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$33,487,960

每月供款
$178,773

首期

$-31,200,000

總貸款額

$39,200,000

總利息

$25,157,960

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-30,870,000

按月供比率計算

$357,544

置業成本總預算

HK$-30,870,000

首期

$-31,200,000
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

$357,544

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

馬鞍山迎海第04期駿岸第08座

thumb_up

實用2房, 企理裝修, 即買即住

實

501 呎

@15,968

local_fire_department 至HIT

售$800 萬

實

501 呎

@15,968

售$800 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第09座

thumb_up

聽濤雅苑

實

650 呎

@11,462

建

807 呎

@9,232

local_fire_department 至HIT

售$745 萬

實

650 呎

@11,462

建

807 呎

@9,232

售$745 萬

local_fire_department 至HIT

大埔嵐山

thumb_up

全城激筍大3房 7XX萬

實

833 呎

@8,764

local_fire_department 至HIT

售$730 萬

實

833 呎

@8,764

售$730 萬

local_fire_department 至HIT

獨家

沙田碧濤花園第01期

thumb_up

罕有碧濤花園靚則放盤靚河景新裝,人見人愛,三房套實用抵住,快手得

實

764 呎

@9,817

建

1,113 呎

@6,739

local_offer 低水筍價

售$750 萬

實

764 呎

@9,817

建

1,113 呎

@6,739

售$750 萬

local_offer 低水筍價

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

馬鞍山迎海第03期星灣御

thumb_up

迎海第3期兩房

實

496 呎

@15,927

local_fire_department 至HIT verified 首置必買

售$790 萬

實

496 呎

@15,927

售$790 萬

local_fire_department 至HIT verified 首置必買

馬鞍山迎海

thumb_up

迎海 ***向南開揚園景,2房2廳***

實

496 呎

@14,718

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 pets 愛竉必選

售$730 萬

實

496 呎

@14,718

售$730 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 pets 愛竉必選

西貢逸瓏海滙

thumb_up

逸瓏海滙

實

590 呎

@15,085

local_offer 低水筍價 vpn_key 有匙即睇

售$890 萬

實

590 呎

@15,085

售$890 萬

local_offer 低水筍價 vpn_key 有匙即睇

馬鞍山迎海第04期駿岸第06座

thumb_up

寧靜大單邊, 企理2房, 收租一流

實

491 呎

@16,293

local_fire_department 至HIT pets 愛竉必選

售$800 萬

實

491 呎

@16,293

售$800 萬

local_fire_department 至HIT pets 愛竉必選

馬鞍山曉峰灣畔第05座

thumb_up

曉峰灣畔三房前排海必睇

實

653 呎

@12,711

建

827 呎

@10,036

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 flight_takeoff 移民急讓

售$830 萬

實

653 呎

@12,711

建

827 呎

@10,036

售$830 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 flight_takeoff 移民急讓

馬鞍山嘉華星濤灣

thumb_up

市場罕有@頭牌，海景大兩房

實

538 呎

@13,011

建

736 呎

@9,511

hotel_class 樓王

售$700 萬

實

538 呎

@13,011

建

736 呎

@9,511

售$700 萬

hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$234,610	$180,279	$147,734	$126,083
1.500	$243,331	$189,158	$156,775	$135,287
2.000	$252,255	$198,306	$166,151	$144,891
2.500	$261,381	$207,722	$175,858	$154,887
3.000	$270,708	$217,402	$185,891	$165,269
3.500	$280,234	$227,344	$196,244	$176,026
3.625	$282,646	$229,870	$198,882	$178,772
4.000	$289,958	$237,544	$206,912	$187,147
4.500	$299,877	$247,999	$217,886	$198,621
5.000	$309,991	$258,703	$229,159	$210,434
5.500	$320,297	$269,652	$240,722	$222,573
6.000	$330,792	$280,841	$252,566	$235,024

每月供款$178,773

年期

30年

貸款金額

$39,200,000

總利息

$25,157,960

總貸款連利息

$64,357,960

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$118,417	$60,355	$178,772	$39,139,645
2	$118,234	$60,538	$178,772	$39,079,107
3	$118,051	$60,721	$178,772	$39,018,386
4	$117,868	$60,904	$178,772	$38,957,482
5	$117,684	$61,088	$178,772	$38,896,394
6	$117,500	$61,273	$178,772	$38,835,121
7	$117,314	$61,458	$178,772	$38,773,664
8	$117,129	$61,643	$178,772	$38,712,020
9	$116,943	$61,830	$178,772	$38,650,191
10	$116,756	$62,016	$178,772	$38,588,175
11	$116,568	$62,204	$178,772	$38,525,971
12	$116,381	$62,392	$178,772	$38,463,579

第1年供款共

$2,145,265

第1年利息

$1,408,845

第1年共還本金

$736,421

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$116,192	$62,580	$178,772	$38,400,999
14	$116,003	$62,769	$178,772	$38,338,230
15	$115,813	$62,959	$178,772	$38,275,271
16	$115,623	$63,149	$178,772	$38,212,123
17	$115,432	$63,340	$178,772	$38,148,783
18	$115,241	$63,531	$178,772	$38,085,252
19	$115,049	$63,723	$178,772	$38,021,529
20	$114,857	$63,915	$178,772	$37,957,614
21	$114,664	$64,108	$178,772	$37,893,505
22	$114,470	$64,302	$178,772	$37,829,203
23	$114,276	$64,496	$178,772	$37,764,707
24	$114,081	$64,691	$178,772	$37,700,015

第2年供款共

$2,145,265

第2年利息

$1,381,701

第2年共還本金

$763,564

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$113,885	$64,887	$178,772	$37,635,129
26	$113,689	$65,083	$178,772	$37,570,046
27	$113,493	$65,279	$178,772	$37,504,767
28	$113,296	$65,476	$178,772	$37,439,290
29	$113,098	$65,674	$178,772	$37,373,616
30	$112,899	$65,873	$178,772	$37,307,743
31	$112,700	$66,072	$178,772	$37,241,672
32	$112,501	$66,271	$178,772	$37,175,401
33	$112,301	$66,471	$178,772	$37,108,929
34	$112,100	$66,672	$178,772	$37,042,257
35	$111,898	$66,874	$178,772	$36,975,383
36	$111,696	$67,076	$178,772	$36,908,308

第3年供款共

$2,145,265

第3年利息

$1,353,558

第3年共還本金

$791,708

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$111,494	$67,278	$178,772	$36,841,029
38	$111,291	$67,482	$178,772	$36,773,548
39	$111,087	$67,685	$178,772	$36,705,863
40	$110,882	$67,890	$178,772	$36,637,973
41	$110,677	$68,095	$178,772	$36,569,878
42	$110,472	$68,301	$178,772	$36,501,577
43	$110,265	$68,507	$178,772	$36,433,070
44	$110,058	$68,714	$178,772	$36,364,356
45	$109,851	$68,921	$178,772	$36,295,435
46	$109,642	$69,130	$178,772	$36,226,305
47	$109,434	$69,338	$178,772	$36,156,967
48	$109,224	$69,548	$178,772	$36,087,419

第4年供款共

$2,145,265

第4年利息

$1,324,377

第4年共還本金

$820,889

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$109,014	$69,758	$178,772	$36,017,661
50	$108,803	$69,969	$178,772	$35,947,692
51	$108,592	$70,180	$178,772	$35,877,512
52	$108,380	$70,392	$178,772	$35,807,120
53	$108,167	$70,605	$178,772	$35,736,515
54	$107,954	$70,818	$178,772	$35,665,697
55	$107,740	$71,032	$178,772	$35,594,665
56	$107,526	$71,247	$178,772	$35,523,418
57	$107,310	$71,462	$178,772	$35,451,957
58	$107,094	$71,678	$178,772	$35,380,279
59	$106,878	$71,894	$178,772	$35,308,385
60	$106,661	$72,111	$178,772	$35,236,273

第5年供款共

$2,145,265

第5年利息

$1,294,120

第5年共還本金

$851,145

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$106,443	$72,329	$178,772	$35,163,944
62	$106,224	$72,548	$178,772	$35,091,397
63	$106,005	$72,767	$178,772	$35,018,630
64	$105,785	$72,987	$178,772	$34,945,643
65	$105,565	$73,207	$178,772	$34,872,436
66	$105,344	$73,428	$178,772	$34,799,008
67	$105,122	$73,650	$178,772	$34,725,358
68	$104,900	$73,873	$178,772	$34,651,485
69	$104,676	$74,096	$178,772	$34,577,389
70	$104,453	$74,320	$178,772	$34,503,070
71	$104,228	$74,544	$178,772	$34,428,526
72	$104,003	$74,769	$178,772	$34,353,756

第6年供款共

$2,145,265

第6年利息

$1,262,748

第6年共還本金

$882,517

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$103,777	$74,995	$178,772	$34,278,761
74	$103,550	$75,222	$178,772	$34,203,539
75	$103,323	$75,449	$178,772	$34,128,090
76	$103,095	$75,677	$178,772	$34,052,414
77	$102,867	$75,905	$178,772	$33,976,508
78	$102,637	$76,135	$178,772	$33,900,373
79	$102,407	$76,365	$178,772	$33,824,009
80	$102,177	$76,595	$178,772	$33,747,413
81	$101,945	$76,827	$178,772	$33,670,587
82	$101,713	$77,059	$178,772	$33,593,528
83	$101,480	$77,292	$178,772	$33,516,236
84	$101,247	$77,525	$178,772	$33,438,711

第7年供款共

$2,145,265

第7年利息

$1,230,220

第7年共還本金

$915,045

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$101,013	$77,759	$178,772	$33,360,951
86	$100,778	$77,994	$178,772	$33,282,957
87	$100,542	$78,230	$178,772	$33,204,727
88	$100,306	$78,466	$178,772	$33,126,261
89	$100,069	$78,703	$178,772	$33,047,558
90	$99,831	$78,941	$178,772	$32,968,617
91	$99,593	$79,179	$178,772	$32,889,438
92	$99,354	$79,419	$178,772	$32,810,019
93	$99,114	$79,659	$178,772	$32,730,361
94	$98,873	$79,899	$178,772	$32,650,461
95	$98,632	$80,141	$178,772	$32,570,321
96	$98,390	$80,383	$178,772	$32,489,938

第8年供款共

$2,145,265

第8年利息

$1,196,493

第8年共還本金

$948,773

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$98,147	$80,625	$178,772	$32,409,313
98	$97,903	$80,869	$178,772	$32,328,444
99	$97,659	$81,113	$178,772	$32,247,331
100	$97,414	$81,358	$178,772	$32,165,972
101	$97,168	$81,604	$178,772	$32,084,368
102	$96,922	$81,851	$178,772	$32,002,518
103	$96,674	$82,098	$178,772	$31,920,420
104	$96,426	$82,346	$178,772	$31,838,074
105	$96,178	$82,595	$178,772	$31,755,479
106	$95,928	$82,844	$178,772	$31,672,635
107	$95,678	$83,094	$178,772	$31,589,541
108	$95,427	$83,345	$178,772	$31,506,196

第9年供款共

$2,145,265

第9年利息

$1,161,523

第9年共還本金

$983,743

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$95,175	$83,597	$178,772	$31,422,598
110	$94,922	$83,850	$178,772	$31,338,749
111	$94,669	$84,103	$178,772	$31,254,646
112	$94,415	$84,357	$178,772	$31,170,289
113	$94,160	$84,612	$178,772	$31,085,677
114	$93,905	$84,867	$178,772	$31,000,809
115	$93,648	$85,124	$178,772	$30,915,686
116	$93,391	$85,381	$178,772	$30,830,305
117	$93,133	$85,639	$178,772	$30,744,666
118	$92,875	$85,898	$178,772	$30,658,768
119	$92,615	$86,157	$178,772	$30,572,611
120	$92,355	$86,417	$178,772	$30,486,194

第10年供款共

$2,145,265

第10年利息

$1,125,263

第10年共還本金

$1,020,002

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$92,094	$86,678	$178,772	$30,399,515
122	$91,832	$86,940	$178,772	$30,312,575
123	$91,569	$87,203	$178,772	$30,225,372
124	$91,306	$87,466	$178,772	$30,137,906
125	$91,042	$87,731	$178,772	$30,050,175
126	$90,777	$87,996	$178,772	$29,962,180
127	$90,511	$88,261	$178,772	$29,873,918
128	$90,244	$88,528	$178,772	$29,785,391
129	$89,977	$88,795	$178,772	$29,696,595
130	$89,708	$89,064	$178,772	$29,607,531
131	$89,439	$89,333	$178,772	$29,518,199
132	$89,170	$89,603	$178,772	$29,428,596

第11年供款共

$2,145,265

第11年利息

$1,087,668

第11年共還本金

$1,057,598

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$88,899	$89,873	$178,772	$29,338,723
134	$88,627	$90,145	$178,772	$29,248,578
135	$88,355	$90,417	$178,772	$29,158,161
136	$88,082	$90,690	$178,772	$29,067,471
137	$87,808	$90,964	$178,772	$28,976,507
138	$87,533	$91,239	$178,772	$28,885,268
139	$87,258	$91,515	$178,772	$28,793,753
140	$86,981	$91,791	$178,772	$28,701,963
141	$86,704	$92,068	$178,772	$28,609,894
142	$86,426	$92,346	$178,772	$28,517,548
143	$86,147	$92,625	$178,772	$28,424,923
144	$85,867	$92,905	$178,772	$28,332,017

第12年供款共

$2,145,265

第12年利息

$1,048,686

第12年共還本金

$1,096,579

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$85,586	$93,186	$178,772	$28,238,832
146	$85,305	$93,467	$178,772	$28,145,364
147	$85,022	$93,750	$178,772	$28,051,615
148	$84,739	$94,033	$178,772	$27,957,582
149	$84,455	$94,317	$178,772	$27,863,265
150	$84,170	$94,602	$178,772	$27,768,663
151	$83,885	$94,888	$178,772	$27,673,775
152	$83,598	$95,174	$178,772	$27,578,601
153	$83,310	$95,462	$178,772	$27,483,139
154	$83,022	$95,750	$178,772	$27,387,389
155	$82,733	$96,039	$178,772	$27,291,350
156	$82,443	$96,329	$178,772	$27,195,020

第13年供款共

$2,145,265

第13年利息

$1,008,268

第13年共還本金

$1,136,997

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$82,152	$96,620	$178,772	$27,098,400
158	$81,860	$96,912	$178,772	$27,001,488
159	$81,567	$97,205	$178,772	$26,904,282
160	$81,273	$97,499	$178,772	$26,806,784
161	$80,979	$97,793	$178,772	$26,708,990
162	$80,683	$98,089	$178,772	$26,610,902
163	$80,387	$98,385	$178,772	$26,512,517
164	$80,090	$98,682	$178,772	$26,413,834
165	$79,792	$98,980	$178,772	$26,314,854
166	$79,493	$99,279	$178,772	$26,215,575
167	$79,193	$99,579	$178,772	$26,115,996
168	$78,892	$99,880	$178,772	$26,016,116

第14年供款共

$2,145,265

第14年利息

$966,360

第14年共還本金

$1,178,905

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$78,590	$100,182	$178,772	$25,915,934
170	$78,288	$100,484	$178,772	$25,815,449
171	$77,984	$100,788	$178,772	$25,714,661
172	$77,680	$101,092	$178,772	$25,613,569
173	$77,374	$101,398	$178,772	$25,512,171
174	$77,068	$101,704	$178,772	$25,410,467
175	$76,761	$102,011	$178,772	$25,308,456
176	$76,453	$102,319	$178,772	$25,206,136
177	$76,144	$102,629	$178,772	$25,103,508
178	$75,834	$102,939	$178,772	$25,000,569
179	$75,523	$103,250	$178,772	$24,897,320
180	$75,211	$103,561	$178,772	$24,793,758

第15年供款共

$2,145,265

第15年利息

$922,908

第15年共還本金

$1,222,357

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$74,898	$103,874	$178,772	$24,689,884
182	$74,584	$104,188	$178,772	$24,585,696
183	$74,269	$104,503	$178,772	$24,481,193
184	$73,954	$104,819	$178,772	$24,376,374
185	$73,637	$105,135	$178,772	$24,271,239
186	$73,319	$105,453	$178,772	$24,165,787
187	$73,001	$105,771	$178,772	$24,060,015
188	$72,681	$106,091	$178,772	$23,953,924
189	$72,361	$106,411	$178,772	$23,847,513
190	$72,039	$106,733	$178,772	$23,740,780
191	$71,717	$107,055	$178,772	$23,633,725
192	$71,394	$107,379	$178,772	$23,526,347

第16年供款共

$2,145,265

第16年利息

$877,854

第16年共還本金

$1,267,411

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$71,069	$107,703	$178,772	$23,418,644
194	$70,744	$108,028	$178,772	$23,310,615
195	$70,417	$108,355	$178,772	$23,202,261
196	$70,090	$108,682	$178,772	$23,093,579
197	$69,762	$109,010	$178,772	$22,984,569
198	$69,433	$109,340	$178,772	$22,875,229
199	$69,102	$109,670	$178,772	$22,765,559
200	$68,771	$110,001	$178,772	$22,655,558
201	$68,439	$110,333	$178,772	$22,545,225
202	$68,105	$110,667	$178,772	$22,434,558
203	$67,771	$111,001	$178,772	$22,323,557
204	$67,436	$111,336	$178,772	$22,212,220

第17年供款共

$2,145,265

第17年利息

$831,139

第17年共還本金

$1,314,126

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$67,099	$111,673	$178,772	$22,100,548
206	$66,762	$112,010	$178,772	$21,988,538
207	$66,424	$112,348	$178,772	$21,876,189
208	$66,084	$112,688	$178,772	$21,763,502
209	$65,744	$113,028	$178,772	$21,650,473
210	$65,402	$113,370	$178,772	$21,537,104
211	$65,060	$113,712	$178,772	$21,423,392
212	$64,716	$114,056	$178,772	$21,309,336
213	$64,372	$114,400	$178,772	$21,194,936
214	$64,026	$114,746	$178,772	$21,080,190
215	$63,680	$115,092	$178,772	$20,965,098
216	$63,332	$115,440	$178,772	$20,849,658

第18年供款共

$2,145,265

第18年利息

$782,703

第18年共還本金

$1,362,563

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$62,983	$115,789	$178,772	$20,733,869
218	$62,634	$116,139	$178,772	$20,617,730
219	$62,283	$116,489	$178,772	$20,501,241
220	$61,931	$116,841	$178,772	$20,384,400
221	$61,578	$117,194	$178,772	$20,267,205
222	$61,224	$117,548	$178,772	$20,149,657
223	$60,869	$117,903	$178,772	$20,031,754
224	$60,513	$118,260	$178,772	$19,913,494
225	$60,155	$118,617	$178,772	$19,794,878
226	$59,797	$118,975	$178,772	$19,675,902
227	$59,438	$119,334	$178,772	$19,556,568
228	$59,077	$119,695	$178,772	$19,436,873

第19年供款共

$2,145,265

第19年利息

$732,481

第19年共還本金

$1,412,785

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$58,716	$120,057	$178,772	$19,316,816
230	$58,353	$120,419	$178,772	$19,196,397
231	$57,989	$120,783	$178,772	$19,075,614
232	$57,624	$121,148	$178,772	$18,954,466
233	$57,258	$121,514	$178,772	$18,832,953
234	$56,891	$121,881	$178,772	$18,711,072
235	$56,523	$122,249	$178,772	$18,588,823
236	$56,154	$122,618	$178,772	$18,466,204
237	$55,783	$122,989	$178,772	$18,343,215
238	$55,412	$123,360	$178,772	$18,219,855
239	$55,039	$123,733	$178,772	$18,096,122
240	$54,665	$124,107	$178,772	$17,972,015

第20年供款共

$2,145,265

第20年利息

$680,408

第20年共還本金

$1,464,858

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$54,290	$124,482	$178,772	$17,847,534
242	$53,914	$124,858	$178,772	$17,722,676
243	$53,537	$125,235	$178,772	$17,597,441
244	$53,159	$125,613	$178,772	$17,471,828
245	$52,779	$125,993	$178,772	$17,345,835
246	$52,399	$126,373	$178,772	$17,219,462
247	$52,017	$126,755	$178,772	$17,092,707
248	$51,634	$127,138	$178,772	$16,965,569
249	$51,250	$127,522	$178,772	$16,838,047
250	$50,865	$127,907	$178,772	$16,710,140
251	$50,479	$128,294	$178,772	$16,581,847
252	$50,091	$128,681	$178,772	$16,453,165

第21年供款共

$2,145,265

第21年利息

$626,415

第21年共還本金

$1,518,850

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$49,702	$129,070	$178,772	$16,324,096
254	$49,312	$129,460	$178,772	$16,194,636
255	$48,921	$129,851	$178,772	$16,064,785
256	$48,529	$130,243	$178,772	$15,934,542
257	$48,136	$130,637	$178,772	$15,803,905
258	$47,741	$131,031	$178,772	$15,672,874
259	$47,345	$131,427	$178,772	$15,541,447
260	$46,948	$131,824	$178,772	$15,409,623
261	$46,550	$132,222	$178,772	$15,277,401
262	$46,150	$132,622	$178,772	$15,144,780
263	$45,750	$133,022	$178,772	$15,011,757
264	$45,348	$133,424	$178,772	$14,878,333

第22年供款共

$2,145,265

第22年利息

$570,433

第22年共還本金

$1,574,832

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$44,945	$133,827	$178,772	$14,744,506
266	$44,541	$134,231	$178,772	$14,610,275
267	$44,135	$134,637	$178,772	$14,475,638
268	$43,728	$135,044	$178,772	$14,340,594
269	$43,321	$135,452	$178,772	$14,205,143
270	$42,911	$135,861	$178,772	$14,069,282
271	$42,501	$136,271	$178,772	$13,933,011
272	$42,089	$136,683	$178,772	$13,796,328
273	$41,676	$137,096	$178,772	$13,659,232
274	$41,262	$137,510	$178,772	$13,521,722
275	$40,847	$137,925	$178,772	$13,383,797
276	$40,430	$138,342	$178,772	$13,245,455

第23年供款共

$2,145,265

第23年利息

$512,387

第23年共還本金

$1,632,878

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$40,012	$138,760	$178,772	$13,106,695
278	$39,593	$139,179	$178,772	$12,967,516
279	$39,173	$139,599	$178,772	$12,827,917
280	$38,751	$140,021	$178,772	$12,687,896
281	$38,328	$140,444	$178,772	$12,547,452
282	$37,904	$140,868	$178,772	$12,406,583
283	$37,478	$141,294	$178,772	$12,265,290
284	$37,051	$141,721	$178,772	$12,123,569
285	$36,623	$142,149	$178,772	$11,981,420
286	$36,194	$142,578	$178,772	$11,838,842
287	$35,763	$143,009	$178,772	$11,695,833
288	$35,331	$143,441	$178,772	$11,552,392

第24年供款共

$2,145,265

第24年利息

$452,202

第24年共還本金

$1,693,063

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$34,898	$143,874	$178,772	$11,408,518
290	$34,463	$144,309	$178,772	$11,264,209
291	$34,027	$144,745	$178,772	$11,119,464
292	$33,590	$145,182	$178,772	$10,974,282
293	$33,151	$145,621	$178,772	$10,828,661
294	$32,712	$146,061	$178,772	$10,682,601
295	$32,270	$146,502	$178,772	$10,536,099
296	$31,828	$146,944	$178,772	$10,389,155
297	$31,384	$147,388	$178,772	$10,241,766
298	$30,939	$147,833	$178,772	$10,093,933
299	$30,492	$148,280	$178,772	$9,945,653
300	$30,044	$148,728	$178,772	$9,796,925

第25年供款共

$2,145,265

第25年利息

$389,798

第25年共還本金

$1,755,467

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$29,595	$149,177	$178,772	$9,647,748
302	$29,144	$149,628	$178,772	$9,498,120
303	$28,692	$150,080	$178,772	$9,348,040
304	$28,239	$150,533	$178,772	$9,197,507
305	$27,784	$150,988	$178,772	$9,046,519
306	$27,328	$151,444	$178,772	$8,895,075
307	$26,871	$151,902	$178,772	$8,743,173
308	$26,412	$152,360	$178,772	$8,590,813
309	$25,951	$152,821	$178,772	$8,437,992
310	$25,490	$153,282	$178,772	$8,284,710
311	$25,027	$153,745	$178,772	$8,130,964
312	$24,562	$154,210	$178,772	$7,976,754

第26年供款共

$2,145,265

第26年利息

$325,095

第26年共還本金

$1,820,171

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$24,096	$154,676	$178,772	$7,822,079
314	$23,629	$155,143	$178,772	$7,666,936
315	$23,161	$155,612	$178,772	$7,511,324
316	$22,690	$156,082	$178,772	$7,355,243
317	$22,219	$156,553	$178,772	$7,198,689
318	$21,746	$157,026	$178,772	$7,041,663
319	$21,272	$157,500	$178,772	$6,884,163
320	$20,796	$157,976	$178,772	$6,726,187
321	$20,319	$158,453	$178,772	$6,567,733
322	$19,840	$158,932	$178,772	$6,408,801
323	$19,360	$159,412	$178,772	$6,249,389
324	$18,878	$159,894	$178,772	$6,089,495

第27年供款共

$2,145,265

第27年利息

$258,006

第27年共還本金

$1,887,259

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$18,395	$160,377	$178,772	$5,929,119
326	$17,911	$160,861	$178,772	$5,768,257
327	$17,425	$161,347	$178,772	$5,606,910
328	$16,938	$161,835	$178,772	$5,445,076
329	$16,449	$162,323	$178,772	$5,282,752
330	$15,958	$162,814	$178,772	$5,119,938
331	$15,466	$163,306	$178,772	$4,956,633
332	$14,973	$163,799	$178,772	$4,792,834
333	$14,478	$164,294	$178,772	$4,628,540
334	$13,982	$164,790	$178,772	$4,463,750
335	$13,484	$165,288	$178,772	$4,298,462
336	$12,985	$165,787	$178,772	$4,132,675

第28年供款共

$2,145,265

第28年利息

$188,445

第28年共還本金

$1,956,820

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$12,484	$166,288	$178,772	$3,966,387
338	$11,982	$166,790	$178,772	$3,799,597
339	$11,478	$167,294	$178,772	$3,632,302
340	$10,973	$167,800	$178,772	$3,464,503
341	$10,466	$168,306	$178,772	$3,296,197
342	$9,957	$168,815	$178,772	$3,127,382
343	$9,447	$169,325	$178,772	$2,958,057
344	$8,936	$169,836	$178,772	$2,788,221
345	$8,423	$170,349	$178,772	$2,617,871
346	$7,908	$170,864	$178,772	$2,447,007
347	$7,392	$171,380	$178,772	$2,275,627
348	$6,874	$171,898	$178,772	$2,103,729

第29年供款共

$2,145,265

第29年利息

$116,320

第29年共還本金

$2,028,946

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$6,355	$172,417	$178,772	$1,931,312
350	$5,834	$172,938	$178,772	$1,758,374
351	$5,312	$173,460	$178,772	$1,584,914
352	$4,788	$173,984	$178,772	$1,410,930
353	$4,262	$174,510	$178,772	$1,236,420
354	$3,735	$175,037	$178,772	$1,061,383
355	$3,206	$175,566	$178,772	$885,817
356	$2,676	$176,096	$178,772	$709,720
357	$2,144	$176,628	$178,772	$533,092
358	$1,610	$177,162	$178,772	$355,931
359	$1,075	$177,697	$178,772	$178,234
360	$538	$178,234	$178,772	$0

第30年供款共

$2,145,265

第30年利息

$41,536

第30年共還本金

$2,103,729

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$33,487,960

免責聲明

筍盤推介

按揭保險費
info