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$38,798,091

每月供款
$233,967

首期

$-45,760,000

總貸款額

$53,760,000

總利息

$30,468,091

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-45,430,000

按月供比率計算

$467,934

置業成本總預算

HK$-45,430,000

首期

$-45,760,000
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

$467,934

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

西貢逸瓏海滙第

thumb_up

逸瓏海滙

實

586 呎

@14,300

local_fire_department 至HIT

售$838 萬

實

586 呎

@14,300

售$838 萬

local_fire_department 至HIT

西貢逸瓏海滙

thumb_up

西貢市樓新連花園

實

457 呎

@16,630

local_fire_department 至HIT verified 首置必買

售$760 萬

實

457 呎

@16,630

售$760 萬

local_fire_department 至HIT verified 首置必買

馬鞍山迎海第02期星灣第18座

thumb_up

極高開揚景致優質2房+貯物室

實

499 呎

@14,228

local_fire_department 至HIT hotel_class 樓王

售$710 萬

實

499 呎

@14,228

售$710 萬

local_fire_department 至HIT hotel_class 樓王

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

沙田玖瓏山日瓏閣

thumb_up

九肚山兩房, 中層開揚

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

馬鞍山銀湖天峰第07座

thumb_up

罕有7座池海雙景，有匙可睇樓

實

564 呎

@14,326

建

739 呎

@10,934

local_fire_department 至HIT directions_run 日內即走 transfer_within_a_station 人才必選

售$808 萬

實

564 呎

@14,326

建

739 呎

@10,934

售$808 萬

local_fire_department 至HIT directions_run 日內即走 transfer_within_a_station 人才必選

VR實景

大埔嘉熙

thumb_up

星級🌟屋苑 [ 連4️⃣6️⃣0️⃣'天台🏕️ ] 雅致裝修2️⃣房.

實

527 呎

@15,047

vpn_key 有匙即睇 pets 愛竉必選 price_change 蝕讓盤 flash_on 銀主盤

售$793 萬

實

527 呎

@15,047

售$793 萬

vpn_key 有匙即睇 pets 愛竉必選 price_change 蝕讓盤 flash_on 銀主盤

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

西貢逸瓏園第01座

thumb_up

西貢市中心 **可租可賣**

實

691 呎

@12,735

local_offer 低水筍價

售$880 萬

實

691 呎

@12,735

售$880 萬

local_offer 低水筍價

馬鞍山泓碧**客廳直出入契大花園,割愛出售,花園方正好用,2房光廁,特高樓底*

thumb_up

泓碧****客廳直出入契大花園,割愛出售,花園方正好用,2房光廁,特高樓底***

實

446 呎

@18,610

local_fire_department 至HIT real_estate_agent 罕有放盤

售$830 萬

實

446 呎

@18,610

售$830 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山泓碧第02座

thumb_up

泓碧 2房連約投資可選

實

472 呎

@16,949

real_estate_agent 罕有放盤

售$800 萬

實

472 呎

@16,949

售$800 萬

real_estate_agent 罕有放盤

西貢逸瓏園

thumb_up

西貢逸瓏園

實

669 呎

@13,453

local_offer 低水筍價

售$900 萬

實

669 呎

@13,453

售$900 萬

local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$321,751	$247,239	$202,607	$172,913
1.500	$333,711	$259,416	$215,006	$185,537
2.000	$345,950	$271,963	$227,864	$198,707
2.500	$358,466	$284,876	$241,176	$212,417
3.000	$371,257	$298,152	$254,936	$226,654
3.250	$377,755	$304,924	$261,981	$233,967
3.500	$384,321	$311,786	$269,135	$241,406
4.000	$397,656	$325,775	$283,765	$256,658
4.500	$411,260	$340,112	$298,816	$272,394
5.000	$425,131	$354,792	$314,276	$288,595
5.500	$439,264	$369,808	$330,133	$305,243
6.000	$453,657	$385,153	$346,376	$322,318

每月供款$233,967

年期

30年

貸款金額

$53,760,000

總利息

$30,468,091

總貸款連利息

$84,228,091

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$145,600	$88,367	$233,967	$53,671,633
2	$145,361	$88,606	$233,967	$53,583,027
3	$145,121	$88,846	$233,967	$53,494,181
4	$144,880	$89,087	$233,967	$53,405,094
5	$144,639	$89,328	$233,967	$53,315,766
6	$144,397	$89,570	$233,967	$53,226,196
7	$144,154	$89,813	$233,967	$53,136,383
8	$143,911	$90,056	$233,967	$53,046,327
9	$143,667	$90,300	$233,967	$52,956,027
10	$143,423	$90,544	$233,967	$52,865,483
11	$143,177	$90,790	$233,967	$52,774,693
12	$142,931	$91,035	$233,967	$52,683,658

第1年供款共

$2,807,603

第1年利息

$1,731,261

第1年共還本金

$1,076,342

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$142,685	$91,282	$233,967	$52,592,376
14	$142,438	$91,529	$233,967	$52,500,847
15	$142,190	$91,777	$233,967	$52,409,070
16	$141,941	$92,026	$233,967	$52,317,044
17	$141,692	$92,275	$233,967	$52,224,769
18	$141,442	$92,525	$233,967	$52,132,244
19	$141,191	$92,775	$233,967	$52,039,469
20	$140,940	$93,027	$233,967	$51,946,442
21	$140,688	$93,279	$233,967	$51,853,163
22	$140,436	$93,531	$233,967	$51,759,632
23	$140,182	$93,785	$233,967	$51,665,848
24	$139,928	$94,039	$233,967	$51,571,809

第2年供款共

$2,807,603

第2年利息

$1,695,754

第2年共還本金

$1,111,849

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$139,674	$94,293	$233,967	$51,477,516
26	$139,418	$94,549	$233,967	$51,382,967
27	$139,162	$94,805	$233,967	$51,288,162
28	$138,905	$95,061	$233,967	$51,193,101
29	$138,648	$95,319	$233,967	$51,097,782
30	$138,390	$95,577	$233,967	$51,002,205
31	$138,131	$95,836	$233,967	$50,906,369
32	$137,871	$96,096	$233,967	$50,810,273
33	$137,611	$96,356	$233,967	$50,713,918
34	$137,350	$96,617	$233,967	$50,617,301
35	$137,089	$96,878	$233,967	$50,520,422
36	$136,826	$97,141	$233,967	$50,423,282

第3年供款共

$2,807,603

第3年利息

$1,659,076

第3年共還本金

$1,148,527

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$136,563	$97,404	$233,967	$50,325,878
38	$136,299	$97,668	$233,967	$50,228,210
39	$136,035	$97,932	$233,967	$50,130,278
40	$135,770	$98,197	$233,967	$50,032,081
41	$135,504	$98,463	$233,967	$49,933,617
42	$135,237	$98,730	$233,967	$49,834,887
43	$134,969	$98,997	$233,967	$49,735,890
44	$134,701	$99,266	$233,967	$49,636,624
45	$134,433	$99,534	$233,967	$49,537,090
46	$134,163	$99,804	$233,967	$49,437,286
47	$133,893	$100,074	$233,967	$49,337,212
48	$133,622	$100,345	$233,967	$49,236,866

第4年供款共

$2,807,603

第4年利息

$1,621,188

第4年共還本金

$1,186,415

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$133,350	$100,617	$233,967	$49,136,249
50	$133,077	$100,890	$233,967	$49,035,360
51	$132,804	$101,163	$233,967	$48,934,197
52	$132,530	$101,437	$233,967	$48,832,760
53	$132,255	$101,712	$233,967	$48,731,048
54	$131,980	$101,987	$233,967	$48,629,062
55	$131,704	$102,263	$233,967	$48,526,798
56	$131,427	$102,540	$233,967	$48,424,258
57	$131,149	$102,818	$233,967	$48,321,440
58	$130,871	$103,096	$233,967	$48,218,344
59	$130,591	$103,376	$233,967	$48,114,968
60	$130,311	$103,656	$233,967	$48,011,313

第5年供款共

$2,807,603

第5年利息

$1,582,049

第5年共還本金

$1,225,554

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$130,031	$103,936	$233,967	$47,907,376
62	$129,749	$104,218	$233,967	$47,803,159
63	$129,467	$104,500	$233,967	$47,698,659
64	$129,184	$104,783	$233,967	$47,593,876
65	$128,900	$105,067	$233,967	$47,488,809
66	$128,616	$105,351	$233,967	$47,383,457
67	$128,330	$105,637	$233,967	$47,277,821
68	$128,044	$105,923	$233,967	$47,171,898
69	$127,757	$106,210	$233,967	$47,065,688
70	$127,470	$106,497	$233,967	$46,959,191
71	$127,181	$106,786	$233,967	$46,852,405
72	$126,892	$107,075	$233,967	$46,745,330

第6年供款共

$2,807,603

第6年利息

$1,541,620

第6年共還本金

$1,265,983

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$126,602	$107,365	$233,967	$46,637,965
74	$126,311	$107,656	$233,967	$46,530,309
75	$126,020	$107,947	$233,967	$46,422,362
76	$125,727	$108,240	$233,967	$46,314,122
77	$125,434	$108,533	$233,967	$46,205,589
78	$125,140	$108,827	$233,967	$46,096,763
79	$124,845	$109,122	$233,967	$45,987,641
80	$124,550	$109,417	$233,967	$45,878,224
81	$124,254	$109,713	$233,967	$45,768,511
82	$123,956	$110,011	$233,967	$45,658,500
83	$123,658	$110,308	$233,967	$45,548,192
84	$123,360	$110,607	$233,967	$45,437,584

第7年供款共

$2,807,603

第7年利息

$1,499,857

第7年共還本金

$1,307,746

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$123,060	$110,907	$233,967	$45,326,678
86	$122,760	$111,207	$233,967	$45,215,471
87	$122,459	$111,508	$233,967	$45,103,962
88	$122,157	$111,810	$233,967	$44,992,152
89	$121,854	$112,113	$233,967	$44,880,039
90	$121,550	$112,417	$233,967	$44,767,622
91	$121,246	$112,721	$233,967	$44,654,901
92	$120,940	$113,027	$233,967	$44,541,874
93	$120,634	$113,333	$233,967	$44,428,541
94	$120,327	$113,640	$233,967	$44,314,902
95	$120,020	$113,947	$233,967	$44,200,954
96	$119,711	$114,256	$233,967	$44,086,698

第8年供款共

$2,807,603

第8年利息

$1,456,717

第8年共還本金

$1,350,886

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$119,401	$114,565	$233,967	$43,972,133
98	$119,091	$114,876	$233,967	$43,857,257
99	$118,780	$115,187	$233,967	$43,742,070
100	$118,468	$115,499	$233,967	$43,626,571
101	$118,155	$115,812	$233,967	$43,510,760
102	$117,842	$116,125	$233,967	$43,394,635
103	$117,527	$116,440	$233,967	$43,278,195
104	$117,212	$116,755	$233,967	$43,161,440
105	$116,896	$117,071	$233,967	$43,044,368
106	$116,578	$117,388	$233,967	$42,926,980
107	$116,261	$117,706	$233,967	$42,809,274
108	$115,942	$118,025	$233,967	$42,691,248

第9年供款共

$2,807,603

第9年利息

$1,412,153

第9年共還本金

$1,395,450

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$115,622	$118,345	$233,967	$42,572,904
110	$115,302	$118,665	$233,967	$42,454,238
111	$114,980	$118,987	$233,967	$42,335,252
112	$114,658	$119,309	$233,967	$42,215,943
113	$114,335	$119,632	$233,967	$42,096,311
114	$114,011	$119,956	$233,967	$41,976,355
115	$113,686	$120,281	$233,967	$41,856,074
116	$113,360	$120,607	$233,967	$41,735,467
117	$113,034	$120,933	$233,967	$41,614,534
118	$112,706	$121,261	$233,967	$41,493,273
119	$112,378	$121,589	$233,967	$41,371,683
120	$112,048	$121,919	$233,967	$41,249,765

第10年供款共

$2,807,603

第10年利息

$1,366,119

第10年共還本金

$1,441,484

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$111,718	$122,249	$233,967	$41,127,516
122	$111,387	$122,580	$233,967	$41,004,936
123	$111,055	$122,912	$233,967	$40,882,024
124	$110,722	$123,245	$233,967	$40,758,779
125	$110,388	$123,579	$233,967	$40,635,201
126	$110,054	$123,913	$233,967	$40,511,288
127	$109,718	$124,249	$233,967	$40,387,039
128	$109,382	$124,585	$233,967	$40,262,453
129	$109,044	$124,923	$233,967	$40,137,531
130	$108,706	$125,261	$233,967	$40,012,269
131	$108,367	$125,600	$233,967	$39,886,669
132	$108,026	$125,941	$233,967	$39,760,729

第11年供款共

$2,807,603

第11年利息

$1,318,567

第11年共還本金

$1,489,036

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$107,685	$126,282	$233,967	$39,634,447
134	$107,343	$126,624	$233,967	$39,507,823
135	$107,000	$126,967	$233,967	$39,380,857
136	$106,656	$127,310	$233,967	$39,253,546
137	$106,312	$127,655	$233,967	$39,125,891
138	$105,966	$128,001	$233,967	$38,997,890
139	$105,619	$128,348	$233,967	$38,869,543
140	$105,272	$128,695	$233,967	$38,740,847
141	$104,923	$129,044	$233,967	$38,611,804
142	$104,574	$129,393	$233,967	$38,482,410
143	$104,223	$129,744	$233,967	$38,352,667
144	$103,872	$130,095	$233,967	$38,222,571

第12年供款共

$2,807,603

第12年利息

$1,269,446

第12年共還本金

$1,538,157

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$103,519	$130,447	$233,967	$38,092,124
146	$103,166	$130,801	$233,967	$37,961,323
147	$102,812	$131,155	$233,967	$37,830,168
148	$102,457	$131,510	$233,967	$37,698,658
149	$102,101	$131,866	$233,967	$37,566,792
150	$101,743	$132,224	$233,967	$37,434,568
151	$101,385	$132,582	$233,967	$37,301,986
152	$101,026	$132,941	$233,967	$37,169,046
153	$100,666	$133,301	$233,967	$37,035,745
154	$100,305	$133,662	$233,967	$36,902,083
155	$99,943	$134,024	$233,967	$36,768,059
156	$99,580	$134,387	$233,967	$36,633,673

第13年供款共

$2,807,603

第13年利息

$1,218,704

第13年共還本金

$1,588,899

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$99,216	$134,751	$233,967	$36,498,922
158	$98,851	$135,116	$233,967	$36,363,806
159	$98,485	$135,482	$233,967	$36,228,325
160	$98,118	$135,849	$233,967	$36,092,476
161	$97,750	$136,216	$233,967	$35,956,260
162	$97,382	$136,585	$233,967	$35,819,674
163	$97,012	$136,955	$233,967	$35,682,719
164	$96,641	$137,326	$233,967	$35,545,393
165	$96,269	$137,698	$233,967	$35,407,695
166	$95,896	$138,071	$233,967	$35,269,624
167	$95,522	$138,445	$233,967	$35,131,179
168	$95,147	$138,820	$233,967	$34,992,359

第14年供款共

$2,807,603

第14年利息

$1,166,289

第14年共還本金

$1,641,314

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$94,771	$139,196	$233,967	$34,853,163
170	$94,394	$139,573	$233,967	$34,713,590
171	$94,016	$139,951	$233,967	$34,573,639
172	$93,637	$140,330	$233,967	$34,433,309
173	$93,257	$140,710	$233,967	$34,292,599
174	$92,876	$141,091	$233,967	$34,151,508
175	$92,494	$141,473	$233,967	$34,010,034
176	$92,111	$141,856	$233,967	$33,868,178
177	$91,726	$142,241	$233,967	$33,725,937
178	$91,341	$142,626	$233,967	$33,583,312
179	$90,955	$143,012	$233,967	$33,440,299
180	$90,567	$143,399	$233,967	$33,296,900

第15年供款共

$2,807,603

第15年利息

$1,112,144

第15年共還本金

$1,695,459

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$90,179	$143,788	$233,967	$33,153,112
182	$89,790	$144,177	$233,967	$33,008,935
183	$89,399	$144,568	$233,967	$32,864,367
184	$89,008	$144,959	$233,967	$32,719,408
185	$88,615	$145,352	$233,967	$32,574,056
186	$88,221	$145,746	$233,967	$32,428,311
187	$87,827	$146,140	$233,967	$32,282,170
188	$87,431	$146,536	$233,967	$32,135,634
189	$87,034	$146,933	$233,967	$31,988,701
190	$86,636	$147,331	$233,967	$31,841,371
191	$86,237	$147,730	$233,967	$31,693,641
192	$85,837	$148,130	$233,967	$31,545,511

第16年供款共

$2,807,603

第16年利息

$1,056,214

第16年共還本金

$1,751,389

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$85,436	$148,531	$233,967	$31,396,980
194	$85,033	$148,933	$233,967	$31,248,046
195	$84,630	$149,337	$233,967	$31,098,709
196	$84,226	$149,741	$233,967	$30,948,968
197	$83,820	$150,147	$233,967	$30,798,821
198	$83,413	$150,553	$233,967	$30,648,268
199	$83,006	$150,961	$233,967	$30,497,307
200	$82,597	$151,370	$233,967	$30,345,937
201	$82,187	$151,780	$233,967	$30,194,157
202	$81,776	$152,191	$233,967	$30,041,966
203	$81,364	$152,603	$233,967	$29,889,362
204	$80,950	$153,017	$233,967	$29,736,346

第17年供款共

$2,807,603

第17年利息

$998,438

第17年共還本金

$1,809,165

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$80,536	$153,431	$233,967	$29,582,915
206	$80,120	$153,847	$233,967	$29,429,068
207	$79,704	$154,263	$233,967	$29,274,805
208	$79,286	$154,681	$233,967	$29,120,124
209	$78,867	$155,100	$233,967	$28,965,024
210	$78,447	$155,520	$233,967	$28,809,504
211	$78,026	$155,941	$233,967	$28,653,563
212	$77,603	$156,364	$233,967	$28,497,199
213	$77,180	$156,787	$233,967	$28,340,412
214	$76,755	$157,212	$233,967	$28,183,201
215	$76,330	$157,637	$233,967	$28,025,563
216	$75,903	$158,064	$233,967	$27,867,499

第18年供款共

$2,807,603

第18年利息

$938,756

第18年共還本金

$1,868,847

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$75,474	$158,492	$233,967	$27,709,007
218	$75,045	$158,922	$233,967	$27,550,085
219	$74,615	$159,352	$233,967	$27,390,733
220	$74,183	$159,784	$233,967	$27,230,949
221	$73,750	$160,216	$233,967	$27,070,733
222	$73,317	$160,650	$233,967	$26,910,082
223	$72,881	$161,085	$233,967	$26,748,997
224	$72,445	$161,522	$233,967	$26,587,475
225	$72,008	$161,959	$233,967	$26,425,516
226	$71,569	$162,398	$233,967	$26,263,118
227	$71,129	$162,838	$233,967	$26,100,281
228	$70,688	$163,279	$233,967	$25,937,002

第19年供款共

$2,807,603

第19年利息

$877,106

第19年共還本金

$1,930,497

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$70,246	$163,721	$233,967	$25,773,281
230	$69,803	$164,164	$233,967	$25,609,117
231	$69,358	$164,609	$233,967	$25,444,508
232	$68,912	$165,055	$233,967	$25,279,453
233	$68,465	$165,502	$233,967	$25,113,951
234	$68,017	$165,950	$233,967	$24,948,001
235	$67,568	$166,399	$233,967	$24,781,602
236	$67,117	$166,850	$233,967	$24,614,752
237	$66,665	$167,302	$233,967	$24,447,450
238	$66,212	$167,755	$233,967	$24,279,695
239	$65,758	$168,209	$233,967	$24,111,485
240	$65,302	$168,665	$233,967	$23,942,821

第20年供款共

$2,807,603

第20年利息

$813,422

第20年共還本金

$1,994,181

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$64,845	$169,122	$233,967	$23,773,699
242	$64,387	$169,580	$233,967	$23,604,119
243	$63,928	$170,039	$233,967	$23,434,080
244	$63,467	$170,500	$233,967	$23,263,580
245	$63,006	$170,961	$233,967	$23,092,619
246	$62,543	$171,424	$233,967	$22,921,194
247	$62,078	$171,889	$233,967	$22,749,306
248	$61,613	$172,354	$233,967	$22,576,952
249	$61,146	$172,821	$233,967	$22,404,131
250	$60,678	$173,289	$233,967	$22,230,841
251	$60,209	$173,758	$233,967	$22,057,083
252	$59,738	$174,229	$233,967	$21,882,854

第21年供款共

$2,807,603

第21年利息

$747,637

第21年共還本金

$2,059,966

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$59,266	$174,701	$233,967	$21,708,153
254	$58,793	$175,174	$233,967	$21,532,979
255	$58,318	$175,648	$233,967	$21,357,331
256	$57,843	$176,124	$233,967	$21,181,207
257	$57,366	$176,601	$233,967	$21,004,605
258	$56,887	$177,079	$233,967	$20,827,526
259	$56,408	$177,559	$233,967	$20,649,967
260	$55,927	$178,040	$233,967	$20,471,927
261	$55,445	$178,522	$233,967	$20,293,405
262	$54,961	$179,006	$233,967	$20,114,399
263	$54,476	$179,490	$233,967	$19,934,909
264	$53,990	$179,977	$233,967	$19,754,932

第22年供款共

$2,807,603

第22年利息

$679,681

第22年共還本金

$2,127,922

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$53,503	$180,464	$233,967	$19,574,468
266	$53,014	$180,953	$233,967	$19,393,516
267	$52,524	$181,443	$233,967	$19,212,073
268	$52,033	$181,934	$233,967	$19,030,139
269	$51,540	$182,427	$233,967	$18,847,712
270	$51,046	$182,921	$233,967	$18,664,791
271	$50,550	$183,416	$233,967	$18,481,374
272	$50,054	$183,913	$233,967	$18,297,461
273	$49,556	$184,411	$233,967	$18,113,050
274	$49,056	$184,911	$233,967	$17,928,139
275	$48,555	$185,412	$233,967	$17,742,727
276	$48,053	$185,914	$233,967	$17,556,814

第23年供款共

$2,807,603

第23年利息

$609,484

第23年共還本金

$2,198,119

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$47,550	$186,417	$233,967	$17,370,397
278	$47,045	$186,922	$233,967	$17,183,474
279	$46,539	$187,428	$233,967	$16,996,046
280	$46,031	$187,936	$233,967	$16,808,110
281	$45,522	$188,445	$233,967	$16,619,665
282	$45,012	$188,955	$233,967	$16,430,710
283	$44,500	$189,467	$233,967	$16,241,243
284	$43,987	$189,980	$233,967	$16,051,263
285	$43,472	$190,495	$233,967	$15,860,768
286	$42,956	$191,011	$233,967	$15,669,757
287	$42,439	$191,528	$233,967	$15,478,229
288	$41,920	$192,047	$233,967	$15,286,182

第24年供款共

$2,807,603

第24年利息

$536,972

第24年共還本金

$2,270,631

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$41,400	$192,567	$233,967	$15,093,616
290	$40,879	$193,088	$233,967	$14,900,527
291	$40,356	$193,611	$233,967	$14,706,916
292	$39,831	$194,136	$233,967	$14,512,780
293	$39,305	$194,661	$233,967	$14,318,119
294	$38,778	$195,189	$233,967	$14,122,930
295	$38,250	$195,717	$233,967	$13,927,213
296	$37,720	$196,247	$233,967	$13,730,965
297	$37,188	$196,779	$233,967	$13,534,187
298	$36,655	$197,312	$233,967	$13,336,875
299	$36,121	$197,846	$233,967	$13,139,028
300	$35,585	$198,382	$233,967	$12,940,646

第25年供款共

$2,807,603

第25年利息

$462,067

第25年共還本金

$2,345,536

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$35,048	$198,919	$233,967	$12,741,727
302	$34,509	$199,458	$233,967	$12,542,269
303	$33,969	$199,998	$233,967	$12,342,271
304	$33,427	$200,540	$233,967	$12,141,731
305	$32,884	$201,083	$233,967	$11,940,648
306	$32,339	$201,628	$233,967	$11,739,020
307	$31,793	$202,174	$233,967	$11,536,846
308	$31,246	$202,721	$233,967	$11,334,125
309	$30,697	$203,270	$233,967	$11,130,855
310	$30,146	$203,821	$233,967	$10,927,034
311	$29,594	$204,373	$233,967	$10,722,661
312	$29,041	$204,926	$233,967	$10,517,735

第26年供款共

$2,807,603

第26年利息

$384,691

第26年共還本金

$2,422,912

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$28,486	$205,481	$233,967	$10,312,253
314	$27,929	$206,038	$233,967	$10,106,215
315	$27,371	$206,596	$233,967	$9,899,619
316	$26,811	$207,155	$233,967	$9,692,464
317	$26,250	$207,716	$233,967	$9,484,747
318	$25,688	$208,279	$233,967	$9,276,468
319	$25,124	$208,843	$233,967	$9,067,625
320	$24,558	$209,409	$233,967	$8,858,217
321	$23,991	$209,976	$233,967	$8,648,241
322	$23,422	$210,545	$233,967	$8,437,696
323	$22,852	$211,115	$233,967	$8,226,581
324	$22,280	$211,687	$233,967	$8,014,895

第27年供款共

$2,807,603

第27年利息

$304,763

第27年共還本金

$2,502,840

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$21,707	$212,260	$233,967	$7,802,635
326	$21,132	$212,835	$233,967	$7,589,800
327	$20,556	$213,411	$233,967	$7,376,389
328	$19,978	$213,989	$233,967	$7,162,399
329	$19,398	$214,569	$233,967	$6,947,831
330	$18,817	$215,150	$233,967	$6,732,681
331	$18,234	$215,733	$233,967	$6,516,948
332	$17,650	$216,317	$233,967	$6,300,631
333	$17,064	$216,903	$233,967	$6,083,729
334	$16,477	$217,490	$233,967	$5,866,239
335	$15,888	$218,079	$233,967	$5,648,159
336	$15,297	$218,670	$233,967	$5,429,490

第28年供款共

$2,807,603

第28年利息

$222,198

第28年共還本金

$2,585,405

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$14,705	$219,262	$233,967	$5,210,228
338	$14,111	$219,856	$233,967	$4,990,372
339	$13,516	$220,451	$233,967	$4,769,920
340	$12,919	$221,048	$233,967	$4,548,872
341	$12,320	$221,647	$233,967	$4,327,225
342	$11,720	$222,247	$233,967	$4,104,978
343	$11,118	$222,849	$233,967	$3,882,128
344	$10,514	$223,453	$233,967	$3,658,675
345	$9,909	$224,058	$233,967	$3,434,617
346	$9,302	$224,665	$233,967	$3,209,953
347	$8,694	$225,273	$233,967	$2,984,679
348	$8,084	$225,883	$233,967	$2,758,796

第29年供款共

$2,807,603

第29年利息

$136,909

第29年共還本金

$2,670,694

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$7,472	$226,495	$233,967	$2,532,301
350	$6,858	$227,109	$233,967	$2,305,192
351	$6,243	$227,724	$233,967	$2,077,468
352	$5,626	$228,340	$233,967	$1,849,128
353	$5,008	$228,959	$233,967	$1,620,169
354	$4,388	$229,579	$233,967	$1,390,590
355	$3,766	$230,201	$233,967	$1,160,389
356	$3,143	$230,824	$233,967	$929,565
357	$2,518	$231,449	$233,967	$698,116
358	$1,891	$232,076	$233,967	$466,040
359	$1,262	$232,705	$233,967	$233,335
360	$632	$233,335	$233,967	$0

第30年供款共

$2,807,603

第30年利息

$48,807

第30年共還本金

$2,758,796

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$38,798,091

免責聲明

筍盤推介

按揭保險費
info