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$52,805,679

每月供款
$316,044

首期

$-61,300,000

總貸款額

$69,300,000

總利息

$44,475,679

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-60,970,000

按月供比率計算

$632,087

置業成本總預算

HK$-60,970,000

首期

$-61,300,000
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

$632,087

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

馬鞍山聽濤雅苑第07座

thumb_up

聽濤雅苑~大積池海兩房~罕有放盤~

實

526 呎

@14,829

建

656 呎

@11,890

local_fire_department 至HIT hotel_class 樓王

售$780 萬

實

526 呎

@14,829

建

656 呎

@11,890

售$780 萬

local_fire_department 至HIT hotel_class 樓王

西貢逸瓏海滙第03座

thumb_up

逸瓏海滙

實

424 呎

@16,509

local_offer 低水筍價

售$700 萬

實

424 呎

@16,509

售$700 萬

local_offer 低水筍價

馬鞍山天宇海第2B座

thumb_up

天宇海第2B座

實

666 呎

@12,583

建

878 呎

@9,544

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

售$838 萬

實

666 呎

@12,583

建

878 呎

@9,544

售$838 萬

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

馬鞍山曉峰灣畔第01座

thumb_up

真盤源！！海景三房套企理價錢絕對可傾換樓必睇！

實

653 呎

@11,792

建

862 呎

@8,933

local_fire_department 至HIT

售$770 萬

實

653 呎

@11,792

建

862 呎

@8,933

售$770 萬

local_fire_department 至HIT

VR實景

馬鞍山銀湖天峰

thumb_up

馬鐵站頂上蓋 3分鐘生活圈 2房加工人房大到可以當3房可以安排睇樓!

實

615 呎

@13,333

建

805 呎

@10,186

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$820 萬

實

615 呎

@13,333

建

805 呎

@10,186

售$820 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

KOL實拍 VR實景

沙田欣廷軒

thumb_up

［新鴻基］開場兩廳交通極方便

實

414 呎

@17,391

建

549 呎

@13,115

local_fire_department 至HIT

售$720 萬

實

414 呎

@17,391

建

549 呎

@13,115

售$720 萬

local_fire_department 至HIT

沙田碧濤花園

thumb_up

碧濤花園

實

651 呎

@11,982

建

920 呎

@8,478

售$780 萬

實

651 呎

@11,982

建

920 呎

@8,478

售$780 萬

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

沙田玖瓏山日瓏閣

thumb_up

九肚山兩房, 中層開揚

實

663 呎

@12,896

local_fire_department 至HIT

售$855 萬

實

663 呎

@12,896

售$855 萬

local_fire_department 至HIT

馬鞍山迎海第03期星灣御第23座

thumb_up

高層靚裝, 即買即住

實

480 呎

@14,583

directions_run 日內即走

售$700 萬

實

480 呎

@14,583

售$700 萬

directions_run 日內即走

馬鞍山海典灣

thumb_up

海典灣 3房1套連儲物房換樓首選

實

688 呎

@13,081

建

922 呎

@9,761

local_fire_department 至HIT

售$900 萬

實

688 呎

@13,081

建

922 呎

@9,761

售$900 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$414,757	$318,707	$261,173	$222,896
1.500	$430,175	$334,404	$277,156	$239,168
2.000	$445,952	$350,577	$293,731	$256,146
2.500	$462,085	$367,223	$310,891	$273,819
3.000	$478,573	$384,336	$328,628	$292,172
3.500	$495,414	$401,912	$346,932	$311,188
3.625	$499,678	$406,378	$351,595	$316,044
4.000	$512,604	$419,944	$365,791	$330,849
4.500	$530,140	$438,426	$385,192	$351,133
5.000	$548,020	$457,349	$405,121	$372,017
5.500	$566,239	$476,706	$425,563	$393,478
6.000	$584,793	$496,487	$446,501	$415,489

每月供款$316,044

年期

30年

貸款金額

$69,300,000

總利息

$44,475,679

總貸款連利息

$113,775,679

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$209,344	$106,700	$316,044	$69,193,300
2	$209,021	$107,022	$316,044	$69,086,278
3	$208,698	$107,345	$316,044	$68,978,933
4	$208,374	$107,670	$316,044	$68,871,263
5	$208,049	$107,995	$316,044	$68,763,268
6	$207,722	$108,321	$316,044	$68,654,947
7	$207,395	$108,648	$316,044	$68,546,298
8	$207,067	$108,977	$316,044	$68,437,322
9	$206,738	$109,306	$316,044	$68,328,016
10	$206,408	$109,636	$316,044	$68,218,380
11	$206,076	$109,967	$316,044	$68,108,413
12	$205,744	$110,299	$316,044	$67,998,113

第1年供款共

$3,792,523

第1年利息

$2,490,636

第1年共還本金

$1,301,887

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$205,411	$110,633	$316,044	$67,887,481
14	$205,077	$110,967	$316,044	$67,776,514
15	$204,742	$111,302	$316,044	$67,665,212
16	$204,405	$111,638	$316,044	$67,553,574
17	$204,068	$111,975	$316,044	$67,441,598
18	$203,730	$112,314	$316,044	$67,329,285
19	$203,391	$112,653	$316,044	$67,216,632
20	$203,050	$112,993	$316,044	$67,103,638
21	$202,709	$113,335	$316,044	$66,990,304
22	$202,367	$113,677	$316,044	$66,876,627
23	$202,023	$114,020	$316,044	$66,762,606
24	$201,679	$114,365	$316,044	$66,648,241

第2年供款共

$3,792,523

第2年利息

$2,442,651

第2年共還本金

$1,349,872

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$201,333	$114,710	$316,044	$66,533,531
26	$200,987	$115,057	$316,044	$66,418,474
27	$200,639	$115,404	$316,044	$66,303,070
28	$200,291	$115,753	$316,044	$66,187,317
29	$199,941	$116,103	$316,044	$66,071,214
30	$199,590	$116,453	$316,044	$65,954,761
31	$199,238	$116,805	$316,044	$65,837,955
32	$198,885	$117,158	$316,044	$65,720,797
33	$198,532	$117,512	$316,044	$65,603,285
34	$198,177	$117,867	$316,044	$65,485,418
35	$197,821	$118,223	$316,044	$65,367,195
36	$197,463	$118,580	$316,044	$65,248,615

第3年供款共

$3,792,523

第3年利息

$2,392,897

第3年共還本金

$1,399,626

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$197,105	$118,938	$316,044	$65,129,677
38	$196,746	$119,298	$316,044	$65,010,379
39	$196,386	$119,658	$316,044	$64,890,721
40	$196,024	$120,019	$316,044	$64,770,702
41	$195,661	$120,382	$316,044	$64,650,320
42	$195,298	$120,746	$316,044	$64,529,574
43	$194,933	$121,110	$316,044	$64,408,464
44	$194,567	$121,476	$316,044	$64,286,987
45	$194,200	$121,843	$316,044	$64,165,144
46	$193,832	$122,211	$316,044	$64,042,933
47	$193,463	$122,581	$316,044	$63,920,352
48	$193,093	$122,951	$316,044	$63,797,401

第4年供款共

$3,792,523

第4年利息

$2,341,309

第4年共還本金

$1,451,214

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$192,721	$123,322	$316,044	$63,674,079
50	$192,349	$123,695	$316,044	$63,550,384
51	$191,975	$124,068	$316,044	$63,426,316
52	$191,600	$124,443	$316,044	$63,301,873
53	$191,224	$124,819	$316,044	$63,177,053
54	$190,847	$125,196	$316,044	$63,051,857
55	$190,469	$125,574	$316,044	$62,926,283
56	$190,090	$125,954	$316,044	$62,800,329
57	$189,709	$126,334	$316,044	$62,673,995
58	$189,328	$126,716	$316,044	$62,547,279
59	$188,945	$127,099	$316,044	$62,420,180
60	$188,561	$127,483	$316,044	$62,292,698

第5年供款共

$3,792,523

第5年利息

$2,287,819

第5年共還本金

$1,504,703

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$188,176	$127,868	$316,044	$62,164,830
62	$187,790	$128,254	$316,044	$62,036,576
63	$187,402	$128,641	$316,044	$61,907,935
64	$187,014	$129,030	$316,044	$61,778,905
65	$186,624	$129,420	$316,044	$61,649,485
66	$186,233	$129,811	$316,044	$61,519,674
67	$185,841	$130,203	$316,044	$61,389,471
68	$185,447	$130,596	$316,044	$61,258,875
69	$185,053	$130,991	$316,044	$61,127,884
70	$184,657	$131,386	$316,044	$60,996,498
71	$184,260	$131,783	$316,044	$60,864,715
72	$183,862	$132,181	$316,044	$60,732,533

第6年供款共

$3,792,523

第6年利息

$2,232,358

第6年共還本金

$1,560,164

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$183,463	$132,581	$316,044	$60,599,953
74	$183,062	$132,981	$316,044	$60,466,971
75	$182,661	$133,383	$316,044	$60,333,589
76	$182,258	$133,786	$316,044	$60,199,803
77	$181,854	$134,190	$316,044	$60,065,613
78	$181,448	$134,595	$316,044	$59,931,017
79	$181,042	$135,002	$316,044	$59,796,015
80	$180,634	$135,410	$316,044	$59,660,606
81	$180,225	$135,819	$316,044	$59,524,787
82	$179,814	$136,229	$316,044	$59,388,558
83	$179,403	$136,641	$316,044	$59,251,917
84	$178,990	$137,053	$316,044	$59,114,864

第7年供款共

$3,792,523

第7年利息

$2,174,853

第7年共還本金

$1,617,670

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$178,576	$137,467	$316,044	$58,977,396
86	$178,161	$137,883	$316,044	$58,839,514
87	$177,744	$138,299	$316,044	$58,701,215
88	$177,327	$138,717	$316,044	$58,562,498
89	$176,908	$139,136	$316,044	$58,423,362
90	$176,487	$139,556	$316,044	$58,283,805
91	$176,066	$139,978	$316,044	$58,143,827
92	$175,643	$140,401	$316,044	$58,003,427
93	$175,219	$140,825	$316,044	$57,862,602
94	$174,793	$141,250	$316,044	$57,721,351
95	$174,367	$141,677	$316,044	$57,579,674
96	$173,939	$142,105	$316,044	$57,437,570

第8年供款共

$3,792,523

第8年利息

$2,115,228

第8年共還本金

$1,677,294

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$173,509	$142,534	$316,044	$57,295,035
98	$173,079	$142,965	$316,044	$57,152,071
99	$172,647	$143,397	$316,044	$57,008,674
100	$172,214	$143,830	$316,044	$56,864,844
101	$171,779	$144,264	$316,044	$56,720,580
102	$171,343	$144,700	$316,044	$56,575,880
103	$170,906	$145,137	$316,044	$56,430,742
104	$170,468	$145,576	$316,044	$56,285,167
105	$170,028	$146,015	$316,044	$56,139,151
106	$169,587	$146,457	$316,044	$55,992,695
107	$169,145	$146,899	$316,044	$55,845,796
108	$168,701	$147,343	$316,044	$55,698,453

第9年供款共

$3,792,523

第9年利息

$2,053,406

第9年共還本金

$1,739,117

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$168,256	$147,788	$316,044	$55,550,665
110	$167,809	$148,234	$316,044	$55,402,431
111	$167,362	$148,682	$316,044	$55,253,749
112	$166,912	$149,131	$316,044	$55,104,618
113	$166,462	$149,582	$316,044	$54,955,036
114	$166,010	$150,034	$316,044	$54,805,002
115	$165,557	$150,487	$316,044	$54,654,516
116	$165,102	$150,941	$316,044	$54,503,574
117	$164,646	$151,397	$316,044	$54,352,177
118	$164,189	$151,855	$316,044	$54,200,322
119	$163,730	$152,313	$316,044	$54,048,009
120	$163,270	$152,774	$316,044	$53,895,235

第10年供款共

$3,792,523

第10年利息

$1,989,305

第10年共還本金

$1,803,218

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$162,809	$153,235	$316,044	$53,742,000
122	$162,346	$153,698	$316,044	$53,588,302
123	$161,881	$154,162	$316,044	$53,434,140
124	$161,416	$154,628	$316,044	$53,279,512
125	$160,949	$155,095	$316,044	$53,124,417
126	$160,480	$155,564	$316,044	$52,968,854
127	$160,010	$156,033	$316,044	$52,812,820
128	$159,539	$156,505	$316,044	$52,656,315
129	$159,066	$156,978	$316,044	$52,499,338
130	$158,592	$157,452	$316,044	$52,341,886
131	$158,116	$157,927	$316,044	$52,183,959
132	$157,639	$158,405	$316,044	$52,025,554

第11年供款共

$3,792,523

第11年利息

$1,922,841

第11年共還本金

$1,869,681

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$157,161	$158,883	$316,044	$51,866,671
134	$156,681	$159,363	$316,044	$51,707,308
135	$156,199	$159,844	$316,044	$51,547,464
136	$155,716	$160,327	$316,044	$51,387,136
137	$155,232	$160,812	$316,044	$51,226,325
138	$154,746	$161,297	$316,044	$51,065,027
139	$154,259	$161,785	$316,044	$50,903,243
140	$153,770	$162,273	$316,044	$50,740,969
141	$153,280	$162,764	$316,044	$50,578,206
142	$152,788	$163,255	$316,044	$50,414,951
143	$152,295	$163,748	$316,044	$50,251,202
144	$151,801	$164,243	$316,044	$50,086,959

第12年供款共

$3,792,523

第12年利息

$1,853,928

第12年共還本金

$1,938,595

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$151,304	$164,739	$316,044	$49,922,220
146	$150,807	$165,237	$316,044	$49,756,983
147	$150,308	$165,736	$316,044	$49,591,247
148	$149,807	$166,237	$316,044	$49,425,011
149	$149,305	$166,739	$316,044	$49,258,272
150	$148,801	$167,243	$316,044	$49,091,029
151	$148,296	$167,748	$316,044	$48,923,281
152	$147,789	$168,254	$316,044	$48,755,027
153	$147,281	$168,763	$316,044	$48,586,264
154	$146,771	$169,273	$316,044	$48,416,992
155	$146,260	$169,784	$316,044	$48,247,208
156	$145,747	$170,297	$316,044	$48,076,911

第13年供款共

$3,792,523

第13年利息

$1,782,474

第13年共還本金

$2,010,048

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$145,232	$170,811	$316,044	$47,906,100
158	$144,716	$171,327	$316,044	$47,734,773
159	$144,199	$171,845	$316,044	$47,562,928
160	$143,680	$172,364	$316,044	$47,390,564
161	$143,159	$172,885	$316,044	$47,217,679
162	$142,637	$173,407	$316,044	$47,044,273
163	$142,113	$173,931	$316,044	$46,870,342
164	$141,587	$174,456	$316,044	$46,695,886
165	$141,060	$174,983	$316,044	$46,520,903
166	$140,532	$175,512	$316,044	$46,345,391
167	$140,002	$176,042	$316,044	$46,169,349
168	$139,470	$176,574	$316,044	$45,992,776

第14年供款共

$3,792,523

第14年利息

$1,708,387

第14年共還本金

$2,084,135

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$138,937	$177,107	$316,044	$45,815,669
170	$138,401	$177,642	$316,044	$45,638,027
171	$137,865	$178,179	$316,044	$45,459,848
172	$137,327	$178,717	$316,044	$45,281,131
173	$136,787	$179,257	$316,044	$45,101,874
174	$136,245	$179,798	$316,044	$44,922,076
175	$135,702	$180,341	$316,044	$44,741,734
176	$135,157	$180,886	$316,044	$44,560,848
177	$134,611	$181,433	$316,044	$44,379,416
178	$134,063	$181,981	$316,044	$44,197,435
179	$133,513	$182,530	$316,044	$44,014,904
180	$132,962	$183,082	$316,044	$43,831,822

第15年供款共

$3,792,523

第15年利息

$1,631,569

第15年共還本金

$2,160,953

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$132,409	$183,635	$316,044	$43,648,188
182	$131,854	$184,190	$316,044	$43,463,998
183	$131,297	$184,746	$316,044	$43,279,252
184	$130,739	$185,304	$316,044	$43,093,948
185	$130,180	$185,864	$316,044	$42,908,084
186	$129,618	$186,425	$316,044	$42,721,658
187	$129,055	$186,989	$316,044	$42,534,670
188	$128,490	$187,553	$316,044	$42,347,116
189	$127,924	$188,120	$316,044	$42,158,996
190	$127,355	$188,688	$316,044	$41,970,308
191	$126,785	$189,258	$316,044	$41,781,050
192	$126,214	$189,830	$316,044	$41,591,220

第16年供款共

$3,792,523

第16年利息

$1,551,920

第16年共還本金

$2,240,602

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$125,640	$190,403	$316,044	$41,400,817
194	$125,065	$190,979	$316,044	$41,209,838
195	$124,488	$191,555	$316,044	$41,018,283
196	$123,909	$192,134	$316,044	$40,826,148
197	$123,329	$192,715	$316,044	$40,633,434
198	$122,747	$193,297	$316,044	$40,440,137
199	$122,163	$193,881	$316,044	$40,246,256
200	$121,577	$194,466	$316,044	$40,051,790
201	$120,990	$195,054	$316,044	$39,856,736
202	$120,401	$195,643	$316,044	$39,661,093
203	$119,810	$196,234	$316,044	$39,464,859
204	$119,217	$196,827	$316,044	$39,268,033

第17年供款共

$3,792,523

第17年利息

$1,469,335

第17年共還本金

$2,323,187

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$118,622	$197,421	$316,044	$39,070,611
206	$118,026	$198,018	$316,044	$38,872,593
207	$117,428	$198,616	$316,044	$38,673,978
208	$116,828	$199,216	$316,044	$38,474,762
209	$116,226	$199,818	$316,044	$38,274,944
210	$115,622	$200,421	$316,044	$38,074,523
211	$115,017	$201,027	$316,044	$37,873,496
212	$114,410	$201,634	$316,044	$37,671,862
213	$113,800	$202,243	$316,044	$37,469,619
214	$113,189	$202,854	$316,044	$37,266,765
215	$112,577	$203,467	$316,044	$37,063,298
216	$111,962	$204,082	$316,044	$36,859,216

第18年供款共

$3,792,523

第18年利息

$1,383,706

第18年共還本金

$2,408,816

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$111,346	$204,698	$316,044	$36,654,518
218	$110,727	$205,316	$316,044	$36,449,202
219	$110,107	$205,937	$316,044	$36,243,265
220	$109,485	$206,559	$316,044	$36,036,707
221	$108,861	$207,183	$316,044	$35,829,524
222	$108,235	$207,809	$316,044	$35,621,715
223	$107,607	$208,436	$316,044	$35,413,279
224	$106,978	$209,066	$316,044	$35,204,213
225	$106,346	$209,697	$316,044	$34,994,516
226	$105,713	$210,331	$316,044	$34,784,185
227	$105,077	$210,966	$316,044	$34,573,218
228	$104,440	$211,604	$316,044	$34,361,615

第19年供款共

$3,792,523

第19年利息

$1,294,921

第19年共還本金

$2,497,601

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$103,801	$212,243	$316,044	$34,149,372
230	$103,160	$212,884	$316,044	$33,936,488
231	$102,516	$213,527	$316,044	$33,722,961
232	$101,871	$214,172	$316,044	$33,508,789
233	$101,224	$214,819	$316,044	$33,293,970
234	$100,576	$215,468	$316,044	$33,078,502
235	$99,925	$216,119	$316,044	$32,862,383
236	$99,272	$216,772	$316,044	$32,645,611
237	$98,617	$217,427	$316,044	$32,428,184
238	$97,960	$218,083	$316,044	$32,210,101
239	$97,301	$218,742	$316,044	$31,991,359
240	$96,641	$219,403	$316,044	$31,771,956

第20年供款共

$3,792,523

第20年利息

$1,202,864

第20年共還本金

$2,589,659

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$95,978	$220,066	$316,044	$31,551,890
242	$95,313	$220,731	$316,044	$31,331,159
243	$94,646	$221,397	$316,044	$31,109,762
244	$93,977	$222,066	$316,044	$30,887,696
245	$93,307	$222,737	$316,044	$30,664,959
246	$92,634	$223,410	$316,044	$30,441,549
247	$91,959	$224,085	$316,044	$30,217,464
248	$91,282	$224,762	$316,044	$29,992,703
249	$90,603	$225,441	$316,044	$29,767,262
250	$89,922	$226,122	$316,044	$29,541,141
251	$89,239	$226,805	$316,044	$29,314,336
252	$88,554	$227,490	$316,044	$29,086,846

第21年供款共

$3,792,523

第21年利息

$1,107,413

第21年共還本金

$2,685,110

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$87,867	$228,177	$316,044	$28,858,669
254	$87,177	$228,866	$316,044	$28,629,803
255	$86,486	$229,558	$316,044	$28,400,245
256	$85,792	$230,251	$316,044	$28,169,994
257	$85,097	$230,947	$316,044	$27,939,047
258	$84,399	$231,644	$316,044	$27,707,403
259	$83,699	$232,344	$316,044	$27,475,059
260	$82,998	$233,046	$316,044	$27,242,013
261	$82,294	$233,750	$316,044	$27,008,263
262	$81,587	$234,456	$316,044	$26,773,807
263	$80,879	$235,164	$316,044	$26,538,642
264	$80,169	$235,875	$316,044	$26,302,768

第22年供款共

$3,792,523

第22年利息

$1,008,444

第22年共還本金

$2,784,078

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$79,456	$236,587	$316,044	$26,066,180
266	$78,742	$237,302	$316,044	$25,828,878
267	$78,025	$238,019	$316,044	$25,590,860
268	$77,306	$238,738	$316,044	$25,352,122
269	$76,585	$239,459	$316,044	$25,112,663
270	$75,861	$240,182	$316,044	$24,872,480
271	$75,136	$240,908	$316,044	$24,631,572
272	$74,408	$241,636	$316,044	$24,389,937
273	$73,678	$242,366	$316,044	$24,147,571
274	$72,946	$243,098	$316,044	$23,904,473
275	$72,211	$243,832	$316,044	$23,660,641
276	$71,475	$244,569	$316,044	$23,416,072

第23年供款共

$3,792,523

第23年利息

$905,828

第23年共還本金

$2,886,695

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$70,736	$245,308	$316,044	$23,170,765
278	$69,995	$246,049	$316,044	$22,924,716
279	$69,252	$246,792	$316,044	$22,677,925
280	$68,506	$247,537	$316,044	$22,430,387
281	$67,758	$248,285	$316,044	$22,182,102
282	$67,008	$249,035	$316,044	$21,933,067
283	$66,256	$249,787	$316,044	$21,683,280
284	$65,502	$250,542	$316,044	$21,432,738
285	$64,745	$251,299	$316,044	$21,181,439
286	$63,986	$252,058	$316,044	$20,929,381
287	$63,224	$252,819	$316,044	$20,676,562
288	$62,460	$253,583	$316,044	$20,422,978

第24年供款共

$3,792,523

第24年利息

$799,429

第24年共還本金

$2,993,094

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$61,694	$254,349	$316,044	$20,168,629
290	$60,926	$255,117	$316,044	$19,913,512
291	$60,155	$255,888	$316,044	$19,657,624
292	$59,382	$256,661	$316,044	$19,400,963
293	$58,607	$257,436	$316,044	$19,143,526
294	$57,829	$258,214	$316,044	$18,885,312
295	$57,049	$258,994	$316,044	$18,626,318
296	$56,267	$259,777	$316,044	$18,366,541
297	$55,482	$260,561	$316,044	$18,105,980
298	$54,695	$261,348	$316,044	$17,844,631
299	$53,906	$262,138	$316,044	$17,582,494
300	$53,114	$262,930	$316,044	$17,319,564

第25年供款共

$3,792,523

第25年利息

$689,108

第25年共還本金

$3,103,415

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$52,320	$263,724	$316,044	$17,055,840
302	$51,523	$264,521	$316,044	$16,791,319
303	$50,724	$265,320	$316,044	$16,525,999
304	$49,922	$266,121	$316,044	$16,259,878
305	$49,118	$266,925	$316,044	$15,992,953
306	$48,312	$267,732	$316,044	$15,725,221
307	$47,503	$268,540	$316,044	$15,456,681
308	$46,692	$269,351	$316,044	$15,187,330
309	$45,878	$270,165	$316,044	$14,917,164
310	$45,062	$270,981	$316,044	$14,646,183
311	$44,244	$271,800	$316,044	$14,374,383
312	$43,423	$272,621	$316,044	$14,101,762

第26年供款共

$3,792,523

第26年利息

$574,721

第26年共還本金

$3,217,801

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$42,599	$273,444	$316,044	$13,828,318
314	$41,773	$274,271	$316,044	$13,554,047
315	$40,945	$275,099	$316,044	$13,278,948
316	$40,113	$275,930	$316,044	$13,003,018
317	$39,280	$276,764	$316,044	$12,726,255
318	$38,444	$277,600	$316,044	$12,448,655
319	$37,605	$278,438	$316,044	$12,170,217
320	$36,764	$279,279	$316,044	$11,890,937
321	$35,921	$280,123	$316,044	$11,610,814
322	$35,074	$280,969	$316,044	$11,329,845
323	$34,226	$281,818	$316,044	$11,048,027
324	$33,374	$282,669	$316,044	$10,765,358

第27年供款共

$3,792,523

第27年利息

$456,118

第27年共還本金

$3,336,404

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$32,520	$283,523	$316,044	$10,481,835
326	$31,664	$284,380	$316,044	$10,197,455
327	$30,805	$285,239	$316,044	$9,912,216
328	$29,943	$286,100	$316,044	$9,626,116
329	$29,079	$286,965	$316,044	$9,339,151
330	$28,212	$287,832	$316,044	$9,051,320
331	$27,343	$288,701	$316,044	$8,762,619
332	$26,470	$289,573	$316,044	$8,473,045
333	$25,596	$290,448	$316,044	$8,182,598
334	$24,718	$291,325	$316,044	$7,891,272
335	$23,838	$292,205	$316,044	$7,599,067
336	$22,956	$293,088	$316,044	$7,305,979

第28年供款共

$3,792,523

第28年利息

$333,144

第28年共還本金

$3,459,379

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$22,070	$293,973	$316,044	$7,012,006
338	$21,182	$294,861	$316,044	$6,717,144
339	$20,291	$295,752	$316,044	$6,421,392
340	$19,398	$296,646	$316,044	$6,124,746
341	$18,502	$297,542	$316,044	$5,827,205
342	$17,603	$298,441	$316,044	$5,528,764
343	$16,701	$299,342	$316,044	$5,229,422
344	$15,797	$300,246	$316,044	$4,929,176
345	$14,890	$301,153	$316,044	$4,628,022
346	$13,980	$302,063	$316,044	$4,325,959
347	$13,068	$302,976	$316,044	$4,022,984
348	$12,153	$303,891	$316,044	$3,719,093

第29年供款共

$3,792,523

第29年利息

$205,637

第29年共還本金

$3,586,886

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$11,235	$304,809	$316,044	$3,414,284
350	$10,314	$305,730	$316,044	$3,108,555
351	$9,390	$306,653	$316,044	$2,801,901
352	$8,464	$307,579	$316,044	$2,494,322
353	$7,535	$308,509	$316,044	$2,185,813
354	$6,603	$309,441	$316,044	$1,876,373
355	$5,668	$310,375	$316,044	$1,565,997
356	$4,731	$311,313	$316,044	$1,254,684
357	$3,790	$312,253	$316,044	$942,431
358	$2,847	$313,197	$316,044	$629,234
359	$1,901	$314,143	$316,044	$315,092
360	$952	$315,092	$316,044	$0

第30年供款共

$3,792,523

第30年利息

$73,430

第30年共還本金

$3,719,093

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$52,805,679

免責聲明

筍盤推介

按揭保險費
info