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$76,521,633

每月供款
$496,644

首期

$-102,600,000

總貸款額

$110,600,000

總利息

$68,191,633

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-102,270,000

按月供比率計算

$993,287

置業成本總預算

HK$-102,270,000

首期

$-102,600,000
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

$993,287

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

馬鞍山迎海第04期駿岸第08座

thumb_up

2房2廳東北迎海

實

512 呎

@14,414

local_fire_department 至HIT hotel_class 樓王 flight_takeoff 移民急讓 pets 愛竉必選

售$738 萬

實

512 呎

@14,414

售$738 萬

local_fire_department 至HIT hotel_class 樓王 flight_takeoff 移民急讓 pets 愛竉必選

沙田沙田玖瓏山罕有裝修兩房高層約睇即買即租**

thumb_up

沙田玖瓏山**罕有裝修兩房**高層**約睇**即買即租**

實

663 呎

@11,237

local_fire_department 至HIT

售$745 萬

實

663 呎

@11,237

售$745 萬

local_fire_department 至HIT

西貢逸瓏海滙連大花園

thumb_up

特色戶地下連大花園

實

492 呎

@17,886

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

售$880 萬

實

492 呎

@17,886

售$880 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

KOL實拍 VR實景

沙田沙田第一城第02期

thumb_up

奇豐精選堅靚裝高層河景可即入住

實

504 呎

@14,286

建

622 呎

@11,576

hotel_class 樓王 vpn_key 有匙即睇

售$720 萬

實

504 呎

@14,286

建

622 呎

@11,576

售$720 萬

hotel_class 樓王 vpn_key 有匙即睇

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

售$760 萬

實

457 呎

@16,630

售$760 萬

local_fire_department 至HIT

VR實景

沙田晴碧花園

thumb_up

世紀21奇豐!獨家!獨家! 最大三房一套特式戶市場罕有!

實

675 呎

@11,852

建

879 呎

@9,101

local_fire_department 至HIT real_estate_agent 罕有放盤 flight_takeoff 移民急讓

售$800 萬

實

675 呎

@11,852

建

879 呎

@9,101

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 flight_takeoff 移民急讓

粉嶺牽晴間

thumb_up

絕對罕有【世紀21奇豐】為你鍾情

實

700 呎

@12,857

建

955 呎

@9,424

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價

售$900 萬

實

700 呎

@12,857

建

955 呎

@9,424

售$900 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價

大埔龍尾

thumb_up

連天台

建

700 呎

@10,000

售$700 萬

建

700 呎

@10,000

售$700 萬

沙田晉名峰

thumb_up

罕有放盤連車位

實

602 呎

@13,621

建

756 呎

@10,847

local_fire_department 至HIT

售$820 萬

實

602 呎

@13,621

建

756 呎

@10,847

售$820 萬

local_fire_department 至HIT

馬鞍山迎海第02期星灣第20座

thumb_up

馬鞍山迎海＊＊開揚遠景,鄰近鐵路＊＊

實

510 呎

@14,706

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

售$750 萬

實

510 呎

@14,706

售$750 萬

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

沙田玖瓏山天瓏閣

thumb_up

玖瓏山天瓏閣靚裝即買即住即收租

實

654 呎

@12,232

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

654 呎

@12,232

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$661,935	$508,643	$416,821	$355,733
1.500	$686,542	$533,695	$442,330	$381,703
2.000	$711,721	$559,507	$468,783	$408,799
2.500	$737,469	$586,073	$496,170	$437,004
3.000	$763,783	$613,385	$524,478	$466,294
3.500	$790,660	$641,435	$553,690	$496,643
4.000	$818,095	$670,214	$583,788	$528,021
4.500	$846,083	$699,710	$614,751	$560,394
5.000	$874,618	$729,911	$646,557	$593,725
5.500	$903,694	$760,803	$679,181	$627,975
6.000	$933,306	$792,373	$712,597	$663,103

每月供款$496,644

年期

30年

貸款金額

$110,600,000

總利息

$68,191,633

總貸款連利息

$178,791,633

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$322,583	$174,060	$496,643	$110,425,940
2	$322,076	$174,568	$496,643	$110,251,372
3	$321,567	$175,077	$496,643	$110,076,295
4	$321,056	$175,588	$496,643	$109,900,708
5	$320,544	$176,100	$496,643	$109,724,608
6	$320,030	$176,613	$496,643	$109,547,995
7	$319,515	$177,128	$496,643	$109,370,866
8	$318,998	$177,645	$496,643	$109,193,221
9	$318,480	$178,163	$496,643	$109,015,058
10	$317,961	$178,683	$496,643	$108,836,375
11	$317,439	$179,204	$496,643	$108,657,171
12	$316,917	$179,727	$496,643	$108,477,444

第1年供款共

$5,959,721

第1年利息

$3,837,166

第1年共還本金

$2,122,556

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$316,393	$180,251	$496,643	$108,297,194
14	$315,867	$180,777	$496,643	$108,116,417
15	$315,340	$181,304	$496,643	$107,935,113
16	$314,811	$181,833	$496,643	$107,753,280
17	$314,280	$182,363	$496,643	$107,570,917
18	$313,749	$182,895	$496,643	$107,388,022
19	$313,215	$183,428	$496,643	$107,204,594
20	$312,680	$183,963	$496,643	$107,020,631
21	$312,144	$184,500	$496,643	$106,836,131
22	$311,605	$185,038	$496,643	$106,651,093
23	$311,066	$185,578	$496,643	$106,465,515
24	$310,524	$186,119	$496,643	$106,279,396

第2年供款共

$5,959,721

第2年利息

$3,761,673

第2年共還本金

$2,198,048

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$309,982	$186,662	$496,643	$106,092,734
26	$309,437	$187,206	$496,643	$105,905,528
27	$308,891	$187,752	$496,643	$105,717,776
28	$308,344	$188,300	$496,643	$105,529,476
29	$307,794	$188,849	$496,643	$105,340,627
30	$307,243	$189,400	$496,643	$105,151,227
31	$306,691	$189,952	$496,643	$104,961,274
32	$306,137	$190,506	$496,643	$104,770,768
33	$305,581	$191,062	$496,643	$104,579,706
34	$305,024	$191,619	$496,643	$104,388,087
35	$304,465	$192,178	$496,643	$104,195,908
36	$303,905	$192,739	$496,643	$104,003,170

第3年供款共

$5,959,721

第3年利息

$3,683,495

第3年共還本金

$2,276,226

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$303,343	$193,301	$496,643	$103,809,869
38	$302,779	$193,865	$496,643	$103,616,004
39	$302,213	$194,430	$496,643	$103,421,574
40	$301,646	$194,997	$496,643	$103,226,577
41	$301,078	$195,566	$496,643	$103,031,011
42	$300,507	$196,136	$496,643	$102,834,875
43	$299,935	$196,708	$496,643	$102,638,166
44	$299,361	$197,282	$496,643	$102,440,884
45	$298,786	$197,858	$496,643	$102,243,027
46	$298,209	$198,435	$496,643	$102,044,592
47	$297,630	$199,013	$496,643	$101,845,579
48	$297,050	$199,594	$496,643	$101,645,985

第4年供款共

$5,959,721

第4年利息

$3,602,536

第4年共還本金

$2,357,185

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$296,467	$200,176	$496,643	$101,445,809
50	$295,884	$200,760	$496,643	$101,245,049
51	$295,298	$201,345	$496,643	$101,043,704
52	$294,711	$201,933	$496,643	$100,841,771
53	$294,122	$202,522	$496,643	$100,639,250
54	$293,531	$203,112	$496,643	$100,436,137
55	$292,939	$203,705	$496,643	$100,232,433
56	$292,345	$204,299	$496,643	$100,028,134
57	$291,749	$204,895	$496,643	$99,823,239
58	$291,151	$205,492	$496,643	$99,617,747
59	$290,552	$206,092	$496,643	$99,411,655
60	$289,951	$206,693	$496,643	$99,204,962

第5年供款共

$5,959,721

第5年利息

$3,518,698

第5年共還本金

$2,441,023

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$289,348	$207,296	$496,643	$98,997,667
62	$288,743	$207,900	$496,643	$98,789,767
63	$288,137	$208,507	$496,643	$98,581,260
64	$287,529	$209,115	$496,643	$98,372,145
65	$286,919	$209,725	$496,643	$98,162,421
66	$286,307	$210,336	$496,643	$97,952,084
67	$285,694	$210,950	$496,643	$97,741,134
68	$285,078	$211,565	$496,643	$97,529,569
69	$284,461	$212,182	$496,643	$97,317,387
70	$283,842	$212,801	$496,643	$97,104,586
71	$283,222	$213,422	$496,643	$96,891,164
72	$282,599	$214,044	$496,643	$96,677,120

第6年供款共

$5,959,721

第6年利息

$3,431,879

第6年共還本金

$2,527,842

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$281,975	$214,668	$496,643	$96,462,452
74	$281,349	$215,295	$496,643	$96,247,157
75	$280,721	$215,923	$496,643	$96,031,234
76	$280,091	$216,552	$496,643	$95,814,682
77	$279,459	$217,184	$496,643	$95,597,498
78	$278,826	$217,817	$496,643	$95,379,681
79	$278,191	$218,453	$496,643	$95,161,228
80	$277,554	$219,090	$496,643	$94,942,138
81	$276,915	$219,729	$496,643	$94,722,409
82	$276,274	$220,370	$496,643	$94,502,040
83	$275,631	$221,012	$496,643	$94,281,027
84	$274,986	$221,657	$496,643	$94,059,370

第7年供款共

$5,959,721

第7年利息

$3,341,971

第7年共還本金

$2,617,750

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$274,340	$222,304	$496,643	$93,837,066
86	$273,691	$222,952	$496,643	$93,614,115
87	$273,041	$223,602	$496,643	$93,390,512
88	$272,389	$224,254	$496,643	$93,166,258
89	$271,735	$224,909	$496,643	$92,941,349
90	$271,079	$225,564	$496,643	$92,715,785
91	$270,421	$226,222	$496,643	$92,489,562
92	$269,761	$226,882	$496,643	$92,262,680
93	$269,099	$227,544	$496,643	$92,035,136
94	$268,436	$228,208	$496,643	$91,806,929
95	$267,770	$228,873	$496,643	$91,578,055
96	$267,103	$229,541	$496,643	$91,348,515

第8年供款共

$5,959,721

第8年利息

$3,248,866

第8年共還本金

$2,710,855

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$266,433	$230,210	$496,643	$91,118,304
98	$265,762	$230,882	$496,643	$90,887,423
99	$265,088	$231,555	$496,643	$90,655,868
100	$264,413	$232,230	$496,643	$90,423,637
101	$263,736	$232,908	$496,643	$90,190,729
102	$263,056	$233,587	$496,643	$89,957,142
103	$262,375	$234,268	$496,643	$89,722,874
104	$261,692	$234,952	$496,643	$89,487,922
105	$261,006	$235,637	$496,643	$89,252,285
106	$260,319	$236,324	$496,643	$89,015,961
107	$259,630	$237,014	$496,643	$88,778,947
108	$258,939	$237,705	$496,643	$88,541,242

第9年供款共

$5,959,721

第9年利息

$3,152,449

第9年共還本金

$2,807,272

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$258,245	$238,398	$496,643	$88,302,844
110	$257,550	$239,093	$496,643	$88,063,751
111	$256,853	$239,791	$496,643	$87,823,960
112	$256,153	$240,490	$496,643	$87,583,470
113	$255,452	$241,192	$496,643	$87,342,278
114	$254,748	$241,895	$496,643	$87,100,383
115	$254,043	$242,601	$496,643	$86,857,782
116	$253,335	$243,308	$496,643	$86,614,474
117	$252,626	$244,018	$496,643	$86,370,456
118	$251,914	$244,730	$496,643	$86,125,727
119	$251,200	$245,443	$496,643	$85,880,283
120	$250,484	$246,159	$496,643	$85,634,124

第10年供款共

$5,959,721

第10年利息

$3,052,603

第10年共還本金

$2,907,118

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$249,766	$246,877	$496,643	$85,387,247
122	$249,046	$247,597	$496,643	$85,139,650
123	$248,324	$248,319	$496,643	$84,891,330
124	$247,600	$249,044	$496,643	$84,642,286
125	$246,873	$249,770	$496,643	$84,392,516
126	$246,145	$250,499	$496,643	$84,142,018
127	$245,414	$251,229	$496,643	$83,890,789
128	$244,681	$251,962	$496,643	$83,638,827
129	$243,947	$252,697	$496,643	$83,386,130
130	$243,210	$253,434	$496,643	$83,132,696
131	$242,470	$254,173	$496,643	$82,878,523
132	$241,729	$254,914	$496,643	$82,623,608

第11年供款共

$5,959,721

第11年利息

$2,949,205

第11年共還本金

$3,010,516

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$240,986	$255,658	$496,643	$82,367,951
134	$240,240	$256,404	$496,643	$82,111,547
135	$239,492	$257,151	$496,643	$81,854,396
136	$238,742	$257,901	$496,643	$81,596,494
137	$237,990	$258,654	$496,643	$81,337,840
138	$237,235	$259,408	$496,643	$81,078,432
139	$236,479	$260,165	$496,643	$80,818,268
140	$235,720	$260,923	$496,643	$80,557,344
141	$234,959	$261,685	$496,643	$80,295,660
142	$234,196	$262,448	$496,643	$80,033,212
143	$233,430	$263,213	$496,643	$79,769,999
144	$232,662	$263,981	$496,643	$79,506,018

第12年供款共

$5,959,721

第12年利息

$2,842,131

第12年共還本金

$3,117,591

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$231,893	$264,751	$496,643	$79,241,267
146	$231,120	$265,523	$496,643	$78,975,744
147	$230,346	$266,298	$496,643	$78,709,446
148	$229,569	$267,074	$496,643	$78,442,372
149	$228,790	$267,853	$496,643	$78,174,519
150	$228,009	$268,634	$496,643	$77,905,885
151	$227,225	$269,418	$496,643	$77,636,467
152	$226,440	$270,204	$496,643	$77,366,263
153	$225,652	$270,992	$496,643	$77,095,271
154	$224,861	$271,782	$496,643	$76,823,489
155	$224,069	$272,575	$496,643	$76,550,914
156	$223,273	$273,370	$496,643	$76,277,544

第13年供款共

$5,959,721

第13年利息

$2,731,247

第13年共還本金

$3,228,474

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$222,476	$274,167	$496,643	$76,003,377
158	$221,677	$274,967	$496,643	$75,728,410
159	$220,875	$275,769	$496,643	$75,452,641
160	$220,070	$276,573	$496,643	$75,176,068
161	$219,264	$277,380	$496,643	$74,898,688
162	$218,455	$278,189	$496,643	$74,620,499
163	$217,643	$279,000	$496,643	$74,341,499
164	$216,829	$279,814	$496,643	$74,061,685
165	$216,013	$280,630	$496,643	$73,781,054
166	$215,195	$281,449	$496,643	$73,499,606
167	$214,374	$282,270	$496,643	$73,217,336
168	$213,551	$283,093	$496,643	$72,934,243

第14年供款共

$5,959,721

第14年利息

$2,616,420

第14年共還本金

$3,343,301

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$212,725	$283,919	$496,643	$72,650,325
170	$211,897	$284,747	$496,643	$72,365,578
171	$211,066	$285,577	$496,643	$72,080,001
172	$210,233	$286,410	$496,643	$71,793,591
173	$209,398	$287,245	$496,643	$71,506,345
174	$208,560	$288,083	$496,643	$71,218,262
175	$207,720	$288,923	$496,643	$70,929,339
176	$206,877	$289,766	$496,643	$70,639,573
177	$206,032	$290,611	$496,643	$70,348,961
178	$205,184	$291,459	$496,643	$70,057,502
179	$204,334	$292,309	$496,643	$69,765,193
180	$203,482	$293,162	$496,643	$69,472,032

第15年供款共

$5,959,721

第15年利息

$2,497,509

第15年共還本金

$3,462,212

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$202,627	$294,017	$496,643	$69,178,015
182	$201,769	$294,874	$496,643	$68,883,141
183	$200,909	$295,734	$496,643	$68,587,406
184	$200,047	$296,597	$496,643	$68,290,810
185	$199,182	$297,462	$496,643	$67,993,348
186	$198,314	$298,329	$496,643	$67,695,018
187	$197,444	$299,200	$496,643	$67,395,819
188	$196,571	$300,072	$496,643	$67,095,746
189	$195,696	$300,947	$496,643	$66,794,799
190	$194,818	$301,825	$496,643	$66,492,974
191	$193,938	$302,706	$496,643	$66,190,268
192	$193,055	$303,588	$496,643	$65,886,679

第16年供款共

$5,959,721

第16年利息

$2,374,369

第16年共還本金

$3,585,352

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$192,169	$304,474	$496,643	$65,582,206
194	$191,281	$305,362	$496,643	$65,276,844
195	$190,391	$306,253	$496,643	$64,970,591
196	$189,498	$307,146	$496,643	$64,663,445
197	$188,602	$308,042	$496,643	$64,355,403
198	$187,703	$308,940	$496,643	$64,046,463
199	$186,802	$309,841	$496,643	$63,736,622
200	$185,898	$310,745	$496,643	$63,425,877
201	$184,992	$311,651	$496,643	$63,114,226
202	$184,083	$312,560	$496,643	$62,801,665
203	$183,172	$313,472	$496,643	$62,488,194
204	$182,257	$314,386	$496,643	$62,173,807

第17年供款共

$5,959,721

第17年利息

$2,246,849

第17年共還本金

$3,712,872

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$181,340	$315,303	$496,643	$61,858,504
206	$180,421	$316,223	$496,643	$61,542,281
207	$179,498	$317,145	$496,643	$61,225,136
208	$178,573	$318,070	$496,643	$60,907,066
209	$177,646	$318,998	$496,643	$60,588,068
210	$176,715	$319,928	$496,643	$60,268,140
211	$175,782	$320,861	$496,643	$59,947,279
212	$174,846	$321,797	$496,643	$59,625,482
213	$173,908	$322,736	$496,643	$59,302,746
214	$172,966	$323,677	$496,643	$58,979,069
215	$172,022	$324,621	$496,643	$58,654,448
216	$171,075	$325,568	$496,643	$58,328,880

第18年供款共

$5,959,721

第18年利息

$2,114,793

第18年共還本金

$3,844,928

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$170,126	$326,518	$496,643	$58,002,362
218	$169,174	$327,470	$496,643	$57,674,892
219	$168,218	$328,425	$496,643	$57,346,467
220	$167,261	$329,383	$496,643	$57,017,084
221	$166,300	$330,344	$496,643	$56,686,741
222	$165,336	$331,307	$496,643	$56,355,434
223	$164,370	$332,273	$496,643	$56,023,160
224	$163,401	$333,243	$496,643	$55,689,918
225	$162,429	$334,214	$496,643	$55,355,703
226	$161,454	$335,189	$496,643	$55,020,514
227	$160,476	$336,167	$496,643	$54,684,347
228	$159,496	$337,147	$496,643	$54,347,200

第19年供款共

$5,959,721

第19年利息

$1,978,041

第19年共還本金

$3,981,680

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$158,513	$338,131	$496,643	$54,009,069
230	$157,526	$339,117	$496,643	$53,669,952
231	$156,537	$340,106	$496,643	$53,329,846
232	$155,545	$341,098	$496,643	$52,988,748
233	$154,551	$342,093	$496,643	$52,646,655
234	$153,553	$343,091	$496,643	$52,303,564
235	$152,552	$344,091	$496,643	$51,959,473
236	$151,548	$345,095	$496,643	$51,614,378
237	$150,542	$346,101	$496,643	$51,268,276
238	$149,532	$347,111	$496,643	$50,921,165
239	$148,520	$348,123	$496,643	$50,573,042
240	$147,505	$349,139	$496,643	$50,223,903

第20年供款共

$5,959,721

第20年利息

$1,836,425

第20年共還本金

$4,123,296

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$146,486	$350,157	$496,643	$49,873,746
242	$145,465	$351,178	$496,643	$49,522,568
243	$144,441	$352,203	$496,643	$49,170,365
244	$143,414	$353,230	$496,643	$48,817,135
245	$142,383	$354,260	$496,643	$48,462,875
246	$141,350	$355,293	$496,643	$48,107,582
247	$140,314	$356,330	$496,643	$47,751,252
248	$139,274	$357,369	$496,643	$47,393,883
249	$138,232	$358,411	$496,643	$47,035,472
250	$137,187	$359,457	$496,643	$46,676,016
251	$136,138	$360,505	$496,643	$46,315,510
252	$135,087	$361,557	$496,643	$45,953,954

第21年供款共

$5,959,721

第21年利息

$1,689,772

第21年共還本金

$4,269,949

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$134,032	$362,611	$496,643	$45,591,343
254	$132,975	$363,669	$496,643	$45,227,674
255	$131,914	$364,729	$496,643	$44,862,945
256	$130,850	$365,793	$496,643	$44,497,152
257	$129,783	$366,860	$496,643	$44,130,292
258	$128,713	$367,930	$496,643	$43,762,362
259	$127,640	$369,003	$496,643	$43,393,358
260	$126,564	$370,079	$496,643	$43,023,279
261	$125,485	$371,159	$496,643	$42,652,120
262	$124,402	$372,241	$496,643	$42,279,879
263	$123,316	$373,327	$496,643	$41,906,551
264	$122,227	$374,416	$496,643	$41,532,136

第22年供款共

$5,959,721

第22年利息

$1,537,903

第22年共還本金

$4,421,818

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$121,135	$375,508	$496,643	$41,156,627
266	$120,040	$376,603	$496,643	$40,780,024
267	$118,942	$377,702	$496,643	$40,402,323
268	$117,840	$378,803	$496,643	$40,023,519
269	$116,735	$379,908	$496,643	$39,643,611
270	$115,627	$381,016	$496,643	$39,262,595
271	$114,516	$382,128	$496,643	$38,880,467
272	$113,401	$383,242	$496,643	$38,497,225
273	$112,284	$384,360	$496,643	$38,112,865
274	$111,163	$385,481	$496,643	$37,727,384
275	$110,038	$386,605	$496,643	$37,340,779
276	$108,911	$387,733	$496,643	$36,953,046

第23年供款共

$5,959,721

第23年利息

$1,380,632

第23年共還本金

$4,579,089

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$107,780	$388,864	$496,643	$36,564,183
278	$106,646	$389,998	$496,643	$36,174,185
279	$105,508	$391,135	$496,643	$35,783,049
280	$104,367	$392,276	$496,643	$35,390,773
281	$103,223	$393,420	$496,643	$34,997,353
282	$102,076	$394,568	$496,643	$34,602,785
283	$100,925	$395,719	$496,643	$34,207,066
284	$99,771	$396,873	$496,643	$33,810,194
285	$98,613	$398,030	$496,643	$33,412,163
286	$97,452	$399,191	$496,643	$33,012,972
287	$96,288	$400,356	$496,643	$32,612,616
288	$95,120	$401,523	$496,643	$32,211,093

第24年供款共

$5,959,721

第24年利息

$1,217,768

第24年共還本金

$4,741,953

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$93,949	$402,694	$496,643	$31,808,399
290	$92,774	$403,869	$496,643	$31,404,530
291	$91,597	$405,047	$496,643	$30,999,483
292	$90,415	$406,228	$496,643	$30,593,255
293	$89,230	$407,413	$496,643	$30,185,842
294	$88,042	$408,601	$496,643	$29,777,240
295	$86,850	$409,793	$496,643	$29,367,447
296	$85,655	$410,988	$496,643	$28,956,459
297	$84,456	$412,187	$496,643	$28,544,272
298	$83,254	$413,389	$496,643	$28,130,882
299	$82,048	$414,595	$496,643	$27,716,287
300	$80,839	$415,804	$496,643	$27,300,483

第25年供款共

$5,959,721

第25年利息

$1,049,111

第25年共還本金

$4,910,610

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$79,626	$417,017	$496,643	$26,883,466
302	$78,410	$418,233	$496,643	$26,465,233
303	$77,190	$419,453	$496,643	$26,045,780
304	$75,967	$420,677	$496,643	$25,625,103
305	$74,740	$421,904	$496,643	$25,203,199
306	$73,509	$423,134	$496,643	$24,780,065
307	$72,275	$424,368	$496,643	$24,355,697
308	$71,037	$425,606	$496,643	$23,930,091
309	$69,796	$426,847	$496,643	$23,503,244
310	$68,551	$428,092	$496,643	$23,075,151
311	$67,303	$429,341	$496,643	$22,645,811
312	$66,050	$430,593	$496,643	$22,215,217

第26年供款共

$5,959,721

第26年利息

$874,456

第26年共還本金

$5,085,266

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$64,794	$431,849	$496,643	$21,783,368
314	$63,535	$433,109	$496,643	$21,350,260
315	$62,272	$434,372	$496,643	$20,915,888
316	$61,005	$435,639	$496,643	$20,480,249
317	$59,734	$436,909	$496,643	$20,043,340
318	$58,460	$438,184	$496,643	$19,605,156
319	$57,182	$439,462	$496,643	$19,165,694
320	$55,900	$440,743	$496,643	$18,724,951
321	$54,614	$442,029	$496,643	$18,282,922
322	$53,325	$443,318	$496,643	$17,839,604
323	$52,032	$444,611	$496,643	$17,394,993
324	$50,735	$445,908	$496,643	$16,949,084

第27年供款共

$5,959,721

第27年利息

$693,588

第27年共還本金

$5,266,133

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$49,435	$447,209	$496,643	$16,501,876
326	$48,130	$448,513	$496,643	$16,053,363
327	$46,822	$449,821	$496,643	$15,603,542
328	$45,510	$451,133	$496,643	$15,152,409
329	$44,195	$452,449	$496,643	$14,699,960
330	$42,875	$453,769	$496,643	$14,246,191
331	$41,551	$455,092	$496,643	$13,791,099
332	$40,224	$456,419	$496,643	$13,334,680
333	$38,893	$457,751	$496,643	$12,876,929
334	$37,558	$459,086	$496,643	$12,417,844
335	$36,219	$460,425	$496,643	$11,957,419
336	$34,876	$461,768	$496,643	$11,495,651

第28年供款共

$5,959,721

第28年利息

$506,288

第28年共還本金

$5,453,433

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$33,529	$463,114	$496,643	$11,032,537
338	$32,178	$464,465	$496,643	$10,568,072
339	$30,824	$465,820	$496,643	$10,102,252
340	$29,465	$467,179	$496,643	$9,635,073
341	$28,102	$468,541	$496,643	$9,166,532
342	$26,736	$469,908	$496,643	$8,696,624
343	$25,365	$471,278	$496,643	$8,225,346
344	$23,991	$472,653	$496,643	$7,752,693
345	$22,612	$474,031	$496,643	$7,278,662
346	$21,229	$475,414	$496,643	$6,803,248
347	$19,843	$476,801	$496,643	$6,326,447
348	$18,452	$478,191	$496,643	$5,848,256

第29年供款共

$5,959,721

第29年利息

$312,326

第29年共還本金

$5,647,395

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$17,057	$479,586	$496,643	$5,368,670
350	$15,659	$480,985	$496,643	$4,887,685
351	$14,256	$482,388	$496,643	$4,405,297
352	$12,849	$483,795	$496,643	$3,921,503
353	$11,438	$485,206	$496,643	$3,436,297
354	$10,023	$486,621	$496,643	$2,949,676
355	$8,603	$488,040	$496,643	$2,461,636
356	$7,180	$489,464	$496,643	$1,972,172
357	$5,752	$490,891	$496,643	$1,481,281
358	$4,320	$492,323	$496,643	$988,958
359	$2,884	$493,759	$496,643	$495,199
360	$1,444	$495,199	$496,643	$0

第30年供款共

$5,959,721

第30年利息

$111,465

第30年共還本金

$5,848,256

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$76,521,633

免責聲明

筍盤推介

按揭保險費
info