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$35,865,609

每月供款
$200,544

首期

$-36,660,000

總貸款額

$44,660,000

總利息

$27,535,609

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-36,330,000

按月供比率計算

$401,087

置業成本總預算

HK$-36,330,000

首期

$-36,660,000
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

$401,087

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

粉嶺海燕花園

thumb_up

激筍 *** 連天台 *** 連車位 *** 步行幾分鐘到港鐵

實

750 呎

@10,067

建

972 呎

@7,767

local_offer 低水筍價

售$755 萬

實

750 呎

@10,067

建

972 呎

@7,767

售$755 萬

local_offer 低水筍價

沙田翠湖花園

thumb_up

罕有3房業主急讓還價即成

實

819 呎

@10,989

建

992 呎

@9,073

local_fire_department 至HIT

售$900 萬

實

819 呎

@10,989

建

992 呎

@9,073

售$900 萬

local_fire_department 至HIT

沙田曉翠山莊

thumb_up

曉翠山莊**3房靚裝修**新鴻基毛孩天地

實

817 呎

@11,016

建

978 呎

@9,202

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$900 萬

實

817 呎

@11,016

建

978 呎

@9,202

售$900 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

馬鞍山嵐岸第03座

thumb_up

嵐岸 3房

實

660 呎

@12,879

建

900 呎

@9,444

local_fire_department 至HIT

售$850 萬

實

660 呎

@12,879

建

900 呎

@9,444

售$850 萬

local_fire_department 至HIT

馬鞍山曉峰灣畔第01座

thumb_up

海景三房@罕有放盤@鄰近馬鐵站@

實

653 呎

@13,783

建

862 呎

@10,441

local_fire_department 至HIT

售$900 萬

實

653 呎

@13,783

建

862 呎

@10,441

售$900 萬

local_fire_department 至HIT

馬鞍山雲海第01期香海臺第01座

thumb_up

馬鞍山雲海即買即用

實

488 呎

@15,984

local_fire_department 至HIT

售$780 萬

實

488 呎

@15,984

售$780 萬

local_fire_department 至HIT

KOL實拍 VR實景

馬鞍山嵐岸

thumb_up

馬鞍山嵐岸

實

701 呎

@11,912

建

939 呎

@8,892

local_fire_department 至HIT local_offer 低水筍價

售$835 萬

實

701 呎

@11,912

建

939 呎

@8,892

售$835 萬

local_fire_department 至HIT local_offer 低水筍價

沙田玖瓏山

thumb_up

玖瓏山東北靚園景^玖瓏山專組歡迎查詢

實

657 呎

@12,177

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

657 呎

@12,177

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

大埔嵐山

thumb_up

嵐山東南最大積，望唔到墳，開揚遠山景

實

942 呎

@8,577

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

售$808 萬

實

942 呎

@8,577

售$808 萬

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

馬鞍山長庚村

thumb_up

**最近馬鞍山市中心靚裝修下覆式可步行到馬鞍山~又租又賣**

建

1,000 呎

@8,500

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$850 萬

建

1,000 呎

@8,500

售$850 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

馬鞍山銀湖天峰第02座

thumb_up

銀湖天峰 2房1儲開揚景觀

實

605 呎

@14,876

建

792 呎

@11,364

local_fire_department 至HIT

售$900 萬

實

605 呎

@14,876

建

792 呎

@11,364

售$900 萬

local_fire_department 至HIT

獨家

KOL實拍影片

馬鞍山大水坑

thumb_up

珍貴全幢連花園村屋只此一幢

實

990 呎

@8,586

建

990 呎

@8,586

real_estate_agent 罕有放盤

售$850 萬

實

990 呎

@8,586

建

990 呎

@8,586

售$850 萬

real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$267,288	$205,389	$168,311	$143,644
1.500	$277,224	$215,505	$178,612	$154,131
2.000	$287,391	$225,927	$189,293	$165,072
2.500	$297,788	$236,655	$200,352	$176,461
3.000	$308,414	$247,683	$211,783	$188,288
3.500	$319,267	$259,010	$223,578	$200,543
4.000	$330,345	$270,631	$235,732	$213,214
4.500	$341,646	$282,541	$248,235	$226,286
5.000	$353,168	$294,736	$261,078	$239,745
5.500	$364,909	$307,210	$274,251	$253,575
6.000	$376,866	$319,958	$287,745	$267,759

每月供款$200,544

年期

30年

貸款金額

$44,660,000

總利息

$27,535,609

總貸款連利息

$72,195,609

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$130,258	$70,285	$200,543	$44,589,715
2	$130,053	$70,490	$200,543	$44,519,225
3	$129,848	$70,696	$200,543	$44,448,529
4	$129,642	$70,902	$200,543	$44,377,628
5	$129,435	$71,109	$200,543	$44,306,519
6	$129,227	$71,316	$200,543	$44,235,203
7	$129,019	$71,524	$200,543	$44,163,679
8	$128,811	$71,733	$200,543	$44,091,946
9	$128,602	$71,942	$200,543	$44,020,004
10	$128,392	$72,152	$200,543	$43,947,853
11	$128,181	$72,362	$200,543	$43,875,491
12	$127,970	$72,573	$200,543	$43,802,917

第1年供款共

$2,406,520

第1年利息

$1,549,438

第1年共還本金

$857,083

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$127,759	$72,785	$200,543	$43,730,133
14	$127,546	$72,997	$200,543	$43,657,135
15	$127,333	$73,210	$200,543	$43,583,925
16	$127,120	$73,424	$200,543	$43,510,502
17	$126,906	$73,638	$200,543	$43,436,864
18	$126,691	$73,853	$200,543	$43,363,012
19	$126,475	$74,068	$200,543	$43,288,944
20	$126,259	$74,284	$200,543	$43,214,660
21	$126,043	$74,501	$200,543	$43,140,159
22	$125,825	$74,718	$200,543	$43,065,441
23	$125,608	$74,936	$200,543	$42,990,505
24	$125,389	$75,154	$200,543	$42,915,351

第2年供款共

$2,406,520

第2年利息

$1,518,954

第2年共還本金

$887,566

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$125,170	$75,374	$200,543	$42,839,977
26	$124,950	$75,593	$200,543	$42,764,384
27	$124,729	$75,814	$200,543	$42,688,570
28	$124,508	$76,035	$200,543	$42,612,535
29	$124,287	$76,257	$200,543	$42,536,278
30	$124,064	$76,479	$200,543	$42,459,799
31	$123,841	$76,702	$200,543	$42,383,097
32	$123,617	$76,926	$200,543	$42,306,171
33	$123,393	$77,150	$200,543	$42,229,020
34	$123,168	$77,375	$200,543	$42,151,645
35	$122,942	$77,601	$200,543	$42,074,044
36	$122,716	$77,827	$200,543	$41,996,217

第3年供款共

$2,406,520

第3年利息

$1,487,386

第3年共還本金

$919,134

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$122,489	$78,054	$200,543	$41,918,162
38	$122,261	$78,282	$200,543	$41,839,880
39	$122,033	$78,510	$200,543	$41,761,370
40	$121,804	$78,739	$200,543	$41,682,630
41	$121,574	$78,969	$200,543	$41,603,661
42	$121,344	$79,199	$200,543	$41,524,462
43	$121,113	$79,430	$200,543	$41,445,032
44	$120,881	$79,662	$200,543	$41,365,370
45	$120,649	$79,894	$200,543	$41,285,475
46	$120,416	$80,127	$200,543	$41,205,348
47	$120,182	$80,361	$200,543	$41,124,987
48	$119,948	$80,595	$200,543	$41,044,391

第4年供款共

$2,406,520

第4年利息

$1,454,695

第4年共還本金

$951,825

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$119,713	$80,831	$200,543	$40,963,561
50	$119,477	$81,066	$200,543	$40,882,495
51	$119,241	$81,303	$200,543	$40,801,192
52	$119,003	$81,540	$200,543	$40,719,652
53	$118,766	$81,778	$200,543	$40,637,874
54	$118,527	$82,016	$200,543	$40,555,858
55	$118,288	$82,255	$200,543	$40,473,603
56	$118,048	$82,495	$200,543	$40,391,107
57	$117,807	$82,736	$200,543	$40,308,371
58	$117,566	$82,977	$200,543	$40,225,394
59	$117,324	$83,219	$200,543	$40,142,175
60	$117,081	$83,462	$200,543	$40,058,713

第5年供款共

$2,406,520

第5年利息

$1,420,842

第5年共還本金

$985,679

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$116,838	$83,705	$200,543	$39,975,007
62	$116,594	$83,950	$200,543	$39,891,058
63	$116,349	$84,194	$200,543	$39,806,863
64	$116,103	$84,440	$200,543	$39,722,423
65	$115,857	$84,686	$200,543	$39,637,737
66	$115,610	$84,933	$200,543	$39,552,804
67	$115,362	$85,181	$200,543	$39,467,623
68	$115,114	$85,429	$200,543	$39,382,193
69	$114,865	$85,679	$200,543	$39,296,515
70	$114,615	$85,929	$200,543	$39,210,586
71	$114,364	$86,179	$200,543	$39,124,407
72	$114,113	$86,431	$200,543	$39,037,976

第6年供款共

$2,406,520

第6年利息

$1,385,784

第6年共還本金

$1,020,736

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$113,861	$86,683	$200,543	$38,951,294
74	$113,608	$86,935	$200,543	$38,864,358
75	$113,354	$87,189	$200,543	$38,777,169
76	$113,100	$87,443	$200,543	$38,689,726
77	$112,845	$87,698	$200,543	$38,602,028
78	$112,589	$87,954	$200,543	$38,514,074
79	$112,333	$88,211	$200,543	$38,425,863
80	$112,075	$88,468	$200,543	$38,337,395
81	$111,817	$88,726	$200,543	$38,248,669
82	$111,559	$88,985	$200,543	$38,159,684
83	$111,299	$89,244	$200,543	$38,070,440
84	$111,039	$89,505	$200,543	$37,980,936

第7年供款共

$2,406,520

第7年利息

$1,349,479

第7年共還本金

$1,057,041

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$110,778	$89,766	$200,543	$37,891,170
86	$110,516	$90,027	$200,543	$37,801,142
87	$110,253	$90,290	$200,543	$37,710,852
88	$109,990	$90,553	$200,543	$37,620,299
89	$109,726	$90,817	$200,543	$37,529,482
90	$109,461	$91,082	$200,543	$37,438,399
91	$109,195	$91,348	$200,543	$37,347,051
92	$108,929	$91,614	$200,543	$37,255,437
93	$108,662	$91,882	$200,543	$37,163,555
94	$108,394	$92,150	$200,543	$37,071,405
95	$108,125	$92,418	$200,543	$36,978,987
96	$107,855	$92,688	$200,543	$36,886,299

第8年供款共

$2,406,520

第8年利息

$1,311,884

第8年共還本金

$1,094,637

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$107,585	$92,958	$200,543	$36,793,341
98	$107,314	$93,229	$200,543	$36,700,111
99	$107,042	$93,501	$200,543	$36,606,610
100	$106,769	$93,774	$200,543	$36,512,836
101	$106,496	$94,048	$200,543	$36,418,788
102	$106,221	$94,322	$200,543	$36,324,466
103	$105,946	$94,597	$200,543	$36,229,869
104	$105,670	$94,873	$200,543	$36,134,996
105	$105,394	$95,150	$200,543	$36,039,847
106	$105,116	$95,427	$200,543	$35,944,420
107	$104,838	$95,705	$200,543	$35,848,714
108	$104,559	$95,985	$200,543	$35,752,730

第9年供款共

$2,406,520

第9年利息

$1,272,951

第9年共還本金

$1,133,569

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$104,279	$96,265	$200,543	$35,656,465
110	$103,998	$96,545	$200,543	$35,559,920
111	$103,716	$96,827	$200,543	$35,463,093
112	$103,434	$97,109	$200,543	$35,365,983
113	$103,151	$97,393	$200,543	$35,268,591
114	$102,867	$97,677	$200,543	$35,170,914
115	$102,582	$97,962	$200,543	$35,072,953
116	$102,296	$98,247	$200,543	$34,974,705
117	$102,010	$98,534	$200,543	$34,876,172
118	$101,722	$98,821	$200,543	$34,777,350
119	$101,434	$99,109	$200,543	$34,678,241
120	$101,145	$99,398	$200,543	$34,578,843

第10年供款共

$2,406,520

第10年利息

$1,232,633

第10年共還本金

$1,173,887

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$100,855	$99,688	$200,543	$34,479,154
122	$100,564	$99,979	$200,543	$34,379,175
123	$100,273	$100,271	$200,543	$34,278,904
124	$99,980	$100,563	$200,543	$34,178,341
125	$99,687	$100,857	$200,543	$34,077,484
126	$99,393	$101,151	$200,543	$33,976,334
127	$99,098	$101,446	$200,543	$33,874,888
128	$98,802	$101,742	$200,543	$33,773,146
129	$98,505	$102,038	$200,543	$33,671,108
130	$98,207	$102,336	$200,543	$33,568,772
131	$97,909	$102,634	$200,543	$33,466,138
132	$97,610	$102,934	$200,543	$33,363,204

第11年供款共

$2,406,520

第11年利息

$1,190,882

第11年共還本金

$1,215,639

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$97,309	$103,234	$200,543	$33,259,970
134	$97,008	$103,535	$200,543	$33,156,435
135	$96,706	$103,837	$200,543	$33,052,598
136	$96,403	$104,140	$200,543	$32,948,458
137	$96,100	$104,444	$200,543	$32,844,014
138	$95,795	$104,748	$200,543	$32,739,266
139	$95,490	$105,054	$200,543	$32,634,212
140	$95,183	$105,360	$200,543	$32,528,852
141	$94,876	$105,668	$200,543	$32,423,184
142	$94,568	$105,976	$200,543	$32,317,208
143	$94,259	$106,285	$200,543	$32,210,924
144	$93,949	$106,595	$200,543	$32,104,329

第12年供款共

$2,406,520

第12年利息

$1,147,645

第12年共還本金

$1,258,875

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$93,638	$106,906	$200,543	$31,997,423
146	$93,326	$107,218	$200,543	$31,890,205
147	$93,013	$107,530	$200,543	$31,782,675
148	$92,699	$107,844	$200,543	$31,674,831
149	$92,385	$108,158	$200,543	$31,566,673
150	$92,069	$108,474	$200,543	$31,458,199
151	$91,753	$108,790	$200,543	$31,349,409
152	$91,436	$109,108	$200,543	$31,240,301
153	$91,118	$109,426	$200,543	$31,130,875
154	$90,798	$109,745	$200,543	$31,021,130
155	$90,478	$110,065	$200,543	$30,911,065
156	$90,157	$110,386	$200,543	$30,800,679

第13年供款共

$2,406,520

第13年利息

$1,102,871

第13年共還本金

$1,303,650

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$89,835	$110,708	$200,543	$30,689,971
158	$89,512	$111,031	$200,543	$30,578,940
159	$89,189	$111,355	$200,543	$30,467,585
160	$88,864	$111,680	$200,543	$30,355,906
161	$88,538	$112,005	$200,543	$30,243,901
162	$88,211	$112,332	$200,543	$30,131,569
163	$87,884	$112,660	$200,543	$30,018,909
164	$87,555	$112,988	$200,543	$29,905,921
165	$87,226	$113,318	$200,543	$29,792,603
166	$86,895	$113,648	$200,543	$29,678,955
167	$86,564	$113,980	$200,543	$29,564,975
168	$86,231	$114,312	$200,543	$29,450,663

第14年供款共

$2,406,520

第14年利息

$1,056,504

第14年共還本金

$1,350,016

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$85,898	$114,646	$200,543	$29,336,017
170	$85,563	$114,980	$200,543	$29,221,037
171	$85,228	$115,315	$200,543	$29,105,722
172	$84,892	$115,652	$200,543	$28,990,070
173	$84,554	$115,989	$200,543	$28,874,081
174	$84,216	$116,327	$200,543	$28,757,754
175	$83,877	$116,667	$200,543	$28,641,087
176	$83,537	$117,007	$200,543	$28,524,081
177	$83,195	$117,348	$200,543	$28,406,732
178	$82,853	$117,690	$200,543	$28,289,042
179	$82,510	$118,034	$200,543	$28,171,008
180	$82,165	$118,378	$200,543	$28,052,630

第15年供款共

$2,406,520

第15年利息

$1,008,488

第15年共還本金

$1,398,032

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$81,820	$118,723	$200,543	$27,933,907
182	$81,474	$119,069	$200,543	$27,814,838
183	$81,127	$119,417	$200,543	$27,695,421
184	$80,778	$119,765	$200,543	$27,575,656
185	$80,429	$120,114	$200,543	$27,455,542
186	$80,079	$120,465	$200,543	$27,335,077
187	$79,727	$120,816	$200,543	$27,214,261
188	$79,375	$121,168	$200,543	$27,093,092
189	$79,022	$121,522	$200,543	$26,971,571
190	$78,667	$121,876	$200,543	$26,849,694
191	$78,312	$122,232	$200,543	$26,727,463
192	$77,955	$122,588	$200,543	$26,604,874

第16年供款共

$2,406,520

第16年利息

$958,764

第16年共還本金

$1,447,756

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$77,598	$122,946	$200,543	$26,481,929
194	$77,239	$123,304	$200,543	$26,358,624
195	$76,879	$123,664	$200,543	$26,234,960
196	$76,519	$124,025	$200,543	$26,110,935
197	$76,157	$124,386	$200,543	$25,986,549
198	$75,794	$124,749	$200,543	$25,861,800
199	$75,430	$125,113	$200,543	$25,736,687
200	$75,065	$125,478	$200,543	$25,611,209
201	$74,699	$125,844	$200,543	$25,485,365
202	$74,332	$126,211	$200,543	$25,359,154
203	$73,964	$126,579	$200,543	$25,232,574
204	$73,595	$126,948	$200,543	$25,105,626

第17年供款共

$2,406,520

第17年利息

$907,272

第17年共還本金

$1,499,248

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$73,225	$127,319	$200,543	$24,978,307
206	$72,853	$127,690	$200,543	$24,850,617
207	$72,481	$128,062	$200,543	$24,722,555
208	$72,107	$128,436	$200,543	$24,594,119
209	$71,733	$128,811	$200,543	$24,465,309
210	$71,357	$129,186	$200,543	$24,336,122
211	$70,980	$129,563	$200,543	$24,206,559
212	$70,602	$129,941	$200,543	$24,076,619
213	$70,223	$130,320	$200,543	$23,946,299
214	$69,843	$130,700	$200,543	$23,815,599
215	$69,462	$131,081	$200,543	$23,684,517
216	$69,080	$131,464	$200,543	$23,553,054

第18年供款共

$2,406,520

第18年利息

$853,948

第18年共還本金

$1,552,572

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$68,696	$131,847	$200,543	$23,421,207
218	$68,312	$132,232	$200,543	$23,288,975
219	$67,926	$132,617	$200,543	$23,156,358
220	$67,539	$133,004	$200,543	$23,023,354
221	$67,151	$133,392	$200,543	$22,889,962
222	$66,762	$133,781	$200,543	$22,756,181
223	$66,372	$134,171	$200,543	$22,622,010
224	$65,981	$134,562	$200,543	$22,487,448
225	$65,588	$134,955	$200,543	$22,352,493
226	$65,195	$135,349	$200,543	$22,217,144
227	$64,800	$135,743	$200,543	$22,081,401
228	$64,404	$136,139	$200,543	$21,945,262

第19年供款共

$2,406,520

第19年利息

$798,728

第19年共還本金

$1,607,792

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$64,007	$136,536	$200,543	$21,808,725
230	$63,609	$136,935	$200,543	$21,671,791
231	$63,209	$137,334	$200,543	$21,534,457
232	$62,809	$137,735	$200,543	$21,396,722
233	$62,407	$138,136	$200,543	$21,258,586
234	$62,004	$138,539	$200,543	$21,120,047
235	$61,600	$138,943	$200,543	$20,981,104
236	$61,195	$139,348	$200,543	$20,841,755
237	$60,788	$139,755	$200,543	$20,702,000
238	$60,381	$140,163	$200,543	$20,561,838
239	$59,972	$140,571	$200,543	$20,421,266
240	$59,562	$140,981	$200,543	$20,280,285

第20年供款共

$2,406,520

第20年利息

$741,544

第20年共還本金

$1,664,977

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$59,151	$141,393	$200,543	$20,138,892
242	$58,738	$141,805	$200,543	$19,997,088
243	$58,325	$142,219	$200,543	$19,854,869
244	$57,910	$142,633	$200,543	$19,712,236
245	$57,494	$143,049	$200,543	$19,569,186
246	$57,077	$143,467	$200,543	$19,425,720
247	$56,658	$143,885	$200,543	$19,281,835
248	$56,239	$144,305	$200,543	$19,137,530
249	$55,818	$144,726	$200,543	$18,992,805
250	$55,396	$145,148	$200,543	$18,847,657
251	$54,972	$145,571	$200,543	$18,702,086
252	$54,548	$145,996	$200,543	$18,556,090

第21年供款共

$2,406,520

第21年利息

$682,326

第21年共還本金

$1,724,195

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$54,122	$146,421	$200,543	$18,409,669
254	$53,695	$146,848	$200,543	$18,262,820
255	$53,267	$147,277	$200,543	$18,115,544
256	$52,837	$147,706	$200,543	$17,967,837
257	$52,406	$148,137	$200,543	$17,819,700
258	$51,974	$148,569	$200,543	$17,671,131
259	$51,541	$149,003	$200,543	$17,522,128
260	$51,106	$149,437	$200,543	$17,372,691
261	$50,670	$149,873	$200,543	$17,222,818
262	$50,233	$150,310	$200,543	$17,072,508
263	$49,795	$150,749	$200,543	$16,921,759
264	$49,355	$151,188	$200,543	$16,770,571

第22年供款共

$2,406,520

第22年利息

$621,001

第22年共還本金

$1,785,519

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$48,914	$151,629	$200,543	$16,618,942
266	$48,472	$152,071	$200,543	$16,466,871
267	$48,028	$152,515	$200,543	$16,314,356
268	$47,584	$152,960	$200,543	$16,161,396
269	$47,137	$153,406	$200,543	$16,007,990
270	$46,690	$153,853	$200,543	$15,854,136
271	$46,241	$154,302	$200,543	$15,699,834
272	$45,791	$154,752	$200,543	$15,545,082
273	$45,340	$155,204	$200,543	$15,389,879
274	$44,887	$155,656	$200,543	$15,234,222
275	$44,433	$156,110	$200,543	$15,078,112
276	$43,978	$156,566	$200,543	$14,921,547

第23年供款共

$2,406,520

第23年利息

$557,496

第23年共還本金

$1,849,025

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$43,521	$157,022	$200,543	$14,764,524
278	$43,063	$157,480	$200,543	$14,607,044
279	$42,604	$157,939	$200,543	$14,449,105
280	$42,143	$158,400	$200,543	$14,290,705
281	$41,681	$158,862	$200,543	$14,131,843
282	$41,218	$159,325	$200,543	$13,972,517
283	$40,753	$159,790	$200,543	$13,812,727
284	$40,287	$160,256	$200,543	$13,652,471
285	$39,820	$160,724	$200,543	$13,491,747
286	$39,351	$161,192	$200,543	$13,330,555
287	$38,881	$161,663	$200,543	$13,168,892
288	$38,409	$162,134	$200,543	$13,006,758

第24年供款共

$2,406,520

第24年利息

$491,732

第24年共還本金

$1,914,789

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$37,936	$162,607	$200,543	$12,844,151
290	$37,462	$163,081	$200,543	$12,681,070
291	$36,986	$163,557	$200,543	$12,517,513
292	$36,509	$164,034	$200,543	$12,353,479
293	$36,031	$164,512	$200,543	$12,188,966
294	$35,551	$164,992	$200,543	$12,023,974
295	$35,070	$165,473	$200,543	$11,858,501
296	$34,587	$165,956	$200,543	$11,692,545
297	$34,103	$166,440	$200,543	$11,526,105
298	$33,618	$166,926	$200,543	$11,359,179
299	$33,131	$167,412	$200,543	$11,191,767
300	$32,643	$167,901	$200,543	$11,023,866

第25年供款共

$2,406,520

第25年利息

$423,628

第25年共還本金

$1,982,892

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$32,153	$168,390	$200,543	$10,855,476
302	$31,662	$168,882	$200,543	$10,686,594
303	$31,169	$169,374	$200,543	$10,517,220
304	$30,675	$169,868	$200,543	$10,347,352
305	$30,180	$170,364	$200,543	$10,176,988
306	$29,683	$170,860	$200,543	$10,006,128
307	$29,185	$171,359	$200,543	$9,834,769
308	$28,685	$171,859	$200,543	$9,662,910
309	$28,183	$172,360	$200,543	$9,490,550
310	$27,681	$172,863	$200,543	$9,317,688
311	$27,177	$173,367	$200,543	$9,144,321
312	$26,671	$173,872	$200,543	$8,970,449

第26年供款共

$2,406,520

第26年利息

$353,103

第26年共還本金

$2,053,417

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$26,164	$174,380	$200,543	$8,796,069
314	$25,655	$174,888	$200,543	$8,621,181
315	$25,145	$175,398	$200,543	$8,445,783
316	$24,634	$175,910	$200,543	$8,269,873
317	$24,120	$176,423	$200,543	$8,093,450
318	$23,606	$176,937	$200,543	$7,916,512
319	$23,090	$177,454	$200,543	$7,739,059
320	$22,572	$177,971	$200,543	$7,561,088
321	$22,053	$178,490	$200,543	$7,382,598
322	$21,533	$179,011	$200,543	$7,203,587
323	$21,010	$179,533	$200,543	$7,024,054
324	$20,487	$180,057	$200,543	$6,843,997

第27年供款共

$2,406,520

第27年利息

$280,069

第27年共還本金

$2,126,451

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$19,962	$180,582	$200,543	$6,663,416
326	$19,435	$181,108	$200,543	$6,482,307
327	$18,907	$181,637	$200,543	$6,300,671
328	$18,377	$182,166	$200,543	$6,118,504
329	$17,846	$182,698	$200,543	$5,935,807
330	$17,313	$183,231	$200,543	$5,752,576
331	$16,778	$183,765	$200,543	$5,568,811
332	$16,242	$184,301	$200,543	$5,384,510
333	$15,705	$184,839	$200,543	$5,199,671
334	$15,166	$185,378	$200,543	$5,014,294
335	$14,625	$185,918	$200,543	$4,828,375
336	$14,083	$186,461	$200,543	$4,641,915

第28年供款共

$2,406,520

第28年利息

$204,438

第28年共還本金

$2,202,083

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$13,539	$187,004	$200,543	$4,454,910
338	$12,993	$187,550	$200,543	$4,267,361
339	$12,446	$188,097	$200,543	$4,079,264
340	$11,898	$188,646	$200,543	$3,890,618
341	$11,348	$189,196	$200,543	$3,701,422
342	$10,796	$189,748	$200,543	$3,511,675
343	$10,242	$190,301	$200,543	$3,321,374
344	$9,687	$190,856	$200,543	$3,130,518
345	$9,131	$191,413	$200,543	$2,939,105
346	$8,572	$191,971	$200,543	$2,747,134
347	$8,012	$192,531	$200,543	$2,554,603
348	$7,451	$193,092	$200,543	$2,361,511

第29年供款共

$2,406,520

第29年利息

$126,116

第29年共還本金

$2,280,404

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$6,888	$193,656	$200,543	$2,167,855
350	$6,323	$194,220	$200,543	$1,973,635
351	$5,756	$194,787	$200,543	$1,778,848
352	$5,188	$195,355	$200,543	$1,583,493
353	$4,619	$195,925	$200,543	$1,387,568
354	$4,047	$196,496	$200,543	$1,191,072
355	$3,474	$197,069	$200,543	$994,002
356	$2,899	$197,644	$200,543	$796,358
357	$2,323	$198,221	$200,543	$598,138
358	$1,745	$198,799	$200,543	$399,339
359	$1,165	$199,379	$200,543	$199,960
360	$583	$199,960	$200,543	$0

第30年供款共

$2,406,520

第30年利息

$45,009

第30年共還本金

$2,361,511

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$35,865,609

免責聲明

筍盤推介

按揭保險費
info