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$50,939,085

每月供款
$318,442

首期

$-64,030,000

總貸款額

$72,030,000

總利息

$42,609,085

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-63,700,000

按月供比率計算

$636,884

置業成本總預算

HK$-63,700,000

首期

$-64,030,000
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

$636,884

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

粉嶺 ONE INNOVALE 第03期 E座

thumb_up

地下連花園全新裝修

實

405 呎

@17,284

local_fire_department 至HIT real_estate_agent 罕有放盤

售$700 萬

實

405 呎

@17,284

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

西貢泥涌村

thumb_up

**品味靚裝~申報玻璃屋~可使用面積1000呎~開揚海景~**

建

670 呎

@11,791

local_fire_department 至HIT real_estate_agent 罕有放盤

售$790 萬

建

670 呎

@11,791

售$790 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山聽濤雅苑第09座

thumb_up

馬鞍山聽濤雅苑 3房套房兩廳實用高免費村巴

實

650 呎

@13,077

建

807 呎

@10,533

local_fire_department 至HIT

售$850 萬

實

650 呎

@13,077

建

807 呎

@10,533

售$850 萬

local_fire_department 至HIT

大埔天鑽第01座

thumb_up

天鑽2房+儲物房, 靚裝開揚景觀

實

524 呎

@16,794

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$880 萬

實

524 呎

@16,794

售$880 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

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

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

罕有高層兩房可交吉

實

511 呎

@14,286

local_fire_department 至HIT

售$730 萬

實

511 呎

@14,286

售$730 萬

local_fire_department 至HIT

西貢逸瓏園

thumb_up

西貢低密度屋苑地下特色單位

實

538 呎

@14,498

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$780 萬

實

538 呎

@14,498

售$780 萬

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

馬鞍山聽濤雅苑第05座清靜綠化景, 自住收租一流

thumb_up

聽濤雅苑第5座 3房1套, 清靜綠化景, 自住收租一流

實

650 呎

@12,308

建

807 呎

@9,913

local_fire_department 至HIT vpn_key 有匙即睇

售$800 萬

實

650 呎

@12,308

建

807 呎

@9,913

售$800 萬

local_fire_department 至HIT vpn_key 有匙即睇

白石角天賦海灣第20座

thumb_up

天賦海灣投資收租自住佳宜

實

653 呎

@13,476

建

832 呎

@10,577

real_estate_agent 罕有放盤 verified 首置必買

售$880 萬

實

653 呎

@13,476

建

832 呎

@10,577

售$880 萬

real_estate_agent 罕有放盤 verified 首置必買

馬鞍山聽濤雅苑

thumb_up

海景3房加工房屋苑最筍

實

788 呎

@9,645

建

977 呎

@7,779

verified 首置必買

售$760 萬

實

788 呎

@9,645

建

977 呎

@7,779

售$760 萬

verified 首置必買

馬鞍山泓碧第01座

thumb_up

泓碧高層海景2房另加什物房

實

520 呎

@15,385

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

售$800 萬

實

520 呎

@15,385

售$800 萬

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

利率	15年	20年	25年	30年
1.000	$431,096	$331,262	$271,461	$231,677
1.500	$447,121	$347,577	$288,074	$248,590
2.000	$463,519	$364,388	$305,302	$266,237
2.500	$480,288	$381,689	$323,139	$284,606
3.000	$497,426	$399,477	$341,574	$303,681
3.375	$510,520	$413,133	$355,788	$318,442
3.500	$514,930	$417,745	$360,599	$323,447
4.000	$532,797	$436,488	$380,201	$343,882
4.500	$551,025	$455,697	$400,366	$364,965
5.000	$569,609	$475,366	$421,080	$386,673
5.500	$588,545	$495,485	$442,327	$408,978
6.000	$607,830	$516,045	$464,090	$431,856

每月供款$318,442

年期

30年

貸款金額

$72,030,000

總利息

$42,609,085

總貸款連利息

$114,639,085

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$202,584	$115,858	$318,442	$71,914,142
2	$202,259	$116,183	$318,442	$71,797,959
3	$201,932	$116,510	$318,442	$71,681,449
4	$201,604	$116,838	$318,442	$71,564,611
5	$201,275	$117,166	$318,442	$71,447,445
6	$200,946	$117,496	$318,442	$71,329,949
7	$200,615	$117,826	$318,442	$71,212,122
8	$200,284	$118,158	$318,442	$71,093,965
9	$199,952	$118,490	$318,442	$70,975,474
10	$199,619	$118,823	$318,442	$70,856,651
11	$199,284	$119,158	$318,442	$70,737,493
12	$198,949	$119,493	$318,442	$70,618,001

第1年供款共

$3,821,303

第1年利息

$2,409,304

第1年共還本金

$1,411,999

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$198,613	$119,829	$318,442	$70,498,172
14	$198,276	$120,166	$318,442	$70,378,006
15	$197,938	$120,504	$318,442	$70,257,502
16	$197,599	$120,843	$318,442	$70,136,660
17	$197,259	$121,183	$318,442	$70,015,477
18	$196,919	$121,523	$318,442	$69,893,954
19	$196,577	$121,865	$318,442	$69,772,089
20	$196,234	$122,208	$318,442	$69,649,881
21	$195,890	$122,552	$318,442	$69,527,329
22	$195,546	$122,896	$318,442	$69,404,433
23	$195,200	$123,242	$318,442	$69,281,191
24	$194,853	$123,589	$318,442	$69,157,602

第2年供款共

$3,821,303

第2年利息

$2,360,904

第2年共還本金

$1,460,398

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$194,506	$123,936	$318,442	$69,033,666
26	$194,157	$124,285	$318,442	$68,909,382
27	$193,808	$124,634	$318,442	$68,784,747
28	$193,457	$124,985	$318,442	$68,659,762
29	$193,106	$125,336	$318,442	$68,534,426
30	$192,753	$125,689	$318,442	$68,408,737
31	$192,400	$126,042	$318,442	$68,282,695
32	$192,045	$126,397	$318,442	$68,156,298
33	$191,690	$126,752	$318,442	$68,029,546
34	$191,333	$127,109	$318,442	$67,902,437
35	$190,976	$127,466	$318,442	$67,774,971
36	$190,617	$127,825	$318,442	$67,647,146

第3年供款共

$3,821,303

第3年利息

$2,310,846

第3年共還本金

$1,510,456

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$190,258	$128,184	$318,442	$67,518,962
38	$189,897	$128,545	$318,442	$67,390,417
39	$189,536	$128,906	$318,442	$67,261,510
40	$189,173	$129,269	$318,442	$67,132,242
41	$188,809	$129,632	$318,442	$67,002,609
42	$188,445	$129,997	$318,442	$66,872,612
43	$188,079	$130,363	$318,442	$66,742,249
44	$187,713	$130,729	$318,442	$66,611,520
45	$187,345	$131,097	$318,442	$66,480,423
46	$186,976	$131,466	$318,442	$66,348,957
47	$186,606	$131,835	$318,442	$66,217,122
48	$186,236	$132,206	$318,442	$66,084,916

第4年供款共

$3,821,303

第4年利息

$2,259,072

第4年共還本金

$1,562,230

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$185,864	$132,578	$318,442	$65,952,338
50	$185,491	$132,951	$318,442	$65,819,387
51	$185,117	$133,325	$318,442	$65,686,062
52	$184,742	$133,700	$318,442	$65,552,362
53	$184,366	$134,076	$318,442	$65,418,286
54	$183,989	$134,453	$318,442	$65,283,833
55	$183,611	$134,831	$318,442	$65,149,002
56	$183,232	$135,210	$318,442	$65,013,792
57	$182,851	$135,591	$318,442	$64,878,201
58	$182,470	$135,972	$318,442	$64,742,229
59	$182,088	$136,354	$318,442	$64,605,875
60	$181,704	$136,738	$318,442	$64,469,137

第5年供款共

$3,821,303

第5年利息

$2,205,524

第5年共還本金

$1,615,779

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$181,319	$137,122	$318,442	$64,332,014
62	$180,934	$137,508	$318,442	$64,194,506
63	$180,547	$137,895	$318,442	$64,056,611
64	$180,159	$138,283	$318,442	$63,918,329
65	$179,770	$138,672	$318,442	$63,779,657
66	$179,380	$139,062	$318,442	$63,640,595
67	$178,989	$139,453	$318,442	$63,501,143
68	$178,597	$139,845	$318,442	$63,361,298
69	$178,204	$140,238	$318,442	$63,221,060
70	$177,809	$140,633	$318,442	$63,080,427
71	$177,414	$141,028	$318,442	$62,939,399
72	$177,017	$141,425	$318,442	$62,797,974

第6年供款共

$3,821,303

第6年利息

$2,150,140

第6年共還本金

$1,671,163

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$176,619	$141,823	$318,442	$62,656,151
74	$176,220	$142,221	$318,442	$62,513,930
75	$175,820	$142,621	$318,442	$62,371,308
76	$175,419	$143,023	$318,442	$62,228,286
77	$175,017	$143,425	$318,442	$62,084,861
78	$174,614	$143,828	$318,442	$61,941,033
79	$174,209	$144,233	$318,442	$61,796,800
80	$173,803	$144,638	$318,442	$61,652,161
81	$173,397	$145,045	$318,442	$61,507,116
82	$172,989	$145,453	$318,442	$61,361,663
83	$172,580	$145,862	$318,442	$61,215,801
84	$172,169	$146,272	$318,442	$61,069,528

第7年供款共

$3,821,303

第7年利息

$2,092,857

第7年共還本金

$1,728,445

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$171,758	$146,684	$318,442	$60,922,845
86	$171,346	$147,096	$318,442	$60,775,748
87	$170,932	$147,510	$318,442	$60,628,238
88	$170,517	$147,925	$318,442	$60,480,313
89	$170,101	$148,341	$318,442	$60,331,972
90	$169,684	$148,758	$318,442	$60,183,214
91	$169,265	$149,177	$318,442	$60,034,037
92	$168,846	$149,596	$318,442	$59,884,441
93	$168,425	$150,017	$318,442	$59,734,424
94	$168,003	$150,439	$318,442	$59,583,985
95	$167,580	$150,862	$318,442	$59,433,123
96	$167,156	$151,286	$318,442	$59,281,837

第8年供款共

$3,821,303

第8年利息

$2,033,612

第8年共還本金

$1,787,691

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$166,730	$151,712	$318,442	$59,130,125
98	$166,303	$152,138	$318,442	$58,977,987
99	$165,876	$152,566	$318,442	$58,825,421
100	$165,446	$152,995	$318,442	$58,672,425
101	$165,016	$153,426	$318,442	$58,519,000
102	$164,585	$153,857	$318,442	$58,365,142
103	$164,152	$154,290	$318,442	$58,210,852
104	$163,718	$154,724	$318,442	$58,056,129
105	$163,283	$155,159	$318,442	$57,900,970
106	$162,846	$155,595	$318,442	$57,745,374
107	$162,409	$156,033	$318,442	$57,589,341
108	$161,970	$156,472	$318,442	$57,432,869

第9年供款共

$3,821,303

第9年利息

$1,972,335

第9年共還本金

$1,848,968

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$161,530	$156,912	$318,442	$57,275,957
110	$161,089	$157,353	$318,442	$57,118,604
111	$160,646	$157,796	$318,442	$56,960,808
112	$160,202	$158,240	$318,442	$56,802,568
113	$159,757	$158,685	$318,442	$56,643,884
114	$159,311	$159,131	$318,442	$56,484,753
115	$158,863	$159,579	$318,442	$56,325,174
116	$158,415	$160,027	$318,442	$56,165,147
117	$157,964	$160,477	$318,442	$56,004,670
118	$157,513	$160,929	$318,442	$55,843,741
119	$157,061	$161,381	$318,442	$55,682,359
120	$156,607	$161,835	$318,442	$55,520,524

第10年供款共

$3,821,303

第10年利息

$1,908,958

第10年共還本金

$1,912,345

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$156,151	$162,290	$318,442	$55,358,234
122	$155,695	$162,747	$318,442	$55,195,487
123	$155,237	$163,205	$318,442	$55,032,282
124	$154,778	$163,664	$318,442	$54,868,619
125	$154,318	$164,124	$318,442	$54,704,495
126	$153,856	$164,586	$318,442	$54,539,909
127	$153,393	$165,048	$318,442	$54,374,861
128	$152,929	$165,513	$318,442	$54,209,348
129	$152,464	$165,978	$318,442	$54,043,370
130	$151,997	$166,445	$318,442	$53,876,925
131	$151,529	$166,913	$318,442	$53,710,012
132	$151,059	$167,382	$318,442	$53,542,630

第11年供款共

$3,821,303

第11年利息

$1,843,408

第11年共還本金

$1,977,894

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$150,589	$167,853	$318,442	$53,374,776
134	$150,117	$168,325	$318,442	$53,206,451
135	$149,643	$168,799	$318,442	$53,037,652
136	$149,168	$169,274	$318,442	$52,868,379
137	$148,692	$169,750	$318,442	$52,698,629
138	$148,215	$170,227	$318,442	$52,528,402
139	$147,736	$170,706	$318,442	$52,357,696
140	$147,256	$171,186	$318,442	$52,186,511
141	$146,775	$171,667	$318,442	$52,014,843
142	$146,292	$172,150	$318,442	$51,842,693
143	$145,808	$172,634	$318,442	$51,670,059
144	$145,322	$173,120	$318,442	$51,496,939

第12年供款共

$3,821,303

第12年利息

$1,775,612

第12年共還本金

$2,045,691

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$144,835	$173,607	$318,442	$51,323,332
146	$144,347	$174,095	$318,442	$51,149,237
147	$143,857	$174,585	$318,442	$50,974,652
148	$143,366	$175,076	$318,442	$50,799,577
149	$142,874	$175,568	$318,442	$50,624,009
150	$142,380	$176,062	$318,442	$50,447,947
151	$141,885	$176,557	$318,442	$50,271,390
152	$141,388	$177,054	$318,442	$50,094,336
153	$140,890	$177,552	$318,442	$49,916,784
154	$140,391	$178,051	$318,442	$49,738,734
155	$139,890	$178,552	$318,442	$49,560,182
156	$139,388	$179,054	$318,442	$49,381,128

第13年供款共

$3,821,303

第13年利息

$1,705,492

第13年共還本金

$2,115,811

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$138,884	$179,557	$318,442	$49,201,570
158	$138,379	$180,062	$318,442	$49,021,508
159	$137,873	$180,569	$318,442	$48,840,939
160	$137,365	$181,077	$318,442	$48,659,862
161	$136,856	$181,586	$318,442	$48,478,276
162	$136,345	$182,097	$318,442	$48,296,180
163	$135,833	$182,609	$318,442	$48,113,571
164	$135,319	$183,122	$318,442	$47,930,448
165	$134,804	$183,638	$318,442	$47,746,811
166	$134,288	$184,154	$318,442	$47,562,657
167	$133,770	$184,672	$318,442	$47,377,985
168	$133,251	$185,191	$318,442	$47,192,793

第14年供款共

$3,821,303

第14年利息

$1,632,968

第14年共還本金

$2,188,335

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$132,730	$185,712	$318,442	$47,007,081
170	$132,207	$186,234	$318,442	$46,820,847
171	$131,684	$186,758	$318,442	$46,634,088
172	$131,158	$187,284	$318,442	$46,446,805
173	$130,632	$187,810	$318,442	$46,258,995
174	$130,103	$188,338	$318,442	$46,070,656
175	$129,574	$188,868	$318,442	$45,881,788
176	$129,043	$189,399	$318,442	$45,692,389
177	$128,510	$189,932	$318,442	$45,502,457
178	$127,976	$190,466	$318,442	$45,311,990
179	$127,440	$191,002	$318,442	$45,120,988
180	$126,903	$191,539	$318,442	$44,929,449

第15年供款共

$3,821,303

第15年利息

$1,557,959

第15年共還本金

$2,263,344

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$126,364	$192,078	$318,442	$44,737,371
182	$125,824	$192,618	$318,442	$44,544,753
183	$125,282	$193,160	$318,442	$44,351,594
184	$124,739	$193,703	$318,442	$44,157,891
185	$124,194	$194,248	$318,442	$43,963,643
186	$123,648	$194,794	$318,442	$43,768,849
187	$123,100	$195,342	$318,442	$43,573,507
188	$122,550	$195,891	$318,442	$43,377,615
189	$122,000	$196,442	$318,442	$43,181,173
190	$121,447	$196,995	$318,442	$42,984,178
191	$120,893	$197,549	$318,442	$42,786,629
192	$120,337	$198,105	$318,442	$42,588,525

第16年供款共

$3,821,303

第16年利息

$1,480,378

第16年共還本金

$2,340,925

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$119,780	$198,662	$318,442	$42,389,863
194	$119,221	$199,220	$318,442	$42,190,643
195	$118,661	$199,781	$318,442	$41,990,862
196	$118,099	$200,343	$318,442	$41,790,519
197	$117,536	$200,906	$318,442	$41,589,613
198	$116,971	$201,471	$318,442	$41,388,142
199	$116,404	$202,038	$318,442	$41,186,104
200	$115,836	$202,606	$318,442	$40,983,498
201	$115,266	$203,176	$318,442	$40,780,322
202	$114,695	$203,747	$318,442	$40,576,575
203	$114,122	$204,320	$318,442	$40,372,255
204	$113,547	$204,895	$318,442	$40,167,360

第17年供款共

$3,821,303

第17年利息

$1,400,138

第17年共還本金

$2,421,165

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$112,971	$205,471	$318,442	$39,961,889
206	$112,393	$206,049	$318,442	$39,755,840
207	$111,813	$206,629	$318,442	$39,549,211
208	$111,232	$207,210	$318,442	$39,342,001
209	$110,649	$207,793	$318,442	$39,134,209
210	$110,065	$208,377	$318,442	$38,925,832
211	$109,479	$208,963	$318,442	$38,716,869
212	$108,891	$209,551	$318,442	$38,507,318
213	$108,302	$210,140	$318,442	$38,297,178
214	$107,711	$210,731	$318,442	$38,086,447
215	$107,118	$211,324	$318,442	$37,875,123
216	$106,524	$211,918	$318,442	$37,663,205

第18年供款共

$3,821,303

第18年利息

$1,317,148

第18年共還本金

$2,504,155

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$105,928	$212,514	$318,442	$37,450,691
218	$105,330	$213,112	$318,442	$37,237,579
219	$104,731	$213,711	$318,442	$37,023,868
220	$104,130	$214,312	$318,442	$36,809,556
221	$103,527	$214,915	$318,442	$36,594,641
222	$102,922	$215,519	$318,442	$36,379,121
223	$102,316	$216,126	$318,442	$36,162,996
224	$101,708	$216,733	$318,442	$35,946,262
225	$101,099	$217,343	$318,442	$35,728,919
226	$100,488	$217,954	$318,442	$35,510,965
227	$99,875	$218,567	$318,442	$35,292,397
228	$99,260	$219,182	$318,442	$35,073,215

第19年供款共

$3,821,303

第19年利息

$1,231,313

第19年共還本金

$2,589,990

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$98,643	$219,798	$318,442	$34,853,417
230	$98,025	$220,417	$318,442	$34,633,000
231	$97,405	$221,037	$318,442	$34,411,964
232	$96,784	$221,658	$318,442	$34,190,305
233	$96,160	$222,282	$318,442	$33,968,024
234	$95,535	$222,907	$318,442	$33,745,117
235	$94,908	$223,534	$318,442	$33,521,583
236	$94,279	$224,162	$318,442	$33,297,421
237	$93,649	$224,793	$318,442	$33,072,628
238	$93,017	$225,425	$318,442	$32,847,203
239	$92,383	$226,059	$318,442	$32,621,144
240	$91,747	$226,695	$318,442	$32,394,449

第20年供款共

$3,821,303

第20年利息

$1,142,536

第20年共還本金

$2,678,767

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$91,109	$227,333	$318,442	$32,167,116
242	$90,470	$227,972	$318,442	$31,939,144
243	$89,829	$228,613	$318,442	$31,710,531
244	$89,186	$229,256	$318,442	$31,481,275
245	$88,541	$229,901	$318,442	$31,251,374
246	$87,894	$230,547	$318,442	$31,020,827
247	$87,246	$231,196	$318,442	$30,789,631
248	$86,596	$231,846	$318,442	$30,557,785
249	$85,944	$232,498	$318,442	$30,325,287
250	$85,290	$233,152	$318,442	$30,092,135
251	$84,634	$233,808	$318,442	$29,858,327
252	$83,977	$234,465	$318,442	$29,623,862

第21年供款共

$3,821,303

第21年利息

$1,050,716

第21年共還本金

$2,770,587

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$83,317	$235,125	$318,442	$29,388,737
254	$82,656	$235,786	$318,442	$29,152,951
255	$81,993	$236,449	$318,442	$28,916,502
256	$81,328	$237,114	$318,442	$28,679,387
257	$80,661	$237,781	$318,442	$28,441,606
258	$79,992	$238,450	$318,442	$28,203,156
259	$79,321	$239,121	$318,442	$27,964,036
260	$78,649	$239,793	$318,442	$27,724,243
261	$77,974	$240,467	$318,442	$27,483,775
262	$77,298	$241,144	$318,442	$27,242,632
263	$76,620	$241,822	$318,442	$27,000,810
264	$75,940	$242,502	$318,442	$26,758,307

第22年供款共

$3,821,303

第22年利息

$955,749

第22年共還本金

$2,865,554

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$75,258	$243,184	$318,442	$26,515,123
266	$74,574	$243,868	$318,442	$26,271,255
267	$73,888	$244,554	$318,442	$26,026,701
268	$73,200	$245,242	$318,442	$25,781,459
269	$72,510	$245,932	$318,442	$25,535,528
270	$71,819	$246,623	$318,442	$25,288,905
271	$71,125	$247,317	$318,442	$25,041,588
272	$70,429	$248,012	$318,442	$24,793,575
273	$69,732	$248,710	$318,442	$24,544,865
274	$69,032	$249,409	$318,442	$24,295,456
275	$68,331	$250,111	$318,442	$24,045,345
276	$67,628	$250,814	$318,442	$23,794,531

第23年供款共

$3,821,303

第23年利息

$857,526

第23年共還本金

$2,963,777

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$66,922	$251,520	$318,442	$23,543,011
278	$66,215	$252,227	$318,442	$23,290,784
279	$65,505	$252,937	$318,442	$23,037,847
280	$64,794	$253,648	$318,442	$22,784,199
281	$64,081	$254,361	$318,442	$22,529,838
282	$63,365	$255,077	$318,442	$22,274,761
283	$62,648	$255,794	$318,442	$22,018,967
284	$61,928	$256,514	$318,442	$21,762,453
285	$61,207	$257,235	$318,442	$21,505,218
286	$60,483	$257,958	$318,442	$21,247,260
287	$59,758	$258,684	$318,442	$20,988,576
288	$59,030	$259,412	$318,442	$20,729,164

第24年供款共

$3,821,303

第24年利息

$755,937

第24年共還本金

$3,065,366

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$58,301	$260,141	$318,442	$20,469,023
290	$57,569	$260,873	$318,442	$20,208,150
291	$56,835	$261,606	$318,442	$19,946,544
292	$56,100	$262,342	$318,442	$19,684,202
293	$55,362	$263,080	$318,442	$19,421,122
294	$54,622	$263,820	$318,442	$19,157,302
295	$53,880	$264,562	$318,442	$18,892,740
296	$53,136	$265,306	$318,442	$18,627,434
297	$52,390	$266,052	$318,442	$18,361,381
298	$51,641	$266,801	$318,442	$18,094,581
299	$50,891	$267,551	$318,442	$17,827,030
300	$50,139	$268,303	$318,442	$17,558,727

第25年供款共

$3,821,303

第25年利息

$650,865

第25年共還本金

$3,170,438

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$49,384	$269,058	$318,442	$17,289,669
302	$48,627	$269,815	$318,442	$17,019,854
303	$47,868	$270,574	$318,442	$16,749,280
304	$47,107	$271,335	$318,442	$16,477,946
305	$46,344	$272,098	$318,442	$16,205,848
306	$45,579	$272,863	$318,442	$15,932,985
307	$44,812	$273,630	$318,442	$15,659,355
308	$44,042	$274,400	$318,442	$15,384,955
309	$43,270	$275,172	$318,442	$15,109,783
310	$42,496	$275,946	$318,442	$14,833,837
311	$41,720	$276,722	$318,442	$14,557,116
312	$40,942	$277,500	$318,442	$14,279,616

第26年供款共

$3,821,303

第26年利息

$542,192

第26年共還本金

$3,279,111

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$40,161	$278,280	$318,442	$14,001,335
314	$39,379	$279,063	$318,442	$13,722,272
315	$38,594	$279,848	$318,442	$13,442,424
316	$37,807	$280,635	$318,442	$13,161,789
317	$37,018	$281,424	$318,442	$12,880,365
318	$36,226	$282,216	$318,442	$12,598,149
319	$35,432	$283,010	$318,442	$12,315,139
320	$34,636	$283,806	$318,442	$12,031,334
321	$33,838	$284,604	$318,442	$11,746,730
322	$33,038	$285,404	$318,442	$11,461,326
323	$32,235	$286,207	$318,442	$11,175,119
324	$31,430	$287,012	$318,442	$10,888,107

第27年供款共

$3,821,303

第27年利息

$429,794

第27年共還本金

$3,391,509

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$30,623	$287,819	$318,442	$10,600,288
326	$29,813	$288,629	$318,442	$10,311,659
327	$29,002	$289,440	$318,442	$10,022,219
328	$28,187	$290,254	$318,442	$9,731,964
329	$27,371	$291,071	$318,442	$9,440,894
330	$26,553	$291,889	$318,442	$9,149,004
331	$25,732	$292,710	$318,442	$8,856,294
332	$24,908	$293,534	$318,442	$8,562,760
333	$24,083	$294,359	$318,442	$8,268,401
334	$23,255	$295,187	$318,442	$7,973,214
335	$22,425	$296,017	$318,442	$7,677,197
336	$21,592	$296,850	$318,442	$7,380,347

第28年供款共

$3,821,303

第28年利息

$313,543

第28年共還本金

$3,507,760

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$20,757	$297,685	$318,442	$7,082,662
338	$19,920	$298,522	$318,442	$6,784,140
339	$19,080	$299,362	$318,442	$6,484,779
340	$18,238	$300,203	$318,442	$6,184,576
341	$17,394	$301,048	$318,442	$5,883,528
342	$16,547	$301,894	$318,442	$5,581,633
343	$15,698	$302,744	$318,442	$5,278,890
344	$14,847	$303,595	$318,442	$4,975,295
345	$13,993	$304,449	$318,442	$4,670,846
346	$13,137	$305,305	$318,442	$4,365,541
347	$12,278	$306,164	$318,442	$4,059,377
348	$11,417	$307,025	$318,442	$3,752,352

第29年供款共

$3,821,303

第29年利息

$193,308

第29年共還本金

$3,627,995

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$10,553	$307,888	$318,442	$3,444,464
350	$9,688	$308,754	$318,442	$3,135,709
351	$8,819	$309,623	$318,442	$2,826,086
352	$7,948	$310,494	$318,442	$2,515,593
353	$7,075	$311,367	$318,442	$2,204,226
354	$6,199	$312,243	$318,442	$1,891,984
355	$5,321	$313,121	$318,442	$1,578,863
356	$4,441	$314,001	$318,442	$1,264,862
357	$3,557	$314,884	$318,442	$949,977
358	$2,672	$315,770	$318,442	$634,207
359	$1,784	$316,658	$318,442	$317,549
360	$893	$317,549	$318,442	$0

第30年供款共

$3,821,303

第30年利息

$68,951

第30年共還本金

$3,752,352

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$50,939,085

免責聲明

筍盤推介

按揭保險費
info