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$14,821,153

每月供款
$47,276

首期

$-2,528,000

總貸款額

$10,528,000

總利息

$6,491,153

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-2,198,000

按月供比率計算

$94,551

置業成本總預算

HK$-2,198,000

首期

$-2,528,000
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

$94,551

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

VR實景

馬鞍山翠擁華庭第10座

thumb_up

低水屋苑, 兩線穿梭巴士

實

765 呎

@10,719

建

988 呎

@8,300

real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

售$820 萬

實

765 呎

@10,719

建

988 呎

@8,300

售$820 萬

real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

馬鞍山迎海第03期星灣御第25座

thumb_up

1房高層【有山有海】

實

521 呎

@13,436

directions_run 日內即走 verified 首置必買

售$700 萬

實

521 呎

@13,436

售$700 萬

directions_run 日內即走 verified 首置必買

馬鞍山迎海第03期星灣御

thumb_up

正南山景,罕有單邊,還價即成

實

496 呎

@14,113

local_fire_department 至HIT local_offer 低水筍價

售$700 萬

實

496 呎

@14,113

售$700 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山曉峰灣畔第01座

thumb_up

真盤源！！海景三房套企理價錢絕對可傾換樓必睇！

實

653 呎

@11,639

建

862 呎

@8,817

local_fire_department 至HIT

售$760 萬

實

653 呎

@11,639

建

862 呎

@8,817

售$760 萬

local_fire_department 至HIT

大埔龍尾

thumb_up

連天台

建

700 呎

@10,000

售$700 萬

建

700 呎

@10,000

售$700 萬

馬鞍山雅典居第09座

thumb_up

雅典居三房套企理海景

實

727 呎

@11,692

建

901 呎

@9,434

local_fire_department 至HIT

售$850 萬

實

727 呎

@11,692

建

901 呎

@9,434

售$850 萬

local_fire_department 至HIT

VR實景

馬鞍山聽濤雅苑第06座

thumb_up

聽濤雅苑

實

733 呎

@11,596

建

906 呎

@9,382

local_fire_department 至HIT

售$850 萬

實

733 呎

@11,596

建

906 呎

@9,382

售$850 萬

local_fire_department 至HIT

西貢逸瓏園第03座

thumb_up

逸瓏園樓齡新

實

532 呎

@13,662

local_fire_department 至HIT

售$727 萬

實

532 呎

@13,662

售$727 萬

local_fire_department 至HIT

馬鞍山新港城

thumb_up

獨家靚盤**新港城4期高層,開揚遠景靚裝修三房兩廳,即買即用**

實

519 呎

@14,451

建

696 呎

@10,776

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$750 萬

實

519 呎

@14,451

建

696 呎

@10,776

售$750 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

馬鞍山聽濤雅苑第03座

thumb_up

聽濤三房

實

733 呎

@11,460

建

906 呎

@9,272

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

售$840 萬

實

733 呎

@11,460

建

906 呎

@9,272

售$840 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

沙田帝堡城

thumb_up

帝堡城高層特式戶！坐擁落地全景！~

實

580 呎

@12,931

建

726 呎

@10,331

local_fire_department 至HIT hotel_class 樓王

售$750 萬

實

580 呎

@12,931

建

726 呎

@10,331

售$750 萬

local_fire_department 至HIT hotel_class 樓王

沙田碧濤花園

thumb_up

罕有馬場河景 3房必選

實

739 呎

@10,663

建

1,029 呎

@7,658

local_fire_department 至HIT transfer_within_a_station 人才必選

售$788 萬

實

739 呎

@10,663

建

1,029 呎

@7,658

售$788 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

利率	15年	20年	25年	30年
1.000	$63,010	$48,418	$39,677	$33,862
1.500	$65,352	$50,802	$42,105	$36,334
2.000	$67,749	$53,259	$44,623	$38,914
2.500	$70,200	$55,788	$47,230	$41,598
3.000	$72,704	$58,388	$49,925	$44,386
3.500	$75,263	$61,058	$52,706	$47,275
4.000	$77,874	$63,798	$55,571	$50,262
4.500	$80,538	$66,605	$58,518	$53,344
5.000	$83,255	$69,480	$61,546	$56,517
5.500	$86,023	$72,421	$64,651	$59,777
6.000	$88,841	$75,426	$67,832	$63,121

每月供款$47,276

年期

30年

貸款金額

$10,528,000

總利息

$6,491,153

總貸款連利息

$17,019,153

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$30,707	$16,569	$47,275	$10,511,431
2	$30,658	$16,617	$47,275	$10,494,814
3	$30,610	$16,666	$47,275	$10,478,149
4	$30,561	$16,714	$47,275	$10,461,434
5	$30,513	$16,763	$47,275	$10,444,672
6	$30,464	$16,812	$47,275	$10,427,860
7	$30,415	$16,861	$47,275	$10,410,999
8	$30,365	$16,910	$47,275	$10,394,089
9	$30,316	$16,959	$47,275	$10,377,130
10	$30,267	$17,009	$47,275	$10,360,121
11	$30,217	$17,058	$47,275	$10,343,062
12	$30,167	$17,108	$47,275	$10,325,954

第1年供款共

$567,305

第1年利息

$365,259

第1年共還本金

$202,046

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$30,117	$17,158	$47,275	$10,308,796
14	$30,067	$17,208	$47,275	$10,291,588
15	$30,017	$17,258	$47,275	$10,274,330
16	$29,967	$17,309	$47,275	$10,257,021
17	$29,916	$17,359	$47,275	$10,239,662
18	$29,866	$17,410	$47,275	$10,222,252
19	$29,815	$17,461	$47,275	$10,204,792
20	$29,764	$17,511	$47,275	$10,187,280
21	$29,713	$17,563	$47,275	$10,169,718
22	$29,662	$17,614	$47,275	$10,152,104
23	$29,610	$17,665	$47,275	$10,134,439
24	$29,559	$17,717	$47,275	$10,116,722

第2年供款共

$567,305

第2年利息

$358,073

第2年共還本金

$209,232

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$29,507	$17,768	$47,275	$10,098,954
26	$29,455	$17,820	$47,275	$10,081,134
27	$29,403	$17,872	$47,275	$10,063,262
28	$29,351	$17,924	$47,275	$10,045,337
29	$29,299	$17,977	$47,275	$10,027,361
30	$29,246	$18,029	$47,275	$10,009,332
31	$29,194	$18,082	$47,275	$9,991,250
32	$29,141	$18,134	$47,275	$9,973,116
33	$29,088	$18,187	$47,275	$9,954,929
34	$29,035	$18,240	$47,275	$9,936,689
35	$28,982	$18,293	$47,275	$9,918,395
36	$28,929	$18,347	$47,275	$9,900,049

第3年供款共

$567,305

第3年利息

$350,631

第3年共還本金

$216,674

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$28,875	$18,400	$47,275	$9,881,648
38	$28,821	$18,454	$47,275	$9,863,194
39	$28,768	$18,508	$47,275	$9,844,687
40	$28,714	$18,562	$47,275	$9,826,125
41	$28,660	$18,616	$47,275	$9,807,509
42	$28,605	$18,670	$47,275	$9,788,839
43	$28,551	$18,725	$47,275	$9,770,114
44	$28,496	$18,779	$47,275	$9,751,335
45	$28,441	$18,834	$47,275	$9,732,501
46	$28,386	$18,889	$47,275	$9,713,612
47	$28,331	$18,944	$47,275	$9,694,668
48	$28,276	$18,999	$47,275	$9,675,668

第4年供款共

$567,305

第4年利息

$342,925

第4年共還本金

$224,380

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$28,221	$19,055	$47,275	$9,656,614
50	$28,165	$19,110	$47,275	$9,637,503
51	$28,109	$19,166	$47,275	$9,618,337
52	$28,053	$19,222	$47,275	$9,599,115
53	$27,997	$19,278	$47,275	$9,579,837
54	$27,941	$19,334	$47,275	$9,560,503
55	$27,885	$19,391	$47,275	$9,541,113
56	$27,828	$19,447	$47,275	$9,521,665
57	$27,772	$19,504	$47,275	$9,502,161
58	$27,715	$19,561	$47,275	$9,482,601
59	$27,658	$19,618	$47,275	$9,462,983
60	$27,600	$19,675	$47,275	$9,443,308

第5年供款共

$567,305

第5年利息

$334,944

第5年共還本金

$232,361

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$27,543	$19,732	$47,275	$9,423,575
62	$27,485	$19,790	$47,275	$9,403,785
63	$27,428	$19,848	$47,275	$9,383,938
64	$27,370	$19,906	$47,275	$9,364,032
65	$27,312	$19,964	$47,275	$9,344,068
66	$27,254	$20,022	$47,275	$9,324,046
67	$27,195	$20,080	$47,275	$9,303,966
68	$27,137	$20,139	$47,275	$9,283,827
69	$27,078	$20,198	$47,275	$9,263,630
70	$27,019	$20,257	$47,275	$9,243,373
71	$26,960	$20,316	$47,275	$9,223,058
72	$26,901	$20,375	$47,275	$9,202,683

第6年供款共

$567,305

第6年利息

$326,680

第6年共還本金

$240,625

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$26,841	$20,434	$47,275	$9,182,249
74	$26,782	$20,494	$47,275	$9,161,755
75	$26,722	$20,554	$47,275	$9,141,201
76	$26,662	$20,614	$47,275	$9,120,587
77	$26,602	$20,674	$47,275	$9,099,914
78	$26,541	$20,734	$47,275	$9,079,180
79	$26,481	$20,794	$47,275	$9,058,385
80	$26,420	$20,855	$47,275	$9,037,530
81	$26,359	$20,916	$47,275	$9,016,614
82	$26,298	$20,977	$47,275	$8,995,637
83	$26,237	$21,038	$47,275	$8,974,599
84	$26,176	$21,100	$47,275	$8,953,500

第7年供款共

$567,305

第7年利息

$318,122

第7年共還本金

$249,183

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$26,114	$21,161	$47,275	$8,932,338
86	$26,053	$21,223	$47,275	$8,911,116
87	$25,991	$21,285	$47,275	$8,889,831
88	$25,929	$21,347	$47,275	$8,868,484
89	$25,866	$21,409	$47,275	$8,847,075
90	$25,804	$21,471	$47,275	$8,825,604
91	$25,741	$21,534	$47,275	$8,804,070
92	$25,679	$21,597	$47,275	$8,782,473
93	$25,616	$21,660	$47,275	$8,760,813
94	$25,552	$21,723	$47,275	$8,739,090
95	$25,489	$21,786	$47,275	$8,717,304
96	$25,425	$21,850	$47,275	$8,695,454

第8年供款共

$567,305

第8年利息

$309,259

第8年共還本金

$258,046

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$25,362	$21,914	$47,275	$8,673,540
98	$25,298	$21,978	$47,275	$8,651,562
99	$25,234	$22,042	$47,275	$8,629,521
100	$25,169	$22,106	$47,275	$8,607,415
101	$25,105	$22,170	$47,275	$8,585,244
102	$25,040	$22,235	$47,275	$8,563,009
103	$24,975	$22,300	$47,275	$8,540,709
104	$24,910	$22,365	$47,275	$8,518,344
105	$24,845	$22,430	$47,275	$8,495,914
106	$24,780	$22,496	$47,275	$8,473,418
107	$24,714	$22,561	$47,275	$8,450,857
108	$24,648	$22,627	$47,275	$8,428,230

第9年供款共

$567,305

第9年利息

$300,081

第9年共還本金

$267,224

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$24,582	$22,693	$47,275	$8,405,537
110	$24,516	$22,759	$47,275	$8,382,777
111	$24,450	$22,826	$47,275	$8,359,952
112	$24,383	$22,892	$47,275	$8,337,059
113	$24,316	$22,959	$47,275	$8,314,100
114	$24,249	$23,026	$47,275	$8,291,074
115	$24,182	$23,093	$47,275	$8,267,981
116	$24,115	$23,160	$47,275	$8,244,821
117	$24,047	$23,228	$47,275	$8,221,593
118	$23,980	$23,296	$47,275	$8,198,297
119	$23,912	$23,364	$47,275	$8,174,933
120	$23,844	$23,432	$47,275	$8,151,501

第10年供款共

$567,305

第10年利息

$290,577

第10年共還本金

$276,728

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$23,775	$23,500	$47,275	$8,128,001
122	$23,707	$23,569	$47,275	$8,104,432
123	$23,638	$23,637	$47,275	$8,080,795
124	$23,569	$23,706	$47,275	$8,057,089
125	$23,500	$23,776	$47,275	$8,033,313
126	$23,430	$23,845	$47,275	$8,009,468
127	$23,361	$23,914	$47,275	$7,985,554
128	$23,291	$23,984	$47,275	$7,961,569
129	$23,221	$24,054	$47,275	$7,937,515
130	$23,151	$24,124	$47,275	$7,913,391
131	$23,081	$24,195	$47,275	$7,889,196
132	$23,010	$24,265	$47,275	$7,864,931

第11年供款共

$567,305

第11年利息

$280,734

第11年共還本金

$286,571

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$22,939	$24,336	$47,275	$7,840,595
134	$22,868	$24,407	$47,275	$7,816,188
135	$22,797	$24,478	$47,275	$7,791,710
136	$22,726	$24,550	$47,275	$7,767,160
137	$22,654	$24,621	$47,275	$7,742,539
138	$22,582	$24,693	$47,275	$7,717,846
139	$22,510	$24,765	$47,275	$7,693,081
140	$22,438	$24,837	$47,275	$7,668,243
141	$22,366	$24,910	$47,275	$7,643,334
142	$22,293	$24,982	$47,275	$7,618,351
143	$22,220	$25,055	$47,275	$7,593,296
144	$22,147	$25,128	$47,275	$7,568,168

第12年供款共

$567,305

第12年利息

$270,542

第12年共還本金

$296,763

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$22,074	$25,202	$47,275	$7,542,966
146	$22,000	$25,275	$47,275	$7,517,691
147	$21,927	$25,349	$47,275	$7,492,342
148	$21,853	$25,423	$47,275	$7,466,919
149	$21,779	$25,497	$47,275	$7,441,423
150	$21,704	$25,571	$47,275	$7,415,851
151	$21,630	$25,646	$47,275	$7,390,205
152	$21,555	$25,721	$47,275	$7,364,485
153	$21,480	$25,796	$47,275	$7,338,689
154	$21,405	$25,871	$47,275	$7,312,818
155	$21,329	$25,946	$47,275	$7,286,872
156	$21,253	$26,022	$47,275	$7,260,850

第13年供款共

$567,305

第13年利息

$259,987

第13年共還本金

$307,318

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$21,177	$26,098	$47,275	$7,234,752
158	$21,101	$26,174	$47,275	$7,208,578
159	$21,025	$26,250	$47,275	$7,182,327
160	$20,948	$26,327	$47,275	$7,156,000
161	$20,872	$26,404	$47,275	$7,129,597
162	$20,795	$26,481	$47,275	$7,103,116
163	$20,717	$26,558	$47,275	$7,076,558
164	$20,640	$26,635	$47,275	$7,049,922
165	$20,562	$26,713	$47,275	$7,023,209
166	$20,484	$26,791	$47,275	$6,996,418
167	$20,406	$26,869	$47,275	$6,969,549
168	$20,328	$26,948	$47,275	$6,942,601

第14年供款共

$567,305

第14年利息

$249,057

第14年共還本金

$318,248

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$20,249	$27,026	$47,275	$6,915,575
170	$20,170	$27,105	$47,275	$6,888,470
171	$20,091	$27,184	$47,275	$6,861,286
172	$20,012	$27,263	$47,275	$6,834,023
173	$19,933	$27,343	$47,275	$6,806,680
174	$19,853	$27,423	$47,275	$6,779,257
175	$19,773	$27,503	$47,275	$6,751,755
176	$19,693	$27,583	$47,275	$6,724,172
177	$19,612	$27,663	$47,275	$6,696,509
178	$19,531	$27,744	$47,275	$6,668,765
179	$19,451	$27,825	$47,275	$6,640,940
180	$19,369	$27,906	$47,275	$6,613,034

第15年供款共

$567,305

第15年利息

$237,738

第15年共還本金

$329,567

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$19,288	$27,987	$47,275	$6,585,046
182	$19,206	$28,069	$47,275	$6,556,977
183	$19,125	$28,151	$47,275	$6,528,827
184	$19,042	$28,233	$47,275	$6,500,594
185	$18,960	$28,315	$47,275	$6,472,278
186	$18,877	$28,398	$47,275	$6,443,880
187	$18,795	$28,481	$47,275	$6,415,399
188	$18,712	$28,564	$47,275	$6,386,836
189	$18,628	$28,647	$47,275	$6,358,188
190	$18,545	$28,731	$47,275	$6,329,458
191	$18,461	$28,815	$47,275	$6,300,643
192	$18,377	$28,899	$47,275	$6,271,745

第16年供款共

$567,305

第16年利息

$226,016

第16年共還本金

$341,289

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$18,293	$28,983	$47,275	$6,242,762
194	$18,208	$29,067	$47,275	$6,213,694
195	$18,123	$29,152	$47,275	$6,184,542
196	$18,038	$29,237	$47,275	$6,155,305
197	$17,953	$29,322	$47,275	$6,125,983
198	$17,867	$29,408	$47,275	$6,096,575
199	$17,782	$29,494	$47,275	$6,067,081
200	$17,696	$29,580	$47,275	$6,037,501
201	$17,609	$29,666	$47,275	$6,007,835
202	$17,523	$29,753	$47,275	$5,978,083
203	$17,436	$29,839	$47,275	$5,948,243
204	$17,349	$29,926	$47,275	$5,918,317

第17年供款共

$567,305

第17年利息

$213,877

第17年共還本金

$353,428

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$17,262	$30,014	$47,275	$5,888,303
206	$17,174	$30,101	$47,275	$5,858,202
207	$17,086	$30,189	$47,275	$5,828,013
208	$16,998	$30,277	$47,275	$5,797,736
209	$16,910	$30,365	$47,275	$5,767,371
210	$16,821	$30,454	$47,275	$5,736,917
211	$16,733	$30,543	$47,275	$5,706,374
212	$16,644	$30,632	$47,275	$5,675,742
213	$16,554	$30,721	$47,275	$5,645,021
214	$16,465	$30,811	$47,275	$5,614,210
215	$16,375	$30,901	$47,275	$5,583,309
216	$16,285	$30,991	$47,275	$5,552,319

第18年供款共

$567,305

第18年利息

$201,307

第18年共還本金

$365,998

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$16,194	$31,081	$47,275	$5,521,238
218	$16,104	$31,172	$47,275	$5,490,066
219	$16,013	$31,263	$47,275	$5,458,803
220	$15,922	$31,354	$47,275	$5,427,449
221	$15,830	$31,445	$47,275	$5,396,004
222	$15,738	$31,537	$47,275	$5,364,467
223	$15,646	$31,629	$47,275	$5,332,838
224	$15,554	$31,721	$47,275	$5,301,116
225	$15,462	$31,814	$47,275	$5,269,302
226	$15,369	$31,907	$47,275	$5,237,396
227	$15,276	$32,000	$47,275	$5,205,396
228	$15,182	$32,093	$47,275	$5,173,303

第19年供款共

$567,305

第19年利息

$188,289

第19年共還本金

$379,016

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$15,089	$32,187	$47,275	$5,141,116
230	$14,995	$32,281	$47,275	$5,108,836
231	$14,901	$32,375	$47,275	$5,076,461
232	$14,806	$32,469	$47,275	$5,043,992
233	$14,712	$32,564	$47,275	$5,011,428
234	$14,617	$32,659	$47,275	$4,978,770
235	$14,521	$32,754	$47,275	$4,946,016
236	$14,426	$32,850	$47,275	$4,913,166
237	$14,330	$32,945	$47,275	$4,880,221
238	$14,234	$33,041	$47,275	$4,847,179
239	$14,138	$33,138	$47,275	$4,814,041
240	$14,041	$33,234	$47,275	$4,780,807

第20年供款共

$567,305

第20年利息

$174,809

第20年共還本金

$392,496

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$13,944	$33,331	$47,275	$4,747,476
242	$13,847	$33,429	$47,275	$4,714,047
243	$13,749	$33,526	$47,275	$4,680,521
244	$13,652	$33,624	$47,275	$4,646,897
245	$13,553	$33,722	$47,275	$4,613,175
246	$13,455	$33,820	$47,275	$4,579,355
247	$13,356	$33,919	$47,275	$4,545,436
248	$13,258	$34,018	$47,275	$4,511,418
249	$13,158	$34,117	$47,275	$4,477,301
250	$13,059	$34,217	$47,275	$4,443,084
251	$12,959	$34,316	$47,275	$4,408,768
252	$12,859	$34,417	$47,275	$4,374,351

第21年供款共

$567,305

第21年利息

$160,849

第21年共還本金

$406,456

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$12,759	$34,517	$47,275	$4,339,834
254	$12,658	$34,618	$47,275	$4,305,217
255	$12,557	$34,719	$47,275	$4,270,498
256	$12,456	$34,820	$47,275	$4,235,678
257	$12,354	$34,921	$47,275	$4,200,757
258	$12,252	$35,023	$47,275	$4,165,734
259	$12,150	$35,125	$47,275	$4,130,608
260	$12,048	$35,228	$47,275	$4,095,380
261	$11,945	$35,331	$47,275	$4,060,050
262	$11,842	$35,434	$47,275	$4,024,616
263	$11,738	$35,537	$47,275	$3,989,079
264	$11,635	$35,641	$47,275	$3,953,439

第22年供款共

$567,305

第22年利息

$146,393

第22年共還本金

$420,912

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$11,531	$35,745	$47,275	$3,917,694
266	$11,427	$35,849	$47,275	$3,881,845
267	$11,322	$35,953	$47,275	$3,845,892
268	$11,217	$36,058	$47,275	$3,809,834
269	$11,112	$36,163	$47,275	$3,773,670
270	$11,007	$36,269	$47,275	$3,737,401
271	$10,901	$36,375	$47,275	$3,701,027
272	$10,795	$36,481	$47,275	$3,664,546
273	$10,688	$36,587	$47,275	$3,627,959
274	$10,582	$36,694	$47,275	$3,591,265
275	$10,475	$36,801	$47,275	$3,554,464
276	$10,367	$36,908	$47,275	$3,517,556

第23年供款共

$567,305

第23年利息

$131,422

第23年共還本金

$435,883

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$10,260	$37,016	$47,275	$3,480,540
278	$10,152	$37,124	$47,275	$3,443,416
279	$10,043	$37,232	$47,275	$3,406,184
280	$9,935	$37,341	$47,275	$3,368,843
281	$9,826	$37,450	$47,275	$3,331,394
282	$9,717	$37,559	$47,275	$3,293,835
283	$9,607	$37,668	$47,275	$3,256,166
284	$9,497	$37,778	$47,275	$3,218,388
285	$9,387	$37,888	$47,275	$3,180,500
286	$9,276	$37,999	$47,275	$3,142,501
287	$9,166	$38,110	$47,275	$3,104,391
288	$9,054	$38,221	$47,275	$3,066,170

第24年供款共

$567,305

第24年利息

$115,919

第24年共還本金

$451,386

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$8,943	$38,332	$47,275	$3,027,837
290	$8,831	$38,444	$47,275	$2,989,393
291	$8,719	$38,556	$47,275	$2,950,837
292	$8,607	$38,669	$47,275	$2,912,168
293	$8,494	$38,782	$47,275	$2,873,386
294	$8,381	$38,895	$47,275	$2,834,492
295	$8,267	$39,008	$47,275	$2,795,484
296	$8,153	$39,122	$47,275	$2,756,362
297	$8,039	$39,236	$47,275	$2,717,126
298	$7,925	$39,350	$47,275	$2,677,775
299	$7,810	$39,465	$47,275	$2,638,310
300	$7,695	$39,580	$47,275	$2,598,730

第25年供款共

$567,305

第25年利息

$99,865

第25年共還本金

$467,440

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$7,580	$39,696	$47,275	$2,559,034
302	$7,464	$39,812	$47,275	$2,519,222
303	$7,348	$39,928	$47,275	$2,479,294
304	$7,231	$40,044	$47,275	$2,439,250
305	$7,114	$40,161	$47,275	$2,399,089
306	$6,997	$40,278	$47,275	$2,358,811
307	$6,880	$40,396	$47,275	$2,318,416
308	$6,762	$40,513	$47,275	$2,277,902
309	$6,644	$40,632	$47,275	$2,237,271
310	$6,525	$40,750	$47,275	$2,196,521
311	$6,407	$40,869	$47,275	$2,155,652
312	$6,287	$40,988	$47,275	$2,114,664

第26年供款共

$567,305

第26年利息

$83,239

第26年共還本金

$484,066

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$6,168	$41,108	$47,275	$2,073,556
314	$6,048	$41,228	$47,275	$2,032,329
315	$5,928	$41,348	$47,275	$1,990,981
316	$5,807	$41,468	$47,275	$1,949,512
317	$5,686	$41,589	$47,275	$1,907,923
318	$5,565	$41,711	$47,275	$1,866,212
319	$5,443	$41,832	$47,275	$1,824,380
320	$5,321	$41,954	$47,275	$1,782,426
321	$5,199	$42,077	$47,275	$1,740,349
322	$5,076	$42,199	$47,275	$1,698,150
323	$4,953	$42,322	$47,275	$1,655,827
324	$4,829	$42,446	$47,275	$1,613,381

第27年供款共

$567,305

第27年利息

$66,023

第27年共還本金

$501,283

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,706	$42,570	$47,275	$1,570,811
326	$4,582	$42,694	$47,275	$1,528,118
327	$4,457	$42,818	$47,275	$1,485,299
328	$4,332	$42,943	$47,275	$1,442,356
329	$4,207	$43,069	$47,275	$1,399,287
330	$4,081	$43,194	$47,275	$1,356,093
331	$3,955	$43,320	$47,275	$1,312,773
332	$3,829	$43,447	$47,275	$1,269,326
333	$3,702	$43,573	$47,275	$1,225,753
334	$3,575	$43,700	$47,275	$1,182,053
335	$3,448	$43,828	$47,275	$1,138,225
336	$3,320	$43,956	$47,275	$1,094,270

第28年供款共

$567,305

第28年利息

$48,193

第28年共還本金

$519,112

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,192	$44,084	$47,275	$1,050,186
338	$3,063	$44,212	$47,275	$1,005,973
339	$2,934	$44,341	$47,275	$961,632
340	$2,805	$44,471	$47,275	$917,161
341	$2,675	$44,600	$47,275	$872,561
342	$2,545	$44,730	$47,275	$827,831
343	$2,415	$44,861	$47,275	$782,970
344	$2,284	$44,992	$47,275	$737,978
345	$2,152	$45,123	$47,275	$692,855
346	$2,021	$45,255	$47,275	$647,600
347	$1,889	$45,387	$47,275	$602,214
348	$1,756	$45,519	$47,275	$556,695

第29年供款共

$567,305

第29年利息

$29,730

第29年共還本金

$537,575

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,624	$45,652	$47,275	$511,043
350	$1,491	$45,785	$47,275	$465,258
351	$1,357	$45,918	$47,275	$419,340
352	$1,223	$46,052	$47,275	$373,287
353	$1,089	$46,187	$47,275	$327,101
354	$954	$46,321	$47,275	$280,779
355	$819	$46,456	$47,275	$234,323
356	$683	$46,592	$47,275	$187,731
357	$548	$46,728	$47,275	$141,003
358	$411	$46,864	$47,275	$94,139
359	$275	$47,001	$47,275	$47,138
360	$137	$47,138	$47,275	$0

第30年供款共

$567,305

第30年利息

$10,610

第30年共還本金

$556,695

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$14,821,153

免責聲明

筍盤推介

按揭保險費
info