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$15,045,635

每月供款
$47,722

首期

$-2,464,000

總貸款額

$10,464,000

總利息

$6,715,635

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-2,134,000

按月供比率計算

$95,442

置業成本總預算

HK$-2,134,000

首期

$-2,464,000
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

$95,442

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

粉嶺蔚翠花園第06座

thumb_up

激荀蔚翠花園三房兩廳一套厠連地面車位近電梯口

實

716 呎

@10,475

建

826 呎

@9,080

售$750 萬

實

716 呎

@10,475

建

826 呎

@9,080

售$750 萬

粉嶺蔚翠花園第04座

thumb_up

蔚翠花園連車位放售【罕有中高層內園泳池開揚景】

實

716 呎

@9,916

建

835 呎

@8,503

local_fire_department 至HIT verified 首置必買

售$710 萬

實

716 呎

@9,916

建

835 呎

@8,503

售$710 萬

local_fire_department 至HIT verified 首置必買

馬鞍山翠擁華庭第08座

thumb_up

馬鞍山翠擁華庭

實

844 呎

@10,308

建

1,080 呎

@8,056

local_fire_department 至HIT

售$870 萬

實

844 呎

@10,308

建

1,080 呎

@8,056

售$870 萬

local_fire_department 至HIT

沙田濱景花園第03座

thumb_up

濱景花園第03座

實

544 呎

@13,419

建

659 呎

@11,077

local_fire_department 至HIT hotel_class 樓王

售$730 萬

實

544 呎

@13,419

建

659 呎

@11,077

售$730 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山嘉華星濤灣第01座

thumb_up

嘉華星濤灣

實

541 呎

@16,636

建

736 呎

@12,228

pets 愛竉必選

售$900 萬

實

541 呎

@16,636

建

736 呎

@12,228

售$900 萬

pets 愛竉必選

馬鞍山海典居第02座

thumb_up

海典居罕有東南2房放賣市中心有露台

實

558 呎

@13,530

建

733 呎

@10,300

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

售$755 萬

實

558 呎

@13,530

建

733 呎

@10,300

售$755 萬

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

獨家

馬鞍山泓碧

thumb_up

獨家代理,全新屋苑,內園清靜

實

511 呎

@15,264

verified 首置必買 pets 愛竉必選

售$780 萬

實

511 呎

@15,264

售$780 萬

verified 首置必買 pets 愛竉必選

沙田濱景花園

thumb_up

新淨廚廁　高層河景大則三房套🌊🌊

實

645 呎

@13,178

建

781 呎

@10,883

hotel_class 樓王

售$850 萬

實

645 呎

@13,178

建

781 呎

@10,883

售$850 萬

hotel_class 樓王

VR實景

馬鞍山聽濤雅苑第08座

thumb_up

企理 3房套+工人房，有匙即睇

實

733 呎

@11,296

建

932 呎

@8,884

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$828 萬

實

733 呎

@11,296

建

932 呎

@8,884

售$828 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 vpn_key 有匙即睇

VR實景

沙田銀禧花園銀禧閣

thumb_up

♦️移民急讓 - 還價即成♦️東南【內覆式3房】 .

實

665 呎

@11,128

建

1,094 呎

@6,764

local_fire_department 至HIT vpn_key 有匙即睇 flight_takeoff 移民急讓 pets 愛竉必選

售$740 萬

實

665 呎

@11,128

建

1,094 呎

@6,764

售$740 萬

local_fire_department 至HIT vpn_key 有匙即睇 flight_takeoff 移民急讓 pets 愛竉必選

VR實景

馬鞍山聽濤雅苑第05座

thumb_up

恆安站~屋苑有免費村巴去鑽石山站

實

650 呎

@13,354

建

807 呎

@10,756

local_fire_department 至HIT vpn_key 有匙即睇

售$868 萬

實

650 呎

@13,354

建

807 呎

@10,756

售$868 萬

local_fire_department 至HIT vpn_key 有匙即睇

馬鞍山西沙村屋

thumb_up

WITH ROOF GOOD LOCATION NEAR BUS STOP

建

700 呎

@10,714

售$750 萬

建

700 呎

@10,714

售$750 萬

利率	15年	20年	25年	30年
1.000	$62,626	$48,123	$39,436	$33,656
1.500	$64,955	$50,494	$41,849	$36,113
2.000	$67,337	$52,936	$44,352	$38,677
2.500	$69,773	$55,449	$46,943	$41,345
3.000	$72,262	$58,033	$49,621	$44,117
3.500	$74,805	$60,687	$52,385	$46,988
3.625	$75,449	$61,361	$53,089	$47,721
4.000	$77,401	$63,410	$55,233	$49,957
4.500	$80,049	$66,200	$58,162	$53,020
5.000	$82,749	$69,058	$61,172	$56,173
5.500	$85,500	$71,981	$64,258	$59,413
6.000	$88,301	$74,967	$67,420	$62,737

每月供款$47,722

年期

30年

貸款金額

$10,464,000

總利息

$6,715,635

總貸款連利息

$17,179,635

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$31,610	$16,111	$47,721	$10,447,889
2	$31,561	$16,160	$47,721	$10,431,729
3	$31,513	$16,209	$47,721	$10,415,520
4	$31,464	$16,258	$47,721	$10,399,263
5	$31,414	$16,307	$47,721	$10,382,956
6	$31,365	$16,356	$47,721	$10,366,600
7	$31,316	$16,405	$47,721	$10,350,194
8	$31,266	$16,455	$47,721	$10,333,739
9	$31,217	$16,505	$47,721	$10,317,235
10	$31,167	$16,555	$47,721	$10,300,680
11	$31,117	$16,605	$47,721	$10,284,075
12	$31,066	$16,655	$47,721	$10,267,421

第1年供款共

$572,654

第1年利息

$376,075

第1年共還本金

$196,579

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$31,016	$16,705	$47,721	$10,250,716
14	$30,966	$16,756	$47,721	$10,233,960
15	$30,915	$16,806	$47,721	$10,217,154
16	$30,864	$16,857	$47,721	$10,200,297
17	$30,813	$16,908	$47,721	$10,183,389
18	$30,762	$16,959	$47,721	$10,166,431
19	$30,711	$17,010	$47,721	$10,149,420
20	$30,660	$17,062	$47,721	$10,132,359
21	$30,608	$17,113	$47,721	$10,115,246
22	$30,556	$17,165	$47,721	$10,098,081
23	$30,505	$17,217	$47,721	$10,080,865
24	$30,453	$17,269	$47,721	$10,063,596

第2年供款共

$572,654

第2年利息

$368,830

第2年共還本金

$203,825

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$30,400	$17,321	$47,721	$10,046,275
26	$30,348	$17,373	$47,721	$10,028,902
27	$30,296	$17,426	$47,721	$10,011,477
28	$30,243	$17,478	$47,721	$9,993,998
29	$30,190	$17,531	$47,721	$9,976,467
30	$30,137	$17,584	$47,721	$9,958,883
31	$30,084	$17,637	$47,721	$9,941,246
32	$30,031	$17,690	$47,721	$9,923,556
33	$29,977	$17,744	$47,721	$9,905,812
34	$29,924	$17,797	$47,721	$9,888,015
35	$29,870	$17,851	$47,721	$9,870,164
36	$29,816	$17,905	$47,721	$9,852,258

第3年供款共

$572,654

第3年利息

$361,317

第3年共還本金

$211,337

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$29,762	$17,959	$47,721	$9,834,299
38	$29,708	$18,013	$47,721	$9,816,286
39	$29,653	$18,068	$47,721	$9,798,218
40	$29,599	$18,122	$47,721	$9,780,096
41	$29,544	$18,177	$47,721	$9,761,918
42	$29,489	$18,232	$47,721	$9,743,686
43	$29,434	$18,287	$47,721	$9,725,399
44	$29,379	$18,342	$47,721	$9,707,057
45	$29,323	$18,398	$47,721	$9,688,659
46	$29,268	$18,453	$47,721	$9,670,206
47	$29,212	$18,509	$47,721	$9,651,696
48	$29,156	$18,565	$47,721	$9,633,131

第4年供款共

$572,654

第4年利息

$353,527

第4年共還本金

$219,127

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$29,100	$18,621	$47,721	$9,614,510
50	$29,044	$18,677	$47,721	$9,595,833
51	$28,987	$18,734	$47,721	$9,577,099
52	$28,931	$18,790	$47,721	$9,558,309
53	$28,874	$18,847	$47,721	$9,539,462
54	$28,817	$18,904	$47,721	$9,520,557
55	$28,760	$18,961	$47,721	$9,501,596
56	$28,703	$19,018	$47,721	$9,482,578
57	$28,645	$19,076	$47,721	$9,463,502
58	$28,588	$19,134	$47,721	$9,444,368
59	$28,530	$19,191	$47,721	$9,425,177
60	$28,472	$19,249	$47,721	$9,405,928

第5年供款共

$572,654

第5年利息

$345,451

第5年共還本金

$227,204

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$28,414	$19,307	$47,721	$9,386,620
62	$28,355	$19,366	$47,721	$9,367,254
63	$28,297	$19,424	$47,721	$9,347,830
64	$28,238	$19,483	$47,721	$9,328,347
65	$28,179	$19,542	$47,721	$9,308,805
66	$28,120	$19,601	$47,721	$9,289,204
67	$28,061	$19,660	$47,721	$9,269,544
68	$28,002	$19,719	$47,721	$9,249,825
69	$27,942	$19,779	$47,721	$9,230,046
70	$27,882	$19,839	$47,721	$9,210,207
71	$27,823	$19,899	$47,721	$9,190,308
72	$27,762	$19,959	$47,721	$9,170,350

第6年供款共

$572,654

第6年利息

$337,076

第6年共還本金

$235,578

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$27,702	$20,019	$47,721	$9,150,331
74	$27,642	$20,080	$47,721	$9,130,251
75	$27,581	$20,140	$47,721	$9,110,111
76	$27,520	$20,201	$47,721	$9,089,910
77	$27,459	$20,262	$47,721	$9,069,647
78	$27,398	$20,323	$47,721	$9,049,324
79	$27,337	$20,385	$47,721	$9,028,939
80	$27,275	$20,446	$47,721	$9,008,493
81	$27,213	$20,508	$47,721	$8,987,985
82	$27,151	$20,570	$47,721	$8,967,415
83	$27,089	$20,632	$47,721	$8,946,783
84	$27,027	$20,694	$47,721	$8,926,089

第7年供款共

$572,654

第7年利息

$328,393

第7年共還本金

$244,261

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$26,964	$20,757	$47,721	$8,905,332
86	$26,902	$20,820	$47,721	$8,884,512
87	$26,839	$20,883	$47,721	$8,863,629
88	$26,776	$20,946	$47,721	$8,842,684
89	$26,712	$21,009	$47,721	$8,821,675
90	$26,649	$21,072	$47,721	$8,800,602
91	$26,585	$21,136	$47,721	$8,779,466
92	$26,521	$21,200	$47,721	$8,758,266
93	$26,457	$21,264	$47,721	$8,737,002
94	$26,393	$21,328	$47,721	$8,715,674
95	$26,329	$21,393	$47,721	$8,694,282
96	$26,264	$21,457	$47,721	$8,672,824

第8年供款共

$572,654

第8年利息

$319,390

第8年共還本金

$253,264

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$26,199	$21,522	$47,721	$8,651,302
98	$26,134	$21,587	$47,721	$8,629,715
99	$26,069	$21,652	$47,721	$8,608,063
100	$26,004	$21,718	$47,721	$8,586,345
101	$25,938	$21,783	$47,721	$8,564,562
102	$25,872	$21,849	$47,721	$8,542,713
103	$25,806	$21,915	$47,721	$8,520,798
104	$25,740	$21,981	$47,721	$8,498,816
105	$25,674	$22,048	$47,721	$8,476,769
106	$25,607	$22,114	$47,721	$8,454,654
107	$25,540	$22,181	$47,721	$8,432,473
108	$25,473	$22,248	$47,721	$8,410,225

第9年供款共

$572,654

第9年利息

$310,055

第9年共還本金

$262,599

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$25,406	$22,315	$47,721	$8,387,910
110	$25,338	$22,383	$47,721	$8,365,527
111	$25,271	$22,450	$47,721	$8,343,077
112	$25,203	$22,518	$47,721	$8,320,559
113	$25,135	$22,586	$47,721	$8,297,973
114	$25,067	$22,654	$47,721	$8,275,318
115	$24,998	$22,723	$47,721	$8,252,595
116	$24,930	$22,791	$47,721	$8,229,804
117	$24,861	$22,860	$47,721	$8,206,943
118	$24,792	$22,929	$47,721	$8,184,014
119	$24,723	$22,999	$47,721	$8,161,015
120	$24,653	$23,068	$47,721	$8,137,947

第10年供款共

$572,654

第10年利息

$300,376

第10年共還本金

$272,278

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$24,583	$23,138	$47,721	$8,114,809
122	$24,513	$23,208	$47,721	$8,091,602
123	$24,443	$23,278	$47,721	$8,068,324
124	$24,373	$23,348	$47,721	$8,044,976
125	$24,303	$23,419	$47,721	$8,021,557
126	$24,232	$23,489	$47,721	$7,998,068
127	$24,161	$23,560	$47,721	$7,974,507
128	$24,090	$23,632	$47,721	$7,950,876
129	$24,018	$23,703	$47,721	$7,927,173
130	$23,947	$23,775	$47,721	$7,903,398
131	$23,875	$23,846	$47,721	$7,879,552
132	$23,803	$23,918	$47,721	$7,855,633

第11年供款共

$572,654

第11年利息

$290,341

第11年共還本金

$282,314

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$23,731	$23,991	$47,721	$7,831,643
134	$23,658	$24,063	$47,721	$7,807,580
135	$23,585	$24,136	$47,721	$7,783,444
136	$23,512	$24,209	$47,721	$7,759,235
137	$23,439	$24,282	$47,721	$7,734,953
138	$23,366	$24,355	$47,721	$7,710,598
139	$23,292	$24,429	$47,721	$7,686,169
140	$23,219	$24,503	$47,721	$7,661,667
141	$23,145	$24,577	$47,721	$7,637,090
142	$23,070	$24,651	$47,721	$7,612,439
143	$22,996	$24,725	$47,721	$7,587,714
144	$22,921	$24,800	$47,721	$7,562,914

第12年供款共

$572,654

第12年利息

$279,935

第12年共還本金

$292,719

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$22,846	$24,875	$47,721	$7,538,039
146	$22,771	$24,950	$47,721	$7,513,089
147	$22,696	$25,025	$47,721	$7,488,064
148	$22,620	$25,101	$47,721	$7,462,963
149	$22,544	$25,177	$47,721	$7,437,786
150	$22,468	$25,253	$47,721	$7,412,533
151	$22,392	$25,329	$47,721	$7,387,204
152	$22,316	$25,406	$47,721	$7,361,798
153	$22,239	$25,482	$47,721	$7,336,316
154	$22,162	$25,559	$47,721	$7,310,756
155	$22,085	$25,637	$47,721	$7,285,120
156	$22,007	$25,714	$47,721	$7,259,405

第13年供款共

$572,654

第13年利息

$269,146

第13年共還本金

$303,509

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$21,929	$25,792	$47,721	$7,233,614
158	$21,852	$25,870	$47,721	$7,207,744
159	$21,773	$25,948	$47,721	$7,181,796
160	$21,695	$26,026	$47,721	$7,155,770
161	$21,616	$26,105	$47,721	$7,129,665
162	$21,538	$26,184	$47,721	$7,103,482
163	$21,458	$26,263	$47,721	$7,077,219
164	$21,379	$26,342	$47,721	$7,050,877
165	$21,300	$26,422	$47,721	$7,024,455
166	$21,220	$26,502	$47,721	$6,997,953
167	$21,140	$26,582	$47,721	$6,971,372
168	$21,059	$26,662	$47,721	$6,944,710

第14年供款共

$572,654

第14年利息

$257,959

第14年共還本金

$314,695

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$20,979	$26,742	$47,721	$6,917,968
170	$20,898	$26,823	$47,721	$6,891,144
171	$20,817	$26,904	$47,721	$6,864,240
172	$20,736	$26,985	$47,721	$6,837,255
173	$20,654	$27,067	$47,721	$6,810,188
174	$20,572	$27,149	$47,721	$6,783,039
175	$20,490	$27,231	$47,721	$6,755,808
176	$20,408	$27,313	$47,721	$6,728,495
177	$20,326	$27,396	$47,721	$6,701,100
178	$20,243	$27,478	$47,721	$6,673,621
179	$20,160	$27,561	$47,721	$6,646,060
180	$20,077	$27,645	$47,721	$6,618,415

第15年供款共

$572,654

第15年利息

$246,360

第15年共還本金

$326,295

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$19,993	$27,728	$47,721	$6,590,687
182	$19,909	$27,812	$47,721	$6,562,876
183	$19,825	$27,896	$47,721	$6,534,980
184	$19,741	$27,980	$47,721	$6,507,000
185	$19,657	$28,065	$47,721	$6,478,935
186	$19,572	$28,149	$47,721	$6,450,785
187	$19,487	$28,234	$47,721	$6,422,551
188	$19,401	$28,320	$47,721	$6,394,231
189	$19,316	$28,405	$47,721	$6,365,826
190	$19,230	$28,491	$47,721	$6,337,335
191	$19,144	$28,577	$47,721	$6,308,758
192	$19,058	$28,664	$47,721	$6,280,094

第16年供款共

$572,654

第16年利息

$234,333

第16年共還本金

$338,321

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$18,971	$28,750	$47,721	$6,251,344
194	$18,884	$28,837	$47,721	$6,222,507
195	$18,797	$28,924	$47,721	$6,193,583
196	$18,710	$29,011	$47,721	$6,164,572
197	$18,622	$29,099	$47,721	$6,135,473
198	$18,534	$29,187	$47,721	$6,106,286
199	$18,446	$29,275	$47,721	$6,077,010
200	$18,358	$29,364	$47,721	$6,047,647
201	$18,269	$29,452	$47,721	$6,018,195
202	$18,180	$29,541	$47,721	$5,988,653
203	$18,091	$29,630	$47,721	$5,959,023
204	$18,001	$29,720	$47,721	$5,929,303

第17年供款共

$572,654

第17年利息

$221,863

第17年共還本金

$350,791

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$17,911	$29,810	$47,721	$5,899,493
206	$17,821	$29,900	$47,721	$5,869,593
207	$17,731	$29,990	$47,721	$5,839,603
208	$17,640	$30,081	$47,721	$5,809,522
209	$17,550	$30,172	$47,721	$5,779,351
210	$17,458	$30,263	$47,721	$5,749,088
211	$17,367	$30,354	$47,721	$5,718,734
212	$17,275	$30,446	$47,721	$5,688,288
213	$17,183	$30,538	$47,721	$5,657,750
214	$17,091	$30,630	$47,721	$5,627,120
215	$16,999	$30,723	$47,721	$5,596,398
216	$16,906	$30,815	$47,721	$5,565,582

第18年供款共

$572,654

第18年利息

$208,934

第18年共還本金

$363,721

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$16,813	$30,909	$47,721	$5,534,674
218	$16,719	$31,002	$47,721	$5,503,672
219	$16,626	$31,096	$47,721	$5,472,576
220	$16,532	$31,189	$47,721	$5,441,387
221	$16,438	$31,284	$47,721	$5,410,103
222	$16,343	$31,378	$47,721	$5,378,725
223	$16,248	$31,473	$47,721	$5,347,252
224	$16,153	$31,568	$47,721	$5,315,684
225	$16,058	$31,663	$47,721	$5,284,020
226	$15,962	$31,759	$47,721	$5,252,261
227	$15,866	$31,855	$47,721	$5,220,406
228	$15,770	$31,951	$47,721	$5,188,455

第19年供款共

$572,654

第19年利息

$195,527

第19年共還本金

$377,127

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$15,673	$32,048	$47,721	$5,156,407
230	$15,577	$32,145	$47,721	$5,124,263
231	$15,480	$32,242	$47,721	$5,092,021
232	$15,382	$32,339	$47,721	$5,059,682
233	$15,284	$32,437	$47,721	$5,027,245
234	$15,186	$32,535	$47,721	$4,994,711
235	$15,088	$32,633	$47,721	$4,962,078
236	$14,990	$32,732	$47,721	$4,929,346
237	$14,891	$32,830	$47,721	$4,896,515
238	$14,792	$32,930	$47,721	$4,863,586
239	$14,692	$33,029	$47,721	$4,830,557
240	$14,592	$33,129	$47,721	$4,797,428

第20年供款共

$572,654

第20年利息

$181,627

第20年共還本金

$391,027

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$14,492	$33,229	$47,721	$4,764,199
242	$14,392	$33,329	$47,721	$4,730,869
243	$14,291	$33,430	$47,721	$4,697,439
244	$14,190	$33,531	$47,721	$4,663,908
245	$14,089	$33,632	$47,721	$4,630,276
246	$13,987	$33,734	$47,721	$4,596,542
247	$13,885	$33,836	$47,721	$4,562,706
248	$13,783	$33,938	$47,721	$4,528,768
249	$13,681	$34,041	$47,721	$4,494,728
250	$13,578	$34,143	$47,721	$4,460,584
251	$13,475	$34,247	$47,721	$4,426,338
252	$13,371	$34,350	$47,721	$4,391,988

第21年供款共

$572,654

第21年利息

$167,215

第21年共還本金

$405,440

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$13,267	$34,454	$47,721	$4,357,534
254	$13,163	$34,558	$47,721	$4,322,976
255	$13,059	$34,662	$47,721	$4,288,314
256	$12,954	$34,767	$47,721	$4,253,547
257	$12,849	$34,872	$47,721	$4,218,675
258	$12,744	$34,977	$47,721	$4,183,698
259	$12,638	$35,083	$47,721	$4,148,615
260	$12,532	$35,189	$47,721	$4,113,426
261	$12,426	$35,295	$47,721	$4,078,131
262	$12,319	$35,402	$47,721	$4,042,729
263	$12,212	$35,509	$47,721	$4,007,220
264	$12,105	$35,616	$47,721	$3,971,604

第22年供款共

$572,654

第22年利息

$152,271

第22年共還本金

$420,384

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$11,998	$35,724	$47,721	$3,935,880
266	$11,890	$35,832	$47,721	$3,900,049
267	$11,781	$35,940	$47,721	$3,864,109
268	$11,673	$36,048	$47,721	$3,828,061
269	$11,564	$36,157	$47,721	$3,791,903
270	$11,455	$36,267	$47,721	$3,755,637
271	$11,345	$36,376	$47,721	$3,719,261
272	$11,235	$36,486	$47,721	$3,682,775
273	$11,125	$36,596	$47,721	$3,646,179
274	$11,014	$36,707	$47,721	$3,609,472
275	$10,904	$36,818	$47,721	$3,572,654
276	$10,792	$36,929	$47,721	$3,535,726

第23年供款共

$572,654

第23年利息

$136,776

第23年共還本金

$435,878

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$10,681	$37,040	$47,721	$3,498,685
278	$10,569	$37,152	$47,721	$3,461,533
279	$10,457	$37,264	$47,721	$3,424,268
280	$10,344	$37,377	$47,721	$3,386,891
281	$10,231	$37,490	$47,721	$3,349,401
282	$10,118	$37,603	$47,721	$3,311,798
283	$10,004	$37,717	$47,721	$3,274,081
284	$9,890	$37,831	$47,721	$3,236,251
285	$9,776	$37,945	$47,721	$3,198,306
286	$9,662	$38,060	$47,721	$3,160,246
287	$9,547	$38,175	$47,721	$3,122,071
288	$9,431	$38,290	$47,721	$3,083,781

第24年供款共

$572,654

第24年利息

$120,710

第24年共還本金

$451,944

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$9,316	$38,406	$47,721	$3,045,376
290	$9,200	$38,522	$47,721	$3,006,854
291	$9,083	$38,638	$47,721	$2,968,216
292	$8,966	$38,755	$47,721	$2,929,461
293	$8,849	$38,872	$47,721	$2,890,590
294	$8,732	$38,989	$47,721	$2,851,600
295	$8,614	$39,107	$47,721	$2,812,493
296	$8,496	$39,225	$47,721	$2,773,268
297	$8,378	$39,344	$47,721	$2,733,925
298	$8,259	$39,462	$47,721	$2,694,462
299	$8,140	$39,582	$47,721	$2,654,880
300	$8,020	$39,701	$47,721	$2,615,179

第25年供款共

$572,654

第25年利息

$104,052

第25年共還本金

$468,602

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$7,900	$39,821	$47,721	$2,575,358
302	$7,780	$39,941	$47,721	$2,535,416
303	$7,659	$40,062	$47,721	$2,495,354
304	$7,538	$40,183	$47,721	$2,455,171
305	$7,417	$40,305	$47,721	$2,414,867
306	$7,295	$40,426	$47,721	$2,374,440
307	$7,173	$40,548	$47,721	$2,333,892
308	$7,050	$40,671	$47,721	$2,293,221
309	$6,927	$40,794	$47,721	$2,252,427
310	$6,804	$40,917	$47,721	$2,211,510
311	$6,681	$41,041	$47,721	$2,170,470
312	$6,557	$41,165	$47,721	$2,129,305

第26年供款共

$572,654

第26年利息

$86,780

第26年共還本金

$485,874

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$6,432	$41,289	$47,721	$2,088,016
314	$6,308	$41,414	$47,721	$2,046,602
315	$6,182	$41,539	$47,721	$2,005,064
316	$6,057	$41,664	$47,721	$1,963,399
317	$5,931	$41,790	$47,721	$1,921,609
318	$5,805	$41,916	$47,721	$1,879,693
319	$5,678	$42,043	$47,721	$1,837,650
320	$5,551	$42,170	$47,721	$1,795,480
321	$5,424	$42,297	$47,721	$1,753,183
322	$5,296	$42,425	$47,721	$1,710,758
323	$5,168	$42,553	$47,721	$1,668,204
324	$5,039	$42,682	$47,721	$1,625,522

第27年供款共

$572,654

第27年利息

$68,872

第27年共還本金

$503,783

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,910	$42,811	$47,721	$1,582,712
326	$4,781	$42,940	$47,721	$1,539,772
327	$4,651	$43,070	$47,721	$1,496,702
328	$4,521	$43,200	$47,721	$1,453,502
329	$4,391	$43,330	$47,721	$1,410,171
330	$4,260	$43,461	$47,721	$1,366,710
331	$4,129	$43,593	$47,721	$1,323,117
332	$3,997	$43,724	$47,721	$1,279,393
333	$3,865	$43,856	$47,721	$1,235,537
334	$3,732	$43,989	$47,721	$1,191,548
335	$3,599	$44,122	$47,721	$1,147,426
336	$3,466	$44,255	$47,721	$1,103,171

第28年供款共

$572,654

第28年利息

$50,303

第28年共還本金

$522,351

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,332	$44,389	$47,721	$1,058,782
338	$3,198	$44,523	$47,721	$1,014,260
339	$3,064	$44,657	$47,721	$969,602
340	$2,929	$44,792	$47,721	$924,810
341	$2,794	$44,928	$47,721	$879,883
342	$2,658	$45,063	$47,721	$834,819
343	$2,522	$45,199	$47,721	$789,620
344	$2,385	$45,336	$47,721	$744,284
345	$2,248	$45,473	$47,721	$698,811
346	$2,111	$45,610	$47,721	$653,201
347	$1,973	$45,748	$47,721	$607,453
348	$1,835	$45,886	$47,721	$561,567

第29年供款共

$572,654

第29年利息

$31,050

第29年共還本金

$541,604

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,696	$46,025	$47,721	$515,542
350	$1,557	$46,164	$47,721	$469,378
351	$1,418	$46,303	$47,721	$423,075
352	$1,278	$46,443	$47,721	$376,632
353	$1,138	$46,583	$47,721	$330,048
354	$997	$46,724	$47,721	$283,324
355	$856	$46,865	$47,721	$236,459
356	$714	$47,007	$47,721	$189,452
357	$572	$47,149	$47,721	$142,303
358	$430	$47,291	$47,721	$95,012
359	$287	$47,434	$47,721	$47,577
360	$144	$47,577	$47,721	$0

第30年供款共

$572,654

第30年利息

$11,088

第30年共還本金

$561,567

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$15,045,635

免責聲明

筍盤推介

按揭保險費
info