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$29,478,039

每月供款
$154,023

首期

$-26,300,000

總貸款額

$34,300,000

總利息

$21,148,039

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-25,970,000

按月供比率計算

$308,045

置業成本總預算

HK$-25,970,000

首期

$-26,300,000
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

$308,045

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

西貢逸瓏海滙連大花園

thumb_up

特色戶地下連大花園

實

492 呎

@17,886

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

售$880 萬

實

492 呎

@17,886

售$880 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

VR實景

馬鞍山嵐岸

thumb_up

******(勁減靚海景激筍3房開揚)*****業主移民激減出售

實

814 呎

@10,934

建

1,089 呎

@8,173

local_fire_department 至HIT vpn_key 有匙即睇

售$890 萬

實

814 呎

@10,934

建

1,089 呎

@8,173

售$890 萬

local_fire_department 至HIT vpn_key 有匙即睇

馬鞍山迎海第04期駿岸第06座

thumb_up

大2房海景高層，企理裝修，明廚明廁客廳對流窗，好客可傾

實

513 呎

@13,840

local_fire_department 至HIT

售$710 萬

實

513 呎

@13,840

售$710 萬

local_fire_department 至HIT

VR實景

馬鞍山迎海第03期星灣御

thumb_up

海星灣正海, 極高層海景, 特高樓底, 真3房

實

564 呎

@15,957

local_fire_department 至HIT real_estate_agent 罕有放盤

售$900 萬

實

564 呎

@15,957

售$900 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山天宇海第2B座

thumb_up

天宇海 ^^高層靚裝^^可約睇樓

實

666 呎

@12,312

建

878 呎

@9,339

local_fire_department 至HIT

售$820 萬

實

666 呎

@12,312

建

878 呎

@9,339

售$820 萬

local_fire_department 至HIT

VR實景

馬鞍山嘉華星濤灣第02座

thumb_up

星濤灣高層全海全屋靚裝

實

466 呎

@17,811

建

635 呎

@13,071

local_fire_department 至HIT hotel_class 樓王

售$830 萬

實

466 呎

@17,811

建

635 呎

@13,071

售$830 萬

local_fire_department 至HIT hotel_class 樓王

大埔天鑽第08座

thumb_up

天鑽2房靚裝開揚景觀

實

551 呎

@13,067

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$720 萬

實

551 呎

@13,067

售$720 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

沙田富豪花園

thumb_up

富豪大宅靚則大廳大主人房

實

1,093 呎

@8,234

建

1,498 呎

@6,008

local_offer 低水筍價

售$900 萬

實

1,093 呎

@8,234

建

1,498 呎

@6,008

售$900 萬

local_offer 低水筍價

馬鞍山新港城

thumb_up

獨家靚盤**新港城4期高層,開揚遠景靚裝修三房兩廳,即買即用**

實

519 呎

@14,451

建

696 呎

@10,776

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$750 萬

實

519 呎

@14,451

建

696 呎

@10,776

售$750 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

馬鞍山天宇海第2B座

thumb_up

三房池景開陽舒適價可傾

實

666 呎

@12,162

建

878 呎

@9,226

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

售$810 萬

實

666 呎

@12,162

建

878 呎

@9,226

售$810 萬

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

西貢逸瓏海滙

thumb_up

西貢逸瓏海滙

實

704 呎

@11,790

local_offer 低水筍價

售$830 萬

實

704 呎

@11,790

售$830 萬

local_offer 低水筍價

馬鞍山觀瀾雅軒第04座

thumb_up

觀瀾雅軒兩房間格四正免費村巴

實

601 呎

@11,947

建

815 呎

@8,810

local_fire_department 至HIT

售$718 萬

實

601 呎

@11,947

建

815 呎

@8,810

售$718 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$205,284	$157,744	$129,267	$110,322
1.500	$212,915	$165,513	$137,178	$118,376
2.000	$220,723	$173,518	$145,382	$126,779
2.500	$228,709	$181,757	$153,876	$135,526
3.000	$236,870	$190,227	$162,654	$144,610
3.500	$245,205	$198,926	$171,714	$154,022
4.000	$253,713	$207,851	$181,048	$163,753
4.500	$262,393	$216,999	$190,651	$173,793
5.000	$271,242	$226,365	$200,514	$184,130
5.500	$280,260	$235,945	$210,632	$194,752
6.000	$289,443	$245,736	$220,995	$205,646

每月供款$154,023

年期

30年

貸款金額

$34,300,000

總利息

$21,148,039

總貸款連利息

$55,448,039

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$100,042	$53,981	$154,022	$34,246,019
2	$99,884	$54,138	$154,022	$34,191,881
3	$99,726	$54,296	$154,022	$34,137,585
4	$99,568	$54,454	$154,022	$34,083,131
5	$99,409	$54,613	$154,022	$34,028,518
6	$99,250	$54,772	$154,022	$33,973,745
7	$99,090	$54,932	$154,022	$33,918,813
8	$98,930	$55,092	$154,022	$33,863,720
9	$98,769	$55,253	$154,022	$33,808,467
10	$98,608	$55,414	$154,022	$33,753,053
11	$98,446	$55,576	$154,022	$33,697,477
12	$98,284	$55,738	$154,022	$33,641,739

第1年供款共

$1,848,268

第1年利息

$1,190,007

第1年共還本金

$658,261

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$98,122	$55,901	$154,022	$33,585,839
14	$97,959	$56,064	$154,022	$33,529,775
15	$97,795	$56,227	$154,022	$33,473,548
16	$97,631	$56,391	$154,022	$33,417,157
17	$97,467	$56,556	$154,022	$33,360,601
18	$97,302	$56,721	$154,022	$33,303,880
19	$97,136	$56,886	$154,022	$33,246,994
20	$96,970	$57,052	$154,022	$33,189,942
21	$96,804	$57,218	$154,022	$33,132,724
22	$96,637	$57,385	$154,022	$33,075,339
23	$96,470	$57,553	$154,022	$33,017,786
24	$96,302	$57,720	$154,022	$32,960,066

第2年供款共

$1,848,268

第2年利息

$1,166,595

第2年共還本金

$681,673

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$96,134	$57,889	$154,022	$32,902,177
26	$95,965	$58,058	$154,022	$32,844,119
27	$95,795	$58,227	$154,022	$32,785,892
28	$95,626	$58,397	$154,022	$32,727,496
29	$95,455	$58,567	$154,022	$32,668,928
30	$95,284	$58,738	$154,022	$32,610,191
31	$95,113	$58,909	$154,022	$32,551,281
32	$94,941	$59,081	$154,022	$32,492,200
33	$94,769	$59,253	$154,022	$32,432,947
34	$94,596	$59,426	$154,022	$32,373,521
35	$94,423	$59,600	$154,022	$32,313,921
36	$94,249	$59,773	$154,022	$32,254,148

第3年供款共

$1,848,268

第3年利息

$1,142,350

第3年共還本金

$705,918

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$94,075	$59,948	$154,022	$32,194,200
38	$93,900	$60,123	$154,022	$32,134,077
39	$93,724	$60,298	$154,022	$32,073,779
40	$93,549	$60,474	$154,022	$32,013,306
41	$93,372	$60,650	$154,022	$31,952,655
42	$93,195	$60,827	$154,022	$31,891,828
43	$93,018	$61,004	$154,022	$31,830,824
44	$92,840	$61,182	$154,022	$31,769,641
45	$92,661	$61,361	$154,022	$31,708,280
46	$92,482	$61,540	$154,022	$31,646,741
47	$92,303	$61,719	$154,022	$31,585,021
48	$92,123	$61,899	$154,022	$31,523,122

第4年供款共

$1,848,268

第4年利息

$1,117,242

第4年共還本金

$731,026

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$91,942	$62,080	$154,022	$31,461,042
50	$91,761	$62,261	$154,022	$31,398,781
51	$91,580	$62,443	$154,022	$31,336,339
52	$91,398	$62,625	$154,022	$31,273,714
53	$91,215	$62,807	$154,022	$31,210,907
54	$91,032	$62,991	$154,022	$31,147,916
55	$90,848	$63,174	$154,022	$31,084,742
56	$90,664	$63,358	$154,022	$31,021,383
57	$90,479	$63,543	$154,022	$30,957,840
58	$90,294	$63,729	$154,022	$30,894,111
59	$90,108	$63,915	$154,022	$30,830,197
60	$89,921	$64,101	$154,022	$30,766,096

第5年供款共

$1,848,268

第5年利息

$1,091,242

第5年共還本金

$757,026

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$89,734	$64,288	$154,022	$30,701,808
62	$89,547	$64,475	$154,022	$30,637,333
63	$89,359	$64,663	$154,022	$30,572,669
64	$89,170	$64,852	$154,022	$30,507,817
65	$88,981	$65,041	$154,022	$30,442,776
66	$88,791	$65,231	$154,022	$30,377,545
67	$88,601	$65,421	$154,022	$30,312,124
68	$88,410	$65,612	$154,022	$30,246,512
69	$88,219	$65,803	$154,022	$30,180,709
70	$88,027	$65,995	$154,022	$30,114,713
71	$87,835	$66,188	$154,022	$30,048,526
72	$87,642	$66,381	$154,022	$29,982,145

第6年供款共

$1,848,268

第6年利息

$1,064,317

第6年共還本金

$783,951

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$87,448	$66,574	$154,022	$29,915,570
74	$87,254	$66,769	$154,022	$29,848,802
75	$87,059	$66,963	$154,022	$29,781,839
76	$86,864	$67,159	$154,022	$29,714,680
77	$86,668	$67,355	$154,022	$29,647,325
78	$86,471	$67,551	$154,022	$29,579,774
79	$86,274	$67,748	$154,022	$29,512,026
80	$86,077	$67,946	$154,022	$29,444,081
81	$85,879	$68,144	$154,022	$29,375,937
82	$85,680	$68,343	$154,022	$29,307,595
83	$85,480	$68,542	$154,022	$29,239,053
84	$85,281	$68,742	$154,022	$29,170,311

第7年供款共

$1,848,268

第7年利息

$1,036,434

第7年共還本金

$811,834

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$85,080	$68,942	$154,022	$29,101,369
86	$84,879	$69,143	$154,022	$29,032,225
87	$84,677	$69,345	$154,022	$28,962,880
88	$84,475	$69,547	$154,022	$28,893,333
89	$84,272	$69,750	$154,022	$28,823,583
90	$84,069	$69,954	$154,022	$28,753,629
91	$83,865	$70,158	$154,022	$28,683,472
92	$83,660	$70,362	$154,022	$28,613,110
93	$83,455	$70,567	$154,022	$28,542,542
94	$83,249	$70,773	$154,022	$28,471,769
95	$83,043	$70,980	$154,022	$28,400,789
96	$82,836	$71,187	$154,022	$28,329,603

第8年供款共

$1,848,268

第8年利息

$1,007,560

第8年共還本金

$840,708

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$82,628	$71,394	$154,022	$28,258,208
98	$82,420	$71,603	$154,022	$28,186,606
99	$82,211	$71,811	$154,022	$28,114,794
100	$82,001	$72,021	$154,022	$28,042,774
101	$81,791	$72,231	$154,022	$27,970,543
102	$81,581	$72,442	$154,022	$27,898,101
103	$81,369	$72,653	$154,022	$27,825,448
104	$81,158	$72,865	$154,022	$27,752,583
105	$80,945	$73,077	$154,022	$27,679,506
106	$80,732	$73,290	$154,022	$27,606,216
107	$80,518	$73,504	$154,022	$27,532,712
108	$80,304	$73,719	$154,022	$27,458,993

第9年供款共

$1,848,268

第9年利息

$977,658

第9年共還本金

$870,610

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$80,089	$73,934	$154,022	$27,385,059
110	$79,873	$74,149	$154,022	$27,310,910
111	$79,657	$74,366	$154,022	$27,236,545
112	$79,440	$74,582	$154,022	$27,161,962
113	$79,222	$74,800	$154,022	$27,087,162
114	$79,004	$75,018	$154,022	$27,012,144
115	$78,785	$75,237	$154,022	$26,936,907
116	$78,566	$75,456	$154,022	$26,861,451
117	$78,346	$75,676	$154,022	$26,785,774
118	$78,125	$75,897	$154,022	$26,709,877
119	$77,904	$76,119	$154,022	$26,633,759
120	$77,682	$76,341	$154,022	$26,557,418

第10年供款共

$1,848,268

第10年利息

$946,693

第10年共還本金

$901,575

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$77,459	$76,563	$154,022	$26,480,855
122	$77,236	$76,787	$154,022	$26,404,069
123	$77,012	$77,010	$154,022	$26,327,058
124	$76,787	$77,235	$154,022	$26,249,823
125	$76,562	$77,460	$154,022	$26,172,363
126	$76,336	$77,686	$154,022	$26,094,676
127	$76,109	$77,913	$154,022	$26,016,764
128	$75,882	$78,140	$154,022	$25,938,623
129	$75,654	$78,368	$154,022	$25,860,255
130	$75,426	$78,597	$154,022	$25,781,659
131	$75,197	$78,826	$154,022	$25,702,833
132	$74,967	$79,056	$154,022	$25,623,777

第11年供款共

$1,848,268

第11年利息

$914,627

第11年共還本金

$933,641

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$74,736	$79,286	$154,022	$25,544,491
134	$74,505	$79,518	$154,022	$25,464,973
135	$74,273	$79,749	$154,022	$25,385,224
136	$74,040	$79,982	$154,022	$25,305,242
137	$73,807	$80,215	$154,022	$25,225,026
138	$73,573	$80,449	$154,022	$25,144,577
139	$73,338	$80,684	$154,022	$25,063,893
140	$73,103	$80,919	$154,022	$24,982,974
141	$72,867	$81,155	$154,022	$24,901,819
142	$72,630	$81,392	$154,022	$24,820,427
143	$72,393	$81,629	$154,022	$24,738,797
144	$72,155	$81,868	$154,022	$24,656,930

第12年供款共

$1,848,268

第12年利息

$881,420

第12年共還本金

$966,848

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$71,916	$82,106	$154,022	$24,574,823
146	$71,677	$82,346	$154,022	$24,492,478
147	$71,436	$82,586	$154,022	$24,409,892
148	$71,196	$82,827	$154,022	$24,327,065
149	$70,954	$83,068	$154,022	$24,243,996
150	$70,712	$83,311	$154,022	$24,160,686
151	$70,469	$83,554	$154,022	$24,077,132
152	$70,225	$83,797	$154,022	$23,993,335
153	$69,981	$84,042	$154,022	$23,909,293
154	$69,735	$84,287	$154,022	$23,825,006
155	$69,490	$84,533	$154,022	$23,740,473
156	$69,243	$84,779	$154,022	$23,655,694

第13年供款共

$1,848,268

第13年利息

$847,032

第13年共還本金

$1,001,236

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$68,996	$85,027	$154,022	$23,570,667
158	$68,748	$85,275	$154,022	$23,485,393
159	$68,499	$85,523	$154,022	$23,399,870
160	$68,250	$85,773	$154,022	$23,314,097
161	$67,999	$86,023	$154,022	$23,228,074
162	$67,749	$86,274	$154,022	$23,141,800
163	$67,497	$86,525	$154,022	$23,055,275
164	$67,245	$86,778	$154,022	$22,968,497
165	$66,991	$87,031	$154,022	$22,881,466
166	$66,738	$87,285	$154,022	$22,794,182
167	$66,483	$87,539	$154,022	$22,706,642
168	$66,228	$87,795	$154,022	$22,618,848

第14年供款共

$1,848,268

第14年利息

$811,422

第14年共還本金

$1,036,846

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$65,972	$88,051	$154,022	$22,530,797
170	$65,715	$88,308	$154,022	$22,442,489
171	$65,457	$88,565	$154,022	$22,353,924
172	$65,199	$88,823	$154,022	$22,265,101
173	$64,940	$89,082	$154,022	$22,176,019
174	$64,680	$89,342	$154,022	$22,086,676
175	$64,419	$89,603	$154,022	$21,997,073
176	$64,158	$89,864	$154,022	$21,907,209
177	$63,896	$90,126	$154,022	$21,817,083
178	$63,633	$90,389	$154,022	$21,726,694
179	$63,370	$90,653	$154,022	$21,636,041
180	$63,105	$90,917	$154,022	$21,545,124

第15年供款共

$1,848,268

第15年利息

$774,544

第15年共還本金

$1,073,724

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$62,840	$91,182	$154,022	$21,453,941
182	$62,574	$91,448	$154,022	$21,362,493
183	$62,307	$91,715	$154,022	$21,270,778
184	$62,040	$91,983	$154,022	$21,178,795
185	$61,771	$92,251	$154,022	$21,086,545
186	$61,502	$92,520	$154,022	$20,994,025
187	$61,233	$92,790	$154,022	$20,901,235
188	$60,962	$93,060	$154,022	$20,808,174
189	$60,691	$93,332	$154,022	$20,714,843
190	$60,418	$93,604	$154,022	$20,621,239
191	$60,145	$93,877	$154,022	$20,527,362
192	$59,871	$94,151	$154,022	$20,433,211

第16年供款共

$1,848,268

第16年利息

$736,355

第16年共還本金

$1,111,913

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$59,597	$94,425	$154,022	$20,338,785
194	$59,321	$94,701	$154,022	$20,244,084
195	$59,045	$94,977	$154,022	$20,149,107
196	$58,768	$95,254	$154,022	$20,053,853
197	$58,490	$95,532	$154,022	$19,958,321
198	$58,212	$95,811	$154,022	$19,862,511
199	$57,932	$96,090	$154,022	$19,766,421
200	$57,652	$96,370	$154,022	$19,670,050
201	$57,371	$96,651	$154,022	$19,573,399
202	$57,089	$96,933	$154,022	$19,476,466
203	$56,806	$97,216	$154,022	$19,379,250
204	$56,523	$97,500	$154,022	$19,281,750

第17年供款共

$1,848,268

第17年利息

$696,808

第17年共還本金

$1,151,460

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$56,238	$97,784	$154,022	$19,183,966
206	$55,953	$98,069	$154,022	$19,085,897
207	$55,667	$98,355	$154,022	$18,987,542
208	$55,380	$98,642	$154,022	$18,888,900
209	$55,093	$98,930	$154,022	$18,789,971
210	$54,804	$99,218	$154,022	$18,690,752
211	$54,515	$99,508	$154,022	$18,591,245
212	$54,224	$99,798	$154,022	$18,491,447
213	$53,933	$100,089	$154,022	$18,391,358
214	$53,641	$100,381	$154,022	$18,290,977
215	$53,349	$100,674	$154,022	$18,190,303
216	$53,055	$100,967	$154,022	$18,089,336

第18年供款共

$1,848,268

第18年利息

$655,854

第18年共還本金

$1,192,414

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$52,761	$101,262	$154,022	$17,988,074
218	$52,465	$101,557	$154,022	$17,886,517
219	$52,169	$101,853	$154,022	$17,784,664
220	$51,872	$102,150	$154,022	$17,682,514
221	$51,574	$102,448	$154,022	$17,580,065
222	$51,275	$102,747	$154,022	$17,477,318
223	$50,976	$103,047	$154,022	$17,374,271
224	$50,675	$103,347	$154,022	$17,270,924
225	$50,374	$103,649	$154,022	$17,167,275
226	$50,071	$103,951	$154,022	$17,063,324
227	$49,768	$104,254	$154,022	$16,959,070
228	$49,464	$104,558	$154,022	$16,854,511

第19年供款共

$1,848,268

第19年利息

$613,443

第19年共還本金

$1,234,825

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$49,159	$104,863	$154,022	$16,749,648
230	$48,853	$105,169	$154,022	$16,644,479
231	$48,546	$105,476	$154,022	$16,539,003
232	$48,239	$105,784	$154,022	$16,433,219
233	$47,930	$106,092	$154,022	$16,327,127
234	$47,621	$106,402	$154,022	$16,220,726
235	$47,310	$106,712	$154,022	$16,114,014
236	$46,999	$107,023	$154,022	$16,006,991
237	$46,687	$107,335	$154,022	$15,899,655
238	$46,374	$107,648	$154,022	$15,792,007
239	$46,060	$107,962	$154,022	$15,684,045
240	$45,745	$108,277	$154,022	$15,575,767

第20年供款共

$1,848,268

第20年利息

$569,524

第20年共還本金

$1,278,744

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$45,429	$108,593	$154,022	$15,467,174
242	$45,113	$108,910	$154,022	$15,358,265
243	$44,795	$109,227	$154,022	$15,249,037
244	$44,476	$109,546	$154,022	$15,139,491
245	$44,157	$109,865	$154,022	$15,029,626
246	$43,836	$110,186	$154,022	$14,919,440
247	$43,515	$110,507	$154,022	$14,808,933
248	$43,193	$110,830	$154,022	$14,698,103
249	$42,869	$111,153	$154,022	$14,586,950
250	$42,545	$111,477	$154,022	$14,475,473
251	$42,220	$111,802	$154,022	$14,363,671
252	$41,894	$112,128	$154,022	$14,251,543

第21年供款共

$1,848,268

第21年利息

$524,043

第21年共還本金

$1,324,225

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$41,567	$112,455	$154,022	$14,139,087
254	$41,239	$112,783	$154,022	$14,026,304
255	$40,910	$113,112	$154,022	$13,913,192
256	$40,580	$113,442	$154,022	$13,799,750
257	$40,249	$113,773	$154,022	$13,685,977
258	$39,917	$114,105	$154,022	$13,571,872
259	$39,585	$114,438	$154,022	$13,457,434
260	$39,251	$114,771	$154,022	$13,342,662
261	$38,916	$115,106	$154,022	$13,227,556
262	$38,580	$115,442	$154,022	$13,112,114
263	$38,244	$115,779	$154,022	$12,996,336
264	$37,906	$116,116	$154,022	$12,880,219

第22年供款共

$1,848,268

第22年利息

$476,944

第22年共還本金

$1,371,323

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$37,567	$116,455	$154,022	$12,763,764
266	$37,228	$116,795	$154,022	$12,646,970
267	$36,887	$117,135	$154,022	$12,529,834
268	$36,545	$117,477	$154,022	$12,412,357
269	$36,203	$117,820	$154,022	$12,294,538
270	$35,859	$118,163	$154,022	$12,176,374
271	$35,514	$118,508	$154,022	$12,057,866
272	$35,169	$118,854	$154,022	$11,939,013
273	$34,822	$119,200	$154,022	$11,819,813
274	$34,474	$119,548	$154,022	$11,700,265
275	$34,126	$119,897	$154,022	$11,580,368
276	$33,776	$120,246	$154,022	$11,460,122

第23年供款共

$1,848,268

第23年利息

$428,171

第23年共還本金

$1,420,097

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$33,425	$120,597	$154,022	$11,339,525
278	$33,074	$120,949	$154,022	$11,218,576
279	$32,721	$121,301	$154,022	$11,097,275
280	$32,367	$121,655	$154,022	$10,975,620
281	$32,012	$122,010	$154,022	$10,853,609
282	$31,656	$122,366	$154,022	$10,731,243
283	$31,299	$122,723	$154,022	$10,608,521
284	$30,942	$123,081	$154,022	$10,485,440
285	$30,583	$123,440	$154,022	$10,362,000
286	$30,223	$123,800	$154,022	$10,238,200
287	$29,861	$124,161	$154,022	$10,114,039
288	$29,499	$124,523	$154,022	$9,989,516

第24年供款共

$1,848,268

第24年利息

$377,662

第24年共還本金

$1,470,606

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$29,136	$124,886	$154,022	$9,864,630
290	$28,772	$125,250	$154,022	$9,739,380
291	$28,407	$125,616	$154,022	$9,613,764
292	$28,040	$125,982	$154,022	$9,487,782
293	$27,673	$126,350	$154,022	$9,361,432
294	$27,304	$126,718	$154,022	$9,234,714
295	$26,935	$127,088	$154,022	$9,107,626
296	$26,564	$127,458	$154,022	$8,980,168
297	$26,192	$127,830	$154,022	$8,852,337
298	$25,819	$128,203	$154,022	$8,724,134
299	$25,445	$128,577	$154,022	$8,595,557
300	$25,070	$128,952	$154,022	$8,466,605

第25年供款共

$1,848,268

第25年利息

$325,357

第25年共還本金

$1,522,911

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$24,694	$129,328	$154,022	$8,337,277
302	$24,317	$129,705	$154,022	$8,207,572
303	$23,939	$130,084	$154,022	$8,077,489
304	$23,559	$130,463	$154,022	$7,947,026
305	$23,179	$130,844	$154,022	$7,816,182
306	$22,797	$131,225	$154,022	$7,684,957
307	$22,414	$131,608	$154,022	$7,553,349
308	$22,031	$131,992	$154,022	$7,421,357
309	$21,646	$132,377	$154,022	$7,288,981
310	$21,260	$132,763	$154,022	$7,156,218
311	$20,872	$133,150	$154,022	$7,023,068
312	$20,484	$133,538	$154,022	$6,889,529

第26年供款共

$1,848,268

第26年利息

$271,192

第26年共還本金

$1,577,076

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$20,094	$133,928	$154,022	$6,755,602
314	$19,704	$134,318	$154,022	$6,621,283
315	$19,312	$134,710	$154,022	$6,486,573
316	$18,919	$135,103	$154,022	$6,351,470
317	$18,525	$135,497	$154,022	$6,215,972
318	$18,130	$135,892	$154,022	$6,080,080
319	$17,734	$136,289	$154,022	$5,943,791
320	$17,336	$136,686	$154,022	$5,807,105
321	$16,937	$137,085	$154,022	$5,670,020
322	$16,538	$137,485	$154,022	$5,532,535
323	$16,137	$137,886	$154,022	$5,394,650
324	$15,734	$138,288	$154,022	$5,256,362

第27年供款共

$1,848,268

第27年利息

$215,100

第27年共還本金

$1,633,168

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$15,331	$138,691	$154,022	$5,117,670
326	$14,927	$139,096	$154,022	$4,978,575
327	$14,521	$139,501	$154,022	$4,839,073
328	$14,114	$139,908	$154,022	$4,699,165
329	$13,706	$140,316	$154,022	$4,558,848
330	$13,297	$140,726	$154,022	$4,418,123
331	$12,886	$141,136	$154,022	$4,276,986
332	$12,475	$141,548	$154,022	$4,135,439
333	$12,062	$141,961	$154,022	$3,993,478
334	$11,648	$142,375	$154,022	$3,851,103
335	$11,232	$142,790	$154,022	$3,708,313
336	$10,816	$143,206	$154,022	$3,565,107

第28年供款共

$1,848,268

第28年利息

$157,013

第28年共還本金

$1,691,255

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$10,398	$143,624	$154,022	$3,421,483
338	$9,979	$144,043	$154,022	$3,277,440
339	$9,559	$144,463	$154,022	$3,132,977
340	$9,138	$144,884	$154,022	$2,988,092
341	$8,715	$145,307	$154,022	$2,842,785
342	$8,291	$145,731	$154,022	$2,697,054
343	$7,866	$146,156	$154,022	$2,550,898
344	$7,440	$146,582	$154,022	$2,404,316
345	$7,013	$147,010	$154,022	$2,257,307
346	$6,584	$147,439	$154,022	$2,109,868
347	$6,154	$147,869	$154,022	$1,961,999
348	$5,722	$148,300	$154,022	$1,813,700

第29年供款共

$1,848,268

第29年利息

$96,861

第29年共還本金

$1,751,407

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$5,290	$148,732	$154,022	$1,664,967
350	$4,856	$149,166	$154,022	$1,515,801
351	$4,421	$149,601	$154,022	$1,366,200
352	$3,985	$150,038	$154,022	$1,216,162
353	$3,547	$150,475	$154,022	$1,065,687
354	$3,108	$150,914	$154,022	$914,773
355	$2,668	$151,354	$154,022	$763,419
356	$2,227	$151,796	$154,022	$611,623
357	$1,784	$152,238	$154,022	$459,385
358	$1,340	$152,682	$154,022	$306,702
359	$895	$153,128	$154,022	$153,574
360	$448	$153,574	$154,022	$0

第30年供款共

$1,848,268

第30年利息

$34,568

第30年共還本金

$1,813,700

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$29,478,039

免責聲明

筍盤推介

按揭保險費
info