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$14,901,876

每月供款
$46,700

首期

$-2,240,000

總貸款額

$10,240,000

總利息

$6,571,876

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-1,910,000

按月供比率計算

$93,399

置業成本總預算

HK$-1,910,000

首期

$-2,240,000
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

$93,399

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

沙田欣廷軒第01座

thumb_up

高層有裝實用兩邊廳.

實

419 呎

@16,993

建

549 呎

@12,969

local_fire_department 至HIT

售$712 萬

實

419 呎

@16,993

建

549 呎

@12,969

售$712 萬

local_fire_department 至HIT

VR實景

馬鞍山迎海第01期

thumb_up

奇豐精選西南海景特色單位一房半全屋企理裝修

實

586 呎

@14,505

建

725 呎

@11,724

local_fire_department 至HIT real_estate_agent 罕有放盤

售$850 萬

實

586 呎

@14,505

建

725 呎

@11,724

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

旺角金輪大廈

thumb_up

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

粉嶺瑞柏園第06座

thumb_up

*換樓精選*可租可售*連車位*

實

725 呎

@11,448

建

825 呎

@10,061

real_estate_agent 罕有放盤

售$830 萬

實

725 呎

@11,448

建

825 呎

@10,061

售$830 萬

real_estate_agent 罕有放盤

沙田富豪花園

thumb_up

風水屋連靚車位~住到風生水起~👍

實

831 呎

@9,386

建

1,125 呎

@6,933

hotel_class 樓王

售$780 萬

實

831 呎

@9,386

建

1,125 呎

@6,933

售$780 萬

hotel_class 樓王

KOL實拍 VR實景

馬鞍山海柏花園第06座

thumb_up

海柏豪裝

實

582 呎

@13,230

建

783 呎

@9,834

local_fire_department 至HIT hotel_class 樓王

售$770 萬

實

582 呎

@13,230

建

783 呎

@9,834

售$770 萬

local_fire_department 至HIT hotel_class 樓王

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

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

大埔天鑽第08座

thumb_up

天鑽2房靚裝開揚景觀

實

551 呎

@13,793

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$760 萬

實

551 呎

@13,793

售$760 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

馬鞍山雲海第01期榕海臺第01座

thumb_up

新鴻基名牌樓盤環境舒適交通便利

實

392 呎

@20,102

local_fire_department 至HIT

售$788 萬

實

392 呎

@20,102

售$788 萬

local_fire_department 至HIT

西貢逸瓏海滙

thumb_up

逸瓏海滙

實

590 呎

@15,085

local_offer 低水筍價 vpn_key 有匙即睇

售$890 萬

實

590 呎

@15,085

售$890 萬

local_offer 低水筍價 vpn_key 有匙即睇

馬鞍山翠擁華庭第08座

thumb_up

馬鞍山翠擁華庭

實

844 呎

@10,664

建

1,080 呎

@8,333

local_fire_department 至HIT

售$900 萬

實

844 呎

@10,664

建

1,080 呎

@8,333

售$900 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$61,286	$47,093	$38,592	$32,936
1.500	$63,564	$49,413	$40,953	$35,340
2.000	$65,895	$51,802	$43,403	$37,849
2.500	$68,279	$54,262	$45,938	$40,460
3.000	$70,716	$56,791	$48,559	$43,172
3.500	$73,204	$59,388	$51,264	$45,982
3.625	$73,834	$60,048	$51,953	$46,700
4.000	$75,744	$62,052	$54,050	$48,887
4.500	$78,335	$64,783	$56,917	$51,885
5.000	$80,977	$67,579	$59,862	$54,971
5.500	$83,669	$70,440	$62,883	$58,142
6.000	$86,411	$73,363	$65,976	$61,394

每月供款$46,700

年期

30年

貸款金額

$10,240,000

總利息

$6,571,876

總貸款連利息

$16,811,876

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$30,933	$15,766	$46,700	$10,224,234
2	$30,886	$15,814	$46,700	$10,208,420
3	$30,838	$15,862	$46,700	$10,192,558
4	$30,790	$15,910	$46,700	$10,176,648
5	$30,742	$15,958	$46,700	$10,160,691
6	$30,694	$16,006	$46,700	$10,144,685
7	$30,645	$16,054	$46,700	$10,128,631
8	$30,597	$16,103	$46,700	$10,112,528
9	$30,548	$16,151	$46,700	$10,096,376
10	$30,499	$16,200	$46,700	$10,080,176
11	$30,451	$16,249	$46,700	$10,063,927
12	$30,401	$16,298	$46,700	$10,047,629

第1年供款共

$560,396

第1年利息

$368,025

第1年共還本金

$192,371

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$30,352	$16,347	$46,700	$10,031,281
14	$30,303	$16,397	$46,700	$10,014,885
15	$30,253	$16,446	$46,700	$9,998,438
16	$30,204	$16,496	$46,700	$9,981,942
17	$30,154	$16,546	$46,700	$9,965,396
18	$30,104	$16,596	$46,700	$9,948,801
19	$30,054	$16,646	$46,700	$9,932,155
20	$30,003	$16,696	$46,700	$9,915,458
21	$29,953	$16,747	$46,700	$9,898,712
22	$29,902	$16,797	$46,700	$9,881,914
23	$29,852	$16,848	$46,700	$9,865,066
24	$29,801	$16,899	$46,700	$9,848,167

第2年供款共

$560,396

第2年利息

$360,934

第2年共還本金

$199,462

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$29,750	$16,950	$46,700	$9,831,217
26	$29,698	$17,001	$46,700	$9,814,216
27	$29,647	$17,053	$46,700	$9,797,164
28	$29,596	$17,104	$46,700	$9,780,060
29	$29,544	$17,156	$46,700	$9,762,904
30	$29,492	$17,208	$46,700	$9,745,696
31	$29,440	$17,260	$46,700	$9,728,437
32	$29,388	$17,312	$46,700	$9,711,125
33	$29,336	$17,364	$46,700	$9,693,761
34	$29,283	$17,416	$46,700	$9,676,345
35	$29,231	$17,469	$46,700	$9,658,876
36	$29,178	$17,522	$46,700	$9,641,354

第3年供款共

$560,396

第3年利息

$353,582

第3年共還本金

$206,813

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$29,125	$17,575	$46,700	$9,623,779
38	$29,072	$17,628	$46,700	$9,606,151
39	$29,019	$17,681	$46,700	$9,588,470
40	$28,965	$17,734	$46,700	$9,570,736
41	$28,912	$17,788	$46,700	$9,552,948
42	$28,858	$17,842	$46,700	$9,535,106
43	$28,804	$17,896	$46,700	$9,517,210
44	$28,750	$17,950	$46,700	$9,499,260
45	$28,696	$18,004	$46,700	$9,481,256
46	$28,641	$18,058	$46,700	$9,463,198
47	$28,587	$18,113	$46,700	$9,445,085
48	$28,532	$18,168	$46,700	$9,426,918

第4年供款共

$560,396

第4年利息

$345,960

第4年共還本金

$214,436

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$28,477	$18,223	$46,700	$9,408,695
50	$28,422	$18,278	$46,700	$9,390,418
51	$28,367	$18,333	$46,700	$9,372,085
52	$28,312	$18,388	$46,700	$9,353,697
53	$28,256	$18,444	$46,700	$9,335,253
54	$28,200	$18,499	$46,700	$9,316,754
55	$28,144	$18,555	$46,700	$9,298,198
56	$28,088	$18,611	$46,700	$9,279,587
57	$28,032	$18,668	$46,700	$9,260,919
58	$27,976	$18,724	$46,700	$9,242,195
59	$27,919	$18,781	$46,700	$9,223,415
60	$27,862	$18,837	$46,700	$9,204,578

第5年供款共

$560,396

第5年利息

$338,056

第5年共還本金

$222,340

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$27,805	$18,894	$46,700	$9,185,683
62	$27,748	$18,951	$46,700	$9,166,732
63	$27,691	$19,008	$46,700	$9,147,724
64	$27,634	$19,066	$46,700	$9,128,658
65	$27,576	$19,123	$46,700	$9,109,534
66	$27,518	$19,181	$46,700	$9,090,353
67	$27,460	$19,239	$46,700	$9,071,114
68	$27,402	$19,297	$46,700	$9,051,816
69	$27,344	$19,356	$46,700	$9,032,461
70	$27,286	$19,414	$46,700	$9,013,047
71	$27,227	$19,473	$46,700	$8,993,574
72	$27,168	$19,532	$46,700	$8,974,042

第6年供款共

$560,396

第6年利息

$329,861

第6年共還本金

$230,535

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$27,109	$19,591	$46,700	$8,954,452
74	$27,050	$19,650	$46,700	$8,934,802
75	$26,991	$19,709	$46,700	$8,915,093
76	$26,931	$19,769	$46,700	$8,895,324
77	$26,871	$19,828	$46,700	$8,875,496
78	$26,811	$19,888	$46,700	$8,855,608
79	$26,751	$19,948	$46,700	$8,835,659
80	$26,691	$20,009	$46,700	$8,815,651
81	$26,631	$20,069	$46,700	$8,795,582
82	$26,570	$20,130	$46,700	$8,775,452
83	$26,509	$20,190	$46,700	$8,755,262
84	$26,448	$20,251	$46,700	$8,735,010

第7年供款共

$560,396

第7年利息

$321,364

第7年共還本金

$239,032

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$26,387	$20,313	$46,700	$8,714,698
86	$26,326	$20,374	$46,700	$8,694,324
87	$26,264	$20,436	$46,700	$8,673,888
88	$26,202	$20,497	$46,700	$8,653,391
89	$26,140	$20,559	$46,700	$8,632,831
90	$26,078	$20,621	$46,700	$8,612,210
91	$26,016	$20,684	$46,700	$8,591,527
92	$25,954	$20,746	$46,700	$8,570,780
93	$25,891	$20,809	$46,700	$8,549,972
94	$25,828	$20,872	$46,700	$8,529,100
95	$25,765	$20,935	$46,700	$8,508,165
96	$25,702	$20,998	$46,700	$8,487,168

第8年供款共

$560,396

第8年利息

$312,553

第8年共還本金

$247,843

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$25,638	$21,061	$46,700	$8,466,106
98	$25,575	$21,125	$46,700	$8,444,981
99	$25,511	$21,189	$46,700	$8,423,792
100	$25,447	$21,253	$46,700	$8,402,540
101	$25,383	$21,317	$46,700	$8,381,223
102	$25,318	$21,381	$46,700	$8,359,841
103	$25,254	$21,446	$46,700	$8,338,395
104	$25,189	$21,511	$46,700	$8,316,885
105	$25,124	$21,576	$46,700	$8,295,309
106	$25,059	$21,641	$46,700	$8,273,668
107	$24,993	$21,706	$46,700	$8,251,962
108	$24,928	$21,772	$46,700	$8,230,190

第9年供款共

$560,396

第9年利息

$303,418

第9年共還本金

$256,978

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$24,862	$21,838	$46,700	$8,208,352
110	$24,796	$21,904	$46,700	$8,186,449
111	$24,730	$21,970	$46,700	$8,164,479
112	$24,664	$22,036	$46,700	$8,142,443
113	$24,597	$22,103	$46,700	$8,120,340
114	$24,530	$22,169	$46,700	$8,098,171
115	$24,463	$22,236	$46,700	$8,075,934
116	$24,396	$22,304	$46,700	$8,053,631
117	$24,329	$22,371	$46,700	$8,031,260
118	$24,261	$22,439	$46,700	$8,008,821
119	$24,193	$22,506	$46,700	$7,986,315
120	$24,125	$22,574	$46,700	$7,963,740

第10年供款共

$560,396

第10年利息

$293,946

第10年共還本金

$266,449

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$24,057	$22,643	$46,700	$7,941,098
122	$23,989	$22,711	$46,700	$7,918,387
123	$23,920	$22,780	$46,700	$7,895,607
124	$23,851	$22,848	$46,700	$7,872,759
125	$23,782	$22,917	$46,700	$7,849,842
126	$23,713	$22,987	$46,700	$7,826,855
127	$23,644	$23,056	$46,700	$7,803,799
128	$23,574	$23,126	$46,700	$7,780,673
129	$23,504	$23,196	$46,700	$7,757,478
130	$23,434	$23,266	$46,700	$7,734,212
131	$23,364	$23,336	$46,700	$7,710,876
132	$23,293	$23,406	$46,700	$7,687,470

第11年供款共

$560,396

第11年利息

$284,125

第11年共還本金

$276,270

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$23,223	$23,477	$46,700	$7,663,993
134	$23,152	$23,548	$46,700	$7,640,445
135	$23,081	$23,619	$46,700	$7,616,826
136	$23,009	$23,690	$46,700	$7,593,135
137	$22,938	$23,762	$46,700	$7,569,373
138	$22,866	$23,834	$46,700	$7,545,539
139	$22,794	$23,906	$46,700	$7,521,634
140	$22,722	$23,978	$46,700	$7,497,656
141	$22,649	$24,050	$46,700	$7,473,605
142	$22,577	$24,123	$46,700	$7,449,482
143	$22,504	$24,196	$46,700	$7,425,286
144	$22,431	$24,269	$46,700	$7,401,017

第12年供款共

$560,396

第12年利息

$273,943

第12年共還本金

$286,453

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$22,357	$24,342	$46,700	$7,376,674
146	$22,284	$24,416	$46,700	$7,352,258
147	$22,210	$24,490	$46,700	$7,327,769
148	$22,136	$24,564	$46,700	$7,303,205
149	$22,062	$24,638	$46,700	$7,278,567
150	$21,987	$24,712	$46,700	$7,253,855
151	$21,913	$24,787	$46,700	$7,229,068
152	$21,838	$24,862	$46,700	$7,204,206
153	$21,763	$24,937	$46,700	$7,179,269
154	$21,687	$25,012	$46,700	$7,154,257
155	$21,612	$25,088	$46,700	$7,129,169
156	$21,536	$25,164	$46,700	$7,104,005

第13年供款共

$560,396

第13年利息

$263,384

第13年共還本金

$297,011

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$21,460	$25,240	$46,700	$7,078,766
158	$21,384	$25,316	$46,700	$7,053,450
159	$21,307	$25,392	$46,700	$7,028,057
160	$21,231	$25,469	$46,700	$7,002,588
161	$21,154	$25,546	$46,700	$6,977,042
162	$21,076	$25,623	$46,700	$6,951,419
163	$20,999	$25,701	$46,700	$6,925,719
164	$20,921	$25,778	$46,700	$6,899,940
165	$20,844	$25,856	$46,700	$6,874,084
166	$20,765	$25,934	$46,700	$6,848,150
167	$20,687	$26,013	$46,700	$6,822,138
168	$20,609	$26,091	$46,700	$6,796,047

第14年供款共

$560,396

第14年利息

$252,437

第14年共還本金

$307,959

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$20,530	$26,170	$46,700	$6,769,877
170	$20,451	$26,249	$46,700	$6,743,628
171	$20,371	$26,328	$46,700	$6,717,299
172	$20,292	$26,408	$46,700	$6,690,892
173	$20,212	$26,488	$46,700	$6,664,404
174	$20,132	$26,568	$46,700	$6,637,836
175	$20,052	$26,648	$46,700	$6,611,188
176	$19,971	$26,728	$46,700	$6,584,460
177	$19,891	$26,809	$46,700	$6,557,651
178	$19,810	$26,890	$46,700	$6,530,761
179	$19,728	$26,971	$46,700	$6,503,790
180	$19,647	$27,053	$46,700	$6,476,737

第15年供款共

$560,396

第15年利息

$241,086

第15年共還本金

$319,310

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$19,565	$27,135	$46,700	$6,449,602
182	$19,483	$27,216	$46,700	$6,422,386
183	$19,401	$27,299	$46,700	$6,395,087
184	$19,318	$27,381	$46,700	$6,367,706
185	$19,236	$27,464	$46,700	$6,340,242
186	$19,153	$27,547	$46,700	$6,312,695
187	$19,070	$27,630	$46,700	$6,285,065
188	$18,986	$27,714	$46,700	$6,257,352
189	$18,902	$27,797	$46,700	$6,229,554
190	$18,818	$27,881	$46,700	$6,201,673
191	$18,734	$27,965	$46,700	$6,173,708
192	$18,650	$28,050	$46,700	$6,145,658

第16年供款共

$560,396

第16年利息

$229,317

第16年共還本金

$331,079

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$18,565	$28,135	$46,700	$6,117,523
194	$18,480	$28,220	$46,700	$6,089,304
195	$18,395	$28,305	$46,700	$6,060,999
196	$18,309	$28,390	$46,700	$6,032,608
197	$18,224	$28,476	$46,700	$6,004,132
198	$18,137	$28,562	$46,700	$5,975,570
199	$18,051	$28,648	$46,700	$5,946,922
200	$17,965	$28,735	$46,700	$5,918,187
201	$17,878	$28,822	$46,700	$5,889,365
202	$17,791	$28,909	$46,700	$5,860,456
203	$17,703	$28,996	$46,700	$5,831,460
204	$17,616	$29,084	$46,700	$5,802,376

第17年供款共

$560,396

第17年利息

$217,114

第17年共還本金

$343,282

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$17,528	$29,172	$46,700	$5,773,204
206	$17,440	$29,260	$46,700	$5,743,945
207	$17,351	$29,348	$46,700	$5,714,596
208	$17,263	$29,437	$46,700	$5,685,160
209	$17,174	$29,526	$46,700	$5,655,634
210	$17,085	$29,615	$46,700	$5,626,019
211	$16,995	$29,704	$46,700	$5,596,315
212	$16,906	$29,794	$46,700	$5,566,520
213	$16,816	$29,884	$46,700	$5,536,636
214	$16,725	$29,974	$46,700	$5,506,662
215	$16,635	$30,065	$46,700	$5,476,597
216	$16,544	$30,156	$46,700	$5,446,441

第18年供款共

$560,396

第18年利息

$204,461

第18年共還本金

$355,935

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$16,453	$30,247	$46,700	$5,416,194
218	$16,361	$30,338	$46,700	$5,385,856
219	$16,270	$30,430	$46,700	$5,355,426
220	$16,178	$30,522	$46,700	$5,324,904
221	$16,086	$30,614	$46,700	$5,294,290
222	$15,993	$30,706	$46,700	$5,263,584
223	$15,900	$30,799	$46,700	$5,232,785
224	$15,807	$30,892	$46,700	$5,201,892
225	$15,714	$30,986	$46,700	$5,170,907
226	$15,620	$31,079	$46,700	$5,139,828
227	$15,527	$31,173	$46,700	$5,108,654
228	$15,432	$31,267	$46,700	$5,077,387

第19年供款共

$560,396

第19年利息

$191,342

第19年共還本金

$369,054

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$15,338	$31,362	$46,700	$5,046,026
230	$15,243	$31,456	$46,700	$5,014,569
231	$15,148	$31,551	$46,700	$4,983,018
232	$15,053	$31,647	$46,700	$4,951,371
233	$14,957	$31,742	$46,700	$4,919,628
234	$14,861	$31,838	$46,700	$4,887,790
235	$14,765	$31,934	$46,700	$4,855,856
236	$14,669	$32,031	$46,700	$4,823,825
237	$14,572	$32,128	$46,700	$4,791,697
238	$14,475	$32,225	$46,700	$4,759,472
239	$14,378	$32,322	$46,700	$4,727,150
240	$14,280	$32,420	$46,700	$4,694,731

第20年供款共

$560,396

第20年利息

$177,739

第20年共還本金

$382,657

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$14,182	$32,518	$46,700	$4,662,213
242	$14,084	$32,616	$46,700	$4,629,597
243	$13,985	$32,714	$46,700	$4,596,883
244	$13,886	$32,813	$46,700	$4,564,069
245	$13,787	$32,912	$46,700	$4,531,157
246	$13,688	$33,012	$46,700	$4,498,145
247	$13,588	$33,112	$46,700	$4,465,034
248	$13,488	$33,212	$46,700	$4,431,822
249	$13,388	$33,312	$46,700	$4,398,510
250	$13,287	$33,412	$46,700	$4,365,098
251	$13,186	$33,513	$46,700	$4,331,584
252	$13,085	$33,615	$46,700	$4,297,970

第21年供款共

$560,396

第21年利息

$163,635

第21年共還本金

$396,761

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$12,983	$33,716	$46,700	$4,264,254
254	$12,882	$33,818	$46,700	$4,230,435
255	$12,779	$33,920	$46,700	$4,196,515
256	$12,677	$34,023	$46,700	$4,162,493
257	$12,574	$34,125	$46,700	$4,128,367
258	$12,471	$34,229	$46,700	$4,094,139
259	$12,368	$34,332	$46,700	$4,059,807
260	$12,264	$34,436	$46,700	$4,025,371
261	$12,160	$34,540	$46,700	$3,990,831
262	$12,056	$34,644	$46,700	$3,956,187
263	$11,951	$34,749	$46,700	$3,921,439
264	$11,846	$34,854	$46,700	$3,886,585

第22年供款共

$560,396

第22年利息

$149,011

第22年共還本金

$411,385

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$11,741	$34,959	$46,700	$3,851,626
266	$11,635	$35,065	$46,700	$3,816,562
267	$11,529	$35,170	$46,700	$3,781,391
268	$11,423	$35,277	$46,700	$3,746,114
269	$11,316	$35,383	$46,700	$3,710,731
270	$11,210	$35,490	$46,700	$3,675,241
271	$11,102	$35,597	$46,700	$3,639,644
272	$10,995	$35,705	$46,700	$3,603,939
273	$10,887	$35,813	$46,700	$3,568,126
274	$10,779	$35,921	$46,700	$3,532,205
275	$10,670	$36,029	$46,700	$3,496,176
276	$10,561	$36,138	$46,700	$3,460,037

第23年供款共

$560,396

第23年利息

$133,848

第23年共還本金

$426,548

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$10,452	$36,247	$46,700	$3,423,790
278	$10,343	$36,357	$46,700	$3,387,433
279	$10,233	$36,467	$46,700	$3,350,966
280	$10,123	$36,577	$46,700	$3,314,389
281	$10,012	$36,687	$46,700	$3,277,702
282	$9,901	$36,798	$46,700	$3,240,903
283	$9,790	$36,909	$46,700	$3,203,994
284	$9,679	$37,021	$46,700	$3,166,973
285	$9,567	$37,133	$46,700	$3,129,840
286	$9,455	$37,245	$46,700	$3,092,595
287	$9,342	$37,357	$46,700	$3,055,238
288	$9,229	$37,470	$46,700	$3,017,768

第24年供款共

$560,396

第24年利息

$118,126

第24年共還本金

$442,270

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$9,116	$37,583	$46,700	$2,980,184
290	$9,003	$37,697	$46,700	$2,942,487
291	$8,889	$37,811	$46,700	$2,904,676
292	$8,775	$37,925	$46,700	$2,866,751
293	$8,660	$38,040	$46,700	$2,828,711
294	$8,545	$38,155	$46,700	$2,790,557
295	$8,430	$38,270	$46,700	$2,752,287
296	$8,314	$38,385	$46,700	$2,713,902
297	$8,198	$38,501	$46,700	$2,675,400
298	$8,082	$38,618	$46,700	$2,636,782
299	$7,965	$38,734	$46,700	$2,598,048
300	$7,848	$38,851	$46,700	$2,559,197

第25年供款共

$560,396

第25年利息

$101,825

第25年共還本金

$458,571

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$7,731	$38,969	$46,700	$2,520,228
302	$7,613	$39,086	$46,700	$2,481,142
303	$7,495	$39,205	$46,700	$2,441,937
304	$7,377	$39,323	$46,700	$2,402,614
305	$7,258	$39,442	$46,700	$2,363,172
306	$7,139	$39,561	$46,700	$2,323,611
307	$7,019	$39,680	$46,700	$2,283,931
308	$6,899	$39,800	$46,700	$2,244,131
309	$6,779	$39,921	$46,700	$2,204,210
310	$6,659	$40,041	$46,700	$2,164,169
311	$6,538	$40,162	$46,700	$2,124,007
312	$6,416	$40,283	$46,700	$2,083,724

第26年供款共

$560,396

第26年利息

$84,923

第26年共還本金

$475,473

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$6,295	$40,405	$46,700	$2,043,319
314	$6,173	$40,527	$46,700	$2,002,791
315	$6,050	$40,650	$46,700	$1,962,142
316	$5,927	$40,772	$46,700	$1,921,370
317	$5,804	$40,896	$46,700	$1,880,474
318	$5,681	$41,019	$46,700	$1,839,455
319	$5,557	$41,143	$46,700	$1,798,312
320	$5,432	$41,267	$46,700	$1,757,045
321	$5,308	$41,392	$46,700	$1,715,653
322	$5,183	$41,517	$46,700	$1,674,136
323	$5,057	$41,642	$46,700	$1,632,493
324	$4,931	$41,768	$46,700	$1,590,725

第27年供款共

$560,396

第27年利息

$67,398

第27年共還本金

$492,998

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,805	$41,894	$46,700	$1,548,831
326	$4,679	$42,021	$46,700	$1,506,810
327	$4,552	$42,148	$46,700	$1,464,662
328	$4,425	$42,275	$46,700	$1,422,387
329	$4,297	$42,403	$46,700	$1,379,984
330	$4,169	$42,531	$46,700	$1,337,453
331	$4,040	$42,659	$46,700	$1,294,794
332	$3,911	$42,788	$46,700	$1,252,006
333	$3,782	$42,918	$46,700	$1,209,088
334	$3,652	$43,047	$46,700	$1,166,041
335	$3,522	$43,177	$46,700	$1,122,864
336	$3,392	$43,308	$46,700	$1,079,556

第28年供款共

$560,396

第28年利息

$49,226

第28年共還本金

$511,169

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,261	$43,438	$46,700	$1,036,117
338	$3,130	$43,570	$46,700	$992,548
339	$2,998	$43,701	$46,700	$948,846
340	$2,866	$43,833	$46,700	$905,013
341	$2,734	$43,966	$46,700	$861,047
342	$2,601	$44,099	$46,700	$816,949
343	$2,468	$44,232	$46,700	$772,717
344	$2,334	$44,365	$46,700	$728,351
345	$2,200	$44,499	$46,700	$683,852
346	$2,066	$44,634	$46,700	$639,218
347	$1,931	$44,769	$46,700	$594,450
348	$1,796	$44,904	$46,700	$549,546

第29年供款共

$560,396

第29年利息

$30,386

第29年共還本金

$530,010

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,660	$45,040	$46,700	$504,506
350	$1,524	$45,176	$46,700	$459,330
351	$1,388	$45,312	$46,700	$414,018
352	$1,251	$45,449	$46,700	$368,569
353	$1,113	$45,586	$46,700	$322,983
354	$976	$45,724	$46,700	$277,259
355	$838	$45,862	$46,700	$231,397
356	$699	$46,001	$46,700	$185,396
357	$560	$46,140	$46,700	$139,257
358	$421	$46,279	$46,700	$92,978
359	$281	$46,419	$46,700	$46,559
360	$141	$46,559	$46,700	$0

第30年供款共

$560,396

第30年利息

$10,850

第30年共還本金

$549,546

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$14,901,876

免責聲明

筍盤推介

按揭保險費
info