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$47,605,273

每月供款
$301,598

首期

$-61,300,000

總貸款額

$69,300,000

總利息

$39,275,273

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-60,970,000

按月供比率計算

$603,196

置業成本總預算

HK$-60,970,000

首期

$-61,300,000
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

$603,196

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

馬鞍山迎海第01期第03座

thumb_up

迎海!兩房半!靚景!靚裝修!

實

549 呎

@15,264

建

710 呎

@11,803

local_fire_department 至HIT

售$838 萬

實

549 呎

@15,264

建

710 呎

@11,803

售$838 萬

local_fire_department 至HIT

沙田愉景花園

thumb_up

^大圍三房套^ 鄰近圍方, 換樓推介!

實

688 呎

@12,355

建

852 呎

@9,977

local_fire_department 至HIT real_estate_agent 罕有放盤

售$850 萬

實

688 呎

@12,355

建

852 呎

@9,977

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

粉嶺海燕花園

thumb_up

*低密度住宅*連車位*步行5分鐘到火車站*

實

750 呎

@10,667

建

972 呎

@8,230

real_estate_agent 罕有放盤

售$800 萬

實

750 呎

@10,667

建

972 呎

@8,230

售$800 萬

real_estate_agent 罕有放盤

VR實景

馬鞍山曉峰灣畔第02座

thumb_up

曉峰灣畔 3房可連約可交吉

實

653 呎

@11,761

建

862 呎

@8,910

local_fire_department 至HIT

售$768 萬

實

653 呎

@11,761

建

862 呎

@8,910

售$768 萬

local_fire_department 至HIT

西貢 Marina Cove

thumb_up

匡湖居分層靚景

實

533 呎

@13,659

建

650 呎

@11,200

local_fire_department 至HIT local_offer 低水筍價

售$728 萬

實

533 呎

@13,659

建

650 呎

@11,200

售$728 萬

local_fire_department 至HIT local_offer 低水筍價

西貢高塘

thumb_up

高塘

建

1,500 呎

@5,667

售$850 萬

建

1,500 呎

@5,667

售$850 萬

VR實景

馬鞍山聽濤雅苑第03座

thumb_up

馬鞍山聽濤雅苑3房加多用途房有3條免費村巴線(連約)

實

788 呎

@10,787

建

977 呎

@8,700

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

售$850 萬

實

788 呎

@10,787

建

977 呎

@8,700

售$850 萬

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

VR實景

粉嶺百福花園

thumb_up

*換樓精選*開揚遠景*

實

790 呎

@10,759

建

1,075 呎

@7,907

real_estate_agent 罕有放盤

售$850 萬

實

790 呎

@10,759

建

1,075 呎

@7,907

售$850 萬

real_estate_agent 罕有放盤

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

馬鞍山海典灣第05座

thumb_up

罕有放盤

實

561 呎

@14,260

建

756 呎

@10,582

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

售$800 萬

實

561 呎

@14,260

建

756 呎

@10,582

售$800 萬

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

西貢躉場

thumb_up

開揚海景, 可步行到市中心, 十分方便

實

700 呎

@10,429

建

700 呎

@10,429

directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

售$730 萬

實

700 呎

@10,429

建

700 呎

@10,429

售$730 萬

directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$414,757	$318,707	$261,173	$222,896
1.500	$430,175	$334,404	$277,156	$239,168
2.000	$445,952	$350,577	$293,731	$256,146
2.500	$462,085	$367,223	$310,891	$273,819
3.000	$478,573	$384,336	$328,628	$292,172
3.250	$486,949	$393,067	$337,710	$301,598
3.500	$495,414	$401,912	$346,932	$311,188
4.000	$512,604	$419,944	$365,791	$330,849
4.500	$530,140	$438,426	$385,192	$351,133
5.000	$548,020	$457,349	$405,121	$372,017
5.500	$566,239	$476,706	$425,563	$393,478
6.000	$584,793	$496,487	$446,501	$415,489

每月供款$301,598

年期

30年

貸款金額

$69,300,000

總利息

$39,275,273

總貸款連利息

$108,575,273

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$187,688	$113,910	$301,598	$69,186,090
2	$187,379	$114,219	$301,598	$69,071,871
3	$187,070	$114,528	$301,598	$68,957,342
4	$186,759	$114,839	$301,598	$68,842,504
5	$186,448	$115,150	$301,598	$68,727,354
6	$186,137	$115,461	$301,598	$68,611,893
7	$185,824	$115,774	$301,598	$68,496,119
8	$185,510	$116,088	$301,598	$68,380,031
9	$185,196	$116,402	$301,598	$68,263,629
10	$184,881	$116,717	$301,598	$68,146,912
11	$184,565	$117,033	$301,598	$68,029,878
12	$184,248	$117,350	$301,598	$67,912,528

第1年供款共

$3,619,176

第1年利息

$2,231,704

第1年共還本金

$1,387,472

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$183,930	$117,668	$301,598	$67,794,860
14	$183,611	$117,987	$301,598	$67,676,873
15	$183,292	$118,306	$301,598	$67,558,566
16	$182,971	$118,627	$301,598	$67,439,939
17	$182,650	$118,948	$301,598	$67,320,991
18	$182,328	$119,270	$301,598	$67,201,721
19	$182,005	$119,593	$301,598	$67,082,128
20	$181,681	$119,917	$301,598	$66,962,210
21	$181,356	$120,242	$301,598	$66,841,968
22	$181,030	$120,568	$301,598	$66,721,401
23	$180,704	$120,894	$301,598	$66,600,507
24	$180,376	$121,222	$301,598	$66,479,285

第2年供款共

$3,619,176

第2年利息

$2,185,933

第2年共還本金

$1,433,243

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$180,048	$121,550	$301,598	$66,357,735
26	$179,719	$121,879	$301,598	$66,235,856
27	$179,389	$122,209	$301,598	$66,113,647
28	$179,058	$122,540	$301,598	$65,991,107
29	$178,726	$122,872	$301,598	$65,868,234
30	$178,393	$123,205	$301,598	$65,745,030
31	$178,059	$123,539	$301,598	$65,621,491
32	$177,725	$123,873	$301,598	$65,497,618
33	$177,389	$124,209	$301,598	$65,373,409
34	$177,053	$124,545	$301,598	$65,248,864
35	$176,716	$124,882	$301,598	$65,123,982
36	$176,377	$125,221	$301,598	$64,998,762

第3年供款共

$3,619,176

第3年利息

$2,138,652

第3年共還本金

$1,480,523

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$176,038	$125,560	$301,598	$64,873,202
38	$175,698	$125,900	$301,598	$64,747,302
39	$175,357	$126,241	$301,598	$64,621,061
40	$175,015	$126,583	$301,598	$64,494,479
41	$174,673	$126,925	$301,598	$64,367,553
42	$174,329	$127,269	$301,598	$64,240,284
43	$173,984	$127,614	$301,598	$64,112,670
44	$173,638	$127,959	$301,598	$63,984,711
45	$173,292	$128,306	$301,598	$63,856,405
46	$172,944	$128,654	$301,598	$63,727,751
47	$172,596	$129,002	$301,598	$63,598,749
48	$172,247	$129,351	$301,598	$63,469,398

第4年供款共

$3,619,176

第4年利息

$2,089,812

第4年共還本金

$1,529,364

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$171,896	$129,702	$301,598	$63,339,696
50	$171,545	$130,053	$301,598	$63,209,643
51	$171,193	$130,405	$301,598	$63,079,238
52	$170,840	$130,758	$301,598	$62,948,480
53	$170,485	$131,113	$301,598	$62,817,367
54	$170,130	$131,468	$301,598	$62,685,900
55	$169,774	$131,824	$301,598	$62,554,076
56	$169,417	$132,181	$301,598	$62,421,895
57	$169,059	$132,539	$301,598	$62,289,357
58	$168,700	$132,898	$301,598	$62,156,459
59	$168,340	$133,258	$301,598	$62,023,201
60	$167,980	$133,618	$301,598	$61,889,583

第5年供款共

$3,619,176

第5年利息

$2,039,361

第5年共還本金

$1,579,815

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$167,618	$133,980	$301,598	$61,755,603
62	$167,255	$134,343	$301,598	$61,621,259
63	$166,891	$134,707	$301,598	$61,486,552
64	$166,526	$135,072	$301,598	$61,351,480
65	$166,160	$135,438	$301,598	$61,216,043
66	$165,793	$135,805	$301,598	$61,080,238
67	$165,426	$136,172	$301,598	$60,944,066
68	$165,057	$136,541	$301,598	$60,807,525
69	$164,687	$136,911	$301,598	$60,670,614
70	$164,316	$137,282	$301,598	$60,533,332
71	$163,944	$137,654	$301,598	$60,395,678
72	$163,572	$138,026	$301,598	$60,257,652

第6年供款共

$3,619,176

第6年利息

$1,987,245

第6年共還本金

$1,631,931

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$163,198	$138,400	$301,598	$60,119,252
74	$162,823	$138,775	$301,598	$59,980,477
75	$162,447	$139,151	$301,598	$59,841,326
76	$162,070	$139,528	$301,598	$59,701,798
77	$161,692	$139,906	$301,598	$59,561,893
78	$161,313	$140,285	$301,598	$59,421,608
79	$160,934	$140,664	$301,598	$59,280,944
80	$160,553	$141,045	$301,598	$59,139,898
81	$160,171	$141,427	$301,598	$58,998,471
82	$159,788	$141,810	$301,598	$58,856,660
83	$159,403	$142,195	$301,598	$58,714,466
84	$159,018	$142,580	$301,598	$58,571,886

第7年供款共

$3,619,176

第7年利息

$1,933,410

第7年共還本金

$1,685,766

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$158,632	$142,966	$301,598	$58,428,920
86	$158,245	$143,353	$301,598	$58,285,567
87	$157,857	$143,741	$301,598	$58,141,826
88	$157,467	$144,131	$301,598	$57,997,696
89	$157,077	$144,521	$301,598	$57,853,175
90	$156,686	$144,912	$301,598	$57,708,263
91	$156,293	$145,305	$301,598	$57,562,958
92	$155,900	$145,698	$301,598	$57,417,259
93	$155,505	$146,093	$301,598	$57,271,167
94	$155,109	$146,489	$301,598	$57,124,678
95	$154,713	$146,885	$301,598	$56,977,793
96	$154,315	$147,283	$301,598	$56,830,510

第8年供款共

$3,619,176

第8年利息

$1,877,799

第8年共還本金

$1,741,377

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$153,916	$147,682	$301,598	$56,682,828
98	$153,516	$148,082	$301,598	$56,534,746
99	$153,115	$148,483	$301,598	$56,386,263
100	$152,713	$148,885	$301,598	$56,237,377
101	$152,310	$149,288	$301,598	$56,088,089
102	$151,905	$149,693	$301,598	$55,938,396
103	$151,500	$150,098	$301,598	$55,788,298
104	$151,093	$150,505	$301,598	$55,637,793
105	$150,686	$150,912	$301,598	$55,486,881
106	$150,277	$151,321	$301,598	$55,335,560
107	$149,867	$151,731	$301,598	$55,183,829
108	$149,456	$152,142	$301,598	$55,031,687

第9年供款共

$3,619,176

第9年利息

$1,820,354

第9年共還本金

$1,798,822

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$149,044	$152,554	$301,598	$54,879,134
110	$148,631	$152,967	$301,598	$54,726,167
111	$148,217	$153,381	$301,598	$54,572,785
112	$147,801	$153,797	$301,598	$54,418,989
113	$147,385	$154,213	$301,598	$54,264,775
114	$146,967	$154,631	$301,598	$54,110,145
115	$146,548	$155,050	$301,598	$53,955,095
116	$146,128	$155,470	$301,598	$53,799,625
117	$145,707	$155,891	$301,598	$53,643,735
118	$145,285	$156,313	$301,598	$53,487,422
119	$144,862	$156,736	$301,598	$53,330,686
120	$144,437	$157,161	$301,598	$53,173,525

第10年供款共

$3,619,176

第10年利息

$1,761,013

第10年共還本金

$1,858,163

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$144,012	$157,586	$301,598	$53,015,938
122	$143,585	$158,013	$301,598	$52,857,925
123	$143,157	$158,441	$301,598	$52,699,484
124	$142,728	$158,870	$301,598	$52,540,614
125	$142,297	$159,300	$301,598	$52,381,314
126	$141,866	$159,732	$301,598	$52,221,582
127	$141,433	$160,165	$301,598	$52,061,417
128	$141,000	$160,598	$301,598	$51,900,819
129	$140,565	$161,033	$301,598	$51,739,786
130	$140,129	$161,469	$301,598	$51,578,316
131	$139,691	$161,907	$301,598	$51,416,409
132	$139,253	$162,345	$301,598	$51,254,064

第11年供款共

$3,619,176

第11年利息

$1,699,715

第11年共還本金

$1,919,461

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$138,813	$162,785	$301,598	$51,091,279
134	$138,372	$163,226	$301,598	$50,928,054
135	$137,930	$163,668	$301,598	$50,764,386
136	$137,487	$164,111	$301,598	$50,600,275
137	$137,042	$164,556	$301,598	$50,435,719
138	$136,597	$165,001	$301,598	$50,270,718
139	$136,150	$165,448	$301,598	$50,105,270
140	$135,702	$165,896	$301,598	$49,939,374
141	$135,252	$166,346	$301,598	$49,773,028
142	$134,802	$166,796	$301,598	$49,606,232
143	$134,350	$167,248	$301,598	$49,438,984
144	$133,897	$167,701	$301,598	$49,271,283

第12年供款共

$3,619,176

第12年利息

$1,636,395

第12年共還本金

$1,982,781

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$133,443	$168,155	$301,598	$49,103,129
146	$132,988	$168,610	$301,598	$48,934,518
147	$132,531	$169,067	$301,598	$48,765,451
148	$132,073	$169,525	$301,598	$48,595,926
149	$131,614	$169,984	$301,598	$48,425,942
150	$131,154	$170,444	$301,598	$48,255,498
151	$130,692	$170,906	$301,598	$48,084,592
152	$130,229	$171,369	$301,598	$47,913,223
153	$129,765	$171,833	$301,598	$47,741,390
154	$129,300	$172,298	$301,598	$47,569,092
155	$128,833	$172,765	$301,598	$47,396,327
156	$128,365	$173,233	$301,598	$47,223,094

第13年供款共

$3,619,176

第13年利息

$1,570,986

第13年共還本金

$2,048,190

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$127,896	$173,702	$301,598	$47,049,392
158	$127,425	$174,173	$301,598	$46,875,219
159	$126,954	$174,644	$301,598	$46,700,575
160	$126,481	$175,117	$301,598	$46,525,458
161	$126,006	$175,592	$301,598	$46,349,866
162	$125,531	$176,067	$301,598	$46,173,799
163	$125,054	$176,544	$301,598	$45,997,255
164	$124,576	$177,022	$301,598	$45,820,233
165	$124,096	$177,502	$301,598	$45,642,731
166	$123,616	$177,982	$301,598	$45,464,749
167	$123,134	$178,464	$301,598	$45,286,285
168	$122,650	$178,948	$301,598	$45,107,337

第14年供款共

$3,619,176

第14年利息

$1,503,419

第14年共還本金

$2,115,756

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$122,166	$179,432	$301,598	$44,927,905
170	$121,680	$179,918	$301,598	$44,747,987
171	$121,192	$180,406	$301,598	$44,567,581
172	$120,704	$180,894	$301,598	$44,386,687
173	$120,214	$181,384	$301,598	$44,205,303
174	$119,723	$181,875	$301,598	$44,023,428
175	$119,230	$182,368	$301,598	$43,841,060
176	$118,736	$182,862	$301,598	$43,658,198
177	$118,241	$183,357	$301,598	$43,474,841
178	$117,744	$183,854	$301,598	$43,290,988
179	$117,246	$184,352	$301,598	$43,106,636
180	$116,747	$184,851	$301,598	$42,921,785

第15年供款共

$3,619,176

第15年利息

$1,433,624

第15年共還本金

$2,185,552

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$116,247	$185,351	$301,598	$42,736,434
182	$115,745	$185,853	$301,598	$42,550,580
183	$115,241	$186,357	$301,598	$42,364,223
184	$114,736	$186,862	$301,598	$42,177,362
185	$114,230	$187,368	$301,598	$41,989,994
186	$113,723	$187,875	$301,598	$41,802,119
187	$113,214	$188,384	$301,598	$41,613,735
188	$112,704	$188,894	$301,598	$41,424,841
189	$112,192	$189,406	$301,598	$41,235,435
190	$111,679	$189,919	$301,598	$41,045,517
191	$111,165	$190,433	$301,598	$40,855,084
192	$110,649	$190,949	$301,598	$40,664,135

第16年供款共

$3,619,176

第16年利息

$1,361,526

第16年共還本金

$2,257,650

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$110,132	$191,466	$301,598	$40,472,669
194	$109,613	$191,985	$301,598	$40,280,684
195	$109,094	$192,504	$301,598	$40,088,180
196	$108,572	$193,026	$301,598	$39,895,154
197	$108,049	$193,549	$301,598	$39,701,606
198	$107,525	$194,073	$301,598	$39,507,533
199	$107,000	$194,598	$301,598	$39,312,934
200	$106,473	$195,125	$301,598	$39,117,809
201	$105,944	$195,654	$301,598	$38,922,155
202	$105,414	$196,184	$301,598	$38,725,971
203	$104,883	$196,715	$301,598	$38,529,256
204	$104,350	$197,248	$301,598	$38,332,008

第17年供款共

$3,619,176

第17年利息

$1,287,049

第17年共還本金

$2,332,127

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$103,816	$197,782	$301,598	$38,134,226
206	$103,280	$198,318	$301,598	$37,935,908
207	$102,743	$198,855	$301,598	$37,737,053
208	$102,205	$199,393	$301,598	$37,537,660
209	$101,664	$199,933	$301,598	$37,337,726
210	$101,123	$200,475	$301,598	$37,137,251
211	$100,580	$201,018	$301,598	$36,936,233
212	$100,036	$201,562	$301,598	$36,734,671
213	$99,490	$202,108	$301,598	$36,532,563
214	$98,942	$202,656	$301,598	$36,329,907
215	$98,393	$203,204	$301,598	$36,126,703
216	$97,843	$203,755	$301,598	$35,922,948

第18年供款共

$3,619,176

第18年利息

$1,210,116

第18年共還本金

$2,409,060

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$97,291	$204,307	$301,598	$35,718,641
218	$96,738	$204,860	$301,598	$35,513,781
219	$96,183	$205,415	$301,598	$35,308,366
220	$95,627	$205,971	$301,598	$35,102,395
221	$95,069	$206,529	$301,598	$34,895,866
222	$94,510	$207,088	$301,598	$34,688,778
223	$93,949	$207,649	$301,598	$34,481,129
224	$93,386	$208,212	$301,598	$34,272,917
225	$92,822	$208,775	$301,598	$34,064,142
226	$92,257	$209,341	$301,598	$33,854,801
227	$91,690	$209,908	$301,598	$33,644,893
228	$91,122	$210,476	$301,598	$33,434,416

第19年供款共

$3,619,176

第19年利息

$1,130,644

第19年共還本金

$2,488,531

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$90,552	$211,046	$301,598	$33,223,370
230	$89,980	$211,618	$301,598	$33,011,752
231	$89,407	$212,191	$301,598	$32,799,561
232	$88,832	$212,766	$301,598	$32,586,795
233	$88,256	$213,342	$301,598	$32,373,453
234	$87,678	$213,920	$301,598	$32,159,533
235	$87,099	$214,499	$301,598	$31,945,034
236	$86,518	$215,080	$301,598	$31,729,954
237	$85,935	$215,663	$301,598	$31,514,291
238	$85,351	$216,247	$301,598	$31,298,044
239	$84,766	$216,832	$301,598	$31,081,212
240	$84,178	$217,420	$301,598	$30,863,792

第20年供款共

$3,619,176

第20年利息

$1,048,551

第20年共還本金

$2,570,624

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$83,589	$218,009	$301,598	$30,645,784
242	$82,999	$218,599	$301,598	$30,427,185
243	$82,407	$219,191	$301,598	$30,207,994
244	$81,813	$219,785	$301,598	$29,988,209
245	$81,218	$220,380	$301,598	$29,767,829
246	$80,621	$220,977	$301,598	$29,546,852
247	$80,023	$221,575	$301,598	$29,325,277
248	$79,423	$222,175	$301,598	$29,103,102
249	$78,821	$222,777	$301,598	$28,880,324
250	$78,218	$223,380	$301,598	$28,656,944
251	$77,613	$223,985	$301,598	$28,432,959
252	$77,006	$224,592	$301,598	$28,208,367

第21年供款共

$3,619,176

第21年利息

$963,750

第21年共還本金

$2,655,425

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$76,398	$225,200	$301,598	$27,983,166
254	$75,788	$225,810	$301,598	$27,757,356
255	$75,176	$226,422	$301,598	$27,530,934
256	$74,563	$227,035	$301,598	$27,303,899
257	$73,948	$227,650	$301,598	$27,076,249
258	$73,332	$228,266	$301,598	$26,847,983
259	$72,713	$228,885	$301,598	$26,619,098
260	$72,093	$229,505	$301,598	$26,389,594
261	$71,472	$230,126	$301,598	$26,159,467
262	$70,849	$230,749	$301,598	$25,928,718
263	$70,224	$231,374	$301,598	$25,697,344
264	$69,597	$232,001	$301,598	$25,465,343

第22年供款共

$3,619,176

第22年利息

$876,152

第22年共還本金

$2,743,024

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$68,969	$232,629	$301,598	$25,232,713
266	$68,339	$233,259	$301,598	$24,999,454
267	$67,707	$233,891	$301,598	$24,765,563
268	$67,073	$234,525	$301,598	$24,531,038
269	$66,438	$235,160	$301,598	$24,295,878
270	$65,801	$235,797	$301,598	$24,060,082
271	$65,163	$236,435	$301,598	$23,823,646
272	$64,522	$237,076	$301,598	$23,586,571
273	$63,880	$237,718	$301,598	$23,348,853
274	$63,236	$238,362	$301,598	$23,110,492
275	$62,591	$239,007	$301,598	$22,871,485
276	$61,944	$239,654	$301,598	$22,631,830

第23年供款共

$3,619,176

第23年利息

$785,663

第23年共還本金

$2,833,512

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$61,295	$240,303	$301,598	$22,391,527
278	$60,644	$240,954	$301,598	$22,150,573
279	$59,991	$241,607	$301,598	$21,908,966
280	$59,337	$242,261	$301,598	$21,666,705
281	$58,681	$242,917	$301,598	$21,423,787
282	$58,023	$243,575	$301,598	$21,180,212
283	$57,363	$244,235	$301,598	$20,935,977
284	$56,702	$244,896	$301,598	$20,691,081
285	$56,038	$245,560	$301,598	$20,445,521
286	$55,373	$246,225	$301,598	$20,199,296
287	$54,706	$246,892	$301,598	$19,952,405
288	$54,038	$247,560	$301,598	$19,704,845

第24年供款共

$3,619,176

第24年利息

$692,190

第24年共還本金

$2,926,986

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$53,367	$248,231	$301,598	$19,456,614
290	$52,695	$248,903	$301,598	$19,207,711
291	$52,021	$249,577	$301,598	$18,958,134
292	$51,345	$250,253	$301,598	$18,707,881
293	$50,667	$250,931	$301,598	$18,456,950
294	$49,988	$251,610	$301,598	$18,205,340
295	$49,306	$252,292	$301,598	$17,953,048
296	$48,623	$252,975	$301,598	$17,700,073
297	$47,938	$253,660	$301,598	$17,446,412
298	$47,251	$254,347	$301,598	$17,192,065
299	$46,562	$255,036	$301,598	$16,937,029
300	$45,871	$255,727	$301,598	$16,681,302

第25年供款共

$3,619,176

第25年利息

$595,633

第25年共還本金

$3,023,543

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$45,179	$256,419	$301,598	$16,424,883
302	$44,484	$257,114	$301,598	$16,167,769
303	$43,788	$257,810	$301,598	$15,909,958
304	$43,089	$258,509	$301,598	$15,651,450
305	$42,389	$259,209	$301,598	$15,392,241
306	$41,687	$259,911	$301,598	$15,132,331
307	$40,983	$260,615	$301,598	$14,871,716
308	$40,278	$261,320	$301,598	$14,610,396
309	$39,570	$262,028	$301,598	$14,348,367
310	$38,860	$262,738	$301,598	$14,085,630
311	$38,149	$263,449	$301,598	$13,822,180
312	$37,435	$264,163	$301,598	$13,558,017

第26年供款共

$3,619,176

第26年利息

$495,891

第26年共還本金

$3,123,285

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$36,720	$264,878	$301,598	$13,293,139
314	$36,002	$265,596	$301,598	$13,027,543
315	$35,283	$266,315	$301,598	$12,761,228
316	$34,562	$267,036	$301,598	$12,494,192
317	$33,838	$267,760	$301,598	$12,226,432
318	$33,113	$268,485	$301,598	$11,957,948
319	$32,386	$269,212	$301,598	$11,688,736
320	$31,657	$269,941	$301,598	$11,418,795
321	$30,926	$270,672	$301,598	$11,148,123
322	$30,193	$271,405	$301,598	$10,876,717
323	$29,458	$272,140	$301,598	$10,604,577
324	$28,721	$272,877	$301,598	$10,331,700

第27年供款共

$3,619,176

第27年利息

$392,859

第27年共還本金

$3,226,317

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$27,982	$273,616	$301,598	$10,058,084
326	$27,241	$274,357	$301,598	$9,783,726
327	$26,498	$275,100	$301,598	$9,508,626
328	$25,753	$275,845	$301,598	$9,232,781
329	$25,005	$276,593	$301,598	$8,956,188
330	$24,256	$277,342	$301,598	$8,678,846
331	$23,505	$278,093	$301,598	$8,400,754
332	$22,752	$278,846	$301,598	$8,121,908
333	$21,997	$279,601	$301,598	$7,842,307
334	$21,240	$280,358	$301,598	$7,561,948
335	$20,480	$281,118	$301,598	$7,280,830
336	$19,719	$281,879	$301,598	$6,998,951

第28年供款共

$3,619,176

第28年利息

$286,427

第28年共還本金

$3,332,749

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$18,955	$282,642	$301,598	$6,716,309
338	$18,190	$283,408	$301,598	$6,432,901
339	$17,422	$284,176	$301,598	$6,148,725
340	$16,653	$284,945	$301,598	$5,863,780
341	$15,881	$285,717	$301,598	$5,578,063
342	$15,107	$286,491	$301,598	$5,291,573
343	$14,331	$287,267	$301,598	$5,004,306
344	$13,553	$288,045	$301,598	$4,716,261
345	$12,773	$288,825	$301,598	$4,427,437
346	$11,991	$289,607	$301,598	$4,137,830
347	$11,207	$290,391	$301,598	$3,847,438
348	$10,420	$291,178	$301,598	$3,556,260

第29年供款共

$3,619,176

第29年利息

$176,485

第29年共還本金

$3,442,691

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$9,632	$291,966	$301,598	$3,264,294
350	$8,841	$292,757	$301,598	$2,971,537
351	$8,048	$293,550	$301,598	$2,677,987
352	$7,253	$294,345	$301,598	$2,383,642
353	$6,456	$295,142	$301,598	$2,088,499
354	$5,656	$295,942	$301,598	$1,792,558
355	$4,855	$296,743	$301,598	$1,495,814
356	$4,051	$297,547	$301,598	$1,198,268
357	$3,245	$298,353	$301,598	$899,915
358	$2,437	$299,161	$301,598	$600,754
359	$1,627	$299,971	$301,598	$300,783
360	$815	$300,783	$301,598	$0

第30年供款共

$3,619,176

第30年利息

$62,915

第30年共還本金

$3,556,260

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$47,605,273

免責聲明

筍盤推介

按揭保險費
info