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$29,416,382

每月供款
$153,574

首期

$-26,200,000

總貸款額

$34,200,000

總利息

$21,086,382

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-25,870,000

按月供比率計算

$307,147

置業成本總預算

HK$-25,870,000

首期

$-26,200,000
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

$307,147

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

馬鞍山聽濤雅苑第03座

thumb_up

內園實用三房, 正東南景

實

733 呎

@12,142

建

906 呎

@9,823

local_fire_department 至HIT

售$890 萬

實

733 呎

@12,142

建

906 呎

@9,823

售$890 萬

local_fire_department 至HIT

西貢大環

thumb_up

大环海景地下

建

700 呎

@11,857

real_estate_agent 罕有放盤

售$830 萬

建

700 呎

@11,857

售$830 萬

real_estate_agent 罕有放盤

將軍澳新寶城第03座

thumb_up

有裝修內園開揚景

實

575 呎

@14,261

建

774 呎

@10,594

local_fire_department 至HIT

售$820 萬

實

575 呎

@14,261

建

774 呎

@10,594

售$820 萬

local_fire_department 至HIT

馬鞍山天宇海第5B座

thumb_up

天宇海套3房加工人房

實

736 呎

@12,228

建

967 呎

@9,307

local_fire_department 至HIT

售$900 萬

實

736 呎

@12,228

建

967 呎

@9,307

售$900 萬

local_fire_department 至HIT

馬鞍山翠擁華庭第11座

thumb_up

翠擁華庭套3房 700萬樓下

實

696 呎

@10,057

建

897 呎

@7,804

local_fire_department 至HIT

售$700 萬

實

696 呎

@10,057

建

897 呎

@7,804

售$700 萬

local_fire_department 至HIT

馬鞍山嘉華星濤灣第01座

thumb_up

特高樓底海景靚貨,可遇不可求

實

466 呎

@15,021

建

635 呎

@11,024

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$700 萬

實

466 呎

@15,021

建

635 呎

@11,024

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

馬鞍山翠擁華庭第08座

thumb_up

翠擁華庭兩房特色

實

521 呎

@13,532

建

678 呎

@10,398

local_fire_department 至HIT real_estate_agent 罕有放盤

售$705 萬

實

521 呎

@13,532

建

678 呎

@10,398

售$705 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山泓碧

thumb_up

泓碧**低密度豪宅,開揚遠景,兩房兩廳,雅致裝修**

實

511 呎

@14,677

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

售$750 萬

實

511 呎

@14,677

售$750 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

沙田沙田第一城

thumb_up

實用靚裝大兩房

實

688 呎

@11,483

建

870 呎

@9,080

local_fire_department 至HIT

售$790 萬

實

688 呎

@11,483

建

870 呎

@9,080

售$790 萬

local_fire_department 至HIT

馬鞍山海柏花園

thumb_up

海柏花園 **高層東南,望池景,套3房2廳,靚裝修**

實

532 呎

@15,602

建

713 呎

@11,641

local_fire_department 至HIT local_offer 低水筍價

售$830 萬

實

532 呎

@15,602

建

713 呎

@11,641

售$830 萬

local_fire_department 至HIT local_offer 低水筍價

KOL實拍

沙田碧濤花園第01期第02座百利閣

thumb_up

高層河景靚裝修還價即成

實

849 呎

@10,483

建

1,217 呎

@7,313

local_fire_department 至HIT flight_takeoff 移民急讓

售$890 萬

實

849 呎

@10,483

建

1,217 呎

@7,313

售$890 萬

local_fire_department 至HIT flight_takeoff 移民急讓

馬鞍山海典居第02座

thumb_up

海典居罕有東南2房放賣市中心有露台

實

558 呎

@13,530

建

733 呎

@10,300

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

售$755 萬

實

558 呎

@13,530

建

733 呎

@10,300

售$755 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	$204,685	$157,284	$128,890	$110,001
1.500	$212,294	$165,031	$136,778	$118,031
2.000	$220,080	$173,012	$144,958	$126,410
2.500	$228,042	$181,227	$153,427	$135,131
3.000	$236,179	$189,672	$162,180	$144,189
3.500	$244,490	$198,346	$171,213	$153,573
4.000	$252,973	$207,245	$180,520	$163,276
4.500	$261,628	$216,366	$190,095	$173,286
5.000	$270,451	$225,705	$199,930	$183,593
5.500	$279,443	$235,257	$210,018	$194,184
6.000	$288,599	$245,019	$220,351	$205,046

每月供款$153,574

年期

30年

貸款金額

$34,200,000

總利息

$21,086,382

總貸款連利息

$55,286,382

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$99,750	$53,823	$153,573	$34,146,177
2	$99,593	$53,980	$153,573	$34,092,196
3	$99,436	$54,138	$153,573	$34,038,059
4	$99,278	$54,296	$153,573	$33,983,763
5	$99,119	$54,454	$153,573	$33,929,309
6	$98,960	$54,613	$153,573	$33,874,696
7	$98,801	$54,772	$153,573	$33,819,924
8	$98,641	$54,932	$153,573	$33,764,992
9	$98,481	$55,092	$153,573	$33,709,900
10	$98,321	$55,253	$153,573	$33,654,648
11	$98,159	$55,414	$153,573	$33,599,234
12	$97,998	$55,576	$153,573	$33,543,658

第1年供款共

$1,842,879

第1年利息

$1,186,538

第1年共還本金

$656,342

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$97,836	$55,738	$153,573	$33,487,921
14	$97,673	$55,900	$153,573	$33,432,020
15	$97,510	$56,063	$153,573	$33,375,957
16	$97,347	$56,227	$153,573	$33,319,730
17	$97,183	$56,391	$153,573	$33,263,340
18	$97,018	$56,555	$153,573	$33,206,785
19	$96,853	$56,720	$153,573	$33,150,064
20	$96,688	$56,886	$153,573	$33,093,179
21	$96,522	$57,052	$153,573	$33,036,127
22	$96,355	$57,218	$153,573	$32,978,909
23	$96,188	$57,385	$153,573	$32,921,525
24	$96,021	$57,552	$153,573	$32,863,972

第2年供款共

$1,842,879

第2年利息

$1,163,194

第2年共還本金

$679,686

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$95,853	$57,720	$153,573	$32,806,252
26	$95,685	$57,888	$153,573	$32,748,364
27	$95,516	$58,057	$153,573	$32,690,307
28	$95,347	$58,227	$153,573	$32,632,080
29	$95,177	$58,396	$153,573	$32,573,684
30	$95,007	$58,567	$153,573	$32,515,117
31	$94,836	$58,738	$153,573	$32,456,380
32	$94,664	$58,909	$153,573	$32,397,471
33	$94,493	$59,081	$153,573	$32,338,390
34	$94,320	$59,253	$153,573	$32,279,137
35	$94,147	$59,426	$153,573	$32,219,711
36	$93,974	$59,599	$153,573	$32,160,112

第3年供款共

$1,842,879

第3年利息

$1,139,019

第3年共還本金

$703,860

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$93,800	$59,773	$153,573	$32,100,339
38	$93,626	$59,947	$153,573	$32,040,392
39	$93,451	$60,122	$153,573	$31,980,270
40	$93,276	$60,297	$153,573	$31,919,972
41	$93,100	$60,473	$153,573	$31,859,499
42	$92,924	$60,650	$153,573	$31,798,849
43	$92,747	$60,827	$153,573	$31,738,023
44	$92,569	$61,004	$153,573	$31,677,018
45	$92,391	$61,182	$153,573	$31,615,836
46	$92,213	$61,360	$153,573	$31,554,476
47	$92,034	$61,539	$153,573	$31,492,937
48	$91,854	$61,719	$153,573	$31,431,218

第4年供款共

$1,842,879

第4年利息

$1,113,985

第4年共還本金

$728,894

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$91,674	$61,899	$153,573	$31,369,319
50	$91,494	$62,079	$153,573	$31,307,239
51	$91,313	$62,261	$153,573	$31,244,979
52	$91,131	$62,442	$153,573	$31,182,537
53	$90,949	$62,624	$153,573	$31,119,913
54	$90,766	$62,807	$153,573	$31,057,106
55	$90,583	$62,990	$153,573	$30,994,116
56	$90,400	$63,174	$153,573	$30,930,942
57	$90,215	$63,358	$153,573	$30,867,584
58	$90,030	$63,543	$153,573	$30,804,041
59	$89,845	$63,728	$153,573	$30,740,313
60	$89,659	$63,914	$153,573	$30,676,399

第5年供款共

$1,842,879

第5年利息

$1,088,060

第5年共還本金

$754,819

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$89,473	$64,100	$153,573	$30,612,298
62	$89,286	$64,287	$153,573	$30,548,011
63	$89,098	$64,475	$153,573	$30,483,536
64	$88,910	$64,663	$153,573	$30,418,873
65	$88,722	$64,852	$153,573	$30,354,022
66	$88,533	$65,041	$153,573	$30,288,981
67	$88,343	$65,230	$153,573	$30,223,750
68	$88,153	$65,421	$153,573	$30,158,330
69	$87,962	$65,611	$153,573	$30,092,718
70	$87,770	$65,803	$153,573	$30,026,915
71	$87,579	$65,995	$153,573	$29,960,921
72	$87,386	$66,187	$153,573	$29,894,733

第6年供款共

$1,842,879

第6年利息

$1,061,214

第6年共還本金

$781,666

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$87,193	$66,380	$153,573	$29,828,353
74	$86,999	$66,574	$153,573	$29,761,779
75	$86,805	$66,768	$153,573	$29,695,011
76	$86,610	$66,963	$153,573	$29,628,048
77	$86,415	$67,158	$153,573	$29,560,890
78	$86,219	$67,354	$153,573	$29,493,536
79	$86,023	$67,550	$153,573	$29,425,986
80	$85,826	$67,747	$153,573	$29,358,238
81	$85,628	$67,945	$153,573	$29,290,293
82	$85,430	$68,143	$153,573	$29,222,150
83	$85,231	$68,342	$153,573	$29,153,808
84	$85,032	$68,541	$153,573	$29,085,266

第7年供款共

$1,842,879

第7年利息

$1,033,412

第7年共還本金

$809,467

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$84,832	$68,741	$153,573	$29,016,525
86	$84,632	$68,942	$153,573	$28,947,583
87	$84,430	$69,143	$153,573	$28,878,441
88	$84,229	$69,344	$153,573	$28,809,096
89	$84,027	$69,547	$153,573	$28,739,549
90	$83,824	$69,750	$153,573	$28,669,800
91	$83,620	$69,953	$153,573	$28,599,847
92	$83,416	$70,157	$153,573	$28,529,690
93	$83,212	$70,362	$153,573	$28,459,328
94	$83,006	$70,567	$153,573	$28,388,761
95	$82,801	$70,773	$153,573	$28,317,988
96	$82,594	$70,979	$153,573	$28,247,009

第8年供款共

$1,842,879

第8年利息

$1,004,622

第8年共還本金

$838,257

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$82,387	$71,186	$153,573	$28,175,823
98	$82,179	$71,394	$153,573	$28,104,429
99	$81,971	$71,602	$153,573	$28,032,827
100	$81,762	$71,811	$153,573	$27,961,016
101	$81,553	$72,020	$153,573	$27,888,996
102	$81,343	$72,230	$153,573	$27,816,765
103	$81,132	$72,441	$153,573	$27,744,324
104	$80,921	$72,652	$153,573	$27,671,672
105	$80,709	$72,864	$153,573	$27,598,808
106	$80,497	$73,077	$153,573	$27,525,731
107	$80,283	$73,290	$153,573	$27,452,441
108	$80,070	$73,504	$153,573	$27,378,938

第9年供款共

$1,842,879

第9年利息

$974,808

第9年共還本金

$868,072

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$79,855	$73,718	$153,573	$27,305,219
110	$79,640	$73,933	$153,573	$27,231,286
111	$79,425	$74,149	$153,573	$27,157,138
112	$79,208	$74,365	$153,573	$27,082,773
113	$78,991	$74,582	$153,573	$27,008,191
114	$78,774	$74,799	$153,573	$26,933,392
115	$78,556	$75,018	$153,573	$26,858,374
116	$78,337	$75,236	$153,573	$26,783,138
117	$78,117	$75,456	$153,573	$26,707,682
118	$77,897	$75,676	$153,573	$26,632,006
119	$77,677	$75,897	$153,573	$26,556,109
120	$77,455	$76,118	$153,573	$26,479,991

第10年供款共

$1,842,879

第10年利息

$943,933

第10年共還本金

$898,946

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$77,233	$76,340	$153,573	$26,403,651
122	$77,011	$76,563	$153,573	$26,327,089
123	$76,787	$76,786	$153,573	$26,250,303
124	$76,563	$77,010	$153,573	$26,173,293
125	$76,339	$77,235	$153,573	$26,096,058
126	$76,114	$77,460	$153,573	$26,018,599
127	$75,888	$77,686	$153,573	$25,940,913
128	$75,661	$77,912	$153,573	$25,863,001
129	$75,434	$78,140	$153,573	$25,784,861
130	$75,206	$78,367	$153,573	$25,706,494
131	$74,977	$78,596	$153,573	$25,627,898
132	$74,748	$78,825	$153,573	$25,549,072

第11年供款共

$1,842,879

第11年利息

$911,960

第11年共還本金

$930,919

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$74,518	$79,055	$153,573	$25,470,017
134	$74,288	$79,286	$153,573	$25,390,732
135	$74,056	$79,517	$153,573	$25,311,215
136	$73,824	$79,749	$153,573	$25,231,466
137	$73,592	$79,982	$153,573	$25,151,484
138	$73,358	$80,215	$153,573	$25,071,269
139	$73,125	$80,449	$153,573	$24,990,821
140	$72,890	$80,683	$153,573	$24,910,137
141	$72,655	$80,919	$153,573	$24,829,218
142	$72,419	$81,155	$153,573	$24,748,064
143	$72,182	$81,391	$153,573	$24,666,672
144	$71,944	$81,629	$153,573	$24,585,043

第12年供款共

$1,842,879

第12年利息

$878,850

第12年共還本金

$964,029

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$71,706	$81,867	$153,573	$24,503,177
146	$71,468	$82,106	$153,573	$24,421,071
147	$71,228	$82,345	$153,573	$24,338,726
148	$70,988	$82,585	$153,573	$24,256,140
149	$70,747	$82,826	$153,573	$24,173,314
150	$70,505	$83,068	$153,573	$24,090,246
151	$70,263	$83,310	$153,573	$24,006,936
152	$70,020	$83,553	$153,573	$23,923,383
153	$69,777	$83,797	$153,573	$23,839,587
154	$69,532	$84,041	$153,573	$23,755,545
155	$69,287	$84,286	$153,573	$23,671,259
156	$69,041	$84,532	$153,573	$23,586,727

第13年供款共

$1,842,879

第13年利息

$844,563

第13年共還本金

$998,316

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$68,795	$84,779	$153,573	$23,501,948
158	$68,547	$85,026	$153,573	$23,416,922
159	$68,299	$85,274	$153,573	$23,331,648
160	$68,051	$85,523	$153,573	$23,246,126
161	$67,801	$85,772	$153,573	$23,160,354
162	$67,551	$86,022	$153,573	$23,074,332
163	$67,300	$86,273	$153,573	$22,988,058
164	$67,049	$86,525	$153,573	$22,901,534
165	$66,796	$86,777	$153,573	$22,814,756
166	$66,543	$87,030	$153,573	$22,727,726
167	$66,289	$87,284	$153,573	$22,640,442
168	$66,035	$87,539	$153,573	$22,552,903

第14年供款共

$1,842,879

第14年利息

$809,056

第14年共還本金

$1,033,824

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$65,779	$87,794	$153,573	$22,465,109
170	$65,523	$88,050	$153,573	$22,377,059
171	$65,266	$88,307	$153,573	$22,288,753
172	$65,009	$88,564	$153,573	$22,200,188
173	$64,751	$88,823	$153,573	$22,111,365
174	$64,491	$89,082	$153,573	$22,022,284
175	$64,232	$89,342	$153,573	$21,932,942
176	$63,971	$89,602	$153,573	$21,843,340
177	$63,710	$89,864	$153,573	$21,753,476
178	$63,448	$90,126	$153,573	$21,663,351
179	$63,185	$90,389	$153,573	$21,572,962
180	$62,921	$90,652	$153,573	$21,482,310

第15年供款共

$1,842,879

第15年利息

$772,286

第15年共還本金

$1,070,594

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$62,657	$90,917	$153,573	$21,391,393
182	$62,392	$91,182	$153,573	$21,300,212
183	$62,126	$91,448	$153,573	$21,208,764
184	$61,859	$91,714	$153,573	$21,117,050
185	$61,591	$91,982	$153,573	$21,025,068
186	$61,323	$92,250	$153,573	$20,932,818
187	$61,054	$92,519	$153,573	$20,840,298
188	$60,784	$92,789	$153,573	$20,747,509
189	$60,514	$93,060	$153,573	$20,654,450
190	$60,242	$93,331	$153,573	$20,561,118
191	$59,970	$93,603	$153,573	$20,467,515
192	$59,697	$93,876	$153,573	$20,373,639

第16年供款共

$1,842,879

第16年利息

$734,208

第16年共還本金

$1,108,671

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$59,423	$94,150	$153,573	$20,279,489
194	$59,149	$94,425	$153,573	$20,185,064
195	$58,873	$94,700	$153,573	$20,090,364
196	$58,597	$94,976	$153,573	$19,995,387
197	$58,320	$95,253	$153,573	$19,900,134
198	$58,042	$95,531	$153,573	$19,804,603
199	$57,763	$95,810	$153,573	$19,708,793
200	$57,484	$96,089	$153,573	$19,612,703
201	$57,204	$96,370	$153,573	$19,516,334
202	$56,923	$96,651	$153,573	$19,419,683
203	$56,641	$96,933	$153,573	$19,322,751
204	$56,358	$97,215	$153,573	$19,225,535

第17年供款共

$1,842,879

第17年利息

$694,776

第17年共還本金

$1,148,103

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$56,074	$97,499	$153,573	$19,128,037
206	$55,790	$97,783	$153,573	$19,030,253
207	$55,505	$98,068	$153,573	$18,932,185
208	$55,219	$98,354	$153,573	$18,833,831
209	$54,932	$98,641	$153,573	$18,735,189
210	$54,644	$98,929	$153,573	$18,636,260
211	$54,356	$99,218	$153,573	$18,537,043
212	$54,066	$99,507	$153,573	$18,437,536
213	$53,776	$99,797	$153,573	$18,337,739
214	$53,485	$100,088	$153,573	$18,237,651
215	$53,193	$100,380	$153,573	$18,137,270
216	$52,900	$100,673	$153,573	$18,036,598

第18年供款共

$1,842,879

第18年利息

$653,942

第18年共還本金

$1,188,938

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$52,607	$100,967	$153,573	$17,935,631
218	$52,312	$101,261	$153,573	$17,834,370
219	$52,017	$101,556	$153,573	$17,732,814
220	$51,721	$101,853	$153,573	$17,630,961
221	$51,424	$102,150	$153,573	$17,528,811
222	$51,126	$102,448	$153,573	$17,426,364
223	$50,827	$102,746	$153,573	$17,323,617
224	$50,527	$103,046	$153,573	$17,220,571
225	$50,227	$103,347	$153,573	$17,117,225
226	$49,925	$103,648	$153,573	$17,013,577
227	$49,623	$103,950	$153,573	$16,909,626
228	$49,320	$104,254	$153,573	$16,805,373

第19年供款共

$1,842,879

第19年利息

$611,655

第19年共還本金

$1,231,225

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$49,016	$104,558	$153,573	$16,700,815
230	$48,711	$104,863	$153,573	$16,595,953
231	$48,405	$105,168	$153,573	$16,490,784
232	$48,098	$105,475	$153,573	$16,385,309
233	$47,790	$105,783	$153,573	$16,279,526
234	$47,482	$106,091	$153,573	$16,173,435
235	$47,173	$106,401	$153,573	$16,067,034
236	$46,862	$106,711	$153,573	$15,960,323
237	$46,551	$107,022	$153,573	$15,853,301
238	$46,239	$107,334	$153,573	$15,745,966
239	$45,926	$107,648	$153,573	$15,638,319
240	$45,612	$107,962	$153,573	$15,530,357

第20年供款共

$1,842,879

第20年利息

$567,864

第20年共還本金

$1,275,016

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$45,297	$108,276	$153,573	$15,422,081
242	$44,981	$108,592	$153,573	$15,313,488
243	$44,664	$108,909	$153,573	$15,204,580
244	$44,347	$109,227	$153,573	$15,095,353
245	$44,028	$109,545	$153,573	$14,985,808
246	$43,709	$109,865	$153,573	$14,875,943
247	$43,388	$110,185	$153,573	$14,765,758
248	$43,067	$110,506	$153,573	$14,655,251
249	$42,744	$110,829	$153,573	$14,544,423
250	$42,421	$111,152	$153,573	$14,433,271
251	$42,097	$111,476	$153,573	$14,321,794
252	$41,772	$111,801	$153,573	$14,209,993

第21年供款共

$1,842,879

第21年利息

$522,515

第21年共還本金

$1,320,364

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$41,446	$112,127	$153,573	$14,097,866
254	$41,119	$112,455	$153,573	$13,985,411
255	$40,791	$112,783	$153,573	$13,872,629
256	$40,462	$113,111	$153,573	$13,759,517
257	$40,132	$113,441	$153,573	$13,646,076
258	$39,801	$113,772	$153,573	$13,532,303
259	$39,469	$114,104	$153,573	$13,418,199
260	$39,136	$114,437	$153,573	$13,303,763
261	$38,803	$114,771	$153,573	$13,188,992
262	$38,468	$115,105	$153,573	$13,073,887
263	$38,132	$115,441	$153,573	$12,958,445
264	$37,795	$115,778	$153,573	$12,842,668

第22年供款共

$1,842,879

第22年利息

$475,554

第22年共還本金

$1,367,325

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$37,458	$116,116	$153,573	$12,726,552
266	$37,119	$116,454	$153,573	$12,610,098
267	$36,779	$116,794	$153,573	$12,493,304
268	$36,439	$117,134	$153,573	$12,376,170
269	$36,097	$117,476	$153,573	$12,258,693
270	$35,755	$117,819	$153,573	$12,140,875
271	$35,411	$118,162	$153,573	$12,022,712
272	$35,066	$118,507	$153,573	$11,904,205
273	$34,721	$118,853	$153,573	$11,785,353
274	$34,374	$119,199	$153,573	$11,666,153
275	$34,026	$119,547	$153,573	$11,546,606
276	$33,678	$119,896	$153,573	$11,426,711

第23年供款共

$1,842,879

第23年利息

$426,922

第23年共還本金

$1,415,957

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$33,328	$120,245	$153,573	$11,306,465
278	$32,977	$120,596	$153,573	$11,185,869
279	$32,625	$120,948	$153,573	$11,064,921
280	$32,273	$121,301	$153,573	$10,943,621
281	$31,919	$121,654	$153,573	$10,821,966
282	$31,564	$122,009	$153,573	$10,699,957
283	$31,208	$122,365	$153,573	$10,577,592
284	$30,851	$122,722	$153,573	$10,454,870
285	$30,493	$123,080	$153,573	$10,331,790
286	$30,134	$123,439	$153,573	$10,208,351
287	$29,774	$123,799	$153,573	$10,084,552
288	$29,413	$124,160	$153,573	$9,960,392

第24年供款共

$1,842,879

第24年利息

$376,561

第24年共還本金

$1,466,318

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$29,051	$124,522	$153,573	$9,835,870
290	$28,688	$124,885	$153,573	$9,710,985
291	$28,324	$125,250	$153,573	$9,585,735
292	$27,958	$125,615	$153,573	$9,460,120
293	$27,592	$125,981	$153,573	$9,334,139
294	$27,225	$126,349	$153,573	$9,207,790
295	$26,856	$126,717	$153,573	$9,081,073
296	$26,486	$127,087	$153,573	$8,953,986
297	$26,116	$127,457	$153,573	$8,826,529
298	$25,744	$127,829	$153,573	$8,698,700
299	$25,371	$128,202	$153,573	$8,570,498
300	$24,997	$128,576	$153,573	$8,441,922

第25年供款共

$1,842,879

第25年利息

$324,409

第25年共還本金

$1,518,471

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$24,622	$128,951	$153,573	$8,312,971
302	$24,246	$129,327	$153,573	$8,183,643
303	$23,869	$129,704	$153,573	$8,053,939
304	$23,491	$130,083	$153,573	$7,923,856
305	$23,111	$130,462	$153,573	$7,793,394
306	$22,731	$130,843	$153,573	$7,662,552
307	$22,349	$131,224	$153,573	$7,531,328
308	$21,966	$131,607	$153,573	$7,399,721
309	$21,583	$131,991	$153,573	$7,267,730
310	$21,198	$132,376	$153,573	$7,135,354
311	$20,811	$132,762	$153,573	$7,002,592
312	$20,424	$133,149	$153,573	$6,869,443

第26年供款共

$1,842,879

第26年利息

$270,401

第26年共還本金

$1,572,478

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$20,036	$133,537	$153,573	$6,735,906
314	$19,646	$133,927	$153,573	$6,601,979
315	$19,256	$134,318	$153,573	$6,467,662
316	$18,864	$134,709	$153,573	$6,332,952
317	$18,471	$135,102	$153,573	$6,197,850
318	$18,077	$135,496	$153,573	$6,062,354
319	$17,682	$135,891	$153,573	$5,926,462
320	$17,286	$136,288	$153,573	$5,790,175
321	$16,888	$136,685	$153,573	$5,653,489
322	$16,489	$137,084	$153,573	$5,516,406
323	$16,090	$137,484	$153,573	$5,378,922
324	$15,689	$137,885	$153,573	$5,241,037

第27年供款共

$1,842,879

第27年利息

$214,473

第27年共還本金

$1,628,406

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$15,286	$138,287	$153,573	$5,102,750
326	$14,883	$138,690	$153,573	$4,964,060
327	$14,479	$139,095	$153,573	$4,824,965
328	$14,073	$139,500	$153,573	$4,685,465
329	$13,666	$139,907	$153,573	$4,545,557
330	$13,258	$140,315	$153,573	$4,405,242
331	$12,849	$140,725	$153,573	$4,264,517
332	$12,438	$141,135	$153,573	$4,123,382
333	$12,027	$141,547	$153,573	$3,981,835
334	$11,614	$141,960	$153,573	$3,839,876
335	$11,200	$142,374	$153,573	$3,697,502
336	$10,784	$142,789	$153,573	$3,554,713

第28年供款共

$1,842,879

第28年利息

$156,556

第28年共還本金

$1,686,324

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$10,368	$143,205	$153,573	$3,411,508
338	$9,950	$143,623	$153,573	$3,267,885
339	$9,531	$144,042	$153,573	$3,123,843
340	$9,111	$144,462	$153,573	$2,979,381
341	$8,690	$144,883	$153,573	$2,834,497
342	$8,267	$145,306	$153,573	$2,689,191
343	$7,843	$145,730	$153,573	$2,543,461
344	$7,418	$146,155	$153,573	$2,397,307
345	$6,992	$146,581	$153,573	$2,250,725
346	$6,565	$147,009	$153,573	$2,103,717
347	$6,136	$147,437	$153,573	$1,956,279
348	$5,706	$147,867	$153,573	$1,808,412

第29年供款共

$1,842,879

第29年利息

$96,578

第29年共還本金

$1,746,301

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$5,275	$148,299	$153,573	$1,660,113
350	$4,842	$148,731	$153,573	$1,511,382
351	$4,408	$149,165	$153,573	$1,362,217
352	$3,973	$149,600	$153,573	$1,212,617
353	$3,537	$150,036	$153,573	$1,062,580
354	$3,099	$150,474	$153,573	$912,106
355	$2,660	$150,913	$153,573	$761,193
356	$2,220	$151,353	$153,573	$609,840
357	$1,779	$151,795	$153,573	$458,045
358	$1,336	$152,237	$153,573	$305,808
359	$892	$152,681	$153,573	$153,127
360	$447	$153,127	$153,573	$0

第30年供款共

$1,842,879

第30年利息

$34,468

第30年共還本金

$1,808,412

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$29,416,382

免責聲明

筍盤推介

按揭保險費
info