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$14,387,435

每月供款
$45,271

首期

$-2,240,000

總貸款額

$10,240,000

總利息

$6,057,435

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

$90,541

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

$90,541

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

馬鞍山雲海第01期榕海臺第02座

thumb_up

馬鞍山雲海新鴻基名牌屋苑樓齡新

實

446 呎

@19,058

local_fire_department 至HIT

售$850 萬

實

446 呎

@19,058

售$850 萬

local_fire_department 至HIT

馬鞍山天宇海第7A座

thumb_up

天宇海 3房(1套)2廳1貯

實

755 呎

@11,656

建

995 呎

@8,844

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選 transfer_within_a_station 人才必選

售$880 萬

實

755 呎

@11,656

建

995 呎

@8,844

售$880 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選 transfer_within_a_station 人才必選

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

馬鞍山迎海第03期星灣御

thumb_up

山景靚裝買入即住

實

496 呎

@14,516

local_fire_department 至HIT

售$720 萬

實

496 呎

@14,516

售$720 萬

local_fire_department 至HIT

西貢傲瀧

thumb_up

傲瀧明星屋苑 1房連天台特式戶

實

460 呎

@17,783

local_offer 低水筍價

售$818 萬

實

460 呎

@17,783

售$818 萬

local_offer 低水筍價

馬鞍山泓碧第03座

thumb_up

泓碧 2房靚裝

實

483 呎

@16,563

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選 transfer_within_a_station 人才必選

售$800 萬

實

483 呎

@16,563

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選 transfer_within_a_station 人才必選

KOL實拍

西貢逸瓏園第01座

thumb_up

西貢低密度住宅**逸瓏園**

實

691 呎

@11,505

directions_run 日內即走 pets 愛竉必選

售$795 萬

實

691 呎

@11,505

售$795 萬

directions_run 日內即走 pets 愛竉必選

馬鞍山銀湖天峰

thumb_up

＊鐵路上蓋＊交通優越＊投資自住首選＊

實

573 呎

@14,747

建

753 呎

@11,222

local_fire_department 至HIT verified 首置必買 pets 愛竉必選

售$845 萬

實

573 呎

@14,747

建

753 呎

@11,222

售$845 萬

local_fire_department 至HIT verified 首置必買 pets 愛竉必選

西貢逸瓏海滙第02座

thumb_up

西貢底密度豪宅會所泳池

實

592 呎

@13,514

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$800 萬

實

592 呎

@13,514

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

獨家

大埔樟木頭村

thumb_up

樟木頭村

實

700 呎

@10,857

建

700 呎

@10,857

real_estate_agent 罕有放盤

售$760 萬

實

700 呎

@10,857

建

700 呎

@10,857

售$760 萬

real_estate_agent 罕有放盤

沙田文禮閣

thumb_up

文禮閣**大圍3房1套**廚廁執左**有樓睇

實

637 呎

@13,815

建

750 呎

@11,733

local_fire_department 至HIT real_estate_agent 罕有放盤

售$880 萬

實

637 呎

@13,815

建

750 呎

@11,733

售$880 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

粉嶺海燕花園

thumb_up

*低密度住宅*連車位*步行5分鐘到火車站*

實

750 呎

@10,667

建

972 呎

@8,230

real_estate_agent 罕有放盤

售$800 萬

實

750 呎

@10,667

建

972 呎

@8,230

售$800 萬

real_estate_agent 罕有放盤

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
3.375	$72,577	$58,732	$50,580	$45,271
3.500	$73,204	$59,388	$51,264	$45,982
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$45,271

年期

30年

貸款金額

$10,240,000

總利息

$6,057,435

總貸款連利息

$16,297,435

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$28,800	$16,471	$45,271	$10,223,529
2	$28,754	$16,517	$45,271	$10,207,012
3	$28,707	$16,563	$45,271	$10,190,449
4	$28,661	$16,610	$45,271	$10,173,839
5	$28,614	$16,657	$45,271	$10,157,182
6	$28,567	$16,704	$45,271	$10,140,479
7	$28,520	$16,751	$45,271	$10,123,728
8	$28,473	$16,798	$45,271	$10,106,930
9	$28,426	$16,845	$45,271	$10,090,085
10	$28,378	$16,892	$45,271	$10,073,193
11	$28,331	$16,940	$45,271	$10,056,253
12	$28,283	$16,987	$45,271	$10,039,266

第1年供款共

$543,248

第1年利息

$342,514

第1年共還本金

$200,734

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$28,235	$17,035	$45,271	$10,022,231
14	$28,188	$17,083	$45,271	$10,005,148
15	$28,139	$17,131	$45,271	$9,988,016
16	$28,091	$17,179	$45,271	$9,970,837
17	$28,043	$17,228	$45,271	$9,953,609
18	$27,995	$17,276	$45,271	$9,936,333
19	$27,946	$17,325	$45,271	$9,919,009
20	$27,897	$17,373	$45,271	$9,901,635
21	$27,848	$17,422	$45,271	$9,884,213
22	$27,799	$17,471	$45,271	$9,866,742
23	$27,750	$17,520	$45,271	$9,849,221
24	$27,701	$17,570	$45,271	$9,831,651

第2年供款共

$543,248

第2年利息

$335,633

第2年共還本金

$207,615

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$27,652	$17,619	$45,271	$9,814,032
26	$27,602	$17,669	$45,271	$9,796,364
27	$27,552	$17,718	$45,271	$9,778,645
28	$27,502	$17,768	$45,271	$9,760,877
29	$27,452	$17,818	$45,271	$9,743,059
30	$27,402	$17,868	$45,271	$9,725,190
31	$27,352	$17,919	$45,271	$9,707,272
32	$27,302	$17,969	$45,271	$9,689,303
33	$27,251	$18,019	$45,271	$9,671,283
34	$27,200	$18,070	$45,271	$9,653,213
35	$27,150	$18,121	$45,271	$9,635,092
36	$27,099	$18,172	$45,271	$9,616,920

第3年供款共

$543,248

第3年利息

$328,517

第3年共還本金

$214,731

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$27,048	$18,223	$45,271	$9,598,697
38	$26,996	$18,274	$45,271	$9,580,423
39	$26,945	$18,326	$45,271	$9,562,097
40	$26,893	$18,377	$45,271	$9,543,720
41	$26,842	$18,429	$45,271	$9,525,291
42	$26,790	$18,481	$45,271	$9,506,810
43	$26,738	$18,533	$45,271	$9,488,278
44	$26,686	$18,585	$45,271	$9,469,693
45	$26,634	$18,637	$45,271	$9,451,056
46	$26,581	$18,690	$45,271	$9,432,366
47	$26,529	$18,742	$45,271	$9,413,624
48	$26,476	$18,795	$45,271	$9,394,829

第4年供款共

$543,248

第4年利息

$321,156

第4年共還本金

$222,091

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$26,423	$18,848	$45,271	$9,375,981
50	$26,370	$18,901	$45,271	$9,357,081
51	$26,317	$18,954	$45,271	$9,338,127
52	$26,263	$19,007	$45,271	$9,319,120
53	$26,210	$19,061	$45,271	$9,300,059
54	$26,156	$19,114	$45,271	$9,280,945
55	$26,103	$19,168	$45,271	$9,261,777
56	$26,049	$19,222	$45,271	$9,242,555
57	$25,995	$19,276	$45,271	$9,223,279
58	$25,940	$19,330	$45,271	$9,203,949
59	$25,886	$19,385	$45,271	$9,184,564
60	$25,832	$19,439	$45,271	$9,165,125

第5年供款共

$543,248

第5年利息

$313,544

第5年共還本金

$229,704

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$25,777	$19,494	$45,271	$9,145,631
62	$25,722	$19,549	$45,271	$9,126,083
63	$25,667	$19,604	$45,271	$9,106,479
64	$25,612	$19,659	$45,271	$9,086,821
65	$25,557	$19,714	$45,271	$9,067,107
66	$25,501	$19,769	$45,271	$9,047,337
67	$25,446	$19,825	$45,271	$9,027,512
68	$25,390	$19,881	$45,271	$9,007,631
69	$25,334	$19,937	$45,271	$8,987,695
70	$25,278	$19,993	$45,271	$8,967,702
71	$25,222	$20,049	$45,271	$8,947,653
72	$25,165	$20,105	$45,271	$8,927,548

第6年供款共

$543,248

第6年利息

$305,670

第6年共還本金

$237,578

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$25,109	$20,162	$45,271	$8,907,386
74	$25,052	$20,219	$45,271	$8,887,167
75	$24,995	$20,275	$45,271	$8,866,892
76	$24,938	$20,333	$45,271	$8,846,559
77	$24,881	$20,390	$45,271	$8,826,169
78	$24,824	$20,447	$45,271	$8,805,722
79	$24,766	$20,505	$45,271	$8,785,218
80	$24,708	$20,562	$45,271	$8,764,655
81	$24,651	$20,620	$45,271	$8,744,035
82	$24,593	$20,678	$45,271	$8,723,357
83	$24,534	$20,736	$45,271	$8,702,621
84	$24,476	$20,795	$45,271	$8,681,827

第7年供款共

$543,248

第7年利息

$297,527

第7年共還本金

$245,721

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$24,418	$20,853	$45,271	$8,660,974
86	$24,359	$20,912	$45,271	$8,640,062
87	$24,300	$20,970	$45,271	$8,619,091
88	$24,241	$21,029	$45,271	$8,598,062
89	$24,182	$21,089	$45,271	$8,576,973
90	$24,123	$21,148	$45,271	$8,555,825
91	$24,063	$21,207	$45,271	$8,534,618
92	$24,004	$21,267	$45,271	$8,513,351
93	$23,944	$21,327	$45,271	$8,492,024
94	$23,884	$21,387	$45,271	$8,470,637
95	$23,824	$21,447	$45,271	$8,449,190
96	$23,763	$21,507	$45,271	$8,427,683

第8年供款共

$543,248

第8年利息

$289,104

第8年共還本金

$254,144

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$23,703	$21,568	$45,271	$8,406,115
98	$23,642	$21,628	$45,271	$8,384,487
99	$23,581	$21,689	$45,271	$8,362,798
100	$23,520	$21,750	$45,271	$8,341,047
101	$23,459	$21,811	$45,271	$8,319,236
102	$23,398	$21,873	$45,271	$8,297,363
103	$23,336	$21,934	$45,271	$8,275,429
104	$23,275	$21,996	$45,271	$8,253,433
105	$23,213	$22,058	$45,271	$8,231,375
106	$23,151	$22,120	$45,271	$8,209,255
107	$23,089	$22,182	$45,271	$8,187,073
108	$23,026	$22,245	$45,271	$8,164,828

第9年供款共

$543,248

第9年利息

$280,393

第9年共還本金

$262,855

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$22,964	$22,307	$45,271	$8,142,521
110	$22,901	$22,370	$45,271	$8,120,151
111	$22,838	$22,433	$45,271	$8,097,719
112	$22,775	$22,496	$45,271	$8,075,223
113	$22,712	$22,559	$45,271	$8,052,664
114	$22,648	$22,623	$45,271	$8,030,041
115	$22,584	$22,686	$45,271	$8,007,355
116	$22,521	$22,750	$45,271	$7,984,605
117	$22,457	$22,814	$45,271	$7,961,791
118	$22,393	$22,878	$45,271	$7,938,913
119	$22,328	$22,942	$45,271	$7,915,971
120	$22,264	$23,007	$45,271	$7,892,964

第10年供款共

$543,248

第10年利息

$271,383

第10年共還本金

$271,865

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$22,199	$23,072	$45,271	$7,869,892
122	$22,134	$23,137	$45,271	$7,846,755
123	$22,069	$23,202	$45,271	$7,823,554
124	$22,004	$23,267	$45,271	$7,800,287
125	$21,938	$23,332	$45,271	$7,776,954
126	$21,873	$23,398	$45,271	$7,753,556
127	$21,807	$23,464	$45,271	$7,730,093
128	$21,741	$23,530	$45,271	$7,706,563
129	$21,675	$23,596	$45,271	$7,682,967
130	$21,608	$23,662	$45,271	$7,659,305
131	$21,542	$23,729	$45,271	$7,635,576
132	$21,475	$23,796	$45,271	$7,611,780

第11年供款共

$543,248

第11年利息

$262,064

第11年共還本金

$281,183

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$21,408	$23,863	$45,271	$7,587,918
134	$21,341	$23,930	$45,271	$7,563,988
135	$21,274	$23,997	$45,271	$7,539,991
136	$21,206	$24,064	$45,271	$7,515,927
137	$21,139	$24,132	$45,271	$7,491,795
138	$21,071	$24,200	$45,271	$7,467,595
139	$21,003	$24,268	$45,271	$7,443,327
140	$20,934	$24,336	$45,271	$7,418,990
141	$20,866	$24,405	$45,271	$7,394,586
142	$20,797	$24,473	$45,271	$7,370,112
143	$20,728	$24,542	$45,271	$7,345,570
144	$20,659	$24,611	$45,271	$7,320,959

第12年供款共

$543,248

第12年利息

$252,426

第12年共還本金

$290,822

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$20,590	$24,680	$45,271	$7,296,278
146	$20,521	$24,750	$45,271	$7,271,528
147	$20,451	$24,819	$45,271	$7,246,709
148	$20,381	$24,889	$45,271	$7,221,820
149	$20,311	$24,959	$45,271	$7,196,860
150	$20,241	$25,029	$45,271	$7,171,831
151	$20,171	$25,100	$45,271	$7,146,731
152	$20,100	$25,170	$45,271	$7,121,560
153	$20,029	$25,241	$45,271	$7,096,319
154	$19,958	$25,312	$45,271	$7,071,007
155	$19,887	$25,383	$45,271	$7,045,624
156	$19,816	$25,455	$45,271	$7,020,169

第13年供款共

$543,248

第13年利息

$242,458

第13年共還本金

$300,790

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$19,744	$25,526	$45,271	$6,994,642
158	$19,672	$25,598	$45,271	$6,969,044
159	$19,600	$25,670	$45,271	$6,943,374
160	$19,528	$25,742	$45,271	$6,917,631
161	$19,456	$25,815	$45,271	$6,891,817
162	$19,383	$25,887	$45,271	$6,865,929
163	$19,310	$25,960	$45,271	$6,839,969
164	$19,237	$26,033	$45,271	$6,813,936
165	$19,164	$26,106	$45,271	$6,787,829
166	$19,091	$26,180	$45,271	$6,761,649
167	$19,017	$26,254	$45,271	$6,735,396
168	$18,943	$26,327	$45,271	$6,709,069

第14年供款共

$543,248

第14年利息

$232,148

第14年共還本金

$311,100

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$18,869	$26,401	$45,271	$6,682,667
170	$18,795	$26,476	$45,271	$6,656,191
171	$18,721	$26,550	$45,271	$6,629,641
172	$18,646	$26,625	$45,271	$6,603,017
173	$18,571	$26,700	$45,271	$6,576,317
174	$18,496	$26,775	$45,271	$6,549,542
175	$18,421	$26,850	$45,271	$6,522,692
176	$18,345	$26,926	$45,271	$6,495,766
177	$18,269	$27,001	$45,271	$6,468,765
178	$18,193	$27,077	$45,271	$6,441,688
179	$18,117	$27,153	$45,271	$6,414,535
180	$18,041	$27,230	$45,271	$6,387,305

第15年供款共

$543,248

第15年利息

$221,484

第15年共還本金

$321,764

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$17,964	$27,306	$45,271	$6,359,998
182	$17,887	$27,383	$45,271	$6,332,615
183	$17,810	$27,460	$45,271	$6,305,155
184	$17,733	$27,537	$45,271	$6,277,618
185	$17,656	$27,615	$45,271	$6,250,003
186	$17,578	$27,693	$45,271	$6,222,310
187	$17,500	$27,770	$45,271	$6,194,540
188	$17,422	$27,849	$45,271	$6,166,691
189	$17,344	$27,927	$45,271	$6,138,765
190	$17,265	$28,005	$45,271	$6,110,759
191	$17,187	$28,084	$45,271	$6,082,675
192	$17,108	$28,163	$45,271	$6,054,512

第16年供款共

$543,248

第16年利息

$210,455

第16年共還本金

$332,793

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$17,028	$28,242	$45,271	$6,026,270
194	$16,949	$28,322	$45,271	$5,997,948
195	$16,869	$28,401	$45,271	$5,969,546
196	$16,789	$28,481	$45,271	$5,941,065
197	$16,709	$28,561	$45,271	$5,912,504
198	$16,629	$28,642	$45,271	$5,883,862
199	$16,548	$28,722	$45,271	$5,855,140
200	$16,468	$28,803	$45,271	$5,826,337
201	$16,387	$28,884	$45,271	$5,797,452
202	$16,305	$28,965	$45,271	$5,768,487
203	$16,224	$29,047	$45,271	$5,739,440
204	$16,142	$29,128	$45,271	$5,710,312

第17年供款共

$543,248

第17年利息

$199,048

第17年共還本金

$344,200

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$16,060	$29,210	$45,271	$5,681,102
206	$15,978	$29,293	$45,271	$5,651,809
207	$15,896	$29,375	$45,271	$5,622,434
208	$15,813	$29,458	$45,271	$5,592,976
209	$15,730	$29,540	$45,271	$5,563,436
210	$15,647	$29,623	$45,271	$5,533,813
211	$15,564	$29,707	$45,271	$5,504,106
212	$15,480	$29,790	$45,271	$5,474,315
213	$15,397	$29,874	$45,271	$5,444,441
214	$15,312	$29,958	$45,271	$5,414,483
215	$15,228	$30,042	$45,271	$5,384,441
216	$15,144	$30,127	$45,271	$5,354,314

第18年供款共

$543,248

第18年利息

$187,250

第18年共還本金

$355,998

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$15,059	$30,212	$45,271	$5,324,102
218	$14,974	$30,297	$45,271	$5,293,806
219	$14,889	$30,382	$45,271	$5,263,424
220	$14,803	$30,467	$45,271	$5,232,956
221	$14,718	$30,553	$45,271	$5,202,403
222	$14,632	$30,639	$45,271	$5,171,765
223	$14,546	$30,725	$45,271	$5,141,039
224	$14,459	$30,811	$45,271	$5,110,228
225	$14,373	$30,898	$45,271	$5,079,330
226	$14,286	$30,985	$45,271	$5,048,345
227	$14,198	$31,072	$45,271	$5,017,273
228	$14,111	$31,160	$45,271	$4,986,113

第19年供款共

$543,248

第19年利息

$175,047

第19年共還本金

$368,201

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$14,023	$31,247	$45,271	$4,954,866
230	$13,936	$31,335	$45,271	$4,923,531
231	$13,847	$31,423	$45,271	$4,892,108
232	$13,759	$31,512	$45,271	$4,860,596
233	$13,670	$31,600	$45,271	$4,828,996
234	$13,582	$31,689	$45,271	$4,797,307
235	$13,492	$31,778	$45,271	$4,765,528
236	$13,403	$31,868	$45,271	$4,733,661
237	$13,313	$31,957	$45,271	$4,701,704
238	$13,224	$32,047	$45,271	$4,669,656
239	$13,133	$32,137	$45,271	$4,637,519
240	$13,043	$32,228	$45,271	$4,605,292

第20年供款共

$543,248

第20年利息

$162,426

第20年共還本金

$380,821

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$12,952	$32,318	$45,271	$4,572,973
242	$12,861	$32,409	$45,271	$4,540,564
243	$12,770	$32,500	$45,271	$4,508,064
244	$12,679	$32,592	$45,271	$4,475,472
245	$12,587	$32,683	$45,271	$4,442,789
246	$12,495	$32,775	$45,271	$4,410,013
247	$12,403	$32,867	$45,271	$4,377,146
248	$12,311	$32,960	$45,271	$4,344,186
249	$12,218	$33,053	$45,271	$4,311,133
250	$12,125	$33,146	$45,271	$4,277,988
251	$12,032	$33,239	$45,271	$4,244,749
252	$11,938	$33,332	$45,271	$4,211,417

第21年供款共

$543,248

第21年利息

$149,373

第21年共還本金

$393,875

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$11,845	$33,426	$45,271	$4,177,991
254	$11,751	$33,520	$45,271	$4,144,471
255	$11,656	$33,614	$45,271	$4,110,856
256	$11,562	$33,709	$45,271	$4,077,147
257	$11,467	$33,804	$45,271	$4,043,344
258	$11,372	$33,899	$45,271	$4,009,445
259	$11,277	$33,994	$45,271	$3,975,451
260	$11,181	$34,090	$45,271	$3,941,361
261	$11,085	$34,186	$45,271	$3,907,176
262	$10,989	$34,282	$45,271	$3,872,894
263	$10,893	$34,378	$45,271	$3,838,516
264	$10,796	$34,475	$45,271	$3,804,041

第22年供款共

$543,248

第22年利息

$135,872

第22年共還本金

$407,376

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$10,699	$34,572	$45,271	$3,769,469
266	$10,602	$34,669	$45,271	$3,734,800
267	$10,504	$34,767	$45,271	$3,700,034
268	$10,406	$34,864	$45,271	$3,665,169
269	$10,308	$34,962	$45,271	$3,630,207
270	$10,210	$35,061	$45,271	$3,595,146
271	$10,111	$35,159	$45,271	$3,559,987
272	$10,012	$35,258	$45,271	$3,524,729
273	$9,913	$35,357	$45,271	$3,489,371
274	$9,814	$35,457	$45,271	$3,453,915
275	$9,714	$35,557	$45,271	$3,418,358
276	$9,614	$35,657	$45,271	$3,382,702

第23年供款共

$543,248

第23年利息

$121,908

第23年共還本金

$421,339

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$9,514	$35,757	$45,271	$3,346,945
278	$9,413	$35,857	$45,271	$3,311,087
279	$9,312	$35,958	$45,271	$3,275,129
280	$9,211	$36,059	$45,271	$3,239,070
281	$9,110	$36,161	$45,271	$3,202,909
282	$9,008	$36,262	$45,271	$3,166,647
283	$8,906	$36,364	$45,271	$3,130,282
284	$8,804	$36,467	$45,271	$3,093,815
285	$8,701	$36,569	$45,271	$3,057,246
286	$8,599	$36,672	$45,271	$3,020,574
287	$8,495	$36,775	$45,271	$2,983,799
288	$8,392	$36,879	$45,271	$2,946,920

第24年供款共

$543,248

第24年利息

$107,466

第24年共還本金

$435,782

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$8,288	$36,982	$45,271	$2,909,937
290	$8,184	$37,086	$45,271	$2,872,851
291	$8,080	$37,191	$45,271	$2,835,660
292	$7,975	$37,295	$45,271	$2,798,365
293	$7,870	$37,400	$45,271	$2,760,965
294	$7,765	$37,505	$45,271	$2,723,459
295	$7,660	$37,611	$45,271	$2,685,848
296	$7,554	$37,717	$45,271	$2,648,132
297	$7,448	$37,823	$45,271	$2,610,309
298	$7,341	$37,929	$45,271	$2,572,380
299	$7,235	$38,036	$45,271	$2,534,344
300	$7,128	$38,143	$45,271	$2,496,201

第25年供款共

$543,248

第25年利息

$92,529

第25年共還本金

$450,719

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$7,021	$38,250	$45,271	$2,457,951
302	$6,913	$38,358	$45,271	$2,419,593
303	$6,805	$38,466	$45,271	$2,381,128
304	$6,697	$38,574	$45,271	$2,342,554
305	$6,588	$38,682	$45,271	$2,303,872
306	$6,480	$38,791	$45,271	$2,265,081
307	$6,371	$38,900	$45,271	$2,226,181
308	$6,261	$39,010	$45,271	$2,187,171
309	$6,151	$39,119	$45,271	$2,148,052
310	$6,041	$39,229	$45,271	$2,108,823
311	$5,931	$39,340	$45,271	$2,069,483
312	$5,820	$39,450	$45,271	$2,030,033

第26年供款共

$543,248

第26年利息

$77,080

第26年共還本金

$466,168

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$5,709	$39,561	$45,271	$1,990,472
314	$5,598	$39,672	$45,271	$1,950,799
315	$5,487	$39,784	$45,271	$1,911,015
316	$5,375	$39,896	$45,271	$1,871,119
317	$5,263	$40,008	$45,271	$1,831,111
318	$5,150	$40,121	$45,271	$1,790,990
319	$5,037	$40,233	$45,271	$1,750,757
320	$4,924	$40,347	$45,271	$1,710,410
321	$4,811	$40,460	$45,271	$1,669,950
322	$4,697	$40,574	$45,271	$1,629,376
323	$4,583	$40,688	$45,271	$1,588,688
324	$4,468	$40,802	$45,271	$1,547,886

第27年供款共

$543,248

第27年利息

$61,101

第27年共還本金

$482,147

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,353	$40,917	$45,271	$1,506,969
326	$4,238	$41,032	$45,271	$1,465,936
327	$4,123	$41,148	$45,271	$1,424,789
328	$4,007	$41,263	$45,271	$1,383,525
329	$3,891	$41,379	$45,271	$1,342,146
330	$3,775	$41,496	$45,271	$1,300,650
331	$3,658	$41,613	$45,271	$1,259,037
332	$3,541	$41,730	$45,271	$1,217,308
333	$3,424	$41,847	$45,271	$1,175,461
334	$3,306	$41,965	$45,271	$1,133,496
335	$3,188	$42,083	$45,271	$1,091,413
336	$3,070	$42,201	$45,271	$1,049,212

第28年供款共

$543,248

第28年利息

$44,574

第28年共還本金

$498,674

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,951	$42,320	$45,271	$1,006,892
338	$2,832	$42,439	$45,271	$964,454
339	$2,713	$42,558	$45,271	$921,896
340	$2,593	$42,678	$45,271	$879,218
341	$2,473	$42,798	$45,271	$836,420
342	$2,352	$42,918	$45,271	$793,502
343	$2,232	$43,039	$45,271	$750,463
344	$2,111	$43,160	$45,271	$707,303
345	$1,989	$43,281	$45,271	$664,021
346	$1,868	$43,403	$45,271	$620,618
347	$1,745	$43,525	$45,271	$577,093
348	$1,623	$43,648	$45,271	$533,446

第29年供款共

$543,248

第29年利息

$27,481

第29年共還本金

$515,767

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,500	$43,770	$45,271	$489,675
350	$1,377	$43,893	$45,271	$445,782
351	$1,254	$44,017	$45,271	$401,765
352	$1,130	$44,141	$45,271	$357,624
353	$1,006	$44,265	$45,271	$313,359
354	$881	$44,389	$45,271	$268,970
355	$756	$44,514	$45,271	$224,456
356	$631	$44,639	$45,271	$179,816
357	$506	$44,765	$45,271	$135,052
358	$380	$44,891	$45,271	$90,161
359	$254	$45,017	$45,271	$45,144
360	$127	$45,144	$45,271	$0

第30年供款共

$543,248

第30年利息

$9,802

第30年共還本金

$533,446

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$14,387,435

免責聲明

筍盤推介

按揭保險費
info