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$38,878,952

每月供款
$217,081

首期

$-39,600,000

總貸款額

$47,600,000

總利息

$30,548,952

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-39,270,000

按月供比率計算

$434,161

置業成本總預算

HK$-39,270,000

首期

$-39,600,000
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

$434,161

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

獨家

沙田碧濤花園第01期

thumb_up

罕有碧濤花園靚則放盤靚河景新裝,人見人愛,三房套實用抵住,快手得

實

764 呎

@9,817

建

1,113 呎

@6,739

local_offer 低水筍價

售$750 萬

實

764 呎

@9,817

建

1,113 呎

@6,739

售$750 萬

local_offer 低水筍價

馬鞍山聽濤雅苑第02座

thumb_up

馬鞍山聽濤雅苑 3房套房兩廳加工人房

實

760 呎

@11,053

建

944 呎

@8,898

local_fire_department 至HIT

售$840 萬

實

760 呎

@11,053

建

944 呎

@8,898

售$840 萬

local_fire_department 至HIT

馬鞍山天宇海

thumb_up

天宇海三房筍盤開揚企理

實

665 呎

@12,481

建

875 呎

@9,486

vpn_key 有匙即睇

售$830 萬

實

665 呎

@12,481

建

875 呎

@9,486

售$830 萬

vpn_key 有匙即睇

馬鞍山翠擁華庭第01座

thumb_up

馬鞍山翠擁華庭免費村巴。

實

837 呎

@9,558

建

1,078 呎

@7,421

local_fire_department 至HIT

售$800 萬

實

837 呎

@9,558

建

1,078 呎

@7,421

售$800 萬

local_fire_department 至HIT

KOL實拍 VR實景

沙田欣廷軒

thumb_up

新鴻基名牌兩房　近鐵路站方便

實

414 呎

@16,908

建

549 呎

@12,750

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$700 萬

實

414 呎

@16,908

建

549 呎

@12,750

售$700 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

西貢逸瓏海滙

thumb_up

逸瓏海滙東南 2 房近市

實

599 呎

@13,689

local_offer 低水筍價

售$820 萬

實

599 呎

@13,689

售$820 萬

local_offer 低水筍價

西貢南山

thumb_up

四面獨立開揚美景三樓連天台

建

700 呎

@11,143

real_estate_agent 罕有放盤

售$780 萬

建

700 呎

@11,143

售$780 萬

real_estate_agent 罕有放盤

馬鞍山新港城 N座

thumb_up

地鐵上蓋大廳舒適

實

512 呎

@14,258

建

683 呎

@10,688

local_fire_department 至HIT

售$730 萬

實

512 呎

@14,258

建

683 呎

@10,688

售$730 萬

local_fire_department 至HIT

馬鞍山新港城 K座

thumb_up

馬鞍山新港城

實

551 呎

@13,067

建

750 呎

@9,600

local_fire_department 至HIT

售$720 萬

實

551 呎

@13,067

建

750 呎

@9,600

售$720 萬

local_fire_department 至HIT

粉嶺海燕花園

thumb_up

*連車位*步行5分鐘到火車站*

實

750 呎

@11,733

建

972 呎

@9,053

real_estate_agent 罕有放盤

售$880 萬

實

750 呎

@11,733

建

972 呎

@9,053

售$880 萬

real_estate_agent 罕有放盤

馬鞍山迎海第02期星灣第21座

thumb_up

全新翻新2房烏溪沙馬鐵上蓋, 包入牆傢俬+發展商電器, 採光一流, 梗廚有露台, 情侶小家庭必搶盤, 好客可傾 (已租)

實

511 呎

@15,656

verified 首置必買

售$800 萬

實

511 呎

@15,656

售$800 萬

verified 首置必買

大埔嵐山

thumb_up

全城激筍大3房 7XX萬

實

833 呎

@8,764

local_fire_department 至HIT

售$730 萬

實

833 呎

@8,764

售$730 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$284,883	$218,910	$179,391	$153,100
1.500	$295,474	$229,692	$190,370	$164,277
2.000	$306,310	$240,800	$201,755	$175,939
2.500	$317,392	$252,234	$213,542	$188,078
3.000	$328,717	$263,988	$225,725	$200,684
3.500	$340,284	$276,061	$238,297	$213,745
3.625	$343,213	$279,128	$241,500	$217,080
4.000	$352,091	$288,447	$251,250	$227,250
4.500	$364,137	$301,141	$264,576	$241,182
5.000	$376,418	$314,139	$278,265	$255,527
5.500	$388,932	$327,434	$292,306	$270,268
6.000	$401,676	$341,021	$306,687	$285,386

每月供款$217,081

年期

30年

貸款金額

$47,600,000

總利息

$30,548,952

總貸款連利息

$78,148,952

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$143,792	$73,289	$217,080	$47,526,711
2	$143,570	$73,510	$217,080	$47,453,201
3	$143,348	$73,732	$217,080	$47,379,469
4	$143,125	$73,955	$217,080	$47,305,514
5	$142,902	$74,178	$217,080	$47,231,336
6	$142,678	$74,402	$217,080	$47,156,933
7	$142,453	$74,627	$217,080	$47,082,306
8	$142,228	$74,853	$217,080	$47,007,453
9	$142,002	$75,079	$217,080	$46,932,375
10	$141,775	$75,306	$217,080	$46,857,069
11	$141,547	$75,533	$217,080	$46,781,536
12	$141,319	$75,761	$217,080	$46,705,775

第1年供款共

$2,604,965

第1年利息

$1,710,740

第1年共還本金

$894,225

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$141,090	$75,990	$217,080	$46,629,785
14	$140,861	$76,220	$217,080	$46,553,565
15	$140,631	$76,450	$217,080	$46,477,115
16	$140,400	$76,681	$217,080	$46,400,435
17	$140,168	$76,912	$217,080	$46,323,522
18	$139,936	$77,145	$217,080	$46,246,377
19	$139,703	$77,378	$217,080	$46,169,000
20	$139,469	$77,612	$217,080	$46,091,388
21	$139,234	$77,846	$217,080	$46,013,542
22	$138,999	$78,081	$217,080	$45,935,461
23	$138,763	$78,317	$217,080	$45,857,144
24	$138,527	$78,554	$217,080	$45,778,590

第2年供款共

$2,604,965

第2年利息

$1,677,780

第2年共還本金

$927,185

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$138,289	$78,791	$217,080	$45,699,799
26	$138,051	$79,029	$217,080	$45,620,770
27	$137,813	$79,268	$217,080	$45,541,503
28	$137,573	$79,507	$217,080	$45,461,995
29	$137,333	$79,747	$217,080	$45,382,248
30	$137,092	$79,988	$217,080	$45,302,260
31	$136,851	$80,230	$217,080	$45,222,030
32	$136,608	$80,472	$217,080	$45,141,558
33	$136,365	$80,715	$217,080	$45,060,843
34	$136,121	$80,959	$217,080	$44,979,883
35	$135,877	$81,204	$217,080	$44,898,680
36	$135,631	$81,449	$217,080	$44,817,231

第3年供款共

$2,604,965

第3年利息

$1,643,606

第3年共還本金

$961,359

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$135,385	$81,695	$217,080	$44,735,536
38	$135,139	$81,942	$217,080	$44,653,594
39	$134,891	$82,189	$217,080	$44,571,405
40	$134,643	$82,438	$217,080	$44,488,967
41	$134,394	$82,687	$217,080	$44,406,280
42	$134,144	$82,936	$217,080	$44,323,344
43	$133,893	$83,187	$217,080	$44,240,157
44	$133,642	$83,438	$217,080	$44,156,718
45	$133,390	$83,690	$217,080	$44,073,028
46	$133,137	$83,943	$217,080	$43,989,085
47	$132,884	$84,197	$217,080	$43,904,888
48	$132,629	$84,451	$217,080	$43,820,437

第4年供款共

$2,604,965

第4年利息

$1,608,172

第4年共還本金

$996,794

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$132,374	$84,706	$217,080	$43,735,731
50	$132,118	$84,962	$217,080	$43,650,769
51	$131,862	$85,219	$217,080	$43,565,550
52	$131,604	$85,476	$217,080	$43,480,074
53	$131,346	$85,734	$217,080	$43,394,340
54	$131,087	$85,993	$217,080	$43,308,346
55	$130,827	$86,253	$217,080	$43,222,093
56	$130,567	$86,514	$217,080	$43,135,580
57	$130,305	$86,775	$217,080	$43,048,805
58	$130,043	$87,037	$217,080	$42,961,767
59	$129,780	$87,300	$217,080	$42,874,467
60	$129,517	$87,564	$217,080	$42,786,904

第5年供款共

$2,604,965

第5年利息

$1,571,431

第5年共還本金

$1,033,534

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$129,252	$87,828	$217,080	$42,699,075
62	$128,987	$88,094	$217,080	$42,610,982
63	$128,721	$88,360	$217,080	$42,522,622
64	$128,454	$88,627	$217,080	$42,433,995
65	$128,186	$88,894	$217,080	$42,345,101
66	$127,917	$89,163	$217,080	$42,255,938
67	$127,648	$89,432	$217,080	$42,166,506
68	$127,378	$89,702	$217,080	$42,076,803
69	$127,107	$89,973	$217,080	$41,986,830
70	$126,835	$90,245	$217,080	$41,896,585
71	$126,563	$90,518	$217,080	$41,806,067
72	$126,289	$90,791	$217,080	$41,715,275

第6年供款共

$2,604,965

第6年利息

$1,533,337

第6年共還本金

$1,071,628

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$126,015	$91,066	$217,080	$41,624,210
74	$125,740	$91,341	$217,080	$41,532,869
75	$125,464	$91,617	$217,080	$41,441,253
76	$125,187	$91,893	$217,080	$41,349,359
77	$124,910	$92,171	$217,080	$41,257,189
78	$124,631	$92,449	$217,080	$41,164,739
79	$124,352	$92,729	$217,080	$41,072,011
80	$124,072	$93,009	$217,080	$40,979,002
81	$123,791	$93,290	$217,080	$40,885,712
82	$123,509	$93,571	$217,080	$40,792,141
83	$123,226	$93,854	$217,080	$40,698,287
84	$122,943	$94,138	$217,080	$40,604,149

第7年供款共

$2,604,965

第7年利息

$1,493,838

第7年共還本金

$1,111,127

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$122,658	$94,422	$217,080	$40,509,727
86	$122,373	$94,707	$217,080	$40,415,020
87	$122,087	$94,993	$217,080	$40,320,026
88	$121,800	$95,280	$217,080	$40,224,746
89	$121,512	$95,568	$217,080	$40,129,178
90	$121,224	$95,857	$217,080	$40,033,321
91	$120,934	$96,146	$217,080	$39,937,174
92	$120,644	$96,437	$217,080	$39,840,737
93	$120,352	$96,728	$217,080	$39,744,009
94	$120,060	$97,020	$217,080	$39,646,989
95	$119,767	$97,313	$217,080	$39,549,675
96	$119,473	$97,607	$217,080	$39,452,068

第8年供款共

$2,604,965

第8年利息

$1,452,884

第8年共還本金

$1,152,081

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$119,178	$97,902	$217,080	$39,354,166
98	$118,882	$98,198	$217,080	$39,255,968
99	$118,586	$98,495	$217,080	$39,157,473
100	$118,288	$98,792	$217,080	$39,058,681
101	$117,990	$99,091	$217,080	$38,959,590
102	$117,690	$99,390	$217,080	$38,860,200
103	$117,390	$99,690	$217,080	$38,760,510
104	$117,089	$99,991	$217,080	$38,660,518
105	$116,787	$100,293	$217,080	$38,560,225
106	$116,484	$100,596	$217,080	$38,459,629
107	$116,180	$100,900	$217,080	$38,358,728
108	$115,875	$101,205	$217,080	$38,257,523

第9年供款共

$2,604,965

第9年利息

$1,410,420

第9年共還本金

$1,194,545

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$115,570	$101,511	$217,080	$38,156,012
110	$115,263	$101,817	$217,080	$38,054,195
111	$114,955	$102,125	$217,080	$37,952,070
112	$114,647	$102,434	$217,080	$37,849,636
113	$114,337	$102,743	$217,080	$37,746,893
114	$114,027	$103,053	$217,080	$37,643,840
115	$113,716	$103,365	$217,080	$37,540,475
116	$113,404	$103,677	$217,080	$37,436,798
117	$113,090	$103,990	$217,080	$37,332,808
118	$112,776	$104,304	$217,080	$37,228,504
119	$112,461	$104,619	$217,080	$37,123,885
120	$112,145	$104,935	$217,080	$37,018,950

第10年供款共

$2,604,965

第10年利息

$1,366,391

第10年共還本金

$1,238,574

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$111,828	$105,252	$217,080	$36,913,697
122	$111,510	$105,570	$217,080	$36,808,127
123	$111,191	$105,889	$217,080	$36,702,238
124	$110,871	$106,209	$217,080	$36,596,029
125	$110,551	$106,530	$217,080	$36,489,499
126	$110,229	$106,852	$217,080	$36,382,647
127	$109,906	$107,175	$217,080	$36,275,472
128	$109,582	$107,498	$217,080	$36,167,974
129	$109,257	$107,823	$217,080	$36,060,151
130	$108,932	$108,149	$217,080	$35,952,002
131	$108,605	$108,475	$217,080	$35,843,527
132	$108,277	$108,803	$217,080	$35,734,724

第11年供款共

$2,604,965

第11年利息

$1,320,739

第11年共還本金

$1,284,226

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$107,949	$109,132	$217,080	$35,625,592
134	$107,619	$109,461	$217,080	$35,516,131
135	$107,288	$109,792	$217,080	$35,406,339
136	$106,957	$110,124	$217,080	$35,296,215
137	$106,624	$110,456	$217,080	$35,185,758
138	$106,290	$110,790	$217,080	$35,074,968
139	$105,956	$111,125	$217,080	$34,963,844
140	$105,620	$111,460	$217,080	$34,852,383
141	$105,283	$111,797	$217,080	$34,740,586
142	$104,946	$112,135	$217,080	$34,628,451
143	$104,607	$112,474	$217,080	$34,515,977
144	$104,267	$112,813	$217,080	$34,403,164

第12年供款共

$2,604,965

第12年利息

$1,273,405

第12年共還本金

$1,331,560

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$103,926	$113,154	$217,080	$34,290,010
146	$103,584	$113,496	$217,080	$34,176,514
147	$103,242	$113,839	$217,080	$34,062,675
148	$102,898	$114,183	$217,080	$33,948,492
149	$102,553	$114,528	$217,080	$33,833,964
150	$102,207	$114,874	$217,080	$33,719,091
151	$101,860	$115,221	$217,080	$33,603,870
152	$101,512	$115,569	$217,080	$33,488,301
153	$101,163	$115,918	$217,080	$33,372,384
154	$100,812	$116,268	$217,080	$33,256,116
155	$100,461	$116,619	$217,080	$33,139,496
156	$100,109	$116,972	$217,080	$33,022,525

第13年供款共

$2,604,965

第13年利息

$1,224,326

第13年共還本金

$1,380,639

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$99,756	$117,325	$217,080	$32,905,200
158	$99,401	$117,679	$217,080	$32,787,521
159	$99,046	$118,035	$217,080	$32,669,486
160	$98,689	$118,391	$217,080	$32,551,094
161	$98,331	$118,749	$217,080	$32,432,345
162	$97,973	$119,108	$217,080	$32,313,238
163	$97,613	$119,468	$217,080	$32,193,770
164	$97,252	$119,828	$217,080	$32,073,942
165	$96,890	$120,190	$217,080	$31,953,751
166	$96,527	$120,553	$217,080	$31,833,198
167	$96,163	$120,918	$217,080	$31,712,280
168	$95,798	$121,283	$217,080	$31,590,997

第14年供款共

$2,604,965

第14年利息

$1,173,438

第14年共還本金

$1,431,527

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$95,431	$121,649	$217,080	$31,469,348
170	$95,064	$122,017	$217,080	$31,347,331
171	$94,695	$122,385	$217,080	$31,224,946
172	$94,325	$122,755	$217,080	$31,102,191
173	$93,955	$123,126	$217,080	$30,979,065
174	$93,583	$123,498	$217,080	$30,855,567
175	$93,210	$123,871	$217,080	$30,731,696
176	$92,835	$124,245	$217,080	$30,607,451
177	$92,460	$124,620	$217,080	$30,482,831
178	$92,084	$124,997	$217,080	$30,357,834
179	$91,706	$125,374	$217,080	$30,232,460
180	$91,327	$125,753	$217,080	$30,106,706

第15年供款共

$2,604,965

第15年利息

$1,120,674

第15年共還本金

$1,484,291

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$90,947	$126,133	$217,080	$29,980,573
182	$90,566	$126,514	$217,080	$29,854,059
183	$90,184	$126,896	$217,080	$29,727,163
184	$89,801	$127,280	$217,080	$29,599,883
185	$89,416	$127,664	$217,080	$29,472,219
186	$89,031	$128,050	$217,080	$29,344,169
187	$88,644	$128,437	$217,080	$29,215,733
188	$88,256	$128,825	$217,080	$29,086,908
189	$87,867	$129,214	$217,080	$28,957,695
190	$87,476	$129,604	$217,080	$28,828,090
191	$87,085	$129,996	$217,080	$28,698,095
192	$86,692	$130,388	$217,080	$28,567,707

第16年供款共

$2,604,965

第16年利息

$1,065,965

第16年共還本金

$1,539,000

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$86,298	$130,782	$217,080	$28,436,925
194	$85,903	$131,177	$217,080	$28,305,747
195	$85,507	$131,573	$217,080	$28,174,174
196	$85,109	$131,971	$217,080	$28,042,203
197	$84,711	$132,370	$217,080	$27,909,833
198	$84,311	$132,769	$217,080	$27,777,064
199	$83,910	$133,171	$217,080	$27,643,893
200	$83,508	$133,573	$217,080	$27,510,320
201	$83,104	$133,976	$217,080	$27,376,344
202	$82,699	$134,381	$217,080	$27,241,963
203	$82,293	$134,787	$217,080	$27,107,176
204	$81,886	$135,194	$217,080	$26,971,982

第17年供款共

$2,604,965

第17年利息

$1,009,240

第17年共還本金

$1,595,725

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$81,478	$135,603	$217,080	$26,836,379
206	$81,068	$136,012	$217,080	$26,700,367
207	$80,657	$136,423	$217,080	$26,563,944
208	$80,245	$136,835	$217,080	$26,427,109
209	$79,832	$137,249	$217,080	$26,289,860
210	$79,417	$137,663	$217,080	$26,152,197
211	$79,001	$138,079	$217,080	$26,014,118
212	$78,584	$138,496	$217,080	$25,875,622
213	$78,166	$138,914	$217,080	$25,736,708
214	$77,746	$139,334	$217,080	$25,597,374
215	$77,325	$139,755	$217,080	$25,457,619
216	$76,903	$140,177	$217,080	$25,317,441

第18年供款共

$2,604,965

第18年利息

$950,424

第18年共還本金

$1,654,541

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$76,480	$140,601	$217,080	$25,176,841
218	$76,055	$141,025	$217,080	$25,035,815
219	$75,629	$141,451	$217,080	$24,894,364
220	$75,202	$141,879	$217,080	$24,752,485
221	$74,773	$142,307	$217,080	$24,610,178
222	$74,343	$142,737	$217,080	$24,467,441
223	$73,912	$143,168	$217,080	$24,324,272
224	$73,480	$143,601	$217,080	$24,180,672
225	$73,046	$144,035	$217,080	$24,036,637
226	$72,611	$144,470	$217,080	$23,892,167
227	$72,174	$144,906	$217,080	$23,747,261
228	$71,737	$145,344	$217,080	$23,601,917

第19年供款共

$2,604,965

第19年利息

$889,441

第19年共還本金

$1,715,524

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$71,297	$145,783	$217,080	$23,456,134
230	$70,857	$146,223	$217,080	$23,309,911
231	$70,415	$146,665	$217,080	$23,163,246
232	$69,972	$147,108	$217,080	$23,016,138
233	$69,528	$147,553	$217,080	$22,868,585
234	$69,082	$147,998	$217,080	$22,720,587
235	$68,635	$148,445	$217,080	$22,572,142
236	$68,187	$148,894	$217,080	$22,423,248
237	$67,737	$149,344	$217,080	$22,273,904
238	$67,286	$149,795	$217,080	$22,124,110
239	$66,833	$150,247	$217,080	$21,973,863
240	$66,379	$150,701	$217,080	$21,823,161

第20年供款共

$2,604,965

第20年利息

$826,209

第20年共還本金

$1,778,756

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$65,924	$151,156	$217,080	$21,672,005
242	$65,468	$151,613	$217,080	$21,520,392
243	$65,010	$152,071	$217,080	$21,368,321
244	$64,550	$152,530	$217,080	$21,215,791
245	$64,089	$152,991	$217,080	$21,062,800
246	$63,627	$153,453	$217,080	$20,909,347
247	$63,164	$153,917	$217,080	$20,755,430
248	$62,699	$154,382	$217,080	$20,601,048
249	$62,232	$154,848	$217,080	$20,446,200
250	$61,765	$155,316	$217,080	$20,290,884
251	$61,295	$155,785	$217,080	$20,135,099
252	$60,825	$156,256	$217,080	$19,978,844

第21年供款共

$2,604,965

第21年利息

$760,647

第21年共還本金

$1,844,318

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$60,353	$156,728	$217,080	$19,822,116
254	$59,879	$157,201	$217,080	$19,664,915
255	$59,404	$157,676	$217,080	$19,507,239
256	$58,928	$158,152	$217,080	$19,349,087
257	$58,450	$158,630	$217,080	$19,190,457
258	$57,971	$159,109	$217,080	$19,031,347
259	$57,491	$159,590	$217,080	$18,871,757
260	$57,008	$160,072	$217,080	$18,711,685
261	$56,525	$160,556	$217,080	$18,551,130
262	$56,040	$161,041	$217,080	$18,390,089
263	$55,553	$161,527	$217,080	$18,228,562
264	$55,065	$162,015	$217,080	$18,066,547

第22年供款共

$2,604,965

第22年利息

$692,669

第22年共還本金

$1,912,296

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$54,576	$162,504	$217,080	$17,904,043
266	$54,085	$162,995	$217,080	$17,741,048
267	$53,593	$163,488	$217,080	$17,577,560
268	$53,099	$163,982	$217,080	$17,413,579
269	$52,604	$164,477	$217,080	$17,249,102
270	$52,107	$164,974	$217,080	$17,084,128
271	$51,608	$165,472	$217,080	$16,918,656
272	$51,108	$165,972	$217,080	$16,752,684
273	$50,607	$166,473	$217,080	$16,586,210
274	$50,104	$166,976	$217,080	$16,419,234
275	$49,600	$167,481	$217,080	$16,251,754
276	$49,094	$167,987	$217,080	$16,083,767

第23年供款共

$2,604,965

第23年利息

$622,185

第23年共還本金

$1,982,780

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$48,586	$168,494	$217,080	$15,915,273
278	$48,077	$169,003	$217,080	$15,746,270
279	$47,567	$169,514	$217,080	$15,576,756
280	$47,055	$170,026	$217,080	$15,406,731
281	$46,541	$170,539	$217,080	$15,236,191
282	$46,026	$171,054	$217,080	$15,065,137
283	$45,509	$171,571	$217,080	$14,893,566
284	$44,991	$172,089	$217,080	$14,721,476
285	$44,471	$172,609	$217,080	$14,548,867
286	$43,950	$173,131	$217,080	$14,375,736
287	$43,427	$173,654	$217,080	$14,202,083
288	$42,902	$174,178	$217,080	$14,027,904

第24年供款共

$2,604,965

第24年利息

$549,102

第24年共還本金

$2,055,863

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$42,376	$174,704	$217,080	$13,853,200
290	$41,848	$175,232	$217,080	$13,677,968
291	$41,319	$175,762	$217,080	$13,502,206
292	$40,788	$176,293	$217,080	$13,325,914
293	$40,255	$176,825	$217,080	$13,149,089
294	$39,721	$177,359	$217,080	$12,971,729
295	$39,185	$177,895	$217,080	$12,793,834
296	$38,648	$178,432	$217,080	$12,615,402
297	$38,109	$178,971	$217,080	$12,436,431
298	$37,568	$179,512	$217,080	$12,256,919
299	$37,026	$180,054	$217,080	$12,076,864
300	$36,482	$180,598	$217,080	$11,896,266

第25年供款共

$2,604,965

第25年利息

$473,327

第25年共還本金

$2,131,638

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$35,937	$181,144	$217,080	$11,715,122
302	$35,389	$181,691	$217,080	$11,533,431
303	$34,841	$182,240	$217,080	$11,351,191
304	$34,290	$182,790	$217,080	$11,168,401
305	$33,738	$183,343	$217,080	$10,985,059
306	$33,184	$183,896	$217,080	$10,801,162
307	$32,629	$184,452	$217,080	$10,616,710
308	$32,071	$185,009	$217,080	$10,431,701
309	$31,512	$185,568	$217,080	$10,246,133
310	$30,952	$186,129	$217,080	$10,060,005
311	$30,390	$186,691	$217,080	$9,873,314
312	$29,826	$187,255	$217,080	$9,686,059

第26年供款共

$2,604,965

第26年利息

$394,758

第26年共還本金

$2,210,207

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$29,260	$187,820	$217,080	$9,498,239
314	$28,693	$188,388	$217,080	$9,309,851
315	$28,124	$188,957	$217,080	$9,120,894
316	$27,553	$189,528	$217,080	$8,931,366
317	$26,980	$190,100	$217,080	$8,741,266
318	$26,406	$190,675	$217,080	$8,550,591
319	$25,830	$191,251	$217,080	$8,359,341
320	$25,252	$191,828	$217,080	$8,167,513
321	$24,673	$192,408	$217,080	$7,975,105
322	$24,091	$192,989	$217,080	$7,782,116
323	$23,508	$193,572	$217,080	$7,588,544
324	$22,924	$194,157	$217,080	$7,394,387

第27年供款共

$2,604,965

第27年利息

$313,293

第27年共還本金

$2,291,672

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$22,337	$194,743	$217,080	$7,199,644
326	$21,749	$195,331	$217,080	$7,004,313
327	$21,159	$195,922	$217,080	$6,808,391
328	$20,567	$196,513	$217,080	$6,611,878
329	$19,973	$197,107	$217,080	$6,414,771
330	$19,378	$197,702	$217,080	$6,217,068
331	$18,781	$198,300	$217,080	$6,018,768
332	$18,182	$198,899	$217,080	$5,819,870
333	$17,581	$199,500	$217,080	$5,620,370
334	$16,978	$200,102	$217,080	$5,420,268
335	$16,374	$200,707	$217,080	$5,219,561
336	$15,767	$201,313	$217,080	$5,018,248

第28年供款共

$2,604,965

第28年利息

$228,826

第28年共還本金

$2,376,139

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$15,159	$201,921	$217,080	$4,816,327
338	$14,549	$202,531	$217,080	$4,613,796
339	$13,938	$203,143	$217,080	$4,410,653
340	$13,324	$203,757	$217,080	$4,206,896
341	$12,708	$204,372	$217,080	$4,002,524
342	$12,091	$204,989	$217,080	$3,797,535
343	$11,472	$205,609	$217,080	$3,591,926
344	$10,851	$206,230	$217,080	$3,385,696
345	$10,228	$206,853	$217,080	$3,178,844
346	$9,603	$207,478	$217,080	$2,971,366
347	$8,976	$208,104	$217,080	$2,763,262
348	$8,347	$208,733	$217,080	$2,554,528

第29年供款共

$2,604,965

第29年利息

$141,245

第29年共還本金

$2,463,720

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$7,717	$209,364	$217,080	$2,345,165
350	$7,084	$209,996	$217,080	$2,135,169
351	$6,450	$210,630	$217,080	$1,924,538
352	$5,814	$211,267	$217,080	$1,713,272
353	$5,176	$211,905	$217,080	$1,501,367
354	$4,535	$212,545	$217,080	$1,288,822
355	$3,893	$213,187	$217,080	$1,075,635
356	$3,249	$213,831	$217,080	$861,803
357	$2,603	$214,477	$217,080	$647,326
358	$1,955	$215,125	$217,080	$432,201
359	$1,306	$215,775	$217,080	$216,427
360	$654	$216,427	$217,080	$0

第30年供款共

$2,604,965

第30年利息

$50,437

第30年共還本金

$2,554,528

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$38,878,952

免責聲明

筍盤推介

按揭保險費
info