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$14,215,057

每月供款
$45,192

首期

$-2,384,000

總貸款額

$10,384,000

總利息

$5,885,057

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-2,054,000

按月供比率計算

$90,384

置業成本總預算

HK$-2,054,000

首期

$-2,384,000
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

$90,384

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

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

KOL實拍 VR實景

馬鞍山迎海第01期第02座

thumb_up

熱門屋苑,交通便利

實

482 呎

@16,390

建

605 呎

@13,058

local_fire_department 至HIT

售$790 萬

實

482 呎

@16,390

建

605 呎

@13,058

售$790 萬

local_fire_department 至HIT

粉嶺帝庭軒第01期第01座

thumb_up

聯和3寶,東南3房,新裝即住

實

607 呎

@12,026

建

862 呎

@8,469

hotel_class 樓王 local_offer 低水筍價

售$730 萬

實

607 呎

@12,026

建

862 呎

@8,469

售$730 萬

hotel_class 樓王 local_offer 低水筍價

沙田濱景花園

thumb_up

罕有靚裝河景 3房必選

實

643 呎

@13,219

建

781 呎

@10,883

local_fire_department 至HIT

售$850 萬

實

643 呎

@13,219

建

781 呎

@10,883

售$850 萬

local_fire_department 至HIT

馬鞍山迎海第04期駿岸第07座

thumb_up

開揚園海,企理靚裝,即買即住

實

570 呎

@14,912

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$850 萬

實

570 呎

@14,912

售$850 萬

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

VR實景

馬鞍山嵐岸第03座

thumb_up

對流3房有匙即睇

實

660 呎

@13,030

建

900 呎

@9,556

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$860 萬

實

660 呎

@13,030

建

900 呎

@9,556

售$860 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

馬鞍山迎海第01期第05座

thumb_up

**罕有海景套房,鐵路沿線**

實

582 呎

@15,464

建

753 呎

@11,952

local_fire_department 至HIT real_estate_agent 罕有放盤

售$900 萬

實

582 呎

@15,464

建

753 呎

@11,952

售$900 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

西貢高塘

thumb_up

高塘

建

1,500 呎

@5,667

售$850 萬

建

1,500 呎

@5,667

售$850 萬

沙田晉名峰

thumb_up

火炭半山豪宅晉名峰高層山景靚裝

實

586 呎

@14,505

建

738 呎

@11,518

pets 愛竉必選

售$850 萬

實

586 呎

@14,505

建

738 呎

@11,518

售$850 萬

pets 愛竉必選

馬鞍山曉峰灣畔第01座

thumb_up

海景三房@罕有放盤@鄰近馬鐵站@

實

653 呎

@13,783

建

862 呎

@10,441

local_fire_department 至HIT

售$900 萬

實

653 呎

@13,783

建

862 呎

@10,441

售$900 萬

local_fire_department 至HIT

沙田文禮閣

thumb_up

大圍站旁三房套, 旺中帶靜

實

622 呎

@11,897

建

736 呎

@10,054

local_offer 低水筍價

售$740 萬

實

622 呎

@11,897

建

736 呎

@10,054

售$740 萬

local_offer 低水筍價

大埔雲滙第01期第07座

thumb_up

雲匯新鴻基品牌 3房

實

645 呎

@13,488

local_fire_department 至HIT price_change 蝕讓盤

售$870 萬

實

645 呎

@13,488

售$870 萬

local_fire_department 至HIT price_change 蝕讓盤

利率	15年	20年	25年	30年
1.000	$62,148	$47,755	$39,134	$33,399
1.500	$64,458	$50,108	$41,529	$35,837
2.000	$66,822	$52,531	$44,013	$38,381
2.500	$69,239	$55,025	$46,584	$41,029
3.000	$71,710	$57,589	$49,242	$43,779
3.250	$72,965	$58,898	$50,603	$45,192
3.500	$74,233	$60,223	$51,985	$46,629
4.000	$76,809	$62,925	$54,811	$49,575
4.500	$79,437	$65,694	$57,718	$52,614
5.000	$82,116	$68,530	$60,704	$55,744
5.500	$84,846	$71,430	$63,767	$58,959
6.000	$87,626	$74,394	$66,904	$62,257

每月供款$45,192

年期

30年

貸款金額

$10,384,000

總利息

$5,885,057

總貸款連利息

$16,269,057

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$28,123	$17,068	$45,192	$10,366,932
2	$28,077	$17,115	$45,192	$10,349,817
3	$28,031	$17,161	$45,192	$10,332,656
4	$27,984	$17,208	$45,192	$10,315,448
5	$27,938	$17,254	$45,192	$10,298,194
6	$27,891	$17,301	$45,192	$10,280,893
7	$27,844	$17,348	$45,192	$10,263,545
8	$27,797	$17,395	$45,192	$10,246,151
9	$27,750	$17,442	$45,192	$10,228,709
10	$27,703	$17,489	$45,192	$10,211,220
11	$27,655	$17,536	$45,192	$10,193,683
12	$27,608	$17,584	$45,192	$10,176,099

第1年供款共

$542,302

第1年利息

$334,401

第1年共還本金

$207,901

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$27,560	$17,632	$45,192	$10,158,468
14	$27,513	$17,679	$45,192	$10,140,789
15	$27,465	$17,727	$45,192	$10,123,061
16	$27,417	$17,775	$45,192	$10,105,286
17	$27,368	$17,823	$45,192	$10,087,463
18	$27,320	$17,872	$45,192	$10,069,591
19	$27,272	$17,920	$45,192	$10,051,671
20	$27,223	$17,969	$45,192	$10,033,703
21	$27,175	$18,017	$45,192	$10,015,685
22	$27,126	$18,066	$45,192	$9,997,619
23	$27,077	$18,115	$45,192	$9,979,504
24	$27,028	$18,164	$45,192	$9,961,340

第2年供款共

$542,302

第2年利息

$327,543

第2年共還本金

$214,759

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$26,979	$18,213	$45,192	$9,943,127
26	$26,929	$18,263	$45,192	$9,924,865
27	$26,880	$18,312	$45,192	$9,906,553
28	$26,830	$18,362	$45,192	$9,888,191
29	$26,781	$18,411	$45,192	$9,869,780
30	$26,731	$18,461	$45,192	$9,851,319
31	$26,681	$18,511	$45,192	$9,832,808
32	$26,631	$18,561	$45,192	$9,814,246
33	$26,580	$18,612	$45,192	$9,795,635
34	$26,530	$18,662	$45,192	$9,776,973
35	$26,479	$18,713	$45,192	$9,758,260
36	$26,429	$18,763	$45,192	$9,739,497

第3年供款共

$542,302

第3年利息

$320,458

第3年共還本金

$221,844

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$26,378	$18,814	$45,192	$9,720,683
38	$26,327	$18,865	$45,192	$9,701,818
39	$26,276	$18,916	$45,192	$9,682,902
40	$26,225	$18,967	$45,192	$9,663,935
41	$26,173	$19,019	$45,192	$9,644,916
42	$26,122	$19,070	$45,192	$9,625,846
43	$26,070	$19,122	$45,192	$9,606,724
44	$26,018	$19,174	$45,192	$9,587,550
45	$25,966	$19,226	$45,192	$9,568,325
46	$25,914	$19,278	$45,192	$9,549,047
47	$25,862	$19,330	$45,192	$9,529,717
48	$25,810	$19,382	$45,192	$9,510,335

第4年供款共

$542,302

第4年利息

$313,140

第4年共還本金

$229,162

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$25,757	$19,435	$45,192	$9,490,901
50	$25,705	$19,487	$45,192	$9,471,413
51	$25,652	$19,540	$45,192	$9,451,873
52	$25,599	$19,593	$45,192	$9,432,280
53	$25,546	$19,646	$45,192	$9,412,634
54	$25,493	$19,699	$45,192	$9,392,935
55	$25,439	$19,753	$45,192	$9,373,182
56	$25,386	$19,806	$45,192	$9,353,376
57	$25,332	$19,860	$45,192	$9,333,516
58	$25,278	$19,914	$45,192	$9,313,603
59	$25,224	$19,967	$45,192	$9,293,635
60	$25,170	$20,022	$45,192	$9,273,614

第5年供款共

$542,302

第5年利息

$305,580

第5年共還本金

$236,721

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$25,116	$20,076	$45,192	$9,253,538
62	$25,062	$20,130	$45,192	$9,233,408
63	$25,007	$20,185	$45,192	$9,213,223
64	$24,952	$20,239	$45,192	$9,192,984
65	$24,898	$20,294	$45,192	$9,172,690
66	$24,843	$20,349	$45,192	$9,152,340
67	$24,788	$20,404	$45,192	$9,131,936
68	$24,732	$20,459	$45,192	$9,111,477
69	$24,677	$20,515	$45,192	$9,090,962
70	$24,621	$20,570	$45,192	$9,070,391
71	$24,566	$20,626	$45,192	$9,049,765
72	$24,510	$20,682	$45,192	$9,029,083

第6年供款共

$542,302

第6年利息

$297,771

第6年共還本金

$244,531

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$24,454	$20,738	$45,192	$9,008,345
74	$24,398	$20,794	$45,192	$8,987,551
75	$24,341	$20,851	$45,192	$8,966,700
76	$24,285	$20,907	$45,192	$8,945,793
77	$24,228	$20,964	$45,192	$8,924,830
78	$24,171	$21,020	$45,192	$8,903,809
79	$24,114	$21,077	$45,192	$8,882,732
80	$24,057	$21,134	$45,192	$8,861,597
81	$24,000	$21,192	$45,192	$8,840,406
82	$23,943	$21,249	$45,192	$8,819,157
83	$23,885	$21,307	$45,192	$8,797,850
84	$23,828	$21,364	$45,192	$8,776,486

第7年供款共

$542,302

第7年利息

$289,705

第7年共還本金

$252,597

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$23,770	$21,422	$45,192	$8,755,064
86	$23,712	$21,480	$45,192	$8,733,583
87	$23,653	$21,538	$45,192	$8,712,045
88	$23,595	$21,597	$45,192	$8,690,448
89	$23,537	$21,655	$45,192	$8,668,793
90	$23,478	$21,714	$45,192	$8,647,079
91	$23,419	$21,773	$45,192	$8,625,307
92	$23,360	$21,832	$45,192	$8,603,475
93	$23,301	$21,891	$45,192	$8,581,584
94	$23,242	$21,950	$45,192	$8,559,634
95	$23,182	$22,009	$45,192	$8,537,625
96	$23,123	$22,069	$45,192	$8,515,556

第8年供款共

$542,302

第8年利息

$281,372

第8年共還本金

$260,930

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$23,063	$22,129	$45,192	$8,493,427
98	$23,003	$22,189	$45,192	$8,471,238
99	$22,943	$22,249	$45,192	$8,448,989
100	$22,883	$22,309	$45,192	$8,426,680
101	$22,822	$22,370	$45,192	$8,404,310
102	$22,762	$22,430	$45,192	$8,381,880
103	$22,701	$22,491	$45,192	$8,359,389
104	$22,640	$22,552	$45,192	$8,336,838
105	$22,579	$22,613	$45,192	$8,314,225
106	$22,518	$22,674	$45,192	$8,291,551
107	$22,456	$22,736	$45,192	$8,268,815
108	$22,395	$22,797	$45,192	$8,246,018

第9年供款共

$542,302

第9年利息

$272,764

第9年共還本金

$269,538

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$22,333	$22,859	$45,192	$8,223,159
110	$22,271	$22,921	$45,192	$8,200,238
111	$22,209	$22,983	$45,192	$8,177,255
112	$22,147	$23,045	$45,192	$8,154,210
113	$22,084	$23,108	$45,192	$8,131,103
114	$22,022	$23,170	$45,192	$8,107,933
115	$21,959	$23,233	$45,192	$8,084,700
116	$21,896	$23,296	$45,192	$8,061,404
117	$21,833	$23,359	$45,192	$8,038,045
118	$21,770	$23,422	$45,192	$8,014,623
119	$21,706	$23,486	$45,192	$7,991,138
120	$21,643	$23,549	$45,192	$7,967,588

第10年供款共

$542,302

第10年利息

$263,872

第10年共還本金

$278,429

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$21,579	$23,613	$45,192	$7,943,976
122	$21,515	$23,677	$45,192	$7,920,299
123	$21,451	$23,741	$45,192	$7,896,558
124	$21,387	$23,805	$45,192	$7,872,752
125	$21,322	$23,870	$45,192	$7,848,883
126	$21,257	$23,934	$45,192	$7,824,948
127	$21,193	$23,999	$45,192	$7,800,949
128	$21,128	$24,064	$45,192	$7,776,885
129	$21,062	$24,129	$45,192	$7,752,755
130	$20,997	$24,195	$45,192	$7,728,560
131	$20,932	$24,260	$45,192	$7,704,300
132	$20,866	$24,326	$45,192	$7,679,974

第11年供款共

$542,302

第11年利息

$254,687

第11年共還本金

$287,614

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$20,800	$24,392	$45,192	$7,655,582
134	$20,734	$24,458	$45,192	$7,631,124
135	$20,668	$24,524	$45,192	$7,606,600
136	$20,601	$24,591	$45,192	$7,582,009
137	$20,535	$24,657	$45,192	$7,557,352
138	$20,468	$24,724	$45,192	$7,532,628
139	$20,401	$24,791	$45,192	$7,507,837
140	$20,334	$24,858	$45,192	$7,482,979
141	$20,266	$24,925	$45,192	$7,458,054
142	$20,199	$24,993	$45,192	$7,433,061
143	$20,131	$25,061	$45,192	$7,408,000
144	$20,063	$25,128	$45,192	$7,382,872

第12年供款共

$542,302

第12年利息

$245,200

第12年共還本金

$297,102

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$19,995	$25,197	$45,192	$7,357,675
146	$19,927	$25,265	$45,192	$7,332,410
147	$19,859	$25,333	$45,192	$7,307,077
148	$19,790	$25,402	$45,192	$7,281,675
149	$19,721	$25,471	$45,192	$7,256,205
150	$19,652	$25,540	$45,192	$7,230,665
151	$19,583	$25,609	$45,192	$7,205,056
152	$19,514	$25,678	$45,192	$7,179,378
153	$19,444	$25,748	$45,192	$7,153,631
154	$19,374	$25,817	$45,192	$7,127,813
155	$19,304	$25,887	$45,192	$7,101,926
156	$19,234	$25,957	$45,192	$7,075,968

第13年供款共

$542,302

第13年利息

$235,399

第13年共還本金

$306,903

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$19,164	$26,028	$45,192	$7,049,941
158	$19,094	$26,098	$45,192	$7,023,842
159	$19,023	$26,169	$45,192	$6,997,673
160	$18,952	$26,240	$45,192	$6,971,434
161	$18,881	$26,311	$45,192	$6,945,123
162	$18,810	$26,382	$45,192	$6,918,741
163	$18,738	$26,454	$45,192	$6,892,287
164	$18,667	$26,525	$45,192	$6,865,762
165	$18,595	$26,597	$45,192	$6,839,165
166	$18,523	$26,669	$45,192	$6,812,496
167	$18,451	$26,741	$45,192	$6,785,754
168	$18,378	$26,814	$45,192	$6,758,941

第14年供款共

$542,302

第14年利息

$225,274

第14年共還本金

$317,028

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$18,305	$26,886	$45,192	$6,732,054
170	$18,233	$26,959	$45,192	$6,705,095
171	$18,160	$27,032	$45,192	$6,678,063
172	$18,086	$27,105	$45,192	$6,650,958
173	$18,013	$27,179	$45,192	$6,623,779
174	$17,939	$27,252	$45,192	$6,596,526
175	$17,866	$27,326	$45,192	$6,569,200
176	$17,792	$27,400	$45,192	$6,541,800
177	$17,717	$27,474	$45,192	$6,514,325
178	$17,643	$27,549	$45,192	$6,486,777
179	$17,568	$27,623	$45,192	$6,459,153
180	$17,494	$27,698	$45,192	$6,431,455

第15年供款共

$542,302

第15年利息

$214,816

第15年共還本金

$327,486

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$17,419	$27,773	$45,192	$6,403,681
182	$17,343	$27,849	$45,192	$6,375,833
183	$17,268	$27,924	$45,192	$6,347,909
184	$17,192	$28,000	$45,192	$6,319,909
185	$17,116	$28,075	$45,192	$6,291,834
186	$17,040	$28,151	$45,192	$6,263,683
187	$16,964	$28,228	$45,192	$6,235,455
188	$16,888	$28,304	$45,192	$6,207,151
189	$16,811	$28,381	$45,192	$6,178,770
190	$16,734	$28,458	$45,192	$6,150,312
191	$16,657	$28,535	$45,192	$6,121,778
192	$16,580	$28,612	$45,192	$6,093,166

第16年供款共

$542,302

第16年利息

$204,013

第16年共還本金

$338,289

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$16,502	$28,690	$45,192	$6,064,476
194	$16,425	$28,767	$45,192	$6,035,709
195	$16,347	$28,845	$45,192	$6,006,864
196	$16,269	$28,923	$45,192	$5,977,941
197	$16,190	$29,002	$45,192	$5,948,939
198	$16,112	$29,080	$45,192	$5,919,859
199	$16,033	$29,159	$45,192	$5,890,700
200	$15,954	$29,238	$45,192	$5,861,462
201	$15,875	$29,317	$45,192	$5,832,145
202	$15,795	$29,396	$45,192	$5,802,749
203	$15,716	$29,476	$45,192	$5,773,273
204	$15,636	$29,556	$45,192	$5,743,717

第17年供款共

$542,302

第17年利息

$192,853

第17年共還本金

$349,449

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$15,556	$29,636	$45,192	$5,714,081
206	$15,476	$29,716	$45,192	$5,684,365
207	$15,395	$29,797	$45,192	$5,654,568
208	$15,314	$29,877	$45,192	$5,624,691
209	$15,234	$29,958	$45,192	$5,594,732
210	$15,152	$30,039	$45,192	$5,564,693
211	$15,071	$30,121	$45,192	$5,534,572
212	$14,989	$30,202	$45,192	$5,504,370
213	$14,908	$30,284	$45,192	$5,474,086
214	$14,826	$30,366	$45,192	$5,443,719
215	$14,743	$30,448	$45,192	$5,413,271
216	$14,661	$30,531	$45,192	$5,382,740

第18年供款共

$542,302

第18年利息

$181,325

第18年共還本金

$360,977

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$14,578	$30,614	$45,192	$5,352,127
218	$14,495	$30,696	$45,192	$5,321,430
219	$14,412	$30,780	$45,192	$5,290,650
220	$14,329	$30,863	$45,192	$5,259,787
221	$14,245	$30,947	$45,192	$5,228,841
222	$14,161	$31,030	$45,192	$5,197,811
223	$14,077	$31,114	$45,192	$5,166,696
224	$13,993	$31,199	$45,192	$5,135,497
225	$13,909	$31,283	$45,192	$5,104,214
226	$13,824	$31,368	$45,192	$5,072,846
227	$13,739	$31,453	$45,192	$5,041,393
228	$13,654	$31,538	$45,192	$5,009,855

第19年供款共

$542,302

第19年利息

$169,417

第19年共還本金

$372,885

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$13,568	$31,623	$45,192	$4,978,232
230	$13,483	$31,709	$45,192	$4,946,523
231	$13,397	$31,795	$45,192	$4,914,728
232	$13,311	$31,881	$45,192	$4,882,847
233	$13,224	$31,967	$45,192	$4,850,879
234	$13,138	$32,054	$45,192	$4,818,825
235	$13,051	$32,141	$45,192	$4,786,684
236	$12,964	$32,228	$45,192	$4,754,457
237	$12,877	$32,315	$45,192	$4,722,141
238	$12,789	$32,403	$45,192	$4,689,739
239	$12,701	$32,490	$45,192	$4,657,248
240	$12,613	$32,578	$45,192	$4,624,670

第20年供款共

$542,302

第20年利息

$157,116

第20年共還本金

$385,186

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$12,525	$32,667	$45,192	$4,592,003
242	$12,437	$32,755	$45,192	$4,559,248
243	$12,348	$32,844	$45,192	$4,526,404
244	$12,259	$32,933	$45,192	$4,493,471
245	$12,170	$33,022	$45,192	$4,460,449
246	$12,080	$33,111	$45,192	$4,427,338
247	$11,991	$33,201	$45,192	$4,394,137
248	$11,901	$33,291	$45,192	$4,360,846
249	$11,811	$33,381	$45,192	$4,327,464
250	$11,720	$33,472	$45,192	$4,293,993
251	$11,630	$33,562	$45,192	$4,260,431
252	$11,539	$33,653	$45,192	$4,226,777

第21年供款共

$542,302

第21年利息

$144,410

第21年共還本金

$397,892

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$11,448	$33,744	$45,192	$4,193,033
254	$11,356	$33,836	$45,192	$4,159,197
255	$11,264	$33,927	$45,192	$4,125,270
256	$11,173	$34,019	$45,192	$4,091,251
257	$11,080	$34,111	$45,192	$4,057,140
258	$10,988	$34,204	$45,192	$4,022,936
259	$10,895	$34,296	$45,192	$3,988,639
260	$10,803	$34,389	$45,192	$3,954,250
261	$10,709	$34,482	$45,192	$3,919,768
262	$10,616	$34,576	$45,192	$3,885,192
263	$10,522	$34,669	$45,192	$3,850,523
264	$10,428	$34,763	$45,192	$3,815,759

第22年供款共

$542,302

第22年利息

$131,284

第22年共還本金

$411,018

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$10,334	$34,857	$45,192	$3,780,902
266	$10,240	$34,952	$45,192	$3,745,950
267	$10,145	$35,047	$45,192	$3,710,903
268	$10,050	$35,141	$45,192	$3,675,762
269	$9,955	$35,237	$45,192	$3,640,525
270	$9,860	$35,332	$45,192	$3,605,193
271	$9,764	$35,428	$45,192	$3,569,765
272	$9,668	$35,524	$45,192	$3,534,242
273	$9,572	$35,620	$45,192	$3,498,622
274	$9,475	$35,716	$45,192	$3,462,905
275	$9,379	$35,813	$45,192	$3,427,092
276	$9,282	$35,910	$45,192	$3,391,182

第23年供款共

$542,302

第23年利息

$117,725

第23年共還本金

$424,577

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$9,184	$36,007	$45,192	$3,355,175
278	$9,087	$36,105	$45,192	$3,319,070
279	$8,989	$36,203	$45,192	$3,282,867
280	$8,891	$36,301	$45,192	$3,246,567
281	$8,793	$36,399	$45,192	$3,210,167
282	$8,694	$36,498	$45,192	$3,173,670
283	$8,595	$36,596	$45,192	$3,137,073
284	$8,496	$36,696	$45,192	$3,100,378
285	$8,397	$36,795	$45,192	$3,063,583
286	$8,297	$36,895	$45,192	$3,026,688
287	$8,197	$36,995	$45,192	$2,989,694
288	$8,097	$37,095	$45,192	$2,952,599

第24年供款共

$542,302

第24年利息

$103,719

第24年共還本金

$438,583

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$7,997	$37,195	$45,192	$2,915,404
290	$7,896	$37,296	$45,192	$2,878,108
291	$7,795	$37,397	$45,192	$2,840,711
292	$7,694	$37,498	$45,192	$2,803,213
293	$7,592	$37,600	$45,192	$2,765,613
294	$7,490	$37,702	$45,192	$2,727,911
295	$7,388	$37,804	$45,192	$2,690,107
296	$7,286	$37,906	$45,192	$2,652,201
297	$7,183	$38,009	$45,192	$2,614,193
298	$7,080	$38,112	$45,192	$2,576,081
299	$6,977	$38,215	$45,192	$2,537,866
300	$6,873	$38,318	$45,192	$2,499,547

第25年供款共

$542,302

第25年利息

$89,250

第25年共還本金

$453,051

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$6,770	$38,422	$45,192	$2,461,125
302	$6,666	$38,526	$45,192	$2,422,599
303	$6,561	$38,631	$45,192	$2,383,968
304	$6,457	$38,735	$45,192	$2,345,233
305	$6,352	$38,840	$45,192	$2,306,393
306	$6,246	$38,945	$45,192	$2,267,448
307	$6,141	$39,051	$45,192	$2,228,397
308	$6,035	$39,157	$45,192	$2,189,240
309	$5,929	$39,263	$45,192	$2,149,978
310	$5,823	$39,369	$45,192	$2,110,609
311	$5,716	$39,476	$45,192	$2,071,133
312	$5,609	$39,583	$45,192	$2,031,551

第26年供款共

$542,302

第26年利息

$74,305

第26年共還本金

$467,997

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$5,502	$39,690	$45,192	$1,991,861
314	$5,395	$39,797	$45,192	$1,952,064
315	$5,287	$39,905	$45,192	$1,912,159
316	$5,179	$40,013	$45,192	$1,872,146
317	$5,070	$40,121	$45,192	$1,832,024
318	$4,962	$40,230	$45,192	$1,791,794
319	$4,853	$40,339	$45,192	$1,751,455
320	$4,744	$40,448	$45,192	$1,711,007
321	$4,634	$40,558	$45,192	$1,670,449
322	$4,524	$40,668	$45,192	$1,629,781
323	$4,414	$40,778	$45,192	$1,589,003
324	$4,304	$40,888	$45,192	$1,548,115

第27年供款共

$542,302

第27年利息

$58,866

第27年共還本金

$483,435

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,193	$40,999	$45,192	$1,507,116
326	$4,082	$41,110	$45,192	$1,466,006
327	$3,970	$41,221	$45,192	$1,424,785
328	$3,859	$41,333	$45,192	$1,383,452
329	$3,747	$41,445	$45,192	$1,342,007
330	$3,635	$41,557	$45,192	$1,300,449
331	$3,522	$41,670	$45,192	$1,258,780
332	$3,409	$41,783	$45,192	$1,216,997
333	$3,296	$41,896	$45,192	$1,175,101
334	$3,183	$42,009	$45,192	$1,133,092
335	$3,069	$42,123	$45,192	$1,090,969
336	$2,955	$42,237	$45,192	$1,048,732

第28年供款共

$542,302

第28年利息

$42,919

第28年共還本金

$499,383

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,840	$42,352	$45,192	$1,006,380
338	$2,726	$42,466	$45,192	$963,914
339	$2,611	$42,581	$45,192	$921,333
340	$2,495	$42,697	$45,192	$878,636
341	$2,380	$42,812	$45,192	$835,824
342	$2,264	$42,928	$45,192	$792,896
343	$2,147	$43,044	$45,192	$749,852
344	$2,031	$43,161	$45,192	$706,691
345	$1,914	$43,278	$45,192	$663,413
346	$1,797	$43,395	$45,192	$620,018
347	$1,679	$43,513	$45,192	$576,505
348	$1,561	$43,630	$45,192	$532,875

第29年供款共

$542,302

第29年利息

$26,445

第29年共還本金

$515,857

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,443	$43,749	$45,192	$489,126
350	$1,325	$43,867	$45,192	$445,259
351	$1,206	$43,986	$45,192	$401,273
352	$1,087	$44,105	$45,192	$357,168
353	$967	$44,224	$45,192	$312,943
354	$848	$44,344	$45,192	$268,599
355	$727	$44,464	$45,192	$224,135
356	$607	$44,585	$45,192	$179,550
357	$486	$44,706	$45,192	$134,844
358	$365	$44,827	$45,192	$90,018
359	$244	$44,948	$45,192	$45,070
360	$122	$45,070	$45,192	$0

第30年供款共

$542,302

第30年利息

$9,427

第30年共還本金

$532,875

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$14,215,057

免責聲明

筍盤推介

按揭保險費
info