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$42,182,823

每月供款
$229,758

首期

$-40,860,000

總貸款額

$48,860,000

總利息

$33,852,823

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-40,530,000

按月供比率計算

$459,516

置業成本總預算

HK$-40,530,000

首期

$-40,860,000
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

$459,516

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

大埔天鑽第01座

thumb_up

天鑽2房+儲物房, 靚裝開揚景觀

實

524 呎

@16,794

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$880 萬

實

524 呎

@16,794

售$880 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

VR實景

沙田玖瓏山

thumb_up

玖瓏山 ** 2房放盤****進駐九肚山**新淨有會所**嘉里發展**豪宅地段*

實

662 呎

@10,725

local_fire_department 至HIT

售$710 萬

實

662 呎

@10,725

售$710 萬

local_fire_department 至HIT

馬鞍山馬鞍山中心第01座

thumb_up

馬鞍山中心 ***開揚遠景,3 房巨廳***

實

634 呎

@11,041

建

848 呎

@8,255

local_fire_department 至HIT verified 首置必買

售$700 萬

實

634 呎

@11,041

建

848 呎

@8,255

售$700 萬

local_fire_department 至HIT verified 首置必買

西貢御庭園

thumb_up

屋苑式管理屋苑排列整齊

建

700 呎

@10,543

local_fire_department 至HIT

售$738 萬

建

700 呎

@10,543

售$738 萬

local_fire_department 至HIT

大埔天鑽 ^^ 豪裝兩房梗廚^^

thumb_up

天鑽 ^^ 豪裝兩房梗廚^^

實

524 呎

@15,267

local_fire_department 至HIT

售$800 萬

實

524 呎

@15,267

售$800 萬

local_fire_department 至HIT

沙田新城市廣場紅棉閣

thumb_up

高層兩房,開揚山景,站頂上蓋,有裝修,交通方便,配套齊全

實

583 呎

@14,237

建

688 呎

@12,064

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 verified 首置必買

售$830 萬

實

583 呎

@14,237

建

688 呎

@12,064

售$830 萬

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 verified 首置必買

沙田薈蕎 1翼

thumb_up

大圍薈蕎新樓齡, Shuttle . 圍方

實

413 呎

@18,160

real_estate_agent 罕有放盤

售$750 萬

實

413 呎

@18,160

售$750 萬

real_estate_agent 罕有放盤

馬鞍山雲海第01期榕海臺第02座

thumb_up

新鴻基名牌樓盤望内園景間隔實用環境舒適

實

481 呎

@18,046

flight_takeoff 移民急讓

售$868 萬

實

481 呎

@18,046

售$868 萬

flight_takeoff 移民急讓

馬鞍山新港城

thumb_up

奇豐精選四期樓皇開揚遠景

實

551 呎

@13,067

建

749 呎

@9,613

hotel_class 樓王

售$720 萬

實

551 呎

@13,067

建

749 呎

@9,613

售$720 萬

hotel_class 樓王

馬鞍山天宇海第2B座

thumb_up

三房池景開陽舒適價可傾

實

666 呎

@12,462

建

878 呎

@9,453

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

售$830 萬

實

666 呎

@12,462

建

878 呎

@9,453

售$830 萬

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

馬鞍山迎海第03期星灣御第22座

thumb_up

迎海高層兩房

實

511 呎

@13,699

local_fire_department 至HIT

售$700 萬

實

511 呎

@13,699

售$700 萬

local_fire_department 至HIT

馬鞍山天宇海

thumb_up

罕有放盤

實

772 呎

@11,658

建

1,014 呎

@8,876

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

772 呎

@11,658

建

1,014 呎

@8,876

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

利率	15年	20年	25年	30年
1.000	$292,424	$224,704	$184,140	$157,153
1.500	$303,295	$235,772	$195,409	$168,626
2.000	$314,418	$247,175	$207,095	$180,596
2.500	$325,793	$258,911	$219,194	$193,056
3.000	$337,418	$270,976	$231,700	$205,996
3.500	$349,292	$283,368	$244,605	$219,403
3.875	$358,359	$292,874	$254,541	$229,758
4.000	$361,412	$296,082	$257,901	$233,265
4.500	$373,776	$309,112	$271,580	$247,566
5.000	$386,382	$322,454	$285,631	$262,291
5.500	$399,227	$336,102	$300,043	$277,422
6.000	$412,308	$350,048	$314,806	$292,940

每月供款$229,758

年期

30年

貸款金額

$48,860,000

總利息

$33,852,823

總貸款連利息

$82,712,823

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$157,777	$71,981	$229,758	$48,788,019
2	$157,545	$72,213	$229,758	$48,715,806
3	$157,311	$72,446	$229,758	$48,643,360
4	$157,078	$72,680	$229,758	$48,570,679
5	$156,843	$72,915	$229,758	$48,497,764
6	$156,607	$73,150	$229,758	$48,424,614
7	$156,371	$73,387	$229,758	$48,351,227
8	$156,134	$73,624	$229,758	$48,277,603
9	$155,896	$73,861	$229,758	$48,203,742
10	$155,658	$74,100	$229,758	$48,129,642
11	$155,419	$74,339	$229,758	$48,055,303
12	$155,179	$74,579	$229,758	$47,980,724

第1年供款共

$2,757,094

第1年利息

$1,877,818

第1年共還本金

$879,276

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$154,938	$74,820	$229,758	$47,905,904
14	$154,696	$75,062	$229,758	$47,830,842
15	$154,454	$75,304	$229,758	$47,755,538
16	$154,211	$75,547	$229,758	$47,679,991
17	$153,967	$75,791	$229,758	$47,604,199
18	$153,722	$76,036	$229,758	$47,528,163
19	$153,476	$76,281	$229,758	$47,451,882
20	$153,230	$76,528	$229,758	$47,375,354
21	$152,983	$76,775	$229,758	$47,298,579
22	$152,735	$77,023	$229,758	$47,221,556
23	$152,486	$77,272	$229,758	$47,144,285
24	$152,237	$77,521	$229,758	$47,066,764

第2年供款共

$2,757,094

第2年利息

$1,843,134

第2年共還本金

$913,960

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$151,986	$77,771	$229,758	$46,988,992
26	$151,735	$78,023	$229,758	$46,910,970
27	$151,483	$78,274	$229,758	$46,832,695
28	$151,231	$78,527	$229,758	$46,754,168
29	$150,977	$78,781	$229,758	$46,675,387
30	$150,723	$79,035	$229,758	$46,596,352
31	$150,467	$79,290	$229,758	$46,517,061
32	$150,211	$79,546	$229,758	$46,437,515
33	$149,954	$79,803	$229,758	$46,357,712
34	$149,697	$80,061	$229,758	$46,277,651
35	$149,438	$80,320	$229,758	$46,197,331
36	$149,179	$80,579	$229,758	$46,116,752

第3年供款共

$2,757,094

第3年利息

$1,807,082

第3年共還本金

$950,012

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$148,919	$80,839	$229,758	$46,035,913
38	$148,658	$81,100	$229,758	$45,954,813
39	$148,396	$81,362	$229,758	$45,873,451
40	$148,133	$81,625	$229,758	$45,791,826
41	$147,869	$81,888	$229,758	$45,709,937
42	$147,605	$82,153	$229,758	$45,627,785
43	$147,340	$82,418	$229,758	$45,545,366
44	$147,074	$82,684	$229,758	$45,462,682
45	$146,807	$82,951	$229,758	$45,379,731
46	$146,539	$83,219	$229,758	$45,296,512
47	$146,270	$83,488	$229,758	$45,213,024
48	$146,000	$83,757	$229,758	$45,129,266

第4年供款共

$2,757,094

第4年利息

$1,769,608

第4年共還本金

$987,486

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$145,730	$84,028	$229,758	$45,045,239
50	$145,459	$84,299	$229,758	$44,960,939
51	$145,186	$84,571	$229,758	$44,876,368
52	$144,913	$84,845	$229,758	$44,791,523
53	$144,639	$85,119	$229,758	$44,706,405
54	$144,364	$85,393	$229,758	$44,621,011
55	$144,089	$85,669	$229,758	$44,535,342
56	$143,812	$85,946	$229,758	$44,449,396
57	$143,535	$86,223	$229,758	$44,363,173
58	$143,256	$86,502	$229,758	$44,276,671
59	$142,977	$86,781	$229,758	$44,189,890
60	$142,697	$87,061	$229,758	$44,102,829

第5年供款共

$2,757,094

第5年利息

$1,730,656

第5年共還本金

$1,026,438

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$142,415	$87,342	$229,758	$44,015,486
62	$142,133	$87,624	$229,758	$43,927,862
63	$141,850	$87,907	$229,758	$43,839,954
64	$141,567	$88,191	$229,758	$43,751,763
65	$141,282	$88,476	$229,758	$43,663,287
66	$140,996	$88,762	$229,758	$43,574,525
67	$140,709	$89,048	$229,758	$43,485,477
68	$140,422	$89,336	$229,758	$43,396,141
69	$140,133	$89,624	$229,758	$43,306,516
70	$139,844	$89,914	$229,758	$43,216,602
71	$139,554	$90,204	$229,758	$43,126,398
72	$139,262	$90,496	$229,758	$43,035,903

第6年供款共

$2,757,094

第6年利息

$1,690,168

第6年共還本金

$1,066,926

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$138,970	$90,788	$229,758	$42,945,115
74	$138,677	$91,081	$229,758	$42,854,034
75	$138,383	$91,375	$229,758	$42,762,659
76	$138,088	$91,670	$229,758	$42,670,989
77	$137,792	$91,966	$229,758	$42,579,023
78	$137,495	$92,263	$229,758	$42,486,760
79	$137,197	$92,561	$229,758	$42,394,199
80	$136,898	$92,860	$229,758	$42,301,339
81	$136,598	$93,160	$229,758	$42,208,179
82	$136,297	$93,461	$229,758	$42,114,718
83	$135,995	$93,762	$229,758	$42,020,956
84	$135,693	$94,065	$229,758	$41,926,891

第7年供款共

$2,757,094

第7年利息

$1,648,082

第7年共還本金

$1,109,012

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$135,389	$94,369	$229,758	$41,832,522
86	$135,084	$94,674	$229,758	$41,737,848
87	$134,778	$94,979	$229,758	$41,642,869
88	$134,472	$95,286	$229,758	$41,547,583
89	$134,164	$95,594	$229,758	$41,451,989
90	$133,855	$95,902	$229,758	$41,356,087
91	$133,546	$96,212	$229,758	$41,259,875
92	$133,235	$96,523	$229,758	$41,163,352
93	$132,923	$96,835	$229,758	$41,066,517
94	$132,611	$97,147	$229,758	$40,969,370
95	$132,297	$97,461	$229,758	$40,871,909
96	$131,982	$97,776	$229,758	$40,774,133

第8年供款共

$2,757,094

第8年利息

$1,604,337

第8年共還本金

$1,152,757

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$131,666	$98,091	$229,758	$40,676,042
98	$131,350	$98,408	$229,758	$40,577,634
99	$131,032	$98,726	$229,758	$40,478,908
100	$130,713	$99,045	$229,758	$40,379,863
101	$130,393	$99,365	$229,758	$40,280,499
102	$130,072	$99,685	$229,758	$40,180,813
103	$129,751	$100,007	$229,758	$40,080,806
104	$129,428	$100,330	$229,758	$39,980,476
105	$129,104	$100,654	$229,758	$39,879,822
106	$128,779	$100,979	$229,758	$39,778,842
107	$128,453	$101,305	$229,758	$39,677,537
108	$128,125	$101,632	$229,758	$39,575,905

第9年供款共

$2,757,094

第9年利息

$1,558,865

第9年共還本金

$1,198,229

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$127,797	$101,961	$229,758	$39,473,944
110	$127,468	$102,290	$229,758	$39,371,654
111	$127,138	$102,620	$229,758	$39,269,034
112	$126,806	$102,952	$229,758	$39,166,082
113	$126,474	$103,284	$229,758	$39,062,798
114	$126,140	$103,618	$229,758	$38,959,181
115	$125,806	$103,952	$229,758	$38,855,229
116	$125,470	$104,288	$229,758	$38,750,941
117	$125,133	$104,625	$229,758	$38,646,316
118	$124,795	$104,962	$229,758	$38,541,354
119	$124,456	$105,301	$229,758	$38,436,052
120	$124,116	$105,641	$229,758	$38,330,411

第10年供款共

$2,757,094

第10年利息

$1,511,600

第10年共還本金

$1,245,494

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$123,775	$105,983	$229,758	$38,224,428
122	$123,433	$106,325	$229,758	$38,118,104
123	$123,090	$106,668	$229,758	$38,011,435
124	$122,745	$107,013	$229,758	$37,904,423
125	$122,400	$107,358	$229,758	$37,797,065
126	$122,053	$107,705	$229,758	$37,689,360
127	$121,705	$108,053	$229,758	$37,581,307
128	$121,356	$108,402	$229,758	$37,472,906
129	$121,006	$108,752	$229,758	$37,364,154
130	$120,655	$109,103	$229,758	$37,255,051
131	$120,303	$109,455	$229,758	$37,145,596
132	$119,949	$109,809	$229,758	$37,035,788

第11年供款共

$2,757,094

第11年利息

$1,462,471

第11年共還本金

$1,294,623

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$119,595	$110,163	$229,758	$36,925,625
134	$119,239	$110,519	$229,758	$36,815,106
135	$118,882	$110,876	$229,758	$36,704,230
136	$118,524	$111,234	$229,758	$36,592,996
137	$118,165	$111,593	$229,758	$36,481,403
138	$117,805	$111,953	$229,758	$36,369,450
139	$117,443	$112,315	$229,758	$36,257,135
140	$117,080	$112,678	$229,758	$36,144,458
141	$116,716	$113,041	$229,758	$36,031,416
142	$116,351	$113,406	$229,758	$35,918,010
143	$115,985	$113,773	$229,758	$35,804,237
144	$115,618	$114,140	$229,758	$35,690,097

第12年供款共

$2,757,094

第12年利息

$1,411,404

第12年共還本金

$1,345,690

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$115,249	$114,509	$229,758	$35,575,589
146	$114,880	$114,878	$229,758	$35,460,711
147	$114,509	$115,249	$229,758	$35,345,461
148	$114,136	$115,621	$229,758	$35,229,840
149	$113,763	$115,995	$229,758	$35,113,845
150	$113,388	$116,369	$229,758	$34,997,476
151	$113,013	$116,745	$229,758	$34,880,730
152	$112,636	$117,122	$229,758	$34,763,608
153	$112,257	$117,500	$229,758	$34,646,108
154	$111,878	$117,880	$229,758	$34,528,228
155	$111,497	$118,260	$229,758	$34,409,968
156	$111,116	$118,642	$229,758	$34,291,325

第13年供款共

$2,757,094

第13年利息

$1,358,322

第13年共還本金

$1,398,772

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$110,732	$119,025	$229,758	$34,172,300
158	$110,348	$119,410	$229,758	$34,052,890
159	$109,962	$119,795	$229,758	$33,933,095
160	$109,576	$120,182	$229,758	$33,812,913
161	$109,188	$120,570	$229,758	$33,692,342
162	$108,798	$120,960	$229,758	$33,571,383
163	$108,408	$121,350	$229,758	$33,450,032
164	$108,016	$121,742	$229,758	$33,328,290
165	$107,623	$122,135	$229,758	$33,206,155
166	$107,228	$122,530	$229,758	$33,083,625
167	$106,833	$122,925	$229,758	$32,960,700
168	$106,436	$123,322	$229,758	$32,837,378

第14年供款共

$2,757,094

第14年利息

$1,303,147

第14年共還本金

$1,453,948

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$106,037	$123,720	$229,758	$32,713,657
170	$105,638	$124,120	$229,758	$32,589,537
171	$105,237	$124,521	$229,758	$32,465,017
172	$104,835	$124,923	$229,758	$32,340,094
173	$104,432	$125,326	$229,758	$32,214,767
174	$104,027	$125,731	$229,758	$32,089,036
175	$103,621	$126,137	$229,758	$31,962,899
176	$103,214	$126,544	$229,758	$31,836,355
177	$102,805	$126,953	$229,758	$31,709,402
178	$102,395	$127,363	$229,758	$31,582,039
179	$101,984	$127,774	$229,758	$31,454,265
180	$101,571	$128,187	$229,758	$31,326,078

第15年供款共

$2,757,094

第15年利息

$1,245,795

第15年共還本金

$1,511,299

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$101,157	$128,601	$229,758	$31,197,478
182	$100,742	$129,016	$229,758	$31,068,462
183	$100,325	$129,433	$229,758	$30,939,029
184	$99,907	$129,851	$229,758	$30,809,178
185	$99,488	$130,270	$229,758	$30,678,909
186	$99,067	$130,691	$229,758	$30,548,218
187	$98,645	$131,113	$229,758	$30,417,106
188	$98,222	$131,536	$229,758	$30,285,570
189	$97,797	$131,961	$229,758	$30,153,609
190	$97,371	$132,387	$229,758	$30,021,222
191	$96,944	$132,814	$229,758	$29,888,408
192	$96,515	$133,243	$229,758	$29,755,165

第16年供款共

$2,757,094

第16年利息

$1,186,180

第16年共還本金

$1,570,914

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$96,084	$133,673	$229,758	$29,621,491
194	$95,653	$134,105	$229,758	$29,487,386
195	$95,220	$134,538	$229,758	$29,352,848
196	$94,785	$134,973	$229,758	$29,217,875
197	$94,349	$135,408	$229,758	$29,082,467
198	$93,912	$135,846	$229,758	$28,946,621
199	$93,473	$136,284	$229,758	$28,810,337
200	$93,033	$136,724	$229,758	$28,673,612
201	$92,592	$137,166	$229,758	$28,536,446
202	$92,149	$137,609	$229,758	$28,398,837
203	$91,705	$138,053	$229,758	$28,260,784
204	$91,259	$138,499	$229,758	$28,122,285

第17年供款共

$2,757,094

第17年利息

$1,124,215

第17年共還本金

$1,632,879

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$90,812	$138,946	$229,758	$27,983,339
206	$90,363	$139,395	$229,758	$27,843,944
207	$89,913	$139,845	$229,758	$27,704,099
208	$89,461	$140,297	$229,758	$27,563,802
209	$89,008	$140,750	$229,758	$27,423,052
210	$88,554	$141,204	$229,758	$27,281,848
211	$88,098	$141,660	$229,758	$27,140,188
212	$87,640	$142,118	$229,758	$26,998,070
213	$87,181	$142,577	$229,758	$26,855,494
214	$86,721	$143,037	$229,758	$26,712,457
215	$86,259	$143,499	$229,758	$26,568,958
216	$85,796	$143,962	$229,758	$26,424,996

第18年供款共

$2,757,094

第18年利息

$1,059,805

第18年共還本金

$1,697,290

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$85,331	$144,427	$229,758	$26,280,568
218	$84,864	$144,894	$229,758	$26,135,675
219	$84,396	$145,361	$229,758	$25,990,314
220	$83,927	$145,831	$229,758	$25,844,483
221	$83,456	$146,302	$229,758	$25,698,181
222	$82,984	$146,774	$229,758	$25,551,407
223	$82,510	$147,248	$229,758	$25,404,159
224	$82,034	$147,724	$229,758	$25,256,435
225	$81,557	$148,201	$229,758	$25,108,235
226	$81,079	$148,679	$229,758	$24,959,556
227	$80,599	$149,159	$229,758	$24,810,396
228	$80,117	$149,641	$229,758	$24,660,755

第19年供款共

$2,757,094

第19年利息

$992,854

第19年共還本金

$1,764,240

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$79,634	$150,124	$229,758	$24,510,631
230	$79,149	$150,609	$229,758	$24,360,022
231	$78,663	$151,095	$229,758	$24,208,927
232	$78,175	$151,583	$229,758	$24,057,344
233	$77,685	$152,073	$229,758	$23,905,271
234	$77,194	$152,564	$229,758	$23,752,707
235	$76,701	$153,056	$229,758	$23,599,651
236	$76,207	$153,551	$229,758	$23,446,100
237	$75,711	$154,046	$229,758	$23,292,054
238	$75,214	$154,544	$229,758	$23,137,510
239	$74,715	$155,043	$229,758	$22,982,467
240	$74,214	$155,544	$229,758	$22,826,923

第20年供款共

$2,757,094

第20年利息

$923,262

第20年共還本金

$1,833,832

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$73,712	$156,046	$229,758	$22,670,878
242	$73,208	$156,550	$229,758	$22,514,328
243	$72,703	$157,055	$229,758	$22,357,272
244	$72,195	$157,562	$229,758	$22,199,710
245	$71,687	$158,071	$229,758	$22,041,639
246	$71,176	$158,582	$229,758	$21,883,057
247	$70,664	$159,094	$229,758	$21,723,963
248	$70,150	$159,608	$229,758	$21,564,356
249	$69,635	$160,123	$229,758	$21,404,233
250	$69,118	$160,640	$229,758	$21,243,593
251	$68,599	$161,159	$229,758	$21,082,434
252	$68,079	$161,679	$229,758	$20,920,755

第21年供款共

$2,757,094

第21年利息

$850,925

第21年共還本金

$1,906,169

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$67,557	$162,201	$229,758	$20,758,554
254	$67,033	$162,725	$229,758	$20,595,828
255	$66,507	$163,250	$229,758	$20,432,578
256	$65,980	$163,778	$229,758	$20,268,800
257	$65,451	$164,307	$229,758	$20,104,494
258	$64,921	$164,837	$229,758	$19,939,657
259	$64,388	$165,369	$229,758	$19,774,287
260	$63,854	$165,903	$229,758	$19,608,384
261	$63,319	$166,439	$229,758	$19,441,945
262	$62,781	$166,977	$229,758	$19,274,968
263	$62,242	$167,516	$229,758	$19,107,453
264	$61,701	$168,057	$229,758	$18,939,396

第22年供款共

$2,757,094

第22年利息

$775,735

第22年共還本金

$1,981,359

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$61,158	$168,599	$229,758	$18,770,797
266	$60,614	$169,144	$229,758	$18,601,653
267	$60,068	$169,690	$229,758	$18,431,963
268	$59,520	$170,238	$229,758	$18,261,725
269	$58,970	$170,788	$229,758	$18,090,937
270	$58,419	$171,339	$229,758	$17,919,598
271	$57,865	$171,892	$229,758	$17,747,705
272	$57,310	$172,448	$229,758	$17,575,258
273	$56,753	$173,004	$229,758	$17,402,254
274	$56,195	$173,563	$229,758	$17,228,690
275	$55,634	$174,124	$229,758	$17,054,567
276	$55,072	$174,686	$229,758	$16,879,881

第23年供款共

$2,757,094

第23年利息

$697,579

第23年共還本金

$2,059,515

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$54,508	$175,250	$229,758	$16,704,631
278	$53,942	$175,816	$229,758	$16,528,815
279	$53,374	$176,384	$229,758	$16,352,432
280	$52,805	$176,953	$229,758	$16,175,479
281	$52,233	$177,525	$229,758	$15,997,954
282	$51,660	$178,098	$229,758	$15,819,856
283	$51,085	$178,673	$229,758	$15,641,184
284	$50,508	$179,250	$229,758	$15,461,934
285	$49,929	$179,829	$229,758	$15,282,105
286	$49,348	$180,409	$229,758	$15,101,696
287	$48,766	$180,992	$229,758	$14,920,704
288	$48,181	$181,576	$229,758	$14,739,127

第24年供款共

$2,757,094

第24年利息

$616,340

第24年共還本金

$2,140,754

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$47,595	$182,163	$229,758	$14,556,965
290	$47,007	$182,751	$229,758	$14,374,214
291	$46,417	$183,341	$229,758	$14,190,873
292	$45,825	$183,933	$229,758	$14,006,939
293	$45,231	$184,527	$229,758	$13,822,412
294	$44,635	$185,123	$229,758	$13,637,289
295	$44,037	$185,721	$229,758	$13,451,569
296	$43,437	$186,320	$229,758	$13,265,248
297	$42,836	$186,922	$229,758	$13,078,326
298	$42,232	$187,526	$229,758	$12,890,800
299	$41,627	$188,131	$229,758	$12,702,669
300	$41,019	$188,739	$229,758	$12,513,930

第25年供款共

$2,757,094

第25年利息

$531,897

第25年共還本金

$2,225,197

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$40,410	$189,348	$229,758	$12,324,582
302	$39,798	$189,960	$229,758	$12,134,622
303	$39,185	$190,573	$229,758	$11,944,049
304	$38,569	$191,189	$229,758	$11,752,860
305	$37,952	$191,806	$229,758	$11,561,055
306	$37,333	$192,425	$229,758	$11,368,629
307	$36,711	$193,047	$229,758	$11,175,583
308	$36,088	$193,670	$229,758	$10,981,913
309	$35,462	$194,295	$229,758	$10,787,617
310	$34,835	$194,923	$229,758	$10,592,694
311	$34,206	$195,552	$229,758	$10,397,142
312	$33,574	$196,184	$229,758	$10,200,958

第26年供款共

$2,757,094

第26年利息

$444,122

第26年共還本金

$2,312,972

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$32,941	$196,817	$229,758	$10,004,141
314	$32,305	$197,453	$229,758	$9,806,688
315	$31,667	$198,090	$229,758	$9,608,598
316	$31,028	$198,730	$229,758	$9,409,868
317	$30,386	$199,372	$229,758	$9,210,496
318	$29,742	$200,016	$229,758	$9,010,480
319	$29,096	$200,661	$229,758	$8,809,819
320	$28,448	$201,309	$229,758	$8,608,510
321	$27,798	$201,960	$229,758	$8,406,550
322	$27,146	$202,612	$229,758	$8,203,938
323	$26,492	$203,266	$229,758	$8,000,672
324	$25,836	$203,922	$229,758	$7,796,750

第27年供款共

$2,757,094

第27年利息

$352,886

第27年共還本金

$2,404,208

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$25,177	$204,581	$229,758	$7,592,169
326	$24,516	$205,241	$229,758	$7,386,928
327	$23,854	$205,904	$229,758	$7,181,023
328	$23,189	$206,569	$229,758	$6,974,454
329	$22,522	$207,236	$229,758	$6,767,218
330	$21,852	$207,905	$229,758	$6,559,313
331	$21,181	$208,577	$229,758	$6,350,736
332	$20,508	$209,250	$229,758	$6,141,486
333	$19,832	$209,926	$229,758	$5,931,560
334	$19,154	$210,604	$229,758	$5,720,956
335	$18,474	$211,284	$229,758	$5,509,672
336	$17,792	$211,966	$229,758	$5,297,706

第28年供款共

$2,757,094

第28年利息

$258,050

第28年共還本金

$2,499,044

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$17,107	$212,651	$229,758	$5,085,055
338	$16,420	$213,337	$229,758	$4,871,718
339	$15,732	$214,026	$229,758	$4,657,692
340	$15,040	$214,717	$229,758	$4,442,974
341	$14,347	$215,411	$229,758	$4,227,564
342	$13,652	$216,106	$229,758	$4,011,457
343	$12,954	$216,804	$229,758	$3,794,653
344	$12,254	$217,504	$229,758	$3,577,149
345	$11,551	$218,207	$229,758	$3,358,942
346	$10,847	$218,911	$229,758	$3,140,031
347	$10,140	$219,618	$229,758	$2,920,413
348	$9,430	$220,327	$229,758	$2,700,085

第29年供款共

$2,757,094

第29年利息

$159,474

第29年共還本金

$2,597,621

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$8,719	$221,039	$229,758	$2,479,047
350	$8,005	$221,753	$229,758	$2,257,294
351	$7,289	$222,469	$229,758	$2,034,825
352	$6,571	$223,187	$229,758	$1,811,638
353	$5,850	$223,908	$229,758	$1,587,731
354	$5,127	$224,631	$229,758	$1,363,100
355	$4,402	$225,356	$229,758	$1,137,744
356	$3,674	$226,084	$229,758	$911,660
357	$2,944	$226,814	$229,758	$684,846
358	$2,211	$227,546	$229,758	$457,299
359	$1,477	$228,281	$229,758	$229,018
360	$740	$229,018	$229,758	$0

第30年供款共

$2,757,094

第30年利息

$57,009

第30年共還本金

$2,700,085

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$42,182,823

免責聲明

筍盤推介

按揭保險費
info