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$55,859,751

每月供款
$322,583

首期

$-60,600,000

總貸款額

$68,600,000

總利息

$47,529,751

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-60,270,000

按月供比率計算

$645,165

置業成本總預算

HK$-60,270,000

首期

$-60,600,000
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

$645,165

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

馬鞍山翠擁華庭第01座

thumb_up

開揚山景

實

837 呎

@10,753

建

1,078 呎

@8,349

local_fire_department 至HIT

售$900 萬

實

837 呎

@10,753

建

1,078 呎

@8,349

售$900 萬

local_fire_department 至HIT

沙田富豪花園

thumb_up

享高層開揚景觀🌈🌈　大則露台三房🏠🏠

實

725 呎

@9,793

建

980 呎

@7,245

local_fire_department 至HIT

售$710 萬

實

725 呎

@9,793

建

980 呎

@7,245

售$710 萬

local_fire_department 至HIT

沙田銀禧花園銀禧閣

thumb_up

特色連天台🏠🏠　享高層東南馬場景觀🌊🌊

實

660 呎

@13,333

建

1,094 呎

@8,044

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$880 萬

實

660 呎

@13,333

建

1,094 呎

@8,044

售$880 萬

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

沙田富豪花園

thumb_up

靚裝東南大3房連露台家庭客必睇

實

919 呎

@9,140

建

1,255 呎

@6,693

local_fire_department 至HIT hotel_class 樓王

售$840 萬

實

919 呎

@9,140

建

1,255 呎

@6,693

售$840 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

@13,932

建

822 呎

@10,949

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

售$900 萬

實

646 呎

@13,932

建

822 呎

@10,949

售$900 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

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

將軍澳蔚藍灣畔

thumb_up

優質居所,大型會所

實

533 呎

@16,510

建

677 呎

@12,999

售$880 萬

實

533 呎

@16,510

建

677 呎

@12,999

售$880 萬

西貢茅坪新村

thumb_up

茅坪新村

建

700 呎

@11,000

local_offer 低水筍價

售$770 萬

建

700 呎

@11,000

售$770 萬

local_offer 低水筍價

沙田碧濤花園第03期

thumb_up

奇豐精選永久馬場河景景觀一流附設村巴鄰近石門站三房套實盤可約睇

實

770 呎

@11,688

建

1,067 呎

@8,435

hotel_class 樓王

售$900 萬

實

770 呎

@11,688

建

1,067 呎

@8,435

售$900 萬

hotel_class 樓王

沙田晉名峰

thumb_up

全城激筍 2房連車位沙田半山豪宅

實

586 呎

@14,505

建

738 呎

@11,518

local_fire_department 至HIT

售$850 萬

實

586 呎

@14,505

建

738 呎

@11,518

售$850 萬

local_fire_department 至HIT

VR實景

粉嶺牽晴間第08座

thumb_up

8座大單邊樓皇，三房一套大廳大房，罕有放租

實

714 呎

@11,877

建

978 呎

@8,671

hotel_class 樓王

售$848 萬

實

714 呎

@11,877

建

978 呎

@8,671

售$848 萬

hotel_class 樓王

馬鞍山觀瀾雅軒

thumb_up

臨海住宅,罕有放盤,實用見稱

實

586 呎

@12,287

建

790 呎

@9,114

hotel_class 樓王

售$720 萬

實

586 呎

@12,287

建

790 呎

@9,114

售$720 萬

hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$410,567	$315,487	$258,535	$220,645
1.500	$425,830	$331,026	$274,356	$236,752
2.000	$441,447	$347,036	$290,764	$253,559
2.500	$457,417	$363,513	$307,751	$271,053
3.000	$473,739	$380,454	$325,309	$289,220
3.500	$490,409	$397,852	$343,428	$308,045
3.875	$503,140	$411,198	$357,378	$322,583
4.000	$507,426	$415,703	$362,096	$327,507
4.500	$524,785	$433,997	$381,301	$347,586
5.000	$542,484	$452,730	$401,029	$368,260
5.500	$560,519	$471,891	$421,264	$389,503
6.000	$578,886	$491,472	$441,991	$411,292

每月供款$322,583

年期

30年

貸款金額

$68,600,000

總利息

$47,529,751

總貸款連利息

$116,129,751

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$221,521	$101,062	$322,583	$68,498,938
2	$221,194	$101,388	$322,583	$68,397,550
3	$220,867	$101,716	$322,583	$68,295,834
4	$220,539	$102,044	$322,583	$68,193,790
5	$220,209	$102,374	$322,583	$68,091,417
6	$219,879	$102,704	$322,583	$67,988,713
7	$219,547	$103,036	$322,583	$67,885,677
8	$219,214	$103,368	$322,583	$67,782,309
9	$218,880	$103,702	$322,583	$67,678,606
10	$218,545	$104,037	$322,583	$67,574,569
11	$218,210	$104,373	$322,583	$67,470,196
12	$217,873	$104,710	$322,583	$67,365,486

第1年供款共

$3,870,992

第1年利息

$2,636,478

第1年共還本金

$1,234,514

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$217,534	$105,048	$322,583	$67,260,438
14	$217,195	$105,387	$322,583	$67,155,050
15	$216,855	$105,728	$322,583	$67,049,322
16	$216,513	$106,069	$322,583	$66,943,253
17	$216,171	$106,412	$322,583	$66,836,842
18	$215,827	$106,755	$322,583	$66,730,086
19	$215,483	$107,100	$322,583	$66,622,986
20	$215,137	$107,446	$322,583	$66,515,540
21	$214,790	$107,793	$322,583	$66,407,747
22	$214,442	$108,141	$322,583	$66,299,606
23	$214,092	$108,490	$322,583	$66,191,116
24	$213,742	$108,840	$322,583	$66,082,276

第2年供款共

$3,870,992

第2年利息

$2,587,781

第2年共還本金

$1,283,210

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$213,391	$109,192	$322,583	$65,973,084
26	$213,038	$109,545	$322,583	$65,863,539
27	$212,684	$109,898	$322,583	$65,753,641
28	$212,329	$110,253	$322,583	$65,643,388
29	$211,973	$110,609	$322,583	$65,532,779
30	$211,616	$110,966	$322,583	$65,421,812
31	$211,258	$111,325	$322,583	$65,310,487
32	$210,898	$111,684	$322,583	$65,198,803
33	$210,538	$112,045	$322,583	$65,086,758
34	$210,176	$112,407	$322,583	$64,974,352
35	$209,813	$112,770	$322,583	$64,861,582
36	$209,449	$113,134	$322,583	$64,748,448

第3年供款共

$3,870,992

第3年利息

$2,537,164

第3年共還本金

$1,333,827

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$209,084	$113,499	$322,583	$64,634,949
38	$208,717	$113,866	$322,583	$64,521,084
39	$208,349	$114,233	$322,583	$64,406,850
40	$207,980	$114,602	$322,583	$64,292,248
41	$207,610	$114,972	$322,583	$64,177,276
42	$207,239	$115,344	$322,583	$64,061,932
43	$206,867	$115,716	$322,583	$63,946,216
44	$206,493	$116,090	$322,583	$63,830,127
45	$206,118	$116,465	$322,583	$63,713,662
46	$205,742	$116,841	$322,583	$63,596,822
47	$205,365	$117,218	$322,583	$63,479,604
48	$204,986	$117,596	$322,583	$63,362,007

第4年供款共

$3,870,992

第4年利息

$2,484,551

第4年共還本金

$1,386,441

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$204,606	$117,976	$322,583	$63,244,031
50	$204,226	$118,357	$322,583	$63,125,674
51	$203,843	$118,739	$322,583	$63,006,935
52	$203,460	$119,123	$322,583	$62,887,812
53	$203,075	$119,507	$322,583	$62,768,305
54	$202,689	$119,893	$322,583	$62,648,411
55	$202,302	$120,280	$322,583	$62,528,131
56	$201,914	$120,669	$322,583	$62,407,462
57	$201,524	$121,059	$322,583	$62,286,403
58	$201,133	$121,449	$322,583	$62,164,954
59	$200,741	$121,842	$322,583	$62,043,112
60	$200,348	$122,235	$322,583	$61,920,877

第5年供款共

$3,870,992

第5年利息

$2,429,861

第5年共還本金

$1,441,130

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$199,953	$122,630	$322,583	$61,798,247
62	$199,557	$123,026	$322,583	$61,675,222
63	$199,160	$123,423	$322,583	$61,551,798
64	$198,761	$123,822	$322,583	$61,427,977
65	$198,361	$124,221	$322,583	$61,303,755
66	$197,960	$124,623	$322,583	$61,179,133
67	$197,558	$125,025	$322,583	$61,054,108
68	$197,154	$125,429	$322,583	$60,928,679
69	$196,749	$125,834	$322,583	$60,802,845
70	$196,343	$126,240	$322,583	$60,676,605
71	$195,935	$126,648	$322,583	$60,549,957
72	$195,526	$127,057	$322,583	$60,422,901

第6年供款共

$3,870,992

第6年利息

$2,373,015

第6年共還本金

$1,497,977

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$195,116	$127,467	$322,583	$60,295,434
74	$194,704	$127,879	$322,583	$60,167,555
75	$194,291	$128,292	$322,583	$60,039,263
76	$193,877	$128,706	$322,583	$59,910,558
77	$193,461	$129,121	$322,583	$59,781,436
78	$193,044	$129,538	$322,583	$59,651,898
79	$192,626	$129,957	$322,583	$59,521,941
80	$192,206	$130,376	$322,583	$59,391,565
81	$191,785	$130,797	$322,583	$59,260,767
82	$191,363	$131,220	$322,583	$59,129,547
83	$190,939	$131,643	$322,583	$58,997,904
84	$190,514	$132,069	$322,583	$58,865,835

第7年供款共

$3,870,992

第7年利息

$2,313,926

第7年共還本金

$1,557,065

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$190,088	$132,495	$322,583	$58,733,340
86	$189,660	$132,923	$322,583	$58,600,417
87	$189,231	$133,352	$322,583	$58,467,065
88	$188,800	$133,783	$322,583	$58,333,283
89	$188,368	$134,215	$322,583	$58,199,068
90	$187,934	$134,648	$322,583	$58,064,420
91	$187,500	$135,083	$322,583	$57,929,337
92	$187,063	$135,519	$322,583	$57,793,818
93	$186,626	$135,957	$322,583	$57,657,861
94	$186,187	$136,396	$322,583	$57,521,465
95	$185,746	$136,836	$322,583	$57,384,629
96	$185,305	$137,278	$322,583	$57,247,351

第8年供款共

$3,870,992

第8年利息

$2,252,507

第8年共還本金

$1,618,485

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$184,861	$137,721	$322,583	$57,109,629
98	$184,417	$138,166	$322,583	$56,971,463
99	$183,970	$138,612	$322,583	$56,832,851
100	$183,523	$139,060	$322,583	$56,693,791
101	$183,074	$139,509	$322,583	$56,554,282
102	$182,623	$139,959	$322,583	$56,414,323
103	$182,171	$140,411	$322,583	$56,273,911
104	$181,718	$140,865	$322,583	$56,133,046
105	$181,263	$141,320	$322,583	$55,991,727
106	$180,807	$141,776	$322,583	$55,849,951
107	$180,349	$142,234	$322,583	$55,707,717
108	$179,890	$142,693	$322,583	$55,565,024

第9年供款共

$3,870,992

第9年利息

$2,188,665

第9年共還本金

$1,682,327

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$179,429	$143,154	$322,583	$55,421,870
110	$178,966	$143,616	$322,583	$55,278,254
111	$178,503	$144,080	$322,583	$55,134,174
112	$178,037	$144,545	$322,583	$54,989,628
113	$177,571	$145,012	$322,583	$54,844,616
114	$177,102	$145,480	$322,583	$54,699,136
115	$176,633	$145,950	$322,583	$54,553,186
116	$176,161	$146,421	$322,583	$54,406,765
117	$175,689	$146,894	$322,583	$54,259,871
118	$175,214	$147,368	$322,583	$54,112,502
119	$174,738	$147,844	$322,583	$53,964,658
120	$174,261	$148,322	$322,583	$53,816,336

第10年供款共

$3,870,992

第10年利息

$2,122,304

第10年共還本金

$1,748,687

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$173,782	$148,801	$322,583	$53,667,535
122	$173,301	$149,281	$322,583	$53,518,254
123	$172,819	$149,763	$322,583	$53,368,491
124	$172,336	$150,247	$322,583	$53,218,244
125	$171,851	$150,732	$322,583	$53,067,512
126	$171,364	$151,219	$322,583	$52,916,293
127	$170,876	$151,707	$322,583	$52,764,586
128	$170,386	$152,197	$322,583	$52,612,389
129	$169,894	$152,688	$322,583	$52,459,701
130	$169,401	$153,182	$322,583	$52,306,519
131	$168,906	$153,676	$322,583	$52,152,843
132	$168,410	$154,172	$322,583	$51,998,671

第11年供款共

$3,870,992

第11年利息

$2,053,326

第11年共還本金

$1,817,666

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$167,912	$154,670	$322,583	$51,844,000
134	$167,413	$155,170	$322,583	$51,688,831
135	$166,912	$155,671	$322,583	$51,533,160
136	$166,409	$156,173	$322,583	$51,376,986
137	$165,905	$156,678	$322,583	$51,220,309
138	$165,399	$157,184	$322,583	$51,063,125
139	$164,891	$157,691	$322,583	$50,905,433
140	$164,382	$158,201	$322,583	$50,747,233
141	$163,871	$158,711	$322,583	$50,588,522
142	$163,359	$159,224	$322,583	$50,429,298
143	$162,845	$159,738	$322,583	$50,269,560
144	$162,329	$160,254	$322,583	$50,109,306

第12年供款共

$3,870,992

第12年利息

$1,981,627

第12年共還本金

$1,889,365

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$161,811	$160,771	$322,583	$49,948,535
146	$161,292	$161,290	$322,583	$49,787,244
147	$160,771	$161,811	$322,583	$49,625,433
148	$160,249	$162,334	$322,583	$49,463,099
149	$159,725	$162,858	$322,583	$49,300,241
150	$159,199	$163,384	$322,583	$49,136,857
151	$158,671	$163,912	$322,583	$48,972,945
152	$158,142	$164,441	$322,583	$48,808,504
153	$157,611	$164,972	$322,583	$48,643,533
154	$157,078	$165,505	$322,583	$48,478,028
155	$156,544	$166,039	$322,583	$48,311,989
156	$156,007	$166,575	$322,583	$48,145,414

第13年供款共

$3,870,992

第13年利息

$1,907,100

第13年共還本金

$1,963,892

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$155,470	$167,113	$322,583	$47,978,301
158	$154,930	$167,653	$322,583	$47,810,648
159	$154,389	$168,194	$322,583	$47,642,454
160	$153,845	$168,737	$322,583	$47,473,717
161	$153,301	$169,282	$322,583	$47,304,435
162	$152,754	$169,829	$322,583	$47,134,606
163	$152,205	$170,377	$322,583	$46,964,229
164	$151,655	$170,927	$322,583	$46,793,301
165	$151,103	$171,479	$322,583	$46,621,822
166	$150,550	$172,033	$322,583	$46,449,789
167	$149,994	$172,589	$322,583	$46,277,201
168	$149,437	$173,146	$322,583	$46,104,055

第14年供款共

$3,870,992

第14年利息

$1,829,633

第14年共還本金

$2,041,359

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$148,878	$173,705	$322,583	$45,930,350
170	$148,317	$174,266	$322,583	$45,756,084
171	$147,754	$174,829	$322,583	$45,581,255
172	$147,189	$175,393	$322,583	$45,405,862
173	$146,623	$175,960	$322,583	$45,229,903
174	$146,055	$176,528	$322,583	$45,053,375
175	$145,485	$177,098	$322,583	$44,876,277
176	$144,913	$177,670	$322,583	$44,698,607
177	$144,339	$178,243	$322,583	$44,520,364
178	$143,764	$178,819	$322,583	$44,341,545
179	$143,186	$179,396	$322,583	$44,162,149
180	$142,607	$179,976	$322,583	$43,982,173

第15年供款共

$3,870,992

第15年利息

$1,749,110

第15年共還本金

$2,121,882

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$142,026	$180,557	$322,583	$43,801,616
182	$141,443	$181,140	$322,583	$43,620,476
183	$140,858	$181,725	$322,583	$43,438,751
184	$140,271	$182,312	$322,583	$43,256,440
185	$139,682	$182,900	$322,583	$43,073,539
186	$139,092	$183,491	$322,583	$42,890,048
187	$138,499	$184,084	$322,583	$42,705,965
188	$137,905	$184,678	$322,583	$42,521,287
189	$137,308	$185,274	$322,583	$42,336,013
190	$136,710	$185,873	$322,583	$42,150,140
191	$136,110	$186,473	$322,583	$41,963,667
192	$135,508	$187,075	$322,583	$41,776,592

第16年供款共

$3,870,992

第16年利息

$1,665,411

第16年共還本金

$2,205,581

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$134,904	$187,679	$322,583	$41,588,913
194	$134,298	$188,285	$322,583	$41,400,628
195	$133,690	$188,893	$322,583	$41,211,735
196	$133,080	$189,503	$322,583	$41,022,232
197	$132,468	$190,115	$322,583	$40,832,117
198	$131,854	$190,729	$322,583	$40,641,388
199	$131,238	$191,345	$322,583	$40,450,043
200	$130,620	$191,963	$322,583	$40,258,080
201	$130,000	$192,583	$322,583	$40,065,498
202	$129,378	$193,204	$322,583	$39,872,293
203	$128,754	$193,828	$322,583	$39,678,465
204	$128,128	$194,454	$322,583	$39,484,011

第17年供款共

$3,870,992

第17年利息

$1,578,410

第17年共還本金

$2,292,582

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$127,500	$195,082	$322,583	$39,288,928
206	$126,870	$195,712	$322,583	$39,093,216
207	$126,239	$196,344	$322,583	$38,896,872
208	$125,604	$196,978	$322,583	$38,699,894
209	$124,968	$197,614	$322,583	$38,502,280
210	$124,330	$198,252	$322,583	$38,304,027
211	$123,690	$198,893	$322,583	$38,105,135
212	$123,048	$199,535	$322,583	$37,905,600
213	$122,404	$200,179	$322,583	$37,705,421
214	$121,757	$200,826	$322,583	$37,504,595
215	$121,109	$201,474	$322,583	$37,303,121
216	$120,458	$202,125	$322,583	$37,100,997

第18年供款共

$3,870,992

第18年利息

$1,487,978

第18年共還本金

$2,383,014

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$119,805	$202,777	$322,583	$36,898,219
218	$119,150	$203,432	$322,583	$36,694,787
219	$118,494	$204,089	$322,583	$36,490,698
220	$117,835	$204,748	$322,583	$36,285,950
221	$117,173	$205,409	$322,583	$36,080,541
222	$116,510	$206,073	$322,583	$35,874,468
223	$115,845	$206,738	$322,583	$35,667,730
224	$115,177	$207,406	$322,583	$35,460,325
225	$114,507	$208,075	$322,583	$35,252,249
226	$113,835	$208,747	$322,583	$35,043,502
227	$113,161	$209,421	$322,583	$34,834,081
228	$112,485	$210,098	$322,583	$34,623,983

第19年供款共

$3,870,992

第19年利息

$1,393,978

第19年共還本金

$2,477,014

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$111,807	$210,776	$322,583	$34,413,207
230	$111,126	$211,457	$322,583	$34,201,750
231	$110,443	$212,139	$322,583	$33,989,611
232	$109,758	$212,825	$322,583	$33,776,786
233	$109,071	$213,512	$322,583	$33,563,275
234	$108,381	$214,201	$322,583	$33,349,073
235	$107,690	$214,893	$322,583	$33,134,180
236	$106,996	$215,587	$322,583	$32,918,594
237	$106,300	$216,283	$322,583	$32,702,311
238	$105,601	$216,981	$322,583	$32,485,329
239	$104,901	$217,682	$322,583	$32,267,647
240	$104,198	$218,385	$322,583	$32,049,262

第20年供款共

$3,870,992

第20年利息

$1,296,271

第20年共還本金

$2,574,721

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$103,492	$219,090	$322,583	$31,830,172
242	$102,785	$219,798	$322,583	$31,610,374
243	$102,075	$220,507	$322,583	$31,389,867
244	$101,363	$221,220	$322,583	$31,168,647
245	$100,649	$221,934	$322,583	$30,946,713
246	$99,932	$222,651	$322,583	$30,724,063
247	$99,213	$223,370	$322,583	$30,500,693
248	$98,492	$224,091	$322,583	$30,276,602
249	$97,768	$224,814	$322,583	$30,051,788
250	$97,042	$225,540	$322,583	$29,826,248
251	$96,314	$226,269	$322,583	$29,599,979
252	$95,583	$226,999	$322,583	$29,372,979

第21年供款共

$3,870,992

第21年利息

$1,194,709

第21年共還本金

$2,676,283

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$94,850	$227,732	$322,583	$29,145,247
254	$94,115	$228,468	$322,583	$28,916,779
255	$93,377	$229,206	$322,583	$28,687,574
256	$92,637	$229,946	$322,583	$28,457,628
257	$91,894	$230,688	$322,583	$28,226,940
258	$91,149	$231,433	$322,583	$27,995,507
259	$90,402	$232,180	$322,583	$27,763,326
260	$89,652	$232,930	$322,583	$27,530,396
261	$88,900	$233,682	$322,583	$27,296,714
262	$88,146	$234,437	$322,583	$27,062,277
263	$87,389	$235,194	$322,583	$26,827,083
264	$86,629	$235,954	$322,583	$26,591,129

第22年供款共

$3,870,992

第22年利息

$1,089,141

第22年共還本金

$2,781,850

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$85,867	$236,715	$322,583	$26,354,414
266	$85,103	$237,480	$322,583	$26,116,934
267	$84,336	$238,247	$322,583	$25,878,687
268	$83,567	$239,016	$322,583	$25,639,671
269	$82,795	$239,788	$322,583	$25,399,883
270	$82,020	$240,562	$322,583	$25,159,321
271	$81,244	$241,339	$322,583	$24,917,982
272	$80,464	$242,118	$322,583	$24,675,864
273	$79,682	$242,900	$322,583	$24,432,963
274	$78,898	$243,685	$322,583	$24,189,279
275	$78,111	$244,471	$322,583	$23,944,807
276	$77,322	$245,261	$322,583	$23,699,547

第23年供款共

$3,870,992

第23年利息

$979,409

第23年共還本金

$2,891,582

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$76,530	$246,053	$322,583	$23,453,494
278	$75,735	$246,847	$322,583	$23,206,646
279	$74,938	$247,645	$322,583	$22,959,002
280	$74,138	$248,444	$322,583	$22,710,558
281	$73,336	$249,246	$322,583	$22,461,311
282	$72,531	$250,051	$322,583	$22,211,260
283	$71,724	$250,859	$322,583	$21,960,401
284	$70,914	$251,669	$322,583	$21,708,732
285	$70,101	$252,482	$322,583	$21,456,251
286	$69,286	$253,297	$322,583	$21,202,954
287	$68,468	$254,115	$322,583	$20,948,839
288	$67,647	$254,935	$322,583	$20,693,904

第24年供款共

$3,870,992

第24年利息

$865,349

第24年共還本金

$3,005,643

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$66,824	$255,759	$322,583	$20,438,145
290	$65,998	$256,584	$322,583	$20,181,561
291	$65,170	$257,413	$322,583	$19,924,148
292	$64,338	$258,244	$322,583	$19,665,903
293	$63,504	$259,078	$322,583	$19,406,825
294	$62,668	$259,915	$322,583	$19,146,911
295	$61,829	$260,754	$322,583	$18,886,156
296	$60,987	$261,596	$322,583	$18,624,560
297	$60,142	$262,441	$322,583	$18,362,120
298	$59,294	$263,288	$322,583	$18,098,831
299	$58,444	$264,138	$322,583	$17,834,693
300	$57,591	$264,991	$322,583	$17,569,701

第25年供款共

$3,870,992

第25年利息

$746,789

第25年共還本金

$3,124,202

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$56,735	$265,847	$322,583	$17,303,854
302	$55,877	$266,706	$322,583	$17,037,149
303	$55,016	$267,567	$322,583	$16,769,582
304	$54,152	$268,431	$322,583	$16,501,151
305	$53,285	$269,298	$322,583	$16,231,853
306	$52,415	$270,167	$322,583	$15,961,686
307	$51,543	$271,040	$322,583	$15,690,646
308	$50,668	$271,915	$322,583	$15,418,731
309	$49,790	$272,793	$322,583	$15,145,938
310	$48,909	$273,674	$322,583	$14,872,264
311	$48,025	$274,558	$322,583	$14,597,707
312	$47,138	$275,444	$322,583	$14,322,263

第26年供款共

$3,870,992

第26年利息

$623,553

第26年共還本金

$3,247,439

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$46,249	$276,334	$322,583	$14,045,929
314	$45,357	$277,226	$322,583	$13,768,703
315	$44,461	$278,121	$322,583	$13,490,582
316	$43,563	$279,019	$322,583	$13,211,562
317	$42,662	$279,920	$322,583	$12,931,642
318	$41,758	$280,824	$322,583	$12,650,818
319	$40,852	$281,731	$322,583	$12,369,087
320	$39,942	$282,641	$322,583	$12,086,446
321	$39,029	$283,553	$322,583	$11,802,893
322	$38,114	$284,469	$322,583	$11,518,423
323	$37,195	$285,388	$322,583	$11,233,036
324	$36,273	$286,309	$322,583	$10,946,726

第27年供款共

$3,870,992

第27年利息

$495,456

第27年共還本金

$3,375,536

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$35,349	$287,234	$322,583	$10,659,493
326	$34,421	$288,161	$322,583	$10,371,331
327	$33,491	$289,092	$322,583	$10,082,239
328	$32,557	$290,025	$322,583	$9,792,214
329	$31,621	$290,962	$322,583	$9,501,252
330	$30,681	$291,902	$322,583	$9,209,350
331	$29,739	$292,844	$322,583	$8,916,506
332	$28,793	$293,790	$322,583	$8,622,717
333	$27,844	$294,738	$322,583	$8,327,978
334	$26,892	$295,690	$322,583	$8,032,288
335	$25,938	$296,645	$322,583	$7,735,643
336	$24,980	$297,603	$322,583	$7,438,040

第28年供款共

$3,870,992

第28年利息

$362,305

第28年共還本金

$3,508,686

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$24,019	$298,564	$322,583	$7,139,476
338	$23,055	$299,528	$322,583	$6,839,948
339	$22,087	$300,495	$322,583	$6,539,453
340	$21,117	$301,466	$322,583	$6,237,987
341	$20,143	$302,439	$322,583	$5,935,548
342	$19,167	$303,416	$322,583	$5,632,132
343	$18,187	$304,396	$322,583	$5,327,736
344	$17,204	$305,378	$322,583	$5,022,358
345	$16,218	$306,365	$322,583	$4,715,993
346	$15,229	$307,354	$322,583	$4,408,639
347	$14,236	$308,346	$322,583	$4,100,293
348	$13,241	$309,342	$322,583	$3,790,951

第29年供款共

$3,870,992

第29年利息

$223,903

第29年共還本金

$3,647,089

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$12,242	$310,341	$322,583	$3,480,610
350	$11,239	$311,343	$322,583	$3,169,267
351	$10,234	$312,349	$322,583	$2,856,918
352	$9,225	$313,357	$322,583	$2,543,561
353	$8,214	$314,369	$322,583	$2,229,192
354	$7,198	$315,384	$322,583	$1,913,808
355	$6,180	$316,403	$322,583	$1,597,405
356	$5,158	$317,424	$322,583	$1,279,981
357	$4,133	$318,449	$322,583	$961,531
358	$3,105	$319,478	$322,583	$642,054
359	$2,073	$320,509	$322,583	$321,544
360	$1,038	$321,544	$322,583	$0

第30年供款共

$3,870,992

第30年利息

$80,041

第30年共還本金

$3,790,951

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$55,859,751

免責聲明

筍盤推介

按揭保險費
info