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$49,331,299

每月供款
$298,615

首期

$-58,500,000

總貸款額

$66,500,000

總利息

$41,001,299

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-58,170,000

按月供比率計算

$597,229

置業成本總預算

HK$-58,170,000

首期

$-58,500,000
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

$597,229

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

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

西貢逸瓏海滙

thumb_up

交通方便星級會所

實

589 呎

@14,601

local_offer 低水筍價

售$860 萬

實

589 呎

@14,601

售$860 萬

local_offer 低水筍價

馬鞍山銀湖天峰第03座

thumb_up

銀湖天峰 2房連約

實

564 呎

@15,957

建

742 呎

@12,129

local_fire_department 至HIT

售$900 萬

實

564 呎

@15,957

建

742 呎

@12,129

售$900 萬

local_fire_department 至HIT

VR實景

馬鞍山迎海第01期第05座

thumb_up

迎海最受歡迎兩房半

實

495 呎

@14,141

建

637 呎

@10,989

local_fire_department 至HIT local_offer 低水筍價

售$700 萬

實

495 呎

@14,141

建

637 呎

@10,989

售$700 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山翠擁華庭第05座

thumb_up

高層有裝修

實

819 呎

@10,867

建

1,054 呎

@8,444

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇

售$890 萬

實

819 呎

@10,867

建

1,054 呎

@8,444

售$890 萬

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇

西貢複式連天台,車位 (連租約)

thumb_up

西貢

建

1,300 呎

@6,923

local_fire_department 至HIT

售$900 萬

建

1,300 呎

@6,923

售$900 萬

local_fire_department 至HIT

VR實景

馬鞍山翠擁華庭第02座

thumb_up

翠擁華庭大3房

實

816 呎

@9,804

建

1,052 呎

@7,605

local_offer 低水筍價 verified 首置必買

售$800 萬

實

816 呎

@9,804

建

1,052 呎

@7,605

售$800 萬

local_offer 低水筍價 verified 首置必買

馬鞍山迎海第04期駿岸第06座

thumb_up

迎海2房半, 海景高層, 品味裝修

實

496 呎

@17,742

local_fire_department 至HIT

售$880 萬

實

496 呎

@17,742

售$880 萬

local_fire_department 至HIT

沙田帝堡城

thumb_up

帝堡城高層特式戶！坐擁落地全景！~

實

580 呎

@12,931

建

726 呎

@10,331

local_fire_department 至HIT hotel_class 樓王

售$750 萬

實

580 呎

@12,931

建

726 呎

@10,331

售$750 萬

local_fire_department 至HIT hotel_class 樓王

大埔天賦海灣第21座

thumb_up

天賦海灣第21座

實

646 呎

@13,622

建

822 呎

@10,706

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

售$880 萬

實

646 呎

@13,622

建

822 呎

@10,706

售$880 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

VR實景

馬鞍山迎海第02期星灣第21座

thumb_up

💥移民急讓💥正南 [ 簇新裝修2房 + 書房 ] 鳳凰樓💝

實

472 呎

@16,314

local_fire_department 至HIT verified 首置必買 pets 愛竉必選 price_change 蝕讓盤

售$770 萬

實

472 呎

@16,314

售$770 萬

local_fire_department 至HIT verified 首置必買 pets 愛竉必選 price_change 蝕讓盤

大埔龍尾

thumb_up

連天台

建

700 呎

@10,000

售$700 萬

建

700 呎

@10,000

售$700 萬

利率	15年	20年	25年	30年
1.000	$397,999	$305,830	$250,620	$213,890
1.500	$412,794	$320,893	$265,958	$229,505
2.000	$427,933	$336,412	$281,863	$245,797
2.500	$443,415	$352,385	$298,330	$262,755
3.000	$459,237	$368,807	$315,351	$280,367
3.500	$475,397	$385,673	$332,915	$298,615
4.000	$491,892	$402,977	$351,011	$317,481
4.500	$508,721	$420,712	$369,629	$336,946
5.000	$525,878	$438,871	$388,752	$356,986
5.500	$543,360	$457,445	$408,368	$377,580
6.000	$561,165	$476,427	$428,460	$398,701

每月供款$298,615

年期

30年

貸款金額

$66,500,000

總利息

$41,001,299

總貸款連利息

$107,501,299

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$193,958	$104,656	$298,615	$66,395,344
2	$193,653	$104,962	$298,615	$66,290,382
3	$193,347	$105,268	$298,615	$66,185,114
4	$193,040	$105,575	$298,615	$66,079,539
5	$192,732	$105,883	$298,615	$65,973,657
6	$192,423	$106,192	$298,615	$65,867,465
7	$192,113	$106,501	$298,615	$65,760,964
8	$191,803	$106,812	$298,615	$65,654,152
9	$191,491	$107,123	$298,615	$65,547,029
10	$191,179	$107,436	$298,615	$65,439,593
11	$190,865	$107,749	$298,615	$65,331,843
12	$190,551	$108,064	$298,615	$65,223,780

第1年供款共

$3,583,377

第1年利息

$2,307,156

第1年共還本金

$1,276,220

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$190,236	$108,379	$298,615	$65,115,401
14	$189,920	$108,695	$298,615	$65,006,706
15	$189,603	$109,012	$298,615	$64,897,695
16	$189,285	$109,330	$298,615	$64,788,365
17	$188,966	$109,649	$298,615	$64,678,716
18	$188,646	$109,968	$298,615	$64,568,748
19	$188,326	$110,289	$298,615	$64,458,458
20	$188,004	$110,611	$298,615	$64,347,848
21	$187,681	$110,933	$298,615	$64,236,914
22	$187,358	$111,257	$298,615	$64,125,657
23	$187,033	$111,582	$298,615	$64,014,075
24	$186,708	$111,907	$298,615	$63,902,168

第2年供款共

$3,583,377

第2年利息

$2,261,765

第2年共還本金

$1,321,611

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$186,381	$112,233	$298,615	$63,789,935
26	$186,054	$112,561	$298,615	$63,677,374
27	$185,726	$112,889	$298,615	$63,564,485
28	$185,396	$113,218	$298,615	$63,451,267
29	$185,066	$113,549	$298,615	$63,337,718
30	$184,735	$113,880	$298,615	$63,223,839
31	$184,403	$114,212	$298,615	$63,109,627
32	$184,070	$114,545	$298,615	$62,995,082
33	$183,736	$114,879	$298,615	$62,880,203
34	$183,401	$115,214	$298,615	$62,764,989
35	$183,065	$115,550	$298,615	$62,649,439
36	$182,728	$115,887	$298,615	$62,533,551

第3年供款共

$3,583,377

第3年利息

$2,214,760

第3年共還本金

$1,368,617

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$182,390	$116,225	$298,615	$62,417,326
38	$182,051	$116,564	$298,615	$62,300,762
39	$181,711	$116,904	$298,615	$62,183,858
40	$181,370	$117,245	$298,615	$62,066,613
41	$181,028	$117,587	$298,615	$61,949,026
42	$180,685	$117,930	$298,615	$61,831,096
43	$180,341	$118,274	$298,615	$61,712,822
44	$179,996	$118,619	$298,615	$61,594,203
45	$179,650	$118,965	$298,615	$61,475,238
46	$179,303	$119,312	$298,615	$61,355,926
47	$178,955	$119,660	$298,615	$61,236,266
48	$178,606	$120,009	$298,615	$61,116,257

第4年供款共

$3,583,377

第4年利息

$2,166,082

第4年共還本金

$1,417,295

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$178,256	$120,359	$298,615	$60,995,898
50	$177,905	$120,710	$298,615	$60,875,188
51	$177,553	$121,062	$298,615	$60,754,126
52	$177,200	$121,415	$298,615	$60,632,711
53	$176,845	$121,769	$298,615	$60,510,941
54	$176,490	$122,124	$298,615	$60,388,817
55	$176,134	$122,481	$298,615	$60,266,336
56	$175,777	$122,838	$298,615	$60,143,498
57	$175,419	$123,196	$298,615	$60,020,302
58	$175,059	$123,556	$298,615	$59,896,747
59	$174,699	$123,916	$298,615	$59,772,831
60	$174,337	$124,277	$298,615	$59,648,553

第5年供款共

$3,583,377

第5年利息

$2,115,673

第5年共還本金

$1,467,703

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$173,975	$124,640	$298,615	$59,523,914
62	$173,611	$125,003	$298,615	$59,398,910
63	$173,247	$125,368	$298,615	$59,273,542
64	$172,881	$125,734	$298,615	$59,147,809
65	$172,514	$126,100	$298,615	$59,021,709
66	$172,147	$126,468	$298,615	$58,895,240
67	$171,778	$126,837	$298,615	$58,768,404
68	$171,408	$127,207	$298,615	$58,641,197
69	$171,037	$127,578	$298,615	$58,513,619
70	$170,665	$127,950	$298,615	$58,385,669
71	$170,292	$128,323	$298,615	$58,257,346
72	$169,917	$128,697	$298,615	$58,128,648

第6年供款共

$3,583,377

第6年利息

$2,063,471

第6年共還本金

$1,519,905

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$169,542	$129,073	$298,615	$57,999,575
74	$169,165	$129,449	$298,615	$57,870,126
75	$168,788	$129,827	$298,615	$57,740,299
76	$168,409	$130,206	$298,615	$57,610,094
77	$168,029	$130,585	$298,615	$57,479,508
78	$167,649	$130,966	$298,615	$57,348,542
79	$167,267	$131,348	$298,615	$57,217,194
80	$166,883	$131,731	$298,615	$57,085,463
81	$166,499	$132,115	$298,615	$56,953,347
82	$166,114	$132,501	$298,615	$56,820,847
83	$165,727	$132,887	$298,615	$56,687,959
84	$165,340	$133,275	$298,615	$56,554,685

第7年供款共

$3,583,377

第7年利息

$2,009,413

第7年共還本金

$1,573,964

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$164,951	$133,664	$298,615	$56,421,021
86	$164,561	$134,053	$298,615	$56,286,968
87	$164,170	$134,444	$298,615	$56,152,523
88	$163,778	$134,837	$298,615	$56,017,687
89	$163,385	$135,230	$298,615	$55,882,457
90	$162,990	$135,624	$298,615	$55,746,833
91	$162,595	$136,020	$298,615	$55,610,813
92	$162,198	$136,417	$298,615	$55,474,396
93	$161,800	$136,814	$298,615	$55,337,582
94	$161,401	$137,213	$298,615	$55,200,369
95	$161,001	$137,614	$298,615	$55,062,755
96	$160,600	$138,015	$298,615	$54,924,740

第8年供款共

$3,583,377

第8年利息

$1,953,432

第8年共還本金

$1,629,945

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$160,197	$138,418	$298,615	$54,786,322
98	$159,793	$138,821	$298,615	$54,647,501
99	$159,389	$139,226	$298,615	$54,508,275
100	$158,982	$139,632	$298,615	$54,368,643
101	$158,575	$140,040	$298,615	$54,228,603
102	$158,167	$140,448	$298,615	$54,088,155
103	$157,757	$140,858	$298,615	$53,947,298
104	$157,346	$141,268	$298,615	$53,806,029
105	$156,934	$141,680	$298,615	$53,664,349
106	$156,521	$142,094	$298,615	$53,522,255
107	$156,107	$142,508	$298,615	$53,379,747
108	$155,691	$142,924	$298,615	$53,236,823

第9年供款共

$3,583,377

第9年利息

$1,895,460

第9年共還本金

$1,687,917

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$155,274	$143,341	$298,615	$53,093,482
110	$154,856	$143,759	$298,615	$52,949,724
111	$154,437	$144,178	$298,615	$52,805,546
112	$154,016	$144,599	$298,615	$52,660,947
113	$153,594	$145,020	$298,615	$52,515,927
114	$153,171	$145,443	$298,615	$52,370,484
115	$152,747	$145,867	$298,615	$52,224,616
116	$152,322	$146,293	$298,615	$52,078,323
117	$151,895	$146,720	$298,615	$51,931,604
118	$151,467	$147,148	$298,615	$51,784,456
119	$151,038	$147,577	$298,615	$51,636,879
120	$150,608	$148,007	$298,615	$51,488,872

第10年供款共

$3,583,377

第10年利息

$1,835,426

第10年共還本金

$1,747,951

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$150,176	$148,439	$298,615	$51,340,433
122	$149,743	$148,872	$298,615	$51,191,561
123	$149,309	$149,306	$298,615	$51,042,255
124	$148,873	$149,741	$298,615	$50,892,514
125	$148,436	$150,178	$298,615	$50,742,336
126	$147,998	$150,616	$298,615	$50,591,720
127	$147,559	$151,056	$298,615	$50,440,664
128	$147,119	$151,496	$298,615	$50,289,168
129	$146,677	$151,938	$298,615	$50,137,230
130	$146,234	$152,381	$298,615	$49,984,849
131	$145,789	$152,826	$298,615	$49,832,023
132	$145,343	$153,271	$298,615	$49,678,752

第11年供款共

$3,583,377

第11年利息

$1,773,256

第11年共還本金

$1,810,120

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$144,896	$153,718	$298,615	$49,525,034
134	$144,448	$154,167	$298,615	$49,370,867
135	$143,998	$154,616	$298,615	$49,216,250
136	$143,547	$155,067	$298,615	$49,061,183
137	$143,095	$155,520	$298,615	$48,905,664
138	$142,642	$155,973	$298,615	$48,749,690
139	$142,187	$156,428	$298,615	$48,593,262
140	$141,730	$156,884	$298,615	$48,436,378
141	$141,273	$157,342	$298,615	$48,279,036
142	$140,814	$157,801	$298,615	$48,121,235
143	$140,354	$158,261	$298,615	$47,962,974
144	$139,892	$158,723	$298,615	$47,804,251

第12年供款共

$3,583,377

第12年利息

$1,708,876

第12年共還本金

$1,874,501

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$139,429	$159,186	$298,615	$47,645,066
146	$138,965	$159,650	$298,615	$47,485,416
147	$138,499	$160,116	$298,615	$47,325,300
148	$138,032	$160,583	$298,615	$47,164,717
149	$137,564	$161,051	$298,615	$47,003,666
150	$137,094	$161,521	$298,615	$46,842,146
151	$136,623	$161,992	$298,615	$46,680,154
152	$136,150	$162,464	$298,615	$46,517,690
153	$135,677	$162,938	$298,615	$46,354,752
154	$135,201	$163,413	$298,615	$46,191,338
155	$134,725	$163,890	$298,615	$46,027,448
156	$134,247	$164,368	$298,615	$45,863,080

第13年供款共

$3,583,377

第13年利息

$1,642,206

第13年共還本金

$1,941,171

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$133,767	$164,847	$298,615	$45,698,233
158	$133,287	$165,328	$298,615	$45,532,905
159	$132,804	$165,810	$298,615	$45,367,094
160	$132,321	$166,294	$298,615	$45,200,800
161	$131,836	$166,779	$298,615	$45,034,021
162	$131,349	$167,265	$298,615	$44,866,756
163	$130,861	$167,753	$298,615	$44,699,002
164	$130,372	$168,243	$298,615	$44,530,760
165	$129,881	$168,733	$298,615	$44,362,026
166	$129,389	$169,225	$298,615	$44,192,801
167	$128,896	$169,719	$298,615	$44,023,082
168	$128,401	$170,214	$298,615	$43,852,868

第14年供款共

$3,583,377

第14年利息

$1,573,164

第14年共還本金

$2,010,212

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$127,904	$170,711	$298,615	$43,682,157
170	$127,406	$171,208	$298,615	$43,510,949
171	$126,907	$171,708	$298,615	$43,339,241
172	$126,406	$172,209	$298,615	$43,167,032
173	$125,904	$172,711	$298,615	$42,994,322
174	$125,400	$173,215	$298,615	$42,821,107
175	$124,895	$173,720	$298,615	$42,647,387
176	$124,388	$174,227	$298,615	$42,473,161
177	$123,880	$174,735	$298,615	$42,298,426
178	$123,370	$175,244	$298,615	$42,123,182
179	$122,859	$175,755	$298,615	$41,947,426
180	$122,347	$176,268	$298,615	$41,771,158

第15年供款共

$3,583,377

第15年利息

$1,501,667

第15年共還本金

$2,081,710

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$121,833	$176,782	$298,615	$41,594,376
182	$121,317	$177,298	$298,615	$41,417,078
183	$120,800	$177,815	$298,615	$41,239,263
184	$120,281	$178,334	$298,615	$41,060,930
185	$119,761	$178,854	$298,615	$40,882,076
186	$119,239	$179,375	$298,615	$40,702,701
187	$118,716	$179,899	$298,615	$40,522,802
188	$118,192	$180,423	$298,615	$40,342,379
189	$117,665	$180,949	$298,615	$40,161,430
190	$117,138	$181,477	$298,615	$39,979,952
191	$116,608	$182,007	$298,615	$39,797,946
192	$116,077	$182,537	$298,615	$39,615,409

第16年供款共

$3,583,377

第16年利息

$1,427,627

第16年共還本金

$2,155,750

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$115,545	$183,070	$298,615	$39,432,339
194	$115,011	$183,604	$298,615	$39,248,735
195	$114,475	$184,139	$298,615	$39,064,596
196	$113,938	$184,676	$298,615	$38,879,919
197	$113,400	$185,215	$298,615	$38,694,705
198	$112,860	$185,755	$298,615	$38,508,949
199	$112,318	$186,297	$298,615	$38,322,652
200	$111,774	$186,840	$298,615	$38,135,812
201	$111,229	$187,385	$298,615	$37,948,427
202	$110,683	$187,932	$298,615	$37,760,495
203	$110,135	$188,480	$298,615	$37,572,015
204	$109,585	$189,030	$298,615	$37,382,985

第17年供款共

$3,583,377

第17年利息

$1,350,953

第17年共還本金

$2,232,423

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$109,034	$189,581	$298,615	$37,193,404
206	$108,481	$190,134	$298,615	$37,003,270
207	$107,926	$190,689	$298,615	$36,812,582
208	$107,370	$191,245	$298,615	$36,621,337
209	$106,812	$191,802	$298,615	$36,429,535
210	$106,253	$192,362	$298,615	$36,237,173
211	$105,692	$192,923	$298,615	$36,044,250
212	$105,129	$193,486	$298,615	$35,850,764
213	$104,565	$194,050	$298,615	$35,656,714
214	$103,999	$194,616	$298,615	$35,462,098
215	$103,431	$195,184	$298,615	$35,266,915
216	$102,862	$195,753	$298,615	$35,071,162

第18年供款共

$3,583,377

第18年利息

$1,271,553

第18年共還本金

$2,311,824

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$102,291	$196,324	$298,615	$34,874,838
218	$101,718	$196,896	$298,615	$34,677,942
219	$101,144	$197,471	$298,615	$34,480,471
220	$100,568	$198,047	$298,615	$34,282,424
221	$99,990	$198,624	$298,615	$34,083,800
222	$99,411	$199,204	$298,615	$33,884,596
223	$98,830	$199,785	$298,615	$33,684,812
224	$98,247	$200,367	$298,615	$33,484,444
225	$97,663	$200,952	$298,615	$33,283,492
226	$97,077	$201,538	$298,615	$33,081,955
227	$96,489	$202,126	$298,615	$32,879,829
228	$95,900	$202,715	$298,615	$32,677,114

第19年供款共

$3,583,377

第19年利息

$1,189,328

第19年共還本金

$2,394,048

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$95,308	$203,306	$298,615	$32,473,807
230	$94,715	$203,899	$298,615	$32,269,908
231	$94,121	$204,494	$298,615	$32,065,414
232	$93,524	$205,091	$298,615	$31,860,323
233	$92,926	$205,689	$298,615	$31,654,634
234	$92,326	$206,289	$298,615	$31,448,346
235	$91,724	$206,890	$298,615	$31,241,455
236	$91,121	$207,494	$298,615	$31,033,961
237	$90,516	$208,099	$298,615	$30,825,862
238	$89,909	$208,706	$298,615	$30,617,156
239	$89,300	$209,315	$298,615	$30,407,842
240	$88,690	$209,925	$298,615	$30,197,917

第20年供款共

$3,583,377

第20年利息

$1,104,179

第20年共還本金

$2,479,197

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$88,077	$210,537	$298,615	$29,987,379
242	$87,463	$211,152	$298,615	$29,776,228
243	$86,847	$211,767	$298,615	$29,564,460
244	$86,230	$212,385	$298,615	$29,352,075
245	$85,610	$213,004	$298,615	$29,139,071
246	$84,989	$213,626	$298,615	$28,925,445
247	$84,366	$214,249	$298,615	$28,711,196
248	$83,741	$214,874	$298,615	$28,496,322
249	$83,114	$215,500	$298,615	$28,280,822
250	$82,486	$216,129	$298,615	$28,064,693
251	$81,855	$216,759	$298,615	$27,847,934
252	$81,223	$217,392	$298,615	$27,630,542

第21年供款共

$3,583,377

第21年利息

$1,016,002

第21年共還本金

$2,567,375

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$80,589	$218,026	$298,615	$27,412,516
254	$79,953	$218,662	$298,615	$27,193,855
255	$79,315	$219,299	$298,615	$26,974,555
256	$78,676	$219,939	$298,615	$26,754,617
257	$78,034	$220,580	$298,615	$26,534,036
258	$77,391	$221,224	$298,615	$26,312,812
259	$76,746	$221,869	$298,615	$26,090,943
260	$76,099	$222,516	$298,615	$25,868,427
261	$75,450	$223,165	$298,615	$25,645,262
262	$74,799	$223,816	$298,615	$25,421,446
263	$74,146	$224,469	$298,615	$25,196,977
264	$73,491	$225,124	$298,615	$24,971,854

第22年供款共

$3,583,377

第22年利息

$924,688

第22年共還本金

$2,658,688

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$72,835	$225,780	$298,615	$24,746,073
266	$72,176	$226,439	$298,615	$24,519,635
267	$71,516	$227,099	$298,615	$24,292,536
268	$70,853	$227,761	$298,615	$24,064,774
269	$70,189	$228,426	$298,615	$23,836,348
270	$69,523	$229,092	$298,615	$23,607,256
271	$68,854	$229,760	$298,615	$23,377,496
272	$68,184	$230,430	$298,615	$23,147,066
273	$67,512	$231,102	$298,615	$22,915,963
274	$66,838	$231,776	$298,615	$22,684,187
275	$66,162	$232,453	$298,615	$22,451,734
276	$65,484	$233,130	$298,615	$22,218,604

第23年供款共

$3,583,377

第23年利息

$830,127

第23年共還本金

$2,753,250

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$64,804	$233,810	$298,615	$21,984,793
278	$64,122	$234,492	$298,615	$21,750,301
279	$63,438	$235,176	$298,615	$21,515,125
280	$62,752	$235,862	$298,615	$21,279,262
281	$62,065	$236,550	$298,615	$21,042,712
282	$61,375	$237,240	$298,615	$20,805,472
283	$60,683	$237,932	$298,615	$20,567,540
284	$59,989	$238,626	$298,615	$20,328,914
285	$59,293	$239,322	$298,615	$20,089,592
286	$58,595	$240,020	$298,615	$19,849,572
287	$57,895	$240,720	$298,615	$19,608,852
288	$57,192	$241,422	$298,615	$19,367,429

第24年供款共

$3,583,377

第24年利息

$732,202

第24年共還本金

$2,851,174

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$56,488	$242,126	$298,615	$19,125,303
290	$55,782	$242,833	$298,615	$18,882,470
291	$55,074	$243,541	$298,615	$18,638,930
292	$54,364	$244,251	$298,615	$18,394,678
293	$53,651	$244,964	$298,615	$18,149,715
294	$52,937	$245,678	$298,615	$17,904,037
295	$52,220	$246,395	$298,615	$17,657,642
296	$51,501	$247,113	$298,615	$17,410,529
297	$50,781	$247,834	$298,615	$17,162,695
298	$50,058	$248,557	$298,615	$16,914,138
299	$49,333	$249,282	$298,615	$16,664,856
300	$48,606	$250,009	$298,615	$16,414,847

第25年供款共

$3,583,377

第25年利息

$630,795

第25年共還本金

$2,952,582

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$47,877	$250,738	$298,615	$16,164,109
302	$47,145	$251,469	$298,615	$15,912,640
303	$46,412	$252,203	$298,615	$15,660,437
304	$45,676	$252,938	$298,615	$15,407,499
305	$44,939	$253,676	$298,615	$15,153,822
306	$44,199	$254,416	$298,615	$14,899,406
307	$43,457	$255,158	$298,615	$14,644,248
308	$42,712	$255,902	$298,615	$14,388,346
309	$41,966	$256,649	$298,615	$14,131,697
310	$41,217	$257,397	$298,615	$13,874,300
311	$40,467	$258,148	$298,615	$13,616,152
312	$39,714	$258,901	$298,615	$13,357,251

第26年供款共

$3,583,377

第26年利息

$525,780

第26年共還本金

$3,057,596

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$38,959	$259,656	$298,615	$13,097,595
314	$38,201	$260,413	$298,615	$12,837,182
315	$37,442	$261,173	$298,615	$12,576,009
316	$36,680	$261,935	$298,615	$12,314,074
317	$35,916	$262,699	$298,615	$12,051,375
318	$35,150	$263,465	$298,615	$11,787,910
319	$34,381	$264,233	$298,615	$11,523,677
320	$33,611	$265,004	$298,615	$11,258,673
321	$32,838	$265,777	$298,615	$10,992,896
322	$32,063	$266,552	$298,615	$10,726,344
323	$31,285	$267,330	$298,615	$10,459,014
324	$30,505	$268,109	$298,615	$10,190,905

第27年供款共

$3,583,377

第27年利息

$417,031

第27年共還本金

$3,166,346

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$29,723	$268,891	$298,615	$9,922,014
326	$28,939	$269,676	$298,615	$9,652,338
327	$28,153	$270,462	$298,615	$9,381,876
328	$27,364	$271,251	$298,615	$9,110,625
329	$26,573	$272,042	$298,615	$8,838,583
330	$25,779	$272,836	$298,615	$8,565,748
331	$24,983	$273,631	$298,615	$8,292,117
332	$24,185	$274,429	$298,615	$8,017,687
333	$23,385	$275,230	$298,615	$7,742,457
334	$22,582	$276,033	$298,615	$7,466,425
335	$21,777	$276,838	$298,615	$7,189,587
336	$20,970	$277,645	$298,615	$6,911,942

第28年供款共

$3,583,377

第28年利息

$304,414

第28年共還本金

$3,278,963

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$20,160	$278,455	$298,615	$6,633,487
338	$19,348	$279,267	$298,615	$6,354,220
339	$18,533	$280,082	$298,615	$6,074,139
340	$17,716	$280,898	$298,615	$5,793,240
341	$16,897	$281,718	$298,615	$5,511,522
342	$16,075	$282,539	$298,615	$5,228,983
343	$15,251	$283,364	$298,615	$4,945,619
344	$14,425	$284,190	$298,615	$4,661,429
345	$13,596	$285,019	$298,615	$4,376,411
346	$12,765	$285,850	$298,615	$4,090,560
347	$11,931	$286,684	$298,615	$3,803,876
348	$11,095	$287,520	$298,615	$3,516,356

第29年供款共

$3,583,377

第29年利息

$187,791

第29年共還本金

$3,395,586

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$10,256	$288,359	$298,615	$3,227,998
350	$9,415	$289,200	$298,615	$2,938,798
351	$8,571	$290,043	$298,615	$2,648,755
352	$7,726	$290,889	$298,615	$2,357,866
353	$6,877	$291,738	$298,615	$2,066,128
354	$6,026	$292,589	$298,615	$1,773,539
355	$5,173	$293,442	$298,615	$1,480,098
356	$4,317	$294,298	$298,615	$1,185,800
357	$3,459	$295,156	$298,615	$890,644
358	$2,598	$296,017	$298,615	$594,627
359	$1,734	$296,880	$298,615	$297,746
360	$868	$297,746	$298,615	$0

第30年供款共

$3,583,377

第30年利息

$67,020

第30年共還本金

$3,516,356

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$49,331,299

免責聲明

筍盤推介

按揭保險費
info