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$40,181,535

每月供款
$231,977

首期

$-43,660,000

總貸款額

$51,660,000

總利息

$31,851,535

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-43,330,000

按月供比率計算

$463,953

置業成本總預算

HK$-43,330,000

首期

$-43,660,000
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

$463,953

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

馬鞍山翠擁華庭

thumb_up

海景三房近港鐵站

實

751 呎

@9,987

建

963 呎

@7,788

directions_run 日內即走

售$750 萬

實

751 呎

@9,987

建

963 呎

@7,788

售$750 萬

directions_run 日內即走

馬鞍山迎海

thumb_up

高層靚裝二房，價錢好商議

實

498 呎

@14,659

local_fire_department 至HIT

售$730 萬

實

498 呎

@14,659

售$730 萬

local_fire_department 至HIT

VR實景

馬鞍山迎濤灣 B座

thumb_up

全屋靚裝, 無敵海景

實

729 呎

@10,837

建

953 呎

@8,290

vpn_key 有匙即睇

售$790 萬

實

729 呎

@10,837

建

953 呎

@8,290

售$790 萬

vpn_key 有匙即睇

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 real_estate_agent 罕有放盤 hotel_class 樓王

售$700 萬

實

479 呎

@14,614

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

大埔嵐山

thumb_up

嵐山東南最大積，望唔到墳，開揚遠山景

實

942 呎

@8,577

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

售$808 萬

實

942 呎

@8,577

售$808 萬

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

沙田玖瓏山日瓏閣第02座

thumb_up

迎接奢華生活,盡在玖瓏山 🌺

實

663 呎

@11,312

local_fire_department 至HIT

售$750 萬

實

663 呎

@11,312

售$750 萬

local_fire_department 至HIT

維港1號第01B座

thumb_up

[ 啟德 ] 全新地段 [ 移民急走 ] 蝕讓 1 房.

實

338 呎

@22,189

local_fire_department 至HIT verified 首置必買 flight_takeoff 移民急讓 price_change 蝕讓盤

售$750 萬

實

338 呎

@22,189

售$750 萬

local_fire_department 至HIT verified 首置必買 flight_takeoff 移民急讓 price_change 蝕讓盤

大埔朗濤

thumb_up

朗濤**罕有一房連148呎花園**上車CHILL盤**連設計裝修

實

421 呎

@17,815

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 transfer_within_a_station 人才必選

售$750 萬

實

421 呎

@17,815

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 transfer_within_a_station 人才必選

馬鞍山泓碧第02座

thumb_up

泓碧

實

473 呎

@14,799

local_fire_department 至HIT

售$700 萬

實

473 呎

@14,799

售$700 萬

local_fire_department 至HIT

馬鞍山嘉華星濤灣第01座

thumb_up

開揚海景兩房@靚裝修@隨時約睇

實

513 呎

@13,996

建

722 呎

@9,945

hotel_class 樓王

售$718 萬

實

513 呎

@13,996

建

722 呎

@9,945

售$718 萬

hotel_class 樓王

馬鞍山銀湖天峰

thumb_up

高層山景向南

實

549 呎

@14,754

建

718 呎

@11,281

local_fire_department 至HIT directions_run 日內即走

售$810 萬

實

549 呎

@14,754

建

718 呎

@11,281

售$810 萬

local_fire_department 至HIT directions_run 日內即走

西貢逸瓏海滙第01座

thumb_up

逸瓏海滙

實

669 呎

@12,407

vpn_key 有匙即睇

售$830 萬

實

669 呎

@12,407

售$830 萬

vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$309,182	$237,581	$194,692	$166,159
1.500	$320,676	$249,283	$206,607	$178,289
2.000	$332,437	$261,339	$218,963	$190,945
2.500	$344,463	$273,748	$231,755	$204,119
3.000	$356,754	$286,505	$244,978	$217,801
3.500	$369,308	$299,607	$258,622	$231,976
4.000	$382,123	$313,049	$272,681	$246,633
4.500	$395,196	$326,827	$287,143	$261,754
5.000	$408,524	$340,933	$301,999	$277,322
5.500	$422,105	$355,363	$317,238	$293,320
6.000	$435,936	$370,108	$332,846	$309,728

每月供款$231,977

年期

30年

貸款金額

$51,660,000

總利息

$31,851,535

總貸款連利息

$83,511,535

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$150,675	$81,301	$231,976	$51,578,699
2	$150,438	$81,539	$231,976	$51,497,160
3	$150,200	$81,776	$231,976	$51,415,383
4	$149,962	$82,015	$231,976	$51,333,369
5	$149,722	$82,254	$231,976	$51,251,114
6	$149,482	$82,494	$231,976	$51,168,620
7	$149,242	$82,735	$231,976	$51,085,886
8	$149,000	$82,976	$231,976	$51,002,910
9	$148,758	$83,218	$231,976	$50,919,692
10	$148,516	$83,461	$231,976	$50,836,231
11	$148,272	$83,704	$231,976	$50,752,527
12	$148,028	$83,948	$231,976	$50,668,578

第1年供款共

$2,783,718

第1年利息

$1,792,296

第1年共還本金

$991,422

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$147,783	$84,193	$231,976	$50,584,385
14	$147,538	$84,439	$231,976	$50,499,947
15	$147,292	$84,685	$231,976	$50,415,262
16	$147,045	$84,932	$231,976	$50,330,330
17	$146,797	$85,180	$231,976	$50,245,150
18	$146,548	$85,428	$231,976	$50,159,722
19	$146,299	$85,677	$231,976	$50,074,045
20	$146,049	$85,927	$231,976	$49,988,117
21	$145,799	$86,178	$231,976	$49,901,940
22	$145,547	$86,429	$231,976	$49,815,510
23	$145,295	$86,681	$231,976	$49,728,829
24	$145,042	$86,934	$231,976	$49,641,895

第2年供款共

$2,783,718

第2年利息

$1,757,034

第2年共還本金

$1,026,683

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$144,789	$87,188	$231,976	$49,554,707
26	$144,535	$87,442	$231,976	$49,467,266
27	$144,280	$87,697	$231,976	$49,379,569
28	$144,024	$87,953	$231,976	$49,291,616
29	$143,767	$88,209	$231,976	$49,203,407
30	$143,510	$88,467	$231,976	$49,114,940
31	$143,252	$88,725	$231,976	$49,026,215
32	$142,993	$88,983	$231,976	$48,937,232
33	$142,734	$89,243	$231,976	$48,847,989
34	$142,473	$89,503	$231,976	$48,758,486
35	$142,212	$89,764	$231,976	$48,668,722
36	$141,950	$90,026	$231,976	$48,578,696

第3年供款共

$2,783,718

第3年利息

$1,720,518

第3年共還本金

$1,063,199

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$141,688	$90,289	$231,976	$48,488,407
38	$141,425	$90,552	$231,976	$48,397,855
39	$141,160	$90,816	$231,976	$48,307,039
40	$140,896	$91,081	$231,976	$48,215,958
41	$140,630	$91,347	$231,976	$48,124,612
42	$140,363	$91,613	$231,976	$48,032,998
43	$140,096	$91,880	$231,976	$47,941,118
44	$139,828	$92,148	$231,976	$47,848,970
45	$139,559	$92,417	$231,976	$47,756,553
46	$139,290	$92,687	$231,976	$47,663,866
47	$139,020	$92,957	$231,976	$47,570,910
48	$138,748	$93,228	$231,976	$47,477,682

第4年供款共

$2,783,718

第4年利息

$1,682,704

第4年共還本金

$1,101,014

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$138,477	$93,500	$231,976	$47,384,182
50	$138,204	$93,773	$231,976	$47,290,409
51	$137,930	$94,046	$231,976	$47,196,363
52	$137,656	$94,320	$231,976	$47,102,043
53	$137,381	$94,596	$231,976	$47,007,447
54	$137,105	$94,871	$231,976	$46,912,576
55	$136,828	$95,148	$231,976	$46,817,427
56	$136,551	$95,426	$231,976	$46,722,002
57	$136,273	$95,704	$231,976	$46,626,298
58	$135,993	$95,983	$231,976	$46,530,315
59	$135,713	$96,263	$231,976	$46,434,052
60	$135,433	$96,544	$231,976	$46,337,508

第5年供款共

$2,783,718

第5年利息

$1,643,544

第5年共還本金

$1,140,174

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$135,151	$96,825	$231,976	$46,240,682
62	$134,869	$97,108	$231,976	$46,143,575
63	$134,585	$97,391	$231,976	$46,046,183
64	$134,301	$97,675	$231,976	$45,948,508
65	$134,016	$97,960	$231,976	$45,850,548
66	$133,731	$98,246	$231,976	$45,752,303
67	$133,444	$98,532	$231,976	$45,653,770
68	$133,157	$98,820	$231,976	$45,554,951
69	$132,869	$99,108	$231,976	$45,455,843
70	$132,580	$99,397	$231,976	$45,356,446
71	$132,290	$99,687	$231,976	$45,256,759
72	$131,999	$99,978	$231,976	$45,156,781

第6年供款共

$2,783,718

第6年利息

$1,602,991

第6年共還本金

$1,180,726

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$131,707	$100,269	$231,976	$45,056,512
74	$131,415	$100,562	$231,976	$44,955,951
75	$131,122	$100,855	$231,976	$44,855,096
76	$130,827	$101,149	$231,976	$44,753,946
77	$130,532	$101,444	$231,976	$44,652,502
78	$130,236	$101,740	$231,976	$44,550,762
79	$129,940	$102,037	$231,976	$44,448,726
80	$129,642	$102,334	$231,976	$44,346,391
81	$129,344	$102,633	$231,976	$44,243,758
82	$129,044	$102,932	$231,976	$44,140,826
83	$128,744	$103,232	$231,976	$44,037,594
84	$128,443	$103,534	$231,976	$43,934,060

第7年供款共

$2,783,718

第7年利息

$1,560,997

第7年共還本金

$1,222,721

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$128,141	$103,835	$231,976	$43,830,225
86	$127,838	$104,138	$231,976	$43,726,086
87	$127,534	$104,442	$231,976	$43,621,644
88	$127,230	$104,747	$231,976	$43,516,898
89	$126,924	$105,052	$231,976	$43,411,845
90	$126,618	$105,359	$231,976	$43,306,487
91	$126,311	$105,666	$231,976	$43,200,821
92	$126,002	$105,974	$231,976	$43,094,847
93	$125,693	$106,283	$231,976	$42,988,564
94	$125,383	$106,593	$231,976	$42,881,970
95	$125,072	$106,904	$231,976	$42,775,066
96	$124,761	$107,216	$231,976	$42,667,851

第8年供款共

$2,783,718

第8年利息

$1,517,508

第8年共還本金

$1,266,210

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$124,448	$107,529	$231,976	$42,560,322
98	$124,134	$107,842	$231,976	$42,452,480
99	$123,820	$108,157	$231,976	$42,344,323
100	$123,504	$108,472	$231,976	$42,235,851
101	$123,188	$108,789	$231,976	$42,127,062
102	$122,871	$109,106	$231,976	$42,017,956
103	$122,552	$109,424	$231,976	$41,908,532
104	$122,233	$109,743	$231,976	$41,798,789
105	$121,913	$110,063	$231,976	$41,688,726
106	$121,592	$110,384	$231,976	$41,578,341
107	$121,270	$110,706	$231,976	$41,467,635
108	$120,947	$111,029	$231,976	$41,356,606

第9年供款共

$2,783,718

第9年利息

$1,472,473

第9年共還本金

$1,311,245

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$120,623	$111,353	$231,976	$41,245,253
110	$120,299	$111,678	$231,976	$41,133,575
111	$119,973	$112,004	$231,976	$41,021,571
112	$119,646	$112,330	$231,976	$40,909,241
113	$119,319	$112,658	$231,976	$40,796,583
114	$118,990	$112,986	$231,976	$40,683,597
115	$118,660	$113,316	$231,976	$40,570,281
116	$118,330	$113,647	$231,976	$40,456,634
117	$117,999	$113,978	$231,976	$40,342,656
118	$117,666	$114,310	$231,976	$40,228,346
119	$117,333	$114,644	$231,976	$40,113,702
120	$116,998	$114,978	$231,976	$39,998,724

第10年供款共

$2,783,718

第10年利息

$1,425,836

第10年共還本金

$1,357,882

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$116,663	$115,314	$231,976	$39,883,410
122	$116,327	$115,650	$231,976	$39,767,760
123	$115,989	$115,987	$231,976	$39,651,773
124	$115,651	$116,325	$231,976	$39,535,448
125	$115,312	$116,665	$231,976	$39,418,783
126	$114,971	$117,005	$231,976	$39,301,778
127	$114,630	$117,346	$231,976	$39,184,432
128	$114,288	$117,689	$231,976	$39,066,743
129	$113,945	$118,032	$231,976	$38,948,711
130	$113,600	$118,376	$231,976	$38,830,335
131	$113,255	$118,721	$231,976	$38,711,614
132	$112,909	$119,068	$231,976	$38,592,546

第11年供款共

$2,783,718

第11年利息

$1,377,540

第11年共還本金

$1,406,178

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$112,562	$119,415	$231,976	$38,473,131
134	$112,213	$119,763	$231,976	$38,353,368
135	$111,864	$120,112	$231,976	$38,233,256
136	$111,514	$120,463	$231,976	$38,112,793
137	$111,162	$120,814	$231,976	$37,991,979
138	$110,810	$121,167	$231,976	$37,870,812
139	$110,457	$121,520	$231,976	$37,749,292
140	$110,102	$121,874	$231,976	$37,627,418
141	$109,747	$122,230	$231,976	$37,505,188
142	$109,390	$122,586	$231,976	$37,382,602
143	$109,033	$122,944	$231,976	$37,259,658
144	$108,674	$123,302	$231,976	$37,136,355

第12年供款共

$2,783,718

第12年利息

$1,327,527

第12年共還本金

$1,456,191

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$108,314	$123,662	$231,976	$37,012,693
146	$107,954	$124,023	$231,976	$36,888,670
147	$107,592	$124,385	$231,976	$36,764,286
148	$107,229	$124,747	$231,976	$36,639,538
149	$106,865	$125,111	$231,976	$36,514,427
150	$106,500	$125,476	$231,976	$36,388,951
151	$106,134	$125,842	$231,976	$36,263,109
152	$105,767	$126,209	$231,976	$36,136,900
153	$105,399	$126,577	$231,976	$36,010,323
154	$105,030	$126,946	$231,976	$35,883,376
155	$104,660	$127,317	$231,976	$35,756,060
156	$104,289	$127,688	$231,976	$35,628,372

第13年供款共

$2,783,718

第13年利息

$1,275,735

第13年共還本金

$1,507,983

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$103,916	$128,060	$231,976	$35,500,311
158	$103,543	$128,434	$231,976	$35,371,878
159	$103,168	$128,809	$231,976	$35,243,069
160	$102,792	$129,184	$231,976	$35,113,885
161	$102,415	$129,561	$231,976	$34,984,324
162	$102,038	$129,939	$231,976	$34,854,385
163	$101,659	$130,318	$231,976	$34,724,067
164	$101,279	$130,698	$231,976	$34,593,369
165	$100,897	$131,079	$231,976	$34,462,290
166	$100,515	$131,461	$231,976	$34,330,829
167	$100,132	$131,845	$231,976	$34,198,984
168	$99,747	$132,229	$231,976	$34,066,754

第14年供款共

$2,783,718

第14年利息

$1,222,100

第14年共還本金

$1,561,618

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$99,361	$132,615	$231,976	$33,934,139
170	$98,975	$133,002	$231,976	$33,801,137
171	$98,587	$133,390	$231,976	$33,667,747
172	$98,198	$133,779	$231,976	$33,533,968
173	$97,807	$134,169	$231,976	$33,399,799
174	$97,416	$134,560	$231,976	$33,265,239
175	$97,024	$134,953	$231,976	$33,130,286
176	$96,630	$135,346	$231,976	$32,994,940
177	$96,235	$135,741	$231,976	$32,859,198
178	$95,839	$136,137	$231,976	$32,723,061
179	$95,442	$136,534	$231,976	$32,586,527
180	$95,044	$136,932	$231,976	$32,449,594

第15年供款共

$2,783,718

第15年利息

$1,166,558

第15年共還本金

$1,617,160

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$94,645	$137,332	$231,976	$32,312,263
182	$94,244	$137,732	$231,976	$32,174,530
183	$93,842	$138,134	$231,976	$32,036,396
184	$93,439	$138,537	$231,976	$31,897,859
185	$93,035	$138,941	$231,976	$31,758,918
186	$92,630	$139,346	$231,976	$31,619,572
187	$92,224	$139,753	$231,976	$31,479,819
188	$91,816	$140,160	$231,976	$31,339,659
189	$91,407	$140,569	$231,976	$31,199,090
190	$90,997	$140,979	$231,976	$31,058,110
191	$90,586	$141,390	$231,976	$30,916,720
192	$90,174	$141,803	$231,976	$30,774,917

第16年供款共

$2,783,718

第16年利息

$1,109,041

第16年共還本金

$1,674,677

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$89,760	$142,216	$231,976	$30,632,701
194	$89,345	$142,631	$231,976	$30,490,070
195	$88,929	$143,047	$231,976	$30,347,023
196	$88,512	$143,464	$231,976	$30,203,559
197	$88,094	$143,883	$231,976	$30,059,676
198	$87,674	$144,302	$231,976	$29,915,373
199	$87,253	$144,723	$231,976	$29,770,650
200	$86,831	$145,145	$231,976	$29,625,505
201	$86,408	$145,569	$231,976	$29,479,936
202	$85,983	$145,993	$231,976	$29,333,942
203	$85,557	$146,419	$231,976	$29,187,523
204	$85,130	$146,846	$231,976	$29,040,677

第17年供款共

$2,783,718

第17年利息

$1,049,478

第17年共還本金

$1,734,240

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$84,702	$147,275	$231,976	$28,893,403
206	$84,272	$147,704	$231,976	$28,745,699
207	$83,842	$148,135	$231,976	$28,597,564
208	$83,410	$148,567	$231,976	$28,448,997
209	$82,976	$149,000	$231,976	$28,299,996
210	$82,542	$149,435	$231,976	$28,150,562
211	$82,106	$149,871	$231,976	$28,000,691
212	$81,669	$150,308	$231,976	$27,850,383
213	$81,230	$150,746	$231,976	$27,699,637
214	$80,791	$151,186	$231,976	$27,548,451
215	$80,350	$151,627	$231,976	$27,396,824
216	$79,907	$152,069	$231,976	$27,244,755

第18年供款共

$2,783,718

第18年利息

$987,796

第18年共還本金

$1,795,922

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$79,464	$152,513	$231,976	$27,092,243
218	$79,019	$152,957	$231,976	$26,939,285
219	$78,573	$153,404	$231,976	$26,785,882
220	$78,125	$153,851	$231,976	$26,632,031
221	$77,677	$154,300	$231,976	$26,477,731
222	$77,227	$154,750	$231,976	$26,322,981
223	$76,775	$155,201	$231,976	$26,167,780
224	$76,323	$155,654	$231,976	$26,012,126
225	$75,869	$156,108	$231,976	$25,856,018
226	$75,413	$156,563	$231,976	$25,699,455
227	$74,957	$157,020	$231,976	$25,542,436
228	$74,499	$157,478	$231,976	$25,384,958

第19年供款共

$2,783,718

第19年利息

$923,920

第19年共還本金

$1,859,797

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$74,039	$157,937	$231,976	$25,227,021
230	$73,579	$158,398	$231,976	$25,068,623
231	$73,117	$158,860	$231,976	$24,909,763
232	$72,653	$159,323	$231,976	$24,750,440
233	$72,189	$159,788	$231,976	$24,590,653
234	$71,723	$160,254	$231,976	$24,430,399
235	$71,255	$160,721	$231,976	$24,269,678
236	$70,787	$161,190	$231,976	$24,108,488
237	$70,316	$161,660	$231,976	$23,946,828
238	$69,845	$162,132	$231,976	$23,784,696
239	$69,372	$162,604	$231,976	$23,622,092
240	$68,898	$163,079	$231,976	$23,459,013

第20年供款共

$2,783,718

第20年利息

$857,773

第20年共還本金

$1,925,945

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$68,422	$163,554	$231,976	$23,295,459
242	$67,945	$164,031	$231,976	$23,131,427
243	$67,467	$164,510	$231,976	$22,966,917
244	$66,987	$164,990	$231,976	$22,801,928
245	$66,506	$165,471	$231,976	$22,636,457
246	$66,023	$165,953	$231,976	$22,470,503
247	$65,539	$166,438	$231,976	$22,304,066
248	$65,054	$166,923	$231,976	$22,137,143
249	$64,567	$167,410	$231,976	$21,969,733
250	$64,078	$167,898	$231,976	$21,801,835
251	$63,589	$168,388	$231,976	$21,633,447
252	$63,098	$168,879	$231,976	$21,464,568

第21年供款共

$2,783,718

第21年利息

$789,273

第21年共還本金

$1,994,445

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$62,605	$169,371	$231,976	$21,295,197
254	$62,111	$169,865	$231,976	$21,125,331
255	$61,616	$170,361	$231,976	$20,954,970
256	$61,119	$170,858	$231,976	$20,784,113
257	$60,620	$171,356	$231,976	$20,612,756
258	$60,121	$171,856	$231,976	$20,440,901
259	$59,619	$172,357	$231,976	$20,268,543
260	$59,117	$172,860	$231,976	$20,095,683
261	$58,612	$173,364	$231,976	$19,922,319
262	$58,107	$173,870	$231,976	$19,748,450
263	$57,600	$174,377	$231,976	$19,574,073
264	$57,091	$174,885	$231,976	$19,399,187

第22年供款共

$2,783,718

第22年利息

$718,337

第22年共還本金

$2,065,381

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$56,581	$175,396	$231,976	$19,223,792
266	$56,069	$175,907	$231,976	$19,047,885
267	$55,556	$176,420	$231,976	$18,871,465
268	$55,042	$176,935	$231,976	$18,694,530
269	$54,526	$177,451	$231,976	$18,517,079
270	$54,008	$177,968	$231,976	$18,339,111
271	$53,489	$178,487	$231,976	$18,160,623
272	$52,968	$179,008	$231,976	$17,981,615
273	$52,446	$179,530	$231,976	$17,802,085
274	$51,923	$180,054	$231,976	$17,622,031
275	$51,398	$180,579	$231,976	$17,441,453
276	$50,871	$181,106	$231,976	$17,260,347

第23年供款共

$2,783,718

第23年利息

$644,877

第23年共還本金

$2,138,840

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$50,343	$181,634	$231,976	$17,078,713
278	$49,813	$182,164	$231,976	$16,896,550
279	$49,282	$182,695	$231,976	$16,713,855
280	$48,749	$183,228	$231,976	$16,530,627
281	$48,214	$183,762	$231,976	$16,346,865
282	$47,678	$184,298	$231,976	$16,162,567
283	$47,141	$184,836	$231,976	$15,977,731
284	$46,602	$185,375	$231,976	$15,792,356
285	$46,061	$185,915	$231,976	$15,606,441
286	$45,519	$186,458	$231,976	$15,419,983
287	$44,975	$187,002	$231,976	$15,232,982
288	$44,430	$187,547	$231,976	$15,045,435

第24年供款共

$2,783,718

第24年利息

$568,805

第24年共還本金

$2,214,912

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$43,883	$188,094	$231,976	$14,857,341
290	$43,334	$188,643	$231,976	$14,668,698
291	$42,784	$189,193	$231,976	$14,479,505
292	$42,232	$189,745	$231,976	$14,289,761
293	$41,678	$190,298	$231,976	$14,099,463
294	$41,123	$190,853	$231,976	$13,908,610
295	$40,567	$191,410	$231,976	$13,717,200
296	$40,008	$191,968	$231,976	$13,525,232
297	$39,449	$192,528	$231,976	$13,332,704
298	$38,887	$193,089	$231,976	$13,139,615
299	$38,324	$193,653	$231,976	$12,945,962
300	$37,759	$194,217	$231,976	$12,751,745

第25年供款共

$2,783,718

第25年利息

$490,028

第25年共還本金

$2,293,690

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$37,193	$194,784	$231,976	$12,556,961
302	$36,624	$195,352	$231,976	$12,361,609
303	$36,055	$195,922	$231,976	$12,165,687
304	$35,483	$196,493	$231,976	$11,969,194
305	$34,910	$197,066	$231,976	$11,772,127
306	$34,335	$197,641	$231,976	$11,574,486
307	$33,759	$198,218	$231,976	$11,376,269
308	$33,181	$198,796	$231,976	$11,177,473
309	$32,601	$199,376	$231,976	$10,978,097
310	$32,019	$199,957	$231,976	$10,778,140
311	$31,436	$200,540	$231,976	$10,577,600
312	$30,851	$201,125	$231,976	$10,376,475

第26年供款共

$2,783,718

第26年利息

$408,448

第26年共還本金

$2,375,270

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$30,265	$201,712	$231,976	$10,174,763
314	$29,676	$202,300	$231,976	$9,972,463
315	$29,086	$202,890	$231,976	$9,769,573
316	$28,495	$203,482	$231,976	$9,566,091
317	$27,901	$204,075	$231,976	$9,362,016
318	$27,306	$204,671	$231,976	$9,157,345
319	$26,709	$205,268	$231,976	$8,952,078
320	$26,110	$205,866	$231,976	$8,746,211
321	$25,510	$206,467	$231,976	$8,539,745
322	$24,908	$207,069	$231,976	$8,332,676
323	$24,304	$207,673	$231,976	$8,125,003
324	$23,698	$208,279	$231,976	$7,916,724

第27年供款共

$2,783,718

第27年利息

$323,967

第27年共還本金

$2,459,751

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$23,090	$208,886	$231,976	$7,707,838
326	$22,481	$209,495	$231,976	$7,498,343
327	$21,870	$210,106	$231,976	$7,288,237
328	$21,257	$210,719	$231,976	$7,077,517
329	$20,643	$211,334	$231,976	$6,866,184
330	$20,026	$211,950	$231,976	$6,654,234
331	$19,408	$212,568	$231,976	$6,441,665
332	$18,788	$213,188	$231,976	$6,228,477
333	$18,166	$213,810	$231,976	$6,014,667
334	$17,543	$214,434	$231,976	$5,800,233
335	$16,917	$215,059	$231,976	$5,585,174
336	$16,290	$215,686	$231,976	$5,369,488

第28年供款共

$2,783,718

第28年利息

$236,481

第28年共還本金

$2,547,237

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$15,661	$216,315	$231,976	$5,153,172
338	$15,030	$216,946	$231,976	$4,936,226
339	$14,397	$217,579	$231,976	$4,718,647
340	$13,763	$218,214	$231,976	$4,500,433
341	$13,126	$218,850	$231,976	$4,281,583
342	$12,488	$219,489	$231,976	$4,062,094
343	$11,848	$220,129	$231,976	$3,841,965
344	$11,206	$220,771	$231,976	$3,621,195
345	$10,562	$221,415	$231,976	$3,399,780
346	$9,916	$222,060	$231,976	$3,177,720
347	$9,268	$222,708	$231,976	$2,955,011
348	$8,619	$223,358	$231,976	$2,731,654

第29年供款共

$2,783,718

第29年利息

$145,884

第29年共還本金

$2,637,834

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$7,967	$224,009	$231,976	$2,507,645
350	$7,314	$224,663	$231,976	$2,282,982
351	$6,659	$225,318	$231,976	$2,057,664
352	$6,002	$225,975	$231,976	$1,831,689
353	$5,342	$226,634	$231,976	$1,605,055
354	$4,681	$227,295	$231,976	$1,377,760
355	$4,018	$227,958	$231,976	$1,149,802
356	$3,354	$228,623	$231,976	$921,179
357	$2,687	$229,290	$231,976	$691,890
358	$2,018	$229,958	$231,976	$461,931
359	$1,347	$230,629	$231,976	$231,302
360	$675	$231,302	$231,976	$0

第30年供款共

$2,783,718

第30年利息

$52,064

第30年共還本金

$2,731,654

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$40,181,535

免責聲明

筍盤推介

按揭保險費
info