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$47,789,897

每月供款
$287,389

首期

$-56,000,000

總貸款額

$64,000,000

總利息

$39,459,897

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-55,670,000

按月供比率計算

$574,777

置業成本總預算

HK$-55,670,000

首期

$-56,000,000
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

$574,777

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

馬鞍山泓碧第02座

thumb_up

海景2房，上車首選

實

511 呎

@16,047

real_estate_agent 罕有放盤 verified 首置必買

售$820 萬

實

511 呎

@16,047

售$820 萬

real_estate_agent 罕有放盤 verified 首置必買

西貢逸瓏海滙第02座

thumb_up

逸瓏海滙 2房連天台

實

571 呎

@14,361

real_estate_agent 罕有放盤

售$820 萬

實

571 呎

@14,361

售$820 萬

real_estate_agent 罕有放盤

沙田下禾輋村

thumb_up

罕有地下連600'花園

建

700 呎

@10,286

real_estate_agent 罕有放盤

售$720 萬

建

700 呎

@10,286

售$720 萬

real_estate_agent 罕有放盤

馬鞍山海柏花園

thumb_up

海柏花園新裝海景3房

實

567 呎

@14,991

建

757 呎

@11,229

local_fire_department 至HIT

售$850 萬

實

567 呎

@14,991

建

757 呎

@11,229

售$850 萬

local_fire_department 至HIT

馬鞍山迎海第01期第03座

thumb_up

迎海!兩房半!靚景!靚裝修!

實

549 呎

@16,029

建

710 呎

@12,394

local_fire_department 至HIT

售$880 萬

實

549 呎

@16,029

建

710 呎

@12,394

售$880 萬

local_fire_department 至HIT

粉嶺蔚翠花園第06座

thumb_up

激荀蔚翠花園三房兩廳一套厠連地面車位近電梯口

實

716 呎

@9,777

建

826 呎

@8,475

售$700 萬

實

716 呎

@9,777

建

826 呎

@8,475

售$700 萬

沙田碧濤花園

thumb_up

真人靚過上鏡快約睇

實

662 呎

@10,876

建

968 呎

@7,438

local_fire_department 至HIT

售$720 萬

實

662 呎

@10,876

建

968 呎

@7,438

售$720 萬

local_fire_department 至HIT

馬鞍山迎海第04期駿岸第07座

thumb_up

迎海第04期駿岸 2房連儲物室實用四正

實

565 呎

@15,575

verified 首置必買

售$880 萬

實

565 呎

@15,575

售$880 萬

verified 首置必買

KOL實拍 VR實景

馬鞍山迎海第01期第02座

thumb_up

熱門屋苑,交通便利

實

482 呎

@15,560

建

605 呎

@12,397

local_fire_department 至HIT

售$750 萬

實

482 呎

@15,560

建

605 呎

@12,397

售$750 萬

local_fire_department 至HIT

西貢西貢苑

thumb_up

西貢市方便之選開揚海景

實

657 呎

@11,111

建

885 呎

@8,249

local_fire_department 至HIT

售$730 萬

實

657 呎

@11,111

建

885 呎

@8,249

售$730 萬

local_fire_department 至HIT

VR實景

馬鞍山迎海第01期第05座

thumb_up

迎海最受歡迎兩房半

實

495 呎

@14,141

建

637 呎

@10,989

local_fire_department 至HIT local_offer 低水筍價

售$700 萬

實

495 呎

@14,141

建

637 呎

@10,989

售$700 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山銀湖天峰第02座

thumb_up

特色戶,超大平台,罕有放盤,

實

549 呎

@13,661

建

718 呎

@10,446

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$750 萬

實

549 呎

@13,661

建

718 呎

@10,446

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$383,036	$294,332	$241,198	$205,849
1.500	$397,276	$308,829	$255,959	$220,877
2.000	$411,846	$323,765	$271,267	$236,556
2.500	$426,745	$339,138	$287,115	$252,877
3.000	$441,972	$354,942	$303,495	$269,827
3.500	$457,525	$371,174	$320,399	$287,389
4.000	$473,400	$387,827	$337,816	$305,546
4.500	$489,596	$404,896	$355,733	$324,279
5.000	$506,108	$422,372	$374,138	$343,566
5.500	$522,933	$440,248	$393,016	$363,385
6.000	$540,068	$458,516	$412,353	$383,712

每月供款$287,389

年期

30年

貸款金額

$64,000,000

總利息

$39,459,897

總貸款連利息

$103,459,897

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$186,667	$100,722	$287,389	$63,899,278
2	$186,373	$101,016	$287,389	$63,798,262
3	$186,078	$101,310	$287,389	$63,696,952
4	$185,783	$101,606	$287,389	$63,595,346
5	$185,486	$101,902	$287,389	$63,493,444
6	$185,189	$102,199	$287,389	$63,391,245
7	$184,891	$102,497	$287,389	$63,288,747
8	$184,592	$102,796	$287,389	$63,185,951
9	$184,292	$103,096	$287,389	$63,082,855
10	$183,992	$103,397	$287,389	$62,979,458
11	$183,690	$103,699	$287,389	$62,875,759
12	$183,388	$104,001	$287,389	$62,771,758

第1年供款共

$3,448,663

第1年利息

$2,220,421

第1年共還本金

$1,228,242

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$183,084	$104,304	$287,389	$62,667,454
14	$182,780	$104,609	$287,389	$62,562,845
15	$182,475	$104,914	$287,389	$62,457,932
16	$182,169	$105,220	$287,389	$62,352,712
17	$181,862	$105,527	$287,389	$62,247,185
18	$181,554	$105,834	$287,389	$62,141,351
19	$181,246	$106,143	$287,389	$62,035,208
20	$180,936	$106,453	$287,389	$61,928,756
21	$180,626	$106,763	$287,389	$61,821,993
22	$180,314	$107,074	$287,389	$61,714,918
23	$180,002	$107,387	$287,389	$61,607,531
24	$179,689	$107,700	$287,389	$61,499,831

第2年供款共

$3,448,663

第2年利息

$2,176,736

第2年共還本金

$1,271,927

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$179,375	$108,014	$287,389	$61,391,817
26	$179,059	$108,329	$287,389	$61,283,488
27	$178,744	$108,645	$287,389	$61,174,843
28	$178,427	$108,962	$287,389	$61,065,881
29	$178,109	$109,280	$287,389	$60,956,601
30	$177,790	$109,599	$287,389	$60,847,003
31	$177,470	$109,918	$287,389	$60,737,085
32	$177,150	$110,239	$287,389	$60,626,846
33	$176,828	$110,560	$287,389	$60,516,286
34	$176,506	$110,883	$287,389	$60,405,403
35	$176,182	$111,206	$287,389	$60,294,197
36	$175,858	$111,531	$287,389	$60,182,666

第3年供款共

$3,448,663

第3年利息

$2,131,498

第3年共還本金

$1,317,165

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$175,533	$111,856	$287,389	$60,070,810
38	$175,207	$112,182	$287,389	$59,958,628
39	$174,879	$112,509	$287,389	$59,846,119
40	$174,551	$112,837	$287,389	$59,733,281
41	$174,222	$113,167	$287,389	$59,620,115
42	$173,892	$113,497	$287,389	$59,506,618
43	$173,561	$113,828	$287,389	$59,392,791
44	$173,229	$114,160	$287,389	$59,278,631
45	$172,896	$114,493	$287,389	$59,164,138
46	$172,562	$114,827	$287,389	$59,049,312
47	$172,227	$115,161	$287,389	$58,934,151
48	$171,891	$115,497	$287,389	$58,818,653

第4年供款共

$3,448,663

第4年利息

$2,084,650

第4年共還本金

$1,364,013

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$171,554	$115,834	$287,389	$58,702,819
50	$171,217	$116,172	$287,389	$58,586,647
51	$170,878	$116,511	$287,389	$58,470,136
52	$170,538	$116,851	$287,389	$58,353,285
53	$170,197	$117,192	$287,389	$58,236,094
54	$169,855	$117,533	$287,389	$58,118,561
55	$169,512	$117,876	$287,389	$58,000,684
56	$169,169	$118,220	$287,389	$57,882,464
57	$168,824	$118,565	$287,389	$57,763,900
58	$168,478	$118,911	$287,389	$57,644,989
59	$168,131	$119,257	$287,389	$57,525,732
60	$167,783	$119,605	$287,389	$57,406,127

第5年供款共

$3,448,663

第5年利息

$2,036,137

第5年共還本金

$1,412,527

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$167,435	$119,954	$287,389	$57,286,172
62	$167,085	$120,304	$287,389	$57,165,869
63	$166,734	$120,655	$287,389	$57,045,214
64	$166,382	$121,007	$287,389	$56,924,207
65	$166,029	$121,360	$287,389	$56,802,847
66	$165,675	$121,714	$287,389	$56,681,134
67	$165,320	$122,069	$287,389	$56,559,065
68	$164,964	$122,425	$287,389	$56,436,640
69	$164,607	$122,782	$287,389	$56,313,859
70	$164,249	$123,140	$287,389	$56,190,719
71	$163,890	$123,499	$287,389	$56,067,220
72	$163,529	$123,859	$287,389	$55,943,361

第6年供款共

$3,448,663

第6年利息

$1,985,897

第6年共還本金

$1,462,766

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$163,168	$124,220	$287,389	$55,819,140
74	$162,806	$124,583	$287,389	$55,694,557
75	$162,442	$124,946	$287,389	$55,569,611
76	$162,078	$125,311	$287,389	$55,444,301
77	$161,713	$125,676	$287,389	$55,318,625
78	$161,346	$126,043	$287,389	$55,192,582
79	$160,978	$126,410	$287,389	$55,066,172
80	$160,610	$126,779	$287,389	$54,939,393
81	$160,240	$127,149	$287,389	$54,812,244
82	$159,869	$127,520	$287,389	$54,684,725
83	$159,497	$127,891	$287,389	$54,556,833
84	$159,124	$128,265	$287,389	$54,428,569

第7年供款共

$3,448,663

第7年利息

$1,933,871

第7年共還本金

$1,514,792

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$158,750	$128,639	$287,389	$54,299,930
86	$158,375	$129,014	$287,389	$54,170,916
87	$157,999	$129,390	$287,389	$54,041,526
88	$157,621	$129,767	$287,389	$53,911,759
89	$157,243	$130,146	$287,389	$53,781,613
90	$156,863	$130,526	$287,389	$53,651,087
91	$156,482	$130,906	$287,389	$53,520,181
92	$156,101	$131,288	$287,389	$53,388,893
93	$155,718	$131,671	$287,389	$53,257,222
94	$155,334	$132,055	$287,389	$53,125,167
95	$154,948	$132,440	$287,389	$52,992,726
96	$154,562	$132,826	$287,389	$52,859,900

第8年供款共

$3,448,663

第8年利息

$1,879,995

第8年共還本金

$1,568,669

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$154,175	$133,214	$287,389	$52,726,686
98	$153,786	$133,602	$287,389	$52,593,084
99	$153,396	$133,992	$287,389	$52,459,092
100	$153,006	$134,383	$287,389	$52,324,709
101	$152,614	$134,775	$287,389	$52,189,934
102	$152,221	$135,168	$287,389	$52,054,766
103	$151,826	$135,562	$287,389	$51,919,204
104	$151,431	$135,958	$287,389	$51,783,246
105	$151,034	$136,354	$287,389	$51,646,892
106	$150,637	$136,752	$287,389	$51,510,140
107	$150,238	$137,151	$287,389	$51,372,989
108	$149,838	$137,551	$287,389	$51,235,439

第9年供款共

$3,448,663

第9年利息

$1,824,202

第9年共還本金

$1,624,461

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$149,437	$137,952	$287,389	$51,097,487
110	$149,034	$138,354	$287,389	$50,959,133
111	$148,631	$138,758	$287,389	$50,820,375
112	$148,226	$139,163	$287,389	$50,681,212
113	$147,820	$139,568	$287,389	$50,541,644
114	$147,413	$139,975	$287,389	$50,401,668
115	$147,005	$140,384	$287,389	$50,261,285
116	$146,595	$140,793	$287,389	$50,120,491
117	$146,185	$141,204	$287,389	$49,979,288
118	$145,773	$141,616	$287,389	$49,837,672
119	$145,360	$142,029	$287,389	$49,695,643
120	$144,946	$142,443	$287,389	$49,553,200

第10年供款共

$3,448,663

第10年利息

$1,766,425

第10年共還本金

$1,682,238

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$144,530	$142,858	$287,389	$49,410,342
122	$144,113	$143,275	$287,389	$49,267,067
123	$143,696	$143,693	$287,389	$49,123,374
124	$143,277	$144,112	$287,389	$48,979,262
125	$142,856	$144,532	$287,389	$48,834,729
126	$142,435	$144,954	$287,389	$48,689,775
127	$142,012	$145,377	$287,389	$48,544,398
128	$141,588	$145,801	$287,389	$48,398,598
129	$141,163	$146,226	$287,389	$48,252,372
130	$140,736	$146,653	$287,389	$48,105,719
131	$140,308	$147,080	$287,389	$47,958,639
132	$139,879	$147,509	$287,389	$47,811,130

第11年供款共

$3,448,663

第11年利息

$1,706,593

第11年共還本金

$1,742,071

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$139,449	$147,939	$287,389	$47,663,190
134	$139,018	$148,371	$287,389	$47,514,819
135	$138,585	$148,804	$287,389	$47,366,015
136	$138,151	$149,238	$287,389	$47,216,778
137	$137,716	$149,673	$287,389	$47,067,105
138	$137,279	$150,110	$287,389	$46,916,995
139	$136,841	$150,547	$287,389	$46,766,448
140	$136,402	$150,986	$287,389	$46,615,461
141	$135,962	$151,427	$287,389	$46,464,035
142	$135,520	$151,868	$287,389	$46,312,166
143	$135,077	$152,311	$287,389	$46,159,855
144	$134,633	$152,756	$287,389	$46,007,099

第12年供款共

$3,448,663

第12年利息

$1,644,632

第12年共還本金

$1,804,031

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$134,187	$153,201	$287,389	$45,853,898
146	$133,741	$153,648	$287,389	$45,700,250
147	$133,292	$154,096	$287,389	$45,546,153
148	$132,843	$154,546	$287,389	$45,391,608
149	$132,392	$154,996	$287,389	$45,236,611
150	$131,940	$155,448	$287,389	$45,081,163
151	$131,487	$155,902	$287,389	$44,925,261
152	$131,032	$156,357	$287,389	$44,768,904
153	$130,576	$156,813	$287,389	$44,612,092
154	$130,119	$157,270	$287,389	$44,454,822
155	$129,660	$157,729	$287,389	$44,297,093
156	$129,200	$158,189	$287,389	$44,138,904

第13年供款共

$3,448,663

第13年利息

$1,580,469

第13年共還本金

$1,868,195

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$128,738	$158,650	$287,389	$43,980,254
158	$128,276	$159,113	$287,389	$43,821,141
159	$127,812	$159,577	$287,389	$43,661,564
160	$127,346	$160,042	$287,389	$43,501,522
161	$126,879	$160,509	$287,389	$43,341,013
162	$126,411	$160,977	$287,389	$43,180,036
163	$125,942	$161,447	$287,389	$43,018,589
164	$125,471	$161,918	$287,389	$42,856,671
165	$124,999	$162,390	$287,389	$42,694,281
166	$124,525	$162,864	$287,389	$42,531,417
167	$124,050	$163,339	$287,389	$42,368,079
168	$123,574	$163,815	$287,389	$42,204,264

第14年供款共

$3,448,663

第14年利息

$1,514,023

第14年共還本金

$1,934,641

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$123,096	$164,293	$287,389	$42,039,971
170	$122,617	$164,772	$287,389	$41,875,199
171	$122,136	$165,253	$287,389	$41,709,946
172	$121,654	$165,735	$287,389	$41,544,212
173	$121,171	$166,218	$287,389	$41,377,994
174	$120,686	$166,703	$287,389	$41,211,291
175	$120,200	$167,189	$287,389	$41,044,102
176	$119,712	$167,677	$287,389	$40,876,425
177	$119,223	$168,166	$287,389	$40,708,260
178	$118,732	$168,656	$287,389	$40,539,603
179	$118,241	$169,148	$287,389	$40,370,455
180	$117,747	$169,641	$287,389	$40,200,814

第15年供款共

$3,448,663

第15年利息

$1,445,213

第15年共還本金

$2,003,450

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$117,252	$170,136	$287,389	$40,030,678
182	$116,756	$170,632	$287,389	$39,860,045
183	$116,258	$171,130	$287,389	$39,688,915
184	$115,759	$171,629	$287,389	$39,517,286
185	$115,259	$172,130	$287,389	$39,345,156
186	$114,757	$172,632	$287,389	$39,172,524
187	$114,253	$173,135	$287,389	$38,999,389
188	$113,748	$173,640	$287,389	$38,825,748
189	$113,242	$174,147	$287,389	$38,651,601
190	$112,734	$174,655	$287,389	$38,476,947
191	$112,224	$175,164	$287,389	$38,301,783
192	$111,714	$175,675	$287,389	$38,126,107

第16年供款共

$3,448,663

第16年利息

$1,373,957

第16年共還本金

$2,074,706

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$111,201	$176,187	$287,389	$37,949,920
194	$110,687	$176,701	$287,389	$37,773,219
195	$110,172	$177,217	$287,389	$37,596,002
196	$109,655	$177,734	$287,389	$37,418,268
197	$109,137	$178,252	$287,389	$37,240,016
198	$108,617	$178,772	$287,389	$37,061,245
199	$108,095	$179,293	$287,389	$36,881,951
200	$107,572	$179,816	$287,389	$36,702,135
201	$107,048	$180,341	$287,389	$36,521,794
202	$106,522	$180,867	$287,389	$36,340,928
203	$105,994	$181,394	$287,389	$36,159,533
204	$105,465	$181,923	$287,389	$35,977,610

第17年供款共

$3,448,663

第17年利息

$1,300,166

第17年共還本金

$2,148,497

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$104,935	$182,454	$287,389	$35,795,156
206	$104,403	$182,986	$287,389	$35,612,170
207	$103,869	$183,520	$287,389	$35,428,650
208	$103,334	$184,055	$287,389	$35,244,595
209	$102,797	$184,592	$287,389	$35,060,003
210	$102,258	$185,130	$287,389	$34,874,873
211	$101,718	$185,670	$287,389	$34,689,203
212	$101,177	$186,212	$287,389	$34,502,991
213	$100,634	$186,755	$287,389	$34,316,236
214	$100,089	$187,300	$287,389	$34,128,937
215	$99,543	$187,846	$287,389	$33,941,091
216	$98,995	$188,394	$287,389	$33,752,697

第18年供款共

$3,448,663

第18年利息

$1,223,750

第18年共還本金

$2,224,913

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$98,445	$188,943	$287,389	$33,563,754
218	$97,894	$189,494	$287,389	$33,374,260
219	$97,342	$190,047	$287,389	$33,184,213
220	$96,787	$190,601	$287,389	$32,993,611
221	$96,231	$191,157	$287,389	$32,802,454
222	$95,674	$191,715	$287,389	$32,610,739
223	$95,115	$192,274	$287,389	$32,418,465
224	$94,554	$192,835	$287,389	$32,225,631
225	$93,991	$193,397	$287,389	$32,032,233
226	$93,427	$193,961	$287,389	$31,838,272
227	$92,862	$194,527	$287,389	$31,643,745
228	$92,294	$195,094	$287,389	$31,448,651

第19年供款共

$3,448,663

第19年利息

$1,144,617

第19年共還本金

$2,304,046

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$91,725	$195,663	$287,389	$31,252,987
230	$91,155	$196,234	$287,389	$31,056,753
231	$90,582	$196,806	$287,389	$30,859,947
232	$90,008	$197,380	$287,389	$30,662,567
233	$89,432	$197,956	$287,389	$30,464,610
234	$88,855	$198,533	$287,389	$30,266,077
235	$88,276	$199,113	$287,389	$30,066,964
236	$87,695	$199,693	$287,389	$29,867,271
237	$87,113	$200,276	$287,389	$29,666,995
238	$86,529	$200,860	$287,389	$29,466,135
239	$85,943	$201,446	$287,389	$29,264,690
240	$85,355	$202,033	$287,389	$29,062,657

第20年供款共

$3,448,663

第20年利息

$1,062,669

第20年共還本金

$2,385,994

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$84,766	$202,623	$287,389	$28,860,034
242	$84,175	$203,214	$287,389	$28,656,821
243	$83,582	$203,806	$287,389	$28,453,014
244	$82,988	$204,401	$287,389	$28,248,614
245	$82,392	$204,997	$287,389	$28,043,617
246	$81,794	$205,595	$287,389	$27,838,022
247	$81,194	$206,194	$287,389	$27,631,828
248	$80,593	$206,796	$287,389	$27,425,032
249	$79,990	$207,399	$287,389	$27,217,633
250	$79,385	$208,004	$287,389	$27,009,629
251	$78,778	$208,611	$287,389	$26,801,019
252	$78,170	$209,219	$287,389	$26,591,800

第21年供款共

$3,448,663

第21年利息

$977,806

第21年共還本金

$2,470,857

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$77,559	$209,829	$287,389	$26,381,971
254	$76,947	$210,441	$287,389	$26,171,529
255	$76,334	$211,055	$287,389	$25,960,474
256	$75,718	$211,671	$287,389	$25,748,804
257	$75,101	$212,288	$287,389	$25,536,516
258	$74,482	$212,907	$287,389	$25,323,609
259	$73,861	$213,528	$287,389	$25,110,081
260	$73,238	$214,151	$287,389	$24,895,930
261	$72,613	$214,775	$287,389	$24,681,154
262	$71,987	$215,402	$287,389	$24,465,753
263	$71,358	$216,030	$287,389	$24,249,722
264	$70,728	$216,660	$287,389	$24,033,062

第22年供款共

$3,448,663

第22年利息

$889,926

第22年共還本金

$2,558,738

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$70,096	$217,292	$287,389	$23,815,770
266	$69,463	$217,926	$287,389	$23,597,844
267	$68,827	$218,562	$287,389	$23,379,282
268	$68,190	$219,199	$287,389	$23,160,083
269	$67,550	$219,838	$287,389	$22,940,245
270	$66,909	$220,480	$287,389	$22,719,766
271	$66,266	$221,123	$287,389	$22,498,643
272	$65,621	$221,768	$287,389	$22,276,875
273	$64,974	$222,414	$287,389	$22,054,461
274	$64,326	$223,063	$287,389	$21,831,398
275	$63,675	$223,714	$287,389	$21,607,684
276	$63,022	$224,366	$287,389	$21,383,318

第23年供款共

$3,448,663

第23年利息

$798,919

第23年共還本金

$2,649,744

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$62,368	$225,021	$287,389	$21,158,297
278	$61,712	$225,677	$287,389	$20,932,621
279	$61,053	$226,335	$287,389	$20,706,285
280	$60,393	$226,995	$287,389	$20,479,290
281	$59,731	$227,657	$287,389	$20,251,633
282	$59,067	$228,321	$287,389	$20,023,311
283	$58,401	$228,987	$287,389	$19,794,324
284	$57,733	$229,655	$287,389	$19,564,669
285	$57,064	$230,325	$287,389	$19,334,344
286	$56,392	$230,997	$287,389	$19,103,347
287	$55,718	$231,671	$287,389	$18,871,677
288	$55,042	$232,346	$287,389	$18,639,331

第24年供款共

$3,448,663

第24年利息

$704,676

第24年共還本金

$2,743,987

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$54,365	$233,024	$287,389	$18,406,307
290	$53,685	$233,704	$287,389	$18,172,603
291	$53,003	$234,385	$287,389	$17,938,218
292	$52,320	$235,069	$287,389	$17,703,149
293	$51,634	$235,754	$287,389	$17,467,395
294	$50,947	$236,442	$287,389	$17,230,953
295	$50,257	$237,132	$287,389	$16,993,821
296	$49,565	$237,823	$287,389	$16,755,998
297	$48,872	$238,517	$287,389	$16,517,481
298	$48,176	$239,213	$287,389	$16,278,268
299	$47,478	$239,910	$287,389	$16,038,358
300	$46,779	$240,610	$287,389	$15,797,748

第25年供款共

$3,448,663

第25年利息

$607,080

第25年共還本金

$2,841,583

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$46,077	$241,312	$287,389	$15,556,436
302	$45,373	$242,016	$287,389	$15,314,420
303	$44,667	$242,722	$287,389	$15,071,699
304	$43,959	$243,429	$287,389	$14,828,269
305	$43,249	$244,139	$287,389	$14,584,130
306	$42,537	$244,852	$287,389	$14,339,278
307	$41,823	$245,566	$287,389	$14,093,713
308	$41,107	$246,282	$287,389	$13,847,431
309	$40,388	$247,000	$287,389	$13,600,430
310	$39,668	$247,721	$287,389	$13,352,710
311	$38,945	$248,443	$287,389	$13,104,267
312	$38,221	$249,168	$287,389	$12,855,099

第26年供款共

$3,448,663

第26年利息

$506,014

第26年共還本金

$2,942,649

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$37,494	$249,895	$287,389	$12,605,204
314	$36,765	$250,623	$287,389	$12,354,581
315	$36,034	$251,354	$287,389	$12,103,226
316	$35,301	$252,088	$287,389	$11,851,139
317	$34,566	$252,823	$287,389	$11,598,316
318	$33,828	$253,560	$287,389	$11,344,756
319	$33,089	$254,300	$287,389	$11,090,456
320	$32,347	$255,041	$287,389	$10,835,415
321	$31,603	$255,785	$287,389	$10,579,629
322	$30,857	$256,531	$287,389	$10,323,098
323	$30,109	$257,280	$287,389	$10,065,818
324	$29,359	$258,030	$287,389	$9,807,788

第27年供款共

$3,448,663

第27年利息

$401,353

第27年共還本金

$3,047,310

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$28,606	$258,783	$287,389	$9,549,006
326	$27,851	$259,537	$287,389	$9,289,469
327	$27,094	$260,294	$287,389	$9,029,174
328	$26,335	$261,054	$287,389	$8,768,121
329	$25,574	$261,815	$287,389	$8,506,306
330	$24,810	$262,579	$287,389	$8,243,727
331	$24,044	$263,344	$287,389	$7,980,383
332	$23,276	$264,112	$287,389	$7,716,270
333	$22,506	$264,883	$287,389	$7,451,388
334	$21,733	$265,655	$287,389	$7,185,732
335	$20,958	$266,430	$287,389	$6,919,302
336	$20,181	$267,207	$287,389	$6,652,095

第28年供款共

$3,448,663

第28年利息

$292,969

第28年共還本金

$3,155,694

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$19,402	$267,987	$287,389	$6,384,108
338	$18,620	$268,768	$287,389	$6,115,340
339	$17,836	$269,552	$287,389	$5,845,788
340	$17,050	$270,338	$287,389	$5,575,449
341	$16,262	$271,127	$287,389	$5,304,322
342	$15,471	$271,918	$287,389	$5,032,405
343	$14,678	$272,711	$287,389	$4,759,694
344	$13,882	$273,506	$287,389	$4,486,188
345	$13,085	$274,304	$287,389	$4,211,884
346	$12,285	$275,104	$287,389	$3,936,780
347	$11,482	$275,906	$287,389	$3,660,874
348	$10,678	$276,711	$287,389	$3,384,163

第29年供款共

$3,448,663

第29年利息

$180,731

第29年共還本金

$3,267,932

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$9,870	$277,518	$287,389	$3,106,644
350	$9,061	$278,328	$287,389	$2,828,317
351	$8,249	$279,139	$287,389	$2,549,178
352	$7,435	$279,953	$287,389	$2,269,224
353	$6,619	$280,770	$287,389	$1,988,454
354	$5,800	$281,589	$287,389	$1,706,865
355	$4,978	$282,410	$287,389	$1,424,455
356	$4,155	$283,234	$287,389	$1,141,221
357	$3,329	$284,060	$287,389	$857,161
358	$2,500	$284,889	$287,389	$572,272
359	$1,669	$285,719	$287,389	$286,553
360	$836	$286,553	$287,389	$0

第30年供款共

$3,448,663

第30年利息

$64,501

第30年共還本金

$3,384,163

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$47,789,897

免責聲明

筍盤推介

按揭保險費
info