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$36,383,520

每月供款
$204,316

首期

$-37,500,000

總貸款額

$45,500,000

總利息

$28,053,520

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-37,170,000

按月供比率計算

$408,631

置業成本總預算

HK$-37,170,000

首期

$-37,500,000
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

$408,631

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

馬鞍山聽濤雅苑第07座

thumb_up

聽濤雅苑 3房可加車位筍盤價

實

733 呎

@11,596

建

906 呎

@9,382

local_fire_department 至HIT directions_run 日內即走

售$850 萬

實

733 呎

@11,596

建

906 呎

@9,382

售$850 萬

local_fire_department 至HIT directions_run 日內即走

馬鞍山銀湖天峰

thumb_up

銀湖天峰高層海景開揚2房

實

564 呎

@13,972

建

739 呎

@10,663

local_fire_department 至HIT verified 首置必買

售$788 萬

實

564 呎

@13,972

建

739 呎

@10,663

售$788 萬

local_fire_department 至HIT verified 首置必買

馬鞍山銀湖天峰第02座

thumb_up

銀湖天峰2房+工人房古典內園池景

實

604 呎

@14,901

建

792 呎

@11,364

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 verified 首置必買

售$900 萬

實

604 呎

@14,901

建

792 呎

@11,364

售$900 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 verified 首置必買

粉嶺廣福苑

thumb_up

*罕有4房*連車位*換樓精選*

實

916 呎

@9,061

建

1,235 呎

@6,721

hotel_class 樓王

售$830 萬

實

916 呎

@9,061

建

1,235 呎

@6,721

售$830 萬

hotel_class 樓王

西貢 CLEAR WATER BAY

thumb_up

清水灣上覆式

建

1,400 呎

@6,286

local_fire_department 至HIT

售$880 萬

建

1,400 呎

@6,286

售$880 萬

local_fire_department 至HIT

馬鞍山雲海第01期松海臺第02座

thumb_up

新鴻基樓王, 特色連天台, 精緻小品

實

493 呎

@16,024

real_estate_agent 罕有放盤 pets 愛竉必選 price_change 蝕讓盤

售$790 萬

實

493 呎

@16,024

售$790 萬

real_estate_agent 罕有放盤 pets 愛竉必選 price_change 蝕讓盤

馬鞍山聽濤雅苑東南高層977則皇,雅裝即住,歡迎參觀

thumb_up

聽濤雅苑****東南高層977則皇,雅裝即住,歡迎參觀****

實

788 呎

@11,421

建

977 呎

@9,212

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$900 萬

實

788 呎

@11,421

建

977 呎

@9,212

售$900 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

大埔天鑽第08座

thumb_up

天鑽2房靚裝開揚景觀

實

551 呎

@13,067

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$720 萬

實

551 呎

@13,067

售$720 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

沙田愉景花園

thumb_up

中層企理三房套, 鄰近大型商埸^The Wai^ 預約參觀!

實

688 呎

@11,628

建

852 呎

@9,390

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

688 呎

@11,628

建

852 呎

@9,390

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

沙田富豪花園

thumb_up

富豪大宅靚則大廳大主人房

實

1,093 呎

@8,234

建

1,498 呎

@6,008

local_offer 低水筍價

售$900 萬

實

1,093 呎

@8,234

建

1,498 呎

@6,008

售$900 萬

local_offer 低水筍價

VR實景

馬鞍山聽濤雅苑第08座

thumb_up

聽濤雅苑第08座

實

660 呎

@11,364

建

819 呎

@9,158

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

售$750 萬

實

660 呎

@11,364

建

819 呎

@9,158

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

馬鞍山迎海第03期星灣御第23座

thumb_up

奇豐精選靚裝有傢電適合新婚人仕

實

479 呎

@14,614

local_fire_department 至HIT

售$700 萬

實

479 呎

@14,614

售$700 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$272,315	$209,252	$171,477	$146,346
1.500	$282,438	$219,558	$181,971	$157,030
2.000	$292,796	$230,177	$192,854	$168,177
2.500	$303,389	$241,106	$204,121	$179,780
3.000	$314,215	$252,342	$215,766	$191,830
3.500	$325,272	$263,882	$227,784	$204,315
4.000	$336,558	$275,721	$240,166	$217,224
4.500	$348,072	$287,855	$252,904	$230,542
5.000	$359,811	$300,280	$265,988	$244,254
5.500	$371,773	$312,989	$279,410	$258,344
6.000	$383,955	$325,976	$293,157	$272,795

每月供款$204,316

年期

30年

貸款金額

$45,500,000

總利息

$28,053,520

總貸款連利息

$73,553,520

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$132,708	$71,607	$204,315	$45,428,393
2	$132,499	$71,816	$204,315	$45,356,577
3	$132,290	$72,025	$204,315	$45,284,552
4	$132,080	$72,235	$204,315	$45,212,316
5	$131,869	$72,446	$204,315	$45,139,870
6	$131,658	$72,657	$204,315	$45,067,213
7	$131,446	$72,869	$204,315	$44,994,344
8	$131,234	$73,082	$204,315	$44,921,262
9	$131,020	$73,295	$204,315	$44,847,967
10	$130,807	$73,509	$204,315	$44,774,458
11	$130,592	$73,723	$204,315	$44,700,735
12	$130,377	$73,938	$204,315	$44,626,797

第1年供款共

$2,451,784

第1年利息

$1,578,581

第1年共還本金

$873,203

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$130,161	$74,154	$204,315	$44,552,643
14	$129,945	$74,370	$204,315	$44,478,273
15	$129,728	$74,587	$204,315	$44,403,686
16	$129,511	$74,805	$204,315	$44,328,881
17	$129,293	$75,023	$204,315	$44,253,858
18	$129,074	$75,242	$204,315	$44,178,617
19	$128,854	$75,461	$204,315	$44,103,156
20	$128,634	$75,681	$204,315	$44,027,475
21	$128,413	$75,902	$204,315	$43,951,573
22	$128,192	$76,123	$204,315	$43,875,450
23	$127,970	$76,345	$204,315	$43,799,104
24	$127,747	$76,568	$204,315	$43,722,536

第2年供款共

$2,451,784

第2年利息

$1,547,524

第2年共還本金

$904,260

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$127,524	$76,791	$204,315	$43,645,745
26	$127,300	$77,015	$204,315	$43,568,730
27	$127,075	$77,240	$204,315	$43,491,490
28	$126,850	$77,465	$204,315	$43,414,025
29	$126,624	$77,691	$204,315	$43,336,334
30	$126,398	$77,918	$204,315	$43,258,416
31	$126,170	$78,145	$204,315	$43,180,271
32	$125,942	$78,373	$204,315	$43,101,898
33	$125,714	$78,601	$204,315	$43,023,297
34	$125,485	$78,831	$204,315	$42,944,466
35	$125,255	$79,061	$204,315	$42,865,405
36	$125,024	$79,291	$204,315	$42,786,114

第3年供款共

$2,451,784

第3年利息

$1,515,362

第3年共還本金

$936,422

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$124,793	$79,523	$204,315	$42,706,592
38	$124,561	$79,754	$204,315	$42,626,837
39	$124,328	$79,987	$204,315	$42,546,850
40	$124,095	$80,220	$204,315	$42,466,630
41	$123,861	$80,454	$204,315	$42,386,175
42	$123,626	$80,689	$204,315	$42,305,486
43	$123,391	$80,924	$204,315	$42,224,562
44	$123,155	$81,160	$204,315	$42,143,402
45	$122,918	$81,397	$204,315	$42,062,005
46	$122,681	$81,634	$204,315	$41,980,370
47	$122,443	$81,873	$204,315	$41,898,498
48	$122,204	$82,111	$204,315	$41,816,386

第4年供款共

$2,451,784

第4年利息

$1,482,056

第4年共還本金

$969,728

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$121,964	$82,351	$204,315	$41,734,035
50	$121,724	$82,591	$204,315	$41,651,444
51	$121,483	$82,832	$204,315	$41,568,612
52	$121,242	$83,074	$204,315	$41,485,539
53	$120,999	$83,316	$204,315	$41,402,223
54	$120,756	$83,559	$204,315	$41,318,664
55	$120,513	$83,803	$204,315	$41,234,862
56	$120,268	$84,047	$204,315	$41,150,815
57	$120,023	$84,292	$204,315	$41,066,522
58	$119,777	$84,538	$204,315	$40,981,984
59	$119,531	$84,785	$204,315	$40,897,200
60	$119,283	$85,032	$204,315	$40,812,168

第5年供款共

$2,451,784

第5年利息

$1,447,566

第5年共還本金

$1,004,218

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$119,035	$85,280	$204,315	$40,726,888
62	$118,787	$85,529	$204,315	$40,641,360
63	$118,537	$85,778	$204,315	$40,555,582
64	$118,287	$86,028	$204,315	$40,469,553
65	$118,036	$86,279	$204,315	$40,383,274
66	$117,785	$86,531	$204,315	$40,296,743
67	$117,532	$86,783	$204,315	$40,209,960
68	$117,279	$87,036	$204,315	$40,122,924
69	$117,025	$87,290	$204,315	$40,035,634
70	$116,771	$87,545	$204,315	$39,948,089
71	$116,515	$87,800	$204,315	$39,860,289
72	$116,259	$88,056	$204,315	$39,772,233

第6年供款共

$2,451,784

第6年利息

$1,411,849

第6年共還本金

$1,039,935

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$116,002	$88,313	$204,315	$39,683,920
74	$115,745	$88,571	$204,315	$39,595,349
75	$115,486	$88,829	$204,315	$39,506,520
76	$115,227	$89,088	$204,315	$39,417,433
77	$114,968	$89,348	$204,315	$39,328,085
78	$114,707	$89,608	$204,315	$39,238,476
79	$114,446	$89,870	$204,315	$39,148,606
80	$114,183	$90,132	$204,315	$39,058,475
81	$113,921	$90,395	$204,315	$38,968,080
82	$113,657	$90,658	$204,315	$38,877,421
83	$113,392	$90,923	$204,315	$38,786,499
84	$113,127	$91,188	$204,315	$38,695,310

第7年供款共

$2,451,784

第7年利息

$1,374,862

第7年共還本金

$1,076,922

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$112,861	$91,454	$204,315	$38,603,856
86	$112,595	$91,721	$204,315	$38,512,136
87	$112,327	$91,988	$204,315	$38,420,147
88	$112,059	$92,257	$204,315	$38,327,891
89	$111,790	$92,526	$204,315	$38,235,365
90	$111,520	$92,796	$204,315	$38,142,570
91	$111,249	$93,066	$204,315	$38,049,504
92	$110,978	$93,338	$204,315	$37,956,166
93	$110,705	$93,610	$204,315	$37,862,556
94	$110,432	$93,883	$204,315	$37,768,673
95	$110,159	$94,157	$204,315	$37,674,516
96	$109,884	$94,431	$204,315	$37,580,085

第8年供款共

$2,451,784

第8年利息

$1,336,559

第8年共還本金

$1,115,225

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$109,609	$94,707	$204,315	$37,485,378
98	$109,332	$94,983	$204,315	$37,390,395
99	$109,055	$95,260	$204,315	$37,295,135
100	$108,777	$95,538	$204,315	$37,199,598
101	$108,499	$95,817	$204,315	$37,103,781
102	$108,219	$96,096	$204,315	$37,007,685
103	$107,939	$96,376	$204,315	$36,911,309
104	$107,658	$96,657	$204,315	$36,814,651
105	$107,376	$96,939	$204,315	$36,717,712
106	$107,093	$97,222	$204,315	$36,620,490
107	$106,810	$97,506	$204,315	$36,522,985
108	$106,525	$97,790	$204,315	$36,425,195

第9年供款共

$2,451,784

第9年利息

$1,296,894

第9年共還本金

$1,154,890

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$106,240	$98,075	$204,315	$36,327,120
110	$105,954	$98,361	$204,315	$36,228,758
111	$105,667	$98,648	$204,315	$36,130,110
112	$105,379	$98,936	$204,315	$36,031,174
113	$105,091	$99,224	$204,315	$35,931,950
114	$104,802	$99,514	$204,315	$35,832,436
115	$104,511	$99,804	$204,315	$35,732,632
116	$104,220	$100,095	$204,315	$35,632,537
117	$103,928	$100,387	$204,315	$35,532,150
118	$103,635	$100,680	$204,315	$35,431,470
119	$103,342	$100,974	$204,315	$35,330,496
120	$103,047	$101,268	$204,315	$35,229,228

第10年供款共

$2,451,784

第10年利息

$1,255,818

第10年共還本金

$1,195,966

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$102,752	$101,563	$204,315	$35,127,665
122	$102,456	$101,860	$204,315	$35,025,805
123	$102,159	$102,157	$204,315	$34,923,648
124	$101,861	$102,455	$204,315	$34,821,194
125	$101,562	$102,754	$204,315	$34,718,440
126	$101,262	$103,053	$204,315	$34,615,387
127	$100,962	$103,354	$204,315	$34,512,033
128	$100,660	$103,655	$204,315	$34,408,378
129	$100,358	$103,958	$204,315	$34,304,420
130	$100,055	$104,261	$204,315	$34,200,160
131	$99,750	$104,565	$204,315	$34,095,595
132	$99,445	$104,870	$204,315	$33,990,725

第11年供款共

$2,451,784

第11年利息

$1,213,281

第11年共還本金

$1,238,503

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$99,140	$105,176	$204,315	$33,885,549
134	$98,833	$105,482	$204,315	$33,780,067
135	$98,525	$105,790	$204,315	$33,674,277
136	$98,217	$106,099	$204,315	$33,568,178
137	$97,907	$106,408	$204,315	$33,461,770
138	$97,597	$106,719	$204,315	$33,355,051
139	$97,286	$107,030	$204,315	$33,248,022
140	$96,973	$107,342	$204,315	$33,140,680
141	$96,660	$107,655	$204,315	$33,033,025
142	$96,346	$107,969	$204,315	$32,925,056
143	$96,031	$108,284	$204,315	$32,816,772
144	$95,716	$108,600	$204,315	$32,708,172

第12年供款共

$2,451,784

第12年利息

$1,169,231

第12年共還本金

$1,282,553

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$95,399	$108,916	$204,315	$32,599,255
146	$95,081	$109,234	$204,315	$32,490,021
147	$94,763	$109,553	$204,315	$32,380,468
148	$94,443	$109,872	$204,315	$32,270,596
149	$94,123	$110,193	$204,315	$32,160,403
150	$93,801	$110,514	$204,315	$32,049,889
151	$93,479	$110,836	$204,315	$31,939,053
152	$93,156	$111,160	$204,315	$31,827,893
153	$92,831	$111,484	$204,315	$31,716,409
154	$92,506	$111,809	$204,315	$31,604,600
155	$92,180	$112,135	$204,315	$31,492,465
156	$91,853	$112,462	$204,315	$31,380,002

第13年供款共

$2,451,784

第13年利息

$1,123,614

第13年共還本金

$1,328,170

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$91,525	$112,790	$204,315	$31,267,212
158	$91,196	$113,119	$204,315	$31,154,093
159	$90,866	$113,449	$204,315	$31,040,643
160	$90,535	$113,780	$204,315	$30,926,863
161	$90,203	$114,112	$204,315	$30,812,751
162	$89,871	$114,445	$204,315	$30,698,307
163	$89,537	$114,779	$204,315	$30,583,528
164	$89,202	$115,113	$204,315	$30,468,415
165	$88,866	$115,449	$204,315	$30,352,965
166	$88,529	$115,786	$204,315	$30,237,180
167	$88,192	$116,124	$204,315	$30,121,056
168	$87,853	$116,462	$204,315	$30,004,594

第14年供款共

$2,451,784

第14年利息

$1,076,375

第14年共還本金

$1,375,409

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$87,513	$116,802	$204,315	$29,887,792
170	$87,173	$117,143	$204,315	$29,770,649
171	$86,831	$117,484	$204,315	$29,653,165
172	$86,488	$117,827	$204,315	$29,535,338
173	$86,145	$118,171	$204,315	$29,417,167
174	$85,800	$118,515	$204,315	$29,298,652
175	$85,454	$118,861	$204,315	$29,179,791
176	$85,108	$119,208	$204,315	$29,060,584
177	$84,760	$119,555	$204,315	$28,941,028
178	$84,411	$119,904	$204,315	$28,821,124
179	$84,062	$120,254	$204,315	$28,700,871
180	$83,711	$120,604	$204,315	$28,580,266

第15年供款共

$2,451,784

第15年利息

$1,027,456

第15年共還本金

$1,424,328

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$83,359	$120,956	$204,315	$28,459,310
182	$83,006	$121,309	$204,315	$28,338,001
183	$82,653	$121,663	$204,315	$28,216,338
184	$82,298	$122,018	$204,315	$28,094,320
185	$81,942	$122,374	$204,315	$27,971,947
186	$81,585	$122,730	$204,315	$27,849,216
187	$81,227	$123,088	$204,315	$27,726,128
188	$80,868	$123,447	$204,315	$27,602,680
189	$80,508	$123,808	$204,315	$27,478,873
190	$80,147	$124,169	$204,315	$27,354,704
191	$79,785	$124,531	$204,315	$27,230,174
192	$79,421	$124,894	$204,315	$27,105,280

第16年供款共

$2,451,784

第16年利息

$976,797

第16年共還本金

$1,474,987

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$79,057	$125,258	$204,315	$26,980,021
194	$78,692	$125,624	$204,315	$26,854,398
195	$78,325	$125,990	$204,315	$26,728,408
196	$77,958	$126,357	$204,315	$26,602,050
197	$77,589	$126,726	$204,315	$26,475,324
198	$77,220	$127,096	$204,315	$26,348,229
199	$76,849	$127,466	$204,315	$26,220,762
200	$76,477	$127,838	$204,315	$26,092,924
201	$76,104	$128,211	$204,315	$25,964,713
202	$75,730	$128,585	$204,315	$25,836,128
203	$75,355	$128,960	$204,315	$25,707,168
204	$74,979	$129,336	$204,315	$25,577,832

第17年供款共

$2,451,784

第17年利息

$924,337

第17年共還本金

$1,527,447

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$74,602	$129,713	$204,315	$25,448,119
206	$74,224	$130,092	$204,315	$25,318,027
207	$73,844	$130,471	$204,315	$25,187,556
208	$73,464	$130,852	$204,315	$25,056,704
209	$73,082	$131,233	$204,315	$24,925,471
210	$72,699	$131,616	$204,315	$24,793,855
211	$72,315	$132,000	$204,315	$24,661,855
212	$71,930	$132,385	$204,315	$24,529,470
213	$71,544	$132,771	$204,315	$24,396,699
214	$71,157	$133,158	$204,315	$24,263,541
215	$70,769	$133,547	$204,315	$24,129,994
216	$70,379	$133,936	$204,315	$23,996,058

第18年供款共

$2,451,784

第18年利息

$870,010

第18年共還本金

$1,581,774

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$69,989	$134,327	$204,315	$23,861,731
218	$69,597	$134,719	$204,315	$23,727,013
219	$69,204	$135,112	$204,315	$23,591,901
220	$68,810	$135,506	$204,315	$23,456,395
221	$68,414	$135,901	$204,315	$23,320,495
222	$68,018	$136,297	$204,315	$23,184,197
223	$67,621	$136,695	$204,315	$23,047,503
224	$67,222	$137,093	$204,315	$22,910,409
225	$66,822	$137,493	$204,315	$22,772,916
226	$66,421	$137,894	$204,315	$22,635,022
227	$66,019	$138,297	$204,315	$22,496,725
228	$65,615	$138,700	$204,315	$22,358,025

第19年供款共

$2,451,784

第19年利息

$813,751

第19年共還本金

$1,638,033

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$65,211	$139,104	$204,315	$22,218,921
230	$64,805	$139,510	$204,315	$22,079,411
231	$64,398	$139,917	$204,315	$21,939,494
232	$63,990	$140,325	$204,315	$21,799,168
233	$63,581	$140,734	$204,315	$21,658,434
234	$63,170	$141,145	$204,315	$21,517,289
235	$62,759	$141,557	$204,315	$21,375,732
236	$62,346	$141,969	$204,315	$21,233,763
237	$61,932	$142,384	$204,315	$21,091,380
238	$61,517	$142,799	$204,315	$20,948,581
239	$61,100	$143,215	$204,315	$20,805,365
240	$60,682	$143,633	$204,315	$20,661,732

第20年供款共

$2,451,784

第20年利息

$755,491

第20年共還本金

$1,696,293

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$60,263	$144,052	$204,315	$20,517,680
242	$59,843	$144,472	$204,315	$20,373,208
243	$59,422	$144,893	$204,315	$20,228,315
244	$58,999	$145,316	$204,315	$20,082,999
245	$58,575	$145,740	$204,315	$19,937,259
246	$58,150	$146,165	$204,315	$19,791,094
247	$57,724	$146,591	$204,315	$19,644,503
248	$57,296	$147,019	$204,315	$19,497,484
249	$56,868	$147,448	$204,315	$19,350,036
250	$56,438	$147,878	$204,315	$19,202,158
251	$56,006	$148,309	$204,315	$19,053,849
252	$55,574	$148,742	$204,315	$18,905,108

第21年供款共

$2,451,784

第21年利息

$695,159

第21年共還本金

$1,756,625

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$55,140	$149,175	$204,315	$18,755,932
254	$54,705	$149,611	$204,315	$18,606,322
255	$54,268	$150,047	$204,315	$18,456,275
256	$53,831	$150,485	$204,315	$18,305,790
257	$53,392	$150,923	$204,315	$18,154,867
258	$52,952	$151,364	$204,315	$18,003,503
259	$52,510	$151,805	$204,315	$17,851,698
260	$52,067	$152,248	$204,315	$17,699,450
261	$51,623	$152,692	$204,315	$17,546,758
262	$51,178	$153,137	$204,315	$17,393,621
263	$50,731	$153,584	$204,315	$17,240,037
264	$50,283	$154,032	$204,315	$17,086,005

第22年供款共

$2,451,784

第22年利息

$632,681

第22年共還本金

$1,819,103

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$49,834	$154,481	$204,315	$16,931,524
266	$49,384	$154,932	$204,315	$16,776,592
267	$48,932	$155,384	$204,315	$16,621,209
268	$48,479	$155,837	$204,315	$16,465,372
269	$48,024	$156,291	$204,315	$16,309,080
270	$47,568	$156,747	$204,315	$16,152,333
271	$47,111	$157,204	$204,315	$15,995,129
272	$46,652	$157,663	$204,315	$15,837,466
273	$46,193	$158,123	$204,315	$15,679,343
274	$45,731	$158,584	$204,315	$15,520,759
275	$45,269	$159,046	$204,315	$15,361,713
276	$44,805	$159,510	$204,315	$15,202,203

第23年供款共

$2,451,784

第23年利息

$567,982

第23年共還本金

$1,883,802

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$44,340	$159,976	$204,315	$15,042,227
278	$43,873	$160,442	$204,315	$14,881,785
279	$43,405	$160,910	$204,315	$14,720,875
280	$42,936	$161,379	$204,315	$14,559,495
281	$42,465	$161,850	$204,315	$14,397,645
282	$41,993	$162,322	$204,315	$14,235,323
283	$41,520	$162,796	$204,315	$14,072,527
284	$41,045	$163,270	$204,315	$13,909,257
285	$40,569	$163,747	$204,315	$13,745,510
286	$40,091	$164,224	$204,315	$13,581,286
287	$39,612	$164,703	$204,315	$13,416,583
288	$39,132	$165,184	$204,315	$13,251,399

第24年供款共

$2,451,784

第24年利息

$500,980

第24年共還本金

$1,950,804

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$38,650	$165,665	$204,315	$13,085,734
290	$38,167	$166,149	$204,315	$12,919,585
291	$37,682	$166,633	$204,315	$12,752,952
292	$37,196	$167,119	$204,315	$12,585,833
293	$36,709	$167,607	$204,315	$12,418,226
294	$36,220	$168,096	$204,315	$12,250,130
295	$35,730	$168,586	$204,315	$12,081,545
296	$35,238	$169,077	$204,315	$11,912,467
297	$34,745	$169,571	$204,315	$11,742,897
298	$34,250	$170,065	$204,315	$11,572,831
299	$33,754	$170,561	$204,315	$11,402,270
300	$33,257	$171,059	$204,315	$11,231,211

第25年供款共

$2,451,784

第25年利息

$431,596

第25年共還本金

$2,020,188

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$32,758	$171,558	$204,315	$11,059,654
302	$32,257	$172,058	$204,315	$10,887,596
303	$31,755	$172,560	$204,315	$10,715,036
304	$31,252	$173,063	$204,315	$10,541,973
305	$30,747	$173,568	$204,315	$10,368,405
306	$30,241	$174,074	$204,315	$10,194,331
307	$29,733	$174,582	$204,315	$10,019,749
308	$29,224	$175,091	$204,315	$9,844,658
309	$28,714	$175,602	$204,315	$9,669,056
310	$28,201	$176,114	$204,315	$9,492,942
311	$27,688	$176,628	$204,315	$9,316,314
312	$27,173	$177,143	$204,315	$9,139,172

第26年供款共

$2,451,784

第26年利息

$359,744

第26年共還本金

$2,092,040

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$26,656	$177,659	$204,315	$8,961,512
314	$26,138	$178,178	$204,315	$8,783,335
315	$25,618	$178,697	$204,315	$8,604,637
316	$25,097	$179,218	$204,315	$8,425,419
317	$24,574	$179,741	$204,315	$8,245,678
318	$24,050	$180,265	$204,315	$8,065,412
319	$23,524	$180,791	$204,315	$7,884,621
320	$22,997	$181,319	$204,315	$7,703,303
321	$22,468	$181,847	$204,315	$7,521,455
322	$21,938	$182,378	$204,315	$7,339,077
323	$21,406	$182,910	$204,315	$7,156,168
324	$20,872	$183,443	$204,315	$6,972,725

第27年供款共

$2,451,784

第27年利息

$285,337

第27年共還本金

$2,166,447

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$20,337	$183,978	$204,315	$6,788,746
326	$19,801	$184,515	$204,315	$6,604,232
327	$19,262	$185,053	$204,315	$6,419,179
328	$18,723	$185,593	$204,315	$6,233,586
329	$18,181	$186,134	$204,315	$6,047,452
330	$17,638	$186,677	$204,315	$5,860,775
331	$17,094	$187,221	$204,315	$5,673,553
332	$16,548	$187,767	$204,315	$5,485,786
333	$16,000	$188,315	$204,315	$5,297,471
334	$15,451	$188,864	$204,315	$5,108,607
335	$14,900	$189,415	$204,315	$4,919,191
336	$14,348	$189,968	$204,315	$4,729,224

第28年供款共

$2,451,784

第28年利息

$208,283

第28年共還本金

$2,243,501

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$13,794	$190,522	$204,315	$4,538,702
338	$13,238	$191,077	$204,315	$4,347,624
339	$12,681	$191,635	$204,315	$4,155,990
340	$12,122	$192,194	$204,315	$3,963,796
341	$11,561	$192,754	$204,315	$3,771,042
342	$10,999	$193,316	$204,315	$3,577,725
343	$10,435	$193,880	$204,315	$3,383,845
344	$9,870	$194,446	$204,315	$3,189,399
345	$9,302	$195,013	$204,315	$2,994,386
346	$8,734	$195,582	$204,315	$2,798,804
347	$8,163	$196,152	$204,315	$2,602,652
348	$7,591	$196,724	$204,315	$2,405,928

第29年供款共

$2,451,784

第29年利息

$128,488

第29年共還本金

$2,323,296

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$7,017	$197,298	$204,315	$2,208,630
350	$6,442	$197,873	$204,315	$2,010,757
351	$5,865	$198,451	$204,315	$1,812,306
352	$5,286	$199,029	$204,315	$1,613,276
353	$4,705	$199,610	$204,315	$1,413,667
354	$4,123	$200,192	$204,315	$1,213,474
355	$3,539	$200,776	$204,315	$1,012,698
356	$2,954	$201,362	$204,315	$811,337
357	$2,366	$201,949	$204,315	$609,388
358	$1,777	$202,538	$204,315	$406,850
359	$1,187	$203,129	$204,315	$203,721
360	$594	$203,721	$204,315	$0

第30年供款共

$2,451,784

第30年利息

$45,856

第30年共還本金

$2,405,928

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$36,383,520

免責聲明

筍盤推介

按揭保險費
info