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$14,292,134

每月供款
$45,784

首期

$-2,520,000

總貸款額

$10,520,000

總利息

$5,962,134

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-2,190,000

按月供比率計算

$91,567

置業成本總預算

HK$-2,190,000

首期

$-2,520,000
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

$91,567

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

馬鞍山迎海第01期第03座

thumb_up

迎海!兩房半!靚景!靚裝修!

實

549 呎

@15,264

建

710 呎

@11,803

local_fire_department 至HIT

售$838 萬

實

549 呎

@15,264

建

710 呎

@11,803

售$838 萬

local_fire_department 至HIT

馬鞍山天宇海第6A座

thumb_up

獨家天宇海 3房1套可約睇樓

實

694 呎

@12,968

建

914 呎

@9,847

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

售$900 萬

實

694 呎

@12,968

建

914 呎

@9,847

售$900 萬

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

沙田碧濤花園

thumb_up

真人靚過上鏡快約睇

實

662 呎

@10,876

建

968 呎

@7,438

local_fire_department 至HIT

售$720 萬

實

662 呎

@10,876

建

968 呎

@7,438

售$720 萬

local_fire_department 至HIT

西貢逸瓏海滙連大花園

thumb_up

特色戶地下連大花園

實

492 呎

@17,886

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

售$880 萬

實

492 呎

@17,886

售$880 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

馬鞍山泓碧第02座

thumb_up

超值兩房推介

實

480 呎

@15,208

local_fire_department 至HIT

售$730 萬

實

480 呎

@15,208

售$730 萬

local_fire_department 至HIT

西貢下洋

thumb_up

清水灣3樓連海景天台

建

700 呎

@12,857

real_estate_agent 罕有放盤

售$900 萬

建

700 呎

@12,857

售$900 萬

real_estate_agent 罕有放盤

西貢逸瓏園第03座

thumb_up

逸瓏園第03座

實

530 呎

@13,736

verified 首置必買 pets 愛竉必選 transfer_within_a_station 人才必選

售$728 萬

實

530 呎

@13,736

售$728 萬

verified 首置必買 pets 愛竉必選 transfer_within_a_station 人才必選

維港1號第01B座

thumb_up

[ 啟德 ] 全新地段 [ 移民急走 ] 蝕讓 1 房.

實

338 呎

@22,189

local_fire_department 至HIT verified 首置必買 flight_takeoff 移民急讓 price_change 蝕讓盤

售$750 萬

實

338 呎

@22,189

售$750 萬

local_fire_department 至HIT verified 首置必買 flight_takeoff 移民急讓 price_change 蝕讓盤

馬鞍山曉峰灣畔第04座

thumb_up

曉峰灣畔 **開揚海景,套3房2廳,雅致裝修**

實

653 呎

@11,026

建

827 呎

@8,706

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

售$720 萬

實

653 呎

@11,026

建

827 呎

@8,706

售$720 萬

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

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

VR實景

大埔嘉熙

thumb_up

星級🌟屋苑 [ 連4️⃣6️⃣0️⃣'天台🏕️ ] 雅致裝修2️⃣房.

實

527 呎

@15,047

vpn_key 有匙即睇 pets 愛竉必選 price_change 蝕讓盤 flash_on 銀主盤

售$793 萬

實

527 呎

@15,047

售$793 萬

vpn_key 有匙即睇 pets 愛竉必選 price_change 蝕讓盤 flash_on 銀主盤

大埔朗濤

thumb_up

朗濤**罕有一房連148呎花園**上車CHILL盤**連設計裝修

實

421 呎

@17,815

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 transfer_within_a_station 人才必選

售$750 萬

實

421 呎

@17,815

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 transfer_within_a_station 人才必選

利率	15年	20年	25年	30年
1.000	$62,962	$48,381	$39,647	$33,836
1.500	$65,302	$50,764	$42,073	$36,307
2.000	$67,697	$53,219	$44,589	$38,884
2.500	$70,146	$55,746	$47,194	$41,567
3.000	$72,649	$58,344	$49,887	$44,353
3.250	$73,921	$59,669	$51,266	$45,784
3.500	$75,206	$61,012	$52,666	$47,240
4.000	$77,815	$63,749	$55,528	$50,224
4.500	$80,477	$66,555	$58,474	$53,303
5.000	$83,191	$69,427	$61,499	$56,474
5.500	$85,957	$72,366	$64,602	$59,731
6.000	$88,774	$75,369	$67,781	$63,073

每月供款$45,784

年期

30年

貸款金額

$10,520,000

總利息

$5,962,134

總貸款連利息

$16,482,134

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$28,492	$17,292	$45,784	$10,502,708
2	$28,445	$17,339	$45,784	$10,485,369
3	$28,398	$17,386	$45,784	$10,467,983
4	$28,351	$17,433	$45,784	$10,450,550
5	$28,304	$17,480	$45,784	$10,433,070
6	$28,256	$17,527	$45,784	$10,415,543
7	$28,209	$17,575	$45,784	$10,397,968
8	$28,161	$17,623	$45,784	$10,380,345
9	$28,113	$17,670	$45,784	$10,362,675
10	$28,066	$17,718	$45,784	$10,344,957
11	$28,018	$17,766	$45,784	$10,327,191
12	$27,969	$17,814	$45,784	$10,309,377

第1年供款共

$549,404

第1年利息

$338,781

第1年共還本金

$210,623

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$27,921	$17,862	$45,784	$10,291,514
14	$27,873	$17,911	$45,784	$10,273,603
15	$27,824	$17,959	$45,784	$10,255,644
16	$27,776	$18,008	$45,784	$10,237,636
17	$27,727	$18,057	$45,784	$10,219,579
18	$27,678	$18,106	$45,784	$10,201,473
19	$27,629	$18,155	$45,784	$10,183,319
20	$27,580	$18,204	$45,784	$10,165,115
21	$27,531	$18,253	$45,784	$10,146,862
22	$27,481	$18,303	$45,784	$10,128,559
23	$27,432	$18,352	$45,784	$10,110,207
24	$27,382	$18,402	$45,784	$10,091,805

第2年供款共

$549,404

第2年利息

$331,833

第2年共還本金

$217,572

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$27,332	$18,452	$45,784	$10,073,353
26	$27,282	$18,502	$45,784	$10,054,851
27	$27,232	$18,552	$45,784	$10,036,300
28	$27,182	$18,602	$45,784	$10,017,698
29	$27,131	$18,652	$45,784	$9,999,045
30	$27,081	$18,703	$45,784	$9,980,342
31	$27,030	$18,754	$45,784	$9,961,589
32	$26,979	$18,804	$45,784	$9,942,784
33	$26,928	$18,855	$45,784	$9,923,929
34	$26,877	$18,906	$45,784	$9,905,022
35	$26,826	$18,958	$45,784	$9,886,065
36	$26,775	$19,009	$45,784	$9,867,056

第3年供款共

$549,404

第3年利息

$324,655

第3年共還本金

$224,749

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$26,723	$19,060	$45,784	$9,847,995
38	$26,672	$19,112	$45,784	$9,828,883
39	$26,620	$19,164	$45,784	$9,809,720
40	$26,568	$19,216	$45,784	$9,790,504
41	$26,516	$19,268	$45,784	$9,771,236
42	$26,464	$19,320	$45,784	$9,751,916
43	$26,411	$19,372	$45,784	$9,732,544
44	$26,359	$19,425	$45,784	$9,713,119
45	$26,306	$19,477	$45,784	$9,693,642
46	$26,254	$19,530	$45,784	$9,674,112
47	$26,201	$19,583	$45,784	$9,654,529
48	$26,148	$19,636	$45,784	$9,634,893

第4年供款共

$549,404

第4年利息

$317,241

第4年共還本金

$232,163

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$26,095	$19,689	$45,784	$9,615,204
50	$26,041	$19,743	$45,784	$9,595,461
51	$25,988	$19,796	$45,784	$9,575,665
52	$25,934	$19,850	$45,784	$9,555,815
53	$25,880	$19,903	$45,784	$9,535,912
54	$25,826	$19,957	$45,784	$9,515,955
55	$25,772	$20,011	$45,784	$9,495,943
56	$25,718	$20,066	$45,784	$9,475,878
57	$25,664	$20,120	$45,784	$9,455,758
58	$25,609	$20,174	$45,784	$9,435,584
59	$25,555	$20,229	$45,784	$9,415,355
60	$25,500	$20,284	$45,784	$9,395,071

第5年供款共

$549,404

第5年利息

$309,583

第5年共還本金

$239,822

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$25,445	$20,339	$45,784	$9,374,732
62	$25,390	$20,394	$45,784	$9,354,338
63	$25,335	$20,449	$45,784	$9,333,889
64	$25,279	$20,504	$45,784	$9,313,385
65	$25,224	$20,560	$45,784	$9,292,825
66	$25,168	$20,616	$45,784	$9,272,209
67	$25,112	$20,671	$45,784	$9,251,538
68	$25,056	$20,727	$45,784	$9,230,810
69	$25,000	$20,784	$45,784	$9,210,027
70	$24,944	$20,840	$45,784	$9,189,187
71	$24,887	$20,896	$45,784	$9,168,291
72	$24,831	$20,953	$45,784	$9,147,338

第6年供款共

$549,404

第6年利息

$301,671

第6年共還本金

$247,733

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$24,774	$21,010	$45,784	$9,126,328
74	$24,717	$21,067	$45,784	$9,105,261
75	$24,660	$21,124	$45,784	$9,084,138
76	$24,603	$21,181	$45,784	$9,062,957
77	$24,546	$21,238	$45,784	$9,041,719
78	$24,488	$21,296	$45,784	$9,020,423
79	$24,430	$21,353	$45,784	$8,999,070
80	$24,372	$21,411	$45,784	$8,977,658
81	$24,314	$21,469	$45,784	$8,956,189
82	$24,256	$21,527	$45,784	$8,934,662
83	$24,198	$21,586	$45,784	$8,913,076
84	$24,140	$21,644	$45,784	$8,891,432

第7年供款共

$549,404

第7年利息

$293,499

第7年共還本金

$255,906

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$24,081	$21,703	$45,784	$8,869,729
86	$24,022	$21,762	$45,784	$8,847,968
87	$23,963	$21,820	$45,784	$8,826,147
88	$23,904	$21,880	$45,784	$8,804,268
89	$23,845	$21,939	$45,784	$8,782,329
90	$23,785	$21,998	$45,784	$8,760,331
91	$23,726	$22,058	$45,784	$8,738,273
92	$23,666	$22,118	$45,784	$8,716,155
93	$23,606	$22,177	$45,784	$8,693,978
94	$23,546	$22,238	$45,784	$8,671,740
95	$23,486	$22,298	$45,784	$8,649,443
96	$23,426	$22,358	$45,784	$8,627,085

第8年供款共

$549,404

第8年利息

$285,057

第8年共還本金

$264,348

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$23,365	$22,419	$45,784	$8,604,666
98	$23,304	$22,479	$45,784	$8,582,186
99	$23,243	$22,540	$45,784	$8,559,646
100	$23,182	$22,601	$45,784	$8,537,045
101	$23,121	$22,663	$45,784	$8,514,382
102	$23,060	$22,724	$45,784	$8,491,658
103	$22,998	$22,785	$45,784	$8,468,873
104	$22,937	$22,847	$45,784	$8,446,026
105	$22,875	$22,909	$45,784	$8,423,117
106	$22,813	$22,971	$45,784	$8,400,146
107	$22,750	$23,033	$45,784	$8,377,112
108	$22,688	$23,096	$45,784	$8,354,017

第9年供款共

$549,404

第9年利息

$276,337

第9年共還本金

$273,068

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$22,625	$23,158	$45,784	$8,330,858
110	$22,563	$23,221	$45,784	$8,307,637
111	$22,500	$23,284	$45,784	$8,284,354
112	$22,437	$23,347	$45,784	$8,261,007
113	$22,374	$23,410	$45,784	$8,237,597
114	$22,310	$23,474	$45,784	$8,214,123
115	$22,247	$23,537	$45,784	$8,190,586
116	$22,183	$23,601	$45,784	$8,166,985
117	$22,119	$23,665	$45,784	$8,143,320
118	$22,055	$23,729	$45,784	$8,119,591
119	$21,991	$23,793	$45,784	$8,095,798
120	$21,926	$23,858	$45,784	$8,071,941

第10年供款共

$549,404

第10年利息

$267,328

第10年共還本金

$282,076

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$21,862	$23,922	$45,784	$8,048,018
122	$21,797	$23,987	$45,784	$8,024,031
123	$21,732	$24,052	$45,784	$7,999,979
124	$21,667	$24,117	$45,784	$7,975,862
125	$21,601	$24,182	$45,784	$7,951,680
126	$21,536	$24,248	$45,784	$7,927,432
127	$21,470	$24,314	$45,784	$7,903,118
128	$21,404	$24,379	$45,784	$7,878,739
129	$21,338	$24,445	$45,784	$7,854,294
130	$21,272	$24,512	$45,784	$7,829,782
131	$21,206	$24,578	$45,784	$7,805,204
132	$21,139	$24,645	$45,784	$7,780,559

第11年供款共

$549,404

第11年利息

$258,023

第11年共還本金

$291,381

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$21,072	$24,711	$45,784	$7,755,848
134	$21,005	$24,778	$45,784	$7,731,070
135	$20,938	$24,845	$45,784	$7,706,224
136	$20,871	$24,913	$45,784	$7,681,312
137	$20,804	$24,980	$45,784	$7,656,331
138	$20,736	$25,048	$45,784	$7,631,284
139	$20,668	$25,116	$45,784	$7,606,168
140	$20,600	$25,184	$45,784	$7,580,984
141	$20,532	$25,252	$45,784	$7,555,732
142	$20,463	$25,320	$45,784	$7,530,412
143	$20,395	$25,389	$45,784	$7,505,023
144	$20,326	$25,458	$45,784	$7,479,566

第12年供款共

$549,404

第12年利息

$248,411

第12年共還本金

$300,994

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$20,257	$25,527	$45,784	$7,454,039
146	$20,188	$25,596	$45,784	$7,428,443
147	$20,119	$25,665	$45,784	$7,402,778
148	$20,049	$25,735	$45,784	$7,377,044
149	$19,979	$25,804	$45,784	$7,351,240
150	$19,910	$25,874	$45,784	$7,325,366
151	$19,840	$25,944	$45,784	$7,299,421
152	$19,769	$26,014	$45,784	$7,273,407
153	$19,699	$26,085	$45,784	$7,247,322
154	$19,628	$26,156	$45,784	$7,221,167
155	$19,557	$26,226	$45,784	$7,194,940
156	$19,486	$26,297	$45,784	$7,168,643

第13年供款共

$549,404

第13年利息

$238,482

第13年共還本金

$310,923

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$19,415	$26,369	$45,784	$7,142,274
158	$19,344	$26,440	$45,784	$7,115,834
159	$19,272	$26,512	$45,784	$7,089,322
160	$19,200	$26,583	$45,784	$7,062,739
161	$19,128	$26,655	$45,784	$7,036,084
162	$19,056	$26,728	$45,784	$7,009,356
163	$18,984	$26,800	$45,784	$6,982,556
164	$18,911	$26,873	$45,784	$6,955,683
165	$18,838	$26,945	$45,784	$6,928,738
166	$18,765	$27,018	$45,784	$6,901,719
167	$18,692	$27,092	$45,784	$6,874,628
168	$18,619	$27,165	$45,784	$6,847,463

第14年供款共

$549,404

第14年利息

$228,225

第14年共還本金

$321,180

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$18,545	$27,238	$45,784	$6,820,225
170	$18,471	$27,312	$45,784	$6,792,912
171	$18,397	$27,386	$45,784	$6,765,526
172	$18,323	$27,460	$45,784	$6,738,066
173	$18,249	$27,535	$45,784	$6,710,531
174	$18,174	$27,609	$45,784	$6,682,922
175	$18,100	$27,684	$45,784	$6,655,237
176	$18,025	$27,759	$45,784	$6,627,478
177	$17,949	$27,834	$45,784	$6,599,644
178	$17,874	$27,910	$45,784	$6,571,734
179	$17,798	$27,985	$45,784	$6,543,749
180	$17,723	$28,061	$45,784	$6,515,688

第15年供款共

$549,404

第15年利息

$217,629

第15年共還本金

$331,775

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$17,647	$28,137	$45,784	$6,487,551
182	$17,570	$28,213	$45,784	$6,459,338
183	$17,494	$28,290	$45,784	$6,431,048
184	$17,417	$28,366	$45,784	$6,402,682
185	$17,341	$28,443	$45,784	$6,374,239
186	$17,264	$28,520	$45,784	$6,345,719
187	$17,186	$28,597	$45,784	$6,317,121
188	$17,109	$28,675	$45,784	$6,288,446
189	$17,031	$28,752	$45,784	$6,259,694
190	$16,953	$28,830	$45,784	$6,230,863
191	$16,875	$28,908	$45,784	$6,201,955
192	$16,797	$28,987	$45,784	$6,172,968

第16年供款共

$549,404

第16年利息

$206,685

第16年共還本金

$342,720

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$16,718	$29,065	$45,784	$6,143,903
194	$16,640	$29,144	$45,784	$6,114,759
195	$16,561	$29,223	$45,784	$6,085,536
196	$16,482	$29,302	$45,784	$6,056,234
197	$16,402	$29,381	$45,784	$6,026,853
198	$16,323	$29,461	$45,784	$5,997,392
199	$16,243	$29,541	$45,784	$5,967,851
200	$16,163	$29,621	$45,784	$5,938,230
201	$16,083	$29,701	$45,784	$5,908,529
202	$16,002	$29,781	$45,784	$5,878,748
203	$15,922	$29,862	$45,784	$5,848,886
204	$15,841	$29,943	$45,784	$5,818,943

第17年供款共

$549,404

第17年利息

$195,379

第17年共還本金

$354,026

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$15,760	$30,024	$45,784	$5,788,919
206	$15,678	$30,105	$45,784	$5,758,813
207	$15,597	$30,187	$45,784	$5,728,626
208	$15,515	$30,269	$45,784	$5,698,358
209	$15,433	$30,351	$45,784	$5,668,007
210	$15,351	$30,433	$45,784	$5,637,574
211	$15,268	$30,515	$45,784	$5,607,059
212	$15,186	$30,598	$45,784	$5,576,461
213	$15,103	$30,681	$45,784	$5,545,780
214	$15,020	$30,764	$45,784	$5,515,016
215	$14,937	$30,847	$45,784	$5,484,169
216	$14,853	$30,931	$45,784	$5,453,238

第18年供款共

$549,404

第18年利息

$183,700

第18年共還本金

$365,704

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$14,769	$31,015	$45,784	$5,422,224
218	$14,685	$31,099	$45,784	$5,391,125
219	$14,601	$31,183	$45,784	$5,359,943
220	$14,517	$31,267	$45,784	$5,328,675
221	$14,432	$31,352	$45,784	$5,297,323
222	$14,347	$31,437	$45,784	$5,265,887
223	$14,262	$31,522	$45,784	$5,234,365
224	$14,176	$31,607	$45,784	$5,202,757
225	$14,091	$31,693	$45,784	$5,171,065
226	$14,005	$31,779	$45,784	$5,139,286
227	$13,919	$31,865	$45,784	$5,107,421
228	$13,833	$31,951	$45,784	$5,075,470

第19年供款共

$549,404

第19年利息

$171,636

第19年共還本金

$377,768

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$13,746	$32,038	$45,784	$5,043,432
230	$13,659	$32,124	$45,784	$5,011,308
231	$13,572	$32,211	$45,784	$4,979,096
232	$13,485	$32,299	$45,784	$4,946,798
233	$13,398	$32,386	$45,784	$4,914,412
234	$13,310	$32,474	$45,784	$4,881,938
235	$13,222	$32,562	$45,784	$4,849,376
236	$13,134	$32,650	$45,784	$4,816,726
237	$13,045	$32,738	$45,784	$4,783,988
238	$12,957	$32,827	$45,784	$4,751,161
239	$12,868	$32,916	$45,784	$4,718,245
240	$12,779	$33,005	$45,784	$4,685,239

第20年供款共

$549,404

第20年利息

$159,174

第20年共還本金

$390,230

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$12,689	$33,095	$45,784	$4,652,145
242	$12,600	$33,184	$45,784	$4,618,961
243	$12,510	$33,274	$45,784	$4,585,687
244	$12,420	$33,364	$45,784	$4,552,323
245	$12,329	$33,454	$45,784	$4,518,868
246	$12,239	$33,545	$45,784	$4,485,323
247	$12,148	$33,636	$45,784	$4,451,687
248	$12,057	$33,727	$45,784	$4,417,960
249	$11,965	$33,818	$45,784	$4,384,142
250	$11,874	$33,910	$45,784	$4,350,232
251	$11,782	$34,002	$45,784	$4,316,230
252	$11,690	$34,094	$45,784	$4,282,136

第21年供款共

$549,404

第21年利息

$146,301

第21年共還本金

$403,104

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$11,597	$34,186	$45,784	$4,247,950
254	$11,505	$34,279	$45,784	$4,213,671
255	$11,412	$34,372	$45,784	$4,179,299
256	$11,319	$34,465	$45,784	$4,144,834
257	$11,226	$34,558	$45,784	$4,110,276
258	$11,132	$34,652	$45,784	$4,075,625
259	$11,038	$34,746	$45,784	$4,040,879
260	$10,944	$34,840	$45,784	$4,006,039
261	$10,850	$34,934	$45,784	$3,971,105
262	$10,755	$35,029	$45,784	$3,936,077
263	$10,660	$35,123	$45,784	$3,900,953
264	$10,565	$35,219	$45,784	$3,865,735

第22年供款共

$549,404

第22年利息

$133,003

第22年共還本金

$416,401

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$10,470	$35,314	$45,784	$3,830,421
266	$10,374	$35,410	$45,784	$3,795,011
267	$10,278	$35,506	$45,784	$3,759,505
268	$10,182	$35,602	$45,784	$3,723,904
269	$10,086	$35,698	$45,784	$3,688,205
270	$9,989	$35,795	$45,784	$3,652,411
271	$9,892	$35,892	$45,784	$3,616,519
272	$9,795	$35,989	$45,784	$3,580,530
273	$9,697	$36,086	$45,784	$3,544,444
274	$9,600	$36,184	$45,784	$3,508,259
275	$9,502	$36,282	$45,784	$3,471,977
276	$9,403	$36,380	$45,784	$3,435,597

第23年供款共

$549,404

第23年利息

$119,267

第23年共還本金

$430,138

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$9,305	$36,479	$45,784	$3,399,118
278	$9,206	$36,578	$45,784	$3,362,540
279	$9,107	$36,677	$45,784	$3,325,863
280	$9,008	$36,776	$45,784	$3,289,087
281	$8,908	$36,876	$45,784	$3,252,211
282	$8,808	$36,976	$45,784	$3,215,236
283	$8,708	$37,076	$45,784	$3,178,160
284	$8,608	$37,176	$45,784	$3,140,984
285	$8,507	$37,277	$45,784	$3,103,707
286	$8,406	$37,378	$45,784	$3,066,329
287	$8,305	$37,479	$45,784	$3,028,850
288	$8,203	$37,581	$45,784	$2,991,269

第24年供款共

$549,404

第24年利息

$105,077

第24年共還本金

$444,327

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$8,101	$37,682	$45,784	$2,953,587
290	$7,999	$37,784	$45,784	$2,915,803
291	$7,897	$37,887	$45,784	$2,877,916
292	$7,794	$37,989	$45,784	$2,839,926
293	$7,691	$38,092	$45,784	$2,801,834
294	$7,588	$38,195	$45,784	$2,763,639
295	$7,485	$38,299	$45,784	$2,725,340
296	$7,381	$38,403	$45,784	$2,686,937
297	$7,277	$38,507	$45,784	$2,648,431
298	$7,173	$38,611	$45,784	$2,609,820
299	$7,068	$38,715	$45,784	$2,571,105
300	$6,963	$38,820	$45,784	$2,532,284

第25年供款共

$549,404

第25年利息

$90,419

第25年共還本金

$458,985

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$6,858	$38,925	$45,784	$2,493,359
302	$6,753	$39,031	$45,784	$2,454,328
303	$6,647	$39,137	$45,784	$2,415,191
304	$6,541	$39,243	$45,784	$2,375,949
305	$6,435	$39,349	$45,784	$2,336,600
306	$6,328	$39,455	$45,784	$2,297,145
307	$6,221	$39,562	$45,784	$2,257,582
308	$6,114	$39,669	$45,784	$2,217,913
309	$6,007	$39,777	$45,784	$2,178,136
310	$5,899	$39,885	$45,784	$2,138,251
311	$5,791	$39,993	$45,784	$2,098,259
312	$5,683	$40,101	$45,784	$2,058,158

第26年供款共

$549,404

第26年利息

$75,278

第26年共還本金

$474,126

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$5,574	$40,210	$45,784	$2,017,948
314	$5,465	$40,318	$45,784	$1,977,630
315	$5,356	$40,428	$45,784	$1,937,202
316	$5,247	$40,537	$45,784	$1,896,665
317	$5,137	$40,647	$45,784	$1,856,018
318	$5,027	$40,757	$45,784	$1,815,261
319	$4,916	$40,867	$45,784	$1,774,394
320	$4,806	$40,978	$45,784	$1,733,416
321	$4,695	$41,089	$45,784	$1,692,327
322	$4,583	$41,200	$45,784	$1,651,127
323	$4,472	$41,312	$45,784	$1,609,815
324	$4,360	$41,424	$45,784	$1,568,391

第27年供款共

$549,404

第27年利息

$59,637

第27年共還本金

$489,767

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,248	$41,536	$45,784	$1,526,855
326	$4,135	$41,648	$45,784	$1,485,206
327	$4,022	$41,761	$45,784	$1,443,445
328	$3,909	$41,874	$45,784	$1,401,571
329	$3,796	$41,988	$45,784	$1,359,583
330	$3,682	$42,102	$45,784	$1,317,481
331	$3,568	$42,216	$45,784	$1,275,266
332	$3,454	$42,330	$45,784	$1,232,936
333	$3,339	$42,445	$45,784	$1,190,492
334	$3,224	$42,559	$45,784	$1,147,932
335	$3,109	$42,675	$45,784	$1,105,257
336	$2,993	$42,790	$45,784	$1,062,467

第28年供款共

$549,404

第28年利息

$43,481

第28年共還本金

$505,924

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,878	$42,906	$45,784	$1,019,561
338	$2,761	$43,022	$45,784	$976,538
339	$2,645	$43,139	$45,784	$933,400
340	$2,528	$43,256	$45,784	$890,144
341	$2,411	$43,373	$45,784	$846,771
342	$2,293	$43,490	$45,784	$803,281
343	$2,176	$43,608	$45,784	$759,672
344	$2,057	$43,726	$45,784	$715,946
345	$1,939	$43,845	$45,784	$672,101
346	$1,820	$43,963	$45,784	$628,138
347	$1,701	$44,082	$45,784	$584,056
348	$1,582	$44,202	$45,784	$539,854

第29年供款共

$549,404

第29年利息

$26,791

第29年共還本金

$522,613

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,462	$44,322	$45,784	$495,532
350	$1,342	$44,442	$45,784	$451,090
351	$1,222	$44,562	$45,784	$406,528
352	$1,101	$44,683	$45,784	$361,846
353	$980	$44,804	$45,784	$317,042
354	$859	$44,925	$45,784	$272,117
355	$737	$45,047	$45,784	$227,070
356	$615	$45,169	$45,784	$181,902
357	$493	$45,291	$45,784	$136,610
358	$370	$45,414	$45,784	$91,197
359	$247	$45,537	$45,784	$45,660
360	$124	$45,660	$45,784	$0

第30年供款共

$549,404

第30年利息

$9,551

第30年共還本金

$539,854

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$14,292,134

免責聲明

筍盤推介

按揭保險費
info