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$44,034,794

每月供款
$274,180

首期

$-55,000,000

總貸款額

$63,000,000

總利息

$35,704,794

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

$548,360

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

$548,360

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

馬鞍山泓碧第02座 ###罕有梗廚戶型,高層全海景,絕無僅有,半新樓,即買即住###

thumb_up

泓碧第02座 ###罕有梗廚戶型,高層全海景,絕無僅有,半新樓,即買即住###

實

511 呎

@15,460

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$790 萬

實

511 呎

@15,460

售$790 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

西貢逸瓏海滙第01座

thumb_up

逸瓏海滙可連約 / 交吉出售

實

599 呎

@13,322

local_offer 低水筍價

售$798 萬

實

599 呎

@13,322

售$798 萬

local_offer 低水筍價

大埔高塘

thumb_up

Nicely Renovated House

建

1,000 呎

@9,000

local_fire_department 至HIT hotel_class 樓王

售$900 萬

建

1,000 呎

@9,000

售$900 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山迎海第01期第03座

thumb_up

海景1房+書房

實

512 呎

@13,672

建

642 呎

@10,903

local_fire_department 至HIT real_estate_agent 罕有放盤

售$700 萬

實

512 呎

@13,672

建

642 呎

@10,903

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

西貢逸瓏園第01座

thumb_up

靚裝靚景, 可買可租

實

695 呎

@12,950

local_fire_department 至HIT

售$900 萬

實

695 呎

@12,950

售$900 萬

local_fire_department 至HIT

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

馬鞍山天宇海第3B座

thumb_up

天宇海第3B座

實

757 呎

@11,625

建

992 呎

@8,871

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$880 萬

實

757 呎

@11,625

建

992 呎

@8,871

售$880 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

沙田柏傲莊 I 第02A座

thumb_up

大圍柏傲莊是一個充滿吸引力的住宅樓盤,致力為居民提供舒適的生活空間

實

352 呎

@25,170

real_estate_agent 罕有放盤

售$886 萬

實

352 呎

@25,170

售$886 萬

real_estate_agent 罕有放盤

西貢蠔涌新村

thumb_up

附花園村屋

建

1,400 呎

@6,286

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$880 萬

建

1,400 呎

@6,286

售$880 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

獨家

KOL實拍

馬鞍山銀湖天峰第05座

thumb_up

【獨家號外】問鼎銀湖最高質2房，光廁梗廚極高層

實

572 呎

@15,385

建

752 呎

@11,702

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 price_change 蝕讓盤

售$880 萬

實

572 呎

@15,385

建

752 呎

@11,702

售$880 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 price_change 蝕讓盤

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
3.250	$442,681	$357,333	$307,009	$274,180
3.500	$450,376	$365,375	$315,393	$282,898
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$274,180

年期

30年

貸款金額

$63,000,000

總利息

$35,704,794

總貸款連利息

$98,704,794

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$170,625	$103,555	$274,180	$62,896,445
2	$170,345	$103,835	$274,180	$62,792,610
3	$170,063	$104,117	$274,180	$62,688,493
4	$169,781	$104,399	$274,180	$62,584,094
5	$169,499	$104,681	$274,180	$62,479,413
6	$169,215	$104,965	$274,180	$62,374,448
7	$168,931	$105,249	$274,180	$62,269,199
8	$168,646	$105,534	$274,180	$62,163,665
9	$168,360	$105,820	$274,180	$62,057,844
10	$168,073	$106,107	$274,180	$61,951,738
11	$167,786	$106,394	$274,180	$61,845,344
12	$167,498	$106,682	$274,180	$61,738,662

第1年供款共

$3,290,160

第1年利息

$2,028,821

第1年共還本金

$1,261,338

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$167,209	$106,971	$274,180	$61,631,691
14	$166,919	$107,261	$274,180	$61,524,430
15	$166,629	$107,551	$274,180	$61,416,878
16	$166,337	$107,843	$274,180	$61,309,036
17	$166,045	$108,135	$274,180	$61,200,901
18	$165,752	$108,428	$274,180	$61,092,474
19	$165,459	$108,721	$274,180	$60,983,752
20	$165,164	$109,016	$274,180	$60,874,737
21	$164,869	$109,311	$274,180	$60,765,426
22	$164,573	$109,607	$274,180	$60,655,819
23	$164,276	$109,904	$274,180	$60,545,915
24	$163,979	$110,201	$274,180	$60,435,714

第2年供款共

$3,290,160

第2年利息

$1,987,212

第2年共還本金

$1,302,948

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$163,680	$110,500	$274,180	$60,325,214
26	$163,381	$110,799	$274,180	$60,214,414
27	$163,081	$111,099	$274,180	$60,103,315
28	$162,780	$111,400	$274,180	$59,991,915
29	$162,478	$111,702	$274,180	$59,880,213
30	$162,176	$112,004	$274,180	$59,768,209
31	$161,872	$112,308	$274,180	$59,655,901
32	$161,568	$112,612	$274,180	$59,543,289
33	$161,263	$112,917	$274,180	$59,430,372
34	$160,957	$113,223	$274,180	$59,317,149
35	$160,651	$113,529	$274,180	$59,203,620
36	$160,343	$113,837	$274,180	$59,089,783

第3年供款共

$3,290,160

第3年利息

$1,944,229

第3年共還本金

$1,345,930

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$160,035	$114,145	$274,180	$58,975,638
38	$159,726	$114,454	$274,180	$58,861,184
39	$159,416	$114,764	$274,180	$58,746,420
40	$159,105	$115,075	$274,180	$58,631,344
41	$158,793	$115,387	$274,180	$58,515,958
42	$158,481	$115,699	$274,180	$58,400,258
43	$158,167	$116,013	$274,180	$58,284,246
44	$157,853	$116,327	$274,180	$58,167,919
45	$157,538	$116,642	$274,180	$58,051,277
46	$157,222	$116,958	$274,180	$57,934,319
47	$156,905	$117,275	$274,180	$57,817,045
48	$156,588	$117,592	$274,180	$57,699,453

第4年供款共

$3,290,160

第4年利息

$1,899,829

第4年共還本金

$1,390,331

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$156,269	$117,911	$274,180	$57,581,542
50	$155,950	$118,230	$274,180	$57,463,312
51	$155,630	$118,550	$274,180	$57,344,762
52	$155,309	$118,871	$274,180	$57,225,891
53	$154,987	$119,193	$274,180	$57,106,697
54	$154,664	$119,516	$274,180	$56,987,181
55	$154,340	$119,840	$274,180	$56,867,342
56	$154,016	$120,164	$274,180	$56,747,177
57	$153,690	$120,490	$274,180	$56,626,688
58	$153,364	$120,816	$274,180	$56,505,872
59	$153,037	$121,143	$274,180	$56,384,728
60	$152,709	$121,471	$274,180	$56,263,257

第5年供款共

$3,290,160

第5年利息

$1,853,964

第5年共還本金

$1,436,196

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$152,380	$121,800	$274,180	$56,141,457
62	$152,050	$122,130	$274,180	$56,019,327
63	$151,719	$122,461	$274,180	$55,896,866
64	$151,387	$122,793	$274,180	$55,774,073
65	$151,055	$123,125	$274,180	$55,650,948
66	$150,721	$123,459	$274,180	$55,527,489
67	$150,387	$123,793	$274,180	$55,403,696
68	$150,052	$124,128	$274,180	$55,279,568
69	$149,715	$124,464	$274,180	$55,155,103
70	$149,378	$124,802	$274,180	$55,030,302
71	$149,040	$125,140	$274,180	$54,905,162
72	$148,701	$125,479	$274,180	$54,779,684

第6年供款共

$3,290,160

第6年利息

$1,806,586

第6年共還本金

$1,483,573

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$148,362	$125,818	$274,180	$54,653,865
74	$148,021	$126,159	$274,180	$54,527,706
75	$147,679	$126,501	$274,180	$54,401,205
76	$147,337	$126,843	$274,180	$54,274,362
77	$146,993	$127,187	$274,180	$54,147,175
78	$146,649	$127,531	$274,180	$54,019,644
79	$146,303	$127,877	$274,180	$53,891,767
80	$145,957	$128,223	$274,180	$53,763,544
81	$145,610	$128,570	$274,180	$53,634,974
82	$145,261	$128,919	$274,180	$53,506,055
83	$144,912	$129,268	$274,180	$53,376,787
84	$144,562	$129,618	$274,180	$53,247,169

第7年供款共

$3,290,160

第7年利息

$1,757,645

第7年共還本金

$1,532,514

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$144,211	$129,969	$274,180	$53,117,200
86	$143,859	$130,321	$274,180	$52,986,880
87	$143,506	$130,674	$274,180	$52,856,206
88	$143,152	$131,028	$274,180	$52,725,178
89	$142,797	$131,383	$274,180	$52,593,795
90	$142,442	$131,738	$274,180	$52,462,057
91	$142,085	$132,095	$274,180	$52,329,962
92	$141,727	$132,453	$274,180	$52,197,509
93	$141,368	$132,812	$274,180	$52,064,697
94	$141,009	$133,171	$274,180	$51,931,525
95	$140,648	$133,532	$274,180	$51,797,993
96	$140,286	$133,894	$274,180	$51,664,100

第8年供款共

$3,290,160

第8年利息

$1,707,090

第8年共還本金

$1,583,070

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$139,924	$134,256	$274,180	$51,529,843
98	$139,560	$134,620	$274,180	$51,395,223
99	$139,195	$134,985	$274,180	$51,260,239
100	$138,830	$135,350	$274,180	$51,124,888
101	$138,463	$135,717	$274,180	$50,989,172
102	$138,096	$136,084	$274,180	$50,853,087
103	$137,727	$136,453	$274,180	$50,716,635
104	$137,358	$136,822	$274,180	$50,579,812
105	$136,987	$137,193	$274,180	$50,442,619
106	$136,615	$137,565	$274,180	$50,305,055
107	$136,243	$137,937	$274,180	$50,167,117
108	$135,869	$138,311	$274,180	$50,028,807

第9年供款共

$3,290,160

第9年利息

$1,654,867

第9年共還本金

$1,635,293

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$135,495	$138,685	$274,180	$49,890,121
110	$135,119	$139,061	$274,180	$49,751,061
111	$134,742	$139,438	$274,180	$49,611,623
112	$134,365	$139,815	$274,180	$49,471,808
113	$133,986	$140,194	$274,180	$49,331,614
114	$133,606	$140,574	$274,180	$49,191,040
115	$133,226	$140,954	$274,180	$49,050,086
116	$132,844	$141,336	$274,180	$48,908,750
117	$132,461	$141,719	$274,180	$48,767,031
118	$132,077	$142,103	$274,180	$48,624,929
119	$131,693	$142,487	$274,180	$48,482,441
120	$131,307	$142,873	$274,180	$48,339,568

第10年供款共

$3,290,160

第10年利息

$1,600,921

第10年共還本金

$1,689,239

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$130,920	$143,260	$274,180	$48,196,308
122	$130,532	$143,648	$274,180	$48,052,659
123	$130,143	$144,037	$274,180	$47,908,622
124	$129,753	$144,427	$274,180	$47,764,195
125	$129,361	$144,819	$274,180	$47,619,376
126	$128,969	$145,211	$274,180	$47,474,165
127	$128,576	$145,604	$274,180	$47,328,561
128	$128,182	$145,998	$274,180	$47,182,563
129	$127,786	$146,394	$274,180	$47,036,169
130	$127,390	$146,790	$274,180	$46,889,378
131	$126,992	$147,188	$274,180	$46,742,190
132	$126,593	$147,587	$274,180	$46,594,604

第11年供款共

$3,290,160

第11年利息

$1,545,196

第11年共還本金

$1,744,964

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$126,194	$147,986	$274,180	$46,446,618
134	$125,793	$148,387	$274,180	$46,298,231
135	$125,391	$148,789	$274,180	$46,149,442
136	$124,988	$149,192	$274,180	$46,000,250
137	$124,584	$149,596	$274,180	$45,850,654
138	$124,179	$150,001	$274,180	$45,700,653
139	$123,773	$150,407	$274,180	$45,550,245
140	$123,365	$150,815	$274,180	$45,399,430
141	$122,957	$151,223	$274,180	$45,248,207
142	$122,547	$151,633	$274,180	$45,096,575
143	$122,137	$152,043	$274,180	$44,944,531
144	$121,725	$152,455	$274,180	$44,792,076

第12年供款共

$3,290,160

第12年利息

$1,487,632

第12年共還本金

$1,802,528

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$121,312	$152,868	$274,180	$44,639,208
146	$120,898	$153,282	$274,180	$44,485,926
147	$120,483	$153,697	$274,180	$44,332,228
148	$120,066	$154,114	$274,180	$44,178,115
149	$119,649	$154,531	$274,180	$44,023,584
150	$119,231	$154,949	$274,180	$43,868,634
151	$118,811	$155,369	$274,180	$43,713,265
152	$118,390	$155,790	$274,180	$43,557,476
153	$117,968	$156,212	$274,180	$43,401,264
154	$117,545	$156,635	$274,180	$43,244,629
155	$117,121	$157,059	$274,180	$43,087,570
156	$116,696	$157,484	$274,180	$42,930,085

第13年供款共

$3,290,160

第13年利息

$1,428,169

第13年共還本金

$1,861,991

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$116,269	$157,911	$274,180	$42,772,174
158	$115,841	$158,339	$274,180	$42,613,836
159	$115,412	$158,768	$274,180	$42,455,068
160	$114,982	$159,198	$274,180	$42,295,871
161	$114,551	$159,629	$274,180	$42,136,242
162	$114,119	$160,061	$274,180	$41,976,181
163	$113,685	$160,494	$274,180	$41,815,686
164	$113,251	$160,929	$274,180	$41,654,757
165	$112,815	$161,365	$274,180	$41,493,392
166	$112,378	$161,802	$274,180	$41,331,590
167	$111,940	$162,240	$274,180	$41,169,350
168	$111,500	$162,680	$274,180	$41,006,670

第14年供款共

$3,290,160

第14年利息

$1,366,745

第14年共還本金

$1,923,415

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$111,060	$163,120	$274,180	$40,843,550
170	$110,618	$163,562	$274,180	$40,679,988
171	$110,175	$164,005	$274,180	$40,515,983
172	$109,731	$164,449	$274,180	$40,351,534
173	$109,285	$164,895	$274,180	$40,186,639
174	$108,839	$165,341	$274,180	$40,021,298
175	$108,391	$165,789	$274,180	$39,855,509
176	$107,942	$166,238	$274,180	$39,689,271
177	$107,492	$166,688	$274,180	$39,522,583
178	$107,040	$167,140	$274,180	$39,355,443
179	$106,588	$167,592	$274,180	$39,187,851
180	$106,134	$168,046	$274,180	$39,019,805

第15年供款共

$3,290,160

第15年利息

$1,303,294

第15年共還本金

$1,986,866

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$105,679	$168,501	$274,180	$38,851,303
182	$105,222	$168,958	$274,180	$38,682,346
183	$104,765	$169,415	$274,180	$38,512,930
184	$104,306	$169,874	$274,180	$38,343,056
185	$103,846	$170,334	$274,180	$38,172,722
186	$103,384	$170,796	$274,180	$38,001,926
187	$102,922	$171,258	$274,180	$37,830,668
188	$102,458	$171,722	$274,180	$37,658,946
189	$101,993	$172,187	$274,180	$37,486,759
190	$101,527	$172,653	$274,180	$37,314,106
191	$101,059	$173,121	$274,180	$37,140,985
192	$100,590	$173,590	$274,180	$36,967,395

第16年供款共

$3,290,160

第16年利息

$1,237,750

第16年共還本金

$2,052,409

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$100,120	$174,060	$274,180	$36,793,335
194	$99,649	$174,531	$274,180	$36,618,804
195	$99,176	$175,004	$274,180	$36,443,800
196	$98,702	$175,478	$274,180	$36,268,322
197	$98,227	$175,953	$274,180	$36,092,369
198	$97,750	$176,430	$274,180	$35,915,939
199	$97,272	$176,908	$274,180	$35,739,031
200	$96,793	$177,387	$274,180	$35,561,644
201	$96,313	$177,867	$274,180	$35,383,777
202	$95,831	$178,349	$274,180	$35,205,428
203	$95,348	$178,832	$274,180	$35,026,596
204	$94,864	$179,316	$274,180	$34,847,280

第17年供款共

$3,290,160

第17年利息

$1,170,045

第17年共還本金

$2,120,115

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$94,378	$179,802	$274,180	$34,667,478
206	$93,891	$180,289	$274,180	$34,487,189
207	$93,403	$180,777	$274,180	$34,306,412
208	$92,913	$181,267	$274,180	$34,125,145
209	$92,422	$181,758	$274,180	$33,943,388
210	$91,930	$182,250	$274,180	$33,761,138
211	$91,436	$182,744	$274,180	$33,578,394
212	$90,941	$183,238	$274,180	$33,395,156
213	$90,445	$183,735	$274,180	$33,211,421
214	$89,948	$184,232	$274,180	$33,027,188
215	$89,449	$184,731	$274,180	$32,842,457
216	$88,948	$185,232	$274,180	$32,657,225

第18年供款共

$3,290,160

第18年利息

$1,100,105

第18年共還本金

$2,190,055

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$88,447	$185,733	$274,180	$32,471,492
218	$87,944	$186,236	$274,180	$32,285,256
219	$87,439	$186,741	$274,180	$32,098,515
220	$86,933	$187,247	$274,180	$31,911,268
221	$86,426	$187,754	$274,180	$31,723,515
222	$85,918	$188,262	$274,180	$31,535,253
223	$85,408	$188,772	$274,180	$31,346,481
224	$84,897	$189,283	$274,180	$31,157,197
225	$84,384	$189,796	$274,180	$30,967,402
226	$83,870	$190,310	$274,180	$30,777,092
227	$83,355	$190,825	$274,180	$30,586,266
228	$82,838	$191,342	$274,180	$30,394,924

第19年供款共

$3,290,160

第19年利息

$1,027,858

第19年共還本金

$2,262,301

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$82,320	$191,860	$274,180	$30,203,064
230	$81,800	$192,380	$274,180	$30,010,684
231	$81,279	$192,901	$274,180	$29,817,783
232	$80,756	$193,423	$274,180	$29,624,359
233	$80,233	$193,947	$274,180	$29,430,412
234	$79,707	$194,473	$274,180	$29,235,939
235	$79,181	$194,999	$274,180	$29,040,940
236	$78,653	$195,527	$274,180	$28,845,412
237	$78,123	$196,057	$274,180	$28,649,355
238	$77,592	$196,588	$274,180	$28,452,767
239	$77,060	$197,120	$274,180	$28,255,647
240	$76,526	$197,654	$274,180	$28,057,993

第20年供款共

$3,290,160

第20年利息

$953,228

第20年共還本金

$2,336,931

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$75,990	$198,190	$274,180	$27,859,803
242	$75,454	$198,726	$274,180	$27,661,077
243	$74,915	$199,265	$274,180	$27,461,812
244	$74,376	$199,804	$274,180	$27,262,008
245	$73,835	$200,345	$274,180	$27,061,663
246	$73,292	$200,888	$274,180	$26,860,775
247	$72,748	$201,432	$274,180	$26,659,343
248	$72,202	$201,978	$274,180	$26,457,365
249	$71,655	$202,525	$274,180	$26,254,840
250	$71,107	$203,073	$274,180	$26,051,767
251	$70,557	$203,623	$274,180	$25,848,144
252	$70,005	$204,175	$274,180	$25,643,970

第21年供款共

$3,290,160

第21年利息

$876,137

第21年共還本金

$2,414,023

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$69,452	$204,728	$274,180	$25,439,242
254	$68,898	$205,282	$274,180	$25,233,960
255	$68,342	$205,838	$274,180	$25,028,122
256	$67,784	$206,395	$274,180	$24,821,727
257	$67,226	$206,954	$274,180	$24,614,772
258	$66,665	$207,515	$274,180	$24,407,257
259	$66,103	$208,077	$274,180	$24,199,180
260	$65,539	$208,641	$274,180	$23,990,540
261	$64,974	$209,206	$274,180	$23,781,334
262	$64,408	$209,772	$274,180	$23,571,562
263	$63,840	$210,340	$274,180	$23,361,221
264	$63,270	$210,910	$274,180	$23,150,311

第22年供款共

$3,290,160

第22年利息

$796,502

第22年共還本金

$2,493,658

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$62,699	$211,481	$274,180	$22,938,830
266	$62,126	$212,054	$274,180	$22,726,776
267	$61,552	$212,628	$274,180	$22,514,148
268	$60,976	$213,204	$274,180	$22,300,944
269	$60,398	$213,782	$274,180	$22,087,162
270	$59,819	$214,361	$274,180	$21,872,802
271	$59,239	$214,941	$274,180	$21,657,860
272	$58,657	$215,523	$274,180	$21,442,337
273	$58,073	$216,107	$274,180	$21,226,230
274	$57,488	$216,692	$274,180	$21,009,538
275	$56,901	$217,279	$274,180	$20,792,259
276	$56,312	$217,868	$274,180	$20,574,391

第23年供款共

$3,290,160

第23年利息

$714,239

第23年共還本金

$2,575,920

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$55,722	$218,458	$274,180	$20,355,933
278	$55,131	$219,049	$274,180	$20,136,884
279	$54,537	$219,643	$274,180	$19,917,242
280	$53,943	$220,237	$274,180	$19,697,004
281	$53,346	$220,834	$274,180	$19,476,170
282	$52,748	$221,432	$274,180	$19,254,738
283	$52,148	$222,032	$274,180	$19,032,706
284	$51,547	$222,633	$274,180	$18,810,073
285	$50,944	$223,236	$274,180	$18,586,837
286	$50,339	$223,841	$274,180	$18,362,997
287	$49,733	$224,447	$274,180	$18,138,550
288	$49,125	$225,055	$274,180	$17,913,495

第24年供款共

$3,290,160

第24年利息

$629,264

第24年共還本金

$2,660,896

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$48,516	$225,664	$274,180	$17,687,831
290	$47,905	$226,275	$274,180	$17,461,555
291	$47,292	$226,888	$274,180	$17,234,667
292	$46,677	$227,503	$274,180	$17,007,164
293	$46,061	$228,119	$274,180	$16,779,045
294	$45,443	$228,737	$274,180	$16,550,309
295	$44,824	$229,356	$274,180	$16,320,952
296	$44,203	$229,977	$274,180	$16,090,975
297	$43,580	$230,600	$274,180	$15,860,375
298	$42,955	$231,225	$274,180	$15,629,150
299	$42,329	$231,851	$274,180	$15,397,299
300	$41,701	$232,479	$274,180	$15,164,820

第25年供款共

$3,290,160

第25年利息

$541,485

第25年共還本金

$2,748,675

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$41,071	$233,109	$274,180	$14,931,711
302	$40,440	$233,740	$274,180	$14,697,971
303	$39,807	$234,373	$274,180	$14,463,599
304	$39,172	$235,008	$274,180	$14,228,591
305	$38,536	$235,644	$274,180	$13,992,947
306	$37,898	$236,282	$274,180	$13,756,664
307	$37,258	$236,922	$274,180	$13,519,742
308	$36,616	$237,564	$274,180	$13,282,178
309	$35,973	$238,207	$274,180	$13,043,970
310	$35,327	$238,853	$274,180	$12,805,118
311	$34,681	$239,499	$274,180	$12,565,618
312	$34,032	$240,148	$274,180	$12,325,470

第26年供款共

$3,290,160

第26年利息

$450,810

第26年共還本金

$2,839,350

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$33,381	$240,798	$274,180	$12,084,672
314	$32,729	$241,451	$274,180	$11,843,221
315	$32,075	$242,105	$274,180	$11,601,117
316	$31,420	$242,760	$274,180	$11,358,356
317	$30,762	$243,418	$274,180	$11,114,938
318	$30,103	$244,077	$274,180	$10,870,861
319	$29,442	$244,738	$274,180	$10,626,123
320	$28,779	$245,401	$274,180	$10,380,722
321	$28,114	$246,066	$274,180	$10,134,657
322	$27,448	$246,732	$274,180	$9,887,925
323	$26,780	$247,400	$274,180	$9,640,525
324	$26,110	$248,070	$274,180	$9,392,455

第27年供款共

$3,290,160

第27年利息

$357,144

第27年共還本金

$2,933,016

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$25,438	$248,742	$274,180	$9,143,713
326	$24,764	$249,416	$274,180	$8,894,297
327	$24,089	$250,091	$274,180	$8,644,205
328	$23,411	$250,769	$274,180	$8,393,437
329	$22,732	$251,448	$274,180	$8,141,989
330	$22,051	$252,129	$274,180	$7,889,860
331	$21,368	$252,812	$274,180	$7,637,049
332	$20,684	$253,496	$274,180	$7,383,552
333	$19,997	$254,183	$274,180	$7,129,370
334	$19,309	$254,871	$274,180	$6,874,498
335	$18,618	$255,562	$274,180	$6,618,937
336	$17,926	$256,254	$274,180	$6,362,683

第28年供款共

$3,290,160

第28年利息

$260,388

第28年共還本金

$3,029,772

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$17,232	$256,948	$274,180	$6,105,735
338	$16,536	$257,644	$274,180	$5,848,092
339	$15,839	$258,341	$274,180	$5,589,750
340	$15,139	$259,041	$274,180	$5,330,709
341	$14,437	$259,743	$274,180	$5,070,967
342	$13,734	$260,446	$274,180	$4,810,521
343	$13,028	$261,151	$274,180	$4,549,369
344	$12,321	$261,859	$274,180	$4,287,510
345	$11,612	$262,568	$274,180	$4,024,942
346	$10,901	$263,279	$274,180	$3,761,663
347	$10,188	$263,992	$274,180	$3,497,671
348	$9,473	$264,707	$274,180	$3,232,964

第29年供款共

$3,290,160

第29年利息

$160,441

第29年共還本金

$3,129,719

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$8,756	$265,424	$274,180	$2,967,540
350	$8,037	$266,143	$274,180	$2,701,397
351	$7,316	$266,864	$274,180	$2,434,533
352	$6,594	$267,586	$274,180	$2,166,947
353	$5,869	$268,311	$274,180	$1,898,636
354	$5,142	$269,038	$274,180	$1,629,598
355	$4,413	$269,766	$274,180	$1,359,831
356	$3,683	$270,497	$274,180	$1,089,334
357	$2,950	$271,230	$274,180	$818,105
358	$2,216	$271,964	$274,180	$546,140
359	$1,479	$272,701	$274,180	$273,439
360	$741	$273,439	$274,180	$0

第30年供款共

$3,290,160

第30年利息

$57,196

第30年共還本金

$3,232,964

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$44,034,794

免責聲明

筍盤推介

按揭保險費
info