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$33,526,377

每月供款
$183,507

首期

$-32,866,000

總貸款額

$40,866,000

總利息

$25,196,377

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-32,536,000

按月供比率計算

$367,013

置業成本總預算

HK$-32,536,000

首期

$-32,866,000
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

$367,013

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

西貢逸瓏園

thumb_up

西貢市中心低密度豪宅

實

662 呎

@13,595

local_fire_department 至HIT hotel_class 樓王 vpn_key 有匙即睇 pets 愛竉必選

售$900 萬

實

662 呎

@13,595

售$900 萬

local_fire_department 至HIT hotel_class 樓王 vpn_key 有匙即睇 pets 愛竉必選

馬鞍山聽濤雅苑第07座

thumb_up

靚裝高層海景三房套平賣

實

733 呎

@12,005

建

906 呎

@9,713

local_fire_department 至HIT

售$880 萬

實

733 呎

@12,005

建

906 呎

@9,713

售$880 萬

local_fire_department 至HIT

沙田富豪花園

thumb_up

風水屋連靚車位~住到風生水起~👍

實

831 呎

@9,386

建

1,125 呎

@6,933

hotel_class 樓王

售$780 萬

實

831 呎

@9,386

建

1,125 呎

@6,933

售$780 萬

hotel_class 樓王

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

馬鞍山聽濤雅苑第02座

thumb_up

最靚則聽濤放售

實

733 呎

@11,869

建

906 呎

@9,603

hotel_class 樓王

售$870 萬

實

733 呎

@11,869

建

906 呎

@9,603

售$870 萬

hotel_class 樓王

西貢逸瓏海滙第02座

thumb_up

逸瓏海滙 2房連天台

實

571 呎

@14,361

real_estate_agent 罕有放盤

售$820 萬

實

571 呎

@14,361

售$820 萬

real_estate_agent 罕有放盤

獨家

KOL實拍

沙田柏傲莊 II ##奇豐獨家## 大圍站上蓋新樓,靚裝即住,還價即成,有心出售****

thumb_up

柏傲莊 II ##奇豐獨家## 大圍站上蓋新樓,靚裝即住,還價即成,有心出售****

實

324 呎

@22,469

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇 pets 愛竉必選

售$728 萬

實

324 呎

@22,469

售$728 萬

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇 pets 愛竉必選

馬鞍山泓碧

thumb_up

泓碧！兩房新淨~買樓必需！

實

517 呎

@15,087

directions_run 日內即走

售$780 萬

實

517 呎

@15,087

售$780 萬

directions_run 日內即走

馬鞍山迎海第02期星灣第21座

thumb_up

星灣兩房半,好用兩邊廳市場罕有

實

547 呎

@16,271

real_estate_agent 罕有放盤

售$890 萬

實

547 呎

@16,271

售$890 萬

real_estate_agent 罕有放盤

沙田玖瓏山天瓏閣

thumb_up

玖瓏山天瓏閣靚裝即買即住即收租

實

654 呎

@12,232

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

654 呎

@12,232

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

白石角天賦海灣第20座

thumb_up

天賦海灣投資收租自住佳宜

實

653 呎

@13,476

建

832 呎

@10,577

real_estate_agent 罕有放盤 verified 首置必買

售$880 萬

實

653 呎

@13,476

建

832 呎

@10,577

售$880 萬

real_estate_agent 罕有放盤 verified 首置必買

利率	15年	20年	25年	30年
1.000	$244,581	$187,940	$154,013	$131,441
1.500	$253,673	$197,197	$163,438	$141,037
2.000	$262,976	$206,734	$173,212	$151,049
2.500	$272,490	$216,550	$183,332	$161,470
3.000	$282,213	$226,642	$193,791	$172,293
3.500	$292,144	$237,006	$204,585	$183,507
4.000	$302,281	$247,640	$215,706	$195,101
4.500	$312,622	$258,538	$227,147	$207,062
5.000	$323,166	$269,698	$238,899	$219,378
5.500	$333,909	$281,112	$250,953	$232,033
6.000	$344,851	$292,777	$263,300	$245,012

每月供款$183,507

年期

30年

貸款金額

$40,866,000

總利息

$25,196,377

總貸款連利息

$66,062,377

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$119,193	$64,314	$183,507	$40,801,686
2	$119,005	$64,502	$183,507	$40,737,184
3	$118,817	$64,690	$183,507	$40,672,494
4	$118,628	$64,878	$183,507	$40,607,616
5	$118,439	$65,068	$183,507	$40,542,548
6	$118,249	$65,258	$183,507	$40,477,291
7	$118,059	$65,448	$183,507	$40,411,843
8	$117,868	$65,639	$183,507	$40,346,204
9	$117,676	$65,830	$183,507	$40,280,374
10	$117,484	$66,022	$183,507	$40,214,352
11	$117,292	$66,215	$183,507	$40,148,137
12	$117,099	$66,408	$183,507	$40,081,729

第1年供款共

$2,202,079

第1年利息

$1,417,808

第1年共還本金

$784,271

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$116,905	$66,602	$183,507	$40,015,128
14	$116,711	$66,796	$183,507	$39,948,332
15	$116,516	$66,991	$183,507	$39,881,341
16	$116,321	$67,186	$183,507	$39,814,155
17	$116,125	$67,382	$183,507	$39,746,773
18	$115,928	$67,579	$183,507	$39,679,195
19	$115,731	$67,776	$183,507	$39,611,419
20	$115,533	$67,973	$183,507	$39,543,446
21	$115,335	$68,172	$183,507	$39,475,274
22	$115,136	$68,370	$183,507	$39,406,904
23	$114,937	$68,570	$183,507	$39,338,334
24	$114,737	$68,770	$183,507	$39,269,564

第2年供款共

$2,202,079

第2年利息

$1,389,914

第2年共還本金

$812,165

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$114,536	$68,970	$183,507	$39,200,594
26	$114,335	$69,172	$183,507	$39,131,422
27	$114,133	$69,373	$183,507	$39,062,049
28	$113,931	$69,576	$183,507	$38,992,473
29	$113,728	$69,779	$183,507	$38,922,695
30	$113,525	$69,982	$183,507	$38,852,713
31	$113,320	$70,186	$183,507	$38,782,527
32	$113,116	$70,391	$183,507	$38,712,136
33	$112,910	$70,596	$183,507	$38,641,539
34	$112,704	$70,802	$183,507	$38,570,737
35	$112,498	$71,009	$183,507	$38,499,729
36	$112,291	$71,216	$183,507	$38,428,513

第3年供款共

$2,202,079

第3年利息

$1,361,028

第3年共還本金

$841,051

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$112,083	$71,423	$183,507	$38,357,090
38	$111,875	$71,632	$183,507	$38,285,458
39	$111,666	$71,841	$183,507	$38,213,617
40	$111,456	$72,050	$183,507	$38,141,567
41	$111,246	$72,260	$183,507	$38,069,307
42	$111,035	$72,471	$183,507	$37,996,835
43	$110,824	$72,682	$183,507	$37,924,153
44	$110,612	$72,894	$183,507	$37,851,258
45	$110,400	$73,107	$183,507	$37,778,151
46	$110,186	$73,320	$183,507	$37,704,831
47	$109,972	$73,534	$183,507	$37,631,297
48	$109,758	$73,749	$183,507	$37,557,548

第4年供款共

$2,202,079

第4年利息

$1,331,114

第4年共還本金

$870,965

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$109,543	$73,964	$183,507	$37,483,584
50	$109,327	$74,179	$183,507	$37,409,405
51	$109,111	$74,396	$183,507	$37,335,009
52	$108,894	$74,613	$183,507	$37,260,396
53	$108,676	$74,830	$183,507	$37,185,566
54	$108,458	$75,049	$183,507	$37,110,517
55	$108,239	$75,268	$183,507	$37,035,249
56	$108,019	$75,487	$183,507	$36,959,762
57	$107,799	$75,707	$183,507	$36,884,055
58	$107,578	$75,928	$183,507	$36,808,127
59	$107,357	$76,150	$183,507	$36,731,977
60	$107,135	$76,372	$183,507	$36,655,606

第5年供款共

$2,202,079

第5年利息

$1,300,137

第5年共還本金

$901,942

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$106,912	$76,594	$183,507	$36,579,011
62	$106,689	$76,818	$183,507	$36,502,193
63	$106,465	$77,042	$183,507	$36,425,152
64	$106,240	$77,267	$183,507	$36,347,885
65	$106,015	$77,492	$183,507	$36,270,393
66	$105,789	$77,718	$183,507	$36,192,675
67	$105,562	$77,945	$183,507	$36,114,731
68	$105,335	$78,172	$183,507	$36,036,559
69	$105,107	$78,400	$183,507	$35,958,159
70	$104,878	$78,629	$183,507	$35,879,530
71	$104,649	$78,858	$183,507	$35,800,672
72	$104,419	$79,088	$183,507	$35,721,584

第6年供款共

$2,202,079

第6年利息

$1,268,057

第6年共還本金

$934,022

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$104,188	$79,319	$183,507	$35,642,265
74	$103,957	$79,550	$183,507	$35,562,715
75	$103,725	$79,782	$183,507	$35,482,933
76	$103,492	$80,015	$183,507	$35,402,919
77	$103,259	$80,248	$183,507	$35,322,671
78	$103,024	$80,482	$183,507	$35,242,188
79	$102,790	$80,717	$183,507	$35,161,471
80	$102,554	$80,952	$183,507	$35,080,519
81	$102,318	$81,188	$183,507	$34,999,331
82	$102,081	$81,425	$183,507	$34,917,906
83	$101,844	$81,663	$183,507	$34,836,243
84	$101,606	$81,901	$183,507	$34,754,342

第7年供款共

$2,202,079

第7年利息

$1,234,837

第7年共還本金

$967,242

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$101,367	$82,140	$183,507	$34,672,202
86	$101,127	$82,379	$183,507	$34,589,823
87	$100,887	$82,620	$183,507	$34,507,203
88	$100,646	$82,861	$183,507	$34,424,343
89	$100,404	$83,102	$183,507	$34,341,240
90	$100,162	$83,345	$183,507	$34,257,896
91	$99,919	$83,588	$183,507	$34,174,308
92	$99,675	$83,832	$183,507	$34,090,476
93	$99,431	$84,076	$183,507	$34,006,400
94	$99,185	$84,321	$183,507	$33,922,079
95	$98,939	$84,567	$183,507	$33,837,512
96	$98,693	$84,814	$183,507	$33,752,698

第8年供款共

$2,202,079

第8年利息

$1,200,435

第8年共還本金

$1,001,644

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$98,445	$85,061	$183,507	$33,667,637
98	$98,197	$85,309	$183,507	$33,582,327
99	$97,948	$85,558	$183,507	$33,496,769
100	$97,699	$85,808	$183,507	$33,410,962
101	$97,449	$86,058	$183,507	$33,324,904
102	$97,198	$86,309	$183,507	$33,238,595
103	$96,946	$86,561	$183,507	$33,152,034
104	$96,693	$86,813	$183,507	$33,065,221
105	$96,440	$87,066	$183,507	$32,978,154
106	$96,186	$87,320	$183,507	$32,890,834
107	$95,932	$87,575	$183,507	$32,803,259
108	$95,676	$87,830	$183,507	$32,715,429

第9年供款共

$2,202,079

第9年利息

$1,164,810

第9年共還本金

$1,037,269

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$95,420	$88,087	$183,507	$32,627,342
110	$95,163	$88,344	$183,507	$32,538,999
111	$94,905	$88,601	$183,507	$32,450,397
112	$94,647	$88,860	$183,507	$32,361,538
113	$94,388	$89,119	$183,507	$32,272,419
114	$94,128	$89,379	$183,507	$32,183,040
115	$93,867	$89,639	$183,507	$32,093,401
116	$93,606	$89,901	$183,507	$32,003,500
117	$93,344	$90,163	$183,507	$31,913,337
118	$93,081	$90,426	$183,507	$31,822,911
119	$92,817	$90,690	$183,507	$31,732,221
120	$92,552	$90,954	$183,507	$31,641,267

第10年供款共

$2,202,079

第10年利息

$1,127,917

第10年共還本金

$1,074,162

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$92,287	$91,220	$183,507	$31,550,047
122	$92,021	$91,486	$183,507	$31,458,562
123	$91,754	$91,752	$183,507	$31,366,809
124	$91,487	$92,020	$183,507	$31,274,789
125	$91,218	$92,288	$183,507	$31,182,501
126	$90,949	$92,558	$183,507	$31,089,943
127	$90,679	$92,828	$183,507	$30,997,115
128	$90,408	$93,098	$183,507	$30,904,017
129	$90,137	$93,370	$183,507	$30,810,647
130	$89,864	$93,642	$183,507	$30,717,005
131	$89,591	$93,915	$183,507	$30,623,090
132	$89,317	$94,189	$183,507	$30,528,900

第11年供款共

$2,202,079

第11年利息

$1,089,713

第11年共還本金

$1,112,366

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$89,043	$94,464	$183,507	$30,434,436
134	$88,767	$94,739	$183,507	$30,339,697
135	$88,491	$95,016	$183,507	$30,244,681
136	$88,214	$95,293	$183,507	$30,149,388
137	$87,936	$95,571	$183,507	$30,053,817
138	$87,657	$95,850	$183,507	$29,957,968
139	$87,377	$96,129	$183,507	$29,861,838
140	$87,097	$96,410	$183,507	$29,765,429
141	$86,816	$96,691	$183,507	$29,668,738
142	$86,534	$96,973	$183,507	$29,571,765
143	$86,251	$97,256	$183,507	$29,474,510
144	$85,967	$97,539	$183,507	$29,376,970

第12年供款共

$2,202,079

第12年利息

$1,050,149

第12年共還本金

$1,151,930

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$85,683	$97,824	$183,507	$29,279,147
146	$85,398	$98,109	$183,507	$29,181,038
147	$85,111	$98,395	$183,507	$29,082,642
148	$84,824	$98,682	$183,507	$28,983,960
149	$84,537	$98,970	$183,507	$28,884,990
150	$84,248	$99,259	$183,507	$28,785,731
151	$83,958	$99,548	$183,507	$28,686,183
152	$83,668	$99,839	$183,507	$28,586,345
153	$83,377	$100,130	$183,507	$28,486,215
154	$83,085	$100,422	$183,507	$28,385,793
155	$82,792	$100,715	$183,507	$28,285,078
156	$82,498	$101,008	$183,507	$28,184,070

第13年供款共

$2,202,079

第13年利息

$1,009,179

第13年共還本金

$1,192,901

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$82,204	$101,303	$183,507	$28,082,767
158	$81,908	$101,599	$183,507	$27,981,168
159	$81,612	$101,895	$183,507	$27,879,273
160	$81,315	$102,192	$183,507	$27,777,081
161	$81,016	$102,490	$183,507	$27,674,591
162	$80,718	$102,789	$183,507	$27,571,802
163	$80,418	$103,089	$183,507	$27,468,713
164	$80,117	$103,390	$183,507	$27,365,324
165	$79,816	$103,691	$183,507	$27,261,633
166	$79,513	$103,994	$183,507	$27,157,639
167	$79,210	$104,297	$183,507	$27,053,342
168	$78,906	$104,601	$183,507	$26,948,741

第14年供款共

$2,202,079

第14年利息

$966,751

第14年共還本金

$1,235,328

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$78,600	$104,906	$183,507	$26,843,835
170	$78,295	$105,212	$183,507	$26,738,623
171	$77,988	$105,519	$183,507	$26,633,104
172	$77,680	$105,827	$183,507	$26,527,277
173	$77,371	$106,135	$183,507	$26,421,142
174	$77,062	$106,445	$183,507	$26,314,697
175	$76,751	$106,755	$183,507	$26,207,942
176	$76,440	$107,067	$183,507	$26,100,875
177	$76,128	$107,379	$183,507	$25,993,496
178	$75,814	$107,692	$183,507	$25,885,804
179	$75,500	$108,006	$183,507	$25,777,797
180	$75,185	$108,321	$183,507	$25,669,476

第15年供款共

$2,202,079

第15年利息

$922,814

第15年共還本金

$1,279,265

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$74,869	$108,637	$183,507	$25,560,839
182	$74,552	$108,954	$183,507	$25,451,885
183	$74,235	$109,272	$183,507	$25,342,613
184	$73,916	$109,591	$183,507	$25,233,022
185	$73,596	$109,910	$183,507	$25,123,112
186	$73,276	$110,231	$183,507	$25,012,881
187	$72,954	$110,552	$183,507	$24,902,328
188	$72,632	$110,875	$183,507	$24,791,454
189	$72,308	$111,198	$183,507	$24,680,255
190	$71,984	$111,523	$183,507	$24,568,733
191	$71,659	$111,848	$183,507	$24,456,885
192	$71,333	$112,174	$183,507	$24,344,711

第16年供款共

$2,202,079

第16年利息

$877,314

第16年共還本金

$1,324,765

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$71,005	$112,501	$183,507	$24,232,210
194	$70,677	$112,829	$183,507	$24,119,381
195	$70,348	$113,158	$183,507	$24,006,222
196	$70,018	$113,488	$183,507	$23,892,734
197	$69,687	$113,819	$183,507	$23,778,914
198	$69,355	$114,151	$183,507	$23,664,763
199	$69,022	$114,484	$183,507	$23,550,278
200	$68,688	$114,818	$183,507	$23,435,460
201	$68,353	$115,153	$183,507	$23,320,307
202	$68,018	$115,489	$183,507	$23,204,818
203	$67,681	$115,826	$183,507	$23,088,992
204	$67,343	$116,164	$183,507	$22,972,828

第17年供款共

$2,202,079

第17年利息

$830,196

第17年共還本金

$1,371,883

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$67,004	$116,503	$183,507	$22,856,326
206	$66,664	$116,842	$183,507	$22,739,483
207	$66,323	$117,183	$183,507	$22,622,300
208	$65,982	$117,525	$183,507	$22,504,775
209	$65,639	$117,868	$183,507	$22,386,908
210	$65,295	$118,211	$183,507	$22,268,696
211	$64,950	$118,556	$183,507	$22,150,140
212	$64,605	$118,902	$183,507	$22,031,238
213	$64,258	$119,249	$183,507	$21,911,989
214	$63,910	$119,597	$183,507	$21,792,393
215	$63,561	$119,945	$183,507	$21,672,447
216	$63,211	$120,295	$183,507	$21,552,152

第18年供款共

$2,202,079

第18年利息

$781,403

第18年共還本金

$1,420,676

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$62,860	$120,646	$183,507	$21,431,506
218	$62,509	$120,998	$183,507	$21,310,508
219	$62,156	$121,351	$183,507	$21,189,157
220	$61,802	$121,705	$183,507	$21,067,452
221	$61,447	$122,060	$183,507	$20,945,392
222	$61,091	$122,416	$183,507	$20,822,976
223	$60,734	$122,773	$183,507	$20,700,203
224	$60,376	$123,131	$183,507	$20,577,072
225	$60,016	$123,490	$183,507	$20,453,582
226	$59,656	$123,850	$183,507	$20,329,732
227	$59,295	$124,212	$183,507	$20,205,520
228	$58,933	$124,574	$183,507	$20,080,946

第19年供款共

$2,202,079

第19年利息

$730,874

第19年共還本金

$1,471,206

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$58,569	$124,937	$183,507	$19,956,009
230	$58,205	$125,302	$183,507	$19,830,708
231	$57,840	$125,667	$183,507	$19,705,040
232	$57,473	$126,034	$183,507	$19,579,007
233	$57,105	$126,401	$183,507	$19,452,606
234	$56,737	$126,770	$183,507	$19,325,836
235	$56,367	$127,140	$183,507	$19,198,696
236	$55,996	$127,510	$183,507	$19,071,186
237	$55,624	$127,882	$183,507	$18,943,304
238	$55,251	$128,255	$183,507	$18,815,048
239	$54,877	$128,629	$183,507	$18,686,419
240	$54,502	$129,005	$183,507	$18,557,414

第20年供款共

$2,202,079

第20年利息

$678,547

第20年共還本金

$1,523,532

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$54,126	$129,381	$183,507	$18,428,034
242	$53,748	$129,758	$183,507	$18,298,275
243	$53,370	$130,137	$183,507	$18,168,139
244	$52,990	$130,516	$183,507	$18,037,623
245	$52,610	$130,897	$183,507	$17,906,726
246	$52,228	$131,279	$183,507	$17,775,447
247	$51,845	$131,662	$183,507	$17,643,786
248	$51,461	$132,046	$183,507	$17,511,740
249	$51,076	$132,431	$183,507	$17,379,309
250	$50,690	$132,817	$183,507	$17,246,492
251	$50,302	$133,204	$183,507	$17,113,288
252	$49,914	$133,593	$183,507	$16,979,695

第21年供款共

$2,202,079

第21年利息

$624,360

第21年共還本金

$1,577,719

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$49,524	$133,982	$183,507	$16,845,713
254	$49,133	$134,373	$183,507	$16,711,339
255	$48,741	$134,765	$183,507	$16,576,574
256	$48,348	$135,158	$183,507	$16,441,416
257	$47,954	$135,552	$183,507	$16,305,863
258	$47,559	$135,948	$183,507	$16,169,916
259	$47,162	$136,344	$183,507	$16,033,571
260	$46,765	$136,742	$183,507	$15,896,829
261	$46,366	$137,141	$183,507	$15,759,688
262	$45,966	$137,541	$183,507	$15,622,148
263	$45,565	$137,942	$183,507	$15,484,206
264	$45,162	$138,344	$183,507	$15,345,861

第22年供款共

$2,202,079

第22年利息

$568,245

第22年共還本金

$1,633,834

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$44,759	$138,748	$183,507	$15,207,113
266	$44,354	$139,153	$183,507	$15,067,961
267	$43,948	$139,558	$183,507	$14,928,402
268	$43,541	$139,965	$183,507	$14,788,437
269	$43,133	$140,374	$183,507	$14,648,063
270	$42,724	$140,783	$183,507	$14,507,280
271	$42,313	$141,194	$183,507	$14,366,087
272	$41,901	$141,606	$183,507	$14,224,481
273	$41,488	$142,019	$183,507	$14,082,463
274	$41,074	$142,433	$183,507	$13,940,030
275	$40,658	$142,848	$183,507	$13,797,182
276	$40,242	$143,265	$183,507	$13,653,917

第23年供款共

$2,202,079

第23年利息

$510,135

第23年共還本金

$1,691,944

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$39,824	$143,683	$183,507	$13,510,234
278	$39,405	$144,102	$183,507	$13,366,132
279	$38,985	$144,522	$183,507	$13,221,610
280	$38,563	$144,944	$183,507	$13,076,667
281	$38,140	$145,366	$183,507	$12,931,300
282	$37,716	$145,790	$183,507	$12,785,510
283	$37,291	$146,216	$183,507	$12,639,295
284	$36,865	$146,642	$183,507	$12,492,653
285	$36,437	$147,070	$183,507	$12,345,583
286	$36,008	$147,499	$183,507	$12,198,084
287	$35,578	$147,929	$183,507	$12,050,155
288	$35,146	$148,360	$183,507	$11,901,795

第24年供款共

$2,202,079

第24年利息

$449,957

第24年共還本金

$1,752,122

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$34,714	$148,793	$183,507	$11,753,002
290	$34,280	$149,227	$183,507	$11,603,775
291	$33,844	$149,662	$183,507	$11,454,113
292	$33,408	$150,099	$183,507	$11,304,014
293	$32,970	$150,537	$183,507	$11,153,477
294	$32,531	$150,976	$183,507	$11,002,502
295	$32,091	$151,416	$183,507	$10,851,086
296	$31,649	$151,858	$183,507	$10,699,228
297	$31,206	$152,301	$183,507	$10,546,928
298	$30,762	$152,745	$183,507	$10,394,183
299	$30,316	$153,190	$183,507	$10,240,993
300	$29,870	$153,637	$183,507	$10,087,356

第25年供款共

$2,202,079

第25年利息

$387,640

第25年共還本金

$1,814,439

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$29,421	$154,085	$183,507	$9,933,271
302	$28,972	$154,535	$183,507	$9,778,736
303	$28,521	$154,985	$183,507	$9,623,751
304	$28,069	$155,437	$183,507	$9,468,313
305	$27,616	$155,891	$183,507	$9,312,423
306	$27,161	$156,345	$183,507	$9,156,077
307	$26,705	$156,801	$183,507	$8,999,276
308	$26,248	$157,259	$183,507	$8,842,017
309	$25,789	$157,717	$183,507	$8,684,300
310	$25,329	$158,177	$183,507	$8,526,122
311	$24,868	$158,639	$183,507	$8,367,484
312	$24,405	$159,101	$183,507	$8,208,382

第26年供款共

$2,202,079

第26年利息

$323,106

第26年共還本金

$1,878,973

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$23,941	$159,565	$183,507	$8,048,817
314	$23,476	$160,031	$183,507	$7,888,786
315	$23,009	$160,498	$183,507	$7,728,288
316	$22,541	$160,966	$183,507	$7,567,322
317	$22,071	$161,435	$183,507	$7,405,887
318	$21,601	$161,906	$183,507	$7,243,981
319	$21,128	$162,378	$183,507	$7,081,603
320	$20,655	$162,852	$183,507	$6,918,751
321	$20,180	$163,327	$183,507	$6,755,424
322	$19,703	$163,803	$183,507	$6,591,621
323	$19,226	$164,281	$183,507	$6,427,340
324	$18,746	$164,760	$183,507	$6,262,579

第27年供款共

$2,202,079

第27年利息

$256,276

第27年共還本金

$1,945,803

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$18,266	$165,241	$183,507	$6,097,339
326	$17,784	$165,723	$183,507	$5,931,616
327	$17,301	$166,206	$183,507	$5,765,410
328	$16,816	$166,691	$183,507	$5,598,719
329	$16,330	$167,177	$183,507	$5,431,542
330	$15,842	$167,665	$183,507	$5,263,878
331	$15,353	$168,154	$183,507	$5,095,724
332	$14,863	$168,644	$183,507	$4,927,080
333	$14,371	$169,136	$183,507	$4,757,944
334	$13,877	$169,629	$183,507	$4,588,315
335	$13,383	$170,124	$183,507	$4,418,191
336	$12,886	$170,620	$183,507	$4,247,570

第28年供款共

$2,202,079

第28年利息

$187,070

第28年共還本金

$2,015,009

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$12,389	$171,118	$183,507	$4,076,453
338	$11,890	$171,617	$183,507	$3,904,836
339	$11,389	$172,117	$183,507	$3,732,718
340	$10,887	$172,620	$183,507	$3,560,099
341	$10,384	$173,123	$183,507	$3,386,976
342	$9,879	$173,628	$183,507	$3,213,348
343	$9,372	$174,134	$183,507	$3,039,213
344	$8,864	$174,642	$183,507	$2,864,571
345	$8,355	$175,152	$183,507	$2,689,419
346	$7,844	$175,662	$183,507	$2,513,757
347	$7,332	$176,175	$183,507	$2,337,582
348	$6,818	$176,689	$183,507	$2,160,894

第29年供款共

$2,202,079

第29年利息

$115,402

第29年共還本金

$2,086,677

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$6,303	$177,204	$183,507	$1,983,690
350	$5,786	$177,721	$183,507	$1,805,969
351	$5,267	$178,239	$183,507	$1,627,730
352	$4,748	$178,759	$183,507	$1,448,970
353	$4,226	$179,280	$183,507	$1,269,690
354	$3,703	$179,803	$183,507	$1,089,887
355	$3,179	$180,328	$183,507	$909,559
356	$2,653	$180,854	$183,507	$728,705
357	$2,125	$181,381	$183,507	$547,324
358	$1,596	$181,910	$183,507	$365,414
359	$1,066	$182,441	$183,507	$182,973
360	$534	$182,973	$183,507	$0

第30年供款共

$2,202,079

第30年利息

$41,186

第30年共還本金

$2,160,894

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$33,526,377

免責聲明

筍盤推介

按揭保險費
info