27,218	$47,060	$6,775,646
174	$19,762	$27,298	$47,060	$6,748,349
175	$19,683	$27,377	$47,060	$6,720,972
176	$19,603	$27,457	$47,060	$6,693,515
177	$19,523	$27,537	$47,060	$6,665,978
178	$19,442	$27,617	$47,060	$6,638,360
179	$19,362	$27,698	$47,060	$6,610,662
180	$19,281	$27,779	$47,060	$6,582,883

第15年供款共

$564,719

第15年利息

$236,654

第15年共還本金

$328,065

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$19,200	$27,860	$47,060	$6,555,023
182	$19,119	$27,941	$47,060	$6,527,082
183	$19,037	$28,023	$47,060	$6,499,060
184	$18,956	$28,104	$47,060	$6,470,956
185	$18,874	$28,186	$47,060	$6,442,769
186	$18,791	$28,268	$47,060	$6,414,501
187	$18,709	$28,351	$47,060	$6,386,150
188	$18,626	$28,434	$47,060	$6,357,716
189	$18,543	$28,517	$47,060	$6,329,200
190	$18,460	$28,600	$47,060	$6,300,600
191	$18,377	$28,683	$47,060	$6,271,917
192	$18,293	$28,767	$47,060	$6,243,150

第16年供款共

$564,719

第16年利息

$224,985

第16年共還本金

$339,733

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$18,209	$28,851	$47,060	$6,214,299
194	$18,125	$28,935	$47,060	$6,185,365
195	$18,041	$29,019	$47,060	$6,156,345
196	$17,956	$29,104	$47,060	$6,127,241
197	$17,871	$29,189	$47,060	$6,098,053
198	$17,786	$29,274	$47,060	$6,068,779
199	$17,701	$29,359	$47,060	$6,039,420
200	$17,615	$29,445	$47,060	$6,009,975
201	$17,529	$29,531	$47,060	$5,980,444
202	$17,443	$29,617	$47,060	$5,950,827
203	$17,357	$29,703	$47,060	$5,921,124
204	$17,270	$29,790	$47,060	$5,891,334

第17年供款共

$564,719

第17年利息

$212,902

第17年共還本金

$351,816

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$17,183	$29,877	$47,060	$5,861,457
206	$17,096	$29,964	$47,060	$5,831,493
207	$17,009	$30,051	$47,060	$5,801,441
208	$16,921	$30,139	$47,060	$5,771,302
209	$16,833	$30,227	$47,060	$5,741,076
210	$16,745	$30,315	$47,060	$5,710,760
211	$16,656	$30,403	$47,060	$5,680,357
212	$16,568	$30,492	$47,060	$5,649,865
213	$16,479	$30,581	$47,060	$5,619,284
214	$16,390	$30,670	$47,060	$5,588,613
215	$16,300	$30,760	$47,060	$5,557,854
216	$16,210	$30,849	$47,060	$5,527,004

第18年供款共

$564,719

第18年利息

$200,389

第18年共還本金

$364,329

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$16,120	$30,939	$47,060	$5,496,065
218	$16,030	$31,030	$47,060	$5,465,035
219	$15,940	$31,120	$47,060	$5,433,915
220	$15,849	$31,211	$47,060	$5,402,704
221	$15,758	$31,302	$47,060	$5,371,402
222	$15,667	$31,393	$47,060	$5,340,009
223	$15,575	$31,485	$47,060	$5,308,524
224	$15,483	$31,577	$47,060	$5,276,947
225	$15,391	$31,669	$47,060	$5,245,278
226	$15,299	$31,761	$47,060	$5,213,517
227	$15,206	$31,854	$47,060	$5,181,663
228	$15,113	$31,947	$47,060	$5,149,717

第19年供款共

$564,719

第19年利息

$187,431

第19年共還本金

$377,288

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$15,020	$32,040	$47,060	$5,117,677
230	$14,927	$32,133	$47,060	$5,085,543
231	$14,833	$32,227	$47,060	$5,053,316
232	$14,739	$32,321	$47,060	$5,020,995
233	$14,645	$32,415	$47,060	$4,988,580
234	$14,550	$32,510	$47,060	$4,956,070
235	$14,455	$32,605	$47,060	$4,923,465
236	$14,360	$32,700	$47,060	$4,890,766
237	$14,265	$32,795	$47,060	$4,857,970
238	$14,169	$32,891	$47,060	$4,825,080
239	$14,073	$32,987	$47,060	$4,792,093
240	$13,977	$33,083	$47,060	$4,759,010

第20年供款共

$564,719

第20年利息

$174,012

第20年共還本金

$390,707

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$13,880	$33,179	$47,060	$4,725,831
242	$13,784	$33,276	$47,060	$4,692,554
243	$13,687	$33,373	$47,060	$4,659,181
244	$13,589	$33,471	$47,060	$4,625,710
245	$13,492	$33,568	$47,060	$4,592,142
246	$13,394	$33,666	$47,060	$4,558,476
247	$13,296	$33,764	$47,060	$4,524,712
248	$13,197	$33,863	$47,060	$4,490,849
249	$13,098	$33,962	$47,060	$4,456,887
250	$12,999	$34,061	$47,060	$4,422,827
251	$12,900	$34,160	$47,060	$4,388,667
252	$12,800	$34,260	$47,060	$4,354,407

第21年供款共

$564,719

第21年利息

$160,116

第21年共還本金

$404,603

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$12,700	$34,360	$47,060	$4,320,048
254	$12,600	$34,460	$47,060	$4,285,588
255	$12,500	$34,560	$47,060	$4,251,028
256	$12,399	$34,661	$47,060	$4,216,367
257	$12,298	$34,762	$47,060	$4,181,604
258	$12,196	$34,864	$47,060	$4,146,741
259	$12,095	$34,965	$47,060	$4,111,776
260	$11,993	$35,067	$47,060	$4,076,709
261	$11,890	$35,169	$47,060	$4,041,539
262	$11,788	$35,272	$47,060	$4,006,267
263	$11,685	$35,375	$47,060	$3,970,892
264	$11,582	$35,478	$47,060	$3,935,414

第22年供款共

$564,719

第22年利息

$145,725

第22年共還本金

$418,993

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$11,478	$35,582	$47,060	$3,899,832
266	$11,375	$35,685	$47,060	$3,864,147
267	$11,270	$35,789	$47,060	$3,828,358
268	$11,166	$35,894	$47,060	$3,792,464
269	$11,061	$35,999	$47,060	$3,756,465
270	$10,956	$36,104	$47,060	$3,720,362
271	$10,851	$36,209	$47,060	$3,684,153
272	$10,745	$36,314	$47,060	$3,647,838
273	$10,640	$36,420	$47,060	$3,611,418
274	$10,533	$36,527	$47,060	$3,574,891
275	$10,427	$36,633	$47,060	$3,538,258
276	$10,320	$36,740	$47,060	$3,501,518

第23年供款共

$564,719

第23年利息

$130,823

第23年共還本金

$433,896

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$10,213	$36,847	$47,060	$3,464,671
278	$10,105	$36,955	$47,060	$3,427,717
279	$9,998	$37,062	$47,060	$3,390,654
280	$9,889	$37,170	$47,060	$3,353,484
281	$9,781	$37,279	$47,060	$3,316,205
282	$9,672	$37,388	$47,060	$3,278,817
283	$9,563	$37,497	$47,060	$3,241,321
284	$9,454	$37,606	$47,060	$3,203,715
285	$9,344	$37,716	$47,060	$3,165,999
286	$9,234	$37,826	$47,060	$3,128,173
287	$9,124	$37,936	$47,060	$3,090,237
288	$9,013	$38,047	$47,060	$3,052,190

第24年供款共

$564,719

第24年利息

$115,391

第24年共還本金

$449,328

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$8,902	$38,158	$47,060	$3,014,033
290	$8,791	$38,269	$47,060	$2,975,764
291	$8,679	$38,381	$47,060	$2,937,383
292	$8,567	$38,493	$47,060	$2,898,891
293	$8,455	$38,605	$47,060	$2,860,286
294	$8,343	$38,717	$47,060	$2,821,569
295	$8,230	$38,830	$47,060	$2,782,738
296	$8,116	$38,944	$47,060	$2,743,795
297	$8,003	$39,057	$47,060	$2,704,737
298	$7,889	$39,171	$47,060	$2,665,566
299	$7,775	$39,285	$47,060	$2,626,281
300	$7,660	$39,400	$47,060	$2,586,881

第25年供款共

$564,719

第25年利息

$99,409

第25年共還本金

$465,309

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$7,545	$39,515	$47,060	$2,547,366
302	$7,430	$39,630	$47,060	$2,507,736
303	$7,314	$39,746	$47,060	$2,467,991
304	$7,198	$39,862	$47,060	$2,428,129
305	$7,082	$39,978	$47,060	$2,388,151
306	$6,965	$40,094	$47,060	$2,348,057
307	$6,848	$40,211	$47,060	$2,307,845
308	$6,731	$40,329	$47,060	$2,267,517
309	$6,614	$40,446	$47,060	$2,227,070
310	$6,496	$40,564	$47,060	$2,186,506
311	$6,377	$40,683	$47,060	$2,145,824
312	$6,259	$40,801	$47,060	$2,105,022

第26年供款共

$564,719

第26年利息

$82,860

第26年共還本金

$481,859

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$6,140	$40,920	$47,060	$2,064,102
314	$6,020	$41,040	$47,060	$2,023,063
315	$5,901	$41,159	$47,060	$1,981,903
316	$5,781	$41,279	$47,060	$1,940,624
317	$5,660	$41,400	$47,060	$1,899,224
318	$5,539	$41,520	$47,060	$1,857,704
319	$5,418	$41,642	$47,060	$1,816,062
320	$5,297	$41,763	$47,060	$1,774,299
321	$5,175	$41,885	$47,060	$1,732,414
322	$5,053	$42,007	$47,060	$1,690,407
323	$4,930	$42,130	$47,060	$1,648,278
324	$4,807	$42,252	$47,060	$1,606,025

第27年供款共

$564,719

第27年利息

$65,722

第27年共還本金

$498,997

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,684	$42,376	$47,060	$1,563,650
326	$4,561	$42,499	$47,060	$1,521,150
327	$4,437	$42,623	$47,060	$1,478,527
328	$4,312	$42,748	$47,060	$1,435,780
329	$4,188	$42,872	$47,060	$1,392,908
330	$4,063	$42,997	$47,060	$1,349,910
331	$3,937	$43,123	$47,060	$1,306,788
332	$3,811	$43,248	$47,060	$1,263,539
333	$3,685	$43,375	$47,060	$1,220,165
334	$3,559	$43,501	$47,060	$1,176,664
335	$3,432	$43,628	$47,060	$1,133,036
336	$3,305	$43,755	$47,060	$1,089,281

第28年供款共

$564,719

第28年利息

$47,974

第28年共還本金

$516,745

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,177	$43,883	$47,060	$1,045,398
338	$3,049	$44,011	$47,060	$1,001,387
339	$2,921	$44,139	$47,060	$957,248
340	$2,792	$44,268	$47,060	$912,980
341	$2,663	$44,397	$47,060	$868,583
342	$2,533	$44,527	$47,060	$824,056
343	$2,403	$44,656	$47,060	$779,400
344	$2,273	$44,787	$47,060	$734,613
345	$2,143	$44,917	$47,060	$689,696
346	$2,012	$45,048	$47,060	$644,648
347	$1,880	$45,180	$47,060	$599,468
348	$1,748	$45,311	$47,060	$554,157

第29年供款共

$564,719

第29年利息

$29,595

第29年共還本金

$535,124

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,616	$45,444	$47,060	$508,713
350	$1,484	$45,576	$47,060	$463,137
351	$1,351	$45,709	$47,060	$417,428
352	$1,217	$45,842	$47,060	$371,585
353	$1,084	$45,976	$47,060	$325,609
354	$950	$46,110	$47,060	$279,499
355	$815	$46,245	$47,060	$233,254
356	$680	$46,380	$47,060	$186,875
357	$545	$46,515	$47,060	$140,360
358	$409	$46,650	$47,060	$93,710
359	$273	$46,787	$47,060	$46,923
360	$137	$46,923	$47,060	$0

第30年供款共

$564,719

第30年利息

$10,562

第30年共還本金

$554,157

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$14,791,558

免責聲明

筍盤推介

按揭保險費
info