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$32,067,594

每月供款
$172,883

首期

$-30,500,000

總貸款額

$38,500,000

總利息

$23,737,594

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-30,170,000

按月供比率計算

$345,764

置業成本總預算

HK$-30,170,000

首期

$-30,500,000
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

$345,764

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

馬鞍山井頭村

thumb_up

~*樓新地下,單邊可泊車,方便~罕有放盤*~

建

700 呎

@10,000

local_fire_department 至HIT

售$700 萬

建

700 呎

@10,000

售$700 萬

local_fire_department 至HIT

西貢 ~優質屋苑~優質管理~市中心,樓齡新~

thumb_up

逸瓏園

實

667 呎

@13,493

local_fire_department 至HIT

售$900 萬

實

667 呎

@13,493

售$900 萬

local_fire_department 至HIT

馬鞍山迎海

thumb_up

高層靚裝二房，價錢好商議

實

498 呎

@15,060

local_fire_department 至HIT

售$750 萬

實

498 呎

@15,060

售$750 萬

local_fire_department 至HIT

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

馬鞍山馬鞍山中心第03座

thumb_up

馬鞍山中心第03座

實

541 呎

@13,678

建

727 呎

@10,179

local_fire_department 至HIT

售$740 萬

實

541 呎

@13,678

建

727 呎

@10,179

售$740 萬

local_fire_department 至HIT

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

大埔雲滙第02期第09座

thumb_up

【特色單位】天台2房！

實

466 呎

@17,167

real_estate_agent 罕有放盤 hotel_class 樓王 vpn_key 有匙即睇

售$800 萬

實

466 呎

@17,167

售$800 萬

real_estate_agent 罕有放盤 hotel_class 樓王 vpn_key 有匙即睇

VR實景

馬鞍山天宇海

thumb_up

天宇海罕有特色花園

實

760 呎

@11,316

建

1,001 呎

@8,591

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

售$860 萬

實

760 呎

@11,316

建

1,001 呎

@8,591

售$860 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

馬鞍山嵐岸第05座

thumb_up

3房(1套) 企理單邊嵐岸

實

660 呎

@12,727

建

898 呎

@9,354

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

售$840 萬

實

660 呎

@12,727

建

898 呎

@9,354

售$840 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

馬鞍山迎海第04期駿岸第07座

thumb_up

高層靚位

實

514 呎

@14,591

pets 愛竉必選

售$750 萬

實

514 呎

@14,591

售$750 萬

pets 愛竉必選

VR實景

馬鞍山聽濤雅苑第

thumb_up

聽濤雅苑~恆安站~3房套+工人房

實

733 呎

@11,323

建

906 呎

@9,161

vpn_key 有匙即睇 flight_takeoff 移民急讓

售$830 萬

實

733 呎

@11,323

建

906 呎

@9,161

售$830 萬

vpn_key 有匙即睇 flight_takeoff 移民急讓

利率	15年	20年	25年	30年
1.000	$230,420	$177,059	$145,096	$123,831
1.500	$238,986	$185,780	$153,975	$132,871
2.000	$247,751	$194,765	$163,184	$142,303
2.500	$256,714	$204,013	$172,717	$152,122
3.000	$265,874	$213,520	$182,571	$162,318
3.500	$275,230	$223,284	$192,740	$172,882
4.000	$284,780	$233,302	$203,217	$183,805
4.500	$294,522	$243,570	$213,996	$195,074
5.000	$304,456	$254,083	$225,067	$206,676
5.500	$314,577	$264,837	$236,424	$218,599
6.000	$324,885	$275,826	$248,056	$230,827

每月供款$172,883

年期

30年

貸款金額

$38,500,000

總利息

$23,737,594

總貸款連利息

$62,237,594

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$112,292	$60,591	$172,882	$38,439,409
2	$112,115	$60,767	$172,882	$38,378,642
3	$111,938	$60,944	$172,882	$38,317,698
4	$111,760	$61,122	$172,882	$38,256,575
5	$111,582	$61,301	$172,882	$38,195,275
6	$111,403	$61,479	$172,882	$38,133,796
7	$111,224	$61,659	$172,882	$38,072,137
8	$111,044	$61,838	$172,882	$38,010,298
9	$110,863	$62,019	$172,882	$37,948,280
10	$110,682	$62,200	$172,882	$37,886,080
11	$110,501	$62,381	$172,882	$37,823,699
12	$110,319	$62,563	$172,882	$37,761,136

第1年供款共

$2,074,586

第1年利息

$1,335,722

第1年共還本金

$738,864

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$110,137	$62,746	$172,882	$37,698,390
14	$109,954	$62,929	$172,882	$37,635,462
15	$109,770	$63,112	$172,882	$37,572,349
16	$109,586	$63,296	$172,882	$37,509,053
17	$109,401	$63,481	$172,882	$37,445,573
18	$109,216	$63,666	$172,882	$37,381,907
19	$109,031	$63,852	$172,882	$37,318,055
20	$108,844	$64,038	$172,882	$37,254,017
21	$108,658	$64,225	$172,882	$37,189,792
22	$108,470	$64,412	$172,882	$37,125,380
23	$108,282	$64,600	$172,882	$37,060,781
24	$108,094	$64,788	$172,882	$36,995,992

第2年供款共

$2,074,586

第2年利息

$1,309,443

第2年共還本金

$765,143

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$107,905	$64,977	$172,882	$36,931,015
26	$107,715	$65,167	$172,882	$36,865,848
27	$107,525	$65,357	$172,882	$36,800,492
28	$107,335	$65,547	$172,882	$36,734,944
29	$107,144	$65,739	$172,882	$36,669,205
30	$106,952	$65,930	$172,882	$36,603,275
31	$106,760	$66,123	$172,882	$36,537,152
32	$106,567	$66,316	$172,882	$36,470,837
33	$106,373	$66,509	$172,882	$36,404,328
34	$106,179	$66,703	$172,882	$36,337,625
35	$105,985	$66,897	$172,882	$36,270,728
36	$105,790	$67,093	$172,882	$36,203,635

第3年供款共

$2,074,586

第3年利息

$1,282,229

第3年共還本金

$792,357

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$105,594	$67,288	$172,882	$36,136,347
38	$105,398	$67,485	$172,882	$36,068,862
39	$105,201	$67,681	$172,882	$36,001,181
40	$105,003	$67,879	$172,882	$35,933,302
41	$104,805	$68,077	$172,882	$35,865,225
42	$104,607	$68,275	$172,882	$35,796,950
43	$104,408	$68,474	$172,882	$35,728,476
44	$104,208	$68,674	$172,882	$35,659,801
45	$104,008	$68,874	$172,882	$35,590,927
46	$103,807	$69,075	$172,882	$35,521,852
47	$103,605	$69,277	$172,882	$35,452,575
48	$103,403	$69,479	$172,882	$35,383,096

第4年供款共

$2,074,586

第4年利息

$1,254,047

第4年共還本金

$820,539

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$103,201	$69,682	$172,882	$35,313,415
50	$102,997	$69,885	$172,882	$35,243,530
51	$102,794	$70,089	$172,882	$35,173,441
52	$102,589	$70,293	$172,882	$35,103,148
53	$102,384	$70,498	$172,882	$35,032,650
54	$102,179	$70,704	$172,882	$34,961,947
55	$101,972	$70,910	$172,882	$34,891,037
56	$101,766	$71,117	$172,882	$34,819,920
57	$101,558	$71,324	$172,882	$34,748,596
58	$101,350	$71,532	$172,882	$34,677,064
59	$101,141	$71,741	$172,882	$34,605,323
60	$100,932	$71,950	$172,882	$34,533,373

第5年供款共

$2,074,586

第5年利息

$1,224,863

第5年共還本金

$849,723

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$100,722	$72,160	$172,882	$34,461,213
62	$100,512	$72,370	$172,882	$34,388,843
63	$100,301	$72,581	$172,882	$34,316,261
64	$100,089	$72,793	$172,882	$34,243,468
65	$99,877	$73,005	$172,882	$34,170,463
66	$99,664	$73,218	$172,882	$34,097,244
67	$99,450	$73,432	$172,882	$34,023,813
68	$99,236	$73,646	$172,882	$33,950,166
69	$99,021	$73,861	$172,882	$33,876,306
70	$98,806	$74,076	$172,882	$33,802,229
71	$98,590	$74,292	$172,882	$33,727,937
72	$98,373	$74,509	$172,882	$33,653,428

第6年供款共

$2,074,586

第6年利息

$1,194,641

第6年共還本金

$879,945

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$98,156	$74,726	$172,882	$33,578,702
74	$97,938	$74,944	$172,882	$33,503,757
75	$97,719	$75,163	$172,882	$33,428,594
76	$97,500	$75,382	$172,882	$33,353,212
77	$97,280	$75,602	$172,882	$33,277,610
78	$97,060	$75,823	$172,882	$33,201,788
79	$96,839	$76,044	$172,882	$33,125,744
80	$96,617	$76,265	$172,882	$33,049,479
81	$96,394	$76,488	$172,882	$32,972,991
82	$96,171	$76,711	$172,882	$32,896,280
83	$95,947	$76,935	$172,882	$32,819,345
84	$95,723	$77,159	$172,882	$32,742,186

第7年供款共

$2,074,586

第7年利息

$1,163,344

第7年共還本金

$911,242

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$95,498	$77,384	$172,882	$32,664,802
86	$95,272	$77,610	$172,882	$32,587,192
87	$95,046	$77,836	$172,882	$32,509,356
88	$94,819	$78,063	$172,882	$32,431,292
89	$94,591	$78,291	$172,882	$32,353,001
90	$94,363	$78,519	$172,882	$32,274,482
91	$94,134	$78,748	$172,882	$32,195,734
92	$93,904	$78,978	$172,882	$32,116,756
93	$93,674	$79,208	$172,882	$32,037,547
94	$93,443	$79,439	$172,882	$31,958,108
95	$93,211	$79,671	$172,882	$31,878,437
96	$92,979	$79,903	$172,882	$31,798,534

第8年供款共

$2,074,586

第8年利息

$1,130,934

第8年共還本金

$943,652

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$92,746	$80,136	$172,882	$31,718,397
98	$92,512	$80,370	$172,882	$31,638,027
99	$92,278	$80,605	$172,882	$31,557,422
100	$92,042	$80,840	$172,882	$31,476,583
101	$91,807	$81,076	$172,882	$31,395,507
102	$91,570	$81,312	$172,882	$31,314,195
103	$91,333	$81,549	$172,882	$31,232,646
104	$91,095	$81,787	$172,882	$31,150,859
105	$90,857	$82,026	$172,882	$31,068,833
106	$90,617	$82,265	$172,882	$30,986,569
107	$90,377	$82,505	$172,882	$30,904,064
108	$90,137	$82,745	$172,882	$30,821,319

第9年供款共

$2,074,586

第9年利息

$1,097,371

第9年共還本金

$977,215

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$89,896	$82,987	$172,882	$30,738,332
110	$89,653	$83,229	$172,882	$30,655,103
111	$89,411	$83,471	$172,882	$30,571,632
112	$89,167	$83,715	$172,882	$30,487,917
113	$88,923	$83,959	$172,882	$30,403,958
114	$88,678	$84,204	$172,882	$30,319,754
115	$88,433	$84,450	$172,882	$30,235,304
116	$88,186	$84,696	$172,882	$30,150,608
117	$87,939	$84,943	$172,882	$30,065,665
118	$87,692	$85,191	$172,882	$29,980,475
119	$87,443	$85,439	$172,882	$29,895,035
120	$87,194	$85,688	$172,882	$29,809,347

第10年供款共

$2,074,586

第10年利息

$1,062,615

第10年共還本金

$1,011,972

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$86,944	$85,938	$172,882	$29,723,409
122	$86,693	$86,189	$172,882	$29,637,220
123	$86,442	$86,440	$172,882	$29,550,779
124	$86,190	$86,692	$172,882	$29,464,087
125	$85,937	$86,945	$172,882	$29,377,142
126	$85,683	$87,199	$172,882	$29,289,943
127	$85,429	$87,453	$172,882	$29,202,490
128	$85,174	$87,708	$172,882	$29,114,781
129	$84,918	$87,964	$172,882	$29,026,817
130	$84,662	$88,221	$172,882	$28,938,597
131	$84,404	$88,478	$172,882	$28,850,119
132	$84,146	$88,736	$172,882	$28,761,383

第11年供款共

$2,074,586

第11年利息

$1,026,622

第11年共還本金

$1,047,964

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$83,887	$88,995	$172,882	$28,672,388
134	$83,628	$89,254	$172,882	$28,583,133
135	$83,367	$89,515	$172,882	$28,493,619
136	$83,106	$89,776	$172,882	$28,403,843
137	$82,845	$90,038	$172,882	$28,313,805
138	$82,582	$90,300	$172,882	$28,223,505
139	$82,319	$90,564	$172,882	$28,132,941
140	$82,054	$90,828	$172,882	$28,042,114
141	$81,789	$91,093	$172,882	$27,951,021
142	$81,524	$91,358	$172,882	$27,859,662
143	$81,257	$91,625	$172,882	$27,768,038
144	$80,990	$91,892	$172,882	$27,676,145

第12年供款共

$2,074,586

第12年利息

$989,349

第12年共還本金

$1,085,237

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$80,722	$92,160	$172,882	$27,583,985
146	$80,453	$92,429	$172,882	$27,491,556
147	$80,184	$92,698	$172,882	$27,398,858
148	$79,913	$92,969	$172,882	$27,305,889
149	$79,642	$93,240	$172,882	$27,212,649
150	$79,370	$93,512	$172,882	$27,119,137
151	$79,097	$93,785	$172,882	$27,025,352
152	$78,824	$94,058	$172,882	$26,931,294
153	$78,550	$94,333	$172,882	$26,836,961
154	$78,274	$94,608	$172,882	$26,742,354
155	$77,999	$94,884	$172,882	$26,647,470
156	$77,722	$95,160	$172,882	$26,552,310

第13年供款共

$2,074,586

第13年利息

$950,751

第13年共還本金

$1,123,836

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$77,444	$95,438	$172,882	$26,456,872
158	$77,166	$95,716	$172,882	$26,361,155
159	$76,887	$95,996	$172,882	$26,265,160
160	$76,607	$96,275	$172,882	$26,168,884
161	$76,326	$96,556	$172,882	$26,072,328
162	$76,044	$96,838	$172,882	$25,975,490
163	$75,762	$97,120	$172,882	$25,878,370
164	$75,479	$97,404	$172,882	$25,780,966
165	$75,194	$97,688	$172,882	$25,683,278
166	$74,910	$97,973	$172,882	$25,585,306
167	$74,624	$98,258	$172,882	$25,487,047
168	$74,337	$98,545	$172,882	$25,388,502

第14年供款共

$2,074,586

第14年利息

$910,779

第14年共還本金

$1,163,807

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$74,050	$98,832	$172,882	$25,289,670
170	$73,762	$99,121	$172,882	$25,190,549
171	$73,472	$99,410	$172,882	$25,091,140
172	$73,182	$99,700	$172,882	$24,991,440
173	$72,892	$99,991	$172,882	$24,891,449
174	$72,600	$100,282	$172,882	$24,791,167
175	$72,308	$100,575	$172,882	$24,690,593
176	$72,014	$100,868	$172,882	$24,589,725
177	$71,720	$101,162	$172,882	$24,488,562
178	$71,425	$101,457	$172,882	$24,387,105
179	$71,129	$101,753	$172,882	$24,285,352
180	$70,832	$102,050	$172,882	$24,183,302

第15年供款共

$2,074,586

第15年利息

$869,386

第15年共還本金

$1,205,200

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$70,535	$102,348	$172,882	$24,080,955
182	$70,236	$102,646	$172,882	$23,978,308
183	$69,937	$102,945	$172,882	$23,875,363
184	$69,636	$103,246	$172,882	$23,772,117
185	$69,335	$103,547	$172,882	$23,668,570
186	$69,033	$103,849	$172,882	$23,564,722
187	$68,730	$104,152	$172,882	$23,460,570
188	$68,427	$104,456	$172,882	$23,356,114
189	$68,122	$104,760	$172,882	$23,251,354
190	$67,816	$105,066	$172,882	$23,146,288
191	$67,510	$105,372	$172,882	$23,040,916
192	$67,203	$105,680	$172,882	$22,935,237

第16年供款共

$2,074,586

第16年利息

$826,521

第16年共還本金

$1,248,066

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$66,894	$105,988	$172,882	$22,829,249
194	$66,585	$106,297	$172,882	$22,722,952
195	$66,275	$106,607	$172,882	$22,616,345
196	$65,964	$106,918	$172,882	$22,509,427
197	$65,652	$107,230	$172,882	$22,402,197
198	$65,340	$107,542	$172,882	$22,294,655
199	$65,026	$107,856	$172,882	$22,186,799
200	$64,711	$108,171	$172,882	$22,078,628
201	$64,396	$108,486	$172,882	$21,970,142
202	$64,080	$108,803	$172,882	$21,861,339
203	$63,762	$109,120	$172,882	$21,752,219
204	$63,444	$109,438	$172,882	$21,642,781

第17年供款共

$2,074,586

第17年利息

$782,131

第17年共還本金

$1,292,455

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$63,125	$109,757	$172,882	$21,533,024
206	$62,805	$110,078	$172,882	$21,422,946
207	$62,484	$110,399	$172,882	$21,312,547
208	$62,162	$110,721	$172,882	$21,201,827
209	$61,839	$111,044	$172,882	$21,090,783
210	$61,515	$111,367	$172,882	$20,979,416
211	$61,190	$111,692	$172,882	$20,867,724
212	$60,864	$112,018	$172,882	$20,755,706
213	$60,537	$112,345	$172,882	$20,643,361
214	$60,210	$112,672	$172,882	$20,530,688
215	$59,881	$113,001	$172,882	$20,417,687
216	$59,552	$113,331	$172,882	$20,304,357

第18年供款共

$2,074,586

第18年利息

$736,162

第18年共還本金

$1,338,424

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$59,221	$113,661	$172,882	$20,190,696
218	$58,890	$113,993	$172,882	$20,076,703
219	$58,557	$114,325	$172,882	$19,962,378
220	$58,224	$114,659	$172,882	$19,847,719
221	$57,889	$114,993	$172,882	$19,732,726
222	$57,554	$115,328	$172,882	$19,617,398
223	$57,217	$115,665	$172,882	$19,501,733
224	$56,880	$116,002	$172,882	$19,385,731
225	$56,542	$116,340	$172,882	$19,269,390
226	$56,202	$116,680	$172,882	$19,152,711
227	$55,862	$117,020	$172,882	$19,035,690
228	$55,521	$117,361	$172,882	$18,918,329

第19年供款共

$2,074,586

第19年利息

$688,559

第19年共還本金

$1,386,028

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$55,178	$117,704	$172,882	$18,800,625
230	$54,835	$118,047	$172,882	$18,682,578
231	$54,491	$118,391	$172,882	$18,564,187
232	$54,146	$118,737	$172,882	$18,445,450
233	$53,799	$119,083	$172,882	$18,326,367
234	$53,452	$119,430	$172,882	$18,206,937
235	$53,104	$119,779	$172,882	$18,087,158
236	$52,754	$120,128	$172,882	$17,967,030
237	$52,404	$120,478	$172,882	$17,846,552
238	$52,052	$120,830	$172,882	$17,725,722
239	$51,700	$121,182	$172,882	$17,604,540
240	$51,347	$121,536	$172,882	$17,483,004

第20年供款共

$2,074,586

第20年利息

$639,262

第20年共還本金

$1,435,325

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$50,992	$121,890	$172,882	$17,361,114
242	$50,637	$122,246	$172,882	$17,238,869
243	$50,280	$122,602	$172,882	$17,116,266
244	$49,922	$122,960	$172,882	$16,993,307
245	$49,564	$123,318	$172,882	$16,869,988
246	$49,204	$123,678	$172,882	$16,746,310
247	$48,843	$124,039	$172,882	$16,622,271
248	$48,482	$124,401	$172,882	$16,497,871
249	$48,119	$124,763	$172,882	$16,373,107
250	$47,755	$125,127	$172,882	$16,247,980
251	$47,390	$125,492	$172,882	$16,122,488
252	$47,024	$125,858	$172,882	$15,996,630

第21年供款共

$2,074,586

第21年利息

$588,212

第21年共還本金

$1,486,375

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$46,657	$126,225	$172,882	$15,870,404
254	$46,289	$126,594	$172,882	$15,743,811
255	$45,919	$126,963	$172,882	$15,616,848
256	$45,549	$127,333	$172,882	$15,489,515
257	$45,178	$127,704	$172,882	$15,361,810
258	$44,805	$128,077	$172,882	$15,233,733
259	$44,432	$128,450	$172,882	$15,105,283
260	$44,057	$128,825	$172,882	$14,976,458
261	$43,681	$129,201	$172,882	$14,847,257
262	$43,304	$129,578	$172,882	$14,717,679
263	$42,927	$129,956	$172,882	$14,587,724
264	$42,548	$130,335	$172,882	$14,457,389

第22年供款共

$2,074,586

第22年利息

$535,346

第22年共還本金

$1,539,241

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$42,167	$130,715	$172,882	$14,326,674
266	$41,786	$131,096	$172,882	$14,195,578
267	$41,404	$131,478	$172,882	$14,064,100
268	$41,020	$131,862	$172,882	$13,932,238
269	$40,636	$132,247	$172,882	$13,799,991
270	$40,250	$132,632	$172,882	$13,667,359
271	$39,863	$133,019	$172,882	$13,534,340
272	$39,475	$133,407	$172,882	$13,400,933
273	$39,086	$133,796	$172,882	$13,267,137
274	$38,696	$134,186	$172,882	$13,132,950
275	$38,304	$134,578	$172,882	$12,998,373
276	$37,912	$134,970	$172,882	$12,863,402

第23年供款共

$2,074,586

第23年利息

$480,600

第23年共還本金

$1,593,987

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$37,518	$135,364	$172,882	$12,728,038
278	$37,123	$135,759	$172,882	$12,592,280
279	$36,727	$136,155	$172,882	$12,456,125
280	$36,330	$136,552	$172,882	$12,319,573
281	$35,932	$136,950	$172,882	$12,182,623
282	$35,533	$137,350	$172,882	$12,045,273
283	$35,132	$137,750	$172,882	$11,907,523
284	$34,730	$138,152	$172,882	$11,769,371
285	$34,327	$138,555	$172,882	$11,630,816
286	$33,923	$138,959	$172,882	$11,491,857
287	$33,518	$139,364	$172,882	$11,352,493
288	$33,111	$139,771	$172,882	$11,212,722

第24年供款共

$2,074,586

第24年利息

$423,907

第24年共還本金

$1,650,680

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$32,704	$140,178	$172,882	$11,072,544
290	$32,295	$140,587	$172,882	$10,931,957
291	$31,885	$140,997	$172,882	$10,790,959
292	$31,474	$141,409	$172,882	$10,649,551
293	$31,061	$141,821	$172,882	$10,507,730
294	$30,648	$142,235	$172,882	$10,365,495
295	$30,233	$142,650	$172,882	$10,222,845
296	$29,817	$143,066	$172,882	$10,079,780
297	$29,399	$143,483	$172,882	$9,936,297
298	$28,981	$143,901	$172,882	$9,792,396
299	$28,561	$144,321	$172,882	$9,648,075
300	$28,140	$144,742	$172,882	$9,503,333

第25年供款共

$2,074,586

第25年利息

$365,197

第25年共還本金

$1,709,390

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$27,718	$145,164	$172,882	$9,358,169
302	$27,295	$145,588	$172,882	$9,212,581
303	$26,870	$146,012	$172,882	$9,066,569
304	$26,444	$146,438	$172,882	$8,920,131
305	$26,017	$146,865	$172,882	$8,773,266
306	$25,589	$147,294	$172,882	$8,625,972
307	$25,159	$147,723	$172,882	$8,478,249
308	$24,728	$148,154	$172,882	$8,330,095
309	$24,296	$148,586	$172,882	$8,181,509
310	$23,863	$149,019	$172,882	$8,032,489
311	$23,428	$149,454	$172,882	$7,883,035
312	$22,992	$149,890	$172,882	$7,733,145

第26年供款共

$2,074,586

第26年利息

$304,399

第26年共還本金

$1,770,187

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$22,555	$150,327	$172,882	$7,582,818
314	$22,117	$150,766	$172,882	$7,432,052
315	$21,677	$151,205	$172,882	$7,280,847
316	$21,236	$151,646	$172,882	$7,129,201
317	$20,794	$152,089	$172,882	$6,977,112
318	$20,350	$152,532	$172,882	$6,824,580
319	$19,905	$152,977	$172,882	$6,671,603
320	$19,459	$153,423	$172,882	$6,518,179
321	$19,011	$153,871	$172,882	$6,364,308
322	$18,563	$154,320	$172,882	$6,209,989
323	$18,112	$154,770	$172,882	$6,055,219
324	$17,661	$155,221	$172,882	$5,899,998

第27年供款共

$2,074,586

第27年利息

$241,439

第27年共還本金

$1,833,148

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$17,208	$155,674	$172,882	$5,744,324
326	$16,754	$156,128	$172,882	$5,588,196
327	$16,299	$156,583	$172,882	$5,431,613
328	$15,842	$157,040	$172,882	$5,274,573
329	$15,384	$157,498	$172,882	$5,117,075
330	$14,925	$157,957	$172,882	$4,959,117
331	$14,464	$158,418	$172,882	$4,800,699
332	$14,002	$158,880	$172,882	$4,641,819
333	$13,539	$159,344	$172,882	$4,482,475
334	$13,074	$159,808	$172,882	$4,322,667
335	$12,608	$160,274	$172,882	$4,162,393
336	$12,140	$160,742	$172,882	$4,001,651

第28年供款共

$2,074,586

第28年利息

$176,239

第28年共還本金

$1,898,347

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$11,671	$161,211	$172,882	$3,840,440
338	$11,201	$161,681	$172,882	$3,678,759
339	$10,730	$162,152	$172,882	$3,516,607
340	$10,257	$162,625	$172,882	$3,353,981
341	$9,782	$163,100	$172,882	$3,190,881
342	$9,307	$163,575	$172,882	$3,027,306
343	$8,830	$164,053	$172,882	$2,863,253
344	$8,351	$164,531	$172,882	$2,698,722
345	$7,871	$165,011	$172,882	$2,533,711
346	$7,390	$165,492	$172,882	$2,368,219
347	$6,907	$165,975	$172,882	$2,202,244
348	$6,423	$166,459	$172,882	$2,035,785

第29年供款共

$2,074,586

第29年利息

$108,721

第29年共還本金

$1,965,865

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$5,938	$166,944	$172,882	$1,868,841
350	$5,451	$167,431	$172,882	$1,701,409
351	$4,962	$167,920	$172,882	$1,533,490
352	$4,473	$168,410	$172,882	$1,365,080
353	$3,981	$168,901	$172,882	$1,196,179
354	$3,489	$169,393	$172,882	$1,026,786
355	$2,995	$169,887	$172,882	$856,899
356	$2,499	$170,383	$172,882	$686,516
357	$2,002	$170,880	$172,882	$515,636
358	$1,504	$171,378	$172,882	$344,258
359	$1,004	$171,878	$172,882	$172,379
360	$503	$172,379	$172,882	$0

第30年供款共

$2,074,586

第30年利息

$38,801

第30年共還本金

$2,035,785

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$32,067,594

免責聲明

筍盤推介

按揭保險費
info