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$14,638,251

每月供款
$47,146

首期

$-2,664,000

總貸款額

$10,664,000

總利息

$6,308,251

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-2,334,000

按月供比率計算

$94,290

置業成本總預算

HK$-2,334,000

首期

$-2,664,000
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

$94,290

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

西貢逸瓏海滙第02座

thumb_up

逸瓏海滙 2房連天台

實

571 呎

@13,660

real_estate_agent 罕有放盤

售$780 萬

實

571 呎

@13,660

售$780 萬

real_estate_agent 罕有放盤

沙田沙田第一城第01期第12座

thumb_up

罕有放盤開揚高層積皇

實

484 呎

@15,496

建

570 呎

@13,158

local_fire_department 至HIT hotel_class 樓王

售$750 萬

實

484 呎

@15,496

建

570 呎

@13,158

售$750 萬

local_fire_department 至HIT hotel_class 樓王

VR實景

馬鞍山海柏花園第01座

thumb_up

海柏花園 **高層海景靚裝修,兩房兩廳,即買即用**

實

424 呎

@16,509

建

573 呎

@12,216

local_fire_department 至HIT verified 首置必買

售$700 萬

實

424 呎

@16,509

建

573 呎

@12,216

售$700 萬

local_fire_department 至HIT verified 首置必買

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

@12,462

建

878 呎

@9,453

local_fire_department 至HIT

售$830 萬

實

666 呎

@12,462

建

878 呎

@9,453

售$830 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

馬鞍山迎海第03期星灣御

thumb_up

山景靚裝買入即住

實

496 呎

@14,315

local_fire_department 至HIT

售$710 萬

實

496 呎

@14,315

售$710 萬

local_fire_department 至HIT

馬鞍山泓碧第01座

thumb_up

泓碧高層海景2房另加什物房

實

520 呎

@15,385

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

售$800 萬

實

520 呎

@15,385

售$800 萬

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

粉嶺牽晴間第10座

thumb_up

精品裝修罕有三房公路景

實

556 呎

@12,590

建

758 呎

@9,235

real_estate_agent 罕有放盤 pets 愛竉必選

售$700 萬

實

556 呎

@12,590

建

758 呎

@9,235

售$700 萬

real_estate_agent 罕有放盤 pets 愛竉必選

沙田晉名峰

thumb_up

環境幽靜開揚山景實用兩房連車位

實

602 呎

@14,784

建

756 呎

@11,772

local_fire_department 至HIT local_offer 低水筍價

售$890 萬

實

602 呎

@14,784

建

756 呎

@11,772

售$890 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山銀湖天峰第08座

thumb_up

馬鞍山銀湖天峰無敵高層全海,企理開揚

實

539 呎

@14,842

建

710 呎

@11,268

local_fire_department 至HIT vpn_key 有匙即睇

售$800 萬

實

539 呎

@14,842

建

710 呎

@11,268

售$800 萬

local_fire_department 至HIT vpn_key 有匙即睇

馬鞍山迎海第02期星灣第21座

thumb_up

馬鐵上蓋環境舒適

實

497 呎

@14,487

local_fire_department 至HIT

售$720 萬

實

497 呎

@14,487

售$720 萬

local_fire_department 至HIT

大埔天賦海灣第21座

thumb_up

天賦海灣第21座

實

646 呎

@13,158

建

822 呎

@10,341

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

售$850 萬

實

646 呎

@13,158

建

822 呎

@10,341

售$850 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

利率	15年	20年	25年	30年
1.000	$63,823	$49,043	$40,190	$34,300
1.500	$66,196	$51,459	$42,649	$36,804
2.000	$68,624	$53,947	$45,200	$39,416
2.500	$71,106	$56,509	$47,840	$42,136
3.000	$73,644	$59,142	$50,570	$44,960
3.375	$75,582	$61,164	$52,674	$47,145
3.500	$76,235	$61,847	$53,386	$47,886
4.000	$78,880	$64,622	$56,289	$50,912
4.500	$81,579	$67,466	$59,274	$54,033
5.000	$84,330	$70,378	$62,341	$57,247
5.500	$87,134	$73,356	$65,486	$60,549
6.000	$89,989	$76,400	$68,708	$63,936

每月供款$47,146

年期

30年

貸款金額

$10,664,000

總利息

$6,308,251

總貸款連利息

$16,972,251

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$29,993	$17,153	$47,145	$10,646,847
2	$29,944	$17,201	$47,145	$10,629,646
3	$29,896	$17,249	$47,145	$10,612,397
4	$29,847	$17,298	$47,145	$10,595,099
5	$29,799	$17,346	$47,145	$10,577,753
6	$29,750	$17,395	$47,145	$10,560,358
7	$29,701	$17,444	$47,145	$10,542,914
8	$29,652	$17,493	$47,145	$10,525,420
9	$29,603	$17,542	$47,145	$10,507,878
10	$29,553	$17,592	$47,145	$10,490,286
11	$29,504	$17,641	$47,145	$10,472,645
12	$29,454	$17,691	$47,145	$10,454,954

第1年供款共

$565,742

第1年利息

$356,696

第1年共還本金

$209,046

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$29,405	$17,741	$47,145	$10,437,214
14	$29,355	$17,790	$47,145	$10,419,423
15	$29,305	$17,841	$47,145	$10,401,583
16	$29,254	$17,891	$47,145	$10,383,692
17	$29,204	$17,941	$47,145	$10,365,751
18	$29,154	$17,991	$47,145	$10,347,760
19	$29,103	$18,042	$47,145	$10,329,718
20	$29,052	$18,093	$47,145	$10,311,625
21	$29,001	$18,144	$47,145	$10,293,481
22	$28,950	$18,195	$47,145	$10,275,286
23	$28,899	$18,246	$47,145	$10,257,040
24	$28,848	$18,297	$47,145	$10,238,743

第2年供款共

$565,742

第2年利息

$349,531

第2年共還本金

$216,211

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$28,796	$18,349	$47,145	$10,220,395
26	$28,745	$18,400	$47,145	$10,201,994
27	$28,693	$18,452	$47,145	$10,183,542
28	$28,641	$18,504	$47,145	$10,165,038
29	$28,589	$18,556	$47,145	$10,146,482
30	$28,537	$18,608	$47,145	$10,127,874
31	$28,485	$18,660	$47,145	$10,109,214
32	$28,432	$18,713	$47,145	$10,090,501
33	$28,380	$18,766	$47,145	$10,071,735
34	$28,327	$18,818	$47,145	$10,052,917
35	$28,274	$18,871	$47,145	$10,034,045
36	$28,221	$18,924	$47,145	$10,015,121

第3年供款共

$565,742

第3年利息

$342,119

第3年共還本金

$223,622

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$28,168	$18,978	$47,145	$9,996,143
38	$28,114	$19,031	$47,145	$9,977,112
39	$28,061	$19,085	$47,145	$9,958,028
40	$28,007	$19,138	$47,145	$9,938,890
41	$27,953	$19,192	$47,145	$9,919,698
42	$27,899	$19,246	$47,145	$9,900,452
43	$27,845	$19,300	$47,145	$9,881,152
44	$27,791	$19,354	$47,145	$9,861,797
45	$27,736	$19,409	$47,145	$9,842,388
46	$27,682	$19,463	$47,145	$9,822,925
47	$27,627	$19,518	$47,145	$9,803,407
48	$27,572	$19,573	$47,145	$9,783,834

第4年供款共

$565,742

第4年利息

$334,454

第4年共還本金

$231,287

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$27,517	$19,628	$47,145	$9,764,206
50	$27,462	$19,683	$47,145	$9,744,522
51	$27,406	$19,739	$47,145	$9,724,784
52	$27,351	$19,794	$47,145	$9,704,989
53	$27,295	$19,850	$47,145	$9,685,140
54	$27,239	$19,906	$47,145	$9,665,234
55	$27,183	$19,962	$47,145	$9,645,272
56	$27,127	$20,018	$47,145	$9,625,254
57	$27,071	$20,074	$47,145	$9,605,180
58	$27,015	$20,131	$47,145	$9,585,050
59	$26,958	$20,187	$47,145	$9,564,863
60	$26,901	$20,244	$47,145	$9,544,619

第5年供款共

$565,742

第5年利息

$326,527

第5年共還本金

$239,215

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$26,844	$20,301	$47,145	$9,524,318
62	$26,787	$20,358	$47,145	$9,503,960
63	$26,730	$20,415	$47,145	$9,483,544
64	$26,672	$20,473	$47,145	$9,463,072
65	$26,615	$20,530	$47,145	$9,442,541
66	$26,557	$20,588	$47,145	$9,421,953
67	$26,499	$20,646	$47,145	$9,401,308
68	$26,441	$20,704	$47,145	$9,380,604
69	$26,383	$20,762	$47,145	$9,359,841
70	$26,325	$20,821	$47,145	$9,339,021
71	$26,266	$20,879	$47,145	$9,318,142
72	$26,207	$20,938	$47,145	$9,297,204

第6年供款共

$565,742

第6年利息

$318,327

第6年共還本金

$247,415

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$26,148	$20,997	$47,145	$9,276,207
74	$26,089	$21,056	$47,145	$9,255,151
75	$26,030	$21,115	$47,145	$9,234,036
76	$25,971	$21,174	$47,145	$9,212,862
77	$25,911	$21,234	$47,145	$9,191,628
78	$25,851	$21,294	$47,145	$9,170,334
79	$25,792	$21,354	$47,145	$9,148,981
80	$25,732	$21,414	$47,145	$9,127,567
81	$25,671	$21,474	$47,145	$9,106,093
82	$25,611	$21,534	$47,145	$9,084,559
83	$25,550	$21,595	$47,145	$9,062,964
84	$25,490	$21,656	$47,145	$9,041,309

第7年供款共

$565,742

第7年利息

$309,846

第7年共還本金

$255,895

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$25,429	$21,716	$47,145	$9,019,592
86	$25,368	$21,778	$47,145	$8,997,815
87	$25,306	$21,839	$47,145	$8,975,976
88	$25,245	$21,900	$47,145	$8,954,076
89	$25,183	$21,962	$47,145	$8,932,114
90	$25,122	$22,024	$47,145	$8,910,090
91	$25,060	$22,086	$47,145	$8,888,005
92	$24,998	$22,148	$47,145	$8,865,857
93	$24,935	$22,210	$47,145	$8,843,647
94	$24,873	$22,272	$47,145	$8,821,375
95	$24,810	$22,335	$47,145	$8,799,040
96	$24,747	$22,398	$47,145	$8,776,642

第8年供款共

$565,742

第8年利息

$301,075

第8年共還本金

$264,667

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$24,684	$22,461	$47,145	$8,754,181
98	$24,621	$22,524	$47,145	$8,731,657
99	$24,558	$22,587	$47,145	$8,709,070
100	$24,494	$22,651	$47,145	$8,686,419
101	$24,431	$22,715	$47,145	$8,663,704
102	$24,367	$22,778	$47,145	$8,640,926
103	$24,303	$22,843	$47,145	$8,618,083
104	$24,238	$22,907	$47,145	$8,595,176
105	$24,174	$22,971	$47,145	$8,572,205
106	$24,109	$23,036	$47,145	$8,549,169
107	$24,045	$23,101	$47,145	$8,526,069
108	$23,980	$23,166	$47,145	$8,502,903

第9年供款共

$565,742

第9年利息

$292,003

第9年共還本金

$273,739

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$23,914	$23,231	$47,145	$8,479,672
110	$23,849	$23,296	$47,145	$8,456,376
111	$23,784	$23,362	$47,145	$8,433,015
112	$23,718	$23,427	$47,145	$8,409,588
113	$23,652	$23,493	$47,145	$8,386,094
114	$23,586	$23,559	$47,145	$8,362,535
115	$23,520	$23,626	$47,145	$8,338,910
116	$23,453	$23,692	$47,145	$8,315,218
117	$23,387	$23,759	$47,145	$8,291,459
118	$23,320	$23,825	$47,145	$8,267,634
119	$23,253	$23,892	$47,145	$8,243,741
120	$23,186	$23,960	$47,145	$8,219,782

第10年供款共

$565,742

第10年利息

$282,620

第10年共還本金

$283,122

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$23,118	$24,027	$47,145	$8,195,755
122	$23,051	$24,095	$47,145	$8,171,660
123	$22,983	$24,162	$47,145	$8,147,498
124	$22,915	$24,230	$47,145	$8,123,267
125	$22,847	$24,298	$47,145	$8,098,969
126	$22,778	$24,367	$47,145	$8,074,602
127	$22,710	$24,435	$47,145	$8,050,167
128	$22,641	$24,504	$47,145	$8,025,663
129	$22,572	$24,573	$47,145	$8,001,090
130	$22,503	$24,642	$47,145	$7,976,448
131	$22,434	$24,711	$47,145	$7,951,736
132	$22,364	$24,781	$47,145	$7,926,955

第11年供款共

$565,742

第11年利息

$272,916

第11年共還本金

$292,826

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$22,295	$24,851	$47,145	$7,902,105
134	$22,225	$24,920	$47,145	$7,877,184
135	$22,155	$24,991	$47,145	$7,852,194
136	$22,084	$25,061	$47,145	$7,827,133
137	$22,014	$25,131	$47,145	$7,802,002
138	$21,943	$25,202	$47,145	$7,776,800
139	$21,872	$25,273	$47,145	$7,751,527
140	$21,801	$25,344	$47,145	$7,726,183
141	$21,730	$25,415	$47,145	$7,700,768
142	$21,658	$25,487	$47,145	$7,675,281
143	$21,587	$25,558	$47,145	$7,649,722
144	$21,515	$25,630	$47,145	$7,624,092

第12年供款共

$565,742

第12年利息

$262,878

第12年共還本金

$302,863

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$21,443	$25,702	$47,145	$7,598,390
146	$21,370	$25,775	$47,145	$7,572,615
147	$21,298	$25,847	$47,145	$7,546,768
148	$21,225	$25,920	$47,145	$7,520,848
149	$21,152	$25,993	$47,145	$7,494,855
150	$21,079	$26,066	$47,145	$7,468,789
151	$21,006	$26,139	$47,145	$7,442,650
152	$20,932	$26,213	$47,145	$7,416,438
153	$20,859	$26,286	$47,145	$7,390,151
154	$20,785	$26,360	$47,145	$7,363,791
155	$20,711	$26,434	$47,145	$7,337,356
156	$20,636	$26,509	$47,145	$7,310,848

第13年供款共

$565,742

第13年利息

$252,497

第13年共還本金

$313,245

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$20,562	$26,583	$47,145	$7,284,264
158	$20,487	$26,658	$47,145	$7,257,606
159	$20,412	$26,733	$47,145	$7,230,873
160	$20,337	$26,808	$47,145	$7,204,065
161	$20,261	$26,884	$47,145	$7,177,181
162	$20,186	$26,959	$47,145	$7,150,222
163	$20,110	$27,035	$47,145	$7,123,186
164	$20,034	$27,111	$47,145	$7,096,075
165	$19,958	$27,187	$47,145	$7,068,888
166	$19,881	$27,264	$47,145	$7,041,624
167	$19,805	$27,341	$47,145	$7,014,283
168	$19,728	$27,417	$47,145	$6,986,866

第14年供款共

$565,742

第14年利息

$241,760

第14年共還本金

$323,982

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$19,651	$27,495	$47,145	$6,959,371
170	$19,573	$27,572	$47,145	$6,931,799
171	$19,496	$27,649	$47,145	$6,904,150
172	$19,418	$27,727	$47,145	$6,876,423
173	$19,340	$27,805	$47,145	$6,848,618
174	$19,262	$27,883	$47,145	$6,820,734
175	$19,183	$27,962	$47,145	$6,792,772
176	$19,105	$28,040	$47,145	$6,764,732
177	$19,026	$28,119	$47,145	$6,736,612
178	$18,947	$28,198	$47,145	$6,708,414
179	$18,867	$28,278	$47,145	$6,680,136
180	$18,788	$28,357	$47,145	$6,651,779

第15年供款共

$565,742

第15年利息

$230,655

第15年共還本金

$335,087

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$18,708	$28,437	$47,145	$6,623,342
182	$18,628	$28,517	$47,145	$6,594,825
183	$18,548	$28,597	$47,145	$6,566,228
184	$18,468	$28,678	$47,145	$6,537,550
185	$18,387	$28,758	$47,145	$6,508,792
186	$18,306	$28,839	$47,145	$6,479,953
187	$18,225	$28,920	$47,145	$6,451,033
188	$18,144	$29,002	$47,145	$6,422,031
189	$18,062	$29,083	$47,145	$6,392,948
190	$17,980	$29,165	$47,145	$6,363,783
191	$17,898	$29,247	$47,145	$6,334,536
192	$17,816	$29,329	$47,145	$6,305,207

第16年供款共

$565,742

第16年利息

$219,169

第16年共還本金

$346,573

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$17,733	$29,412	$47,145	$6,275,795
194	$17,651	$29,494	$47,145	$6,246,300
195	$17,568	$29,577	$47,145	$6,216,723
196	$17,485	$29,661	$47,145	$6,187,062
197	$17,401	$29,744	$47,145	$6,157,318
198	$17,317	$29,828	$47,145	$6,127,491
199	$17,234	$29,912	$47,145	$6,097,579
200	$17,149	$29,996	$47,145	$6,067,583
201	$17,065	$30,080	$47,145	$6,037,503
202	$16,980	$30,165	$47,145	$6,007,339
203	$16,896	$30,250	$47,145	$5,977,089
204	$16,811	$30,335	$47,145	$5,946,755

第17年供款共

$565,742

第17年利息

$207,290

第17年共還本金

$358,452

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$16,725	$30,420	$47,145	$5,916,335
206	$16,640	$30,505	$47,145	$5,885,829
207	$16,554	$30,591	$47,145	$5,855,238
208	$16,468	$30,677	$47,145	$5,824,561
209	$16,382	$30,764	$47,145	$5,793,797
210	$16,295	$30,850	$47,145	$5,762,947
211	$16,208	$30,937	$47,145	$5,732,010
212	$16,121	$31,024	$47,145	$5,700,986
213	$16,034	$31,111	$47,145	$5,669,875
214	$15,947	$31,199	$47,145	$5,638,677
215	$15,859	$31,286	$47,145	$5,607,390
216	$15,771	$31,374	$47,145	$5,576,016

第18年供款共

$565,742

第18年利息

$195,003

第18年共還本金

$370,739

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$15,683	$31,463	$47,145	$5,544,553
218	$15,594	$31,551	$47,145	$5,513,002
219	$15,505	$31,640	$47,145	$5,481,362
220	$15,416	$31,729	$47,145	$5,449,634
221	$15,327	$31,818	$47,145	$5,417,815
222	$15,238	$31,908	$47,145	$5,385,908
223	$15,148	$31,997	$47,145	$5,353,911
224	$15,058	$32,087	$47,145	$5,321,823
225	$14,968	$32,178	$47,145	$5,289,646
226	$14,877	$32,268	$47,145	$5,257,378
227	$14,786	$32,359	$47,145	$5,225,019
228	$14,695	$32,450	$47,145	$5,192,569

第19年供款共

$565,742

第19年利息

$182,295

第19年共還本金

$383,446

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$14,604	$32,541	$47,145	$5,160,028
230	$14,513	$32,633	$47,145	$5,127,396
231	$14,421	$32,724	$47,145	$5,094,671
232	$14,329	$32,816	$47,145	$5,061,855
233	$14,236	$32,909	$47,145	$5,028,946
234	$14,144	$33,001	$47,145	$4,995,945
235	$14,051	$33,094	$47,145	$4,962,851
236	$13,958	$33,187	$47,145	$4,929,664
237	$13,865	$33,280	$47,145	$4,896,383
238	$13,771	$33,374	$47,145	$4,863,009
239	$13,677	$33,468	$47,145	$4,829,542
240	$13,583	$33,562	$47,145	$4,795,979

第20年供款共

$565,742

第20年利息

$169,152

第20年共還本金

$396,590

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$13,489	$33,656	$47,145	$4,762,323
242	$13,394	$33,751	$47,145	$4,728,572
243	$13,299	$33,846	$47,145	$4,694,726
244	$13,204	$33,941	$47,145	$4,660,785
245	$13,108	$34,037	$47,145	$4,626,748
246	$13,013	$34,132	$47,145	$4,592,616
247	$12,917	$34,228	$47,145	$4,558,387
248	$12,820	$34,325	$47,145	$4,524,062
249	$12,724	$34,421	$47,145	$4,489,641
250	$12,627	$34,518	$47,145	$4,455,123
251	$12,530	$34,615	$47,145	$4,420,508
252	$12,433	$34,712	$47,145	$4,385,796

第21年供款共

$565,742

第21年利息

$155,558

第21年共還本金

$410,184

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$12,335	$34,810	$47,145	$4,350,986
254	$12,237	$34,908	$47,145	$4,316,078
255	$12,139	$35,006	$47,145	$4,281,071
256	$12,041	$35,105	$47,145	$4,245,967
257	$11,942	$35,203	$47,145	$4,210,763
258	$11,843	$35,302	$47,145	$4,175,461
259	$11,743	$35,402	$47,145	$4,140,059
260	$11,644	$35,501	$47,145	$4,104,558
261	$11,544	$35,601	$47,145	$4,068,957
262	$11,444	$35,701	$47,145	$4,033,256
263	$11,344	$35,802	$47,145	$3,997,454
264	$11,243	$35,902	$47,145	$3,961,552

第22年供款共

$565,742

第22年利息

$141,498

第22年共還本金

$424,244

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$11,142	$36,003	$47,145	$3,925,549
266	$11,041	$36,105	$47,145	$3,889,444
267	$10,939	$36,206	$47,145	$3,853,238
268	$10,837	$36,308	$47,145	$3,816,930
269	$10,735	$36,410	$47,145	$3,780,520
270	$10,633	$36,512	$47,145	$3,744,008
271	$10,530	$36,615	$47,145	$3,707,393
272	$10,427	$36,718	$47,145	$3,670,675
273	$10,324	$36,821	$47,145	$3,633,853
274	$10,220	$36,925	$47,145	$3,596,928
275	$10,116	$37,029	$47,145	$3,559,899
276	$10,012	$37,133	$47,145	$3,522,767

第23年供款共

$565,742

第23年利息

$126,956

第23年共還本金

$438,785

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$9,908	$37,237	$47,145	$3,485,529
278	$9,803	$37,342	$47,145	$3,448,187
279	$9,698	$37,447	$47,145	$3,410,740
280	$9,593	$37,552	$47,145	$3,373,188
281	$9,487	$37,658	$47,145	$3,335,529
282	$9,381	$37,764	$47,145	$3,297,766
283	$9,275	$37,870	$47,145	$3,259,895
284	$9,168	$37,977	$47,145	$3,221,919
285	$9,062	$38,083	$47,145	$3,183,835
286	$8,955	$38,191	$47,145	$3,145,645
287	$8,847	$38,298	$47,145	$3,107,347
288	$8,739	$38,406	$47,145	$3,068,941

第24年供款共

$565,742

第24年利息

$111,916

第24年共還本金

$453,826

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$8,631	$38,514	$47,145	$3,030,427
290	$8,523	$38,622	$47,145	$2,991,805
291	$8,414	$38,731	$47,145	$2,953,074
292	$8,306	$38,840	$47,145	$2,914,235
293	$8,196	$38,949	$47,145	$2,875,286
294	$8,087	$39,058	$47,145	$2,836,227
295	$7,977	$39,168	$47,145	$2,797,059
296	$7,867	$39,278	$47,145	$2,757,781
297	$7,756	$39,389	$47,145	$2,718,392
298	$7,645	$39,500	$47,145	$2,678,892
299	$7,534	$39,611	$47,145	$2,639,282
300	$7,423	$39,722	$47,145	$2,599,559

第25年供款共

$565,742

第25年利息

$96,360

第25年共還本金

$469,381

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$7,311	$39,834	$47,145	$2,559,725
302	$7,199	$39,946	$47,145	$2,519,780
303	$7,087	$40,058	$47,145	$2,479,721
304	$6,974	$40,171	$47,145	$2,439,550
305	$6,861	$40,284	$47,145	$2,399,266
306	$6,748	$40,397	$47,145	$2,358,869
307	$6,634	$40,511	$47,145	$2,318,358
308	$6,520	$40,625	$47,145	$2,277,734
309	$6,406	$40,739	$47,145	$2,236,995
310	$6,292	$40,854	$47,145	$2,196,141
311	$6,177	$40,968	$47,145	$2,155,173
312	$6,061	$41,084	$47,145	$2,114,089

第26年供款共

$565,742

第26年利息

$80,271

第26年共還本金

$485,470

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$5,946	$41,199	$47,145	$2,072,890
314	$5,830	$41,315	$47,145	$2,031,574
315	$5,714	$41,431	$47,145	$1,990,143
316	$5,597	$41,548	$47,145	$1,948,595
317	$5,480	$41,665	$47,145	$1,906,931
318	$5,363	$41,782	$47,145	$1,865,149
319	$5,246	$41,899	$47,145	$1,823,249
320	$5,128	$42,017	$47,145	$1,781,232
321	$5,010	$42,135	$47,145	$1,739,097
322	$4,891	$42,254	$47,145	$1,696,843
323	$4,772	$42,373	$47,145	$1,654,470
324	$4,653	$42,492	$47,145	$1,611,978

第27年供款共

$565,742

第27年利息

$63,631

第27年共還本金

$502,111

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,534	$42,611	$47,145	$1,569,366
326	$4,414	$42,731	$47,145	$1,526,635
327	$4,294	$42,851	$47,145	$1,483,784
328	$4,173	$42,972	$47,145	$1,440,812
329	$4,052	$43,093	$47,145	$1,397,719
330	$3,931	$43,214	$47,145	$1,354,505
331	$3,810	$43,336	$47,145	$1,311,169
332	$3,688	$43,457	$47,145	$1,267,712
333	$3,565	$43,580	$47,145	$1,224,132
334	$3,443	$43,702	$47,145	$1,180,430
335	$3,320	$43,825	$47,145	$1,136,605
336	$3,197	$43,948	$47,145	$1,092,656

第28年供款共

$565,742

第28年利息

$46,420

第28年共還本金

$519,322

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,073	$44,072	$47,145	$1,048,584
338	$2,949	$44,196	$47,145	$1,004,388
339	$2,825	$44,320	$47,145	$960,068
340	$2,700	$44,445	$47,145	$915,623
341	$2,575	$44,570	$47,145	$871,053
342	$2,450	$44,695	$47,145	$826,358
343	$2,324	$44,821	$47,145	$781,537
344	$2,198	$44,947	$47,145	$736,590
345	$2,072	$45,073	$47,145	$691,516
346	$1,945	$45,200	$47,145	$646,316
347	$1,818	$45,327	$47,145	$600,988
348	$1,690	$45,455	$47,145	$555,534

第29年供款共

$565,742

第29年利息

$28,619

第29年共還本金

$537,123

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,562	$45,583	$47,145	$509,951
350	$1,434	$45,711	$47,145	$464,240
351	$1,306	$45,839	$47,145	$418,400
352	$1,177	$45,968	$47,145	$372,432
353	$1,047	$46,098	$47,145	$326,334
354	$918	$46,227	$47,145	$280,107
355	$788	$46,357	$47,145	$233,750
356	$657	$46,488	$47,145	$187,262
357	$527	$46,618	$47,145	$140,644
358	$396	$46,750	$47,145	$93,894
359	$264	$46,881	$47,145	$47,013
360	$132	$47,013	$47,145	$0

第30年供款共

$565,742

第30年利息

$10,208

第30年共還本金

$555,534

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$14,638,251

免責聲明

筍盤推介

按揭保險費
info