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$41,994,224

每月供款
$245,179

首期

$-46,600,000

總貸款額

$54,600,000

總利息

$33,664,224

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-46,270,000

按月供比率計算

$490,357

置業成本總預算

HK$-46,270,000

首期

$-46,600,000
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

$490,357

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

VR實景

馬鞍山迎海第02期星灣第19座

thumb_up

迎海第02期星灣高層靚裝筍

實

497 呎

@14,085

pets 愛竉必選

售$700 萬

實

497 呎

@14,085

售$700 萬

pets 愛竉必選

清水灣陳屋村

thumb_up

Nicely Renovated House

實

700 呎

@10,000

建

700 呎

@10,000

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$700 萬

實

700 呎

@10,000

建

700 呎

@10,000

售$700 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

粉嶺廣福苑

thumb_up

*罕有4房*連車位*換樓精選*

實

916 呎

@9,279

建

1,235 呎

@6,883

hotel_class 樓王

售$850 萬

實

916 呎

@9,279

建

1,235 呎

@6,883

售$850 萬

hotel_class 樓王

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

馬鞍山迎海第01期第03座

thumb_up

迎海 2房海景連約投資可選

實

491 呎

@14,257

建

638 呎

@10,972

local_fire_department 至HIT

售$700 萬

實

491 呎

@14,257

建

638 呎

@10,972

售$700 萬

local_fire_department 至HIT

馬鞍山新港城 K座

thumb_up

馬鞍山新港城

實

551 呎

@13,067

建

750 呎

@9,600

local_fire_department 至HIT

售$720 萬

實

551 呎

@13,067

建

750 呎

@9,600

售$720 萬

local_fire_department 至HIT

馬鞍山銀湖天峰第07座

thumb_up

銀湖天峰開揚2房

實

564 呎

@14,184

建

739 呎

@10,825

local_fire_department 至HIT

售$800 萬

實

564 呎

@14,184

建

739 呎

@10,825

售$800 萬

local_fire_department 至HIT

沙田玖瓏山日瓏閣第01座

thumb_up

100%實景拍攝~筍住新九肚山兩房~

實

662 呎

@10,574

local_fire_department 至HIT local_offer 低水筍價 price_change 蝕讓盤

售$700 萬

實

662 呎

@10,574

售$700 萬

local_fire_department 至HIT local_offer 低水筍價 price_change 蝕讓盤

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

馬鞍山雲海第01期香海臺第01座

thumb_up

低密度豪宅內園池景靚靚一房

實

382 呎

@18,325

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

售$700 萬

實

382 呎

@18,325

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

沙田曉翠山莊

thumb_up

曉翠山莊**3房靚裝修**新鴻基毛孩天地

實

817 呎

@11,016

建

978 呎

@9,202

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$900 萬

實

817 呎

@11,016

建

978 呎

@9,202

售$900 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

馬鞍山銀湖天峰

thumb_up

高層山景向南

實

549 呎

@14,754

建

718 呎

@11,281

local_fire_department 至HIT directions_run 日內即走

售$810 萬

實

549 呎

@14,754

建

718 呎

@11,281

售$810 萬

local_fire_department 至HIT directions_run 日內即走

利率	15年	20年	25年	30年
1.000	$326,778	$251,102	$205,772	$175,615
1.500	$338,926	$263,470	$218,365	$188,436
2.000	$351,356	$276,212	$231,424	$201,812
2.500	$364,067	$289,327	$244,945	$215,736
3.000	$377,058	$302,810	$258,919	$230,196
3.500	$390,326	$316,658	$273,340	$245,178
4.000	$403,870	$330,865	$288,199	$260,669
4.500	$417,686	$345,427	$303,485	$276,650
5.000	$431,773	$360,336	$319,186	$293,105
5.500	$446,128	$375,586	$335,292	$310,013
6.000	$460,746	$391,171	$351,789	$327,355

每月供款$245,179

年期

30年

貸款金額

$54,600,000

總利息

$33,664,224

總貸款連利息

$88,264,224

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$159,250	$85,928	$245,178	$54,514,072
2	$158,999	$86,179	$245,178	$54,427,893
3	$158,748	$86,430	$245,178	$54,341,462
4	$158,496	$86,682	$245,178	$54,254,780
5	$158,243	$86,935	$245,178	$54,167,844
6	$157,990	$87,189	$245,178	$54,080,656
7	$157,735	$87,443	$245,178	$53,993,212
8	$157,480	$87,698	$245,178	$53,905,514
9	$157,224	$87,954	$245,178	$53,817,560
10	$156,968	$88,211	$245,178	$53,729,350
11	$156,711	$88,468	$245,178	$53,640,882
12	$156,453	$88,726	$245,178	$53,552,156

第1年供款共

$2,942,141

第1年利息

$1,894,297

第1年共還本金

$1,047,844

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$156,194	$88,985	$245,178	$53,463,171
14	$155,934	$89,244	$245,178	$53,373,927
15	$155,674	$89,504	$245,178	$53,284,423
16	$155,413	$89,765	$245,178	$53,194,657
17	$155,151	$90,027	$245,178	$53,104,630
18	$154,889	$90,290	$245,178	$53,014,340
19	$154,625	$90,553	$245,178	$52,923,787
20	$154,361	$90,817	$245,178	$52,832,970
21	$154,096	$91,082	$245,178	$52,741,887
22	$153,831	$91,348	$245,178	$52,650,539
23	$153,564	$91,614	$245,178	$52,558,925
24	$153,297	$91,882	$245,178	$52,467,044

第2年供款共

$2,942,141

第2年利息

$1,857,028

第2年共還本金

$1,085,113

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$153,029	$92,150	$245,178	$52,374,894
26	$152,760	$92,418	$245,178	$52,282,476
27	$152,491	$92,688	$245,178	$52,189,788
28	$152,220	$92,958	$245,178	$52,096,830
29	$151,949	$93,229	$245,178	$52,003,600
30	$151,677	$93,501	$245,178	$51,910,099
31	$151,404	$93,774	$245,178	$51,816,325
32	$151,131	$94,047	$245,178	$51,722,278
33	$150,857	$94,322	$245,178	$51,627,956
34	$150,582	$94,597	$245,178	$51,533,359
35	$150,306	$94,873	$245,178	$51,438,486
36	$150,029	$95,149	$245,178	$51,343,337

第3年供款共

$2,942,141

第3年利息

$1,818,434

第3年共還本金

$1,123,707

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$149,751	$95,427	$245,178	$51,247,910
38	$149,473	$95,705	$245,178	$51,152,205
39	$149,194	$95,984	$245,178	$51,056,220
40	$148,914	$96,264	$245,178	$50,959,956
41	$148,633	$96,545	$245,178	$50,863,411
42	$148,352	$96,827	$245,178	$50,766,584
43	$148,069	$97,109	$245,178	$50,669,475
44	$147,786	$97,392	$245,178	$50,572,082
45	$147,502	$97,676	$245,178	$50,474,406
46	$147,217	$97,961	$245,178	$50,376,444
47	$146,931	$98,247	$245,178	$50,278,197
48	$146,645	$98,534	$245,178	$50,179,663

第4年供款共

$2,942,141

第4年利息

$1,778,467

第4年共還本金

$1,163,673

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$146,357	$98,821	$245,178	$50,080,842
50	$146,069	$99,109	$245,178	$49,981,733
51	$145,780	$99,398	$245,178	$49,882,335
52	$145,490	$99,688	$245,178	$49,782,647
53	$145,199	$99,979	$245,178	$49,682,668
54	$144,908	$100,271	$245,178	$49,582,397
55	$144,615	$100,563	$245,178	$49,481,834
56	$144,322	$100,856	$245,178	$49,380,977
57	$144,028	$101,151	$245,178	$49,279,827
58	$143,733	$101,446	$245,178	$49,178,381
59	$143,437	$101,741	$245,178	$49,076,640
60	$143,140	$102,038	$245,178	$48,974,602

第5年供款共

$2,942,141

第5年利息

$1,737,079

第5年共還本金

$1,205,062

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$142,843	$102,336	$245,178	$48,872,266
62	$142,544	$102,634	$245,178	$48,769,632
63	$142,245	$102,934	$245,178	$48,666,698
64	$141,945	$103,234	$245,178	$48,563,464
65	$141,643	$103,535	$245,178	$48,459,929
66	$141,341	$103,837	$245,178	$48,356,092
67	$141,039	$104,140	$245,178	$48,251,952
68	$140,735	$104,444	$245,178	$48,147,509
69	$140,430	$104,748	$245,178	$48,042,761
70	$140,125	$105,054	$245,178	$47,937,707
71	$139,818	$105,360	$245,178	$47,832,347
72	$139,511	$105,667	$245,178	$47,726,680

第6年供款共

$2,942,141

第6年利息

$1,694,219

第6年共還本金

$1,247,922

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$139,203	$105,976	$245,178	$47,620,704
74	$138,894	$106,285	$245,178	$47,514,419
75	$138,584	$106,595	$245,178	$47,407,825
76	$138,273	$106,906	$245,178	$47,300,919
77	$137,961	$107,217	$245,178	$47,193,702
78	$137,648	$107,530	$245,178	$47,086,172
79	$137,335	$107,844	$245,178	$46,978,328
80	$137,020	$108,158	$245,178	$46,870,170
81	$136,705	$108,474	$245,178	$46,761,696
82	$136,388	$108,790	$245,178	$46,652,906
83	$136,071	$109,107	$245,178	$46,543,798
84	$135,753	$109,426	$245,178	$46,434,373

第7年供款共

$2,942,141

第7年利息

$1,649,834

第7年共還本金

$1,292,307

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$135,434	$109,745	$245,178	$46,324,628
86	$135,113	$110,065	$245,178	$46,214,563
87	$134,792	$110,386	$245,178	$46,104,177
88	$134,471	$110,708	$245,178	$45,993,469
89	$134,148	$111,031	$245,178	$45,882,438
90	$133,824	$111,355	$245,178	$45,771,084
91	$133,499	$111,679	$245,178	$45,659,404
92	$133,173	$112,005	$245,178	$45,547,399
93	$132,847	$112,332	$245,178	$45,435,067
94	$132,519	$112,659	$245,178	$45,322,408
95	$132,190	$112,988	$245,178	$45,209,420
96	$131,861	$113,318	$245,178	$45,096,102

第8年供款共

$2,942,141

第8年利息

$1,603,870

第8年共還本金

$1,338,270

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$131,530	$113,648	$245,178	$44,982,454
98	$131,199	$113,980	$245,178	$44,868,475
99	$130,866	$114,312	$245,178	$44,754,163
100	$130,533	$114,645	$245,178	$44,639,517
101	$130,199	$114,980	$245,178	$44,524,537
102	$129,863	$115,315	$245,178	$44,409,222
103	$129,527	$115,652	$245,178	$44,293,571
104	$129,190	$115,989	$245,178	$44,177,582
105	$128,851	$116,327	$245,178	$44,061,255
106	$128,512	$116,666	$245,178	$43,944,588
107	$128,172	$117,007	$245,178	$43,827,582
108	$127,830	$117,348	$245,178	$43,710,234

第9年供款共

$2,942,141

第9年利息

$1,556,272

第9年共還本金

$1,385,869

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$127,488	$117,690	$245,178	$43,592,543
110	$127,145	$118,033	$245,178	$43,474,510
111	$126,801	$118,378	$245,178	$43,356,132
112	$126,455	$118,723	$245,178	$43,237,409
113	$126,109	$119,069	$245,178	$43,118,340
114	$125,762	$119,417	$245,178	$42,998,923
115	$125,414	$119,765	$245,178	$42,879,158
116	$125,064	$120,114	$245,178	$42,759,044
117	$124,714	$120,465	$245,178	$42,638,580
118	$124,363	$120,816	$245,178	$42,517,764
119	$124,010	$121,168	$245,178	$42,396,596
120	$123,657	$121,522	$245,178	$42,275,074

第10年供款共

$2,942,141

第10年利息

$1,506,981

第10年共還本金

$1,435,160

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$123,302	$121,876	$245,178	$42,153,198
122	$122,947	$122,232	$245,178	$42,030,966
123	$122,590	$122,588	$245,178	$41,908,378
124	$122,233	$122,946	$245,178	$41,785,433
125	$121,874	$123,304	$245,178	$41,662,128
126	$121,515	$123,664	$245,178	$41,538,464
127	$121,154	$124,025	$245,178	$41,414,440
128	$120,792	$124,386	$245,178	$41,290,054
129	$120,429	$124,749	$245,178	$41,165,305
130	$120,065	$125,113	$245,178	$41,040,192
131	$119,701	$125,478	$245,178	$40,914,714
132	$119,335	$125,844	$245,178	$40,788,870

第11年供款共

$2,942,141

第11年利息

$1,455,937

第11年共還本金

$1,486,204

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$118,968	$126,211	$245,178	$40,662,659
134	$118,599	$126,579	$245,178	$40,536,080
135	$118,230	$126,948	$245,178	$40,409,132
136	$117,860	$127,318	$245,178	$40,281,814
137	$117,489	$127,690	$245,178	$40,154,124
138	$117,116	$128,062	$245,178	$40,026,062
139	$116,743	$128,436	$245,178	$39,897,626
140	$116,368	$128,810	$245,178	$39,768,816
141	$115,992	$129,186	$245,178	$39,639,629
142	$115,616	$129,563	$245,178	$39,510,067
143	$115,238	$129,941	$245,178	$39,380,126
144	$114,859	$130,320	$245,178	$39,249,806

第12年供款共

$2,942,141

第12年利息

$1,403,077

第12年共還本金

$1,539,064

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$114,479	$130,700	$245,178	$39,119,106
146	$114,097	$131,081	$245,178	$38,988,025
147	$113,715	$131,463	$245,178	$38,856,562
148	$113,332	$131,847	$245,178	$38,724,715
149	$112,947	$132,231	$245,178	$38,592,484
150	$112,561	$132,617	$245,178	$38,459,867
151	$112,175	$133,004	$245,178	$38,326,863
152	$111,787	$133,392	$245,178	$38,193,472
153	$111,398	$133,781	$245,178	$38,059,691
154	$111,007	$134,171	$245,178	$37,925,520
155	$110,616	$134,562	$245,178	$37,790,958
156	$110,224	$134,955	$245,178	$37,656,003

第13年供款共

$2,942,141

第13年利息

$1,348,337

第13年共還本金

$1,593,804

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$109,830	$135,348	$245,178	$37,520,654
158	$109,435	$135,743	$245,178	$37,384,911
159	$109,039	$136,139	$245,178	$37,248,772
160	$108,642	$136,536	$245,178	$37,112,236
161	$108,244	$136,934	$245,178	$36,975,302
162	$107,845	$137,334	$245,178	$36,837,968
163	$107,444	$137,734	$245,178	$36,700,234
164	$107,042	$138,136	$245,178	$36,562,097
165	$106,639	$138,539	$245,178	$36,423,559
166	$106,235	$138,943	$245,178	$36,284,616
167	$105,830	$139,348	$245,178	$36,145,267
168	$105,424	$139,755	$245,178	$36,005,513

第14年供款共

$2,942,141

第14年利息

$1,291,651

第14年共還本金

$1,650,490

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$105,016	$140,162	$245,178	$35,865,350
170	$104,607	$140,571	$245,178	$35,724,779
171	$104,197	$140,981	$245,178	$35,583,798
172	$103,786	$141,392	$245,178	$35,442,406
173	$103,374	$141,805	$245,178	$35,300,601
174	$102,960	$142,218	$245,178	$35,158,383
175	$102,545	$142,633	$245,178	$35,015,749
176	$102,129	$143,049	$245,178	$34,872,700
177	$101,712	$143,466	$245,178	$34,729,234
178	$101,294	$143,885	$245,178	$34,585,349
179	$100,874	$144,304	$245,178	$34,441,045
180	$100,453	$144,725	$245,178	$34,296,319

第15年供款共

$2,942,141

第15年利息

$1,232,948

第15年共還本金

$1,709,193

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$100,031	$145,147	$245,178	$34,151,172
182	$99,608	$145,571	$245,178	$34,005,601
183	$99,183	$145,995	$245,178	$33,859,606
184	$98,757	$146,421	$245,178	$33,713,184
185	$98,330	$146,848	$245,178	$33,566,336
186	$97,902	$147,277	$245,178	$33,419,060
187	$97,472	$147,706	$245,178	$33,271,353
188	$97,041	$148,137	$245,178	$33,123,217
189	$96,609	$148,569	$245,178	$32,974,648
190	$96,176	$149,002	$245,178	$32,825,645
191	$95,741	$149,437	$245,178	$32,676,208
192	$95,306	$149,873	$245,178	$32,526,335

第16年供款共

$2,942,141

第16年利息

$1,172,157

第16年共還本金

$1,769,984

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$94,868	$150,310	$245,178	$32,376,026
194	$94,430	$150,748	$245,178	$32,225,277
195	$93,990	$151,188	$245,178	$32,074,089
196	$93,549	$151,629	$245,178	$31,922,460
197	$93,107	$152,071	$245,178	$31,770,389
198	$92,664	$152,515	$245,178	$31,617,874
199	$92,219	$152,960	$245,178	$31,464,915
200	$91,773	$153,406	$245,178	$31,311,509
201	$91,325	$153,853	$245,178	$31,157,656
202	$90,876	$154,302	$245,178	$31,003,354
203	$90,426	$154,752	$245,178	$30,848,602
204	$89,975	$155,203	$245,178	$30,693,399

第17年供款共

$2,942,141

第17年利息

$1,109,204

第17年共還本金

$1,832,937

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$89,522	$155,656	$245,178	$30,537,743
206	$89,068	$156,110	$245,178	$30,381,633
207	$88,613	$156,565	$245,178	$30,225,067
208	$88,156	$157,022	$245,178	$30,068,045
209	$87,698	$157,480	$245,178	$29,910,565
210	$87,239	$157,939	$245,178	$29,752,626
211	$86,778	$158,400	$245,178	$29,594,226
212	$86,316	$158,862	$245,178	$29,435,364
213	$85,853	$159,325	$245,178	$29,276,039
214	$85,388	$159,790	$245,178	$29,116,249
215	$84,922	$160,256	$245,178	$28,955,993
216	$84,455	$160,723	$245,178	$28,795,270

第18年供款共

$2,942,141

第18年利息

$1,044,012

第18年共還本金

$1,898,129

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$83,986	$161,192	$245,178	$28,634,078
218	$83,516	$161,662	$245,178	$28,472,415
219	$83,045	$162,134	$245,178	$28,310,281
220	$82,572	$162,607	$245,178	$28,147,675
221	$82,097	$163,081	$245,178	$27,984,594
222	$81,622	$163,557	$245,178	$27,821,037
223	$81,145	$164,034	$245,178	$27,657,003
224	$80,666	$164,512	$245,178	$27,492,491
225	$80,186	$164,992	$245,178	$27,327,499
226	$79,705	$165,473	$245,178	$27,162,026
227	$79,223	$165,956	$245,178	$26,996,070
228	$78,739	$166,440	$245,178	$26,829,630

第19年供款共

$2,942,141

第19年利息

$976,501

第19年共還本金

$1,965,640

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$78,253	$166,925	$245,178	$26,662,705
230	$77,766	$167,412	$245,178	$26,495,293
231	$77,278	$167,900	$245,178	$26,327,392
232	$76,788	$168,390	$245,178	$26,159,002
233	$76,297	$168,881	$245,178	$25,990,121
234	$75,805	$169,374	$245,178	$25,820,747
235	$75,311	$169,868	$245,178	$25,650,879
236	$74,815	$170,363	$245,178	$25,480,516
237	$74,318	$170,860	$245,178	$25,309,655
238	$73,820	$171,359	$245,178	$25,138,297
239	$73,320	$171,858	$245,178	$24,966,438
240	$72,819	$172,360	$245,178	$24,794,079

第20年供款共

$2,942,141

第20年利息

$906,589

第20年共還本金

$2,035,551

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$72,316	$172,862	$245,178	$24,621,217
242	$71,812	$173,367	$245,178	$24,447,850
243	$71,306	$173,872	$245,178	$24,273,978
244	$70,799	$174,379	$245,178	$24,099,599
245	$70,290	$174,888	$245,178	$23,924,711
246	$69,780	$175,398	$245,178	$23,749,313
247	$69,269	$175,910	$245,178	$23,573,403
248	$68,756	$176,423	$245,178	$23,396,980
249	$68,241	$176,937	$245,178	$23,220,043
250	$67,725	$177,453	$245,178	$23,042,590
251	$67,208	$177,971	$245,178	$22,864,619
252	$66,688	$178,490	$245,178	$22,686,129

第21年供款共

$2,942,141

第21年利息

$834,191

第21年共還本金

$2,107,950

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$66,168	$179,011	$245,178	$22,507,119
254	$65,646	$179,533	$245,178	$22,327,586
255	$65,122	$180,056	$245,178	$22,147,530
256	$64,597	$180,581	$245,178	$21,966,948
257	$64,070	$181,108	$245,178	$21,785,840
258	$63,542	$181,636	$245,178	$21,604,204
259	$63,012	$182,166	$245,178	$21,422,038
260	$62,481	$182,697	$245,178	$21,239,340
261	$61,948	$183,230	$245,178	$21,056,110
262	$61,414	$183,765	$245,178	$20,872,345
263	$60,878	$184,301	$245,178	$20,688,044
264	$60,340	$184,838	$245,178	$20,503,206

第22年供款共

$2,942,141

第22年利息

$759,218

第22年共還本金

$2,182,923

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$59,801	$185,377	$245,178	$20,317,829
266	$59,260	$185,918	$245,178	$20,131,911
267	$58,718	$186,460	$245,178	$19,945,450
268	$58,174	$187,004	$245,178	$19,758,446
269	$57,629	$187,550	$245,178	$19,570,897
270	$57,082	$188,097	$245,178	$19,382,800
271	$56,533	$188,645	$245,178	$19,194,155
272	$55,983	$189,195	$245,178	$19,004,959
273	$55,431	$189,747	$245,178	$18,815,212
274	$54,878	$190,301	$245,178	$18,624,911
275	$54,323	$190,856	$245,178	$18,434,056
276	$53,766	$191,412	$245,178	$18,242,643

第23年供款共

$2,942,141

第23年利息

$681,578

第23年共還本金

$2,260,563

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$53,208	$191,971	$245,178	$18,050,672
278	$52,648	$192,531	$245,178	$17,858,142
279	$52,086	$193,092	$245,178	$17,665,050
280	$51,523	$193,655	$245,178	$17,471,394
281	$50,958	$194,220	$245,178	$17,277,174
282	$50,392	$194,787	$245,178	$17,082,388
283	$49,824	$195,355	$245,178	$16,887,033
284	$49,254	$195,925	$245,178	$16,691,108
285	$48,682	$196,496	$245,178	$16,494,612
286	$48,109	$197,069	$245,178	$16,297,543
287	$47,535	$197,644	$245,178	$16,099,899
288	$46,958	$198,220	$245,178	$15,901,679

第24年供款共

$2,942,141

第24年利息

$601,177

第24年共還本金

$2,340,964

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$46,380	$198,799	$245,178	$15,702,880
290	$45,800	$199,378	$245,178	$15,503,502
291	$45,219	$199,960	$245,178	$15,303,542
292	$44,635	$200,543	$245,178	$15,102,999
293	$44,050	$201,128	$245,178	$14,901,871
294	$43,464	$201,715	$245,178	$14,700,157
295	$42,875	$202,303	$245,178	$14,497,854
296	$42,285	$202,893	$245,178	$14,294,961
297	$41,694	$203,485	$245,178	$14,091,476
298	$41,100	$204,078	$245,178	$13,887,398
299	$40,505	$204,673	$245,178	$13,682,724
300	$39,908	$205,270	$245,178	$13,477,454

第25年供款共

$2,942,141

第25年利息

$517,916

第25年共還本金

$2,424,225

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$39,309	$205,869	$245,178	$13,271,584
302	$38,709	$206,470	$245,178	$13,065,115
303	$38,107	$207,072	$245,178	$12,858,043
304	$37,503	$207,676	$245,178	$12,650,367
305	$36,897	$208,281	$245,178	$12,442,086
306	$36,289	$208,889	$245,178	$12,233,197
307	$35,680	$209,498	$245,178	$12,023,699
308	$35,069	$210,109	$245,178	$11,813,589
309	$34,456	$210,722	$245,178	$11,602,867
310	$33,842	$211,337	$245,178	$11,391,530
311	$33,225	$211,953	$245,178	$11,179,577
312	$32,607	$212,571	$245,178	$10,967,006

第26年供款共

$2,942,141

第26年利息

$431,693

第26年共還本金

$2,510,448

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$31,987	$213,191	$245,178	$10,753,815
314	$31,365	$213,813	$245,178	$10,540,002
315	$30,742	$214,437	$245,178	$10,325,565
316	$30,116	$215,062	$245,178	$10,110,503
317	$29,489	$215,689	$245,178	$9,894,813
318	$28,860	$216,319	$245,178	$9,678,495
319	$28,229	$216,949	$245,178	$9,461,545
320	$27,596	$217,582	$245,178	$9,243,963
321	$26,962	$218,217	$245,178	$9,025,746
322	$26,325	$218,853	$245,178	$8,806,893
323	$25,687	$219,492	$245,178	$8,587,401
324	$25,047	$220,132	$245,178	$8,367,270

第27年供款共

$2,942,141

第27年利息

$342,404

第27年共還本金

$2,599,737

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$24,405	$220,774	$245,178	$8,146,496
326	$23,761	$221,418	$245,178	$7,925,078
327	$23,115	$222,064	$245,178	$7,703,014
328	$22,467	$222,711	$245,178	$7,480,303
329	$21,818	$223,361	$245,178	$7,256,942
330	$21,166	$224,012	$245,178	$7,032,930
331	$20,513	$224,666	$245,178	$6,808,264
332	$19,857	$225,321	$245,178	$6,582,943
333	$19,200	$225,978	$245,178	$6,356,965
334	$18,541	$226,637	$245,178	$6,130,328
335	$17,880	$227,298	$245,178	$5,903,030
336	$17,217	$227,961	$245,178	$5,675,068

第28年供款共

$2,942,141

第28年利息

$249,940

第28年共還本金

$2,692,201

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$16,552	$228,626	$245,178	$5,446,442
338	$15,885	$229,293	$245,178	$5,217,149
339	$15,217	$229,962	$245,178	$4,987,188
340	$14,546	$230,632	$245,178	$4,756,555
341	$13,873	$231,305	$245,178	$4,525,250
342	$13,199	$231,980	$245,178	$4,293,270
343	$12,522	$232,656	$245,178	$4,060,614
344	$11,843	$233,335	$245,178	$3,827,279
345	$11,163	$234,016	$245,178	$3,593,263
346	$10,480	$234,698	$245,178	$3,358,565
347	$9,796	$235,383	$245,178	$3,123,183
348	$9,109	$236,069	$245,178	$2,887,114

第29年供款共

$2,942,141

第29年利息

$154,186

第29年共還本金

$2,787,955

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$8,421	$236,758	$245,178	$2,650,356
350	$7,730	$237,448	$245,178	$2,412,908
351	$7,038	$238,141	$245,178	$2,174,767
352	$6,343	$238,835	$245,178	$1,935,932
353	$5,646	$239,532	$245,178	$1,696,400
354	$4,948	$240,231	$245,178	$1,456,169
355	$4,247	$240,931	$245,178	$1,215,238
356	$3,544	$241,634	$245,178	$973,604
357	$2,840	$242,339	$245,178	$731,265
358	$2,133	$243,046	$245,178	$488,220
359	$1,424	$243,754	$245,178	$244,465
360	$713	$244,465	$245,178	$0

第30年供款共

$2,942,141

第30年利息

$55,027

第30年共還本金

$2,887,114

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$41,994,224

免責聲明

筍盤推介

按揭保險費
info