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$48,762,436

每月供款
$287,313

首期

$-55,000,000

總貸款額

$63,000,000

總利息

$40,432,436

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-54,670,000

按月供比率計算

$574,625

置業成本總預算

HK$-54,670,000

首期

$-55,000,000
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

$574,625

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

VR實景

沙田玖瓏山

thumb_up

玖瓏山 ** 2房放盤****進駐九肚山**新淨有會所**嘉里發展**豪宅地段*

實

662 呎

@10,725

local_fire_department 至HIT

售$710 萬

實

662 呎

@10,725

售$710 萬

local_fire_department 至HIT

馬鞍山泓碧第03座

thumb_up

東南高層2房, 業主有心, 即刻約睇

實

483 呎

@14,700

local_fire_department 至HIT verified 首置必買 pets 愛竉必選

售$710 萬

實

483 呎

@14,700

售$710 萬

local_fire_department 至HIT verified 首置必買 pets 愛竉必選

白石角天賦海灣

thumb_up

大埔天賦海灣

實

653 呎

@11,485

建

832 呎

@9,014

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓 price_change 蝕讓盤

售$750 萬

實

653 呎

@11,485

建

832 呎

@9,014

售$750 萬

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓 price_change 蝕讓盤

馬鞍山新港城 E座

thumb_up

地鐵上蓋樓下商場超市街市巴士站樣樣俱全

實

551 呎

@13,612

建

744 呎

@10,081

local_fire_department 至HIT directions_run 日內即走

售$750 萬

實

551 呎

@13,612

建

744 呎

@10,081

售$750 萬

local_fire_department 至HIT directions_run 日內即走

馬鞍山迎海第04期駿岸第06座

thumb_up

烏溪沙站上蓋, 直達商場食肆, 生活機能一步到胃, 實用2房半, 即刻約睇啦

實

496 呎

@14,415

local_fire_department 至HIT

售$715 萬

實

496 呎

@14,415

售$715 萬

local_fire_department 至HIT

沙田新城市廣場

thumb_up

新城市廣場,超方便,大商場新地樓罕有兩房放盤

實

578 呎

@14,533

建

683 呎

@12,299

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$840 萬

實

578 呎

@14,533

建

683 呎

@12,299

售$840 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

馬鞍山海典灣第05座

thumb_up

海典灣 3房1套海景單位車位充足

實

688 呎

@11,483

建

925 呎

@8,541

local_fire_department 至HIT

售$790 萬

實

688 呎

@11,483

建

925 呎

@8,541

售$790 萬

local_fire_department 至HIT

沙田田園閣

thumb_up

優質闊落三房套　近馬鐵站方便！！

實

633 呎

@11,848

local_fire_department 至HIT real_estate_agent 罕有放盤

售$750 萬

實

633 呎

@11,848

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

沙田翠湖花園

thumb_up

翠湖花園, 東南, 西南, 雙邊景, 已做大廈維修

實

688 呎

@11,919

建

854 呎

@9,602

local_fire_department 至HIT

售$820 萬

實

688 呎

@11,919

建

854 呎

@9,602

售$820 萬

local_fire_department 至HIT

VR實景

沙田晴碧花園

thumb_up

世紀21奇豐!獨家!獨家! 最大三房一套特式戶市場罕有!

實

675 呎

@11,852

建

879 呎

@9,101

local_fire_department 至HIT real_estate_agent 罕有放盤 flight_takeoff 移民急讓

售$800 萬

實

675 呎

@11,852

建

879 呎

@9,101

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 flight_takeoff 移民急讓

馬鞍山迎海第04期駿岸第08座

thumb_up

實用2房, 企理裝修, 即買即住

實

501 呎

@15,968

local_fire_department 至HIT

售$800 萬

實

501 呎

@15,968

售$800 萬

local_fire_department 至HIT

沙田下禾輋村

thumb_up

罕有地下連600'花園

建

700 呎

@10,286

real_estate_agent 罕有放盤

售$720 萬

建

700 呎

@10,286

售$720 萬

real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$377,052	$289,733	$237,430	$202,633
1.500	$391,068	$304,004	$251,960	$217,426
2.000	$405,410	$318,707	$267,028	$232,860
2.500	$420,077	$333,839	$282,629	$248,926
3.000	$435,066	$349,396	$298,753	$265,611
3.500	$450,376	$365,375	$315,393	$282,898
3.625	$454,253	$369,434	$319,632	$287,312
4.000	$466,003	$381,768	$332,537	$300,772
4.500	$481,946	$398,569	$350,174	$319,212
5.000	$498,200	$415,772	$368,292	$338,198
5.500	$514,763	$433,369	$386,875	$357,707
6.000	$531,630	$451,352	$405,910	$377,717

每月供款$287,313

年期

30年

貸款金額

$63,000,000

總利息

$40,432,436

總貸款連利息

$103,432,436

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$190,313	$97,000	$287,312	$62,903,000
2	$190,019	$97,293	$287,312	$62,805,707
3	$189,726	$97,587	$287,312	$62,708,121
4	$189,431	$97,882	$287,312	$62,610,239
5	$189,135	$98,177	$287,312	$62,512,062
6	$188,839	$98,474	$287,312	$62,413,588
7	$188,541	$98,771	$287,312	$62,314,817
8	$188,243	$99,070	$287,312	$62,215,747
9	$187,943	$99,369	$287,312	$62,116,378
10	$187,643	$99,669	$287,312	$62,016,709
11	$187,342	$99,970	$287,312	$61,916,739
12	$187,040	$100,272	$287,312	$61,816,467

第1年供款共

$3,447,748

第1年利息

$2,264,215

第1年共還本金

$1,183,533

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$186,737	$100,575	$287,312	$61,715,892
14	$186,433	$100,879	$287,312	$61,615,013
15	$186,129	$101,184	$287,312	$61,513,829
16	$185,823	$101,489	$287,312	$61,412,340
17	$185,516	$101,796	$287,312	$61,310,544
18	$185,209	$102,103	$287,312	$61,208,441
19	$184,900	$102,412	$287,312	$61,106,029
20	$184,591	$102,721	$287,312	$61,003,308
21	$184,281	$103,031	$287,312	$60,900,276
22	$183,970	$103,343	$287,312	$60,796,933
23	$183,657	$103,655	$287,312	$60,693,278
24	$183,344	$103,968	$287,312	$60,589,310

第2年供款共

$3,447,748

第2年利息

$2,220,591

第2年共還本金

$1,227,156

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$183,030	$104,282	$287,312	$60,485,028
26	$182,715	$104,597	$287,312	$60,380,431
27	$182,399	$104,913	$287,312	$60,275,518
28	$182,082	$105,230	$287,312	$60,170,288
29	$181,764	$105,548	$287,312	$60,064,740
30	$181,446	$105,867	$287,312	$59,958,873
31	$181,126	$106,187	$287,312	$59,852,687
32	$180,805	$106,507	$287,312	$59,746,179
33	$180,483	$106,829	$287,312	$59,639,350
34	$180,161	$107,152	$287,312	$59,532,199
35	$179,837	$107,475	$287,312	$59,424,723
36	$179,512	$107,800	$287,312	$59,316,923

第3年供款共

$3,447,748

第3年利息

$2,175,360

第3年共還本金

$1,272,387

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$179,187	$108,126	$287,312	$59,208,797
38	$178,860	$108,452	$287,312	$59,100,345
39	$178,532	$108,780	$287,312	$58,991,565
40	$178,204	$109,109	$287,312	$58,882,456
41	$177,874	$109,438	$287,312	$58,773,018
42	$177,543	$109,769	$287,312	$58,663,249
43	$177,212	$110,100	$287,312	$58,553,149
44	$176,879	$110,433	$287,312	$58,442,716
45	$176,546	$110,767	$287,312	$58,331,949
46	$176,211	$111,101	$287,312	$58,220,848
47	$175,875	$111,437	$287,312	$58,109,411
48	$175,539	$111,773	$287,312	$57,997,637

第4年供款共

$3,447,748

第4年利息

$2,128,462

第4年共還本金

$1,319,286

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$175,201	$112,111	$287,312	$57,885,526
50	$174,863	$112,450	$287,312	$57,773,077
51	$174,523	$112,789	$287,312	$57,660,287
52	$174,182	$113,130	$287,312	$57,547,157
53	$173,840	$113,472	$287,312	$57,433,685
54	$173,498	$113,815	$287,312	$57,319,870
55	$173,154	$114,159	$287,312	$57,205,712
56	$172,809	$114,503	$287,312	$57,091,208
57	$172,463	$114,849	$287,312	$56,976,359
58	$172,116	$115,196	$287,312	$56,861,163
59	$171,768	$115,544	$287,312	$56,745,619
60	$171,419	$115,893	$287,312	$56,629,725

第5年供款共

$3,447,748

第5年利息

$2,079,836

第5年共還本金

$1,367,912

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$171,069	$116,243	$287,312	$56,513,482
62	$170,718	$116,595	$287,312	$56,396,887
63	$170,366	$116,947	$287,312	$56,279,941
64	$170,012	$117,300	$287,312	$56,162,641
65	$169,658	$117,654	$287,312	$56,044,986
66	$169,303	$118,010	$287,312	$55,926,977
67	$168,946	$118,366	$287,312	$55,808,610
68	$168,589	$118,724	$287,312	$55,689,886
69	$168,230	$119,082	$287,312	$55,570,804
70	$167,870	$119,442	$287,312	$55,451,362
71	$167,509	$119,803	$287,312	$55,331,559
72	$167,147	$120,165	$287,312	$55,211,394

第6年供款共

$3,447,748

第6年利息

$2,029,417

第6年共還本金

$1,418,331

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$166,784	$120,528	$287,312	$55,090,866
74	$166,420	$120,892	$287,312	$54,969,974
75	$166,055	$121,257	$287,312	$54,848,717
76	$165,689	$121,623	$287,312	$54,727,093
77	$165,321	$121,991	$287,312	$54,605,102
78	$164,953	$122,359	$287,312	$54,482,743
79	$164,583	$122,729	$287,312	$54,360,014
80	$164,213	$123,100	$287,312	$54,236,914
81	$163,841	$123,472	$287,312	$54,113,443
82	$163,468	$123,845	$287,312	$53,989,598
83	$163,094	$124,219	$287,312	$53,865,379
84	$162,718	$124,594	$287,312	$53,740,785

第7年供款共

$3,447,748

第7年利息

$1,977,139

第7年共還本金

$1,470,609

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$162,342	$124,970	$287,312	$53,615,815
86	$161,964	$125,348	$287,312	$53,490,467
87	$161,586	$125,727	$287,312	$53,364,740
88	$161,206	$126,106	$287,312	$53,238,634
89	$160,825	$126,487	$287,312	$53,112,147
90	$160,443	$126,869	$287,312	$52,985,277
91	$160,060	$127,253	$287,312	$52,858,025
92	$159,675	$127,637	$287,312	$52,730,388
93	$159,290	$128,023	$287,312	$52,602,365
94	$158,903	$128,409	$287,312	$52,473,956
95	$158,515	$128,797	$287,312	$52,345,159
96	$158,126	$129,186	$287,312	$52,215,972

第8年供款共

$3,447,748

第8年利息

$1,922,935

第8年共還本金

$1,524,813

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$157,736	$129,577	$287,312	$52,086,396
98	$157,344	$129,968	$287,312	$51,956,428
99	$156,952	$130,361	$287,312	$51,826,067
100	$156,558	$130,754	$287,312	$51,695,313
101	$156,163	$131,149	$287,312	$51,564,163
102	$155,767	$131,546	$287,312	$51,432,618
103	$155,369	$131,943	$287,312	$51,300,675
104	$154,971	$132,342	$287,312	$51,168,333
105	$154,571	$132,741	$287,312	$51,035,592
106	$154,170	$133,142	$287,312	$50,902,450
107	$153,768	$133,545	$287,312	$50,768,905
108	$153,364	$133,948	$287,312	$50,634,957

第9年供款共

$3,447,748

第9年利息

$1,866,733

第9年共還本金

$1,581,015

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$152,960	$134,353	$287,312	$50,500,605
110	$152,554	$134,758	$287,312	$50,365,846
111	$152,147	$135,165	$287,312	$50,230,681
112	$151,739	$135,574	$287,312	$50,095,107
113	$151,329	$135,983	$287,312	$49,959,124
114	$150,918	$136,394	$287,312	$49,822,729
115	$150,506	$136,806	$287,312	$49,685,923
116	$150,093	$137,219	$287,312	$49,548,704
117	$149,678	$137,634	$287,312	$49,411,070
118	$149,263	$138,050	$287,312	$49,273,020
119	$148,846	$138,467	$287,312	$49,134,553
120	$148,427	$138,885	$287,312	$48,995,668

第10年供款共

$3,447,748

第10年利息

$1,808,459

第10年共還本金

$1,639,289

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$148,008	$139,305	$287,312	$48,856,364
122	$147,587	$139,725	$287,312	$48,716,639
123	$147,165	$140,147	$287,312	$48,576,491
124	$146,741	$140,571	$287,312	$48,435,920
125	$146,317	$140,995	$287,312	$48,294,925
126	$145,891	$141,421	$287,312	$48,153,503
127	$145,464	$141,849	$287,312	$48,011,655
128	$145,035	$142,277	$287,312	$47,869,378
129	$144,605	$142,707	$287,312	$47,726,671
130	$144,174	$143,138	$287,312	$47,583,533
131	$143,742	$143,570	$287,312	$47,439,962
132	$143,308	$144,004	$287,312	$47,295,958

第11年供款共

$3,447,748

第11年利息

$1,748,038

第11年共還本金

$1,699,710

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$142,873	$144,439	$287,312	$47,151,519
134	$142,437	$144,875	$287,312	$47,006,644
135	$141,999	$145,313	$287,312	$46,861,331
136	$141,560	$145,752	$287,312	$46,715,578
137	$141,120	$146,192	$287,312	$46,569,386
138	$140,678	$146,634	$287,312	$46,422,752
139	$140,235	$147,077	$287,312	$46,275,675
140	$139,791	$147,521	$287,312	$46,128,154
141	$139,345	$147,967	$287,312	$45,980,187
142	$138,898	$148,414	$287,312	$45,831,773
143	$138,450	$148,862	$287,312	$45,682,911
144	$138,000	$149,312	$287,312	$45,533,599

第12年供款共

$3,447,748

第12年利息

$1,685,389

第12年共還本金

$1,762,359

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$137,549	$149,763	$287,312	$45,383,836
146	$137,097	$150,215	$287,312	$45,233,621
147	$136,643	$150,669	$287,312	$45,082,952
148	$136,188	$151,124	$287,312	$44,931,828
149	$135,732	$151,581	$287,312	$44,780,247
150	$135,274	$152,039	$287,312	$44,628,208
151	$134,814	$152,498	$287,312	$44,475,710
152	$134,354	$152,959	$287,312	$44,322,752
153	$133,892	$153,421	$287,312	$44,169,331
154	$133,428	$153,884	$287,312	$44,015,447
155	$132,963	$154,349	$287,312	$43,861,098
156	$132,497	$154,815	$287,312	$43,706,283

第13年供款共

$3,447,748

第13年利息

$1,620,431

第13年共還本金

$1,827,317

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$132,029	$155,283	$287,312	$43,551,000
158	$131,560	$155,752	$287,312	$43,395,248
159	$131,090	$156,223	$287,312	$43,239,025
160	$130,618	$156,694	$287,312	$43,082,331
161	$130,145	$157,168	$287,312	$42,925,163
162	$129,670	$157,643	$287,312	$42,767,521
163	$129,194	$158,119	$287,312	$42,609,402
164	$128,716	$158,596	$287,312	$42,450,805
165	$128,237	$159,076	$287,312	$42,291,730
166	$127,756	$159,556	$287,312	$42,132,174
167	$127,274	$160,038	$287,312	$41,972,136
168	$126,791	$160,521	$287,312	$41,811,614

第14年供款共

$3,447,748

第14年利息

$1,553,079

第14年共還本金

$1,894,669

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$126,306	$161,006	$287,312	$41,650,608
170	$125,820	$161,493	$287,312	$41,489,115
171	$125,332	$161,981	$287,312	$41,327,134
172	$124,842	$162,470	$287,312	$41,164,665
173	$124,352	$162,961	$287,312	$41,001,704
174	$123,859	$163,453	$287,312	$40,838,251
175	$123,366	$163,947	$287,312	$40,674,304
176	$122,870	$164,442	$287,312	$40,509,862
177	$122,374	$164,939	$287,312	$40,344,923
178	$121,875	$165,437	$287,312	$40,179,486
179	$121,376	$165,937	$287,312	$40,013,549
180	$120,874	$166,438	$287,312	$39,847,111

第15年供款共

$3,447,748

第15年利息

$1,483,245

第15年共還本金

$1,964,503

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$120,371	$166,941	$287,312	$39,680,170
182	$119,867	$167,445	$287,312	$39,512,725
183	$119,361	$167,951	$287,312	$39,344,774
184	$118,854	$168,458	$287,312	$39,176,316
185	$118,345	$168,967	$287,312	$39,007,349
186	$117,835	$169,478	$287,312	$38,837,871
187	$117,323	$169,990	$287,312	$38,667,882
188	$116,809	$170,503	$287,312	$38,497,379
189	$116,294	$171,018	$287,312	$38,326,360
190	$115,778	$171,535	$287,312	$38,154,826
191	$115,259	$172,053	$287,312	$37,982,773
192	$114,740	$172,573	$287,312	$37,810,200

第16年供款共

$3,447,748

第16年利息

$1,410,837

第16年共還本金

$2,036,911

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$114,218	$173,094	$287,312	$37,637,106
194	$113,695	$173,617	$287,312	$37,463,489
195	$113,171	$174,141	$287,312	$37,289,348
196	$112,645	$174,667	$287,312	$37,114,680
197	$112,117	$175,195	$287,312	$36,939,485
198	$111,588	$175,724	$287,312	$36,763,761
199	$111,057	$176,255	$287,312	$36,587,506
200	$110,525	$176,788	$287,312	$36,410,718
201	$109,991	$177,322	$287,312	$36,233,397
202	$109,455	$177,857	$287,312	$36,055,539
203	$108,918	$178,395	$287,312	$35,877,145
204	$108,379	$178,933	$287,312	$35,698,211

第17年供款共

$3,447,748

第17年利息

$1,335,759

第17年共還本金

$2,111,989

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$107,838	$179,474	$287,312	$35,518,737
206	$107,296	$180,016	$287,312	$35,338,721
207	$106,752	$180,560	$287,312	$35,158,161
208	$106,207	$181,105	$287,312	$34,977,056
209	$105,660	$181,652	$287,312	$34,795,404
210	$105,111	$182,201	$287,312	$34,613,202
211	$104,561	$182,752	$287,312	$34,430,451
212	$104,009	$183,304	$287,312	$34,247,147
213	$103,455	$183,857	$287,312	$34,063,290
214	$102,900	$184,413	$287,312	$33,878,877
215	$102,342	$184,970	$287,312	$33,693,907
216	$101,784	$185,529	$287,312	$33,508,378

第18年供款共

$3,447,748

第18年利息

$1,257,915

第18年共還本金

$2,189,833

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$101,223	$186,089	$287,312	$33,322,289
218	$100,661	$186,651	$287,312	$33,135,638
219	$100,097	$187,215	$287,312	$32,948,423
220	$99,532	$187,781	$287,312	$32,760,642
221	$98,964	$188,348	$287,312	$32,572,294
222	$98,395	$188,917	$287,312	$32,383,378
223	$97,825	$189,488	$287,312	$32,193,890
224	$97,252	$190,060	$287,312	$32,003,830
225	$96,678	$190,634	$287,312	$31,813,196
226	$96,102	$191,210	$287,312	$31,621,986
227	$95,525	$191,788	$287,312	$31,430,198
228	$94,945	$192,367	$287,312	$31,237,832

第19年供款共

$3,447,748

第19年利息

$1,177,201

第19年共還本金

$2,270,547

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$94,364	$192,948	$287,312	$31,044,884
230	$93,781	$193,531	$287,312	$30,851,353
231	$93,197	$194,116	$287,312	$30,657,237
232	$92,610	$194,702	$287,312	$30,462,535
233	$92,022	$195,290	$287,312	$30,267,245
234	$91,432	$195,880	$287,312	$30,071,365
235	$90,841	$196,472	$287,312	$29,874,893
236	$90,247	$197,065	$287,312	$29,677,828
237	$89,652	$197,661	$287,312	$29,480,168
238	$89,055	$198,258	$287,312	$29,281,910
239	$88,456	$198,857	$287,312	$29,083,053
240	$87,855	$199,457	$287,312	$28,883,596

第20年供款共

$3,447,748

第20年利息

$1,093,512

第20年共還本金

$2,354,235

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$87,253	$200,060	$287,312	$28,683,536
242	$86,648	$200,664	$287,312	$28,482,872
243	$86,042	$201,270	$287,312	$28,281,602
244	$85,434	$201,878	$287,312	$28,079,724
245	$84,824	$202,488	$287,312	$27,877,235
246	$84,212	$203,100	$287,312	$27,674,136
247	$83,599	$203,713	$287,312	$27,470,422
248	$82,984	$204,329	$287,312	$27,266,093
249	$82,366	$204,946	$287,312	$27,061,147
250	$81,747	$205,565	$287,312	$26,855,582
251	$81,126	$206,186	$287,312	$26,649,396
252	$80,503	$206,809	$287,312	$26,442,587

第21年供款共

$3,447,748

第21年利息

$1,006,739

第21年共還本金

$2,441,009

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$79,879	$207,434	$287,312	$26,235,154
254	$79,252	$208,060	$287,312	$26,027,093
255	$78,624	$208,689	$287,312	$25,818,405
256	$77,993	$209,319	$287,312	$25,609,085
257	$77,361	$209,952	$287,312	$25,399,134
258	$76,727	$210,586	$287,312	$25,188,548
259	$76,090	$211,222	$287,312	$24,977,326
260	$75,452	$211,860	$287,312	$24,765,466
261	$74,812	$212,500	$287,312	$24,552,966
262	$74,170	$213,142	$287,312	$24,339,824
263	$73,527	$213,786	$287,312	$24,126,038
264	$72,881	$214,432	$287,312	$23,911,607

第22年供款共

$3,447,748

第22年利息

$916,767

第22年共還本金

$2,530,980

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$72,233	$215,079	$287,312	$23,696,528
266	$71,583	$215,729	$287,312	$23,480,798
267	$70,932	$216,381	$287,312	$23,264,418
268	$70,278	$217,034	$287,312	$23,047,383
269	$69,622	$217,690	$287,312	$22,829,693
270	$68,965	$218,348	$287,312	$22,611,346
271	$68,305	$219,007	$287,312	$22,392,338
272	$67,644	$219,669	$287,312	$22,172,670
273	$66,980	$220,332	$287,312	$21,952,337
274	$66,314	$220,998	$287,312	$21,731,339
275	$65,647	$221,666	$287,312	$21,509,674
276	$64,977	$222,335	$287,312	$21,287,339

第23年供款共

$3,447,748

第23年利息

$823,480

第23年共還本金

$2,624,268

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$64,306	$223,007	$287,312	$21,064,332
278	$63,632	$223,680	$287,312	$20,840,651
279	$62,956	$224,356	$287,312	$20,616,295
280	$62,278	$225,034	$287,312	$20,391,261
281	$61,599	$225,714	$287,312	$20,165,547
282	$60,917	$226,396	$287,312	$19,939,152
283	$60,233	$227,079	$287,312	$19,712,072
284	$59,547	$227,765	$287,312	$19,484,307
285	$58,859	$228,453	$287,312	$19,255,854
286	$58,169	$229,144	$287,312	$19,026,710
287	$57,477	$229,836	$287,312	$18,796,874
288	$56,782	$230,530	$287,312	$18,566,344

第24年供款共

$3,447,748

第24年利息

$726,753

第24年共還本金

$2,720,995

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$56,086	$231,226	$287,312	$18,335,118
290	$55,387	$231,925	$287,312	$18,103,193
291	$54,687	$232,626	$287,312	$17,870,567
292	$53,984	$233,328	$287,312	$17,637,239
293	$53,279	$234,033	$287,312	$17,403,205
294	$52,572	$234,740	$287,312	$17,168,465
295	$51,863	$235,449	$287,312	$16,933,016
296	$51,152	$236,161	$287,312	$16,696,856
297	$50,438	$236,874	$287,312	$16,459,982
298	$49,723	$237,589	$287,312	$16,222,392
299	$49,005	$238,307	$287,312	$15,984,085
300	$48,285	$239,027	$287,312	$15,745,058

第25年供款共

$3,447,748

第25年利息

$626,462

第25年共還本金

$2,821,286

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$47,563	$239,749	$287,312	$15,505,309
302	$46,839	$240,473	$287,312	$15,264,836
303	$46,113	$241,200	$287,312	$15,023,636
304	$45,384	$241,928	$287,312	$14,781,707
305	$44,653	$242,659	$287,312	$14,539,048
306	$43,920	$243,392	$287,312	$14,295,656
307	$43,185	$244,128	$287,312	$14,051,528
308	$42,447	$244,865	$287,312	$13,806,663
309	$41,708	$245,605	$287,312	$13,561,059
310	$40,966	$246,347	$287,312	$13,314,712
311	$40,222	$247,091	$287,312	$13,067,621
312	$39,475	$247,837	$287,312	$12,819,784

第26年供款共

$3,447,748

第26年利息

$522,474

第26年共還本金

$2,925,274

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$38,726	$248,586	$287,312	$12,571,198
314	$37,975	$249,337	$287,312	$12,321,861
315	$37,222	$250,090	$287,312	$12,071,771
316	$36,467	$250,846	$287,312	$11,820,926
317	$35,709	$251,603	$287,312	$11,569,322
318	$34,949	$252,363	$287,312	$11,316,959
319	$34,187	$253,126	$287,312	$11,063,833
320	$33,422	$253,890	$287,312	$10,809,943
321	$32,655	$254,657	$287,312	$10,555,286
322	$31,886	$255,427	$287,312	$10,299,859
323	$31,114	$256,198	$287,312	$10,043,661
324	$30,340	$256,972	$287,312	$9,786,689

第27年供款共

$3,447,748

第27年利息

$414,653

第27年共還本金

$3,033,095

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$29,564	$257,748	$287,312	$9,528,941
326	$28,785	$258,527	$287,312	$9,270,414
327	$28,004	$259,308	$287,312	$9,011,106
328	$27,221	$260,091	$287,312	$8,751,014
329	$26,435	$260,877	$287,312	$8,490,137
330	$25,647	$261,665	$287,312	$8,228,472
331	$24,857	$262,455	$287,312	$7,966,017
332	$24,064	$263,248	$287,312	$7,702,769
333	$23,269	$264,044	$287,312	$7,438,725
334	$22,471	$264,841	$287,312	$7,173,884
335	$21,671	$265,641	$287,312	$6,908,243
336	$20,869	$266,444	$287,312	$6,641,799

第28年供款共

$3,447,748

第28年利息

$302,858

第28年共還本金

$3,144,890

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$20,064	$267,249	$287,312	$6,374,550
338	$19,256	$268,056	$287,312	$6,106,495
339	$18,447	$268,866	$287,312	$5,837,629
340	$17,635	$269,678	$287,312	$5,567,951
341	$16,820	$270,492	$287,312	$5,297,459
342	$16,003	$271,310	$287,312	$5,026,149
343	$15,183	$272,129	$287,312	$4,754,020
344	$14,361	$272,951	$287,312	$4,481,069
345	$13,537	$273,776	$287,312	$4,207,293
346	$12,710	$274,603	$287,312	$3,932,690
347	$11,880	$275,432	$287,312	$3,657,258
348	$11,048	$276,264	$287,312	$3,380,994

第29年供款共

$3,447,748

第29年利息

$186,942

第29年共還本金

$3,260,806

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$10,213	$277,099	$287,312	$3,103,895
350	$9,376	$277,936	$287,312	$2,825,959
351	$8,537	$278,776	$287,312	$2,547,183
352	$7,695	$279,618	$287,312	$2,267,565
353	$6,850	$280,462	$287,312	$1,987,103
354	$6,003	$281,310	$287,312	$1,705,793
355	$5,153	$282,159	$287,312	$1,423,634
356	$4,301	$283,012	$287,312	$1,140,622
357	$3,446	$283,867	$287,312	$856,756
358	$2,588	$284,724	$287,312	$572,031
359	$1,728	$285,584	$287,312	$286,447
360	$865	$286,447	$287,312	$0

第30年供款共

$3,447,748

第30年利息

$66,754

第30年共還本金

$3,380,994

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$48,762,436

免責聲明

筍盤推介

按揭保險費
info