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$63,573,855

每月供款
$402,345

首期

$-81,600,000

總貸款額

$89,600,000

總利息

$55,243,855

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-81,270,000

按月供比率計算

$804,688

置業成本總預算

HK$-81,270,000

首期

$-81,600,000
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

$804,688

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

馬鞍山海柏花園

thumb_up

海柏花園 **高層東南,望池景,套3房2廳,靚裝修**

實

532 呎

@15,414

建

713 呎

@11,501

local_fire_department 至HIT local_offer 低水筍價

售$820 萬

實

532 呎

@15,414

建

713 呎

@11,501

售$820 萬

local_fire_department 至HIT local_offer 低水筍價

沙田沙田第一城

thumb_up

實用3房家庭必選

實

688 呎

@11,628

建

870 呎

@9,195

verified 首置必買 transfer_within_a_station 人才必選

售$800 萬

實

688 呎

@11,628

建

870 呎

@9,195

售$800 萬

verified 首置必買 transfer_within_a_station 人才必選

馬鞍山海柏花園第05座

thumb_up

海柏花园馬鞍山站上蓋,**無敵海景, 池海雙輝, 套 3房2廳**

實

550 呎

@14,545

建

739 呎

@10,825

local_fire_department 至HIT pets 愛竉必選

售$800 萬

實

550 呎

@14,545

建

739 呎

@10,825

售$800 萬

local_fire_department 至HIT pets 愛竉必選

西貢 EXCELLENT APARTMENT WITH ROOF TERRACE

thumb_up

逸瓏海滙

實

433 呎

@18,430

local_fire_department 至HIT hotel_class 樓王

售$798 萬

實

433 呎

@18,430

售$798 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山翠擁華庭

thumb_up

海景三房近港鐵站

實

751 呎

@9,987

建

963 呎

@7,788

directions_run 日內即走

售$750 萬

實

751 呎

@9,987

建

963 呎

@7,788

售$750 萬

directions_run 日內即走

VR實景

粉嶺牽晴間第12座

thumb_up

巨廳三房,綠蔭山景

實

714 呎

@10,336

建

978 呎

@7,546

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$738 萬

實

714 呎

@10,336

建

978 呎

@7,546

售$738 萬

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

沙田富豪花園

thumb_up

富豪大宅靚則大廳大主人房

實

1,093 呎

@8,234

建

1,498 呎

@6,008

local_offer 低水筍價

售$900 萬

實

1,093 呎

@8,234

建

1,498 呎

@6,008

售$900 萬

local_offer 低水筍價

馬鞍山曉峰灣畔第05座

thumb_up

頭排全海露台 , 全新裝修

實

510 呎

@13,882

建

643 呎

@11,011

local_fire_department 至HIT

售$708 萬

實

510 呎

@13,882

建

643 呎

@11,011

售$708 萬

local_fire_department 至HIT

馬鞍山嵐岸第05座

thumb_up

馬鞍山嵐岸高層東南大兩房

實

523 呎

@14,340

建

699 呎

@10,730

local_fire_department 至HIT

售$750 萬

實

523 呎

@14,340

建

699 呎

@10,730

售$750 萬

local_fire_department 至HIT

馬鞍山新港城 J座

thumb_up

新港城四期3房商埸上蓋

實

519 呎

@14,066

建

698 呎

@10,458

local_fire_department 至HIT

售$730 萬

實

519 呎

@14,066

建

698 呎

@10,458

售$730 萬

local_fire_department 至HIT

馬鞍山長庚村

thumb_up

**最近馬鞍山市中心靚裝修下覆式可步行到馬鞍山~又租又賣**

建

1,000 呎

@8,500

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$850 萬

建

1,000 呎

@8,500

售$850 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

馬鞍山雲海第01期松海臺第02座

thumb_up

新鴻基樓王, 特色連天台, 精緻小品

實

493 呎

@16,024

real_estate_agent 罕有放盤 pets 愛竉必選 price_change 蝕讓盤

售$790 萬

實

493 呎

@16,024

售$790 萬

real_estate_agent 罕有放盤 pets 愛竉必選 price_change 蝕讓盤

利率	15年	20年	25年	30年
1.000	$536,251	$412,065	$337,678	$288,189
1.500	$556,186	$432,361	$358,343	$309,228
2.000	$576,584	$453,271	$379,773	$331,179
2.500	$597,443	$474,793	$401,961	$354,028
3.000	$618,761	$496,919	$424,893	$377,757
3.500	$640,535	$519,644	$448,559	$402,344
4.000	$662,760	$542,958	$472,942	$427,764
4.500	$685,434	$566,854	$498,026	$453,990
5.000	$708,551	$591,320	$523,793	$480,992
5.500	$732,107	$616,347	$550,222	$508,739
6.000	$756,096	$641,922	$577,294	$537,197

每月供款$402,345

年期

30年

貸款金額

$89,600,000

總利息

$55,243,855

總貸款連利息

$144,843,855

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$261,333	$141,011	$402,344	$89,458,989
2	$260,922	$141,422	$402,344	$89,317,567
3	$260,510	$141,834	$402,344	$89,175,733
4	$260,096	$142,248	$402,344	$89,033,485
5	$259,681	$142,663	$402,344	$88,890,822
6	$259,265	$143,079	$402,344	$88,747,742
7	$258,848	$143,496	$402,344	$88,604,246
8	$258,429	$143,915	$402,344	$88,460,331
9	$258,009	$144,335	$402,344	$88,315,996
10	$257,588	$144,756	$402,344	$88,171,241
11	$257,166	$145,178	$402,344	$88,026,063
12	$256,743	$145,601	$402,344	$87,880,461

第1年供款共

$4,828,128

第1年利息

$3,108,590

第1年共還本金

$1,719,539

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$256,318	$146,026	$402,344	$87,734,435
14	$255,892	$146,452	$402,344	$87,587,983
15	$255,465	$146,879	$402,344	$87,441,104
16	$255,037	$147,307	$402,344	$87,293,797
17	$254,607	$147,737	$402,344	$87,146,060
18	$254,176	$148,168	$402,344	$86,997,892
19	$253,744	$148,600	$402,344	$86,849,291
20	$253,310	$149,034	$402,344	$86,700,258
21	$252,876	$149,468	$402,344	$86,550,790
22	$252,440	$149,904	$402,344	$86,400,885
23	$252,003	$150,341	$402,344	$86,250,544
24	$251,564	$150,780	$402,344	$86,099,764

第2年供款共

$4,828,128

第2年利息

$3,047,431

第2年共還本金

$1,780,697

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$251,124	$151,220	$402,344	$85,948,544
26	$250,683	$151,661	$402,344	$85,796,883
27	$250,241	$152,103	$402,344	$85,644,780
28	$249,797	$152,547	$402,344	$85,492,233
29	$249,352	$152,992	$402,344	$85,339,242
30	$248,906	$153,438	$402,344	$85,185,804
31	$248,459	$153,885	$402,344	$85,031,918
32	$248,010	$154,334	$402,344	$84,877,584
33	$247,560	$154,784	$402,344	$84,722,800
34	$247,108	$155,236	$402,344	$84,567,564
35	$246,655	$155,689	$402,344	$84,411,875
36	$246,201	$156,143	$402,344	$84,255,732

第3年供款共

$4,828,128

第3年利息

$2,984,097

第3年共還本金

$1,844,031

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$245,746	$156,598	$402,344	$84,099,134
38	$245,289	$157,055	$402,344	$83,942,079
39	$244,831	$157,513	$402,344	$83,784,566
40	$244,372	$157,972	$402,344	$83,626,594
41	$243,911	$158,433	$402,344	$83,468,161
42	$243,449	$158,895	$402,344	$83,309,266
43	$242,985	$159,359	$402,344	$83,149,907
44	$242,521	$159,823	$402,344	$82,990,083
45	$242,054	$160,290	$402,344	$82,829,794
46	$241,587	$160,757	$402,344	$82,669,037
47	$241,118	$161,226	$402,344	$82,507,811
48	$240,648	$161,696	$402,344	$82,346,114

第4年供款共

$4,828,128

第4年利息

$2,918,510

第4年共還本金

$1,909,618

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$240,176	$162,168	$402,344	$82,183,947
50	$239,703	$162,641	$402,344	$82,021,306
51	$239,229	$163,115	$402,344	$81,858,190
52	$238,753	$163,591	$402,344	$81,694,599
53	$238,276	$164,068	$402,344	$81,530,531
54	$237,797	$164,547	$402,344	$81,365,985
55	$237,317	$165,027	$402,344	$81,200,958
56	$236,836	$165,508	$402,344	$81,035,450
57	$236,353	$165,991	$402,344	$80,869,460
58	$235,869	$166,475	$402,344	$80,702,985
59	$235,384	$166,960	$402,344	$80,536,024
60	$234,897	$167,447	$402,344	$80,368,577

第5年供款共

$4,828,128

第5年利息

$2,850,591

第5年共還本金

$1,977,537

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$234,408	$167,936	$402,344	$80,200,641
62	$233,919	$168,426	$402,344	$80,032,216
63	$233,427	$168,917	$402,344	$79,863,299
64	$232,935	$169,409	$402,344	$79,693,890
65	$232,441	$169,904	$402,344	$79,523,986
66	$231,945	$170,399	$402,344	$79,353,587
67	$231,448	$170,896	$402,344	$79,182,691
68	$230,950	$171,395	$402,344	$79,011,297
69	$230,450	$171,894	$402,344	$78,839,402
70	$229,948	$172,396	$402,344	$78,667,006
71	$229,445	$172,899	$402,344	$78,494,108
72	$228,941	$173,403	$402,344	$78,320,705

第6年供款共

$4,828,128

第6年利息

$2,780,256

第6年共還本金

$2,047,872

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$228,435	$173,909	$402,344	$78,146,796
74	$227,928	$174,416	$402,344	$77,972,380
75	$227,419	$174,925	$402,344	$77,797,456
76	$226,909	$175,435	$402,344	$77,622,021
77	$226,398	$175,946	$402,344	$77,446,074
78	$225,884	$176,460	$402,344	$77,269,615
79	$225,370	$176,974	$402,344	$77,092,640
80	$224,854	$177,491	$402,344	$76,915,150
81	$224,336	$178,008	$402,344	$76,737,142
82	$223,817	$178,527	$402,344	$76,558,614
83	$223,296	$179,048	$402,344	$76,379,566
84	$222,774	$179,570	$402,344	$76,199,996

第7年供款共

$4,828,128

第7年利息

$2,707,420

第7年共還本金

$2,120,709

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$222,250	$180,094	$402,344	$76,019,902
86	$221,725	$180,619	$402,344	$75,839,283
87	$221,198	$181,146	$402,344	$75,658,137
88	$220,670	$181,674	$402,344	$75,476,462
89	$220,140	$182,204	$402,344	$75,294,258
90	$219,608	$182,736	$402,344	$75,111,522
91	$219,075	$183,269	$402,344	$74,928,253
92	$218,541	$183,803	$402,344	$74,744,450
93	$218,005	$184,339	$402,344	$74,560,110
94	$217,467	$184,877	$402,344	$74,375,233
95	$216,928	$185,416	$402,344	$74,189,817
96	$216,387	$185,957	$402,344	$74,003,860

第8年供款共

$4,828,128

第8年利息

$2,631,992

第8年共還本金

$2,196,136

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$215,845	$186,499	$402,344	$73,817,361
98	$215,301	$187,043	$402,344	$73,630,317
99	$214,755	$187,589	$402,344	$73,442,728
100	$214,208	$188,136	$402,344	$73,254,592
101	$213,659	$188,685	$402,344	$73,065,907
102	$213,109	$189,235	$402,344	$72,876,672
103	$212,557	$189,787	$402,344	$72,686,885
104	$212,003	$190,341	$402,344	$72,496,544
105	$211,448	$190,896	$402,344	$72,305,649
106	$210,891	$191,453	$402,344	$72,114,196
107	$210,333	$192,011	$402,344	$71,922,185
108	$209,773	$192,571	$402,344	$71,729,614

第9年供款共

$4,828,128

第9年利息

$2,553,883

第9年共還本金

$2,274,246

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$209,211	$193,133	$402,344	$71,536,481
110	$208,648	$193,696	$402,344	$71,342,786
111	$208,083	$194,261	$402,344	$71,148,525
112	$207,517	$194,828	$402,344	$70,953,697
113	$206,948	$195,396	$402,344	$70,758,301
114	$206,378	$195,966	$402,344	$70,562,336
115	$205,807	$196,537	$402,344	$70,365,798
116	$205,234	$197,110	$402,344	$70,168,688
117	$204,659	$197,685	$402,344	$69,971,003
118	$204,082	$198,262	$402,344	$69,772,741
119	$203,504	$198,840	$402,344	$69,573,900
120	$202,924	$199,420	$402,344	$69,374,480

第10年供款共

$4,828,128

第10年利息

$2,472,995

第10年共還本金

$2,355,134

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$202,342	$200,002	$402,344	$69,174,478
122	$201,759	$200,585	$402,344	$68,973,893
123	$201,174	$201,170	$402,344	$68,772,723
124	$200,587	$201,757	$402,344	$68,570,966
125	$199,999	$202,345	$402,344	$68,368,621
126	$199,408	$202,936	$402,344	$68,165,685
127	$198,817	$203,527	$402,344	$67,962,158
128	$198,223	$204,121	$402,344	$67,758,037
129	$197,628	$204,716	$402,344	$67,553,320
130	$197,031	$205,314	$402,344	$67,348,007
131	$196,432	$205,912	$402,344	$67,142,094
132	$195,831	$206,513	$402,344	$66,935,581

第11年供款共

$4,828,128

第11年利息

$2,389,230

第11年共還本金

$2,438,899

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$195,229	$207,115	$402,344	$66,728,466
134	$194,625	$207,719	$402,344	$66,520,747
135	$194,019	$208,325	$402,344	$66,312,422
136	$193,411	$208,933	$402,344	$66,103,489
137	$192,802	$209,542	$402,344	$65,893,947
138	$192,191	$210,153	$402,344	$65,683,793
139	$191,578	$210,766	$402,344	$65,473,027
140	$190,963	$211,381	$402,344	$65,261,646
141	$190,346	$211,998	$402,344	$65,049,648
142	$189,728	$212,616	$402,344	$64,837,032
143	$189,108	$213,236	$402,344	$64,623,796
144	$188,486	$213,858	$402,344	$64,409,939

第12年供款共

$4,828,128

第12年利息

$2,302,485

第12年共還本金

$2,525,643

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$187,862	$214,482	$402,344	$64,195,457
146	$187,237	$215,107	$402,344	$63,980,349
147	$186,609	$215,735	$402,344	$63,764,615
148	$185,980	$216,364	$402,344	$63,548,251
149	$185,349	$216,995	$402,344	$63,331,256
150	$184,716	$217,628	$402,344	$63,113,628
151	$184,081	$218,263	$402,344	$62,895,365
152	$183,445	$218,899	$402,344	$62,676,466
153	$182,806	$219,538	$402,344	$62,456,929
154	$182,166	$220,178	$402,344	$62,236,751
155	$181,524	$220,820	$402,344	$62,015,930
156	$180,880	$221,464	$402,344	$61,794,466

第13年供款共

$4,828,128

第13年利息

$2,212,656

第13年共還本金

$2,615,472

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$180,234	$222,110	$402,344	$61,572,356
158	$179,586	$222,758	$402,344	$61,349,598
159	$178,936	$223,408	$402,344	$61,126,190
160	$178,285	$224,059	$402,344	$60,902,131
161	$177,631	$224,713	$402,344	$60,677,418
162	$176,976	$225,368	$402,344	$60,452,050
163	$176,318	$226,026	$402,344	$60,226,024
164	$175,659	$226,685	$402,344	$59,999,339
165	$174,998	$227,346	$402,344	$59,771,993
166	$174,335	$228,009	$402,344	$59,543,984
167	$173,670	$228,674	$402,344	$59,315,310
168	$173,003	$229,341	$402,344	$59,085,969

第14年供款共

$4,828,128

第14年利息

$2,119,632

第14年共還本金

$2,708,497

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$172,334	$230,010	$402,344	$58,855,959
170	$171,663	$230,681	$402,344	$58,625,278
171	$170,990	$231,354	$402,344	$58,393,925
172	$170,316	$232,028	$402,344	$58,161,896
173	$169,639	$232,705	$402,344	$57,929,191
174	$168,960	$233,384	$402,344	$57,695,807
175	$168,279	$234,065	$402,344	$57,461,743
176	$167,597	$234,747	$402,344	$57,226,995
177	$166,912	$235,432	$402,344	$56,991,563
178	$166,225	$236,119	$402,344	$56,755,445
179	$165,537	$236,807	$402,344	$56,518,638
180	$164,846	$237,498	$402,344	$56,281,139

第15年供款共

$4,828,128

第15年利息

$2,023,299

第15年共還本金

$2,804,830

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$164,153	$238,191	$402,344	$56,042,949
182	$163,459	$238,885	$402,344	$55,804,063
183	$162,762	$239,582	$402,344	$55,564,481
184	$162,063	$240,281	$402,344	$55,324,200
185	$161,362	$240,982	$402,344	$55,083,218
186	$160,659	$241,685	$402,344	$54,841,534
187	$159,954	$242,390	$402,344	$54,599,144
188	$159,248	$243,097	$402,344	$54,356,048
189	$158,538	$243,806	$402,344	$54,112,242
190	$157,827	$244,517	$402,344	$53,867,725
191	$157,114	$245,230	$402,344	$53,622,496
192	$156,399	$245,945	$402,344	$53,376,550

第16年供款共

$4,828,128

第16年利息

$1,923,539

第16年共還本金

$2,904,589

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$155,682	$246,662	$402,344	$53,129,888
194	$154,962	$247,382	$402,344	$52,882,506
195	$154,241	$248,103	$402,344	$52,634,403
196	$153,517	$248,827	$402,344	$52,385,576
197	$152,791	$249,553	$402,344	$52,136,023
198	$152,063	$250,281	$402,344	$51,885,742
199	$151,333	$251,011	$402,344	$51,634,732
200	$150,601	$251,743	$402,344	$51,382,989
201	$149,867	$252,477	$402,344	$51,130,512
202	$149,131	$253,213	$402,344	$50,877,299
203	$148,392	$253,952	$402,344	$50,623,347
204	$147,651	$254,693	$402,344	$50,368,654

第17年供款共

$4,828,128

第17年利息

$1,820,232

第17年共還本金

$3,007,896

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$146,909	$255,435	$402,344	$50,113,219
206	$146,164	$256,180	$402,344	$49,857,038
207	$145,416	$256,928	$402,344	$49,600,110
208	$144,667	$257,677	$402,344	$49,342,433
209	$143,915	$258,429	$402,344	$49,084,005
210	$143,162	$259,182	$402,344	$48,824,822
211	$142,406	$259,938	$402,344	$48,564,884
212	$141,648	$260,696	$402,344	$48,304,188
213	$140,887	$261,457	$402,344	$48,042,731
214	$140,125	$262,219	$402,344	$47,780,511
215	$139,360	$262,984	$402,344	$47,517,527
216	$138,593	$263,751	$402,344	$47,253,776

第18年供款共

$4,828,128

第18年利息

$1,713,250

第18年共還本金

$3,114,878

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$137,824	$264,521	$402,344	$46,989,255
218	$137,052	$265,292	$402,344	$46,723,963
219	$136,278	$266,066	$402,344	$46,457,898
220	$135,502	$266,842	$402,344	$46,191,056
221	$134,724	$267,620	$402,344	$45,923,436
222	$133,943	$268,401	$402,344	$45,655,035
223	$133,161	$269,184	$402,344	$45,385,851
224	$132,375	$269,969	$402,344	$45,115,883
225	$131,588	$270,756	$402,344	$44,845,127
226	$130,798	$271,546	$402,344	$44,573,581
227	$130,006	$272,338	$402,344	$44,301,243
228	$129,212	$273,132	$402,344	$44,028,111

第19年供款共

$4,828,128

第19年利息

$1,602,464

第19年共還本金

$3,225,665

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$128,415	$273,929	$402,344	$43,754,182
230	$127,616	$274,728	$402,344	$43,479,455
231	$126,815	$275,529	$402,344	$43,203,926
232	$126,011	$276,333	$402,344	$42,927,593
233	$125,205	$277,139	$402,344	$42,650,455
234	$124,397	$277,947	$402,344	$42,372,508
235	$123,586	$278,758	$402,344	$42,093,750
236	$122,773	$279,571	$402,344	$41,814,180
237	$121,958	$280,386	$402,344	$41,533,793
238	$121,140	$281,204	$402,344	$41,252,590
239	$120,320	$282,024	$402,344	$40,970,566
240	$119,497	$282,847	$402,344	$40,687,719

第20年供款共

$4,828,128

第20年利息

$1,487,737

第20年共還本金

$3,340,392

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$118,673	$283,672	$402,344	$40,404,048
242	$117,845	$284,499	$402,344	$40,119,549
243	$117,015	$285,329	$402,344	$39,834,220
244	$116,183	$286,161	$402,344	$39,548,059
245	$115,349	$286,996	$402,344	$39,261,064
246	$114,511	$287,833	$402,344	$38,973,231
247	$113,672	$288,672	$402,344	$38,684,559
248	$112,830	$289,514	$402,344	$38,395,045
249	$111,986	$290,358	$402,344	$38,104,686
250	$111,139	$291,205	$402,344	$37,813,481
251	$110,289	$292,055	$402,344	$37,521,426
252	$109,437	$292,907	$402,344	$37,228,520

第21年供款共

$4,828,128

第21年利息

$1,368,929

第21年共還本金

$3,459,199

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$108,583	$293,761	$402,344	$36,934,759
254	$107,726	$294,618	$402,344	$36,640,141
255	$106,867	$295,477	$402,344	$36,344,664
256	$106,005	$296,339	$402,344	$36,048,325
257	$105,141	$297,203	$402,344	$35,751,122
258	$104,274	$298,070	$402,344	$35,453,052
259	$103,405	$298,939	$402,344	$35,154,113
260	$102,533	$299,811	$402,344	$34,854,302
261	$101,658	$300,686	$402,344	$34,553,616
262	$100,781	$301,563	$402,344	$34,252,054
263	$99,902	$302,442	$402,344	$33,949,611
264	$99,020	$303,324	$402,344	$33,646,287

第22年供款共

$4,828,128

第22年利息

$1,245,896

第22年共還本金

$3,582,233

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$98,135	$304,209	$402,344	$33,342,078
266	$97,248	$305,096	$402,344	$33,036,982
267	$96,358	$305,986	$402,344	$32,730,995
268	$95,465	$306,879	$402,344	$32,424,117
269	$94,570	$307,774	$402,344	$32,116,343
270	$93,673	$308,671	$402,344	$31,807,672
271	$92,772	$309,572	$402,344	$31,498,100
272	$91,869	$310,475	$402,344	$31,187,626
273	$90,964	$311,380	$402,344	$30,876,245
274	$90,056	$312,288	$402,344	$30,563,957
275	$89,145	$313,199	$402,344	$30,250,758
276	$88,231	$314,113	$402,344	$29,936,645

第23年供款共

$4,828,128

第23年利息

$1,118,487

第23年共還本金

$3,709,642

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$87,315	$315,029	$402,344	$29,621,616
278	$86,396	$315,948	$402,344	$29,305,669
279	$85,475	$316,869	$402,344	$28,988,800
280	$84,551	$317,793	$402,344	$28,671,006
281	$83,624	$318,720	$402,344	$28,352,286
282	$82,694	$319,650	$402,344	$28,032,636
283	$81,762	$320,582	$402,344	$27,712,054
284	$80,827	$321,517	$402,344	$27,390,537
285	$79,889	$322,455	$402,344	$27,068,082
286	$78,949	$323,395	$402,344	$26,744,686
287	$78,005	$324,339	$402,344	$26,420,348
288	$77,059	$325,285	$402,344	$26,095,063

第24年供款共

$4,828,128

第24年利息

$986,546

第24年共還本金

$3,841,582

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$76,111	$326,233	$402,344	$25,768,829
290	$75,159	$327,185	$402,344	$25,441,644
291	$74,205	$328,139	$402,344	$25,113,505
292	$73,248	$329,096	$402,344	$24,784,409
293	$72,288	$330,056	$402,344	$24,454,353
294	$71,325	$331,019	$402,344	$24,123,334
295	$70,360	$331,984	$402,344	$23,791,350
296	$69,391	$332,953	$402,344	$23,458,397
297	$68,420	$333,924	$402,344	$23,124,473
298	$67,446	$334,898	$402,344	$22,789,576
299	$66,470	$335,874	$402,344	$22,453,701
300	$65,490	$336,854	$402,344	$22,116,847

第25年供款共

$4,828,128

第25年利息

$849,913

第25年共還本金

$3,978,216

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$64,507	$337,837	$402,344	$21,779,010
302	$63,522	$338,822	$402,344	$21,440,189
303	$62,534	$339,810	$402,344	$21,100,378
304	$61,543	$340,801	$402,344	$20,759,577
305	$60,549	$341,795	$402,344	$20,417,782
306	$59,552	$342,792	$402,344	$20,074,990
307	$58,552	$343,792	$402,344	$19,731,198
308	$57,549	$344,795	$402,344	$19,386,403
309	$56,544	$345,800	$402,344	$19,040,603
310	$55,535	$346,809	$402,344	$18,693,794
311	$54,524	$347,820	$402,344	$18,345,973
312	$53,509	$348,835	$402,344	$17,997,138

第26年供款共

$4,828,128

第26年利息

$708,420

第26年共還本金

$4,119,709

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$52,492	$349,852	$402,344	$17,647,286
314	$51,471	$350,873	$402,344	$17,296,413
315	$50,448	$351,896	$402,344	$16,944,517
316	$49,422	$352,923	$402,344	$16,591,594
317	$48,392	$353,952	$402,344	$16,237,642
318	$47,360	$354,984	$402,344	$15,882,658
319	$46,324	$356,020	$402,344	$15,526,639
320	$45,286	$357,058	$402,344	$15,169,581
321	$44,245	$358,099	$402,344	$14,811,481
322	$43,200	$359,144	$402,344	$14,452,337
323	$42,153	$360,191	$402,344	$14,092,146
324	$41,102	$361,242	$402,344	$13,730,904

第27年供款共

$4,828,128

第27年利息

$561,894

第27年共還本金

$4,266,234

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$40,048	$362,296	$402,344	$13,368,608
326	$38,992	$363,352	$402,344	$13,005,256
327	$37,932	$364,412	$402,344	$12,640,844
328	$36,869	$365,475	$402,344	$12,275,369
329	$35,803	$366,541	$402,344	$11,908,828
330	$34,734	$367,610	$402,344	$11,541,218
331	$33,662	$368,682	$402,344	$11,172,536
332	$32,587	$369,757	$402,344	$10,802,779
333	$31,508	$370,836	$402,344	$10,431,943
334	$30,426	$371,918	$402,344	$10,060,025
335	$29,342	$373,002	$402,344	$9,687,023
336	$28,254	$374,090	$402,344	$9,312,933

第28年供款共

$4,828,128

第28年利息

$410,157

第28年共還本金

$4,417,971

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$27,163	$375,181	$402,344	$8,937,751
338	$26,068	$376,276	$402,344	$8,561,476
339	$24,971	$377,373	$402,344	$8,184,103
340	$23,870	$378,474	$402,344	$7,805,629
341	$22,766	$379,578	$402,344	$7,426,051
342	$21,659	$380,685	$402,344	$7,045,367
343	$20,549	$381,795	$402,344	$6,663,571
344	$19,435	$382,909	$402,344	$6,280,663
345	$18,319	$384,025	$402,344	$5,896,637
346	$17,199	$385,146	$402,344	$5,511,492
347	$16,075	$386,269	$402,344	$5,125,223
348	$14,949	$387,395	$402,344	$4,737,828

第29年供款共

$4,828,128

第29年利息

$253,023

第29年共還本金

$4,575,105

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$13,819	$388,525	$402,344	$4,349,302
350	$12,685	$389,659	$402,344	$3,959,644
351	$11,549	$390,795	$402,344	$3,568,849
352	$10,409	$391,935	$402,344	$3,176,914
353	$9,266	$393,078	$402,344	$2,783,836
354	$8,120	$394,225	$402,344	$2,389,611
355	$6,970	$395,374	$402,344	$1,994,237
356	$5,817	$396,528	$402,344	$1,597,709
357	$4,660	$397,684	$402,344	$1,200,025
358	$3,500	$398,844	$402,344	$801,181
359	$2,337	$400,007	$402,344	$401,174
360	$1,170	$401,174	$402,344	$0

第30年供款共

$4,828,128

第30年利息

$90,301

第30年共還本金

$4,737,828

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$63,573,855

免責聲明

筍盤推介

按揭保險費
info