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$44,269,943

每月供款
$255,389

首期

$-48,000,000

總貸款額

$56,000,000

總利息

$35,939,943

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-47,670,000

按月供比率計算

$510,777

置業成本總預算

HK$-47,670,000

首期

$-48,000,000
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

$510,777

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

馬鞍山迎海第04期駿岸第06座

thumb_up

大2房海景高層，企理裝修，明廚明廁客廳對流窗，好客可傾

實

513 呎

@14,815

local_fire_department 至HIT

售$760 萬

實

513 呎

@14,815

售$760 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第09座

thumb_up

交通便利 ! 環境舒適寧靜 ! 價錢可以再商議！

實

788 呎

@10,787

建

977 呎

@8,700

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

售$850 萬

實

788 呎

@10,787

建

977 呎

@8,700

售$850 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

馬鞍山銀湖天峰

thumb_up

高層山景向南

實

549 呎

@15,483

建

718 呎

@11,838

local_fire_department 至HIT directions_run 日內即走

售$850 萬

實

549 呎

@15,483

建

718 呎

@11,838

售$850 萬

local_fire_department 至HIT directions_run 日內即走

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

西貢高塘

thumb_up

高塘

建

1,500 呎

@5,667

售$850 萬

建

1,500 呎

@5,667

售$850 萬

旺角金輪大廈

thumb_up

罕有放盤

實

841 呎

@9,512

local_fire_department 至HIT

售$800 萬

實

841 呎

@9,512

售$800 萬

local_fire_department 至HIT

馬鞍山銀湖天峰第03座

thumb_up

鐵路上蓋屋苑，東南2房

實

564 呎

@12,996

建

742 呎

@9,879

local_fire_department 至HIT

售$733 萬

實

564 呎

@12,996

建

742 呎

@9,879

售$733 萬

local_fire_department 至HIT

沙田沙田第一城

thumb_up

實用3房家庭必選

實

688 呎

@11,628

建

870 呎

@9,195

verified 首置必買 transfer_within_a_station 人才必選

售$800 萬

實

688 呎

@11,628

建

870 呎

@9,195

售$800 萬

verified 首置必買 transfer_within_a_station 人才必選

粉嶺廣福苑

thumb_up

靚裝修大單位即買即住

實

916 呎

@9,279

建

1,235 呎

@6,883

local_fire_department 至HIT real_estate_agent 罕有放盤 transfer_within_a_station 人才必選

售$850 萬

實

916 呎

@9,279

建

1,235 呎

@6,883

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 transfer_within_a_station 人才必選

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

沙田柏傲莊 I

thumb_up

露台開揚一房, 預約參觀

實

350 呎

@21,086

local_fire_department 至HIT verified 首置必買

售$738 萬

實

350 呎

@21,086

售$738 萬

local_fire_department 至HIT verified 首置必買

VR實景

沙田銀禧花園銀禧閣

thumb_up

♦️移民急讓 - 還價即成♦️東南【內覆式3房】 .

實

665 呎

@11,128

建

1,094 呎

@6,764

local_fire_department 至HIT vpn_key 有匙即睇 flight_takeoff 移民急讓 pets 愛竉必選

售$740 萬

實

665 呎

@11,128

建

1,094 呎

@6,764

售$740 萬

local_fire_department 至HIT vpn_key 有匙即睇 flight_takeoff 移民急讓 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$335,157	$257,541	$211,049	$180,118
1.500	$347,616	$270,225	$223,964	$193,267
2.000	$360,365	$283,295	$237,358	$206,987
2.500	$373,402	$296,746	$251,225	$221,268
3.000	$386,726	$310,575	$265,558	$236,098
3.500	$400,334	$324,777	$280,349	$251,465
3.625	$403,781	$328,386	$284,117	$255,389
4.000	$414,225	$339,349	$295,589	$267,353
4.500	$428,396	$354,284	$311,266	$283,744
5.000	$442,844	$369,575	$327,370	$300,620
5.500	$457,567	$385,217	$343,889	$317,962
6.000	$472,560	$401,201	$360,809	$335,748

每月供款$255,389

年期

30年

貸款金額

$56,000,000

總利息

$35,939,943

總貸款連利息

$91,939,943

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$169,167	$86,222	$255,389	$55,913,778
2	$168,906	$86,483	$255,389	$55,827,295
3	$168,645	$86,744	$255,389	$55,740,552
4	$168,383	$87,006	$255,389	$55,653,546
5	$168,120	$87,269	$255,389	$55,566,277
6	$167,856	$87,532	$255,389	$55,478,745
7	$167,592	$87,797	$255,389	$55,390,948
8	$167,327	$88,062	$255,389	$55,302,886
9	$167,061	$88,328	$255,389	$55,214,558
10	$166,794	$88,595	$255,389	$55,125,964
11	$166,526	$88,862	$255,389	$55,037,101
12	$166,258	$89,131	$255,389	$54,947,970

第1年供款共

$3,064,665

第1年利息

$2,012,635

第1年共還本金

$1,052,030

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$165,989	$89,400	$255,389	$54,858,570
14	$165,719	$89,670	$255,389	$54,768,900
15	$165,448	$89,941	$255,389	$54,678,959
16	$165,176	$90,213	$255,389	$54,588,747
17	$164,904	$90,485	$255,389	$54,498,261
18	$164,630	$90,759	$255,389	$54,407,503
19	$164,356	$91,033	$255,389	$54,316,470
20	$164,081	$91,308	$255,389	$54,225,162
21	$163,805	$91,584	$255,389	$54,133,579
22	$163,529	$91,860	$255,389	$54,041,719
23	$163,251	$92,138	$255,389	$53,949,581
24	$162,973	$92,416	$255,389	$53,857,165

第2年供款共

$3,064,665

第2年利息

$1,973,859

第2年共還本金

$1,090,806

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$162,694	$92,695	$255,389	$53,764,470
26	$162,414	$92,975	$255,389	$53,671,494
27	$162,133	$93,256	$255,389	$53,578,238
28	$161,851	$93,538	$255,389	$53,484,700
29	$161,568	$93,820	$255,389	$53,390,880
30	$161,285	$94,104	$255,389	$53,296,776
31	$161,001	$94,388	$255,389	$53,202,388
32	$160,716	$94,673	$255,389	$53,107,715
33	$160,430	$94,959	$255,389	$53,012,756
34	$160,143	$95,246	$255,389	$52,917,510
35	$159,855	$95,534	$255,389	$52,821,976
36	$159,566	$95,822	$255,389	$52,726,154

第3年供款共

$3,064,665

第3年利息

$1,933,654

第3年共還本金

$1,131,011

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$159,277	$96,112	$255,389	$52,630,042
38	$158,987	$96,402	$255,389	$52,533,640
39	$158,695	$96,693	$255,389	$52,436,946
40	$158,403	$96,985	$255,389	$52,339,961
41	$158,110	$97,278	$255,389	$52,242,683
42	$157,816	$97,572	$255,389	$52,145,110
43	$157,522	$97,867	$255,389	$52,047,243
44	$157,226	$98,163	$255,389	$51,949,081
45	$156,930	$98,459	$255,389	$51,850,621
46	$156,632	$98,757	$255,389	$51,751,865
47	$156,334	$99,055	$255,389	$51,652,810
48	$156,035	$99,354	$255,389	$51,553,456

第4年供款共

$3,064,665

第4年利息

$1,891,967

第4年共還本金

$1,172,698

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$155,734	$99,654	$255,389	$51,453,801
50	$155,433	$99,955	$255,389	$51,353,846
51	$155,131	$100,257	$255,389	$51,253,589
52	$154,829	$100,560	$255,389	$51,153,028
53	$154,525	$100,864	$255,389	$51,052,164
54	$154,220	$101,169	$255,389	$50,950,996
55	$153,914	$101,474	$255,389	$50,849,521
56	$153,608	$101,781	$255,389	$50,747,741
57	$153,300	$102,088	$255,389	$50,645,652
58	$152,992	$102,397	$255,389	$50,543,256
59	$152,683	$102,706	$255,389	$50,440,550
60	$152,372	$103,016	$255,389	$50,337,534

第5年供款共

$3,064,665

第5年利息

$1,848,743

第5年共還本金

$1,215,922

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$152,061	$103,327	$255,389	$50,234,206
62	$151,749	$103,640	$255,389	$50,130,567
63	$151,436	$103,953	$255,389	$50,026,614
64	$151,122	$104,267	$255,389	$49,922,347
65	$150,807	$104,582	$255,389	$49,817,766
66	$150,491	$104,898	$255,389	$49,712,868
67	$150,174	$105,214	$255,389	$49,607,654
68	$149,856	$105,532	$255,389	$49,502,121
69	$149,538	$105,851	$255,389	$49,396,270
70	$149,218	$106,171	$255,389	$49,290,099
71	$148,897	$106,492	$255,389	$49,183,608
72	$148,575	$106,813	$255,389	$49,076,795

第6年供款共

$3,064,665

第6年利息

$1,803,926

第6年共還本金

$1,260,739

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$148,253	$107,136	$255,389	$48,969,659
74	$147,929	$107,460	$255,389	$48,862,199
75	$147,605	$107,784	$255,389	$48,754,415
76	$147,279	$108,110	$255,389	$48,646,305
77	$146,952	$108,436	$255,389	$48,537,869
78	$146,625	$108,764	$255,389	$48,429,105
79	$146,296	$109,092	$255,389	$48,320,012
80	$145,967	$109,422	$255,389	$48,210,590
81	$145,636	$109,753	$255,389	$48,100,838
82	$145,305	$110,084	$255,389	$47,990,754
83	$144,972	$110,417	$255,389	$47,880,337
84	$144,639	$110,750	$255,389	$47,769,587

第7年供款共

$3,064,665

第7年利息

$1,757,457

第7年共還本金

$1,307,208

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$144,304	$111,085	$255,389	$47,658,502
86	$143,968	$111,420	$255,389	$47,547,082
87	$143,632	$111,757	$255,389	$47,435,325
88	$143,294	$112,095	$255,389	$47,323,230
89	$142,956	$112,433	$255,389	$47,210,797
90	$142,616	$112,773	$255,389	$47,098,024
91	$142,275	$113,113	$255,389	$46,984,911
92	$141,934	$113,455	$255,389	$46,871,456
93	$141,591	$113,798	$255,389	$46,757,658
94	$141,247	$114,142	$255,389	$46,643,516
95	$140,902	$114,486	$255,389	$46,529,030
96	$140,556	$114,832	$255,389	$46,414,198

第8年供款共

$3,064,665

第8年利息

$1,709,275

第8年共還本金

$1,355,389

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$140,210	$115,179	$255,389	$46,299,018
98	$139,862	$115,527	$255,389	$46,183,491
99	$139,513	$115,876	$255,389	$46,067,615
100	$139,163	$116,226	$255,389	$45,951,389
101	$138,811	$116,577	$255,389	$45,834,812
102	$138,459	$116,929	$255,389	$45,717,882
103	$138,106	$117,283	$255,389	$45,600,600
104	$137,752	$117,637	$255,389	$45,482,963
105	$137,396	$117,992	$255,389	$45,364,971
106	$137,040	$118,349	$255,389	$45,246,622
107	$136,683	$118,706	$255,389	$45,127,916
108	$136,324	$119,065	$255,389	$45,008,851

第9年供款共

$3,064,665

第9年利息

$1,659,318

第9年共還本金

$1,405,347

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$135,964	$119,424	$255,389	$44,889,426
110	$135,603	$119,785	$255,389	$44,769,641
111	$135,242	$120,147	$255,389	$44,649,494
112	$134,879	$120,510	$255,389	$44,528,984
113	$134,515	$120,874	$255,389	$44,408,110
114	$134,149	$121,239	$255,389	$44,286,871
115	$133,783	$121,605	$255,389	$44,165,265
116	$133,416	$121,973	$255,389	$44,043,292
117	$133,047	$122,341	$255,389	$43,920,951
118	$132,678	$122,711	$255,389	$43,798,240
119	$132,307	$123,082	$255,389	$43,675,159
120	$131,935	$123,453	$255,389	$43,551,705

第10年供款共

$3,064,665

第10年利息

$1,607,519

第10年共還本金

$1,457,146

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$131,562	$123,826	$255,389	$43,427,879
122	$131,188	$124,200	$255,389	$43,303,679
123	$130,813	$124,576	$255,389	$43,179,103
124	$130,437	$124,952	$255,389	$43,054,151
125	$130,059	$125,329	$255,389	$42,928,822
126	$129,681	$125,708	$255,389	$42,803,114
127	$129,301	$126,088	$255,389	$42,677,026
128	$128,920	$126,469	$255,389	$42,550,558
129	$128,538	$126,851	$255,389	$42,423,707
130	$128,155	$127,234	$255,389	$42,296,473
131	$127,771	$127,618	$255,389	$42,168,855
132	$127,385	$128,004	$255,389	$42,040,852

第11年供款共

$3,064,665

第11年利息

$1,553,811

第11年共還本金

$1,510,854

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$126,998	$128,390	$255,389	$41,912,461
134	$126,611	$128,778	$255,389	$41,783,683
135	$126,222	$129,167	$255,389	$41,654,516
136	$125,831	$129,557	$255,389	$41,524,959
137	$125,440	$129,949	$255,389	$41,395,010
138	$125,047	$130,341	$255,389	$41,264,669
139	$124,654	$130,735	$255,389	$41,133,934
140	$124,259	$131,130	$255,389	$41,002,804
141	$123,863	$131,526	$255,389	$40,871,278
142	$123,465	$131,923	$255,389	$40,739,354
143	$123,067	$132,322	$255,389	$40,607,032
144	$122,667	$132,722	$255,389	$40,474,311

第12年供款共

$3,064,665

第12年利息

$1,498,124

第12年共還本金

$1,566,541

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$122,266	$133,123	$255,389	$40,341,188
146	$121,864	$133,525	$255,389	$40,207,663
147	$121,461	$133,928	$255,389	$40,073,735
148	$121,056	$134,333	$255,389	$39,939,402
149	$120,650	$134,738	$255,389	$39,804,664
150	$120,243	$135,145	$255,389	$39,669,519
151	$119,835	$135,554	$255,389	$39,533,965
152	$119,426	$135,963	$255,389	$39,398,002
153	$119,015	$136,374	$255,389	$39,261,628
154	$118,603	$136,786	$255,389	$39,124,842
155	$118,190	$137,199	$255,389	$38,987,643
156	$117,775	$137,614	$255,389	$38,850,029

第13年供款共

$3,064,665

第13年利息

$1,440,383

第13年共還本金

$1,624,281

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$117,359	$138,029	$255,389	$38,712,000
158	$116,942	$138,446	$255,389	$38,573,554
159	$116,524	$138,864	$255,389	$38,434,689
160	$116,105	$139,284	$255,389	$38,295,405
161	$115,684	$139,705	$255,389	$38,155,701
162	$115,262	$140,127	$255,389	$38,015,574
163	$114,839	$140,550	$255,389	$37,875,024
164	$114,414	$140,975	$255,389	$37,734,049
165	$113,988	$141,400	$255,389	$37,592,649
166	$113,561	$141,828	$255,389	$37,450,821
167	$113,133	$142,256	$255,389	$37,308,565
168	$112,703	$142,686	$255,389	$37,165,879

第14年供款共

$3,064,665

第14年利息

$1,380,515

第14年共還本金

$1,684,150

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$112,272	$143,117	$255,389	$37,022,763
170	$111,840	$143,549	$255,389	$36,879,213
171	$111,406	$143,983	$255,389	$36,735,231
172	$110,971	$144,418	$255,389	$36,590,813
173	$110,535	$144,854	$255,389	$36,445,959
174	$110,097	$145,292	$255,389	$36,300,667
175	$109,658	$145,730	$255,389	$36,154,937
176	$109,218	$146,171	$255,389	$36,008,766
177	$108,776	$146,612	$255,389	$35,862,154
178	$108,334	$147,055	$255,389	$35,715,099
179	$107,889	$147,499	$255,389	$35,567,599
180	$107,444	$147,945	$255,389	$35,419,655

第15年供款共

$3,064,665

第15年利息

$1,318,440

第15年共還本金

$1,746,225

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$106,997	$148,392	$255,389	$35,271,263
182	$106,549	$148,840	$255,389	$35,122,423
183	$106,099	$149,290	$255,389	$34,973,133
184	$105,648	$149,741	$255,389	$34,823,392
185	$105,196	$150,193	$255,389	$34,673,199
186	$104,742	$150,647	$255,389	$34,522,552
187	$104,287	$151,102	$255,389	$34,371,450
188	$103,830	$151,558	$255,389	$34,219,892
189	$103,373	$152,016	$255,389	$34,067,876
190	$102,913	$152,475	$255,389	$33,915,401
191	$102,453	$152,936	$255,389	$33,762,465
192	$101,991	$153,398	$255,389	$33,609,067

第16年供款共

$3,064,665

第16年利息

$1,254,077

第16年共還本金

$1,810,588

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$101,527	$153,861	$255,389	$33,455,205
194	$101,063	$154,326	$255,389	$33,300,879
195	$100,596	$154,792	$255,389	$33,146,087
196	$100,129	$155,260	$255,389	$32,990,827
197	$99,660	$155,729	$255,389	$32,835,098
198	$99,189	$156,199	$255,389	$32,678,899
199	$98,718	$156,671	$255,389	$32,522,227
200	$98,244	$157,145	$255,389	$32,365,083
201	$97,770	$157,619	$255,389	$32,207,464
202	$97,293	$158,095	$255,389	$32,049,368
203	$96,816	$158,573	$255,389	$31,890,795
204	$96,337	$159,052	$255,389	$31,731,743

第17年供款共

$3,064,665

第17年利息

$1,187,342

第17年共還本金

$1,877,323

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$95,856	$159,532	$255,389	$31,572,211
206	$95,374	$160,014	$255,389	$31,412,197
207	$94,891	$160,498	$255,389	$31,251,699
208	$94,406	$160,983	$255,389	$31,090,716
209	$93,920	$161,469	$255,389	$30,929,248
210	$93,432	$161,957	$255,389	$30,767,291
211	$92,943	$162,446	$255,389	$30,604,845
212	$92,452	$162,937	$255,389	$30,441,909
213	$91,960	$163,429	$255,389	$30,278,480
214	$91,466	$163,922	$255,389	$30,114,557
215	$90,971	$164,418	$255,389	$29,950,140
216	$90,474	$164,914	$255,389	$29,785,225

第18年供款共

$3,064,665

第18年利息

$1,118,146

第18年共還本金

$1,946,518

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$89,976	$165,413	$255,389	$29,619,813
218	$89,477	$165,912	$255,389	$29,453,900
219	$88,975	$166,413	$255,389	$29,287,487
220	$88,473	$166,916	$255,389	$29,120,571
221	$87,968	$167,420	$255,389	$28,953,151
222	$87,463	$167,926	$255,389	$28,785,225
223	$86,955	$168,433	$255,389	$28,616,791
224	$86,447	$168,942	$255,389	$28,447,849
225	$85,936	$169,453	$255,389	$28,278,396
226	$85,424	$169,964	$255,389	$28,108,432
227	$84,911	$170,478	$255,389	$27,937,954
228	$84,396	$170,993	$255,389	$27,766,961

第19年供款共

$3,064,665

第19年利息

$1,046,401

第19年共還本金

$2,018,264

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$83,879	$171,509	$255,389	$27,595,452
230	$83,361	$172,027	$255,389	$27,423,425
231	$82,842	$172,547	$255,389	$27,250,877
232	$82,320	$173,068	$255,389	$27,077,809
233	$81,798	$173,591	$255,389	$26,904,218
234	$81,273	$174,116	$255,389	$26,730,102
235	$80,747	$174,642	$255,389	$26,555,461
236	$80,220	$175,169	$255,389	$26,380,292
237	$79,690	$175,698	$255,389	$26,204,593
238	$79,160	$176,229	$255,389	$26,028,364
239	$78,627	$176,761	$255,389	$25,851,603
240	$78,093	$177,295	$255,389	$25,674,308

第20年供款共

$3,064,665

第20年利息

$972,011

第20年共還本金

$2,092,654

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$77,558	$177,831	$255,389	$25,496,477
242	$77,021	$178,368	$255,389	$25,318,109
243	$76,482	$178,907	$255,389	$25,139,202
244	$75,941	$179,447	$255,389	$24,959,754
245	$75,399	$179,989	$255,389	$24,779,765
246	$74,856	$180,533	$255,389	$24,599,232
247	$74,310	$181,079	$255,389	$24,418,153
248	$73,763	$181,626	$255,389	$24,236,527
249	$73,215	$182,174	$255,389	$24,054,353
250	$72,664	$182,725	$255,389	$23,871,629
251	$72,112	$183,277	$255,389	$23,688,352
252	$71,559	$183,830	$255,389	$23,504,522

第21年供款共

$3,064,665

第21年利息

$894,879

第21年共還本金

$2,169,786

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$71,003	$184,385	$255,389	$23,320,137
254	$70,446	$184,942	$255,389	$23,135,194
255	$69,888	$185,501	$255,389	$22,949,693
256	$69,327	$186,062	$255,389	$22,763,631
257	$68,765	$186,624	$255,389	$22,577,008
258	$68,201	$187,187	$255,389	$22,389,820
259	$67,636	$187,753	$255,389	$22,202,068
260	$67,069	$188,320	$255,389	$22,013,748
261	$66,500	$188,889	$255,389	$21,824,859
262	$65,929	$189,459	$255,389	$21,635,399
263	$65,357	$190,032	$255,389	$21,445,368
264	$64,783	$190,606	$255,389	$21,254,762

第22年供款共

$3,064,665

第22年利息

$814,904

第22年共還本金

$2,249,760

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$64,207	$191,182	$255,389	$21,063,580
266	$63,630	$191,759	$255,389	$20,871,821
267	$63,050	$192,338	$255,389	$20,679,482
268	$62,469	$192,919	$255,389	$20,486,563
269	$61,886	$193,502	$255,389	$20,293,061
270	$61,302	$194,087	$255,389	$20,098,974
271	$60,716	$194,673	$255,389	$19,904,301
272	$60,128	$195,261	$255,389	$19,709,040
273	$59,538	$195,851	$255,389	$19,513,189
274	$58,946	$196,443	$255,389	$19,316,746
275	$58,353	$197,036	$255,389	$19,119,710
276	$57,757	$197,631	$255,389	$18,922,079

第23年供款共

$3,064,665

第23年利息

$731,982

第23年共還本金

$2,332,683

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$57,160	$198,228	$255,389	$18,723,850
278	$56,562	$198,827	$255,389	$18,525,023
279	$55,961	$199,428	$255,389	$18,325,596
280	$55,359	$200,030	$255,389	$18,125,565
281	$54,754	$200,634	$255,389	$17,924,931
282	$54,148	$201,240	$255,389	$17,723,691
283	$53,540	$201,848	$255,389	$17,521,842
284	$52,931	$202,458	$255,389	$17,319,384
285	$52,319	$203,070	$255,389	$17,116,314
286	$51,706	$203,683	$255,389	$16,912,631
287	$51,090	$204,298	$255,389	$16,708,333
288	$50,473	$204,916	$255,389	$16,503,417

第24年供款共

$3,064,665

第24年利息

$646,003

第24年共還本金

$2,418,662

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$49,854	$205,535	$255,389	$16,297,882
290	$49,233	$206,156	$255,389	$16,091,727
291	$48,610	$206,778	$255,389	$15,884,948
292	$47,986	$207,403	$255,389	$15,677,545
293	$47,359	$208,029	$255,389	$15,469,516
294	$46,731	$208,658	$255,389	$15,260,858
295	$46,101	$209,288	$255,389	$15,051,570
296	$45,468	$209,920	$255,389	$14,841,649
297	$44,834	$210,555	$255,389	$14,631,095
298	$44,198	$211,191	$255,389	$14,419,904
299	$43,560	$211,829	$255,389	$14,208,076
300	$42,920	$212,469	$255,389	$13,995,607

第25年供款共

$3,064,665

第25年利息

$556,855

第25年共還本金

$2,507,810

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$42,278	$213,110	$255,389	$13,782,497
302	$41,635	$213,754	$255,389	$13,568,743
303	$40,989	$214,400	$255,389	$13,354,343
304	$40,341	$215,047	$255,389	$13,139,295
305	$39,692	$215,697	$255,389	$12,923,598
306	$39,040	$216,349	$255,389	$12,707,250
307	$38,386	$217,002	$255,389	$12,490,247
308	$37,731	$217,658	$255,389	$12,272,590
309	$37,073	$218,315	$255,389	$12,054,274
310	$36,414	$218,975	$255,389	$11,835,299
311	$35,752	$219,636	$255,389	$11,615,663
312	$35,089	$220,300	$255,389	$11,395,363

第26年供款共

$3,064,665

第26年利息

$464,421

第26年共還本金

$2,600,244

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$34,423	$220,965	$255,389	$11,174,398
314	$33,756	$221,633	$255,389	$10,952,766
315	$33,086	$222,302	$255,389	$10,730,463
316	$32,415	$222,974	$255,389	$10,507,489
317	$31,741	$223,647	$255,389	$10,283,842
318	$31,066	$224,323	$255,389	$10,059,519
319	$30,388	$225,001	$255,389	$9,834,519
320	$29,708	$225,680	$255,389	$9,608,838
321	$29,027	$226,362	$255,389	$9,382,476
322	$28,343	$227,046	$255,389	$9,155,430
323	$27,657	$227,732	$255,389	$8,927,699
324	$26,969	$228,420	$255,389	$8,699,279

第27年供款共

$3,064,665

第27年利息

$368,580

第27年共還本金

$2,696,084

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$26,279	$229,110	$255,389	$8,470,169
326	$25,587	$229,802	$255,389	$8,240,368
327	$24,893	$230,496	$255,389	$8,009,872
328	$24,196	$231,192	$255,389	$7,778,679
329	$23,498	$231,891	$255,389	$7,546,789
330	$22,798	$232,591	$255,389	$7,314,198
331	$22,095	$233,294	$255,389	$7,080,904
332	$21,390	$233,998	$255,389	$6,846,905
333	$20,683	$234,705	$255,389	$6,612,200
334	$19,974	$235,414	$255,389	$6,376,786
335	$19,263	$236,126	$255,389	$6,140,660
336	$18,550	$236,839	$255,389	$5,903,821

第28年供款共

$3,064,665

第28年利息

$269,207

第28年共還本金

$2,795,458

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$17,834	$237,554	$255,389	$5,666,267
338	$17,117	$238,272	$255,389	$5,427,995
339	$16,397	$238,992	$255,389	$5,189,004
340	$15,675	$239,714	$255,389	$4,949,290
341	$14,951	$240,438	$255,389	$4,708,852
342	$14,225	$241,164	$255,389	$4,467,688
343	$13,496	$241,893	$255,389	$4,225,796
344	$12,765	$242,623	$255,389	$3,983,172
345	$12,032	$243,356	$255,389	$3,739,816
346	$11,297	$244,091	$255,389	$3,495,725
347	$10,560	$244,829	$255,389	$3,250,896
348	$9,820	$245,568	$255,389	$3,005,328

第29年供款共

$3,064,665

第29年利息

$166,171

第29年共還本金

$2,898,494

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$9,079	$246,310	$255,389	$2,759,017
350	$8,335	$247,054	$255,389	$2,511,963
351	$7,588	$247,801	$255,389	$2,264,163
352	$6,840	$248,549	$255,389	$2,015,614
353	$6,089	$249,300	$255,389	$1,766,314
354	$5,336	$250,053	$255,389	$1,516,261
355	$4,580	$250,808	$255,389	$1,265,452
356	$3,823	$251,566	$255,389	$1,013,886
357	$3,063	$252,326	$255,389	$761,560
358	$2,301	$253,088	$255,389	$508,472
359	$1,536	$253,853	$255,389	$254,620
360	$769	$254,620	$255,389	$0

第30年供款共

$3,064,665

第30年利息

$59,337

第30年共還本金

$3,005,328

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$44,269,943

免責聲明

筍盤推介

按揭保險費
info