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$35,703,675

每月供款
$210,205

首期

$-40,300,000

總貸款額

$48,300,000

總利息

$27,373,675

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-39,970,000

按月供比率計算

$420,409

置業成本總預算

HK$-39,970,000

首期

$-40,300,000
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

$420,409

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

KOL實拍

西貢逸瓏園第01座

thumb_up

西貢低密度住宅**逸瓏園**

實

691 呎

@11,505

directions_run 日內即走 pets 愛竉必選

售$795 萬

實

691 呎

@11,505

售$795 萬

directions_run 日內即走 pets 愛竉必選

獨家

馬鞍山天宇海###奇豐獨家###近鐵路站靚裝北水3房,即買即住,有心還價即成,歡迎參觀###

thumb_up

天宇海###奇豐獨家###近鐵路站靚裝北水3房,即買即住,有心還價即成,歡迎參觀###

實

763 呎

@11,638

建

1,004 呎

@8,845

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 pets 愛竉必選

售$888 萬

實

763 呎

@11,638

建

1,004 呎

@8,845

售$888 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 pets 愛竉必選

馬鞍山天宇海第6A座

thumb_up

獨家天宇海 3房1套可約睇樓

實

694 呎

@12,968

建

914 呎

@9,847

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$900 萬

實

694 呎

@12,968

建

914 呎

@9,847

售$900 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

馬鞍山銀湖天峰第05座

thumb_up

銀湖天峰 2房海景

實

551 呎

@15,064

建

720 呎

@11,528

local_fire_department 至HIT

售$830 萬

實

551 呎

@15,064

建

720 呎

@11,528

售$830 萬

local_fire_department 至HIT

馬鞍山馬鞍山中心第01座

thumb_up

高層海景三房,罕有放盤

實

642 呎

@13,209

建

848 呎

@10,000

verified 首置必買

售$848 萬

實

642 呎

@13,209

建

848 呎

@10,000

售$848 萬

verified 首置必買

馬鞍山雲海第01期榕海臺第02座

thumb_up

馬鞍山雲海新鴻基名牌屋苑樓齡新

實

446 呎

@19,058

local_fire_department 至HIT

售$850 萬

實

446 呎

@19,058

售$850 萬

local_fire_department 至HIT

清水灣相思灣

thumb_up

海景花園村屋

建

700 呎

@12,857

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$900 萬

建

700 呎

@12,857

售$900 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

馬鞍山海柏花園第03座

thumb_up

馬鞍山海柏花園上蓋物業

實

567 呎

@15,168

建

757 呎

@11,361

local_fire_department 至HIT

售$860 萬

實

567 呎

@15,168

建

757 呎

@11,361

售$860 萬

local_fire_department 至HIT

馬鞍山嘉華星濤灣第01座

thumb_up

嘉華星濤灣

實

541 呎

@15,712

建

736 呎

@11,549

pets 愛竉必選

售$850 萬

實

541 呎

@15,712

建

736 呎

@11,549

售$850 萬

pets 愛竉必選

馬鞍山雲海第01期香海臺第02座

thumb_up

馬鞍山雲海新鴻基品牌

實

382 呎

@18,325

local_fire_department 至HIT

售$700 萬

實

382 呎

@18,325

售$700 萬

local_fire_department 至HIT

沙田榕翠園

thumb_up

^連車位^ 企理兩房, 罕有放盤! 預約參觀!

實

658 呎

@12,158

建

753 呎

@10,624

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

售$800 萬

實

658 呎

@12,158

建

753 呎

@10,624

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$289,073	$222,129	$182,029	$155,352
1.500	$299,819	$233,069	$193,169	$166,693
2.000	$310,815	$244,342	$204,722	$178,526
2.500	$322,059	$255,943	$216,682	$190,843
3.000	$333,551	$267,871	$229,044	$203,635
3.250	$339,389	$273,956	$235,374	$210,205
3.500	$345,288	$280,121	$241,801	$216,889
4.000	$357,269	$292,688	$254,945	$230,592
4.500	$369,492	$305,570	$268,467	$244,729
5.000	$381,953	$318,759	$282,357	$259,285
5.500	$394,651	$332,250	$296,604	$274,242
6.000	$407,583	$346,036	$311,198	$289,583

每月供款$210,205

年期

30年

貸款金額

$48,300,000

總利息

$27,373,675

總貸款連利息

$75,673,675

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$130,813	$79,392	$210,205	$48,220,608
2	$130,597	$79,607	$210,205	$48,141,001
3	$130,382	$79,823	$210,205	$48,061,178
4	$130,166	$80,039	$210,205	$47,981,139
5	$129,949	$80,256	$210,205	$47,900,883
6	$129,732	$80,473	$210,205	$47,820,410
7	$129,514	$80,691	$210,205	$47,739,719
8	$129,295	$80,910	$210,205	$47,658,809
9	$129,076	$81,129	$210,205	$47,577,681
10	$128,856	$81,348	$210,205	$47,496,332
11	$128,636	$81,569	$210,205	$47,414,764
12	$128,415	$81,790	$210,205	$47,332,974

第1年供款共

$2,522,456

第1年利息

$1,555,430

第1年共還本金

$967,026

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$128,193	$82,011	$210,205	$47,250,963
14	$127,971	$82,233	$210,205	$47,168,729
15	$127,749	$82,456	$210,205	$47,086,273
16	$127,525	$82,679	$210,205	$47,003,594
17	$127,301	$82,903	$210,205	$46,920,691
18	$127,077	$83,128	$210,205	$46,837,563
19	$126,852	$83,353	$210,205	$46,754,210
20	$126,626	$83,579	$210,205	$46,670,631
21	$126,400	$83,805	$210,205	$46,586,826
22	$126,173	$84,032	$210,205	$46,502,794
23	$125,945	$84,260	$210,205	$46,418,535
24	$125,717	$84,488	$210,205	$46,334,047

第2年供款共

$2,522,456

第2年利息

$1,523,529

第2年共還本金

$998,927

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$125,488	$84,717	$210,205	$46,249,330
26	$125,259	$84,946	$210,205	$46,164,384
27	$125,029	$85,176	$210,205	$46,079,208
28	$124,798	$85,407	$210,205	$45,993,802
29	$124,567	$85,638	$210,205	$45,908,163
30	$124,335	$85,870	$210,205	$45,822,293
31	$124,102	$86,103	$210,205	$45,736,191
32	$123,869	$86,336	$210,205	$45,649,855
33	$123,635	$86,570	$210,205	$45,563,285
34	$123,401	$86,804	$210,205	$45,476,481
35	$123,165	$87,039	$210,205	$45,389,442
36	$122,930	$87,275	$210,205	$45,302,167

第3年供款共

$2,522,456

第3年利息

$1,490,576

第3年共還本金

$1,031,880

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$122,693	$87,511	$210,205	$45,214,656
38	$122,456	$87,748	$210,205	$45,126,908
39	$122,219	$87,986	$210,205	$45,038,922
40	$121,980	$88,224	$210,205	$44,950,697
41	$121,741	$88,463	$210,205	$44,862,234
42	$121,502	$88,703	$210,205	$44,773,531
43	$121,262	$88,943	$210,205	$44,684,588
44	$121,021	$89,184	$210,205	$44,595,405
45	$120,779	$89,425	$210,205	$44,505,979
46	$120,537	$89,668	$210,205	$44,416,312
47	$120,294	$89,910	$210,205	$44,326,401
48	$120,051	$90,154	$210,205	$44,236,247

第4年供款共

$2,522,456

第4年利息

$1,456,536

第4年共還本金

$1,065,920

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$119,807	$90,398	$210,205	$44,145,849
50	$119,562	$90,643	$210,205	$44,055,206
51	$119,316	$90,888	$210,205	$43,964,317
52	$119,070	$91,135	$210,205	$43,873,183
53	$118,823	$91,381	$210,205	$43,781,801
54	$118,576	$91,629	$210,205	$43,690,172
55	$118,328	$91,877	$210,205	$43,598,295
56	$118,079	$92,126	$210,205	$43,506,169
57	$117,829	$92,375	$210,205	$43,413,794
58	$117,579	$92,626	$210,205	$43,321,168
59	$117,328	$92,876	$210,205	$43,228,292
60	$117,077	$93,128	$210,205	$43,135,164

第5年供款共

$2,522,456

第5年利息

$1,421,373

第5年共還本金

$1,101,083

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$116,824	$93,380	$210,205	$43,041,784
62	$116,571	$93,633	$210,205	$42,948,150
63	$116,318	$93,887	$210,205	$42,854,264
64	$116,064	$94,141	$210,205	$42,760,123
65	$115,809	$94,396	$210,205	$42,665,727
66	$115,553	$94,652	$210,205	$42,571,075
67	$115,297	$94,908	$210,205	$42,476,167
68	$115,040	$95,165	$210,205	$42,381,002
69	$114,782	$95,423	$210,205	$42,285,579
70	$114,523	$95,681	$210,205	$42,189,898
71	$114,264	$95,940	$210,205	$42,093,958
72	$114,004	$96,200	$210,205	$41,997,757

第6年供款共

$2,522,456

第6年利息

$1,385,049

第6年共還本金

$1,137,406

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$113,744	$96,461	$210,205	$41,901,297
74	$113,483	$96,722	$210,205	$41,804,575
75	$113,221	$96,984	$210,205	$41,707,591
76	$112,958	$97,247	$210,205	$41,610,344
77	$112,695	$97,510	$210,205	$41,512,834
78	$112,431	$97,774	$210,205	$41,415,060
79	$112,166	$98,039	$210,205	$41,317,021
80	$111,900	$98,304	$210,205	$41,218,717
81	$111,634	$98,571	$210,205	$41,120,146
82	$111,367	$98,838	$210,205	$41,021,309
83	$111,099	$99,105	$210,205	$40,922,203
84	$110,831	$99,374	$210,205	$40,822,830

第7年供款共

$2,522,456

第7年利息

$1,347,528

第7年共還本金

$1,174,928

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$110,562	$99,643	$210,205	$40,723,187
86	$110,292	$99,913	$210,205	$40,623,274
87	$110,021	$100,183	$210,205	$40,523,091
88	$109,750	$100,455	$210,205	$40,422,636
89	$109,478	$100,727	$210,205	$40,321,910
90	$109,205	$100,999	$210,205	$40,220,910
91	$108,932	$101,273	$210,205	$40,119,637
92	$108,657	$101,547	$210,205	$40,018,090
93	$108,382	$101,822	$210,205	$39,916,268
94	$108,107	$102,098	$210,205	$39,814,170
95	$107,830	$102,375	$210,205	$39,711,795
96	$107,553	$102,652	$210,205	$39,609,143

第8年供款共

$2,522,456

第8年利息

$1,308,769

第8年共還本金

$1,213,687

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$107,275	$102,930	$210,205	$39,506,213
98	$106,996	$103,209	$210,205	$39,403,004
99	$106,716	$103,488	$210,205	$39,299,516
100	$106,436	$103,768	$210,205	$39,195,748
101	$106,155	$104,050	$210,205	$39,091,698
102	$105,873	$104,331	$210,205	$38,987,367
103	$105,591	$104,614	$210,205	$38,882,753
104	$105,307	$104,897	$210,205	$38,777,856
105	$105,023	$105,181	$210,205	$38,672,675
106	$104,738	$105,466	$210,205	$38,567,209
107	$104,453	$105,752	$210,205	$38,461,457
108	$104,166	$106,038	$210,205	$38,355,419

第9年供款共

$2,522,456

第9年利息

$1,268,731

第9年共還本金

$1,253,725

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$103,879	$106,325	$210,205	$38,249,093
110	$103,591	$106,613	$210,205	$38,142,480
111	$103,303	$106,902	$210,205	$38,035,578
112	$103,013	$107,192	$210,205	$37,928,386
113	$102,723	$107,482	$210,205	$37,820,904
114	$102,432	$107,773	$210,205	$37,713,131
115	$102,140	$108,065	$210,205	$37,605,066
116	$101,847	$108,358	$210,205	$37,496,709
117	$101,554	$108,651	$210,205	$37,388,057
118	$101,259	$108,945	$210,205	$37,279,112
119	$100,964	$109,240	$210,205	$37,169,872
120	$100,668	$109,536	$210,205	$37,060,335

第10年供款共

$2,522,456

第10年利息

$1,227,373

第10年共還本金

$1,295,083

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$100,372	$109,833	$210,205	$36,950,503
122	$100,074	$110,130	$210,205	$36,840,372
123	$99,776	$110,429	$210,205	$36,729,944
124	$99,477	$110,728	$210,205	$36,619,216
125	$99,177	$111,028	$210,205	$36,508,188
126	$98,876	$111,328	$210,205	$36,396,860
127	$98,575	$111,630	$210,205	$36,285,230
128	$98,272	$111,932	$210,205	$36,173,298
129	$97,969	$112,235	$210,205	$36,061,063
130	$97,665	$112,539	$210,205	$35,948,523
131	$97,361	$112,844	$210,205	$35,835,679
132	$97,055	$113,150	$210,205	$35,722,530

第11年供款共

$2,522,456

第11年利息

$1,184,650

第11年共還本金

$1,337,806

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$96,749	$113,456	$210,205	$35,609,073
134	$96,441	$113,763	$210,205	$35,495,310
135	$96,133	$114,072	$210,205	$35,381,239
136	$95,824	$114,380	$210,205	$35,266,858
137	$95,514	$114,690	$210,205	$35,152,168
138	$95,204	$115,001	$210,205	$35,037,167
139	$94,892	$115,312	$210,205	$34,921,855
140	$94,580	$115,625	$210,205	$34,806,230
141	$94,267	$115,938	$210,205	$34,690,292
142	$93,953	$116,252	$210,205	$34,574,040
143	$93,638	$116,567	$210,205	$34,457,474
144	$93,322	$116,882	$210,205	$34,340,592

第12年供款共

$2,522,456

第12年利息

$1,140,518

第12年共還本金

$1,381,938

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$93,006	$117,199	$210,205	$34,223,393
146	$92,688	$117,516	$210,205	$34,105,876
147	$92,370	$117,835	$210,205	$33,988,042
148	$92,051	$118,154	$210,205	$33,869,888
149	$91,731	$118,474	$210,205	$33,751,414
150	$91,410	$118,795	$210,205	$33,632,620
151	$91,088	$119,116	$210,205	$33,513,503
152	$90,766	$119,439	$210,205	$33,394,065
153	$90,442	$119,762	$210,205	$33,274,302
154	$90,118	$120,087	$210,205	$33,154,215
155	$89,793	$120,412	$210,205	$33,033,803
156	$89,467	$120,738	$210,205	$32,913,065

第13年供款共

$2,522,456

第13年利息

$1,094,930

第13年共還本金

$1,427,526

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$89,140	$121,065	$210,205	$32,792,000
158	$88,812	$121,393	$210,205	$32,670,607
159	$88,483	$121,722	$210,205	$32,548,885
160	$88,153	$122,051	$210,205	$32,426,834
161	$87,823	$122,382	$210,205	$32,304,452
162	$87,491	$122,713	$210,205	$32,181,739
163	$87,159	$123,046	$210,205	$32,058,693
164	$86,826	$123,379	$210,205	$31,935,314
165	$86,491	$123,713	$210,205	$31,811,601
166	$86,156	$124,048	$210,205	$31,687,552
167	$85,820	$124,384	$210,205	$31,563,168
168	$85,484	$124,721	$210,205	$31,438,447

第14年供款共

$2,522,456

第14年利息

$1,047,838

第14年共還本金

$1,474,618

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$85,146	$125,059	$210,205	$31,313,388
170	$84,807	$125,398	$210,205	$31,187,991
171	$84,467	$125,737	$210,205	$31,062,254
172	$84,127	$126,078	$210,205	$30,936,176
173	$83,785	$126,419	$210,205	$30,809,757
174	$83,443	$126,762	$210,205	$30,682,995
175	$83,100	$127,105	$210,205	$30,555,890
176	$82,756	$127,449	$210,205	$30,428,441
177	$82,410	$127,794	$210,205	$30,300,647
178	$82,064	$128,140	$210,205	$30,172,506
179	$81,717	$128,487	$210,205	$30,044,019
180	$81,369	$128,835	$210,205	$29,915,184

第15年供款共

$2,522,456

第15年利息

$999,192

第15年共還本金

$1,523,264

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$81,020	$129,184	$210,205	$29,785,999
182	$80,670	$129,534	$210,205	$29,656,465
183	$80,320	$129,885	$210,205	$29,526,580
184	$79,968	$130,237	$210,205	$29,396,343
185	$79,615	$130,590	$210,205	$29,265,754
186	$79,261	$130,943	$210,205	$29,134,810
187	$78,907	$131,298	$210,205	$29,003,512
188	$78,551	$131,653	$210,205	$28,871,859
189	$78,195	$132,010	$210,205	$28,739,849
190	$77,837	$132,368	$210,205	$28,607,481
191	$77,479	$132,726	$210,205	$28,474,755
192	$77,119	$133,086	$210,205	$28,341,670

第16年供款共

$2,522,456

第16年利息

$948,942

第16年共還本金

$1,573,514

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$76,759	$133,446	$210,205	$28,208,224
194	$76,397	$133,807	$210,205	$28,074,416
195	$76,035	$134,170	$210,205	$27,940,247
196	$75,672	$134,533	$210,205	$27,805,713
197	$75,307	$134,898	$210,205	$27,670,816
198	$74,942	$135,263	$210,205	$27,535,553
199	$74,575	$135,629	$210,205	$27,399,924
200	$74,208	$135,997	$210,205	$27,263,927
201	$73,840	$136,365	$210,205	$27,127,563
202	$73,470	$136,734	$210,205	$26,990,828
203	$73,100	$137,104	$210,205	$26,853,724
204	$72,729	$137,476	$210,205	$26,716,248

第17年供款共

$2,522,456

第17年利息

$897,034

第17年共還本金

$1,625,422

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$72,357	$137,848	$210,205	$26,578,400
206	$71,983	$138,221	$210,205	$26,440,178
207	$71,609	$138,596	$210,205	$26,301,583
208	$71,233	$138,971	$210,205	$26,162,611
209	$70,857	$139,348	$210,205	$26,023,264
210	$70,480	$139,725	$210,205	$25,883,539
211	$70,101	$140,103	$210,205	$25,743,435
212	$69,722	$140,483	$210,205	$25,602,953
213	$69,341	$140,863	$210,205	$25,462,089
214	$68,960	$141,245	$210,205	$25,320,844
215	$68,577	$141,627	$210,205	$25,179,217
216	$68,194	$142,011	$210,205	$25,037,206

第18年供款共

$2,522,456

第18年利息

$843,414

第18年共還本金

$1,679,042

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$67,809	$142,396	$210,205	$24,894,811
218	$67,423	$142,781	$210,205	$24,752,029
219	$67,037	$143,168	$210,205	$24,608,861
220	$66,649	$143,556	$210,205	$24,465,306
221	$66,260	$143,944	$210,205	$24,321,361
222	$65,870	$144,334	$210,205	$24,177,027
223	$65,479	$144,725	$210,205	$24,032,302
224	$65,087	$145,117	$210,205	$23,887,185
225	$64,694	$145,510	$210,205	$23,741,675
226	$64,300	$145,904	$210,205	$23,595,770
227	$63,905	$146,299	$210,205	$23,449,471
228	$63,509	$146,696	$210,205	$23,302,775

第19年供款共

$2,522,456

第19年利息

$788,025

第19年共還本金

$1,734,431

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$63,112	$147,093	$210,205	$23,155,682
230	$62,713	$147,491	$210,205	$23,008,191
231	$62,314	$147,891	$210,205	$22,860,300
232	$61,913	$148,291	$210,205	$22,712,009
233	$61,512	$148,693	$210,205	$22,563,316
234	$61,109	$149,096	$210,205	$22,414,220
235	$60,705	$149,499	$210,205	$22,264,721
236	$60,300	$149,904	$210,205	$22,114,816
237	$59,894	$150,310	$210,205	$21,964,506
238	$59,487	$150,717	$210,205	$21,813,788
239	$59,079	$151,126	$210,205	$21,662,663
240	$58,670	$151,535	$210,205	$21,511,128

第20年供款共

$2,522,456

第20年利息

$730,809

第20年共還本金

$1,791,647

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$58,259	$151,945	$210,205	$21,359,182
242	$57,848	$152,357	$210,205	$21,206,826
243	$57,435	$152,769	$210,205	$21,054,056
244	$57,021	$153,183	$210,205	$20,900,873
245	$56,607	$153,598	$210,205	$20,747,275
246	$56,191	$154,014	$210,205	$20,593,261
247	$55,773	$154,431	$210,205	$20,438,829
248	$55,355	$154,849	$210,205	$20,283,980
249	$54,936	$155,269	$210,205	$20,128,711
250	$54,515	$155,689	$210,205	$19,973,022
251	$54,094	$156,111	$210,205	$19,816,911
252	$53,671	$156,534	$210,205	$19,660,377

第21年供款共

$2,522,456

第21年利息

$671,705

第21年共還本金

$1,850,751

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$53,247	$156,958	$210,205	$19,503,419
254	$52,822	$157,383	$210,205	$19,346,036
255	$52,396	$157,809	$210,205	$19,188,227
256	$51,968	$158,237	$210,205	$19,029,990
257	$51,540	$158,665	$210,205	$18,871,325
258	$51,110	$159,095	$210,205	$18,712,230
259	$50,679	$159,526	$210,205	$18,552,705
260	$50,247	$159,958	$210,205	$18,392,747
261	$49,814	$160,391	$210,205	$18,232,356
262	$49,379	$160,825	$210,205	$18,071,531
263	$48,944	$161,261	$210,205	$17,910,270
264	$48,507	$161,698	$210,205	$17,748,572

第22年供款共

$2,522,456

第22年利息

$610,651

第22年共還本金

$1,911,805

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$48,069	$162,136	$210,205	$17,586,436
266	$47,630	$162,575	$210,205	$17,423,862
267	$47,190	$163,015	$210,205	$17,260,847
268	$46,748	$163,457	$210,205	$17,097,390
269	$46,305	$163,899	$210,205	$16,933,491
270	$45,862	$164,343	$210,205	$16,769,148
271	$45,416	$164,788	$210,205	$16,604,360
272	$44,970	$165,235	$210,205	$16,439,125
273	$44,523	$165,682	$210,205	$16,273,443
274	$44,074	$166,131	$210,205	$16,107,312
275	$43,624	$166,581	$210,205	$15,940,732
276	$43,173	$167,032	$210,205	$15,773,700

第23年供款共

$2,522,456

第23年利息

$547,584

第23年共還本金

$1,974,872

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$42,720	$167,484	$210,205	$15,606,216
278	$42,267	$167,938	$210,205	$15,438,278
279	$41,812	$168,393	$210,205	$15,269,885
280	$41,356	$168,849	$210,205	$15,101,036
281	$40,899	$169,306	$210,205	$14,931,730
282	$40,440	$169,765	$210,205	$14,761,966
283	$39,980	$170,224	$210,205	$14,591,742
284	$39,519	$170,685	$210,205	$14,421,056
285	$39,057	$171,148	$210,205	$14,249,909
286	$38,594	$171,611	$210,205	$14,078,297
287	$38,129	$172,076	$210,205	$13,906,222
288	$37,663	$172,542	$210,205	$13,733,680

第24年供款共

$2,522,456

第24年利息

$482,436

第24年共還本金

$2,040,020

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$37,195	$173,009	$210,205	$13,560,670
290	$36,727	$173,478	$210,205	$13,387,192
291	$36,257	$173,948	$210,205	$13,213,245
292	$35,786	$174,419	$210,205	$13,038,826
293	$35,313	$174,891	$210,205	$12,863,935
294	$34,840	$175,365	$210,205	$12,688,570
295	$34,365	$175,840	$210,205	$12,512,730
296	$33,889	$176,316	$210,205	$12,336,414
297	$33,411	$176,794	$210,205	$12,159,621
298	$32,932	$177,272	$210,205	$11,982,348
299	$32,452	$177,752	$210,205	$11,804,596
300	$31,971	$178,234	$210,205	$11,626,362

第25年供款共

$2,522,456

第25年利息

$415,138

第25年共還本金

$2,107,318

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$31,488	$178,717	$210,205	$11,447,645
302	$31,004	$179,201	$210,205	$11,268,445
303	$30,519	$179,686	$210,205	$11,088,759
304	$30,032	$180,173	$210,205	$10,908,586
305	$29,544	$180,661	$210,205	$10,727,926
306	$29,055	$181,150	$210,205	$10,546,776
307	$28,564	$181,640	$210,205	$10,365,135
308	$28,072	$182,132	$210,205	$10,183,003
309	$27,579	$182,626	$210,205	$10,000,377
310	$27,084	$183,120	$210,205	$9,817,257
311	$26,588	$183,616	$210,205	$9,633,641
312	$26,091	$184,114	$210,205	$9,449,527

第26年供款共

$2,522,456

第26年利息

$345,621

第26年共還本金

$2,176,835

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$25,592	$184,612	$210,205	$9,264,915
314	$25,092	$185,112	$210,205	$9,079,803
315	$24,591	$185,614	$210,205	$8,894,189
316	$24,088	$186,116	$210,205	$8,708,073
317	$23,584	$186,620	$210,205	$8,521,453
318	$23,079	$187,126	$210,205	$8,334,327
319	$22,572	$187,633	$210,205	$8,146,695
320	$22,064	$188,141	$210,205	$7,958,554
321	$21,554	$188,650	$210,205	$7,769,904
322	$21,043	$189,161	$210,205	$7,580,742
323	$20,531	$189,673	$210,205	$7,391,069
324	$20,017	$190,187	$210,205	$7,200,882

第27年供款共

$2,522,456

第27年利息

$273,810

第27年共還本金

$2,248,645

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$19,502	$190,702	$210,205	$7,010,180
326	$18,986	$191,219	$210,205	$6,818,961
327	$18,468	$191,737	$210,205	$6,627,224
328	$17,949	$192,256	$210,205	$6,434,968
329	$17,428	$192,777	$210,205	$6,242,192
330	$16,906	$193,299	$210,205	$6,048,893
331	$16,382	$193,822	$210,205	$5,855,071
332	$15,857	$194,347	$210,205	$5,660,724
333	$15,331	$194,874	$210,205	$5,465,850
334	$14,803	$195,401	$210,205	$5,270,449
335	$14,274	$195,931	$210,205	$5,074,518
336	$13,743	$196,461	$210,205	$4,878,057

第28年供款共

$2,522,456

第28年利息

$199,631

第28年共還本金

$2,322,825

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$13,211	$196,993	$210,205	$4,681,064
338	$12,678	$197,527	$210,205	$4,483,537
339	$12,143	$198,062	$210,205	$4,285,475
340	$11,606	$198,598	$210,205	$4,086,877
341	$11,069	$199,136	$210,205	$3,887,741
342	$10,529	$199,675	$210,205	$3,688,066
343	$9,989	$200,216	$210,205	$3,487,850
344	$9,446	$200,758	$210,205	$3,287,091
345	$8,903	$201,302	$210,205	$3,085,789
346	$8,357	$201,847	$210,205	$2,883,942
347	$7,811	$202,394	$210,205	$2,681,548
348	$7,263	$202,942	$210,205	$2,478,606

第29年供款共

$2,522,456

第29年利息

$123,004

第29年共還本金

$2,399,451

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$6,713	$203,492	$210,205	$2,275,114
350	$6,162	$204,043	$210,205	$2,071,071
351	$5,609	$204,596	$210,205	$1,866,476
352	$5,055	$205,150	$210,205	$1,661,326
353	$4,499	$205,705	$210,205	$1,455,621
354	$3,942	$206,262	$210,205	$1,249,358
355	$3,384	$206,821	$210,205	$1,042,537
356	$2,824	$207,381	$210,205	$835,156
357	$2,262	$207,943	$210,205	$627,213
358	$1,699	$208,506	$210,205	$418,708
359	$1,134	$209,071	$210,205	$209,637
360	$568	$209,637	$210,205	$0

第30年供款共

$2,522,456

第30年利息

$43,850

第30年共還本金

$2,478,606

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$35,703,675

免責聲明

筍盤推介

按揭保險費
info