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$14,633,719

每月供款
$45,911

首期

$-2,224,000

總貸款額

$10,224,000

總利息

$6,303,719

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-1,894,000

按月供比率計算

$91,821

置業成本總預算

HK$-1,894,000

首期

$-2,224,000
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

$91,821

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

西貢大環

thumb_up

大环海景地下

建

700 呎

@11,857

real_estate_agent 罕有放盤

售$830 萬

建

700 呎

@11,857

售$830 萬

real_estate_agent 罕有放盤

西貢逸瓏海滙

thumb_up

交通方便星級會所

實

589 呎

@14,601

local_offer 低水筍價

售$860 萬

實

589 呎

@14,601

售$860 萬

local_offer 低水筍價

馬鞍山迎海第04期

thumb_up

*(9成按揭-鐵路線豪宅2房筍盤)*靚園景激筍出售

實

513 呎

@14,581

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

售$748 萬

實

513 呎

@14,581

售$748 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

VR實景

沙田沙田第一城

thumb_up

第一城91校網連工人套房

實

819 呎

@10,745

建

980 呎

@8,980

local_offer 低水筍價

售$880 萬

實

819 呎

@10,745

建

980 呎

@8,980

售$880 萬

local_offer 低水筍價

沙田晉名峰

thumb_up

全新裝高層山景實用2房連車位

實

602 呎

@14,120

建

756 呎

@11,243

local_fire_department 至HIT

售$850 萬

實

602 呎

@14,120

建

756 呎

@11,243

售$850 萬

local_fire_department 至HIT

馬鞍山迎海第03期星灣御第23座

thumb_up

真盤源！！烏溪沙站上蓋大兩房有裝修必睇！

實

511 呎

@13,894

local_fire_department 至HIT pets 愛竉必選

售$710 萬

實

511 呎

@13,894

售$710 萬

local_fire_department 至HIT pets 愛竉必選

沙田帝堡城

thumb_up

罕有東南園景 SHUTTLE 直到新城市廣場

實

547 呎

@12,797

建

718 呎

@9,749

local_fire_department 至HIT

售$700 萬

實

547 呎

@12,797

建

718 呎

@9,749

售$700 萬

local_fire_department 至HIT

馬鞍山銀湖天峰第02座

thumb_up

銀湖天峰 2房1儲開揚景觀

實

605 呎

@14,876

建

792 呎

@11,364

local_fire_department 至HIT

售$900 萬

實

605 呎

@14,876

建

792 呎

@11,364

售$900 萬

local_fire_department 至HIT

沙田欣廷軒

thumb_up

罕有開揚靚盤

實

398 呎

@17,588

建

532 呎

@13,158

local_fire_department 至HIT

售$700 萬

實

398 呎

@17,588

建

532 呎

@13,158

售$700 萬

local_fire_department 至HIT

馬鞍山嘉華星濤灣第02座

thumb_up

罕有全海大兩房, 中層, 酒店式私樓, 歡迎查詢!

實

465 呎

@16,774

建

635 呎

@12,283

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

售$780 萬

實

465 呎

@16,774

建

635 呎

@12,283

售$780 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

沙田帝堡城第06座

thumb_up

罕有玻璃屋連天台　新鴻基名牌兩房

實

580 呎

@13,448

建

726 呎

@10,744

local_fire_department 至HIT hotel_class 樓王

售$780 萬

實

580 呎

@13,448

建

726 呎

@10,744

售$780 萬

local_fire_department 至HIT hotel_class 樓王

西貢西貢村屋地下

thumb_up

南圍連入契花園樓齡新靚裝特色裝修

建

700 呎

@10,286

local_offer 低水筍價 verified 首置必買

售$720 萬

建

700 呎

@10,286

售$720 萬

local_offer 低水筍價 verified 首置必買

利率	15年	20年	25年	30年
1.000	$61,190	$47,020	$38,531	$32,884
1.500	$63,465	$49,335	$40,889	$35,285
2.000	$65,792	$51,722	$43,335	$37,790
2.500	$68,173	$54,177	$45,867	$40,397
3.000	$70,605	$56,702	$48,483	$43,105
3.500	$73,090	$59,295	$51,184	$45,910
4.000	$75,626	$61,955	$53,966	$48,811
4.500	$78,213	$64,682	$56,828	$51,804
5.000	$80,851	$67,474	$59,768	$54,885
5.500	$83,539	$70,330	$62,784	$58,051
6.000	$86,276	$73,248	$65,873	$61,298

每月供款$45,911

年期

30年

貸款金額

$10,224,000

總利息

$6,303,719

總貸款連利息

$16,527,719

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$29,820	$16,090	$45,910	$10,207,910
2	$29,773	$16,137	$45,910	$10,191,772
3	$29,726	$16,184	$45,910	$10,175,588
4	$29,679	$16,232	$45,910	$10,159,357
5	$29,631	$16,279	$45,910	$10,143,078
6	$29,584	$16,326	$45,910	$10,126,751
7	$29,536	$16,374	$45,910	$10,110,377
8	$29,489	$16,422	$45,910	$10,093,956
9	$29,441	$16,470	$45,910	$10,077,486
10	$29,393	$16,518	$45,910	$10,060,968
11	$29,344	$16,566	$45,910	$10,044,403
12	$29,296	$16,614	$45,910	$10,027,788

第1年供款共

$550,924

第1年利息

$354,712

第1年共還本金

$196,212

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$29,248	$16,663	$45,910	$10,011,126
14	$29,199	$16,711	$45,910	$9,994,415
15	$29,150	$16,760	$45,910	$9,977,655
16	$29,101	$16,809	$45,910	$9,960,846
17	$29,052	$16,858	$45,910	$9,943,988
18	$29,003	$16,907	$45,910	$9,927,081
19	$28,954	$16,956	$45,910	$9,910,125
20	$28,905	$17,006	$45,910	$9,893,119
21	$28,855	$17,055	$45,910	$9,876,063
22	$28,805	$17,105	$45,910	$9,858,958
23	$28,755	$17,155	$45,910	$9,841,803
24	$28,705	$17,205	$45,910	$9,824,598

第2年供款共

$550,924

第2年利息

$347,734

第2年共還本金

$203,190

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$28,655	$17,255	$45,910	$9,807,343
26	$28,605	$17,306	$45,910	$9,790,037
27	$28,554	$17,356	$45,910	$9,772,681
28	$28,504	$17,407	$45,910	$9,755,274
29	$28,453	$17,457	$45,910	$9,737,817
30	$28,402	$17,508	$45,910	$9,720,309
31	$28,351	$17,559	$45,910	$9,702,749
32	$28,300	$17,611	$45,910	$9,685,139
33	$28,248	$17,662	$45,910	$9,667,477
34	$28,197	$17,714	$45,910	$9,649,763
35	$28,145	$17,765	$45,910	$9,631,998
36	$28,093	$17,817	$45,910	$9,614,181

第3年供款共

$550,924

第3年利息

$340,507

第3年共還本金

$210,417

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$28,041	$17,869	$45,910	$9,596,312
38	$27,989	$17,921	$45,910	$9,578,391
39	$27,937	$17,973	$45,910	$9,560,417
40	$27,885	$18,026	$45,910	$9,542,392
41	$27,832	$18,078	$45,910	$9,524,313
42	$27,779	$18,131	$45,910	$9,506,182
43	$27,726	$18,184	$45,910	$9,487,998
44	$27,673	$18,237	$45,910	$9,469,761
45	$27,620	$18,290	$45,910	$9,451,471
46	$27,567	$18,344	$45,910	$9,433,128
47	$27,513	$18,397	$45,910	$9,414,731
48	$27,460	$18,451	$45,910	$9,396,280

第4年供款共

$550,924

第4年利息

$333,023

第4年共還本金

$217,901

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$27,406	$18,505	$45,910	$9,377,775
50	$27,352	$18,558	$45,910	$9,359,217
51	$27,298	$18,613	$45,910	$9,340,604
52	$27,243	$18,667	$45,910	$9,321,937
53	$27,189	$18,721	$45,910	$9,303,216
54	$27,134	$18,776	$45,910	$9,284,440
55	$27,080	$18,831	$45,910	$9,265,609
56	$27,025	$18,886	$45,910	$9,246,724
57	$26,970	$18,941	$45,910	$9,227,783
58	$26,914	$18,996	$45,910	$9,208,787
59	$26,859	$19,051	$45,910	$9,189,736
60	$26,803	$19,107	$45,910	$9,170,629

第5年供款共

$550,924

第5年利息

$325,273

第5年共還本金

$225,651

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$26,748	$19,163	$45,910	$9,151,466
62	$26,692	$19,219	$45,910	$9,132,247
63	$26,636	$19,275	$45,910	$9,112,973
64	$26,580	$19,331	$45,910	$9,093,642
65	$26,523	$19,387	$45,910	$9,074,255
66	$26,467	$19,444	$45,910	$9,054,811
67	$26,410	$19,500	$45,910	$9,035,311
68	$26,353	$19,557	$45,910	$9,015,753
69	$26,296	$19,614	$45,910	$8,996,139
70	$26,239	$19,672	$45,910	$8,976,467
71	$26,181	$19,729	$45,910	$8,956,738
72	$26,124	$19,787	$45,910	$8,936,952

第6年供款共

$550,924

第6年利息

$317,247

第6年共還本金

$233,677

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$26,066	$19,844	$45,910	$8,917,108
74	$26,008	$19,902	$45,910	$8,897,206
75	$25,950	$19,960	$45,910	$8,877,245
76	$25,892	$20,018	$45,910	$8,857,227
77	$25,834	$20,077	$45,910	$8,837,150
78	$25,775	$20,135	$45,910	$8,817,015
79	$25,716	$20,194	$45,910	$8,796,821
80	$25,657	$20,253	$45,910	$8,776,568
81	$25,598	$20,312	$45,910	$8,756,256
82	$25,539	$20,371	$45,910	$8,735,885
83	$25,480	$20,431	$45,910	$8,715,454
84	$25,420	$20,490	$45,910	$8,694,964

第7年供款共

$550,924

第7年利息

$308,936

第7年共還本金

$241,988

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$25,360	$20,550	$45,910	$8,674,414
86	$25,300	$20,610	$45,910	$8,653,804
87	$25,240	$20,670	$45,910	$8,633,134
88	$25,180	$20,730	$45,910	$8,612,403
89	$25,120	$20,791	$45,910	$8,591,613
90	$25,059	$20,851	$45,910	$8,570,761
91	$24,998	$20,912	$45,910	$8,549,849
92	$24,937	$20,973	$45,910	$8,528,876
93	$24,876	$21,034	$45,910	$8,507,841
94	$24,815	$21,096	$45,910	$8,486,745
95	$24,753	$21,157	$45,910	$8,465,588
96	$24,691	$21,219	$45,910	$8,444,369

第8年供款共

$550,924

第8年利息

$300,329

第8年共還本金

$250,595

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$24,629	$21,281	$45,910	$8,423,088
98	$24,567	$21,343	$45,910	$8,401,745
99	$24,505	$21,405	$45,910	$8,380,340
100	$24,443	$21,468	$45,910	$8,358,872
101	$24,380	$21,530	$45,910	$8,337,342
102	$24,317	$21,593	$45,910	$8,315,749
103	$24,254	$21,656	$45,910	$8,294,093
104	$24,191	$21,719	$45,910	$8,272,374
105	$24,128	$21,783	$45,910	$8,250,591
106	$24,064	$21,846	$45,910	$8,228,745
107	$24,001	$21,910	$45,910	$8,206,835
108	$23,937	$21,974	$45,910	$8,184,861

第9年供款共

$550,924

第9年利息

$291,416

第9年共還本金

$259,508

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$23,873	$22,038	$45,910	$8,162,824
110	$23,808	$22,102	$45,910	$8,140,721
111	$23,744	$22,167	$45,910	$8,118,555
112	$23,679	$22,231	$45,910	$8,096,324
113	$23,614	$22,296	$45,910	$8,074,028
114	$23,549	$22,361	$45,910	$8,051,667
115	$23,484	$22,426	$45,910	$8,029,240
116	$23,419	$22,492	$45,910	$8,006,749
117	$23,353	$22,557	$45,910	$7,984,191
118	$23,287	$22,623	$45,910	$7,961,568
119	$23,221	$22,689	$45,910	$7,938,879
120	$23,155	$22,755	$45,910	$7,916,124

第10年供款共

$550,924

第10年利息

$282,186

第10年共還本金

$268,738

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$23,089	$22,822	$45,910	$7,893,302
122	$23,022	$22,888	$45,910	$7,870,414
123	$22,955	$22,955	$45,910	$7,847,459
124	$22,888	$23,022	$45,910	$7,824,437
125	$22,821	$23,089	$45,910	$7,801,348
126	$22,754	$23,156	$45,910	$7,778,192
127	$22,686	$23,224	$45,910	$7,754,968
128	$22,619	$23,292	$45,910	$7,731,676
129	$22,551	$23,360	$45,910	$7,708,316
130	$22,483	$23,428	$45,910	$7,684,889
131	$22,414	$23,496	$45,910	$7,661,393
132	$22,346	$23,565	$45,910	$7,637,828

第11年供款共

$550,924

第11年利息

$272,628

第11年共還本金

$278,296

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$22,277	$23,633	$45,910	$7,614,195
134	$22,208	$23,702	$45,910	$7,590,492
135	$22,139	$23,771	$45,910	$7,566,721
136	$22,070	$23,841	$45,910	$7,542,880
137	$22,000	$23,910	$45,910	$7,518,970
138	$21,930	$23,980	$45,910	$7,494,990
139	$21,860	$24,050	$45,910	$7,470,940
140	$21,790	$24,120	$45,910	$7,446,820
141	$21,720	$24,190	$45,910	$7,422,630
142	$21,649	$24,261	$45,910	$7,398,369
143	$21,579	$24,332	$45,910	$7,374,037
144	$21,508	$24,403	$45,910	$7,349,634

第12年供款共

$550,924

第12年利息

$262,730

第12年共還本金

$288,194

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$21,436	$24,474	$45,910	$7,325,160
146	$21,365	$24,545	$45,910	$7,300,615
147	$21,293	$24,617	$45,910	$7,275,998
148	$21,222	$24,689	$45,910	$7,251,309
149	$21,150	$24,761	$45,910	$7,226,549
150	$21,077	$24,833	$45,910	$7,201,716
151	$21,005	$24,905	$45,910	$7,176,810
152	$20,932	$24,978	$45,910	$7,151,832
153	$20,860	$25,051	$45,910	$7,126,782
154	$20,786	$25,124	$45,910	$7,101,658
155	$20,713	$25,197	$45,910	$7,076,461
156	$20,640	$25,271	$45,910	$7,051,190

第13年供款共

$550,924

第13年利息

$252,480

第13年共還本金

$298,444

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$20,566	$25,344	$45,910	$7,025,846
158	$20,492	$25,418	$45,910	$7,000,427
159	$20,418	$25,492	$45,910	$6,974,935
160	$20,344	$25,567	$45,910	$6,949,368
161	$20,269	$25,641	$45,910	$6,923,727
162	$20,194	$25,716	$45,910	$6,898,011
163	$20,119	$25,791	$45,910	$6,872,220
164	$20,044	$25,866	$45,910	$6,846,353
165	$19,969	$25,942	$45,910	$6,820,411
166	$19,893	$26,017	$45,910	$6,794,394
167	$19,817	$26,093	$45,910	$6,768,301
168	$19,741	$26,169	$45,910	$6,742,131

第14年供款共

$550,924

第14年利息

$241,865

第14年共還本金

$309,059

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$19,665	$26,246	$45,910	$6,715,885
170	$19,588	$26,322	$45,910	$6,689,563
171	$19,511	$26,399	$45,910	$6,663,164
172	$19,434	$26,476	$45,910	$6,636,688
173	$19,357	$26,553	$45,910	$6,610,135
174	$19,280	$26,631	$45,910	$6,583,504
175	$19,202	$26,708	$45,910	$6,556,795
176	$19,124	$26,786	$45,910	$6,530,009
177	$19,046	$26,864	$45,910	$6,503,144
178	$18,968	$26,943	$45,910	$6,476,202
179	$18,889	$27,021	$45,910	$6,449,180
180	$18,810	$27,100	$45,910	$6,422,080

第15年供款共

$550,924

第15年利息

$230,873

第15年共還本金

$320,051

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$18,731	$27,179	$45,910	$6,394,901
182	$18,652	$27,259	$45,910	$6,367,642
183	$18,572	$27,338	$45,910	$6,340,304
184	$18,493	$27,418	$45,910	$6,312,886
185	$18,413	$27,498	$45,910	$6,285,389
186	$18,332	$27,578	$45,910	$6,257,811
187	$18,252	$27,658	$45,910	$6,230,152
188	$18,171	$27,739	$45,910	$6,202,413
189	$18,090	$27,820	$45,910	$6,174,593
190	$18,009	$27,901	$45,910	$6,146,692
191	$17,928	$27,982	$45,910	$6,118,710
192	$17,846	$28,064	$45,910	$6,090,646

第16年供款共

$550,924

第16年利息

$219,490

第16年共還本金

$331,434

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$17,764	$28,146	$45,910	$6,062,500
194	$17,682	$28,228	$45,910	$6,034,272
195	$17,600	$28,310	$45,910	$6,005,961
196	$17,517	$28,393	$45,910	$5,977,568
197	$17,435	$28,476	$45,910	$5,949,093
198	$17,352	$28,559	$45,910	$5,920,534
199	$17,268	$28,642	$45,910	$5,891,892
200	$17,185	$28,726	$45,910	$5,863,166
201	$17,101	$28,809	$45,910	$5,834,357
202	$17,017	$28,893	$45,910	$5,805,463
203	$16,933	$28,978	$45,910	$5,776,485
204	$16,848	$29,062	$45,910	$5,747,423

第17年供款共

$550,924

第17年利息

$207,701

第17年共還本金

$343,222

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$16,763	$29,147	$45,910	$5,718,276
206	$16,678	$29,232	$45,910	$5,689,044
207	$16,593	$29,317	$45,910	$5,659,727
208	$16,508	$29,403	$45,910	$5,630,324
209	$16,422	$29,489	$45,910	$5,600,836
210	$16,336	$29,575	$45,910	$5,571,261
211	$16,250	$29,661	$45,910	$5,541,600
212	$16,163	$29,747	$45,910	$5,511,853
213	$16,076	$29,834	$45,910	$5,482,019
214	$15,989	$29,921	$45,910	$5,452,098
215	$15,902	$30,008	$45,910	$5,422,089
216	$15,814	$30,096	$45,910	$5,391,993

第18年供款共

$550,924

第18年利息

$195,494

第18年共還本金

$355,430

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$15,727	$30,184	$45,910	$5,361,810
218	$15,639	$30,272	$45,910	$5,331,538
219	$15,550	$30,360	$45,910	$5,301,178
220	$15,462	$30,449	$45,910	$5,270,729
221	$15,373	$30,537	$45,910	$5,240,192
222	$15,284	$30,626	$45,910	$5,209,566
223	$15,195	$30,716	$45,910	$5,178,850
224	$15,105	$30,805	$45,910	$5,148,044
225	$15,015	$30,895	$45,910	$5,117,149
226	$14,925	$30,985	$45,910	$5,086,164
227	$14,835	$31,076	$45,910	$5,055,088
228	$14,744	$31,166	$45,910	$5,023,922

第19年供款共

$550,924

第19年利息

$182,853

第19年共還本金

$368,071

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$14,653	$31,257	$45,910	$4,992,665
230	$14,562	$31,348	$45,910	$4,961,316
231	$14,471	$31,440	$45,910	$4,929,877
232	$14,379	$31,532	$45,910	$4,898,345
233	$14,287	$31,623	$45,910	$4,866,722
234	$14,195	$31,716	$45,910	$4,835,006
235	$14,102	$31,808	$45,910	$4,803,198
236	$14,009	$31,901	$45,910	$4,771,297
237	$13,916	$31,994	$45,910	$4,739,303
238	$13,823	$32,087	$45,910	$4,707,215
239	$13,729	$32,181	$45,910	$4,675,034
240	$13,636	$32,275	$45,910	$4,642,759

第20年供款共

$550,924

第20年利息

$169,761

第20年共還本金

$381,163

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$13,541	$32,369	$45,910	$4,610,390
242	$13,447	$32,463	$45,910	$4,577,927
243	$13,352	$32,558	$45,910	$4,545,369
244	$13,257	$32,653	$45,910	$4,512,716
245	$13,162	$32,748	$45,910	$4,479,968
246	$13,067	$32,844	$45,910	$4,447,124
247	$12,971	$32,940	$45,910	$4,414,184
248	$12,875	$33,036	$45,910	$4,381,149
249	$12,778	$33,132	$45,910	$4,348,017
250	$12,682	$33,229	$45,910	$4,314,788
251	$12,585	$33,326	$45,910	$4,281,463
252	$12,488	$33,423	$45,910	$4,248,040

第21年供款共

$550,924

第21年利息

$156,205

第21年共還本金

$394,719

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$12,390	$33,520	$45,910	$4,214,520
254	$12,292	$33,618	$45,910	$4,180,902
255	$12,194	$33,716	$45,910	$4,147,186
256	$12,096	$33,814	$45,910	$4,113,371
257	$11,997	$33,913	$45,910	$4,079,458
258	$11,898	$34,012	$45,910	$4,045,447
259	$11,799	$34,111	$45,910	$4,011,335
260	$11,700	$34,211	$45,910	$3,977,125
261	$11,600	$34,310	$45,910	$3,942,814
262	$11,500	$34,410	$45,910	$3,908,404
263	$11,400	$34,511	$45,910	$3,873,893
264	$11,299	$34,611	$45,910	$3,839,282

第22年供款共

$550,924

第22年利息

$142,166

第22年共還本金

$408,758

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$11,198	$34,712	$45,910	$3,804,569
266	$11,097	$34,814	$45,910	$3,769,756
267	$10,995	$34,915	$45,910	$3,734,840
268	$10,893	$35,017	$45,910	$3,699,823
269	$10,791	$35,119	$45,910	$3,664,704
270	$10,689	$35,222	$45,910	$3,629,483
271	$10,586	$35,324	$45,910	$3,594,158
272	$10,483	$35,427	$45,910	$3,558,731
273	$10,380	$35,531	$45,910	$3,523,200
274	$10,276	$35,634	$45,910	$3,487,566
275	$10,172	$35,738	$45,910	$3,451,828
276	$10,068	$35,842	$45,910	$3,415,985

第23年供款共

$550,924

第23年利息

$127,627

第23年共還本金

$423,297

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$9,963	$35,947	$45,910	$3,380,038
278	$9,858	$36,052	$45,910	$3,343,986
279	$9,753	$36,157	$45,910	$3,307,829
280	$9,648	$36,262	$45,910	$3,271,567
281	$9,542	$36,368	$45,910	$3,235,198
282	$9,436	$36,474	$45,910	$3,198,724
283	$9,330	$36,581	$45,910	$3,162,143
284	$9,223	$36,687	$45,910	$3,125,456
285	$9,116	$36,794	$45,910	$3,088,661
286	$9,009	$36,902	$45,910	$3,051,760
287	$8,901	$37,009	$45,910	$3,014,750
288	$8,793	$37,117	$45,910	$2,977,633

第24年供款共

$550,924

第24年利息

$112,572

第24年共還本金

$438,352

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$8,685	$37,226	$45,910	$2,940,407
290	$8,576	$37,334	$45,910	$2,903,073
291	$8,467	$37,443	$45,910	$2,865,630
292	$8,358	$37,552	$45,910	$2,828,078
293	$8,249	$37,662	$45,910	$2,790,416
294	$8,139	$37,772	$45,910	$2,752,645
295	$8,029	$37,882	$45,910	$2,714,763
296	$7,918	$37,992	$45,910	$2,676,771
297	$7,807	$38,103	$45,910	$2,638,668
298	$7,696	$38,214	$45,910	$2,600,453
299	$7,585	$38,326	$45,910	$2,562,128
300	$7,473	$38,437	$45,910	$2,523,690

第25年供款共

$550,924

第25年利息

$96,981

第25年共還本金

$453,943

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$7,361	$38,550	$45,910	$2,485,141
302	$7,248	$38,662	$45,910	$2,446,479
303	$7,136	$38,775	$45,910	$2,407,704
304	$7,022	$38,888	$45,910	$2,368,816
305	$6,909	$39,001	$45,910	$2,329,815
306	$6,795	$39,115	$45,910	$2,290,700
307	$6,681	$39,229	$45,910	$2,251,471
308	$6,567	$39,344	$45,910	$2,212,127
309	$6,452	$39,458	$45,910	$2,172,669
310	$6,337	$39,573	$45,910	$2,133,095
311	$6,222	$39,689	$45,910	$2,093,407
312	$6,106	$39,805	$45,910	$2,053,602

第26年供款共

$550,924

第26年利息

$80,836

第26年共還本金

$470,088

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$5,990	$39,921	$45,910	$2,013,681
314	$5,873	$40,037	$45,910	$1,973,644
315	$5,756	$40,154	$45,910	$1,933,490
316	$5,639	$40,271	$45,910	$1,893,219
317	$5,522	$40,388	$45,910	$1,852,831
318	$5,404	$40,506	$45,910	$1,812,325
319	$5,286	$40,624	$45,910	$1,771,700
320	$5,167	$40,743	$45,910	$1,730,957
321	$5,049	$40,862	$45,910	$1,690,096
322	$4,929	$40,981	$45,910	$1,649,115
323	$4,810	$41,100	$45,910	$1,608,014
324	$4,690	$41,220	$45,910	$1,566,794

第27年供款共

$550,924

第27年利息

$64,116

第27年共還本金

$486,808

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,570	$41,341	$45,910	$1,525,454
326	$4,449	$41,461	$45,910	$1,483,993
327	$4,328	$41,582	$45,910	$1,442,411
328	$4,207	$41,703	$45,910	$1,400,707
329	$4,085	$41,825	$45,910	$1,358,882
330	$3,963	$41,947	$45,910	$1,316,935
331	$3,841	$42,069	$45,910	$1,274,866
332	$3,718	$42,192	$45,910	$1,232,674
333	$3,595	$42,315	$45,910	$1,190,359
334	$3,472	$42,438	$45,910	$1,147,921
335	$3,348	$42,562	$45,910	$1,105,358
336	$3,224	$42,686	$45,910	$1,062,672

第28年供款共

$550,924

第28年利息

$46,802

第28年共還本金

$504,122

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,099	$42,811	$45,910	$1,019,861
338	$2,975	$42,936	$45,910	$976,926
339	$2,849	$43,061	$45,910	$933,865
340	$2,724	$43,187	$45,910	$890,678
341	$2,598	$43,313	$45,910	$847,365
342	$2,471	$43,439	$45,910	$803,927
343	$2,345	$43,566	$45,910	$760,361
344	$2,218	$43,693	$45,910	$716,668
345	$2,090	$43,820	$45,910	$672,848
346	$1,962	$43,948	$45,910	$628,901
347	$1,834	$44,076	$45,910	$584,825
348	$1,706	$44,205	$45,910	$540,620

第29年供款共

$550,924

第29年利息

$28,872

第29年共還本金

$522,052

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,577	$44,334	$45,910	$496,286
350	$1,448	$44,463	$45,910	$451,824
351	$1,318	$44,593	$45,910	$407,231
352	$1,188	$44,723	$45,910	$362,509
353	$1,057	$44,853	$45,910	$317,656
354	$926	$44,984	$45,910	$272,672
355	$795	$45,115	$45,910	$227,557
356	$664	$45,247	$45,910	$182,310
357	$532	$45,379	$45,910	$136,931
358	$399	$45,511	$45,910	$91,420
359	$267	$45,644	$45,910	$45,777
360	$134	$45,777	$45,910	$0

第30年供款共

$550,924

第30年利息

$10,304

第30年共還本金

$540,620

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$14,633,719

免責聲明

筍盤推介

按揭保險費
info