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$33,547,622

每月供款
$188,466

首期

$-34,630,000

總貸款額

$42,630,000

總利息

$25,217,622

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-34,300,000

按月供比率計算

$376,931

置業成本總預算

HK$-34,300,000

首期

$-34,630,000
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

$376,931

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

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

沙田薈蕎

thumb_up

"城中綠土"覆式1房1士多房+253呎私人花園

實

507 呎

@17,751

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$900 萬

實

507 呎

@17,751

售$900 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

沙田壹號雲頂第02期雲頂峰

thumb_up

💖新鴻基💖 星級🌟屋苑 [高負離子生活社區🏡] 寬敞 [大單邊] 2️⃣房.

實

555 呎

@14,919

建

727 呎

@11,389

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

售$828 萬

實

555 呎

@14,919

建

727 呎

@11,389

售$828 萬

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

馬鞍山嘉華星濤灣第01座

thumb_up

2年新裝修無敵海景！ 2房

實

465 呎

@15,054

建

635 呎

@11,024

local_fire_department 至HIT real_estate_agent 罕有放盤

售$700 萬

實

465 呎

@15,054

建

635 呎

@11,024

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

西貢茅坪新村

thumb_up

茅坪新村

建

700 呎

@11,000

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價

售$770 萬

建

700 呎

@11,000

售$770 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價

馬鞍山新港城第05期海濤居

thumb_up

罕有東南放盤商場上蓋三房兩廁唔使900萬可以方便安排約睇

實

649 呎

@13,020

建

824 呎

@10,255

local_fire_department 至HIT real_estate_agent 罕有放盤

售$845 萬

實

649 呎

@13,020

建

824 呎

@10,255

售$845 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山西沙村屋

thumb_up

WITH ROOF GOOD LOCATION NEAR BUS STOP

建

700 呎

@10,714

售$750 萬

建

700 呎

@10,714

售$750 萬

馬鞍山迎海第01期第05座

thumb_up

高層開揚, 鐵路靚盤

實

483 呎

@14,493

建

605 呎

@11,570

local_fire_department 至HIT

售$700 萬

實

483 呎

@14,493

建

605 呎

@11,570

售$700 萬

local_fire_department 至HIT

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

@12,154

建

807 呎

@9,789

local_fire_department 至HIT vpn_key 有匙即睇

售$790 萬

實

650 呎

@12,154

建

807 呎

@9,789

售$790 萬

local_fire_department 至HIT vpn_key 有匙即睇

馬鞍山雲海第01期松海臺第02座

thumb_up

新鴻基樓王, 特色連天台, 精緻小品

實

493 呎

@16,207

real_estate_agent 罕有放盤 pets 愛竉必選 price_change 蝕讓盤

售$799 萬

實

493 呎

@16,207

售$799 萬

real_estate_agent 罕有放盤 pets 愛竉必選 price_change 蝕讓盤

西貢清水灣

thumb_up

A LOVELY DUPLEX IN CLEAR WATER BAY

實

1,194 呎

@6,281

建

1,194 呎

@6,281

local_offer 低水筍價 verified 首置必買 pets 愛竉必選

售$750 萬

實

1,194 呎

@6,281

建

1,194 呎

@6,281

售$750 萬

local_offer 低水筍價 verified 首置必買 pets 愛竉必選

馬鞍山泓碧第H19-H20座

thumb_up

泓碧罕有特式單位, 2房連花園

實

464 呎

@16,810

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$780 萬

實

464 呎

@16,810

售$780 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$255,138	$196,053	$160,661	$137,115
1.500	$264,623	$205,709	$170,493	$147,125
2.000	$274,328	$215,658	$180,689	$157,569
2.500	$284,252	$225,898	$191,245	$168,440
3.000	$294,395	$236,425	$202,156	$179,730
3.375	$302,144	$244,507	$210,569	$188,466
3.500	$304,754	$247,237	$213,416	$191,428
4.000	$315,329	$258,329	$225,017	$203,522
4.500	$326,117	$269,698	$236,951	$216,000
5.000	$337,115	$281,339	$249,211	$228,847
5.500	$348,323	$293,246	$261,785	$242,048
6.000	$359,736	$305,415	$274,666	$255,588

每月供款$188,466

年期

30年

貸款金額

$42,630,000

總利息

$25,217,622

總貸款連利息

$67,847,622

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$119,897	$68,569	$188,466	$42,561,431
2	$119,704	$68,762	$188,466	$42,492,670
3	$119,511	$68,955	$188,466	$42,423,715
4	$119,317	$69,149	$188,466	$42,354,566
5	$119,122	$69,343	$188,466	$42,285,222
6	$118,927	$69,538	$188,466	$42,215,684
7	$118,732	$69,734	$188,466	$42,145,950
8	$118,535	$69,930	$188,466	$42,076,020
9	$118,339	$70,127	$188,466	$42,005,893
10	$118,142	$70,324	$188,466	$41,935,569
11	$117,944	$70,522	$188,466	$41,865,047
12	$117,745	$70,720	$188,466	$41,794,327

第1年供款共

$2,261,587

第1年利息

$1,425,914

第1年共還本金

$835,673

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$117,547	$70,919	$188,466	$41,723,408
14	$117,347	$71,119	$188,466	$41,652,289
15	$117,147	$71,319	$188,466	$41,580,971
16	$116,946	$71,519	$188,466	$41,509,452
17	$116,745	$71,720	$188,466	$41,437,731
18	$116,544	$71,922	$188,466	$41,365,809
19	$116,341	$72,124	$188,466	$41,293,685
20	$116,138	$72,327	$188,466	$41,221,358
21	$115,935	$72,531	$188,466	$41,148,827
22	$115,731	$72,735	$188,466	$41,076,093
23	$115,527	$72,939	$188,466	$41,003,154
24	$115,321	$73,144	$188,466	$40,930,010

第2年供款共

$2,261,587

第2年利息

$1,397,270

第2年共還本金

$864,317

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$115,116	$73,350	$188,466	$40,856,660
26	$114,909	$73,556	$188,466	$40,783,103
27	$114,702	$73,763	$188,466	$40,709,340
28	$114,495	$73,971	$188,466	$40,635,370
29	$114,287	$74,179	$188,466	$40,561,191
30	$114,078	$74,387	$188,466	$40,486,804
31	$113,869	$74,596	$188,466	$40,412,207
32	$113,659	$74,806	$188,466	$40,337,401
33	$113,449	$75,017	$188,466	$40,262,384
34	$113,238	$75,228	$188,466	$40,187,157
35	$113,026	$75,439	$188,466	$40,111,717
36	$112,814	$75,651	$188,466	$40,036,066

第3年供款共

$2,261,587

第3年利息

$1,367,644

第3年共還本金

$893,944

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$112,601	$75,864	$188,466	$39,960,202
38	$112,388	$76,078	$188,466	$39,884,124
39	$112,174	$76,292	$188,466	$39,807,833
40	$111,960	$76,506	$188,466	$39,731,327
41	$111,744	$76,721	$188,466	$39,654,605
42	$111,529	$76,937	$188,466	$39,577,668
43	$111,312	$77,153	$188,466	$39,500,515
44	$111,095	$77,370	$188,466	$39,423,145
45	$110,878	$77,588	$188,466	$39,345,557
46	$110,659	$77,806	$188,466	$39,267,750
47	$110,441	$78,025	$188,466	$39,189,725
48	$110,221	$78,245	$188,466	$39,111,481

第4年供款共

$2,261,587

第4年利息

$1,337,002

第4年共還本金

$924,585

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$110,001	$78,465	$188,466	$39,033,016
50	$109,780	$78,685	$188,466	$38,954,331
51	$109,559	$78,907	$188,466	$38,875,424
52	$109,337	$79,128	$188,466	$38,796,296
53	$109,115	$79,351	$188,466	$38,716,945
54	$108,891	$79,574	$188,466	$38,637,371
55	$108,668	$79,798	$188,466	$38,557,573
56	$108,443	$80,022	$188,466	$38,477,550
57	$108,218	$80,248	$188,466	$38,397,303
58	$107,992	$80,473	$188,466	$38,316,829
59	$107,766	$80,700	$188,466	$38,236,130
60	$107,539	$80,926	$188,466	$38,155,203

第5年供款共

$2,261,587

第5年利息

$1,305,310

第5年共還本金

$956,277

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$107,312	$81,154	$188,466	$38,074,049
62	$107,083	$81,382	$188,466	$37,992,667
63	$106,854	$81,611	$188,466	$37,911,056
64	$106,625	$81,841	$188,466	$37,829,215
65	$106,395	$82,071	$188,466	$37,747,144
66	$106,164	$82,302	$188,466	$37,664,842
67	$105,932	$82,533	$188,466	$37,582,309
68	$105,700	$82,765	$188,466	$37,499,544
69	$105,467	$82,998	$188,466	$37,416,545
70	$105,234	$83,232	$188,466	$37,333,314
71	$105,000	$83,466	$188,466	$37,249,848
72	$104,765	$83,700	$188,466	$37,166,148

第6年供款共

$2,261,587

第6年利息

$1,272,532

第6年共還本金

$989,056

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$104,530	$83,936	$188,466	$37,082,212
74	$104,294	$84,172	$188,466	$36,998,040
75	$104,057	$84,409	$188,466	$36,913,631
76	$103,820	$84,646	$188,466	$36,828,985
77	$103,582	$84,884	$188,466	$36,744,101
78	$103,343	$85,123	$188,466	$36,658,978
79	$103,103	$85,362	$188,466	$36,573,616
80	$102,863	$85,602	$188,466	$36,488,014
81	$102,623	$85,843	$188,466	$36,402,171
82	$102,381	$86,085	$188,466	$36,316,086
83	$102,139	$86,327	$188,466	$36,229,760
84	$101,896	$86,569	$188,466	$36,143,190

第7年供款共

$2,261,587

第7年利息

$1,238,630

第7年共還本金

$1,022,957

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$101,653	$86,813	$188,466	$36,056,377
86	$101,409	$87,057	$188,466	$35,969,320
87	$101,164	$87,302	$188,466	$35,882,018
88	$100,918	$87,547	$188,466	$35,794,471
89	$100,672	$87,794	$188,466	$35,706,677
90	$100,425	$88,041	$188,466	$35,618,637
91	$100,177	$88,288	$188,466	$35,530,349
92	$99,929	$88,537	$188,466	$35,441,812
93	$99,680	$88,786	$188,466	$35,353,027
94	$99,430	$89,035	$188,466	$35,263,991
95	$99,180	$89,286	$188,466	$35,174,706
96	$98,929	$89,537	$188,466	$35,085,169

第8年供款共

$2,261,587

第8年利息

$1,203,566

第8年共還本金

$1,058,021

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$98,677	$89,789	$188,466	$34,995,380
98	$98,425	$90,041	$188,466	$34,905,339
99	$98,171	$90,294	$188,466	$34,815,045
100	$97,917	$90,548	$188,466	$34,724,497
101	$97,663	$90,803	$188,466	$34,633,694
102	$97,407	$91,058	$188,466	$34,542,635
103	$97,151	$91,314	$188,466	$34,451,321
104	$96,894	$91,571	$188,466	$34,359,750
105	$96,637	$91,829	$188,466	$34,267,921
106	$96,379	$92,087	$188,466	$34,175,834
107	$96,120	$92,346	$188,466	$34,083,488
108	$95,860	$92,606	$188,466	$33,990,882

第9年供款共

$2,261,587

第9年利息

$1,167,300

第9年共還本金

$1,094,287

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$95,599	$92,866	$188,466	$33,898,015
110	$95,338	$93,127	$188,466	$33,804,888
111	$95,076	$93,389	$188,466	$33,711,499
112	$94,814	$93,652	$188,466	$33,617,847
113	$94,550	$93,915	$188,466	$33,523,931
114	$94,286	$94,180	$188,466	$33,429,752
115	$94,021	$94,444	$188,466	$33,335,307
116	$93,756	$94,710	$188,466	$33,240,597
117	$93,489	$94,976	$188,466	$33,145,621
118	$93,222	$95,244	$188,466	$33,050,377
119	$92,954	$95,511	$188,466	$32,954,866
120	$92,686	$95,780	$188,466	$32,859,086

第10年供款共

$2,261,587

第10年利息

$1,129,791

第10年共還本金

$1,131,796

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$92,416	$96,049	$188,466	$32,763,036
122	$92,146	$96,320	$188,466	$32,666,717
123	$91,875	$96,590	$188,466	$32,570,126
124	$91,603	$96,862	$188,466	$32,473,264
125	$91,331	$97,135	$188,466	$32,376,130
126	$91,058	$97,408	$188,466	$32,278,722
127	$90,784	$97,682	$188,466	$32,181,040
128	$90,509	$97,956	$188,466	$32,083,084
129	$90,234	$98,232	$188,466	$31,984,852
130	$89,957	$98,508	$188,466	$31,886,343
131	$89,680	$98,785	$188,466	$31,787,558
132	$89,403	$99,063	$188,466	$31,688,495

第11年供款共

$2,261,587

第11年利息

$1,090,997

第11年共還本金

$1,170,591

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$89,124	$99,342	$188,466	$31,589,153
134	$88,844	$99,621	$188,466	$31,489,532
135	$88,564	$99,901	$188,466	$31,389,631
136	$88,283	$100,182	$188,466	$31,289,449
137	$88,002	$100,464	$188,466	$31,188,985
138	$87,719	$100,747	$188,466	$31,088,238
139	$87,436	$101,030	$188,466	$30,987,208
140	$87,152	$101,314	$188,466	$30,885,894
141	$86,867	$101,599	$188,466	$30,784,295
142	$86,581	$101,885	$188,466	$30,682,410
143	$86,294	$102,171	$188,466	$30,580,239
144	$86,007	$102,459	$188,466	$30,477,780

第12年供款共

$2,261,587

第12年利息

$1,050,872

第12年共還本金

$1,210,715

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$85,719	$102,747	$188,466	$30,375,033
146	$85,430	$103,036	$188,466	$30,271,997
147	$85,140	$103,326	$188,466	$30,168,672
148	$84,849	$103,616	$188,466	$30,065,056
149	$84,558	$103,908	$188,466	$29,961,148
150	$84,266	$104,200	$188,466	$29,856,948
151	$83,973	$104,493	$188,466	$29,752,455
152	$83,679	$104,787	$188,466	$29,647,668
153	$83,384	$105,082	$188,466	$29,542,587
154	$83,089	$105,377	$188,466	$29,437,210
155	$82,792	$105,673	$188,466	$29,331,536
156	$82,495	$105,971	$188,466	$29,225,566

第13年供款共

$2,261,587

第13年利息

$1,009,373

第13年共還本金

$1,252,215

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$82,197	$106,269	$188,466	$29,119,297
158	$81,898	$106,568	$188,466	$29,012,729
159	$81,598	$106,867	$188,466	$28,905,862
160	$81,298	$107,168	$188,466	$28,798,694
161	$80,996	$107,469	$188,466	$28,691,225
162	$80,694	$107,772	$188,466	$28,583,453
163	$80,391	$108,075	$188,466	$28,475,379
164	$80,087	$108,379	$188,466	$28,367,000
165	$79,782	$108,683	$188,466	$28,258,316
166	$79,477	$108,989	$188,466	$28,149,327
167	$79,170	$109,296	$188,466	$28,040,032
168	$78,863	$109,603	$188,466	$27,930,429

第14年供款共

$2,261,587

第14年利息

$966,451

第14年共還本金

$1,295,137

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$78,554	$109,911	$188,466	$27,820,517
170	$78,245	$110,220	$188,466	$27,710,297
171	$77,935	$110,530	$188,466	$27,599,767
172	$77,624	$110,841	$188,466	$27,488,925
173	$77,313	$111,153	$188,466	$27,377,772
174	$77,000	$111,466	$188,466	$27,266,307
175	$76,686	$111,779	$188,466	$27,154,528
176	$76,372	$112,094	$188,466	$27,042,434
177	$76,057	$112,409	$188,466	$26,930,025
178	$75,741	$112,725	$188,466	$26,817,300
179	$75,424	$113,042	$188,466	$26,704,258
180	$75,106	$113,360	$188,466	$26,590,899

第15年供款共

$2,261,587

第15年利息

$922,057

第15年共還本金

$1,339,530

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$74,787	$113,679	$188,466	$26,477,220
182	$74,467	$113,998	$188,466	$26,363,221
183	$74,147	$114,319	$188,466	$26,248,902
184	$73,825	$114,641	$188,466	$26,134,262
185	$73,503	$114,963	$188,466	$26,019,299
186	$73,179	$115,286	$188,466	$25,904,012
187	$72,855	$115,611	$188,466	$25,788,402
188	$72,530	$115,936	$188,466	$25,672,466
189	$72,204	$116,262	$188,466	$25,556,204
190	$71,877	$116,589	$188,466	$25,439,616
191	$71,549	$116,917	$188,466	$25,322,699
192	$71,220	$117,246	$188,466	$25,205,453

第16年供款共

$2,261,587

第16年利息

$876,142

第16年共還本金

$1,385,445

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$70,890	$117,575	$188,466	$25,087,878
194	$70,560	$117,906	$188,466	$24,969,972
195	$70,228	$118,238	$188,466	$24,851,735
196	$69,896	$118,570	$188,466	$24,733,164
197	$69,562	$118,904	$188,466	$24,614,261
198	$69,228	$119,238	$188,466	$24,495,023
199	$68,892	$119,573	$188,466	$24,375,449
200	$68,556	$119,910	$188,466	$24,255,540
201	$68,219	$120,247	$188,466	$24,135,293
202	$67,881	$120,585	$188,466	$24,014,708
203	$67,541	$120,924	$188,466	$23,893,784
204	$67,201	$121,264	$188,466	$23,772,519

第17年供款共

$2,261,587

第17年利息

$828,653

第17年共還本金

$1,432,934

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$66,860	$121,605	$188,466	$23,650,914
206	$66,518	$121,947	$188,466	$23,528,966
207	$66,175	$122,290	$188,466	$23,406,676
208	$65,831	$122,634	$188,466	$23,284,042
209	$65,486	$122,979	$188,466	$23,161,062
210	$65,140	$123,325	$188,466	$23,037,737
211	$64,794	$123,672	$188,466	$22,914,065
212	$64,446	$124,020	$188,466	$22,790,045
213	$64,097	$124,369	$188,466	$22,665,677
214	$63,747	$124,718	$188,466	$22,540,958
215	$63,396	$125,069	$188,466	$22,415,889
216	$63,045	$125,421	$188,466	$22,290,468

第18年供款共

$2,261,587

第18年利息

$779,537

第18年共還本金

$1,482,051

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$62,692	$125,774	$188,466	$22,164,695
218	$62,338	$126,127	$188,466	$22,038,567
219	$61,983	$126,482	$188,466	$21,912,085
220	$61,628	$126,838	$188,466	$21,785,247
221	$61,271	$127,195	$188,466	$21,658,053
222	$60,913	$127,552	$188,466	$21,530,500
223	$60,555	$127,911	$188,466	$21,402,589
224	$60,195	$128,271	$188,466	$21,274,318
225	$59,834	$128,632	$188,466	$21,145,687
226	$59,472	$128,993	$188,466	$21,016,693
227	$59,109	$129,356	$188,466	$20,887,337
228	$58,746	$129,720	$188,466	$20,757,617

第19年供款共

$2,261,587

第19年利息

$728,736

第19年共還本金

$1,532,851

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$58,381	$130,085	$188,466	$20,627,532
230	$58,015	$130,451	$188,466	$20,497,082
231	$57,648	$130,818	$188,466	$20,366,264
232	$57,280	$131,185	$188,466	$20,235,079
233	$56,911	$131,554	$188,466	$20,103,524
234	$56,541	$131,924	$188,466	$19,971,600
235	$56,170	$132,295	$188,466	$19,839,304
236	$55,798	$132,668	$188,466	$19,706,637
237	$55,425	$133,041	$188,466	$19,573,596
238	$55,051	$133,415	$188,466	$19,440,181
239	$54,676	$133,790	$188,466	$19,306,391
240	$54,299	$134,166	$188,466	$19,172,225

第20年供款共

$2,261,587

第20年利息

$676,195

第20年共還本金

$1,585,393

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$53,922	$134,544	$188,466	$19,037,681
242	$53,543	$134,922	$188,466	$18,902,759
243	$53,164	$135,302	$188,466	$18,767,457
244	$52,783	$135,682	$188,466	$18,631,775
245	$52,402	$136,064	$188,466	$18,495,711
246	$52,019	$136,446	$188,466	$18,359,265
247	$51,635	$136,830	$188,466	$18,222,435
248	$51,251	$137,215	$188,466	$18,085,220
249	$50,865	$137,601	$188,466	$17,947,619
250	$50,478	$137,988	$188,466	$17,809,631
251	$50,090	$138,376	$188,466	$17,671,255
252	$49,700	$138,765	$188,466	$17,532,490

第21年供款共

$2,261,587

第21年利息

$621,852

第21年共還本金

$1,639,735

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$49,310	$139,155	$188,466	$17,393,334
254	$48,919	$139,547	$188,466	$17,253,787
255	$48,526	$139,939	$188,466	$17,113,848
256	$48,133	$140,333	$188,466	$16,973,515
257	$47,738	$140,728	$188,466	$16,832,787
258	$47,342	$141,123	$188,466	$16,691,664
259	$46,945	$141,520	$188,466	$16,550,144
260	$46,547	$141,918	$188,466	$16,408,225
261	$46,148	$142,317	$188,466	$16,265,908
262	$45,748	$142,718	$188,466	$16,123,190
263	$45,346	$143,119	$188,466	$15,980,071
264	$44,944	$143,522	$188,466	$15,836,549

第22年供款共

$2,261,587

第22年利息

$565,647

第22年共還本金

$1,695,940

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$44,540	$143,925	$188,466	$15,692,624
266	$44,136	$144,330	$188,466	$15,548,294
267	$43,730	$144,736	$188,466	$15,403,558
268	$43,323	$145,143	$188,466	$15,258,415
269	$42,914	$145,551	$188,466	$15,112,863
270	$42,505	$145,961	$188,466	$14,966,903
271	$42,094	$146,371	$188,466	$14,820,532
272	$41,683	$146,783	$188,466	$14,673,749
273	$41,270	$147,196	$188,466	$14,526,553
274	$40,856	$147,610	$188,466	$14,378,943
275	$40,441	$148,025	$188,466	$14,230,918
276	$40,024	$148,441	$188,466	$14,082,477

第23年供款共

$2,261,587

第23年利息

$507,515

第23年共還本金

$1,754,072

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$39,607	$148,859	$188,466	$13,933,619
278	$39,188	$149,277	$188,466	$13,784,341
279	$38,768	$149,697	$188,466	$13,634,644
280	$38,347	$150,118	$188,466	$13,484,526
281	$37,925	$150,540	$188,466	$13,333,986
282	$37,502	$150,964	$188,466	$13,183,022
283	$37,077	$151,388	$188,466	$13,031,633
284	$36,651	$151,814	$188,466	$12,879,819
285	$36,224	$152,241	$188,466	$12,727,578
286	$35,796	$152,669	$188,466	$12,574,909
287	$35,367	$153,099	$188,466	$12,421,810
288	$34,936	$153,529	$188,466	$12,268,281

第24年供款共

$2,261,587

第24年利息

$447,391

第24年共還本金

$1,814,196

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$34,505	$153,961	$188,466	$12,114,320
290	$34,072	$154,394	$188,466	$11,959,926
291	$33,637	$154,828	$188,466	$11,805,097
292	$33,202	$155,264	$188,466	$11,649,834
293	$32,765	$155,700	$188,466	$11,494,133
294	$32,327	$156,138	$188,466	$11,337,995
295	$31,888	$156,578	$188,466	$11,181,417
296	$31,448	$157,018	$188,466	$11,024,399
297	$31,006	$157,459	$188,466	$10,866,940
298	$30,563	$157,902	$188,466	$10,709,038
299	$30,119	$158,346	$188,466	$10,550,691
300	$29,674	$158,792	$188,466	$10,391,899

第25年供款共

$2,261,587

第25年利息

$385,206

第25年共還本金

$1,876,382

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$29,227	$159,238	$188,466	$10,232,661
302	$28,779	$159,686	$188,466	$10,072,975
303	$28,330	$160,135	$188,466	$9,912,839
304	$27,880	$160,586	$188,466	$9,752,254
305	$27,428	$161,037	$188,466	$9,591,216
306	$26,975	$161,490	$188,466	$9,429,726
307	$26,521	$161,945	$188,466	$9,267,781
308	$26,066	$162,400	$188,466	$9,105,381
309	$25,609	$162,857	$188,466	$8,942,525
310	$25,151	$163,315	$188,466	$8,779,210
311	$24,692	$163,774	$188,466	$8,615,436
312	$24,231	$164,235	$188,466	$8,451,201

第26年供款共

$2,261,587

第26年利息

$320,889

第26年共還本金

$1,940,698

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$23,769	$164,697	$188,466	$8,286,505
314	$23,306	$165,160	$188,466	$8,121,345
315	$22,841	$165,624	$188,466	$7,955,720
316	$22,375	$166,090	$188,466	$7,789,630
317	$21,908	$166,557	$188,466	$7,623,073
318	$21,440	$167,026	$188,466	$7,456,047
319	$20,970	$167,495	$188,466	$7,288,552
320	$20,499	$167,967	$188,466	$7,120,585
321	$20,027	$168,439	$188,466	$6,952,146
322	$19,553	$168,913	$188,466	$6,783,233
323	$19,078	$169,388	$188,466	$6,613,846
324	$18,601	$169,864	$188,466	$6,443,982

第27年供款共

$2,261,587

第27年利息

$254,368

第27年共還本金

$2,007,220

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$18,124	$170,342	$188,466	$6,273,640
326	$17,645	$170,821	$188,466	$6,102,819
327	$17,164	$171,301	$188,466	$5,931,517
328	$16,682	$171,783	$188,466	$5,759,734
329	$16,199	$172,266	$188,466	$5,587,468
330	$15,715	$172,751	$188,466	$5,414,717
331	$15,229	$173,237	$188,466	$5,241,480
332	$14,742	$173,724	$188,466	$5,067,756
333	$14,253	$174,213	$188,466	$4,893,544
334	$13,763	$174,703	$188,466	$4,718,841
335	$13,272	$175,194	$188,466	$4,543,647
336	$12,779	$175,687	$188,466	$4,367,961

第28年供款共

$2,261,587

第28年利息

$185,566

第28年共還本金

$2,076,021

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$12,285	$176,181	$188,466	$4,191,780
338	$11,789	$176,676	$188,466	$4,015,104
339	$11,292	$177,173	$188,466	$3,837,930
340	$10,794	$177,671	$188,466	$3,660,259
341	$10,294	$178,171	$188,466	$3,482,088
342	$9,793	$178,672	$188,466	$3,303,416
343	$9,291	$179,175	$188,466	$3,124,241
344	$8,787	$179,679	$188,466	$2,944,562
345	$8,282	$180,184	$188,466	$2,764,378
346	$7,775	$180,691	$188,466	$2,583,687
347	$7,267	$181,199	$188,466	$2,402,488
348	$6,757	$181,709	$188,466	$2,220,780

第29年供款共

$2,261,587

第29年利息

$114,407

第29年共還本金

$2,147,181

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$6,246	$182,220	$188,466	$2,038,560
350	$5,733	$182,732	$188,466	$1,855,828
351	$5,220	$183,246	$188,466	$1,672,582
352	$4,704	$183,761	$188,466	$1,488,820
353	$4,187	$184,278	$188,466	$1,304,542
354	$3,669	$184,797	$188,466	$1,119,745
355	$3,149	$185,316	$188,466	$934,429
356	$2,628	$185,838	$188,466	$748,592
357	$2,105	$186,360	$188,466	$562,231
358	$1,581	$186,884	$188,466	$375,347
359	$1,056	$187,410	$188,466	$187,937
360	$529	$187,937	$188,466	$0

第30年供款共

$2,261,587

第30年利息

$40,808

第30年共還本金

$2,220,780

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$33,547,622

免責聲明

筍盤推介

按揭保險費
info