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$34,835,708

每月供款
$188,350

首期

$-33,300,000

總貸款額

$41,300,000

總利息

$26,505,708

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-32,970,000

按月供比率計算

$376,698

置業成本總預算

HK$-32,970,000

首期

$-33,300,000
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

$376,698

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

馬鞍山迎海第03期星灣御第22座

thumb_up

迎海兩房筍盤可以另加車位

實

512 呎

@15,234

local_fire_department 至HIT

售$780 萬

實

512 呎

@15,234

售$780 萬

local_fire_department 至HIT

馬鞍山新港城 E座

thumb_up

地鐵上蓋樓下商場超市街市巴士站樣樣俱全

實

551 呎

@13,612

建

744 呎

@10,081

local_fire_department 至HIT directions_run 日內即走

售$750 萬

實

551 呎

@13,612

建

744 呎

@10,081

售$750 萬

local_fire_department 至HIT directions_run 日內即走

沙田烏溪沙村

thumb_up

全幢自己擁有的村屋連天台及花園

建

891 呎

@9,540

local_fire_department 至HIT real_estate_agent 罕有放盤

售$850 萬

建

891 呎

@9,540

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

西貢 EXCELLENT APARTMENT WITH ROOF TERRACE

thumb_up

逸瓏海滙

實

433 呎

@19,169

local_fire_department 至HIT hotel_class 樓王

售$830 萬

實

433 呎

@19,169

售$830 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山翠擁華庭第01座

thumb_up

馬鞍山翠擁華庭免費村巴。

實

837 呎

@9,558

建

1,078 呎

@7,421

local_fire_department 至HIT

售$800 萬

實

837 呎

@9,558

建

1,078 呎

@7,421

售$800 萬

local_fire_department 至HIT

馬鞍山銀湖天峰第08座

thumb_up

高層罕有放租

實

539 呎

@14,657

建

710 呎

@11,127

local_fire_department 至HIT

售$790 萬

實

539 呎

@14,657

建

710 呎

@11,127

售$790 萬

local_fire_department 至HIT

沙田濱景花園

thumb_up

罕有高層河景大則3房必選

實

645 呎

@11,907

建

781 呎

@9,834

local_fire_department 至HIT

售$768 萬

實

645 呎

@11,907

建

781 呎

@9,834

售$768 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

西貢傲瀧

thumb_up

傲瀧明星屋苑 1房連天台特式戶

實

460 呎

@18,696

local_offer 低水筍價

售$860 萬

實

460 呎

@18,696

售$860 萬

local_offer 低水筍價

大埔天鑽 ^^ 豪裝兩房梗廚^^

thumb_up

天鑽 ^^ 豪裝兩房梗廚^^

實

524 呎

@15,267

local_fire_department 至HIT

售$800 萬

實

524 呎

@15,267

售$800 萬

local_fire_department 至HIT

馬鞍山迎海第02期星灣第18座

thumb_up

迎海 **高層向南,開揚海景,兩房兩廳加儲物房**

實

497 呎

@16,298

local_fire_department 至HIT local_offer 低水筍價

售$810 萬

實

497 呎

@16,298

售$810 萬

local_fire_department 至HIT local_offer 低水筍價

大埔逸瓏灣 8

thumb_up

逸瓏灣 8 鄰近科學園新樓齡 2房

實

543 呎

@14,733

local_fire_department 至HIT

售$800 萬

實

543 呎

@14,733

售$800 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$247,178	$189,936	$155,648	$132,837
1.500	$256,367	$199,291	$165,174	$142,535
2.000	$265,769	$208,930	$175,052	$152,653
2.500	$275,384	$218,850	$185,279	$163,185
3.000	$285,210	$229,049	$195,849	$174,122
3.500	$295,246	$239,523	$206,758	$185,455
3.625	$297,788	$242,185	$209,537	$188,349
4.000	$305,491	$250,270	$217,997	$197,173
4.500	$315,942	$261,284	$229,559	$209,261
5.000	$326,598	$272,562	$241,436	$221,707
5.500	$337,455	$284,097	$253,618	$234,497
6.000	$348,513	$295,886	$266,096	$247,614

每月供款$188,350

年期

30年

貸款金額

$41,300,000

總利息

$26,505,708

總貸款連利息

$67,805,708

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$124,760	$63,589	$188,349	$41,236,411
2	$124,568	$63,781	$188,349	$41,172,630
3	$124,376	$63,974	$188,349	$41,108,657
4	$124,182	$64,167	$188,349	$41,044,490
5	$123,989	$64,361	$188,349	$40,980,129
6	$123,794	$64,555	$188,349	$40,915,574
7	$123,599	$64,750	$188,349	$40,850,824
8	$123,404	$64,946	$188,349	$40,785,879
9	$123,207	$65,142	$188,349	$40,720,737
10	$123,011	$65,339	$188,349	$40,655,398
11	$122,813	$65,536	$188,349	$40,589,862
12	$122,615	$65,734	$188,349	$40,524,128

第1年供款共

$2,260,190

第1年利息

$1,484,318

第1年共還本金

$775,872

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$122,417	$65,933	$188,349	$40,458,196
14	$122,217	$66,132	$188,349	$40,392,064
15	$122,018	$66,331	$188,349	$40,325,732
16	$121,817	$66,532	$188,349	$40,259,201
17	$121,616	$66,733	$188,349	$40,192,468
18	$121,415	$66,934	$188,349	$40,125,533
19	$121,213	$67,137	$188,349	$40,058,397
20	$121,010	$67,339	$188,349	$39,991,057
21	$120,806	$67,543	$188,349	$39,923,514
22	$120,602	$67,747	$188,349	$39,855,767
23	$120,398	$67,952	$188,349	$39,787,816
24	$120,192	$68,157	$188,349	$39,719,659

第2年供款共

$2,260,190

第2年利息

$1,455,721

第2年共還本金

$804,469

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$119,986	$68,363	$188,349	$39,651,296
26	$119,780	$68,569	$188,349	$39,582,727
27	$119,573	$68,776	$188,349	$39,513,951
28	$119,365	$68,984	$188,349	$39,444,967
29	$119,157	$69,193	$188,349	$39,375,774
30	$118,948	$69,402	$188,349	$39,306,373
31	$118,738	$69,611	$188,349	$39,236,761
32	$118,528	$69,821	$188,349	$39,166,940
33	$118,317	$70,032	$188,349	$39,096,907
34	$118,105	$70,244	$188,349	$39,026,664
35	$117,893	$70,456	$188,349	$38,956,207
36	$117,680	$70,669	$188,349	$38,885,538

第3年供款共

$2,260,190

第3年利息

$1,426,070

第3年共還本金

$834,121

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$117,467	$70,882	$188,349	$38,814,656
38	$117,253	$71,097	$188,349	$38,743,559
39	$117,038	$71,311	$188,349	$38,672,248
40	$116,822	$71,527	$188,349	$38,600,721
41	$116,606	$71,743	$188,349	$38,528,978
42	$116,390	$71,960	$188,349	$38,457,019
43	$116,172	$72,177	$188,349	$38,384,842
44	$115,954	$72,395	$188,349	$38,312,447
45	$115,736	$72,614	$188,349	$38,239,833
46	$115,516	$72,833	$188,349	$38,167,000
47	$115,296	$73,053	$188,349	$38,093,947
48	$115,075	$73,274	$188,349	$38,020,673

第4年供款共

$2,260,190

第4年利息

$1,395,325

第4年共還本金

$864,865

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$114,854	$73,495	$188,349	$37,947,178
50	$114,632	$73,717	$188,349	$37,873,461
51	$114,409	$73,940	$188,349	$37,799,522
52	$114,186	$74,163	$188,349	$37,725,358
53	$113,962	$74,387	$188,349	$37,650,971
54	$113,737	$74,612	$188,349	$37,576,359
55	$113,512	$74,837	$188,349	$37,501,522
56	$113,286	$75,063	$188,349	$37,426,459
57	$113,059	$75,290	$188,349	$37,351,169
58	$112,832	$75,518	$188,349	$37,275,651
59	$112,604	$75,746	$188,349	$37,199,905
60	$112,375	$75,974	$188,349	$37,123,931

第5年供款共

$2,260,190

第5年利息

$1,363,448

第5年共還本金

$896,742

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$112,145	$76,204	$188,349	$37,047,727
62	$111,915	$76,434	$188,349	$36,971,293
63	$111,684	$76,665	$188,349	$36,894,628
64	$111,453	$76,897	$188,349	$36,817,731
65	$111,220	$77,129	$188,349	$36,740,602
66	$110,987	$77,362	$188,349	$36,663,240
67	$110,754	$77,596	$188,349	$36,585,645
68	$110,519	$77,830	$188,349	$36,507,814
69	$110,284	$78,065	$188,349	$36,429,749
70	$110,048	$78,301	$188,349	$36,351,448
71	$109,812	$78,538	$188,349	$36,272,911
72	$109,574	$78,775	$188,349	$36,194,136

第6年供款共

$2,260,190

第6年利息

$1,330,395

第6年共還本金

$929,795

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$109,336	$79,013	$188,349	$36,115,123
74	$109,098	$79,251	$188,349	$36,035,872
75	$108,858	$79,491	$188,349	$35,956,381
76	$108,618	$79,731	$188,349	$35,876,650
77	$108,377	$79,972	$188,349	$35,796,678
78	$108,136	$80,213	$188,349	$35,716,465
79	$107,893	$80,456	$188,349	$35,636,009
80	$107,650	$80,699	$188,349	$35,555,310
81	$107,407	$80,943	$188,349	$35,474,368
82	$107,162	$81,187	$188,349	$35,393,181
83	$106,917	$81,432	$188,349	$35,311,749
84	$106,671	$81,678	$188,349	$35,230,070

第7年供款共

$2,260,190

第7年利息

$1,296,125

第7年共還本金

$964,066

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$106,424	$81,925	$188,349	$35,148,145
86	$106,177	$82,172	$188,349	$35,065,973
87	$105,928	$82,421	$188,349	$34,983,552
88	$105,679	$82,670	$188,349	$34,900,882
89	$105,430	$82,919	$188,349	$34,817,963
90	$105,179	$83,170	$188,349	$34,734,793
91	$104,928	$83,421	$188,349	$34,651,372
92	$104,676	$83,673	$188,349	$34,567,699
93	$104,423	$83,926	$188,349	$34,483,773
94	$104,170	$84,179	$188,349	$34,399,593
95	$103,915	$84,434	$188,349	$34,315,160
96	$103,660	$84,689	$188,349	$34,230,471

第8年供款共

$2,260,190

第8年利息

$1,260,591

第8年共還本金

$999,600

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$103,405	$84,945	$188,349	$34,145,526
98	$103,148	$85,201	$188,349	$34,060,325
99	$102,891	$85,459	$188,349	$33,974,866
100	$102,632	$85,717	$188,349	$33,889,149
101	$102,373	$85,976	$188,349	$33,803,174
102	$102,114	$86,235	$188,349	$33,716,938
103	$101,853	$86,496	$188,349	$33,630,442
104	$101,592	$86,757	$188,349	$33,543,685
105	$101,330	$87,019	$188,349	$33,456,666
106	$101,067	$87,282	$188,349	$33,369,384
107	$100,803	$87,546	$188,349	$33,281,838
108	$100,539	$87,810	$188,349	$33,194,028

第9年供款共

$2,260,190

第9年利息

$1,223,747

第9年共還本金

$1,036,443

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$100,274	$88,076	$188,349	$33,105,952
110	$100,008	$88,342	$188,349	$33,017,610
111	$99,741	$88,608	$188,349	$32,929,002
112	$99,473	$88,876	$188,349	$32,840,126
113	$99,205	$89,145	$188,349	$32,750,981
114	$98,935	$89,414	$188,349	$32,661,567
115	$98,665	$89,684	$188,349	$32,571,883
116	$98,394	$89,955	$188,349	$32,481,928
117	$98,122	$90,227	$188,349	$32,391,701
118	$97,850	$90,499	$188,349	$32,301,202
119	$97,577	$90,773	$188,349	$32,210,430
120	$97,302	$91,047	$188,349	$32,119,383

第10年供款共

$2,260,190

第10年利息

$1,185,545

第10年共還本金

$1,074,645

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$97,027	$91,322	$188,349	$32,028,061
122	$96,751	$91,598	$188,349	$31,936,463
123	$96,475	$91,874	$188,349	$31,844,589
124	$96,197	$92,152	$188,349	$31,752,437
125	$95,919	$92,430	$188,349	$31,660,006
126	$95,640	$92,710	$188,349	$31,567,297
127	$95,360	$92,990	$188,349	$31,474,307
128	$95,079	$93,271	$188,349	$31,381,036
129	$94,797	$93,552	$188,349	$31,287,484
130	$94,514	$93,835	$188,349	$31,193,649
131	$94,231	$94,118	$188,349	$31,099,531
132	$93,946	$94,403	$188,349	$31,005,128

第11年供款共

$2,260,190

第11年利息

$1,145,936

第11年共還本金

$1,114,255

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$93,661	$94,688	$188,349	$30,910,440
134	$93,375	$94,974	$188,349	$30,815,466
135	$93,088	$95,261	$188,349	$30,720,206
136	$92,801	$95,549	$188,349	$30,624,657
137	$92,512	$95,837	$188,349	$30,528,820
138	$92,222	$96,127	$188,349	$30,432,693
139	$91,932	$96,417	$188,349	$30,336,276
140	$91,641	$96,708	$188,349	$30,239,568
141	$91,349	$97,000	$188,349	$30,142,567
142	$91,056	$97,294	$188,349	$30,045,274
143	$90,762	$97,587	$188,349	$29,947,686
144	$90,467	$97,882	$188,349	$29,849,804

第12年供款共

$2,260,190

第12年利息

$1,104,866

第12年共還本金

$1,155,324

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$90,171	$98,178	$188,349	$29,751,626
146	$89,875	$98,474	$188,349	$29,653,152
147	$89,577	$98,772	$188,349	$29,554,380
148	$89,279	$99,070	$188,349	$29,455,309
149	$88,980	$99,370	$188,349	$29,355,940
150	$88,679	$99,670	$188,349	$29,256,270
151	$88,378	$99,971	$188,349	$29,156,299
152	$88,076	$100,273	$188,349	$29,056,026
153	$87,773	$100,576	$188,349	$28,955,450
154	$87,470	$100,880	$188,349	$28,854,571
155	$87,165	$101,184	$188,349	$28,753,386
156	$86,859	$101,490	$188,349	$28,651,896

第13年供款共

$2,260,190

第13年利息

$1,062,283

第13年共還本金

$1,197,908

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$86,553	$101,797	$188,349	$28,550,100
158	$86,245	$102,104	$188,349	$28,447,996
159	$85,937	$102,413	$188,349	$28,345,583
160	$85,627	$102,722	$188,349	$28,242,861
161	$85,317	$103,032	$188,349	$28,139,829
162	$85,006	$103,343	$188,349	$28,036,486
163	$84,694	$103,656	$188,349	$27,932,830
164	$84,380	$103,969	$188,349	$27,828,861
165	$84,066	$104,283	$188,349	$27,724,578
166	$83,751	$104,598	$188,349	$27,619,981
167	$83,435	$104,914	$188,349	$27,515,067
168	$83,118	$105,231	$188,349	$27,409,836

第14年供款共

$2,260,190

第14年利息

$1,018,130

第14年共還本金

$1,242,060

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$82,801	$105,549	$188,349	$27,304,287
170	$82,482	$105,867	$188,349	$27,198,420
171	$82,162	$106,187	$188,349	$27,092,233
172	$81,841	$106,508	$188,349	$26,985,725
173	$81,519	$106,830	$188,349	$26,878,895
174	$81,197	$107,153	$188,349	$26,771,742
175	$80,873	$107,476	$188,349	$26,664,266
176	$80,548	$107,801	$188,349	$26,556,465
177	$80,223	$108,127	$188,349	$26,448,339
178	$79,896	$108,453	$188,349	$26,339,885
179	$79,568	$108,781	$188,349	$26,231,105
180	$79,240	$109,109	$188,349	$26,121,995

第15年供款共

$2,260,190

第15年利息

$972,349

第15年共還本金

$1,287,841

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$78,910	$109,439	$188,349	$26,012,556
182	$78,580	$109,770	$188,349	$25,902,787
183	$78,248	$110,101	$188,349	$25,792,685
184	$77,915	$110,434	$188,349	$25,682,252
185	$77,582	$110,767	$188,349	$25,571,484
186	$77,247	$111,102	$188,349	$25,460,382
187	$76,912	$111,438	$188,349	$25,348,945
188	$76,575	$111,774	$188,349	$25,237,170
189	$76,237	$112,112	$188,349	$25,125,059
190	$75,899	$112,451	$188,349	$25,012,608
191	$75,559	$112,790	$188,349	$24,899,818
192	$75,218	$113,131	$188,349	$24,786,687

第16年供款共

$2,260,190

第16年利息

$924,882

第16年共還本金

$1,335,309

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$74,876	$113,473	$188,349	$24,673,214
194	$74,534	$113,816	$188,349	$24,559,398
195	$74,190	$114,159	$188,349	$24,445,239
196	$73,845	$114,504	$188,349	$24,330,735
197	$73,499	$114,850	$188,349	$24,215,885
198	$73,152	$115,197	$188,349	$24,100,688
199	$72,804	$115,545	$188,349	$23,985,143
200	$72,455	$115,894	$188,349	$23,869,249
201	$72,105	$116,244	$188,349	$23,753,004
202	$71,754	$116,595	$188,349	$23,636,409
203	$71,402	$116,948	$188,349	$23,519,462
204	$71,048	$117,301	$188,349	$23,402,161

第17年供款共

$2,260,190

第17年利息

$875,664

第17年共還本金

$1,384,526

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$70,694	$117,655	$188,349	$23,284,506
206	$70,339	$118,011	$188,349	$23,166,495
207	$69,982	$118,367	$188,349	$23,048,128
208	$69,625	$118,725	$188,349	$22,929,403
209	$69,266	$119,083	$188,349	$22,810,320
210	$68,906	$119,443	$188,349	$22,690,877
211	$68,545	$119,804	$188,349	$22,571,073
212	$68,183	$120,166	$188,349	$22,450,908
213	$67,820	$120,529	$188,349	$22,330,379
214	$67,456	$120,893	$188,349	$22,209,486
215	$67,091	$121,258	$188,349	$22,088,228
216	$66,725	$121,624	$188,349	$21,966,604

第18年供款共

$2,260,190

第18年利息

$824,633

第18年共還本金

$1,435,557

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$66,357	$121,992	$188,349	$21,844,612
218	$65,989	$122,360	$188,349	$21,722,252
219	$65,619	$122,730	$188,349	$21,599,522
220	$65,249	$123,101	$188,349	$21,476,421
221	$64,877	$123,472	$188,349	$21,352,949
222	$64,504	$123,845	$188,349	$21,229,103
223	$64,130	$124,220	$188,349	$21,104,883
224	$63,754	$124,595	$188,349	$20,980,289
225	$63,378	$124,971	$188,349	$20,855,317
226	$63,000	$125,349	$188,349	$20,729,969
227	$62,622	$125,727	$188,349	$20,604,241
228	$62,242	$126,107	$188,349	$20,478,134

第19年供款共

$2,260,190

第19年利息

$771,721

第19年共還本金

$1,488,470

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$61,861	$126,488	$188,349	$20,351,646
230	$61,479	$126,870	$188,349	$20,224,776
231	$61,096	$127,254	$188,349	$20,097,522
232	$60,711	$127,638	$188,349	$19,969,884
233	$60,326	$128,023	$188,349	$19,841,861
234	$59,939	$128,410	$188,349	$19,713,450
235	$59,551	$128,798	$188,349	$19,584,652
236	$59,162	$129,187	$188,349	$19,455,465
237	$58,772	$129,577	$188,349	$19,325,888
238	$58,380	$129,969	$188,349	$19,195,919
239	$57,988	$130,362	$188,349	$19,065,557
240	$57,594	$130,755	$188,349	$18,934,802

第20年供款共

$2,260,190

第20年利息

$716,858

第20年共還本金

$1,543,332

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$57,199	$131,150	$188,349	$18,803,652
242	$56,803	$131,546	$188,349	$18,672,105
243	$56,405	$131,944	$188,349	$18,540,161
244	$56,007	$132,342	$188,349	$18,407,819
245	$55,607	$132,742	$188,349	$18,275,077
246	$55,206	$133,143	$188,349	$18,141,933
247	$54,804	$133,545	$188,349	$18,008,388
248	$54,400	$133,949	$188,349	$17,874,439
249	$53,996	$134,353	$188,349	$17,740,086
250	$53,590	$134,759	$188,349	$17,605,326
251	$53,183	$135,166	$188,349	$17,470,160
252	$52,774	$135,575	$188,349	$17,334,585

第21年供款共

$2,260,190

第21年利息

$659,973

第21年共還本金

$1,600,217

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$52,365	$135,984	$188,349	$17,198,601
254	$51,954	$136,395	$188,349	$17,062,206
255	$51,542	$136,807	$188,349	$16,925,399
256	$51,129	$137,220	$188,349	$16,788,178
257	$50,714	$137,635	$188,349	$16,650,543
258	$50,299	$138,051	$188,349	$16,512,493
259	$49,881	$138,468	$188,349	$16,374,025
260	$49,463	$138,886	$188,349	$16,235,139
261	$49,044	$139,306	$188,349	$16,095,833
262	$48,623	$139,726	$188,349	$15,956,107
263	$48,201	$140,148	$188,349	$15,815,959
264	$47,777	$140,572	$188,349	$15,675,387

第22年供款共

$2,260,190

第22年利息

$600,992

第22年共還本金

$1,659,198

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$47,353	$140,996	$188,349	$15,534,390
266	$46,927	$141,422	$188,349	$15,392,968
267	$46,500	$141,850	$188,349	$15,251,118
268	$46,071	$142,278	$188,349	$15,108,840
269	$45,641	$142,708	$188,349	$14,966,132
270	$45,210	$143,139	$188,349	$14,822,993
271	$44,778	$143,571	$188,349	$14,679,422
272	$44,344	$144,005	$188,349	$14,535,417
273	$43,909	$144,440	$188,349	$14,390,977
274	$43,473	$144,876	$188,349	$14,246,100
275	$43,035	$145,314	$188,349	$14,100,786
276	$42,596	$145,753	$188,349	$13,955,033

第23年供款共

$2,260,190

第23年利息

$539,837

第23年共還本金

$1,720,354

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$42,156	$146,193	$188,349	$13,808,840
278	$41,714	$146,635	$188,349	$13,662,205
279	$41,271	$147,078	$188,349	$13,515,127
280	$40,827	$147,522	$188,349	$13,367,605
281	$40,381	$147,968	$188,349	$13,219,637
282	$39,934	$148,415	$188,349	$13,071,222
283	$39,486	$148,863	$188,349	$12,922,359
284	$39,036	$149,313	$188,349	$12,773,046
285	$38,585	$149,764	$188,349	$12,623,282
286	$38,133	$150,216	$188,349	$12,473,065
287	$37,679	$150,670	$188,349	$12,322,395
288	$37,224	$151,125	$188,349	$12,171,270

第24年供款共

$2,260,190

第24年利息

$476,427

第24年共還本金

$1,783,763

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$36,767	$151,582	$188,349	$12,019,688
290	$36,309	$152,040	$188,349	$11,867,648
291	$35,850	$152,499	$188,349	$11,715,149
292	$35,390	$152,960	$188,349	$11,562,190
293	$34,927	$153,422	$188,349	$11,408,768
294	$34,464	$153,885	$188,349	$11,254,883
295	$33,999	$154,350	$188,349	$11,100,533
296	$33,533	$154,816	$188,349	$10,945,716
297	$33,065	$155,284	$188,349	$10,790,432
298	$32,596	$155,753	$188,349	$10,634,679
299	$32,126	$156,224	$188,349	$10,478,456
300	$31,654	$156,696	$188,349	$10,321,760

第25年供款共

$2,260,190

第25年利息

$410,681

第25年共還本金

$1,849,510

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$31,180	$157,169	$188,349	$10,164,591
302	$30,706	$157,644	$188,349	$10,006,948
303	$30,229	$158,120	$188,349	$9,848,828
304	$29,752	$158,598	$188,349	$9,690,230
305	$29,273	$159,077	$188,349	$9,531,154
306	$28,792	$159,557	$188,349	$9,371,597
307	$28,310	$160,039	$188,349	$9,211,557
308	$27,827	$160,523	$188,349	$9,051,035
309	$27,342	$161,008	$188,349	$8,890,027
310	$26,855	$161,494	$188,349	$8,728,533
311	$26,367	$161,982	$188,349	$8,566,552
312	$25,878	$162,471	$188,349	$8,404,081

第26年供款共

$2,260,190

第26年利息

$342,511

第26年共還本金

$1,917,680

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$25,387	$162,962	$188,349	$8,241,119
314	$24,895	$163,454	$188,349	$8,077,665
315	$24,401	$163,948	$188,349	$7,913,717
316	$23,906	$164,443	$188,349	$7,749,273
317	$23,409	$164,940	$188,349	$7,584,334
318	$22,911	$165,438	$188,349	$7,418,895
319	$22,411	$165,938	$188,349	$7,252,957
320	$21,910	$166,439	$188,349	$7,086,518
321	$21,407	$166,942	$188,349	$6,919,576
322	$20,903	$167,446	$188,349	$6,752,130
323	$20,397	$167,952	$188,349	$6,584,178
324	$19,890	$168,459	$188,349	$6,415,718

第27年供款共

$2,260,190

第27年利息

$271,828

第27年共還本金

$1,988,362

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$19,381	$168,968	$188,349	$6,246,750
326	$18,870	$169,479	$188,349	$6,077,271
327	$18,358	$169,991	$188,349	$5,907,280
328	$17,845	$170,504	$188,349	$5,736,776
329	$17,330	$171,019	$188,349	$5,565,757
330	$16,813	$171,536	$188,349	$5,394,221
331	$16,295	$172,054	$188,349	$5,222,167
332	$15,775	$172,574	$188,349	$5,049,593
333	$15,254	$173,095	$188,349	$4,876,498
334	$14,731	$173,618	$188,349	$4,702,879
335	$14,207	$174,143	$188,349	$4,528,737
336	$13,681	$174,669	$188,349	$4,354,068

第28年供款共

$2,260,190

第28年利息

$198,540

第28年共還本金

$2,061,650

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$13,153	$175,196	$188,349	$4,178,872
338	$12,624	$175,726	$188,349	$4,003,146
339	$12,093	$176,256	$188,349	$3,826,890
340	$11,560	$176,789	$188,349	$3,650,101
341	$11,026	$177,323	$188,349	$3,472,778
342	$10,491	$177,859	$188,349	$3,294,920
343	$9,953	$178,396	$188,349	$3,116,524
344	$9,415	$178,935	$188,349	$2,937,590
345	$8,874	$179,475	$188,349	$2,758,114
346	$8,332	$180,017	$188,349	$2,578,097
347	$7,788	$180,561	$188,349	$2,397,536
348	$7,243	$181,107	$188,349	$2,216,429

第29年供款共

$2,260,190

第29年利息

$122,551

第29年共還本金

$2,137,639

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$6,695	$181,654	$188,349	$2,034,775
350	$6,147	$182,202	$188,349	$1,852,573
351	$5,596	$182,753	$188,349	$1,669,820
352	$5,044	$183,305	$188,349	$1,486,515
353	$4,491	$183,859	$188,349	$1,302,656
354	$3,935	$184,414	$188,349	$1,118,242
355	$3,378	$184,971	$188,349	$933,271
356	$2,819	$185,530	$188,349	$747,741
357	$2,259	$186,090	$188,349	$561,651
358	$1,697	$186,653	$188,349	$374,998
359	$1,133	$187,216	$188,349	$187,782
360	$567	$187,782	$188,349	$0

第30年供款共

$2,260,190

第30年利息

$43,761

第30年共還本金

$2,216,429

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$34,835,708

免責聲明

筍盤推介

按揭保險費
info