樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$113,360

借款月供 $509 , 共加借HK$113,360

不需要按揭保險

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$20,222,987

每月供款
$47,210

首期

$2,600,000

總貸款額

$10,513,360

總利息

$6,482,127

印花稅

$487,500

其他

$140,000

置業成本總預算

HK$3,227,500

按月供比率計算

$94,419

置業成本總預算

HK$3,227,500

首期

$2,600,000
印花稅

$487,500
- AVD
  
  $487,500
律師費

$ 10,000
代理佣金

$130,000
按揭保險費

$113,360

最低每月入息要求

按月供比率計算

$94,419

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

沙田聚龍居第10座

thumb_up

10分鐘即達大圍站,高綠化半豪宅,景觀開揚,連2個車位

實

942 呎

@13,588

建

1,203 呎

@10,640

pets 愛竉必選

售$1,280 萬

實

942 呎

@13,588

建

1,203 呎

@10,640

售$1,280 萬

pets 愛竉必選

馬鞍山天宇海第7A座

thumb_up

罕有平台花園大宅 4房有裝修連大花園

實

938 呎

@13,646

建

1,236 呎

@10,356

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$1,280 萬

實

938 呎

@13,646

建

1,236 呎

@10,356

售$1,280 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

沙田豐景花園

thumb_up

居高臨下俯瞰全景連車位

實

1,370 呎

@9,343

建

1,727 呎

@7,412

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$1,280 萬

實

1,370 呎

@9,343

建

1,727 呎

@7,412

售$1,280 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

西貢大網仔

thumb_up

海景村屋

建

1,950 呎

@6,154

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 vpn_key 有匙即睇

售$1,200 萬

建

1,950 呎

@6,154

售$1,200 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 vpn_key 有匙即睇

西貢滘西新村

thumb_up

白沙灣私閘開掦獨立屋連入契大園

建

1,650 呎

@7,879

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

售$1,300 萬

建

1,650 呎

@7,879

售$1,300 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

沙田晉名峰 B座

thumb_up

寧靜舒適,實用3房套+車位

實

753 呎

@15,936

建

970 呎

@12,371

local_fire_department 至HIT local_offer 低水筍價

售$1,200 萬

實

753 呎

@15,936

建

970 呎

@12,371

售$1,200 萬

local_fire_department 至HIT local_offer 低水筍價

VR實景 360

沙田薈蕎 2翼

thumb_up

🍀天然氧Bar生活🏡🍀 東南向2️⃣房 [ 覆式連花園🏡 ]

實

787 呎

@16,137

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選 transfer_within_a_station 人才必選

售$1,270 萬

實

787 呎

@16,137

售$1,270 萬

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選 transfer_within_a_station 人才必選

馬鞍山井頭村

thumb_up

上覆式

建

1,400 呎

@9,286

local_fire_department 至HIT

售$1,300 萬

建

1,400 呎

@9,286

售$1,300 萬

local_fire_department 至HIT

馬鞍山泓碧第05座

thumb_up

高層3房, 池海雙輝, 梗廚明廁, 業主有心, 即刻約睇

實

854 呎

@15,808

local_fire_department 至HIT

售$1,350 萬

實

854 呎

@15,808

售$1,350 萬

local_fire_department 至HIT

西貢 CLEAR WATER BAY

thumb_up

BEAUTIFUL DUPLEX WITH ROOF TERRACE

建

1,400 呎

@8,786

local_fire_department 至HIT local_offer 低水筍價

售$1,230 萬

建

1,400 呎

@8,786

售$1,230 萬

local_fire_department 至HIT local_offer 低水筍價

西貢界咸

thumb_up

**~清靜開揚，小巴往來西貢市~**

建

1,400 呎

@10,000

real_estate_agent 罕有放盤

售$1,400 萬

建

1,400 呎

@10,000

售$1,400 萬

real_estate_agent 罕有放盤

VR實景

沙田晉名峰 C座

thumb_up

[ 聚富名宅 🏡 ] 極開揚 [ 方正實用 ] 3 房 ( 1 套房 ) 連 [ 獨立車位 🚘 ].

實

790 呎

@15,823

建

1,008 呎

@12,401

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇 pets 愛竉必選

售$1,250 萬

實

790 呎

@15,823

建

1,008 呎

@12,401

售$1,250 萬

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$62,922	$48,350	$39,622	$33,815
1.500	$65,261	$50,732	$42,047	$36,284
2.000	$67,654	$53,185	$44,561	$38,859
2.500	$70,102	$55,711	$47,165	$41,540
3.000	$72,603	$58,307	$49,856	$44,325
3.500	$75,158	$60,973	$52,632	$47,210
4.000	$77,766	$63,709	$55,493	$50,192
4.500	$80,426	$66,513	$58,437	$53,270
5.000	$83,139	$69,384	$61,460	$56,438
5.500	$85,903	$72,320	$64,561	$59,694
6.000	$88,718	$75,321	$67,738	$63,033

每月供款$47,210

年期

30年

貸款金額

$10,513,360

總利息

$6,482,127

總貸款連利息

$16,995,487

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$30,664	$16,546	$47,210	$10,496,814
2	$30,616	$16,594	$47,210	$10,480,220
3	$30,567	$16,642	$47,210	$10,463,578
4	$30,519	$16,691	$47,210	$10,446,887
5	$30,470	$16,740	$47,210	$10,430,147
6	$30,421	$16,788	$47,210	$10,413,359
7	$30,372	$16,837	$47,210	$10,396,522
8	$30,323	$16,886	$47,210	$10,379,635
9	$30,274	$16,936	$47,210	$10,362,699
10	$30,225	$16,985	$47,210	$10,345,714
11	$30,175	$17,035	$47,210	$10,328,680
12	$30,125	$17,084	$47,210	$10,311,595

第1年供款共

$566,516

第1年利息

$364,751

第1年共還本金

$201,765

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$30,075	$17,134	$47,210	$10,294,461
14	$30,026	$17,184	$47,210	$10,277,277
15	$29,975	$17,234	$47,210	$10,260,042
16	$29,925	$17,285	$47,210	$10,242,758
17	$29,875	$17,335	$47,210	$10,225,423
18	$29,824	$17,386	$47,210	$10,208,037
19	$29,773	$17,436	$47,210	$10,190,601
20	$29,723	$17,487	$47,210	$10,173,114
21	$29,672	$17,538	$47,210	$10,155,576
22	$29,620	$17,589	$47,210	$10,137,987
23	$29,569	$17,641	$47,210	$10,120,346
24	$29,518	$17,692	$47,210	$10,102,654

第2年供款共

$566,516

第2年利息

$357,575

第2年共還本金

$208,941

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$29,466	$17,744	$47,210	$10,084,911
26	$29,414	$17,795	$47,210	$10,067,115
27	$29,362	$17,847	$47,210	$10,049,268
28	$29,310	$17,899	$47,210	$10,031,369
29	$29,258	$17,952	$47,210	$10,013,417
30	$29,206	$18,004	$47,210	$9,995,413
31	$29,153	$18,056	$47,210	$9,977,357
32	$29,101	$18,109	$47,210	$9,959,248
33	$29,048	$18,162	$47,210	$9,941,086
34	$28,995	$18,215	$47,210	$9,922,871
35	$28,942	$18,268	$47,210	$9,904,603
36	$28,888	$18,321	$47,210	$9,886,282

第3年供款共

$566,516

第3年利息

$350,144

第3年共還本金

$216,372

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$28,835	$18,375	$47,210	$9,867,907
38	$28,781	$18,428	$47,210	$9,849,479
39	$28,728	$18,482	$47,210	$9,830,997
40	$28,674	$18,536	$47,210	$9,812,461
41	$28,620	$18,590	$47,210	$9,793,871
42	$28,565	$18,644	$47,210	$9,775,227
43	$28,511	$18,699	$47,210	$9,756,528
44	$28,457	$18,753	$47,210	$9,737,775
45	$28,402	$18,808	$47,210	$9,718,967
46	$28,347	$18,863	$47,210	$9,700,104
47	$28,292	$18,918	$47,210	$9,681,187
48	$28,237	$18,973	$47,210	$9,662,214

第4年供款共

$566,516

第4年利息

$342,448

第4年共還本金

$224,068

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$28,181	$19,028	$47,210	$9,643,185
50	$28,126	$19,084	$47,210	$9,624,102
51	$28,070	$19,139	$47,210	$9,604,962
52	$28,014	$19,195	$47,210	$9,585,767
53	$27,958	$19,251	$47,210	$9,566,516
54	$27,902	$19,307	$47,210	$9,547,209
55	$27,846	$19,364	$47,210	$9,527,845
56	$27,790	$19,420	$47,210	$9,508,425
57	$27,733	$19,477	$47,210	$9,488,948
58	$27,676	$19,534	$47,210	$9,469,414
59	$27,619	$19,591	$47,210	$9,449,824
60	$27,562	$19,648	$47,210	$9,430,176

第5年供款共

$566,516

第5年利息

$334,479

第5年共還本金

$232,038

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$27,505	$19,705	$47,210	$9,410,471
62	$27,447	$19,762	$47,210	$9,390,709
63	$27,390	$19,820	$47,210	$9,370,889
64	$27,332	$19,878	$47,210	$9,351,011
65	$27,274	$19,936	$47,210	$9,331,075
66	$27,216	$19,994	$47,210	$9,311,081
67	$27,157	$20,052	$47,210	$9,291,028
68	$27,099	$20,111	$47,210	$9,270,917
69	$27,040	$20,170	$47,210	$9,250,748
70	$26,981	$20,228	$47,210	$9,230,520
71	$26,922	$20,287	$47,210	$9,210,232
72	$26,863	$20,347	$47,210	$9,189,886

第6年供款共

$566,516

第6年利息

$326,226

第6年共還本金

$240,290

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$26,804	$20,406	$47,210	$9,169,480
74	$26,744	$20,465	$47,210	$9,149,015
75	$26,685	$20,525	$47,210	$9,128,490
76	$26,625	$20,585	$47,210	$9,107,905
77	$26,565	$20,645	$47,210	$9,087,260
78	$26,505	$20,705	$47,210	$9,066,554
79	$26,444	$20,766	$47,210	$9,045,789
80	$26,384	$20,826	$47,210	$9,024,963
81	$26,323	$20,887	$47,210	$9,004,076
82	$26,262	$20,948	$47,210	$8,983,128
83	$26,201	$21,009	$47,210	$8,962,119
84	$26,140	$21,070	$47,210	$8,941,049

第7年供款共

$566,516

第7年利息

$317,679

第7年共還本金

$248,837

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$26,078	$21,132	$47,210	$8,919,917
86	$26,016	$21,193	$47,210	$8,898,724
87	$25,955	$21,255	$47,210	$8,877,469
88	$25,893	$21,317	$47,210	$8,856,152
89	$25,830	$21,379	$47,210	$8,834,773
90	$25,768	$21,442	$47,210	$8,813,331
91	$25,706	$21,504	$47,210	$8,791,827
92	$25,643	$21,567	$47,210	$8,770,260
93	$25,580	$21,630	$47,210	$8,748,630
94	$25,517	$21,693	$47,210	$8,726,938
95	$25,454	$21,756	$47,210	$8,705,181
96	$25,390	$21,820	$47,210	$8,683,362

第8年供款共

$566,516

第8年利息

$308,829

第8年共還本金

$257,687

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$25,326	$21,883	$47,210	$8,661,479
98	$25,263	$21,947	$47,210	$8,639,532
99	$25,199	$22,011	$47,210	$8,617,521
100	$25,134	$22,075	$47,210	$8,595,445
101	$25,070	$22,140	$47,210	$8,573,306
102	$25,005	$22,204	$47,210	$8,551,101
103	$24,941	$22,269	$47,210	$8,528,832
104	$24,876	$22,334	$47,210	$8,506,499
105	$24,811	$22,399	$47,210	$8,484,099
106	$24,745	$22,464	$47,210	$8,461,635
107	$24,680	$22,530	$47,210	$8,439,105
108	$24,614	$22,596	$47,210	$8,416,510

第9年供款共

$566,516

第9年利息

$299,664

第9年共還本金

$266,852

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$24,548	$22,662	$47,210	$8,393,848
110	$24,482	$22,728	$47,210	$8,371,120
111	$24,416	$22,794	$47,210	$8,348,326
112	$24,349	$22,860	$47,210	$8,325,466
113	$24,283	$22,927	$47,210	$8,302,539
114	$24,216	$22,994	$47,210	$8,279,545
115	$24,149	$23,061	$47,210	$8,256,484
116	$24,081	$23,128	$47,210	$8,233,356
117	$24,014	$23,196	$47,210	$8,210,160
118	$23,946	$23,263	$47,210	$8,186,897
119	$23,878	$23,331	$47,210	$8,163,565
120	$23,810	$23,399	$47,210	$8,140,166

第10年供款共

$566,516

第10年利息

$290,173

第10年共還本金

$276,343

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$23,742	$23,468	$47,210	$8,116,699
122	$23,674	$23,536	$47,210	$8,093,163
123	$23,605	$23,605	$47,210	$8,069,558
124	$23,536	$23,673	$47,210	$8,045,885
125	$23,467	$23,743	$47,210	$8,022,142
126	$23,398	$23,812	$47,210	$7,998,330
127	$23,328	$23,881	$47,210	$7,974,449
128	$23,259	$23,951	$47,210	$7,950,498
129	$23,189	$24,021	$47,210	$7,926,477
130	$23,119	$24,091	$47,210	$7,902,387
131	$23,049	$24,161	$47,210	$7,878,226
132	$22,978	$24,232	$47,210	$7,853,994

第11年供款共

$566,516

第11年利息

$280,344

第11年共還本金

$286,172

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$22,907	$24,302	$47,210	$7,829,692
134	$22,837	$24,373	$47,210	$7,805,319
135	$22,766	$24,444	$47,210	$7,780,875
136	$22,694	$24,515	$47,210	$7,756,359
137	$22,623	$24,587	$47,210	$7,731,772
138	$22,551	$24,659	$47,210	$7,707,113
139	$22,479	$24,731	$47,210	$7,682,383
140	$22,407	$24,803	$47,210	$7,657,580
141	$22,335	$24,875	$47,210	$7,632,705
142	$22,262	$24,948	$47,210	$7,607,757
143	$22,189	$25,020	$47,210	$7,582,737
144	$22,116	$25,093	$47,210	$7,557,644

第12年供款共

$566,516

第12年利息

$270,166

第12年共還本金

$296,350

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$22,043	$25,167	$47,210	$7,532,477
146	$21,970	$25,240	$47,210	$7,507,237
147	$21,896	$25,314	$47,210	$7,481,924
148	$21,822	$25,387	$47,210	$7,456,536
149	$21,748	$25,461	$47,210	$7,431,075
150	$21,674	$25,536	$47,210	$7,405,539
151	$21,599	$25,610	$47,210	$7,379,929
152	$21,525	$25,685	$47,210	$7,354,244
153	$21,450	$25,760	$47,210	$7,328,484
154	$21,375	$25,835	$47,210	$7,302,649
155	$21,299	$25,910	$47,210	$7,276,739
156	$21,224	$25,986	$47,210	$7,250,753

第13年供款共

$566,516

第13年利息

$259,626

第13年共還本金

$306,891

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$21,148	$26,062	$47,210	$7,224,691
158	$21,072	$26,138	$47,210	$7,198,554
159	$20,996	$26,214	$47,210	$7,172,340
160	$20,919	$26,290	$47,210	$7,146,049
161	$20,843	$26,367	$47,210	$7,119,682
162	$20,766	$26,444	$47,210	$7,093,238
163	$20,689	$26,521	$47,210	$7,066,717
164	$20,611	$26,598	$47,210	$7,040,119
165	$20,534	$26,676	$47,210	$7,013,443
166	$20,456	$26,754	$47,210	$6,986,689
167	$20,378	$26,832	$47,210	$6,959,857
168	$20,300	$26,910	$47,210	$6,932,947

第14年供款共

$566,516

第14年利息

$248,710

第14年共還本金

$317,806

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$20,221	$26,989	$47,210	$6,905,959
170	$20,142	$27,067	$47,210	$6,878,891
171	$20,063	$27,146	$47,210	$6,851,745
172	$19,984	$27,225	$47,210	$6,824,520
173	$19,905	$27,305	$47,210	$6,797,215
174	$19,825	$27,384	$47,210	$6,769,830
175	$19,745	$27,464	$47,210	$6,742,366
176	$19,665	$27,544	$47,210	$6,714,821
177	$19,585	$27,625	$47,210	$6,687,197
178	$19,504	$27,705	$47,210	$6,659,491
179	$19,424	$27,786	$47,210	$6,631,705
180	$19,342	$27,867	$47,210	$6,603,838

第15年供款共

$566,516

第15年利息

$237,407

第15年共還本金

$329,109

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$19,261	$27,948	$47,210	$6,575,889
182	$19,180	$28,030	$47,210	$6,547,859
183	$19,098	$28,112	$47,210	$6,519,748
184	$19,016	$28,194	$47,210	$6,491,554
185	$18,934	$28,276	$47,210	$6,463,278
186	$18,851	$28,358	$47,210	$6,434,919
187	$18,769	$28,441	$47,210	$6,406,478
188	$18,686	$28,524	$47,210	$6,377,954
189	$18,602	$28,607	$47,210	$6,349,347
190	$18,519	$28,691	$47,210	$6,320,656
191	$18,435	$28,774	$47,210	$6,291,882
192	$18,351	$28,858	$47,210	$6,263,023

第16年供款共

$566,516

第16年利息

$225,702

第16年共還本金

$340,815

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$18,267	$28,943	$47,210	$6,234,081
194	$18,183	$29,027	$47,210	$6,205,054
195	$18,098	$29,112	$47,210	$6,175,942
196	$18,013	$29,197	$47,210	$6,146,746
197	$17,928	$29,282	$47,210	$6,117,464
198	$17,843	$29,367	$47,210	$6,088,097
199	$17,757	$29,453	$47,210	$6,058,644
200	$17,671	$29,539	$47,210	$6,029,106
201	$17,585	$29,625	$47,210	$5,999,481
202	$17,498	$29,711	$47,210	$5,969,770
203	$17,412	$29,798	$47,210	$5,939,972
204	$17,325	$29,885	$47,210	$5,910,087

第17年供款共

$566,516

第17年利息

$213,580

第17年共還本金

$352,936

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$17,238	$29,972	$47,210	$5,880,115
206	$17,150	$30,059	$47,210	$5,850,056
207	$17,063	$30,147	$47,210	$5,819,909
208	$16,975	$30,235	$47,210	$5,789,674
209	$16,887	$30,323	$47,210	$5,759,351
210	$16,798	$30,412	$47,210	$5,728,939
211	$16,709	$30,500	$47,210	$5,698,439
212	$16,620	$30,589	$47,210	$5,667,849
213	$16,531	$30,678	$47,210	$5,637,171
214	$16,442	$30,768	$47,210	$5,606,403
215	$16,352	$30,858	$47,210	$5,575,545
216	$16,262	$30,948	$47,210	$5,544,598

第18年供款共

$566,516

第18年利息

$201,027

第18年共還本金

$365,489

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$16,172	$31,038	$47,210	$5,513,560
218	$16,081	$31,128	$47,210	$5,482,431
219	$15,990	$31,219	$47,210	$5,451,212
220	$15,899	$31,310	$47,210	$5,419,902
221	$15,808	$31,402	$47,210	$5,388,500
222	$15,716	$31,493	$47,210	$5,357,007
223	$15,625	$31,585	$47,210	$5,325,422
224	$15,532	$31,677	$47,210	$5,293,745
225	$15,440	$31,770	$47,210	$5,261,975
226	$15,347	$31,862	$47,210	$5,230,113
227	$15,254	$31,955	$47,210	$5,198,158
228	$15,161	$32,048	$47,210	$5,166,109

第19年供款共

$566,516

第19年利息

$188,028

第19年共還本金

$378,489

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$15,068	$32,142	$47,210	$5,133,967
230	$14,974	$32,236	$47,210	$5,101,732
231	$14,880	$32,330	$47,210	$5,069,402
232	$14,786	$32,424	$47,210	$5,036,978
233	$14,691	$32,518	$47,210	$5,004,460
234	$14,596	$32,613	$47,210	$4,971,846
235	$14,501	$32,708	$47,210	$4,939,138
236	$14,406	$32,804	$47,210	$4,906,334
237	$14,310	$32,900	$47,210	$4,873,434
238	$14,214	$32,996	$47,210	$4,840,439
239	$14,118	$33,092	$47,210	$4,807,347
240	$14,021	$33,188	$47,210	$4,774,159

第20年供款共

$566,516

第20年利息

$174,566

第20年共還本金

$391,950

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$13,925	$33,285	$47,210	$4,740,874
242	$13,828	$33,382	$47,210	$4,707,492
243	$13,730	$33,480	$47,210	$4,674,012
244	$13,633	$33,577	$47,210	$4,640,435
245	$13,535	$33,675	$47,210	$4,606,760
246	$13,436	$33,773	$47,210	$4,572,987
247	$13,338	$33,872	$47,210	$4,539,115
248	$13,239	$33,971	$47,210	$4,505,144
249	$13,140	$34,070	$47,210	$4,471,075
250	$13,041	$34,169	$47,210	$4,436,906
251	$12,941	$34,269	$47,210	$4,402,637
252	$12,841	$34,369	$47,210	$4,368,268

第21年供款共

$566,516

第21年利息

$160,625

第21年共還本金

$405,891

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$12,741	$34,469	$47,210	$4,333,799
254	$12,640	$34,569	$47,210	$4,299,230
255	$12,539	$34,670	$47,210	$4,264,560
256	$12,438	$34,771	$47,210	$4,229,788
257	$12,337	$34,873	$47,210	$4,194,915
258	$12,235	$34,975	$47,210	$4,159,941
259	$12,133	$35,077	$47,210	$4,124,864
260	$12,031	$35,179	$47,210	$4,089,686
261	$11,928	$35,281	$47,210	$4,054,404
262	$11,825	$35,384	$47,210	$4,019,020
263	$11,722	$35,488	$47,210	$3,983,532
264	$11,619	$35,591	$47,210	$3,947,941

第22年供款共

$566,516

第22年利息

$146,189

第22年共還本金

$420,327

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$11,515	$35,695	$47,210	$3,912,246
266	$11,411	$35,799	$47,210	$3,876,447
267	$11,306	$35,903	$47,210	$3,840,544
268	$11,202	$36,008	$47,210	$3,804,536
269	$11,097	$36,113	$47,210	$3,768,423
270	$10,991	$36,218	$47,210	$3,732,204
271	$10,886	$36,324	$47,210	$3,695,880
272	$10,780	$36,430	$47,210	$3,659,450
273	$10,673	$36,536	$47,210	$3,622,914
274	$10,567	$36,643	$47,210	$3,586,271
275	$10,460	$36,750	$47,210	$3,549,521
276	$10,353	$36,857	$47,210	$3,512,664

第23年供款共

$566,516

第23年利息

$131,239

第23年共還本金

$435,277

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$10,245	$36,964	$47,210	$3,475,700
278	$10,137	$37,072	$47,210	$3,438,628
279	$10,029	$37,180	$47,210	$3,401,447
280	$9,921	$37,289	$47,210	$3,364,159
281	$9,812	$37,398	$47,210	$3,326,761
282	$9,703	$37,507	$47,210	$3,289,254
283	$9,594	$37,616	$47,210	$3,251,638
284	$9,484	$37,726	$47,210	$3,213,913
285	$9,374	$37,836	$47,210	$3,176,077
286	$9,264	$37,946	$47,210	$3,138,131
287	$9,153	$38,057	$47,210	$3,100,074
288	$9,042	$38,168	$47,210	$3,061,906

第24年供款共

$566,516

第24年利息

$115,758

第24年共還本金

$450,758

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$8,931	$38,279	$47,210	$3,023,627
290	$8,819	$38,391	$47,210	$2,985,236
291	$8,707	$38,503	$47,210	$2,946,733
292	$8,595	$38,615	$47,210	$2,908,118
293	$8,482	$38,728	$47,210	$2,869,391
294	$8,369	$38,841	$47,210	$2,830,550
295	$8,256	$38,954	$47,210	$2,791,596
296	$8,142	$39,068	$47,210	$2,752,529
297	$8,028	$39,181	$47,210	$2,713,347
298	$7,914	$39,296	$47,210	$2,674,051
299	$7,799	$39,410	$47,210	$2,634,641
300	$7,684	$39,525	$47,210	$2,595,116

第25年供款共

$566,516

第25年利息

$99,726

第25年共還本金

$466,790

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$7,569	$39,641	$47,210	$2,555,475
302	$7,453	$39,756	$47,210	$2,515,719
303	$7,338	$39,872	$47,210	$2,475,847
304	$7,221	$39,988	$47,210	$2,435,858
305	$7,105	$40,105	$47,210	$2,395,753
306	$6,988	$40,222	$47,210	$2,355,531
307	$6,870	$40,339	$47,210	$2,315,192
308	$6,753	$40,457	$47,210	$2,274,735
309	$6,635	$40,575	$47,210	$2,234,160
310	$6,516	$40,693	$47,210	$2,193,466
311	$6,398	$40,812	$47,210	$2,152,654
312	$6,279	$40,931	$47,210	$2,111,723

第26年供款共

$566,516

第26年利息

$83,124

第26年共還本金

$483,393

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$6,159	$41,050	$47,210	$2,070,673
314	$6,039	$41,170	$47,210	$2,029,502
315	$5,919	$41,290	$47,210	$1,988,212
316	$5,799	$41,411	$47,210	$1,946,801
317	$5,678	$41,532	$47,210	$1,905,270
318	$5,557	$41,653	$47,210	$1,863,617
319	$5,436	$41,774	$47,210	$1,821,843
320	$5,314	$41,896	$47,210	$1,779,947
321	$5,192	$42,018	$47,210	$1,737,929
322	$5,069	$42,141	$47,210	$1,695,788
323	$4,946	$42,264	$47,210	$1,653,525
324	$4,823	$42,387	$47,210	$1,611,138

第27年供款共

$566,516

第27年利息

$65,931

第27年共還本金

$500,585

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,699	$42,511	$47,210	$1,568,627
326	$4,575	$42,635	$47,210	$1,525,993
327	$4,451	$42,759	$47,210	$1,483,234
328	$4,326	$42,884	$47,210	$1,440,350
329	$4,201	$43,009	$47,210	$1,397,341
330	$4,076	$43,134	$47,210	$1,354,207
331	$3,950	$43,260	$47,210	$1,310,947
332	$3,824	$43,386	$47,210	$1,267,561
333	$3,697	$43,513	$47,210	$1,224,049
334	$3,570	$43,640	$47,210	$1,180,409
335	$3,443	$43,767	$47,210	$1,136,642
336	$3,315	$43,894	$47,210	$1,092,748

第28年供款共

$566,516

第28年利息

$48,126

第28年共還本金

$518,390

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,187	$44,023	$47,210	$1,048,725
338	$3,059	$44,151	$47,210	$1,004,575
339	$2,930	$44,280	$47,210	$960,295
340	$2,801	$44,409	$47,210	$915,886
341	$2,671	$44,538	$47,210	$871,348
342	$2,541	$44,668	$47,210	$826,679
343	$2,411	$44,799	$47,210	$781,881
344	$2,280	$44,929	$47,210	$736,952
345	$2,149	$45,060	$47,210	$691,891
346	$2,018	$45,192	$47,210	$646,700
347	$1,886	$45,323	$47,210	$601,376
348	$1,754	$45,456	$47,210	$555,921

第29年供款共

$566,516

第29年利息

$29,689

第29年共還本金

$536,827

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,621	$45,588	$47,210	$510,332
350	$1,488	$45,721	$47,210	$464,611
351	$1,355	$45,855	$47,210	$418,757
352	$1,221	$45,988	$47,210	$372,768
353	$1,087	$46,122	$47,210	$326,646
354	$953	$46,257	$47,210	$280,389
355	$818	$46,392	$47,210	$233,997
356	$682	$46,527	$47,210	$187,470
357	$547	$46,663	$47,210	$140,807
358	$411	$46,799	$47,210	$94,008
359	$274	$46,935	$47,210	$47,072
360	$137	$47,072	$47,210	$0

第30年供款共

$566,516

第30年利息

$10,596

第30年共還本金

$555,921

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$20,222,987

免責聲明

筍盤推介

按揭保險費
info