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$30,254,905

每月供款
$159,681

首期

$-27,560,000

總貸款額

$35,560,000

總利息

$21,924,905

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-27,230,000

按月供比率計算

$319,361

置業成本總預算

HK$-27,230,000

首期

$-27,560,000
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

$319,361

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

馬鞍山迎海第02期星灣第21座

thumb_up

星灣兩房半,好用兩邊廳市場罕有

實

547 呎

@16,271

real_estate_agent 罕有放盤

售$890 萬

實

547 呎

@16,271

售$890 萬

real_estate_agent 罕有放盤

馬鞍山聽濤雅苑第05座

thumb_up

聽濤雅苑3房1套, 清靜綠化景, 自住收租一流

實

650 呎

@11,538

建

807 呎

@9,294

local_fire_department 至HIT

售$750 萬

實

650 呎

@11,538

建

807 呎

@9,294

售$750 萬

local_fire_department 至HIT

VR實景

馬鞍山嵐岸

thumb_up

罕有放盤@高層海景@靚裝修三房單位

實

590 呎

@12,712

建

813 呎

@9,225

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇

售$750 萬

實

590 呎

@12,712

建

813 呎

@9,225

售$750 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇

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

西貢逸瓏海滙第

thumb_up

逸瓏海滙

實

586 呎

@14,300

local_fire_department 至HIT

售$838 萬

實

586 呎

@14,300

售$838 萬

local_fire_department 至HIT

KOL實拍

沙田玖瓏山

thumb_up

玖瓏山*大積2房1套連梗廚**向東園池景

實

705 呎

@11,206

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選 price_change 蝕讓盤

售$790 萬

實

705 呎

@11,206

售$790 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選 price_change 蝕讓盤

沙田晉名峰

thumb_up

環境幽靜開揚山景實用兩房連車位

實

602 呎

@14,784

建

756 呎

@11,772

local_fire_department 至HIT local_offer 低水筍價

售$890 萬

實

602 呎

@14,784

建

756 呎

@11,772

售$890 萬

local_fire_department 至HIT local_offer 低水筍價

沙田玖瓏山日瓏閣

thumb_up

🌟優質筍盤🌟誠意還價即成 [正南] 鳳凰樓🦚方正實用-特高樓底 [ 特大一房兩廳 ].

實

467 呎

@16,381

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

售$765 萬

實

467 呎

@16,381

售$765 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

馬鞍山嘉華星濤灣

thumb_up

嘉華星濤灣, 全海景高層

實

516 呎

@14,341

建

724 呎

@10,221

hotel_class 樓王 local_offer 低水筍價

售$740 萬

實

516 呎

@14,341

建

724 呎

@10,221

售$740 萬

hotel_class 樓王 local_offer 低水筍價

VR實景

馬鞍山翠擁華庭第02座

thumb_up

翠擁華庭大3房

實

816 呎

@9,804

建

1,052 呎

@7,605

local_offer 低水筍價 verified 首置必買

售$800 萬

實

816 呎

@9,804

建

1,052 呎

@7,605

售$800 萬

local_offer 低水筍價 verified 首置必買

西貢逸瓏海滙第01座

thumb_up

西貢市低密度2房半屋苑

實

586 呎

@14,505

local_offer 低水筍價

售$850 萬

實

586 呎

@14,505

售$850 萬

local_offer 低水筍價

VR實景

沙田翠湖花園

thumb_up

罕有河景3房放售

實

694 呎

@11,643

建

862 呎

@9,374

local_fire_department 至HIT

售$808 萬

實

694 呎

@11,643

建

862 呎

@9,374

售$808 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$212,825	$163,538	$134,016	$114,375
1.500	$220,736	$171,593	$142,217	$122,725
2.000	$228,832	$179,892	$150,723	$131,437
2.500	$237,110	$188,433	$159,528	$140,505
3.000	$245,571	$197,215	$168,630	$149,922
3.500	$254,212	$206,234	$178,022	$159,680
4.000	$263,033	$215,487	$187,699	$169,769
4.500	$272,032	$224,970	$197,654	$180,177
5.000	$281,206	$234,680	$207,880	$190,894
5.500	$290,555	$244,613	$218,370	$201,906
6.000	$300,075	$254,763	$229,114	$213,200

每月供款$159,681

年期

30年

貸款金額

$35,560,000

總利息

$21,924,905

總貸款連利息

$57,484,905

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$103,717	$55,964	$159,680	$35,504,036
2	$103,553	$56,127	$159,680	$35,447,910
3	$103,390	$56,291	$159,680	$35,391,619
4	$103,226	$56,455	$159,680	$35,335,164
5	$103,061	$56,619	$159,680	$35,278,545
6	$102,896	$56,785	$159,680	$35,221,760
7	$102,730	$56,950	$159,680	$35,164,810
8	$102,564	$57,116	$159,680	$35,107,694
9	$102,397	$57,283	$159,680	$35,050,411
10	$102,230	$57,450	$159,680	$34,992,961
11	$102,063	$57,617	$159,680	$34,935,344
12	$101,895	$57,786	$159,680	$34,877,558

第1年供款共

$1,916,163

第1年利息

$1,233,722

第1年共還本金

$682,442

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$101,726	$57,954	$159,680	$34,819,604
14	$101,557	$58,123	$159,680	$34,761,481
15	$101,388	$58,293	$159,680	$34,703,188
16	$101,218	$58,463	$159,680	$34,644,726
17	$101,047	$58,633	$159,680	$34,586,092
18	$100,876	$58,804	$159,680	$34,527,288
19	$100,705	$58,976	$159,680	$34,468,313
20	$100,533	$59,148	$159,680	$34,409,165
21	$100,360	$59,320	$159,680	$34,349,845
22	$100,187	$59,493	$159,680	$34,290,351
23	$100,014	$59,667	$159,680	$34,230,685
24	$99,839	$59,841	$159,680	$34,170,844

第2年供款共

$1,916,163

第2年利息

$1,209,449

第2年共還本金

$706,714

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$99,665	$60,015	$159,680	$34,110,828
26	$99,490	$60,190	$159,680	$34,050,638
27	$99,314	$60,366	$159,680	$33,990,272
28	$99,138	$60,542	$159,680	$33,929,730
29	$98,962	$60,719	$159,680	$33,869,012
30	$98,785	$60,896	$159,680	$33,808,116
31	$98,607	$61,073	$159,680	$33,747,043
32	$98,429	$61,251	$159,680	$33,685,791
33	$98,250	$61,430	$159,680	$33,624,361
34	$98,071	$61,609	$159,680	$33,562,752
35	$97,891	$61,789	$159,680	$33,500,963
36	$97,711	$61,969	$159,680	$33,438,994

第3年供款共

$1,916,163

第3年利息

$1,184,314

第3年共還本金

$731,850

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$97,530	$62,150	$159,680	$33,376,844
38	$97,349	$62,331	$159,680	$33,314,513
39	$97,167	$62,513	$159,680	$33,252,000
40	$96,985	$62,695	$159,680	$33,189,305
41	$96,802	$62,878	$159,680	$33,126,426
42	$96,619	$63,062	$159,680	$33,063,365
43	$96,435	$63,245	$159,680	$33,000,119
44	$96,250	$63,430	$159,680	$32,936,689
45	$96,065	$63,615	$159,680	$32,873,074
46	$95,880	$63,800	$159,680	$32,809,274
47	$95,694	$63,987	$159,680	$32,745,287
48	$95,507	$64,173	$159,680	$32,681,114

第4年供款共

$1,916,163

第4年利息

$1,158,284

第4年共還本金

$757,880

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$95,320	$64,360	$159,680	$32,616,754
50	$95,132	$64,548	$159,680	$32,552,206
51	$94,944	$64,736	$159,680	$32,487,469
52	$94,755	$64,925	$159,680	$32,422,544
53	$94,566	$65,115	$159,680	$32,357,430
54	$94,376	$65,304	$159,680	$32,292,125
55	$94,185	$65,495	$159,680	$32,226,630
56	$93,994	$65,686	$159,680	$32,160,944
57	$93,803	$65,878	$159,680	$32,095,067
58	$93,611	$66,070	$159,680	$32,028,997
59	$93,418	$66,262	$159,680	$31,962,735
60	$93,225	$66,456	$159,680	$31,896,279

第5年供款共

$1,916,163

第5年利息

$1,131,328

第5年共還本金

$784,835

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$93,031	$66,649	$159,680	$31,829,630
62	$92,836	$66,844	$159,680	$31,762,786
63	$92,641	$67,039	$159,680	$31,695,747
64	$92,446	$67,234	$159,680	$31,628,513
65	$92,250	$67,430	$159,680	$31,561,082
66	$92,053	$67,627	$159,680	$31,493,455
67	$91,856	$67,824	$159,680	$31,425,631
68	$91,658	$68,022	$159,680	$31,357,608
69	$91,460	$68,221	$159,680	$31,289,388
70	$91,261	$68,420	$159,680	$31,220,968
71	$91,061	$68,619	$159,680	$31,152,349
72	$90,861	$68,819	$159,680	$31,083,530

第6年供款共

$1,916,163

第6年利息

$1,103,414

第6年共還本金

$812,749

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$90,660	$69,020	$159,680	$31,014,510
74	$90,459	$69,221	$159,680	$30,945,288
75	$90,257	$69,423	$159,680	$30,875,865
76	$90,055	$69,626	$159,680	$30,806,240
77	$89,852	$69,829	$159,680	$30,736,411
78	$89,648	$70,032	$159,680	$30,666,378
79	$89,444	$70,237	$159,680	$30,596,142
80	$89,239	$70,442	$159,680	$30,525,700
81	$89,033	$70,647	$159,680	$30,455,053
82	$88,827	$70,853	$159,680	$30,384,200
83	$88,621	$71,060	$159,680	$30,313,140
84	$88,413	$71,267	$159,680	$30,241,873

第7年供款共

$1,916,163

第7年利息

$1,074,507

第7年共還本金

$841,656

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$88,205	$71,475	$159,680	$30,170,399
86	$87,997	$71,683	$159,680	$30,098,715
87	$87,788	$71,892	$159,680	$30,026,823
88	$87,578	$72,102	$159,680	$29,954,721
89	$87,368	$72,312	$159,680	$29,882,409
90	$87,157	$72,523	$159,680	$29,809,885
91	$86,945	$72,735	$159,680	$29,737,150
92	$86,733	$72,947	$159,680	$29,664,204
93	$86,521	$73,160	$159,680	$29,591,044
94	$86,307	$73,373	$159,680	$29,517,671
95	$86,093	$73,587	$159,680	$29,444,084
96	$85,879	$73,802	$159,680	$29,370,282

第8年供款共

$1,916,163

第8年利息

$1,044,572

第8年共還本金

$871,591

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$85,663	$74,017	$159,680	$29,296,265
98	$85,447	$74,233	$159,680	$29,222,032
99	$85,231	$74,449	$159,680	$29,147,583
100	$85,014	$74,667	$159,680	$29,072,916
101	$84,796	$74,884	$159,680	$28,998,032
102	$84,578	$75,103	$159,680	$28,922,929
103	$84,359	$75,322	$159,680	$28,847,608
104	$84,139	$75,541	$159,680	$28,772,066
105	$83,919	$75,762	$159,680	$28,696,304
106	$83,698	$75,983	$159,680	$28,620,322
107	$83,476	$76,204	$159,680	$28,544,117
108	$83,254	$76,427	$159,680	$28,467,691

第9年供款共

$1,916,163

第9年利息

$1,013,572

第9年共還本金

$902,591

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$83,031	$76,650	$159,680	$28,391,041
110	$82,807	$76,873	$159,680	$28,314,168
111	$82,583	$77,097	$159,680	$28,237,071
112	$82,358	$77,322	$159,680	$28,159,749
113	$82,133	$77,548	$159,680	$28,082,201
114	$81,906	$77,774	$159,680	$28,004,427
115	$81,680	$78,001	$159,680	$27,926,426
116	$81,452	$78,228	$159,680	$27,848,198
117	$81,224	$78,456	$159,680	$27,769,742
118	$80,995	$78,685	$159,680	$27,691,056
119	$80,766	$78,915	$159,680	$27,612,142
120	$80,535	$79,145	$159,680	$27,532,997

第10年供款共

$1,916,163

第10年利息

$981,470

第10年共還本金

$934,694

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$80,305	$79,376	$159,680	$27,453,621
122	$80,073	$79,607	$159,680	$27,374,014
123	$79,841	$79,839	$159,680	$27,294,175
124	$79,608	$80,072	$159,680	$27,214,102
125	$79,374	$80,306	$159,680	$27,133,796
126	$79,140	$80,540	$159,680	$27,053,256
127	$78,905	$80,775	$159,680	$26,972,481
128	$78,670	$81,011	$159,680	$26,891,471
129	$78,433	$81,247	$159,680	$26,810,224
130	$78,196	$81,484	$159,680	$26,728,740
131	$77,959	$81,721	$159,680	$26,647,019
132	$77,720	$81,960	$159,680	$26,565,059

第11年供款共

$1,916,163

第11年利息

$948,226

第11年共還本金

$967,938

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$77,481	$82,199	$159,680	$26,482,860
134	$77,242	$82,439	$159,680	$26,400,421
135	$77,001	$82,679	$159,680	$26,317,742
136	$76,760	$82,920	$159,680	$26,234,822
137	$76,518	$83,162	$159,680	$26,151,660
138	$76,276	$83,405	$159,680	$26,068,255
139	$76,032	$83,648	$159,680	$25,984,608
140	$75,788	$83,892	$159,680	$25,900,716
141	$75,544	$84,137	$159,680	$25,816,579
142	$75,298	$84,382	$159,680	$25,732,197
143	$75,052	$84,628	$159,680	$25,647,569
144	$74,805	$84,875	$159,680	$25,562,694

第12年供款共

$1,916,163

第12年利息

$913,799

第12年共還本金

$1,002,365

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$74,558	$85,122	$159,680	$25,477,572
146	$74,310	$85,371	$159,680	$25,392,201
147	$74,061	$85,620	$159,680	$25,306,582
148	$73,811	$85,869	$159,680	$25,220,712
149	$73,560	$86,120	$159,680	$25,134,592
150	$73,309	$86,371	$159,680	$25,048,221
151	$73,057	$86,623	$159,680	$24,961,598
152	$72,805	$86,876	$159,680	$24,874,723
153	$72,551	$87,129	$159,680	$24,787,594
154	$72,297	$87,383	$159,680	$24,700,210
155	$72,042	$87,638	$159,680	$24,612,572
156	$71,787	$87,894	$159,680	$24,524,679

第13年供款共

$1,916,163

第13年利息

$878,148

第13年共還本金

$1,038,016

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$71,530	$88,150	$159,680	$24,436,529
158	$71,273	$88,407	$159,680	$24,348,122
159	$71,015	$88,665	$159,680	$24,259,457
160	$70,757	$88,924	$159,680	$24,170,533
161	$70,497	$89,183	$159,680	$24,081,350
162	$70,237	$89,443	$159,680	$23,991,907
163	$69,976	$89,704	$159,680	$23,902,203
164	$69,715	$89,966	$159,680	$23,812,238
165	$69,452	$90,228	$159,680	$23,722,010
166	$69,189	$90,491	$159,680	$23,631,519
167	$68,925	$90,755	$159,680	$23,540,764
168	$68,661	$91,020	$159,680	$23,449,744

第14年供款共

$1,916,163

第14年利息

$841,229

第14年共還本金

$1,074,935

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$68,395	$91,285	$159,680	$23,358,459
170	$68,129	$91,551	$159,680	$23,266,907
171	$67,862	$91,818	$159,680	$23,175,089
172	$67,594	$92,086	$159,680	$23,083,003
173	$67,325	$92,355	$159,680	$22,990,648
174	$67,056	$92,624	$159,680	$22,898,024
175	$66,786	$92,894	$159,680	$22,805,129
176	$66,515	$93,165	$159,680	$22,711,964
177	$66,243	$93,437	$159,680	$22,618,527
178	$65,971	$93,710	$159,680	$22,524,817
179	$65,697	$93,983	$159,680	$22,430,834
180	$65,423	$94,257	$159,680	$22,336,577

第15年供款共

$1,916,163

第15年利息

$802,997

第15年共還本金

$1,113,167

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$65,148	$94,532	$159,680	$22,242,045
182	$64,873	$94,808	$159,680	$22,147,238
183	$64,596	$95,084	$159,680	$22,052,153
184	$64,319	$95,362	$159,680	$21,956,792
185	$64,041	$95,640	$159,680	$21,861,152
186	$63,762	$95,919	$159,680	$21,765,234
187	$63,482	$96,198	$159,680	$21,669,035
188	$63,201	$96,479	$159,680	$21,572,556
189	$62,920	$96,760	$159,680	$21,475,796
190	$62,638	$97,043	$159,680	$21,378,754
191	$62,355	$97,326	$159,680	$21,281,428
192	$62,071	$97,609	$159,680	$21,183,818

第16年供款共

$1,916,163

第16年利息

$763,405

第16年共還本金

$1,152,759

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$61,786	$97,894	$159,680	$21,085,924
194	$61,501	$98,180	$159,680	$20,987,745
195	$61,214	$98,466	$159,680	$20,889,279
196	$60,927	$98,753	$159,680	$20,790,525
197	$60,639	$99,041	$159,680	$20,691,484
198	$60,350	$99,330	$159,680	$20,592,154
199	$60,060	$99,620	$159,680	$20,492,534
200	$59,770	$99,910	$159,680	$20,392,624
201	$59,478	$100,202	$159,680	$20,292,422
202	$59,186	$100,494	$159,680	$20,191,928
203	$58,893	$100,787	$159,680	$20,091,141
204	$58,599	$101,081	$159,680	$19,990,060

第17年供款共

$1,916,163

第17年利息

$722,405

第17年共還本金

$1,193,759

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$58,304	$101,376	$159,680	$19,888,684
206	$58,009	$101,672	$159,680	$19,787,012
207	$57,712	$101,968	$159,680	$19,685,044
208	$57,415	$102,266	$159,680	$19,582,778
209	$57,116	$102,564	$159,680	$19,480,214
210	$56,817	$102,863	$159,680	$19,377,351
211	$56,517	$103,163	$159,680	$19,274,188
212	$56,216	$103,464	$159,680	$19,170,724
213	$55,915	$103,766	$159,680	$19,066,959
214	$55,612	$104,068	$159,680	$18,962,890
215	$55,308	$104,372	$159,680	$18,858,519
216	$55,004	$104,676	$159,680	$18,753,842

第18年供款共

$1,916,163

第18年利息

$679,946

第18年共還本金

$1,236,217

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$54,699	$104,982	$159,680	$18,648,861
218	$54,393	$105,288	$159,680	$18,543,573
219	$54,085	$105,595	$159,680	$18,437,978
220	$53,777	$105,903	$159,680	$18,332,075
221	$53,469	$106,212	$159,680	$18,225,863
222	$53,159	$106,522	$159,680	$18,119,342
223	$52,848	$106,832	$159,680	$18,012,510
224	$52,536	$107,144	$159,680	$17,905,366
225	$52,224	$107,456	$159,680	$17,797,910
226	$51,911	$107,770	$159,680	$17,690,140
227	$51,596	$108,084	$159,680	$17,582,056
228	$51,281	$108,399	$159,680	$17,473,657

第19年供款共

$1,916,163

第19年利息

$635,978

第19年共還本金

$1,280,186

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$50,965	$108,715	$159,680	$17,364,941
230	$50,648	$109,033	$159,680	$17,255,909
231	$50,330	$109,351	$159,680	$17,146,558
232	$50,011	$109,669	$159,680	$17,036,889
233	$49,691	$109,989	$159,680	$16,926,899
234	$49,370	$110,310	$159,680	$16,816,589
235	$49,048	$110,632	$159,680	$16,705,957
236	$48,726	$110,955	$159,680	$16,595,002
237	$48,402	$111,278	$159,680	$16,483,724
238	$48,078	$111,603	$159,680	$16,372,122
239	$47,752	$111,928	$159,680	$16,260,193
240	$47,426	$112,255	$159,680	$16,147,939

第20年供款共

$1,916,163

第20年利息

$590,445

第20年共還本金

$1,325,718

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$47,098	$112,582	$159,680	$16,035,356
242	$46,770	$112,911	$159,680	$15,922,446
243	$46,440	$113,240	$159,680	$15,809,206
244	$46,110	$113,570	$159,680	$15,695,636
245	$45,779	$113,901	$159,680	$15,581,735
246	$45,447	$114,234	$159,680	$15,467,501
247	$45,114	$114,567	$159,680	$15,352,934
248	$44,779	$114,901	$159,680	$15,238,033
249	$44,444	$115,236	$159,680	$15,122,797
250	$44,108	$115,572	$159,680	$15,007,225
251	$43,771	$115,909	$159,680	$14,891,316
252	$43,433	$116,247	$159,680	$14,775,069

第21年供款共

$1,916,163

第21年利息

$543,294

第21年共還本金

$1,372,870

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$43,094	$116,586	$159,680	$14,658,482
254	$42,754	$116,926	$159,680	$14,541,556
255	$42,413	$117,267	$159,680	$14,424,289
256	$42,071	$117,609	$159,680	$14,306,679
257	$41,728	$117,952	$159,680	$14,188,727
258	$41,384	$118,297	$159,680	$14,070,430
259	$41,039	$118,642	$159,680	$13,951,789
260	$40,693	$118,988	$159,680	$13,832,801
261	$40,346	$119,335	$159,680	$13,713,466
262	$39,998	$119,683	$159,680	$13,593,784
263	$39,649	$120,032	$159,680	$13,473,752
264	$39,298	$120,382	$159,680	$13,353,370

第22年供款共

$1,916,163

第22年利息

$494,465

第22年共還本金

$1,421,699

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$38,947	$120,733	$159,680	$13,232,637
266	$38,595	$121,085	$159,680	$13,111,552
267	$38,242	$121,438	$159,680	$12,990,114
268	$37,888	$121,792	$159,680	$12,868,321
269	$37,533	$122,148	$159,680	$12,746,174
270	$37,176	$122,504	$159,680	$12,623,670
271	$36,819	$122,861	$159,680	$12,500,808
272	$36,461	$123,220	$159,680	$12,377,589
273	$36,101	$123,579	$159,680	$12,254,010
274	$35,741	$123,939	$159,680	$12,130,070
275	$35,379	$124,301	$159,680	$12,005,770
276	$35,017	$124,663	$159,680	$11,881,106

第23年供款共

$1,916,163

第23年利息

$443,899

第23年共還本金

$1,472,264

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$34,653	$125,027	$159,680	$11,756,079
278	$34,289	$125,392	$159,680	$11,630,687
279	$33,923	$125,757	$159,680	$11,504,930
280	$33,556	$126,124	$159,680	$11,378,806
281	$33,188	$126,492	$159,680	$11,252,313
282	$32,819	$126,861	$159,680	$11,125,452
283	$32,449	$127,231	$159,680	$10,998,221
284	$32,078	$127,602	$159,680	$10,870,619
285	$31,706	$127,974	$159,680	$10,742,645
286	$31,333	$128,348	$159,680	$10,614,297
287	$30,958	$128,722	$159,680	$10,485,575
288	$30,583	$129,097	$159,680	$10,356,478

第24年供款共

$1,916,163

第24年利息

$391,535

第24年共還本金

$1,524,628

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$30,206	$129,474	$159,680	$10,227,004
290	$29,829	$129,852	$159,680	$10,097,153
291	$29,450	$130,230	$159,680	$9,966,922
292	$29,070	$130,610	$159,680	$9,836,312
293	$28,689	$130,991	$159,680	$9,705,321
294	$28,307	$131,373	$159,680	$9,573,948
295	$27,924	$131,756	$159,680	$9,442,192
296	$27,540	$132,141	$159,680	$9,310,051
297	$27,154	$132,526	$159,680	$9,177,525
298	$26,768	$132,913	$159,680	$9,044,613
299	$26,380	$133,300	$159,680	$8,911,313
300	$25,991	$133,689	$159,680	$8,777,624

第25年供款共

$1,916,163

第25年利息

$337,309

第25年共還本金

$1,578,854

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$25,601	$134,079	$159,680	$8,643,545
302	$25,210	$134,470	$159,680	$8,509,075
303	$24,818	$134,862	$159,680	$8,374,213
304	$24,425	$135,256	$159,680	$8,238,957
305	$24,030	$135,650	$159,680	$8,103,307
306	$23,635	$136,046	$159,680	$7,967,262
307	$23,238	$136,442	$159,680	$7,830,819
308	$22,840	$136,840	$159,680	$7,693,979
309	$22,441	$137,240	$159,680	$7,556,739
310	$22,040	$137,640	$159,680	$7,419,099
311	$21,639	$138,041	$159,680	$7,281,058
312	$21,236	$138,444	$159,680	$7,142,614

第26年供款共

$1,916,163

第26年利息

$281,154

第26年共還本金

$1,635,009

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$20,833	$138,848	$159,680	$7,003,767
314	$20,428	$139,253	$159,680	$6,864,514
315	$20,021	$139,659	$159,680	$6,724,855
316	$19,614	$140,066	$159,680	$6,584,789
317	$19,206	$140,475	$159,680	$6,444,314
318	$18,796	$140,884	$159,680	$6,303,430
319	$18,385	$141,295	$159,680	$6,162,135
320	$17,973	$141,707	$159,680	$6,020,427
321	$17,560	$142,121	$159,680	$5,878,307
322	$17,145	$142,535	$159,680	$5,735,771
323	$16,729	$142,951	$159,680	$5,592,820
324	$16,312	$143,368	$159,680	$5,449,452

第27年供款共

$1,916,163

第27年利息

$223,002

第27年共還本金

$1,693,162

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$15,894	$143,786	$159,680	$5,305,666
326	$15,475	$144,205	$159,680	$5,161,461
327	$15,054	$144,626	$159,680	$5,016,835
328	$14,632	$145,048	$159,680	$4,871,787
329	$14,209	$145,471	$159,680	$4,726,316
330	$13,785	$145,895	$159,680	$4,580,421
331	$13,360	$146,321	$159,680	$4,434,100
332	$12,933	$146,747	$159,680	$4,287,353
333	$12,505	$147,176	$159,680	$4,140,177
334	$12,076	$147,605	$159,680	$3,992,572
335	$11,645	$148,035	$159,680	$3,844,537
336	$11,213	$148,467	$159,680	$3,696,070

第28年供款共

$1,916,163

第28年利息

$162,781

第28年共還本金

$1,753,382

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$10,780	$148,900	$159,680	$3,547,170
338	$10,346	$149,334	$159,680	$3,397,836
339	$9,910	$149,770	$159,680	$3,248,066
340	$9,474	$150,207	$159,680	$3,097,859
341	$9,035	$150,645	$159,680	$2,947,214
342	$8,596	$151,084	$159,680	$2,796,130
343	$8,155	$151,525	$159,680	$2,644,605
344	$7,713	$151,967	$159,680	$2,492,638
345	$7,270	$152,410	$159,680	$2,340,228
346	$6,826	$152,855	$159,680	$2,187,373
347	$6,380	$153,300	$159,680	$2,034,073
348	$5,933	$153,748	$159,680	$1,880,325

第29年供款共

$1,916,163

第29年利息

$100,419

第29年共還本金

$1,815,745

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$5,484	$154,196	$159,680	$1,726,129
350	$5,035	$154,646	$159,680	$1,571,484
351	$4,583	$155,097	$159,680	$1,416,387
352	$4,131	$155,549	$159,680	$1,260,838
353	$3,677	$156,003	$159,680	$1,104,835
354	$3,222	$156,458	$159,680	$948,377
355	$2,766	$156,914	$159,680	$791,463
356	$2,308	$157,372	$159,680	$634,091
357	$1,849	$157,831	$159,680	$476,260
358	$1,389	$158,291	$159,680	$317,969
359	$927	$158,753	$159,680	$159,216
360	$464	$159,216	$159,680	$0

第30年供款共

$1,916,163

第30年利息

$35,838

第30年共還本金

$1,880,325

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$30,254,905

免責聲明

筍盤推介

按揭保險費
info