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$38,109,891

每月供款
$216,889

首期

$-40,300,000

總貸款額

$48,300,000

總利息

$29,779,891

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-39,970,000

按月供比率計算

$433,777

置業成本總預算

HK$-39,970,000

首期

$-40,300,000
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

$433,777

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

馬鞍山雲海第01期香海臺第01座

thumb_up

低密度豪宅內園池景靚靚一房

實

382 呎

@18,325

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

售$700 萬

實

382 呎

@18,325

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

西貢 CLEAR WATER BAY

thumb_up

清水灣上覆式

建

1,400 呎

@6,357

local_fire_department 至HIT

售$890 萬

建

1,400 呎

@6,357

售$890 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第09座

thumb_up

聽濤雅苑實用靚則 ****連車位****

實

733 呎

@11,596

建

913 呎

@9,310

local_fire_department 至HIT

售$850 萬

實

733 呎

@11,596

建

913 呎

@9,310

售$850 萬

local_fire_department 至HIT

馬鞍山新港城 K座

thumb_up

馬鞍山新港城

實

551 呎

@13,067

建

750 呎

@9,600

local_fire_department 至HIT

售$720 萬

實

551 呎

@13,067

建

750 呎

@9,600

售$720 萬

local_fire_department 至HIT

沙田帝堡城

thumb_up

＊豪華會所屋苑＊東南大2房高層園景＊

實

547 呎

@12,797

建

718 呎

@9,749

local_fire_department 至HIT

售$700 萬

實

547 呎

@12,797

建

718 呎

@9,749

售$700 萬

local_fire_department 至HIT

馬鞍山迎海第03期星灣御第23座

thumb_up

奇豐精選靚裝有傢電適合新婚人仕

實

479 呎

@15,658

local_fire_department 至HIT

售$750 萬

實

479 呎

@15,658

售$750 萬

local_fire_department 至HIT

VR實景

沙田翠湖花園

thumb_up

罕有河景3房放售

實

694 呎

@11,643

建

862 呎

@9,374

local_fire_department 至HIT

售$808 萬

實

694 呎

@11,643

建

862 呎

@9,374

售$808 萬

local_fire_department 至HIT

馬鞍山迎海

thumb_up

真實筍盤迎海靚裝兩房

實

511 呎

@14,090

local_fire_department 至HIT

售$720 萬

實

511 呎

@14,090

售$720 萬

local_fire_department 至HIT

馬鞍山迎海第04期駿岸第06座

thumb_up

迎海4期2房

實

514 呎

@14,300

local_fire_department 至HIT

售$735 萬

實

514 呎

@14,300

售$735 萬

local_fire_department 至HIT

清水灣陳屋村

thumb_up

Nicely Renovated House

實

700 呎

@10,000

建

700 呎

@10,000

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$700 萬

實

700 呎

@10,000

建

700 呎

@10,000

售$700 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

沙田玖瓏山

thumb_up

玖瓏山**2房*山景*環境清幽私穩度高**新九肚山**樓齡新**

實

660 呎

@12,879

local_fire_department 至HIT

售$850 萬

實

660 呎

@12,879

售$850 萬

local_fire_department 至HIT

沙田碧濤花園

thumb_up

碧濤花園**前排海景配靚裝**3房1套

實

842 呎

@9,501

建

1,190 呎

@6,723

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

售$800 萬

實

842 呎

@9,501

建

1,190 呎

@6,723

售$800 萬

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$289,073	$222,129	$182,029	$155,352
1.500	$299,819	$233,069	$193,169	$166,693
2.000	$310,815	$244,342	$204,722	$178,526
2.500	$322,059	$255,943	$216,682	$190,843
3.000	$333,551	$267,871	$229,044	$203,635
3.500	$345,288	$280,121	$241,801	$216,889
4.000	$357,269	$292,688	$254,945	$230,592
4.500	$369,492	$305,570	$268,467	$244,729
5.000	$381,953	$318,759	$282,357	$259,285
5.500	$394,651	$332,250	$296,604	$274,242
6.000	$407,583	$346,036	$311,198	$289,583

每月供款$216,889

年期

30年

貸款金額

$48,300,000

總利息

$29,779,891

總貸款連利息

$78,079,891

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$140,875	$76,014	$216,889	$48,223,986
2	$140,653	$76,235	$216,889	$48,147,751
3	$140,431	$76,458	$216,889	$48,071,293
4	$140,208	$76,681	$216,889	$47,994,613
5	$139,984	$76,904	$216,889	$47,917,709
6	$139,760	$77,129	$216,889	$47,840,580
7	$139,535	$77,354	$216,889	$47,763,226
8	$139,309	$77,579	$216,889	$47,685,647
9	$139,083	$77,805	$216,889	$47,607,842
10	$138,856	$78,032	$216,889	$47,529,809
11	$138,629	$78,260	$216,889	$47,451,549
12	$138,400	$78,488	$216,889	$47,373,061

第1年供款共

$2,602,663

第1年利息

$1,675,724

第1年共還本金

$926,939

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$138,171	$78,717	$216,889	$47,294,344
14	$137,942	$78,947	$216,889	$47,215,397
15	$137,712	$79,177	$216,889	$47,136,220
16	$137,481	$79,408	$216,889	$47,056,812
17	$137,249	$79,640	$216,889	$46,977,173
18	$137,017	$79,872	$216,889	$46,897,301
19	$136,784	$80,105	$216,889	$46,817,196
20	$136,550	$80,338	$216,889	$46,736,858
21	$136,316	$80,573	$216,889	$46,656,285
22	$136,081	$80,808	$216,889	$46,575,477
23	$135,845	$81,043	$216,889	$46,494,434
24	$135,609	$81,280	$216,889	$46,413,154

第2年供款共

$2,602,663

第2年利息

$1,642,756

第2年共還本金

$959,907

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$135,372	$81,517	$216,889	$46,331,637
26	$135,134	$81,755	$216,889	$46,249,882
27	$134,895	$81,993	$216,889	$46,167,889
28	$134,656	$82,232	$216,889	$46,085,657
29	$134,416	$82,472	$216,889	$46,003,185
30	$134,176	$82,713	$216,889	$45,920,472
31	$133,935	$82,954	$216,889	$45,837,519
32	$133,693	$83,196	$216,889	$45,754,323
33	$133,450	$83,438	$216,889	$45,670,884
34	$133,207	$83,682	$216,889	$45,587,202
35	$132,963	$83,926	$216,889	$45,503,276
36	$132,718	$84,171	$216,889	$45,419,106

第3年供款共

$2,602,663

第3年利息

$1,608,615

第3年共還本金

$994,048

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$132,472	$84,416	$216,889	$45,334,690
38	$132,226	$84,662	$216,889	$45,250,027
39	$131,979	$84,909	$216,889	$45,165,118
40	$131,732	$85,157	$216,889	$45,079,961
41	$131,483	$85,405	$216,889	$44,994,555
42	$131,234	$85,654	$216,889	$44,908,901
43	$130,984	$85,904	$216,889	$44,822,997
44	$130,734	$86,155	$216,889	$44,736,842
45	$130,482	$86,406	$216,889	$44,650,436
46	$130,230	$86,658	$216,889	$44,563,778
47	$129,978	$86,911	$216,889	$44,476,867
48	$129,724	$87,164	$216,889	$44,389,702

第4年供款共

$2,602,663

第4年利息

$1,573,260

第4年共還本金

$1,029,403

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$129,470	$87,419	$216,889	$44,302,284
50	$129,215	$87,674	$216,889	$44,214,610
51	$128,959	$87,929	$216,889	$44,126,681
52	$128,703	$88,186	$216,889	$44,038,495
53	$128,446	$88,443	$216,889	$43,950,052
54	$128,188	$88,701	$216,889	$43,861,351
55	$127,929	$88,960	$216,889	$43,772,391
56	$127,669	$89,219	$216,889	$43,683,172
57	$127,409	$89,479	$216,889	$43,593,693
58	$127,148	$89,740	$216,889	$43,503,953
59	$126,887	$90,002	$216,889	$43,413,951
60	$126,624	$90,265	$216,889	$43,323,686

第5年供款共

$2,602,663

第5年利息

$1,536,647

第5年共還本金

$1,066,016

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$126,361	$90,528	$216,889	$43,233,158
62	$126,097	$90,792	$216,889	$43,142,366
63	$125,832	$91,057	$216,889	$43,051,310
64	$125,566	$91,322	$216,889	$42,959,987
65	$125,300	$91,589	$216,889	$42,868,399
66	$125,033	$91,856	$216,889	$42,776,543
67	$124,765	$92,124	$216,889	$42,684,419
68	$124,496	$92,392	$216,889	$42,592,027
69	$124,227	$92,662	$216,889	$42,499,365
70	$123,956	$92,932	$216,889	$42,406,433
71	$123,685	$93,203	$216,889	$42,313,230
72	$123,414	$93,475	$216,889	$42,219,755

第6年供款共

$2,602,663

第6年利息

$1,498,732

第6年共還本金

$1,103,931

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$123,141	$93,748	$216,889	$42,126,007
74	$122,868	$94,021	$216,889	$42,031,986
75	$122,593	$94,295	$216,889	$41,937,691
76	$122,318	$94,570	$216,889	$41,843,121
77	$122,042	$94,846	$216,889	$41,748,275
78	$121,766	$95,123	$216,889	$41,653,152
79	$121,488	$95,400	$216,889	$41,557,752
80	$121,210	$95,678	$216,889	$41,462,073
81	$120,931	$95,958	$216,889	$41,366,115
82	$120,651	$96,237	$216,889	$41,269,878
83	$120,370	$96,518	$216,889	$41,173,360
84	$120,089	$96,800	$216,889	$41,076,560

第7年供款共

$2,602,663

第7年利息

$1,459,468

第7年共還本金

$1,143,195

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$119,807	$97,082	$216,889	$40,979,478
86	$119,523	$97,365	$216,889	$40,882,113
87	$119,239	$97,649	$216,889	$40,784,464
88	$118,955	$97,934	$216,889	$40,686,530
89	$118,669	$98,220	$216,889	$40,588,311
90	$118,383	$98,506	$216,889	$40,489,805
91	$118,095	$98,793	$216,889	$40,391,011
92	$117,807	$99,081	$216,889	$40,291,930
93	$117,518	$99,370	$216,889	$40,192,560
94	$117,228	$99,660	$216,889	$40,092,899
95	$116,938	$99,951	$216,889	$39,992,948
96	$116,646	$100,242	$216,889	$39,892,706

第8年供款共

$2,602,663

第8年利息

$1,418,808

第8年共還本金

$1,183,855

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$116,354	$100,535	$216,889	$39,792,171
98	$116,060	$100,828	$216,889	$39,691,343
99	$115,766	$101,122	$216,889	$39,590,221
100	$115,471	$101,417	$216,889	$39,488,804
101	$115,176	$101,713	$216,889	$39,387,091
102	$114,879	$102,010	$216,889	$39,285,081
103	$114,581	$102,307	$216,889	$39,182,774
104	$114,283	$102,605	$216,889	$39,080,169
105	$113,984	$102,905	$216,889	$38,977,264
106	$113,684	$103,205	$216,889	$38,874,059
107	$113,383	$103,506	$216,889	$38,770,553
108	$113,081	$103,808	$216,889	$38,666,745

第9年供款共

$2,602,663

第9年利息

$1,376,702

第9年共還本金

$1,225,961

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$112,778	$104,111	$216,889	$38,562,635
110	$112,474	$104,414	$216,889	$38,458,220
111	$112,170	$104,719	$216,889	$38,353,502
112	$111,864	$105,024	$216,889	$38,248,477
113	$111,558	$105,331	$216,889	$38,143,147
114	$111,251	$105,638	$216,889	$38,037,509
115	$110,943	$105,946	$216,889	$37,931,563
116	$110,634	$106,255	$216,889	$37,825,308
117	$110,324	$106,565	$216,889	$37,718,744
118	$110,013	$106,876	$216,889	$37,611,868
119	$109,701	$107,187	$216,889	$37,504,681
120	$109,389	$107,500	$216,889	$37,397,181

第10年供款共

$2,602,663

第10年利息

$1,333,099

第10年共還本金

$1,269,564

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$109,075	$107,813	$216,889	$37,289,367
122	$108,761	$108,128	$216,889	$37,181,239
123	$108,445	$108,443	$216,889	$37,072,796
124	$108,129	$108,760	$216,889	$36,964,036
125	$107,812	$109,077	$216,889	$36,854,960
126	$107,494	$109,395	$216,889	$36,745,565
127	$107,175	$109,714	$216,889	$36,635,851
128	$106,855	$110,034	$216,889	$36,525,817
129	$106,534	$110,355	$216,889	$36,415,462
130	$106,212	$110,677	$216,889	$36,304,785
131	$105,889	$111,000	$216,889	$36,193,785
132	$105,565	$111,323	$216,889	$36,082,462

第11年供款共

$2,602,663

第11年利息

$1,287,944

第11年共還本金

$1,314,719

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$105,241	$111,648	$216,889	$35,970,814
134	$104,915	$111,974	$216,889	$35,858,840
135	$104,588	$112,300	$216,889	$35,746,540
136	$104,261	$112,628	$216,889	$35,633,912
137	$103,932	$112,956	$216,889	$35,520,956
138	$103,603	$113,286	$216,889	$35,407,670
139	$103,272	$113,616	$216,889	$35,294,054
140	$102,941	$113,948	$216,889	$35,180,106
141	$102,609	$114,280	$216,889	$35,065,826
142	$102,275	$114,613	$216,889	$34,951,213
143	$101,941	$114,948	$216,889	$34,836,265
144	$101,606	$115,283	$216,889	$34,720,982

第12年供款共

$2,602,663

第12年利息

$1,241,184

第12年共還本金

$1,361,479

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$101,270	$115,619	$216,889	$34,605,363
146	$100,932	$115,956	$216,889	$34,489,407
147	$100,594	$116,294	$216,889	$34,373,113
148	$100,255	$116,634	$216,889	$34,256,479
149	$99,915	$116,974	$216,889	$34,139,505
150	$99,574	$117,315	$216,889	$34,022,190
151	$99,231	$117,657	$216,889	$33,904,533
152	$98,888	$118,000	$216,889	$33,786,533
153	$98,544	$118,345	$216,889	$33,668,188
154	$98,199	$118,690	$216,889	$33,549,498
155	$97,853	$119,036	$216,889	$33,430,462
156	$97,506	$119,383	$216,889	$33,311,079

第13年供款共

$2,602,663

第13年利息

$1,192,760

第13年共還本金

$1,409,903

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$97,157	$119,731	$216,889	$33,191,348
158	$96,808	$120,080	$216,889	$33,071,268
159	$96,458	$120,431	$216,889	$32,950,837
160	$96,107	$120,782	$216,889	$32,830,055
161	$95,754	$121,134	$216,889	$32,708,921
162	$95,401	$121,488	$216,889	$32,587,433
163	$95,047	$121,842	$216,889	$32,465,591
164	$94,691	$122,197	$216,889	$32,343,394
165	$94,335	$122,554	$216,889	$32,220,840
166	$93,977	$122,911	$216,889	$32,097,929
167	$93,619	$123,270	$216,889	$31,974,659
168	$93,259	$123,629	$216,889	$31,851,030

第14年供款共

$2,602,663

第14年利息

$1,142,614

第14年共還本金

$1,460,049

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$92,899	$123,990	$216,889	$31,727,041
170	$92,537	$124,351	$216,889	$31,602,689
171	$92,175	$124,714	$216,889	$31,477,975
172	$91,811	$125,078	$216,889	$31,352,897
173	$91,446	$125,443	$216,889	$31,227,455
174	$91,080	$125,809	$216,889	$31,101,646
175	$90,713	$126,175	$216,889	$30,975,471
176	$90,345	$126,543	$216,889	$30,848,927
177	$89,976	$126,913	$216,889	$30,722,015
178	$89,606	$127,283	$216,889	$30,594,732
179	$89,235	$127,654	$216,889	$30,467,078
180	$88,862	$128,026	$216,889	$30,339,052

第15年供款共

$2,602,663

第15年利息

$1,090,684

第15年共還本金

$1,511,979

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$88,489	$128,400	$216,889	$30,210,652
182	$88,114	$128,774	$216,889	$30,081,878
183	$87,739	$129,150	$216,889	$29,952,728
184	$87,362	$129,526	$216,889	$29,823,202
185	$86,984	$129,904	$216,889	$29,693,297
186	$86,605	$130,283	$216,889	$29,563,014
187	$86,225	$130,663	$216,889	$29,432,351
188	$85,844	$131,044	$216,889	$29,301,307
189	$85,462	$131,426	$216,889	$29,169,880
190	$85,079	$131,810	$216,889	$29,038,071
191	$84,694	$132,194	$216,889	$28,905,877
192	$84,309	$132,580	$216,889	$28,773,297

第16年供款共

$2,602,663

第16年利息

$1,036,908

第16年共還本金

$1,565,755

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$83,922	$132,966	$216,889	$28,640,330
194	$83,534	$133,354	$216,889	$28,506,976
195	$83,145	$133,743	$216,889	$28,373,233
196	$82,755	$134,133	$216,889	$28,239,099
197	$82,364	$134,525	$216,889	$28,104,575
198	$81,972	$134,917	$216,889	$27,969,658
199	$81,578	$135,310	$216,889	$27,834,348
200	$81,184	$135,705	$216,889	$27,698,642
201	$80,788	$136,101	$216,889	$27,562,542
202	$80,391	$136,498	$216,889	$27,426,044
203	$79,993	$136,896	$216,889	$27,289,148
204	$79,593	$137,295	$216,889	$27,151,853

第17年供款共

$2,602,663

第17年利息

$981,219

第17年共還本金

$1,621,444

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$79,193	$137,696	$216,889	$27,014,157
206	$78,791	$138,097	$216,889	$26,876,060
207	$78,389	$138,500	$216,889	$26,737,560
208	$77,985	$138,904	$216,889	$26,598,655
209	$77,579	$139,309	$216,889	$26,459,346
210	$77,173	$139,715	$216,889	$26,319,631
211	$76,766	$140,123	$216,889	$26,179,508
212	$76,357	$140,532	$216,889	$26,038,976
213	$75,947	$140,942	$216,889	$25,898,035
214	$75,536	$141,353	$216,889	$25,756,682
215	$75,124	$141,765	$216,889	$25,614,917
216	$74,710	$142,178	$216,889	$25,472,739

第18年供款共

$2,602,663

第18年利息

$923,549

第18年共還本金

$1,679,114

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$74,295	$142,593	$216,889	$25,330,145
218	$73,880	$143,009	$216,889	$25,187,136
219	$73,462	$143,426	$216,889	$25,043,710
220	$73,044	$143,844	$216,889	$24,899,866
221	$72,625	$144,264	$216,889	$24,755,602
222	$72,204	$144,685	$216,889	$24,610,917
223	$71,782	$145,107	$216,889	$24,465,810
224	$71,359	$145,530	$216,889	$24,320,281
225	$70,934	$145,954	$216,889	$24,174,326
226	$70,508	$146,380	$216,889	$24,027,946
227	$70,082	$146,807	$216,889	$23,881,139
228	$69,653	$147,235	$216,889	$23,733,904

第19年供款共

$2,602,663

第19年利息

$863,828

第19年共還本金

$1,738,835

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$69,224	$147,665	$216,889	$23,586,239
230	$68,793	$148,095	$216,889	$23,438,144
231	$68,361	$148,527	$216,889	$23,289,616
232	$67,928	$148,961	$216,889	$23,140,656
233	$67,494	$149,395	$216,889	$22,991,261
234	$67,058	$149,831	$216,889	$22,841,430
235	$66,621	$150,268	$216,889	$22,691,162
236	$66,183	$150,706	$216,889	$22,540,456
237	$65,743	$151,146	$216,889	$22,389,311
238	$65,302	$151,586	$216,889	$22,237,724
239	$64,860	$152,029	$216,889	$22,085,696
240	$64,417	$152,472	$216,889	$21,933,224

第20年供款共

$2,602,663

第20年利息

$801,983

第20年共還本金

$1,800,680

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$63,972	$152,917	$216,889	$21,780,307
242	$63,526	$153,363	$216,889	$21,626,944
243	$63,079	$153,810	$216,889	$21,473,134
244	$62,630	$154,259	$216,889	$21,318,876
245	$62,180	$154,709	$216,889	$21,164,167
246	$61,729	$155,160	$216,889	$21,009,007
247	$61,276	$155,612	$216,889	$20,853,395
248	$60,822	$156,066	$216,889	$20,697,329
249	$60,367	$156,521	$216,889	$20,540,807
250	$59,911	$156,978	$216,889	$20,383,830
251	$59,453	$157,436	$216,889	$20,226,394
252	$58,994	$157,895	$216,889	$20,068,499

第21年供款共

$2,602,663

第21年利息

$737,938

第21年共還本金

$1,864,725

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$58,533	$158,355	$216,889	$19,910,143
254	$58,071	$158,817	$216,889	$19,751,326
255	$57,608	$159,281	$216,889	$19,592,046
256	$57,143	$159,745	$216,889	$19,432,300
257	$56,678	$160,211	$216,889	$19,272,089
258	$56,210	$160,678	$216,889	$19,111,411
259	$55,742	$161,147	$216,889	$18,950,264
260	$55,272	$161,617	$216,889	$18,788,647
261	$54,800	$162,088	$216,889	$18,626,559
262	$54,327	$162,561	$216,889	$18,463,998
263	$53,853	$163,035	$216,889	$18,300,962
264	$53,378	$163,511	$216,889	$18,137,452

第22年供款共

$2,602,663

第22年利息

$671,616

第22年共還本金

$1,931,047

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$52,901	$163,988	$216,889	$17,973,464
266	$52,423	$164,466	$216,889	$17,808,998
267	$51,943	$164,946	$216,889	$17,644,052
268	$51,462	$165,427	$216,889	$17,478,625
269	$50,979	$165,909	$216,889	$17,312,716
270	$50,495	$166,393	$216,889	$17,146,323
271	$50,010	$166,878	$216,889	$16,979,445
272	$49,523	$167,365	$216,889	$16,812,079
273	$49,035	$167,853	$216,889	$16,644,226
274	$48,546	$168,343	$216,889	$16,475,883
275	$48,055	$168,834	$216,889	$16,307,049
276	$47,562	$169,326	$216,889	$16,137,723

第23年供款共

$2,602,663

第23年利息

$602,934

第23年共還本金

$1,999,729

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$47,068	$169,820	$216,889	$15,967,903
278	$46,573	$170,316	$216,889	$15,797,587
279	$46,076	$170,812	$216,889	$15,626,775
280	$45,578	$171,310	$216,889	$15,455,464
281	$45,078	$171,810	$216,889	$15,283,654
282	$44,577	$172,311	$216,889	$15,111,343
283	$44,075	$172,814	$216,889	$14,938,529
284	$43,571	$173,318	$216,889	$14,765,211
285	$43,065	$173,823	$216,889	$14,591,388
286	$42,558	$174,330	$216,889	$14,417,057
287	$42,050	$174,839	$216,889	$14,242,219
288	$41,540	$175,349	$216,889	$14,066,870

第24年供款共

$2,602,663

第24年利息

$531,810

第24年共還本金

$2,070,853

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$41,028	$175,860	$216,889	$13,891,010
290	$40,515	$176,373	$216,889	$13,714,636
291	$40,001	$176,888	$216,889	$13,537,749
292	$39,485	$177,403	$216,889	$13,360,345
293	$38,968	$177,921	$216,889	$13,182,424
294	$38,449	$178,440	$216,889	$13,003,985
295	$37,928	$178,960	$216,889	$12,825,024
296	$37,406	$179,482	$216,889	$12,645,542
297	$36,883	$180,006	$216,889	$12,465,536
298	$36,358	$180,531	$216,889	$12,285,006
299	$35,831	$181,057	$216,889	$12,103,948
300	$35,303	$181,585	$216,889	$11,922,363

第25年供款共

$2,602,663

第25年利息

$458,156

第25年共還本金

$2,144,507

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$34,774	$182,115	$216,889	$11,740,248
302	$34,242	$182,646	$216,889	$11,557,602
303	$33,710	$183,179	$216,889	$11,374,423
304	$33,175	$183,713	$216,889	$11,190,710
305	$32,640	$184,249	$216,889	$11,006,461
306	$32,102	$184,786	$216,889	$10,821,674
307	$31,563	$185,325	$216,889	$10,636,349
308	$31,023	$185,866	$216,889	$10,450,483
309	$30,481	$186,408	$216,889	$10,264,075
310	$29,937	$186,952	$216,889	$10,077,123
311	$29,392	$187,497	$216,889	$9,889,626
312	$28,845	$188,044	$216,889	$9,701,582

第26年供款共

$2,602,663

第26年利息

$381,882

第26年共還本金

$2,220,781

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$28,296	$188,592	$216,889	$9,512,990
314	$27,746	$189,142	$216,889	$9,323,848
315	$27,195	$189,694	$216,889	$9,134,154
316	$26,641	$190,247	$216,889	$8,943,906
317	$26,086	$190,802	$216,889	$8,753,104
318	$25,530	$191,359	$216,889	$8,561,745
319	$24,972	$191,917	$216,889	$8,369,829
320	$24,412	$192,477	$216,889	$8,177,352
321	$23,851	$193,038	$216,889	$7,984,314
322	$23,288	$193,601	$216,889	$7,790,713
323	$22,723	$194,166	$216,889	$7,596,547
324	$22,157	$194,732	$216,889	$7,401,815

第27年供款共

$2,602,663

第27年利息

$302,896

第27年共還本金

$2,299,767

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$21,589	$195,300	$216,889	$7,206,515
326	$21,019	$195,870	$216,889	$7,010,646
327	$20,448	$196,441	$216,889	$6,814,205
328	$19,875	$197,014	$216,889	$6,617,191
329	$19,300	$197,588	$216,889	$6,419,603
330	$18,724	$198,165	$216,889	$6,221,438
331	$18,146	$198,743	$216,889	$6,022,695
332	$17,566	$199,322	$216,889	$5,823,373
333	$16,985	$199,904	$216,889	$5,623,469
334	$16,402	$200,487	$216,889	$5,422,982
335	$15,817	$201,072	$216,889	$5,221,911
336	$15,231	$201,658	$216,889	$5,020,253

第28年供款共

$2,602,663

第28年利息

$221,100

第28年共還本金

$2,381,563

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$14,642	$202,246	$216,889	$4,818,007
338	$14,053	$202,836	$216,889	$4,615,170
339	$13,461	$203,428	$216,889	$4,411,743
340	$12,868	$204,021	$216,889	$4,207,722
341	$12,273	$204,616	$216,889	$4,003,106
342	$11,676	$205,213	$216,889	$3,797,893
343	$11,077	$205,811	$216,889	$3,592,082
344	$10,477	$206,412	$216,889	$3,385,670
345	$9,875	$207,014	$216,889	$3,178,656
346	$9,271	$207,618	$216,889	$2,971,039
347	$8,666	$208,223	$216,889	$2,762,816
348	$8,058	$208,830	$216,889	$2,553,985

第29年供款共

$2,602,663

第29年利息

$136,395

第29年共還本金

$2,466,268

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$7,449	$209,439	$216,889	$2,344,546
350	$6,838	$210,050	$216,889	$2,134,495
351	$6,226	$210,663	$216,889	$1,923,832
352	$5,611	$211,277	$216,889	$1,712,555
353	$4,995	$211,894	$216,889	$1,500,661
354	$4,377	$212,512	$216,889	$1,288,150
355	$3,757	$213,131	$216,889	$1,075,018
356	$3,135	$213,753	$216,889	$861,265
357	$2,512	$214,377	$216,889	$646,889
358	$1,887	$215,002	$216,889	$431,887
359	$1,260	$215,629	$216,889	$216,258
360	$631	$216,258	$216,889	$0

第30年供款共

$2,602,663

第30年利息

$48,678

第30年共還本金

$2,553,985

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$38,109,891

免責聲明

筍盤推介

按揭保險費
info