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$42,832,345

每月供款
$245,174

首期

$-45,760,000

總貸款額

$53,760,000

總利息

$34,502,345

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-45,430,000

按月供比率計算

$490,346

置業成本總預算

HK$-45,430,000

首期

$-45,760,000
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

$490,346

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

馬鞍山曉峰灣畔第03座

thumb_up

高層露台三房套，業主誠意出售價錢好商議

實

684 呎

@11,404

建

901 呎

@8,657

local_fire_department 至HIT

售$780 萬

實

684 呎

@11,404

建

901 呎

@8,657

售$780 萬

local_fire_department 至HIT

VR實景

馬鞍山雅典居第10座

thumb_up

有裝修向海, 主人房孤型落地玻璃窗, 3房2廁, 歡迎查詢睇樓

實

775 呎

@11,613

建

943 呎

@9,544

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

售$900 萬

實

775 呎

@11,613

建

943 呎

@9,544

售$900 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

西貢嘉林別墅

thumb_up

**低密度屋苑式_嘉林別墅連車位~~~又租$22000,又賣$850萬

實

552 呎

@15,036

建

759 呎

@10,935

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

售$830 萬

實

552 呎

@15,036

建

759 呎

@10,935

售$830 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

馬鞍山翠擁華庭第08座

thumb_up

馬鞍山翠擁華庭

實

844 呎

@10,664

建

1,080 呎

@8,333

local_fire_department 至HIT

售$900 萬

實

844 呎

@10,664

建

1,080 呎

@8,333

售$900 萬

local_fire_department 至HIT

馬鞍山曉峰灣畔第02座

thumb_up

曉峰灣畔靚裝必睇包露台

實

684 呎

@11,696

建

901 呎

@8,879

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 verified 首置必買

售$800 萬

實

684 呎

@11,696

建

901 呎

@8,879

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 verified 首置必買

沙田帝堡城

thumb_up

帝堡城高層特式戶！坐擁落地全景！~

實

580 呎

@12,931

建

726 呎

@10,331

local_fire_department 至HIT hotel_class 樓王

售$750 萬

實

580 呎

@12,931

建

726 呎

@10,331

售$750 萬

local_fire_department 至HIT hotel_class 樓王

西貢逸瓏海滙

thumb_up

逸瓏海滙東南 2 房近市

實

599 呎

@13,689

local_offer 低水筍價

售$820 萬

實

599 呎

@13,689

售$820 萬

local_offer 低水筍價

獨家

馬鞍山翠擁華庭第12座

thumb_up

企理裝修, 實用三房

實

675 呎

@10,519

建

868 呎

@8,180

local_fire_department 至HIT

售$710 萬

實

675 呎

@10,519

建

868 呎

@8,180

售$710 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

馬鞍山迎海

thumb_up

罕有放盤首置收租首選

實

547 呎

@15,174

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 vpn_key 有匙即睇

售$830 萬

實

547 呎

@15,174

售$830 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 vpn_key 有匙即睇

KOL實拍 VR實景

馬鞍山海柏花園第06座

thumb_up

海柏豪裝

實

582 呎

@13,230

建

783 呎

@9,834

local_fire_department 至HIT hotel_class 樓王

售$770 萬

實

582 呎

@13,230

建

783 呎

@9,834

售$770 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山觀瀾雅軒第04座

thumb_up

馬鞍山 **觀瀾雅軒臨海廳大房大**

實

586 呎

@13,311

建

790 呎

@9,873

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價

售$780 萬

實

586 呎

@13,311

建

790 呎

@9,873

售$780 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$321,751	$247,239	$202,607	$172,913
1.500	$333,711	$259,416	$215,006	$185,537
2.000	$345,950	$271,963	$227,864	$198,707
2.500	$358,466	$284,876	$241,176	$212,417
3.000	$371,257	$298,152	$254,936	$226,654
3.500	$384,321	$311,786	$269,135	$241,406
3.625	$387,629	$315,251	$272,753	$245,173
4.000	$397,656	$325,775	$283,765	$256,658
4.500	$411,260	$340,112	$298,816	$272,394
5.000	$425,131	$354,792	$314,276	$288,595
5.500	$439,264	$369,808	$330,133	$305,243
6.000	$453,657	$385,153	$346,376	$322,318

每月供款$245,174

年期

30年

貸款金額

$53,760,000

總利息

$34,502,345

總貸款連利息

$88,262,345

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$162,400	$82,773	$245,173	$53,677,227
2	$162,150	$83,023	$245,173	$53,594,204
3	$161,899	$83,274	$245,173	$53,510,930
4	$161,648	$83,526	$245,173	$53,427,404
5	$161,395	$83,778	$245,173	$53,343,626
6	$161,142	$84,031	$245,173	$53,259,595
7	$160,888	$84,285	$245,173	$53,175,310
8	$160,634	$84,539	$245,173	$53,090,771
9	$160,378	$84,795	$245,173	$53,005,976
10	$160,122	$85,051	$245,173	$52,920,925
11	$159,865	$85,308	$245,173	$52,835,617
12	$159,608	$85,566	$245,173	$52,750,052

第1年供款共

$2,942,078

第1年利息

$1,932,130

第1年共還本金

$1,009,948

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$159,349	$85,824	$245,173	$52,664,228
14	$159,090	$86,083	$245,173	$52,578,144
15	$158,830	$86,343	$245,173	$52,491,801
16	$158,569	$86,604	$245,173	$52,405,197
17	$158,307	$86,866	$245,173	$52,318,331
18	$158,045	$87,128	$245,173	$52,231,203
19	$157,782	$87,391	$245,173	$52,143,811
20	$157,518	$87,655	$245,173	$52,056,156
21	$157,253	$87,920	$245,173	$51,968,236
22	$156,987	$88,186	$245,173	$51,880,050
23	$156,721	$88,452	$245,173	$51,791,598
24	$156,454	$88,719	$245,173	$51,702,878

第2年供款共

$2,942,078

第2年利息

$1,894,905

第2年共還本金

$1,047,173

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$156,186	$88,987	$245,173	$51,613,891
26	$155,917	$89,256	$245,173	$51,524,635
27	$155,647	$89,526	$245,173	$51,435,109
28	$155,377	$89,796	$245,173	$51,345,312
29	$155,106	$90,068	$245,173	$51,255,245
30	$154,834	$90,340	$245,173	$51,164,905
31	$154,561	$90,613	$245,173	$51,074,293
32	$154,287	$90,886	$245,173	$50,983,406
33	$154,012	$91,161	$245,173	$50,892,246
34	$153,737	$91,436	$245,173	$50,800,809
35	$153,461	$91,712	$245,173	$50,709,097
36	$153,184	$91,989	$245,173	$50,617,108

第3年供款共

$2,942,078

第3年利息

$1,856,308

第3年共還本金

$1,085,771

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$152,906	$92,267	$245,173	$50,524,840
38	$152,627	$92,546	$245,173	$50,432,294
39	$152,348	$92,826	$245,173	$50,339,469
40	$152,067	$93,106	$245,173	$50,246,363
41	$151,786	$93,387	$245,173	$50,152,975
42	$151,504	$93,669	$245,173	$50,059,306
43	$151,221	$93,952	$245,173	$49,965,354
44	$150,937	$94,236	$245,173	$49,871,117
45	$150,652	$94,521	$245,173	$49,776,597
46	$150,367	$94,806	$245,173	$49,681,790
47	$150,080	$95,093	$245,173	$49,586,697
48	$149,793	$95,380	$245,173	$49,491,317

第4年供款共

$2,942,078

第4年利息

$1,816,288

第4年共還本金

$1,125,790

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$149,505	$95,668	$245,173	$49,395,649
50	$149,216	$95,957	$245,173	$49,299,692
51	$148,926	$96,247	$245,173	$49,203,445
52	$148,635	$96,538	$245,173	$49,106,907
53	$148,344	$96,829	$245,173	$49,010,078
54	$148,051	$97,122	$245,173	$48,912,956
55	$147,758	$97,415	$245,173	$48,815,541
56	$147,464	$97,710	$245,173	$48,717,831
57	$147,168	$98,005	$245,173	$48,619,826
58	$146,872	$98,301	$245,173	$48,521,526
59	$146,575	$98,598	$245,173	$48,422,928
60	$146,278	$98,896	$245,173	$48,324,032

第5年供款共

$2,942,078

第5年利息

$1,774,793

第5年共還本金

$1,167,285

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$145,979	$99,194	$245,173	$48,224,838
62	$145,679	$99,494	$245,173	$48,125,344
63	$145,379	$99,795	$245,173	$48,025,549
64	$145,077	$100,096	$245,173	$47,925,453
65	$144,775	$100,398	$245,173	$47,825,055
66	$144,472	$100,702	$245,173	$47,724,353
67	$144,167	$101,006	$245,173	$47,623,347
68	$143,862	$101,311	$245,173	$47,522,036
69	$143,556	$101,617	$245,173	$47,420,419
70	$143,249	$101,924	$245,173	$47,318,495
71	$142,941	$102,232	$245,173	$47,216,264
72	$142,632	$102,541	$245,173	$47,113,723

第6年供款共

$2,942,078

第6年利息

$1,731,769

第6年共還本金

$1,210,309

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$142,323	$102,850	$245,173	$47,010,872
74	$142,012	$103,161	$245,173	$46,907,711
75	$141,700	$103,473	$245,173	$46,804,238
76	$141,388	$103,785	$245,173	$46,700,453
77	$141,074	$104,099	$245,173	$46,596,354
78	$140,760	$104,413	$245,173	$46,491,941
79	$140,444	$104,729	$245,173	$46,387,212
80	$140,128	$105,045	$245,173	$46,282,167
81	$139,811	$105,362	$245,173	$46,176,804
82	$139,492	$105,681	$245,173	$46,071,124
83	$139,173	$106,000	$245,173	$45,965,124
84	$138,853	$106,320	$245,173	$45,858,803

第7年供款共

$2,942,078

第7年利息

$1,687,159

第7年共還本金

$1,254,919

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$138,532	$106,641	$245,173	$45,752,162
86	$138,210	$106,964	$245,173	$45,645,199
87	$137,887	$107,287	$245,173	$45,537,912
88	$137,562	$107,611	$245,173	$45,430,301
89	$137,237	$107,936	$245,173	$45,322,365
90	$136,911	$108,262	$245,173	$45,214,103
91	$136,584	$108,589	$245,173	$45,105,515
92	$136,256	$108,917	$245,173	$44,996,598
93	$135,927	$109,246	$245,173	$44,887,352
94	$135,597	$109,576	$245,173	$44,777,776
95	$135,266	$109,907	$245,173	$44,667,869
96	$134,934	$110,239	$245,173	$44,557,630

第8年供款共

$2,942,078

第8年利息

$1,640,904

第8年共還本金

$1,301,174

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$134,601	$110,572	$245,173	$44,447,058
98	$134,267	$110,906	$245,173	$44,336,152
99	$133,932	$111,241	$245,173	$44,224,911
100	$133,596	$111,577	$245,173	$44,113,334
101	$133,259	$111,914	$245,173	$44,001,419
102	$132,921	$112,252	$245,173	$43,889,167
103	$132,582	$112,591	$245,173	$43,776,576
104	$132,242	$112,931	$245,173	$43,663,644
105	$131,901	$113,273	$245,173	$43,550,372
106	$131,558	$113,615	$245,173	$43,436,757
107	$131,215	$113,958	$245,173	$43,322,799
108	$130,871	$114,302	$245,173	$43,208,497

第9年供款共

$2,942,078

第9年利息

$1,592,945

第9年共還本金

$1,349,133

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$130,526	$114,648	$245,173	$43,093,849
110	$130,179	$114,994	$245,173	$42,978,855
111	$129,832	$115,341	$245,173	$42,863,514
112	$129,484	$115,690	$245,173	$42,747,825
113	$129,134	$116,039	$245,173	$42,631,785
114	$128,784	$116,390	$245,173	$42,515,396
115	$128,432	$116,741	$245,173	$42,398,655
116	$128,079	$117,094	$245,173	$42,281,561
117	$127,726	$117,448	$245,173	$42,164,113
118	$127,371	$117,802	$245,173	$42,046,311
119	$127,015	$118,158	$245,173	$41,928,152
120	$126,658	$118,515	$245,173	$41,809,637

第10年供款共

$2,942,078

第10年利息

$1,543,218

第10年共還本金

$1,398,860

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$126,300	$118,873	$245,173	$41,690,764
122	$125,941	$119,232	$245,173	$41,571,532
123	$125,581	$119,593	$245,173	$41,451,939
124	$125,219	$119,954	$245,173	$41,331,985
125	$124,857	$120,316	$245,173	$41,211,669
126	$124,494	$120,680	$245,173	$41,090,990
127	$124,129	$121,044	$245,173	$40,969,945
128	$123,763	$121,410	$245,173	$40,848,536
129	$123,397	$121,777	$245,173	$40,726,759
130	$123,029	$122,144	$245,173	$40,604,615
131	$122,660	$122,513	$245,173	$40,482,101
132	$122,290	$122,883	$245,173	$40,359,218

第11年供款共

$2,942,078

第11年利息

$1,491,659

第11年共還本金

$1,450,419

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$121,918	$123,255	$245,173	$40,235,963
134	$121,546	$123,627	$245,173	$40,112,336
135	$121,173	$124,000	$245,173	$39,988,335
136	$120,798	$124,375	$245,173	$39,863,960
137	$120,422	$124,751	$245,173	$39,739,210
138	$120,046	$125,128	$245,173	$39,614,082
139	$119,668	$125,506	$245,173	$39,488,576
140	$119,288	$125,885	$245,173	$39,362,691
141	$118,908	$126,265	$245,173	$39,236,426
142	$118,527	$126,646	$245,173	$39,109,780
143	$118,144	$127,029	$245,173	$38,982,751
144	$117,760	$127,413	$245,173	$38,855,338

第12年供款共

$2,942,078

第12年利息

$1,438,199

第12年共還本金

$1,503,880

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$117,376	$127,798	$245,173	$38,727,540
146	$116,989	$128,184	$245,173	$38,599,357
147	$116,602	$128,571	$245,173	$38,470,786
148	$116,214	$128,959	$245,173	$38,341,826
149	$115,824	$129,349	$245,173	$38,212,477
150	$115,434	$129,740	$245,173	$38,082,738
151	$115,042	$130,132	$245,173	$37,952,606
152	$114,648	$130,525	$245,173	$37,822,082
153	$114,254	$130,919	$245,173	$37,691,163
154	$113,859	$131,314	$245,173	$37,559,848
155	$113,462	$131,711	$245,173	$37,428,137
156	$113,064	$132,109	$245,173	$37,296,028

第13年供款共

$2,942,078

第13年利息

$1,382,768

第13年共還本金

$1,559,310

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$112,665	$132,508	$245,173	$37,163,520
158	$112,265	$132,908	$245,173	$37,030,611
159	$111,863	$133,310	$245,173	$36,897,302
160	$111,461	$133,713	$245,173	$36,763,589
161	$111,057	$134,117	$245,173	$36,629,473
162	$110,652	$134,522	$245,173	$36,494,951
163	$110,245	$134,928	$245,173	$36,360,023
164	$109,838	$135,336	$245,173	$36,224,687
165	$109,429	$135,744	$245,173	$36,088,943
166	$109,019	$136,154	$245,173	$35,952,788
167	$108,607	$136,566	$245,173	$35,816,223
168	$108,195	$136,978	$245,173	$35,679,244

第14年供款共

$2,942,078

第14年利息

$1,325,294

第14年共還本金

$1,616,784

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$107,781	$137,392	$245,173	$35,541,852
170	$107,366	$137,807	$245,173	$35,404,045
171	$106,950	$138,223	$245,173	$35,265,821
172	$106,532	$138,641	$245,173	$35,127,180
173	$106,113	$139,060	$245,173	$34,988,121
174	$105,693	$139,480	$245,173	$34,848,641
175	$105,272	$139,901	$245,173	$34,708,739
176	$104,849	$140,324	$245,173	$34,568,416
177	$104,425	$140,748	$245,173	$34,427,668
178	$104,000	$141,173	$245,173	$34,286,495
179	$103,574	$141,599	$245,173	$34,144,895
180	$103,146	$142,027	$245,173	$34,002,868

第15年供款共

$2,942,078

第15年利息

$1,265,702

第15年共還本金

$1,676,376

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$102,717	$142,456	$245,173	$33,860,412
182	$102,287	$142,887	$245,173	$33,717,526
183	$101,855	$143,318	$245,173	$33,574,207
184	$101,422	$143,751	$245,173	$33,430,456
185	$100,988	$144,185	$245,173	$33,286,271
186	$100,552	$144,621	$245,173	$33,141,650
187	$100,115	$145,058	$245,173	$32,996,592
188	$99,677	$145,496	$245,173	$32,851,096
189	$99,238	$145,935	$245,173	$32,705,161
190	$98,797	$146,376	$245,173	$32,558,785
191	$98,355	$146,819	$245,173	$32,411,966
192	$97,911	$147,262	$245,173	$32,264,704

第16年供款共

$2,942,078

第16年利息

$1,203,914

第16年共還本金

$1,738,164

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$97,466	$147,707	$245,173	$32,116,997
194	$97,020	$148,153	$245,173	$31,968,844
195	$96,573	$148,601	$245,173	$31,820,243
196	$96,124	$149,050	$245,173	$31,671,194
197	$95,673	$149,500	$245,173	$31,521,694
198	$95,222	$149,951	$245,173	$31,371,743
199	$94,769	$150,404	$245,173	$31,221,338
200	$94,314	$150,859	$245,173	$31,070,480
201	$93,859	$151,314	$245,173	$30,919,165
202	$93,402	$151,772	$245,173	$30,767,394
203	$92,943	$152,230	$245,173	$30,615,164
204	$92,483	$152,690	$245,173	$30,462,474

第17年供款共

$2,942,078

第17年利息

$1,139,848

第17年共還本金

$1,802,230

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$92,022	$153,151	$245,173	$30,309,323
206	$91,559	$153,614	$245,173	$30,155,709
207	$91,095	$154,078	$245,173	$30,001,631
208	$90,630	$154,543	$245,173	$29,847,088
209	$90,163	$155,010	$245,173	$29,692,078
210	$89,695	$155,478	$245,173	$29,536,599
211	$89,225	$155,948	$245,173	$29,380,651
212	$88,754	$156,419	$245,173	$29,224,232
213	$88,282	$156,892	$245,173	$29,067,341
214	$87,808	$157,366	$245,173	$28,909,975
215	$87,332	$157,841	$245,173	$28,752,134
216	$86,855	$158,318	$245,173	$28,593,816

第18年供款共

$2,942,078

第18年利息

$1,073,421

第18年共還本金

$1,868,658

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$86,377	$158,796	$245,173	$28,435,020
218	$85,897	$159,276	$245,173	$28,275,744
219	$85,416	$159,757	$245,173	$28,115,988
220	$84,934	$160,239	$245,173	$27,955,748
221	$84,450	$160,724	$245,173	$27,795,025
222	$83,964	$161,209	$245,173	$27,633,816
223	$83,477	$161,696	$245,173	$27,472,120
224	$82,989	$162,184	$245,173	$27,309,935
225	$82,499	$162,674	$245,173	$27,147,261
226	$82,007	$163,166	$245,173	$26,984,095
227	$81,514	$163,659	$245,173	$26,820,436
228	$81,020	$164,153	$245,173	$26,656,283

第19年供款共

$2,942,078

第19年利息

$1,004,545

第19年共還本金

$1,937,533

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$80,524	$164,649	$245,173	$26,491,634
230	$80,027	$165,146	$245,173	$26,326,488
231	$79,528	$165,645	$245,173	$26,160,842
232	$79,028	$166,146	$245,173	$25,994,697
233	$78,526	$166,648	$245,173	$25,828,049
234	$78,022	$167,151	$245,173	$25,660,898
235	$77,517	$167,656	$245,173	$25,493,242
236	$77,011	$168,162	$245,173	$25,325,080
237	$76,503	$168,670	$245,173	$25,156,410
238	$75,993	$169,180	$245,173	$24,987,230
239	$75,482	$169,691	$245,173	$24,817,539
240	$74,970	$170,204	$245,173	$24,647,335

第20年供款共

$2,942,078

第20年利息

$933,131

第20年共還本金

$2,008,948

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$74,455	$170,718	$245,173	$24,476,618
242	$73,940	$171,233	$245,173	$24,305,384
243	$73,423	$171,751	$245,173	$24,133,634
244	$72,904	$172,269	$245,173	$23,961,364
245	$72,383	$172,790	$245,173	$23,788,574
246	$71,861	$173,312	$245,173	$23,615,262
247	$71,338	$173,835	$245,173	$23,441,427
248	$70,813	$174,361	$245,173	$23,267,066
249	$70,286	$174,887	$245,173	$23,092,179
250	$69,758	$175,416	$245,173	$22,916,764
251	$69,228	$175,945	$245,173	$22,740,818
252	$68,696	$176,477	$245,173	$22,564,341

第21年供款共

$2,942,078

第21年利息

$859,084

第21年共還本金

$2,082,994

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$68,163	$177,010	$245,173	$22,387,331
254	$67,628	$177,545	$245,173	$22,209,786
255	$67,092	$178,081	$245,173	$22,031,705
256	$66,554	$178,619	$245,173	$21,853,086
257	$66,015	$179,159	$245,173	$21,673,927
258	$65,473	$179,700	$245,173	$21,494,228
259	$64,930	$180,243	$245,173	$21,313,985
260	$64,386	$180,787	$245,173	$21,133,198
261	$63,840	$181,333	$245,173	$20,951,864
262	$63,292	$181,881	$245,173	$20,769,983
263	$62,743	$182,431	$245,173	$20,587,553
264	$62,192	$182,982	$245,173	$20,404,571

第22年供款共

$2,942,078

第22年利息

$782,308

第22年共還本金

$2,159,770

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$61,639	$183,534	$245,173	$20,221,037
266	$61,084	$184,089	$245,173	$20,036,948
267	$60,528	$184,645	$245,173	$19,852,303
268	$59,970	$185,203	$245,173	$19,667,100
269	$59,411	$185,762	$245,173	$19,481,338
270	$58,850	$186,323	$245,173	$19,295,015
271	$58,287	$186,886	$245,173	$19,108,129
272	$57,722	$187,451	$245,173	$18,920,678
273	$57,156	$188,017	$245,173	$18,732,661
274	$56,588	$188,585	$245,173	$18,544,076
275	$56,019	$189,155	$245,173	$18,354,922
276	$55,447	$189,726	$245,173	$18,165,196

第23年供款共

$2,942,078

第23年利息

$702,703

第23年共還本金

$2,239,376

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$54,874	$190,299	$245,173	$17,974,896
278	$54,299	$190,874	$245,173	$17,784,022
279	$53,723	$191,451	$245,173	$17,592,572
280	$53,144	$192,029	$245,173	$17,400,543
281	$52,564	$192,609	$245,173	$17,207,934
282	$51,982	$193,191	$245,173	$17,014,743
283	$51,399	$193,774	$245,173	$16,820,968
284	$50,813	$194,360	$245,173	$16,626,609
285	$50,226	$194,947	$245,173	$16,431,662
286	$49,637	$195,536	$245,173	$16,236,126
287	$49,047	$196,127	$245,173	$16,039,999
288	$48,454	$196,719	$245,173	$15,843,280

第24年供款共

$2,942,078

第24年利息

$620,163

第24年共還本金

$2,321,915

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$47,860	$197,313	$245,173	$15,645,967
290	$47,264	$197,909	$245,173	$15,448,058
291	$46,666	$198,507	$245,173	$15,249,550
292	$46,066	$199,107	$245,173	$15,050,444
293	$45,465	$199,708	$245,173	$14,850,735
294	$44,862	$200,312	$245,173	$14,650,424
295	$44,256	$200,917	$245,173	$14,449,507
296	$43,650	$201,524	$245,173	$14,247,983
297	$43,041	$202,132	$245,173	$14,045,851
298	$42,430	$202,743	$245,173	$13,843,108
299	$41,818	$203,355	$245,173	$13,639,753
300	$41,203	$203,970	$245,173	$13,435,783

第25年供款共

$2,942,078

第25年利息

$534,581

第25年共還本金

$2,407,497

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$40,587	$204,586	$245,173	$13,231,197
302	$39,969	$205,204	$245,173	$13,025,993
303	$39,349	$205,824	$245,173	$12,820,169
304	$38,728	$206,446	$245,173	$12,613,724
305	$38,104	$207,069	$245,173	$12,406,654
306	$37,478	$207,695	$245,173	$12,198,960
307	$36,851	$208,322	$245,173	$11,990,637
308	$36,222	$208,951	$245,173	$11,781,686
309	$35,591	$209,583	$245,173	$11,572,103
310	$34,957	$210,216	$245,173	$11,361,888
311	$34,322	$210,851	$245,173	$11,151,037
312	$33,685	$211,488	$245,173	$10,939,549

第26年供款共

$2,942,078

第26年利息

$445,844

第26年共還本金

$2,496,234

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$33,047	$212,127	$245,173	$10,727,422
314	$32,406	$212,767	$245,173	$10,514,655
315	$31,763	$213,410	$245,173	$10,301,245
316	$31,118	$214,055	$245,173	$10,087,190
317	$30,472	$214,701	$245,173	$9,872,488
318	$29,823	$215,350	$245,173	$9,657,138
319	$29,173	$216,001	$245,173	$9,441,138
320	$28,520	$216,653	$245,173	$9,224,485
321	$27,866	$217,308	$245,173	$9,007,177
322	$27,209	$217,964	$245,173	$8,789,213
323	$26,551	$218,622	$245,173	$8,570,591
324	$25,890	$219,283	$245,173	$8,351,308

第27年供款共

$2,942,078

第27年利息

$353,837

第27年共還本金

$2,588,241

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$25,228	$219,945	$245,173	$8,131,363
326	$24,563	$220,610	$245,173	$7,910,753
327	$23,897	$221,276	$245,173	$7,689,477
328	$23,229	$221,945	$245,173	$7,467,532
329	$22,558	$222,615	$245,173	$7,244,917
330	$21,886	$223,287	$245,173	$7,021,630
331	$21,211	$223,962	$245,173	$6,797,668
332	$20,535	$224,639	$245,173	$6,573,029
333	$19,856	$225,317	$245,173	$6,347,712
334	$19,175	$225,998	$245,173	$6,121,714
335	$18,493	$226,681	$245,173	$5,895,034
336	$17,808	$227,365	$245,173	$5,667,669

第28年供款共

$2,942,078

第28年利息

$258,439

第28年共還本金

$2,683,639

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$17,121	$228,052	$245,173	$5,439,616
338	$16,432	$228,741	$245,173	$5,210,875
339	$15,741	$229,432	$245,173	$4,981,443
340	$15,048	$230,125	$245,173	$4,751,318
341	$14,353	$230,820	$245,173	$4,520,498
342	$13,656	$231,518	$245,173	$4,288,981
343	$12,956	$232,217	$245,173	$4,056,764
344	$12,255	$232,918	$245,173	$3,823,845
345	$11,551	$233,622	$245,173	$3,590,223
346	$10,845	$234,328	$245,173	$3,355,896
347	$10,138	$235,036	$245,173	$3,120,860
348	$9,428	$235,746	$245,173	$2,885,114

第29年供款共

$2,942,078

第29年利息

$159,524

第29年共還本金

$2,782,554

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$8,715	$236,458	$245,173	$2,648,657
350	$8,001	$237,172	$245,173	$2,411,485
351	$7,285	$237,888	$245,173	$2,173,596
352	$6,566	$238,607	$245,173	$1,934,989
353	$5,845	$239,328	$245,173	$1,695,661
354	$5,122	$240,051	$245,173	$1,455,610
355	$4,397	$240,776	$245,173	$1,214,834
356	$3,670	$241,503	$245,173	$973,331
357	$2,940	$242,233	$245,173	$731,098
358	$2,209	$242,965	$245,173	$488,133
359	$1,475	$243,699	$245,173	$244,435
360	$738	$244,435	$245,173	$0

第30年供款共

$2,942,078

第30年利息

$56,964

第30年共還本金

$2,885,114

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$42,832,345

免責聲明

筍盤推介

按揭保險費
info