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$55,805,188

每月供款
$345,765

首期

$-69,000,000

總貸款額

$77,000,000

總利息

$47,475,188

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-68,670,000

按月供比率計算

$691,529

置業成本總預算

HK$-68,670,000

首期

$-69,000,000
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

$691,529

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

沙田玖瓏山

thumb_up

罕有高層山景兩房

實

681 呎

@11,307

local_fire_department 至HIT transfer_within_a_station 人才必選

售$770 萬

實

681 呎

@11,307

售$770 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

將軍澳新寶城第03座

thumb_up

有裝修內園開揚景

實

575 呎

@14,261

建

774 呎

@10,594

local_fire_department 至HIT

售$820 萬

實

575 呎

@14,261

建

774 呎

@10,594

售$820 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

@14,313

local_fire_department 至HIT

售$750 萬

實

524 呎

@14,313

售$750 萬

local_fire_department 至HIT

馬鞍山烏溪沙村

thumb_up

罕有烏溪沙新村放盤@700呎實用三房@

建

700 呎

@10,714

local_fire_department 至HIT

售$750 萬

建

700 呎

@10,714

售$750 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

大埔海日灣 COURT C 第02座

thumb_up

大兩房,即睇即住,靚裝修,連傢俬電器

實

549 呎

@15,483

real_estate_agent 罕有放盤

售$850 萬

實

549 呎

@15,483

售$850 萬

real_estate_agent 罕有放盤

VR實景

馬鞍山迎海第02期星灣第19座

thumb_up

迎海第02期星灣高層靚裝筍

實

497 呎

@14,085

pets 愛竉必選

售$700 萬

實

497 呎

@14,085

售$700 萬

pets 愛竉必選

沙田濱景花園

thumb_up

河景~靚裝修~可約睇樓

實

543 呎

@14,144

建

659 呎

@11,654

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

售$768 萬

實

543 呎

@14,144

建

659 呎

@11,654

售$768 萬

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

馬鞍山銀湖天峰第02座

thumb_up

銀湖天峰 2房1儲開揚景觀

實

605 呎

@14,876

建

792 呎

@11,364

local_fire_department 至HIT

售$900 萬

實

605 呎

@14,876

建

792 呎

@11,364

售$900 萬

local_fire_department 至HIT

馬鞍山井頭村

thumb_up

~*樓新地下,單邊可泊車,方便~罕有放盤*~

建

700 呎

@10,000

local_fire_department 至HIT

售$700 萬

建

700 呎

@10,000

售$700 萬

local_fire_department 至HIT

沙田玖瓏山

thumb_up

玖瓏山**1房正南**麗坪路唯一屋苑1房單位**買少見少**大則1房

實

467 呎

@17,131

售$800 萬

實

467 呎

@17,131

售$800 萬

沙田濱景花園第03座

thumb_up

濱景花園第03座

實

544 呎

@13,419

建

659 呎

@11,077

local_fire_department 至HIT hotel_class 樓王

售$730 萬

實

544 呎

@13,419

建

659 呎

@11,077

售$730 萬

local_fire_department 至HIT hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$460,841	$354,119	$290,192	$247,662
1.500	$477,972	$371,560	$307,951	$265,743
2.000	$495,502	$389,530	$326,368	$284,607
2.500	$513,428	$408,025	$345,435	$304,243
3.000	$531,748	$427,040	$365,143	$324,635
3.500	$550,460	$446,569	$385,480	$345,764
4.000	$569,560	$466,605	$406,434	$367,610
4.500	$589,045	$487,140	$427,991	$390,148
5.000	$608,911	$508,166	$450,134	$413,353
5.500	$629,154	$529,673	$472,847	$437,198
6.000	$649,770	$551,652	$496,112	$461,654

每月供款$345,765

年期

30年

貸款金額

$77,000,000

總利息

$47,475,188

總貸款連利息

$124,475,188

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$224,583	$121,181	$345,764	$76,878,819
2	$224,230	$121,535	$345,764	$76,757,284
3	$223,875	$121,889	$345,764	$76,635,395
4	$223,520	$122,245	$345,764	$76,513,151
5	$223,163	$122,601	$345,764	$76,390,550
6	$222,806	$122,959	$345,764	$76,267,591
7	$222,447	$123,317	$345,764	$76,144,274
8	$222,087	$123,677	$345,764	$76,020,597
9	$221,727	$124,038	$345,764	$75,896,559
10	$221,365	$124,399	$345,764	$75,772,160
11	$221,002	$124,762	$345,764	$75,647,398
12	$220,638	$125,126	$345,764	$75,522,271

第1年供款共

$4,149,173

第1年利息

$2,671,444

第1年共還本金

$1,477,729

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$220,273	$125,491	$345,764	$75,396,780
14	$219,907	$125,857	$345,764	$75,270,923
15	$219,540	$126,224	$345,764	$75,144,699
16	$219,172	$126,592	$345,764	$75,018,107
17	$218,803	$126,962	$345,764	$74,891,145
18	$218,433	$127,332	$345,764	$74,763,813
19	$218,061	$127,703	$345,764	$74,636,110
20	$217,689	$128,076	$345,764	$74,508,034
21	$217,315	$128,449	$345,764	$74,379,585
22	$216,940	$128,824	$345,764	$74,250,761
23	$216,565	$129,200	$345,764	$74,121,561
24	$216,188	$129,577	$345,764	$73,991,985

第2年供款共

$4,149,173

第2年利息

$2,618,886

第2年共還本金

$1,530,287

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$215,810	$129,954	$345,764	$73,862,030
26	$215,431	$130,333	$345,764	$73,731,697
27	$215,051	$130,714	$345,764	$73,600,983
28	$214,670	$131,095	$345,764	$73,469,888
29	$214,287	$131,477	$345,764	$73,338,411
30	$213,904	$131,861	$345,764	$73,206,550
31	$213,519	$132,245	$345,764	$73,074,305
32	$213,133	$132,631	$345,764	$72,941,674
33	$212,747	$133,018	$345,764	$72,808,656
34	$212,359	$133,406	$345,764	$72,675,250
35	$211,969	$133,795	$345,764	$72,541,455
36	$211,579	$134,185	$345,764	$72,407,270

第3年供款共

$4,149,173

第3年利息

$2,564,458

第3年共還本金

$1,584,715

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$211,188	$134,577	$345,764	$72,272,694
38	$210,795	$134,969	$345,764	$72,137,724
39	$210,402	$135,363	$345,764	$72,002,362
40	$210,007	$135,758	$345,764	$71,866,604
41	$209,611	$136,153	$345,764	$71,730,451
42	$209,214	$136,551	$345,764	$71,593,900
43	$208,816	$136,949	$345,764	$71,456,951
44	$208,416	$137,348	$345,764	$71,319,603
45	$208,016	$137,749	$345,764	$71,181,854
46	$207,614	$138,151	$345,764	$71,043,703
47	$207,211	$138,554	$345,764	$70,905,150
48	$206,807	$138,958	$345,764	$70,766,192

第4年供款共

$4,149,173

第4年利息

$2,508,095

第4年共還本金

$1,641,078

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$206,401	$139,363	$345,764	$70,626,829
50	$205,995	$139,769	$345,764	$70,487,060
51	$205,587	$140,177	$345,764	$70,346,882
52	$205,178	$140,586	$345,764	$70,206,296
53	$204,768	$140,996	$345,764	$70,065,300
54	$204,357	$141,407	$345,764	$69,923,893
55	$203,945	$141,820	$345,764	$69,782,073
56	$203,531	$142,233	$345,764	$69,639,840
57	$203,116	$142,648	$345,764	$69,497,192
58	$202,700	$143,064	$345,764	$69,354,128
59	$202,283	$143,482	$345,764	$69,210,646
60	$201,864	$143,900	$345,764	$69,066,746

第5年供款共

$4,149,173

第5年利息

$2,449,727

第5年共還本金

$1,699,446

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$201,445	$144,320	$345,764	$68,922,426
62	$201,024	$144,741	$345,764	$68,777,686
63	$200,602	$145,163	$345,764	$68,632,523
64	$200,178	$145,586	$345,764	$68,486,937
65	$199,754	$146,011	$345,764	$68,340,926
66	$199,328	$146,437	$345,764	$68,194,489
67	$198,901	$146,864	$345,764	$68,047,625
68	$198,472	$147,292	$345,764	$67,900,333
69	$198,043	$147,722	$345,764	$67,752,611
70	$197,612	$148,153	$345,764	$67,604,459
71	$197,180	$148,585	$345,764	$67,455,874
72	$196,746	$149,018	$345,764	$67,306,856

第6年供款共

$4,149,173

第6年利息

$2,389,283

第6年共還本金

$1,759,890

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$196,312	$149,453	$345,764	$67,157,403
74	$195,876	$149,889	$345,764	$67,007,514
75	$195,439	$150,326	$345,764	$66,857,189
76	$195,000	$150,764	$345,764	$66,706,424
77	$194,560	$151,204	$345,764	$66,555,220
78	$194,119	$151,645	$345,764	$66,403,575
79	$193,677	$152,087	$345,764	$66,251,488
80	$193,234	$152,531	$345,764	$66,098,957
81	$192,789	$152,976	$345,764	$65,945,981
82	$192,342	$153,422	$345,764	$65,792,559
83	$191,895	$153,869	$345,764	$65,638,690
84	$191,446	$154,318	$345,764	$65,484,372

第7年供款共

$4,149,173

第7年利息

$2,326,689

第7年共還本金

$1,822,484

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$190,996	$154,768	$345,764	$65,329,603
86	$190,545	$155,220	$345,764	$65,174,384
87	$190,092	$155,672	$345,764	$65,018,711
88	$189,638	$156,127	$345,764	$64,862,585
89	$189,183	$156,582	$345,764	$64,706,003
90	$188,726	$157,039	$345,764	$64,548,964
91	$188,268	$157,497	$345,764	$64,391,468
92	$187,808	$157,956	$345,764	$64,233,512
93	$187,348	$158,417	$345,764	$64,075,095
94	$186,886	$158,879	$345,764	$63,916,216
95	$186,422	$159,342	$345,764	$63,756,874
96	$185,958	$159,807	$345,764	$63,597,067

第8年供款共

$4,149,173

第8年利息

$2,261,869

第8年共還本金

$1,887,304

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$185,491	$160,273	$345,764	$63,436,794
98	$185,024	$160,740	$345,764	$63,276,054
99	$184,555	$161,209	$345,764	$63,114,845
100	$184,085	$161,679	$345,764	$62,953,165
101	$183,613	$162,151	$345,764	$62,791,014
102	$183,140	$162,624	$345,764	$62,628,390
103	$182,666	$163,098	$345,764	$62,465,292
104	$182,190	$163,574	$345,764	$62,301,718
105	$181,713	$164,051	$345,764	$62,137,667
106	$181,235	$164,530	$345,764	$61,973,137
107	$180,755	$165,009	$345,764	$61,808,128
108	$180,274	$165,491	$345,764	$61,642,637

第9年供款共

$4,149,173

第9年利息

$2,194,743

第9年共還本金

$1,954,430

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$179,791	$165,973	$345,764	$61,476,664
110	$179,307	$166,457	$345,764	$61,310,206
111	$178,821	$166,943	$345,764	$61,143,263
112	$178,335	$167,430	$345,764	$60,975,833
113	$177,846	$167,918	$345,764	$60,807,915
114	$177,356	$168,408	$345,764	$60,639,507
115	$176,865	$168,899	$345,764	$60,470,608
116	$176,373	$169,392	$345,764	$60,301,216
117	$175,879	$169,886	$345,764	$60,131,330
118	$175,383	$170,381	$345,764	$59,960,949
119	$174,886	$170,878	$345,764	$59,790,071
120	$174,388	$171,377	$345,764	$59,618,694

第10年供款共

$4,149,173

第10年利息

$2,125,230

第10年共還本金

$2,023,943

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$173,888	$171,877	$345,764	$59,446,817
122	$173,387	$172,378	$345,764	$59,274,440
123	$172,884	$172,881	$345,764	$59,101,559
124	$172,380	$173,385	$345,764	$58,928,174
125	$171,874	$173,891	$345,764	$58,754,284
126	$171,367	$174,398	$345,764	$58,579,886
127	$170,858	$174,906	$345,764	$58,404,979
128	$170,348	$175,417	$345,764	$58,229,563
129	$169,836	$175,928	$345,764	$58,053,635
130	$169,323	$176,441	$345,764	$57,877,193
131	$168,808	$176,956	$345,764	$57,700,237
132	$168,292	$177,472	$345,764	$57,522,765

第11年供款共

$4,149,173

第11年利息

$2,053,244

第11年共還本金

$2,095,929

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$167,775	$177,990	$345,764	$57,344,776
134	$167,256	$178,509	$345,764	$57,166,267
135	$166,735	$179,029	$345,764	$56,987,237
136	$166,213	$179,552	$345,764	$56,807,686
137	$165,689	$180,075	$345,764	$56,627,610
138	$165,164	$180,601	$345,764	$56,447,010
139	$164,637	$181,127	$345,764	$56,265,883
140	$164,109	$181,656	$345,764	$56,084,227
141	$163,579	$182,185	$345,764	$55,902,042
142	$163,048	$182,717	$345,764	$55,719,325
143	$162,515	$183,250	$345,764	$55,536,075
144	$161,980	$183,784	$345,764	$55,352,291

第12年供款共

$4,149,173

第12年利息

$1,978,698

第12年共還本金

$2,170,474

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$161,444	$184,320	$345,764	$55,167,971
146	$160,907	$184,858	$345,764	$54,983,113
147	$160,367	$185,397	$345,764	$54,797,716
148	$159,827	$185,938	$345,764	$54,611,778
149	$159,284	$186,480	$345,764	$54,425,298
150	$158,740	$187,024	$345,764	$54,238,274
151	$158,195	$187,569	$345,764	$54,050,705
152	$157,648	$188,117	$345,764	$53,862,588
153	$157,099	$188,665	$345,764	$53,673,923
154	$156,549	$189,215	$345,764	$53,484,707
155	$155,997	$189,767	$345,764	$53,294,940
156	$155,444	$190,321	$345,764	$53,104,619

第13年供款共

$4,149,173

第13年利息

$1,901,501

第13年共還本金

$2,247,672

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$154,888	$190,876	$345,764	$52,913,743
158	$154,332	$191,433	$345,764	$52,722,311
159	$153,773	$191,991	$345,764	$52,530,320
160	$153,213	$192,551	$345,764	$52,337,769
161	$152,652	$193,113	$345,764	$52,144,656
162	$152,089	$193,676	$345,764	$51,950,980
163	$151,524	$194,241	$345,764	$51,756,740
164	$150,957	$194,807	$345,764	$51,561,932
165	$150,389	$195,375	$345,764	$51,366,557
166	$149,819	$195,945	$345,764	$51,170,612
167	$149,248	$196,517	$345,764	$50,974,095
168	$148,674	$197,090	$345,764	$50,777,005

第14年供款共

$4,149,173

第14年利息

$1,821,558

第14年共還本金

$2,327,614

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$148,100	$197,665	$345,764	$50,579,340
170	$147,523	$198,241	$345,764	$50,381,099
171	$146,945	$198,820	$345,764	$50,182,279
172	$146,365	$199,399	$345,764	$49,982,880
173	$145,783	$199,981	$345,764	$49,782,899
174	$145,200	$200,564	$345,764	$49,582,334
175	$144,615	$201,149	$345,764	$49,381,185
176	$144,028	$201,736	$345,764	$49,179,449
177	$143,440	$202,324	$345,764	$48,977,125
178	$142,850	$202,914	$345,764	$48,774,210
179	$142,258	$203,506	$345,764	$48,570,704
180	$141,665	$204,100	$345,764	$48,366,604

第15年供款共

$4,149,173

第15年利息

$1,738,772

第15年共還本金

$2,410,401

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$141,069	$204,695	$345,764	$48,161,909
182	$140,472	$205,292	$345,764	$47,956,617
183	$139,873	$205,891	$345,764	$47,750,726
184	$139,273	$206,491	$345,764	$47,544,235
185	$138,671	$207,094	$345,764	$47,337,141
186	$138,067	$207,698	$345,764	$47,129,443
187	$137,461	$208,304	$345,764	$46,921,140
188	$136,853	$208,911	$345,764	$46,712,228
189	$136,244	$209,520	$345,764	$46,502,708
190	$135,633	$210,132	$345,764	$46,292,577
191	$135,020	$210,744	$345,764	$46,081,832
192	$134,405	$211,359	$345,764	$45,870,473

第16年供款共

$4,149,173

第16年利息

$1,653,042

第16年共還本金

$2,496,131

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$133,789	$211,976	$345,764	$45,658,498
194	$133,171	$212,594	$345,764	$45,445,904
195	$132,551	$213,214	$345,764	$45,232,690
196	$131,929	$213,836	$345,764	$45,018,854
197	$131,305	$214,459	$345,764	$44,804,395
198	$130,679	$215,085	$345,764	$44,589,310
199	$130,052	$215,712	$345,764	$44,373,598
200	$129,423	$216,341	$345,764	$44,157,256
201	$128,792	$216,972	$345,764	$43,940,284
202	$128,159	$217,605	$345,764	$43,722,678
203	$127,524	$218,240	$345,764	$43,504,439
204	$126,888	$218,876	$345,764	$43,285,562

第17年供款共

$4,149,173

第17年利息

$1,564,262

第17年共還本金

$2,584,911

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$126,250	$219,515	$345,764	$43,066,047
206	$125,609	$220,155	$345,764	$42,845,892
207	$124,967	$220,797	$345,764	$42,625,095
208	$124,323	$221,441	$345,764	$42,403,654
209	$123,677	$222,087	$345,764	$42,181,567
210	$123,030	$222,735	$345,764	$41,958,832
211	$122,380	$223,384	$345,764	$41,735,447
212	$121,728	$224,036	$345,764	$41,511,411
213	$121,075	$224,689	$345,764	$41,286,722
214	$120,420	$225,345	$345,764	$41,061,377
215	$119,762	$226,002	$345,764	$40,835,375
216	$119,103	$226,661	$345,764	$40,608,714

第18年供款共

$4,149,173

第18年利息

$1,472,325

第18年共還本金

$2,676,848

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$118,442	$227,322	$345,764	$40,381,391
218	$117,779	$227,985	$345,764	$40,153,406
219	$117,114	$228,650	$345,764	$39,924,756
220	$116,447	$229,317	$345,764	$39,695,438
221	$115,778	$229,986	$345,764	$39,465,452
222	$115,108	$230,657	$345,764	$39,234,796
223	$114,435	$231,330	$345,764	$39,003,466
224	$113,760	$232,004	$345,764	$38,771,462
225	$113,083	$232,681	$345,764	$38,538,781
226	$112,405	$233,360	$345,764	$38,305,421
227	$111,724	$234,040	$345,764	$38,071,381
228	$111,042	$234,723	$345,764	$37,836,658

第19年供款共

$4,149,173

第19年利息

$1,377,117

第19年共還本金

$2,772,056

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$110,357	$235,407	$345,764	$37,601,250
230	$109,670	$236,094	$345,764	$37,365,156
231	$108,982	$236,783	$345,764	$37,128,374
232	$108,291	$237,473	$345,764	$36,890,900
233	$107,598	$238,166	$345,764	$36,652,734
234	$106,904	$238,861	$345,764	$36,413,874
235	$106,207	$239,557	$345,764	$36,174,317
236	$105,508	$240,256	$345,764	$35,934,061
237	$104,808	$240,957	$345,764	$35,693,104
238	$104,105	$241,660	$345,764	$35,451,444
239	$103,400	$242,364	$345,764	$35,209,080
240	$102,693	$243,071	$345,764	$34,966,009

第20年供款共

$4,149,173

第20年利息

$1,278,524

第20年共還本金

$2,870,649

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$101,984	$243,780	$345,764	$34,722,228
242	$101,273	$244,491	$345,764	$34,477,737
243	$100,560	$245,204	$345,764	$34,232,533
244	$99,845	$245,920	$345,764	$33,986,613
245	$99,128	$246,637	$345,764	$33,739,977
246	$98,408	$247,356	$345,764	$33,492,620
247	$97,687	$248,078	$345,764	$33,244,543
248	$96,963	$248,801	$345,764	$32,995,742
249	$96,238	$249,527	$345,764	$32,746,215
250	$95,510	$250,255	$345,764	$32,495,960
251	$94,780	$250,985	$345,764	$32,244,976
252	$94,048	$251,717	$345,764	$31,993,259

第21年供款共

$4,149,173

第21年利息

$1,176,423

第21年共還本金

$2,972,750

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$93,314	$252,451	$345,764	$31,740,808
254	$92,577	$253,187	$345,764	$31,487,621
255	$91,839	$253,926	$345,764	$31,233,696
256	$91,098	$254,666	$345,764	$30,979,030
257	$90,356	$255,409	$345,764	$30,723,621
258	$89,611	$256,154	$345,764	$30,467,467
259	$88,863	$256,901	$345,764	$30,210,566
260	$88,114	$257,650	$345,764	$29,952,916
261	$87,363	$258,402	$345,764	$29,694,514
262	$86,609	$259,155	$345,764	$29,435,359
263	$85,853	$259,911	$345,764	$29,175,447
264	$85,095	$260,669	$345,764	$28,914,778

第22年供款共

$4,149,173

第22年利息

$1,070,692

第22年共還本金

$3,078,481

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$84,335	$261,430	$345,764	$28,653,348
266	$83,572	$262,192	$345,764	$28,391,156
267	$82,808	$262,957	$345,764	$28,128,199
268	$82,041	$263,724	$345,764	$27,864,475
269	$81,271	$264,493	$345,764	$27,599,982
270	$80,500	$265,264	$345,764	$27,334,718
271	$79,726	$266,038	$345,764	$27,068,680
272	$78,950	$266,814	$345,764	$26,801,866
273	$78,172	$267,592	$345,764	$26,534,273
274	$77,392	$268,373	$345,764	$26,265,901
275	$76,609	$269,156	$345,764	$25,996,745
276	$75,824	$269,941	$345,764	$25,726,804

第23年供款共

$4,149,173

第23年利息

$961,200

第23年共還本金

$3,187,973

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$75,037	$270,728	$345,764	$25,456,077
278	$74,247	$271,518	$345,764	$25,184,559
279	$73,455	$272,309	$345,764	$24,912,250
280	$72,661	$273,104	$345,764	$24,639,146
281	$71,864	$273,900	$345,764	$24,365,246
282	$71,065	$274,699	$345,764	$24,090,547
283	$70,264	$275,500	$345,764	$23,815,046
284	$69,461	$276,304	$345,764	$23,538,742
285	$68,655	$277,110	$345,764	$23,261,633
286	$67,846	$277,918	$345,764	$22,983,715
287	$67,036	$278,729	$345,764	$22,704,986
288	$66,223	$279,542	$345,764	$22,425,445

第24年供款共

$4,149,173

第24年利息

$847,813

第24年共還本金

$3,301,360

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$65,408	$280,357	$345,764	$22,145,088
290	$64,590	$281,175	$345,764	$21,863,913
291	$63,770	$281,995	$345,764	$21,581,919
292	$62,947	$282,817	$345,764	$21,299,101
293	$62,122	$283,642	$345,764	$21,015,459
294	$61,295	$284,469	$345,764	$20,730,990
295	$60,465	$285,299	$345,764	$20,445,691
296	$59,633	$286,131	$345,764	$20,159,560
297	$58,799	$286,966	$345,764	$19,872,594
298	$57,962	$287,803	$345,764	$19,584,791
299	$57,122	$288,642	$345,764	$19,296,149
300	$56,280	$289,484	$345,764	$19,006,665

第25年供款共

$4,149,173

第25年利息

$730,394

第25年共還本金

$3,418,779

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$55,436	$290,328	$345,764	$18,716,337
302	$54,589	$291,175	$345,764	$18,425,162
303	$53,740	$292,024	$345,764	$18,133,138
304	$52,888	$292,876	$345,764	$17,840,262
305	$52,034	$293,730	$345,764	$17,546,531
306	$51,177	$294,587	$345,764	$17,251,944
307	$50,318	$295,446	$345,764	$16,956,498
308	$49,456	$296,308	$345,764	$16,660,190
309	$48,592	$297,172	$345,764	$16,363,018
310	$47,725	$298,039	$345,764	$16,064,979
311	$46,856	$298,908	$345,764	$15,766,071
312	$45,984	$299,780	$345,764	$15,466,291

第26年供款共

$4,149,173

第26年利息

$608,798

第26年共還本金

$3,540,375

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$45,110	$300,654	$345,764	$15,165,636
314	$44,233	$301,531	$345,764	$14,864,105
315	$43,354	$302,411	$345,764	$14,561,694
316	$42,472	$303,293	$345,764	$14,258,401
317	$41,587	$304,177	$345,764	$13,954,224
318	$40,700	$305,065	$345,764	$13,649,159
319	$39,810	$305,954	$345,764	$13,343,205
320	$38,918	$306,847	$345,764	$13,036,358
321	$38,023	$307,742	$345,764	$12,728,617
322	$37,125	$308,639	$345,764	$12,419,977
323	$36,225	$309,539	$345,764	$12,110,438
324	$35,322	$310,442	$345,764	$11,799,996

第27年供款共

$4,149,173

第27年利息

$482,878

第27年共還本金

$3,666,295

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$34,417	$311,348	$345,764	$11,488,648
326	$33,509	$312,256	$345,764	$11,176,392
327	$32,598	$313,167	$345,764	$10,863,225
328	$31,684	$314,080	$345,764	$10,549,145
329	$30,768	$314,996	$345,764	$10,234,149
330	$29,850	$315,915	$345,764	$9,918,234
331	$28,928	$316,836	$345,764	$9,601,398
332	$28,004	$317,760	$345,764	$9,283,638
333	$27,077	$318,687	$345,764	$8,964,951
334	$26,148	$319,617	$345,764	$8,645,334
335	$25,216	$320,549	$345,764	$8,324,785
336	$24,281	$321,484	$345,764	$8,003,301

第28年供款共

$4,149,173

第28年利息

$352,479

第28年共還本金

$3,796,694

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$23,343	$322,421	$345,764	$7,680,880
338	$22,403	$323,362	$345,764	$7,357,518
339	$21,459	$324,305	$345,764	$7,033,213
340	$20,514	$325,251	$345,764	$6,707,962
341	$19,565	$326,200	$345,764	$6,381,763
342	$18,613	$327,151	$345,764	$6,054,612
343	$17,659	$328,105	$345,764	$5,726,507
344	$16,702	$329,062	$345,764	$5,397,445
345	$15,743	$330,022	$345,764	$5,067,423
346	$14,780	$330,984	$345,764	$4,736,438
347	$13,815	$331,950	$345,764	$4,404,489
348	$12,846	$332,918	$345,764	$4,071,571

第29年供款共

$4,149,173

第29年利息

$217,442

第29年共還本金

$3,931,731

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$11,875	$333,889	$345,764	$3,737,682
350	$10,902	$334,863	$345,764	$3,402,819
351	$9,925	$335,840	$345,764	$3,066,979
352	$8,945	$336,819	$345,764	$2,730,160
353	$7,963	$337,801	$345,764	$2,392,359
354	$6,978	$338,787	$345,764	$2,053,572
355	$5,990	$339,775	$345,764	$1,713,797
356	$4,999	$340,766	$345,764	$1,373,031
357	$4,005	$341,760	$345,764	$1,031,272
358	$3,008	$342,757	$345,764	$688,515
359	$2,008	$343,756	$345,764	$344,759
360	$1,006	$344,759	$345,764	$0

第30年供款共

$4,149,173

第30年利息

$77,602

第30年共還本金

$4,071,571

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$55,805,188

免責聲明

筍盤推介

按揭保險費
info