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$61,341,416

每月供款
$376,699

首期

$-74,600,000

總貸款額

$82,600,000

總利息

$53,011,416

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-74,270,000

按月供比率計算

$753,397

置業成本總預算

HK$-74,270,000

首期

$-74,600,000
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

$753,397

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

沙田愉景花園

thumb_up

中層企理三房套, 鄰近大型商埸^The Wai^ 預約參觀!

實

688 呎

@11,628

建

852 呎

@9,390

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

688 呎

@11,628

建

852 呎

@9,390

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

沙田下禾輋村

thumb_up

罕有地下連600'花園

建

700 呎

@10,286

real_estate_agent 罕有放盤

售$720 萬

建

700 呎

@10,286

售$720 萬

real_estate_agent 罕有放盤

馬鞍山泓碧

thumb_up

泓碧**低密度豪宅,開揚遠景,兩房兩廳,雅致裝修**

實

511 呎

@14,677

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

售$750 萬

實

511 呎

@14,677

售$750 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

VR實景

馬鞍山迎濤灣 A座

thumb_up

迎濤灣靜中帶旺

實

729 呎

@11,385

建

953 呎

@8,709

local_offer 低水筍價 vpn_key 有匙即睇 pets 愛竉必選

售$830 萬

實

729 呎

@11,385

建

953 呎

@8,709

售$830 萬

local_offer 低水筍價 vpn_key 有匙即睇 pets 愛竉必選

馬鞍山海柏花園第03座

thumb_up

馬鞍山海柏花園上蓋物業

實

567 呎

@15,520

建

757 呎

@11,625

local_fire_department 至HIT

售$880 萬

實

567 呎

@15,520

建

757 呎

@11,625

售$880 萬

local_fire_department 至HIT

馬鞍山新港城

thumb_up

**~馬鐵上蓋~新裝3房2廁見北水~交通方便~有巴士小巴總站**

實

519 呎

@13,642

建

696 呎

@10,172

hotel_class 樓王

售$708 萬

實

519 呎

@13,642

建

696 呎

@10,172

售$708 萬

hotel_class 樓王

沙田富豪花園

thumb_up

城門河景大露台3房有票有驚喜

實

725 呎

@11,034

建

980 呎

@8,163

local_fire_department 至HIT transfer_within_a_station 人才必選

售$800 萬

實

725 呎

@11,034

建

980 呎

@8,163

售$800 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

馬鞍山曉峰灣畔第01座

thumb_up

海景三房@罕有放盤@鄰近馬鐵站@

實

653 呎

@13,783

建

862 呎

@10,441

local_fire_department 至HIT

售$900 萬

實

653 呎

@13,783

建

862 呎

@10,441

售$900 萬

local_fire_department 至HIT

粉嶺海燕花園第02期

thumb_up

海燕花園第02期地下連花園

實

630 呎

@11,905

local_fire_department 至HIT

售$750 萬

實

630 呎

@11,905

售$750 萬

local_fire_department 至HIT

沙田富豪花園

thumb_up

優質向南４房大則🏠🏠　寧靜舒適👍👍

實

919 呎

@9,119

建

1,255 呎

@6,677

local_fire_department 至HIT

售$838 萬

實

919 呎

@9,119

建

1,255 呎

@6,677

售$838 萬

local_fire_department 至HIT

VR實景

馬鞍山迎海第02期星灣第21座

thumb_up

💥移民急讓💥正南 [ 簇新裝修2房 + 書房 ] 鳳凰樓💝

實

472 呎

@16,314

local_fire_department 至HIT verified 首置必買 pets 愛竉必選 price_change 蝕讓盤

售$770 萬

實

472 呎

@16,314

售$770 萬

local_fire_department 至HIT verified 首置必買 pets 愛竉必選 price_change 蝕讓盤

馬鞍山天宇海第6B座

thumb_up

天宇海 @11xxx 3房連一工人房全城最平

實

751 呎

@11,851

建

990 呎

@8,990

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價

售$890 萬

實

751 呎

@11,851

建

990 呎

@8,990

售$890 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$494,356	$379,873	$311,297	$265,674
1.500	$512,734	$398,583	$330,347	$285,069
2.000	$531,538	$417,860	$350,104	$305,306
2.500	$550,768	$437,700	$370,557	$326,370
3.000	$570,420	$458,098	$391,699	$348,245
3.500	$590,493	$479,047	$413,515	$370,911
3.625	$595,576	$484,369	$419,073	$376,698
4.000	$610,982	$500,540	$435,993	$394,345
4.500	$631,884	$522,568	$459,118	$418,522
5.000	$653,196	$545,123	$482,871	$443,415
5.500	$674,911	$568,195	$507,236	$468,994
6.000	$697,026	$591,772	$532,193	$495,229

每月供款$376,699

年期

30年

貸款金額

$82,600,000

總利息

$53,011,416

總貸款連利息

$135,611,416

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$249,521	$127,178	$376,698	$82,472,822
2	$249,137	$127,562	$376,698	$82,345,261
3	$248,751	$127,947	$376,698	$82,217,314
4	$248,365	$128,334	$376,698	$82,088,980
5	$247,977	$128,721	$376,698	$81,960,259
6	$247,588	$129,110	$376,698	$81,831,149
7	$247,198	$129,500	$376,698	$81,701,649
8	$246,807	$129,891	$376,698	$81,571,757
9	$246,415	$130,284	$376,698	$81,441,474
10	$246,021	$130,677	$376,698	$81,310,796
11	$245,626	$131,072	$376,698	$81,179,724
12	$245,230	$131,468	$376,698	$81,048,256

第1年供款共

$4,520,381

第1年利息

$2,968,637

第1年共還本金

$1,551,744

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$244,833	$131,865	$376,698	$80,916,391
14	$244,435	$132,263	$376,698	$80,784,128
15	$244,035	$132,663	$376,698	$80,651,465
16	$243,635	$133,064	$376,698	$80,518,401
17	$243,233	$133,466	$376,698	$80,384,935
18	$242,829	$133,869	$376,698	$80,251,067
19	$242,425	$134,273	$376,698	$80,116,793
20	$242,019	$134,679	$376,698	$79,982,114
21	$241,613	$135,086	$376,698	$79,847,029
22	$241,205	$135,494	$376,698	$79,711,535
23	$240,795	$135,903	$376,698	$79,575,632
24	$240,385	$136,314	$376,698	$79,439,318

第2年供款共

$4,520,381

第2年利息

$2,911,442

第2年共還本金

$1,608,938

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$239,973	$136,725	$376,698	$79,302,593
26	$239,560	$137,138	$376,698	$79,165,454
27	$239,146	$137,553	$376,698	$79,027,901
28	$238,730	$137,968	$376,698	$78,889,933
29	$238,313	$138,385	$376,698	$78,751,548
30	$237,895	$138,803	$376,698	$78,612,745
31	$237,476	$139,222	$376,698	$78,473,523
32	$237,055	$139,643	$376,698	$78,333,880
33	$236,634	$140,065	$376,698	$78,193,815
34	$236,210	$140,488	$376,698	$78,053,327
35	$235,786	$140,912	$376,698	$77,912,415
36	$235,360	$141,338	$376,698	$77,771,077

第3年供款共

$4,520,381

第3年利息

$2,852,139

第3年共還本金

$1,668,241

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$234,933	$141,765	$376,698	$77,629,312
38	$234,505	$142,193	$376,698	$77,487,119
39	$234,076	$142,623	$376,698	$77,344,496
40	$233,645	$143,054	$376,698	$77,201,443
41	$233,213	$143,486	$376,698	$77,057,957
42	$232,779	$143,919	$376,698	$76,914,038
43	$232,344	$144,354	$376,698	$76,769,684
44	$231,908	$144,790	$376,698	$76,624,894
45	$231,471	$145,227	$376,698	$76,479,667
46	$231,032	$145,666	$376,698	$76,334,000
47	$230,592	$146,106	$376,698	$76,187,894
48	$230,151	$146,547	$376,698	$76,041,347

第4年供款共

$4,520,381

第4年利息

$2,790,651

第4年共還本金

$1,729,730

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$229,708	$146,990	$376,698	$75,894,357
50	$229,264	$147,434	$376,698	$75,746,923
51	$228,819	$147,880	$376,698	$75,599,043
52	$228,372	$148,326	$376,698	$75,450,717
53	$227,924	$148,774	$376,698	$75,301,942
54	$227,475	$149,224	$376,698	$75,152,719
55	$227,024	$149,675	$376,698	$75,003,044
56	$226,572	$150,127	$376,698	$74,852,917
57	$226,118	$150,580	$376,698	$74,702,337
58	$225,663	$151,035	$376,698	$74,551,302
59	$225,207	$151,491	$376,698	$74,399,811
60	$224,749	$151,949	$376,698	$74,247,862

第5年供款共

$4,520,381

第5年利息

$2,726,896

第5年共還本金

$1,793,485

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$224,290	$152,408	$376,698	$74,095,454
62	$223,830	$152,868	$376,698	$73,942,586
63	$223,368	$153,330	$376,698	$73,789,256
64	$222,905	$153,793	$376,698	$73,635,462
65	$222,440	$154,258	$376,698	$73,481,204
66	$221,974	$154,724	$376,698	$73,326,480
67	$221,507	$155,191	$376,698	$73,171,289
68	$221,038	$155,660	$376,698	$73,015,629
69	$220,568	$156,130	$376,698	$72,859,499
70	$220,096	$156,602	$376,698	$72,702,897
71	$219,623	$157,075	$376,698	$72,545,822
72	$219,149	$157,550	$376,698	$72,388,272

第6年供款共

$4,520,381

第6年利息

$2,660,791

第6年共還本金

$1,859,590

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$218,673	$158,025	$376,698	$72,230,247
74	$218,196	$158,503	$376,698	$72,071,744
75	$217,717	$158,982	$376,698	$71,912,762
76	$217,236	$159,462	$376,698	$71,753,300
77	$216,755	$159,944	$376,698	$71,593,357
78	$216,272	$160,427	$376,698	$71,432,930
79	$215,787	$160,911	$376,698	$71,272,018
80	$215,301	$161,397	$376,698	$71,110,621
81	$214,813	$161,885	$376,698	$70,948,736
82	$214,324	$162,374	$376,698	$70,786,362
83	$213,834	$162,865	$376,698	$70,623,497
84	$213,342	$163,357	$376,698	$70,460,141

第7年供款共

$4,520,381

第7年利息

$2,592,249

第7年共還本金

$1,928,131

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$212,848	$163,850	$376,698	$70,296,291
86	$212,353	$164,345	$376,698	$70,131,946
87	$211,857	$164,841	$376,698	$69,967,104
88	$211,359	$165,339	$376,698	$69,801,765
89	$210,859	$165,839	$376,698	$69,635,926
90	$210,359	$166,340	$376,698	$69,469,586
91	$209,856	$166,842	$376,698	$69,302,744
92	$209,352	$167,346	$376,698	$69,135,397
93	$208,847	$167,852	$376,698	$68,967,546
94	$208,339	$168,359	$376,698	$68,799,187
95	$207,831	$168,867	$376,698	$68,630,319
96	$207,321	$169,378	$376,698	$68,460,941

第8年供款共

$4,520,381

第8年利息

$2,521,181

第8年共還本金

$1,999,199

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$206,809	$169,889	$376,698	$68,291,052
98	$206,296	$170,402	$376,698	$68,120,650
99	$205,781	$170,917	$376,698	$67,949,732
100	$205,265	$171,434	$376,698	$67,778,299
101	$204,747	$171,951	$376,698	$67,606,347
102	$204,228	$172,471	$376,698	$67,433,877
103	$203,707	$172,992	$376,698	$67,260,885
104	$203,184	$173,514	$376,698	$67,087,370
105	$202,660	$174,039	$376,698	$66,913,332
106	$202,134	$174,564	$376,698	$66,738,767
107	$201,607	$175,092	$376,698	$66,563,676
108	$201,078	$175,621	$376,698	$66,388,055

第9年供款共

$4,520,381

第9年利息

$2,447,494

第9年共還本金

$2,072,886

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$200,547	$176,151	$376,698	$66,211,904
110	$200,015	$176,683	$376,698	$66,035,221
111	$199,481	$177,217	$376,698	$65,858,004
112	$198,946	$177,752	$376,698	$65,680,251
113	$198,409	$178,289	$376,698	$65,501,962
114	$197,871	$178,828	$376,698	$65,323,134
115	$197,330	$179,368	$376,698	$65,143,766
116	$196,788	$179,910	$376,698	$64,963,856
117	$196,245	$180,453	$376,698	$64,783,403
118	$195,700	$180,999	$376,698	$64,602,404
119	$195,153	$181,545	$376,698	$64,420,859
120	$194,605	$182,094	$376,698	$64,238,765

第10年供款共

$4,520,381

第10年利息

$2,371,091

第10年共還本金

$2,149,290

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$194,055	$182,644	$376,698	$64,056,122
122	$193,503	$183,196	$376,698	$63,872,926
123	$192,949	$183,749	$376,698	$63,689,177
124	$192,394	$184,304	$376,698	$63,504,873
125	$191,838	$184,861	$376,698	$63,320,012
126	$191,279	$185,419	$376,698	$63,134,593
127	$190,719	$185,979	$376,698	$62,948,614
128	$190,157	$186,541	$376,698	$62,762,073
129	$189,594	$187,105	$376,698	$62,574,968
130	$189,029	$187,670	$376,698	$62,387,298
131	$188,462	$188,237	$376,698	$62,199,062
132	$187,893	$188,805	$376,698	$62,010,256

第11年供款共

$4,520,381

第11年利息

$2,291,871

第11年共還本金

$2,228,509

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$187,323	$189,376	$376,698	$61,820,881
134	$186,751	$189,948	$376,698	$61,630,933
135	$186,177	$190,522	$376,698	$61,440,411
136	$185,601	$191,097	$376,698	$61,249,314
137	$185,024	$191,674	$376,698	$61,057,640
138	$184,445	$192,253	$376,698	$60,865,386
139	$183,864	$192,834	$376,698	$60,672,552
140	$183,282	$193,417	$376,698	$60,479,135
141	$182,697	$194,001	$376,698	$60,285,134
142	$182,111	$194,587	$376,698	$60,090,547
143	$181,524	$195,175	$376,698	$59,895,372
144	$180,934	$195,764	$376,698	$59,699,608

第12年供款共

$4,520,381

第12年利息

$2,209,732

第12年共還本金

$2,310,648

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$180,343	$196,356	$376,698	$59,503,252
146	$179,749	$196,949	$376,698	$59,306,303
147	$179,154	$197,544	$376,698	$59,108,759
148	$178,558	$198,141	$376,698	$58,910,619
149	$177,959	$198,739	$376,698	$58,711,879
150	$177,359	$199,340	$376,698	$58,512,540
151	$176,757	$199,942	$376,698	$58,312,598
152	$176,153	$200,546	$376,698	$58,112,052
153	$175,547	$201,152	$376,698	$57,910,901
154	$174,939	$201,759	$376,698	$57,709,142
155	$174,330	$202,369	$376,698	$57,506,773
156	$173,718	$202,980	$376,698	$57,303,793

第13年供款共

$4,520,381

第13年利息

$2,124,565

第13年共還本金

$2,395,815

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$173,105	$203,593	$376,698	$57,100,200
158	$172,490	$204,208	$376,698	$56,895,992
159	$171,873	$204,825	$376,698	$56,691,167
160	$171,255	$205,444	$376,698	$56,485,723
161	$170,634	$206,064	$376,698	$56,279,658
162	$170,011	$206,687	$376,698	$56,072,971
163	$169,387	$207,311	$376,698	$55,865,660
164	$168,761	$207,938	$376,698	$55,657,723
165	$168,133	$208,566	$376,698	$55,449,157
166	$167,503	$209,196	$376,698	$55,239,961
167	$166,871	$209,828	$376,698	$55,030,134
168	$166,237	$210,462	$376,698	$54,819,672

第14年供款共

$4,520,381

第14年利息

$2,036,260

第14年共還本金

$2,484,121

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$165,601	$211,097	$376,698	$54,608,575
170	$164,963	$211,735	$376,698	$54,396,840
171	$164,324	$212,375	$376,698	$54,184,465
172	$163,682	$213,016	$376,698	$53,971,449
173	$163,039	$213,660	$376,698	$53,757,789
174	$162,393	$214,305	$376,698	$53,543,484
175	$161,746	$214,952	$376,698	$53,328,532
176	$161,097	$215,602	$376,698	$53,112,930
177	$160,445	$216,253	$376,698	$52,896,677
178	$159,792	$216,906	$376,698	$52,679,771
179	$159,137	$217,562	$376,698	$52,462,209
180	$158,480	$218,219	$376,698	$52,243,990

第15年供款共

$4,520,381

第15年利息

$1,944,699

第15年共還本金

$2,575,682

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$157,820	$218,878	$376,698	$52,025,112
182	$157,159	$219,539	$376,698	$51,805,573
183	$156,496	$220,202	$376,698	$51,585,371
184	$155,831	$220,868	$376,698	$51,364,503
185	$155,164	$221,535	$376,698	$51,142,969
186	$154,494	$222,204	$376,698	$50,920,765
187	$153,823	$222,875	$376,698	$50,697,889
188	$153,150	$223,549	$376,698	$50,474,341
189	$152,475	$224,224	$376,698	$50,250,117
190	$151,797	$224,901	$376,698	$50,025,216
191	$151,118	$225,581	$376,698	$49,799,635
192	$150,436	$226,262	$376,698	$49,573,373

第16年供款共

$4,520,381

第16年利息

$1,849,763

第16年共還本金

$2,670,617

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$149,753	$226,945	$376,698	$49,346,428
194	$149,067	$227,631	$376,698	$49,118,797
195	$148,380	$228,319	$376,698	$48,890,478
196	$147,690	$229,008	$376,698	$48,661,470
197	$146,998	$229,700	$376,698	$48,431,770
198	$146,304	$230,394	$376,698	$48,201,376
199	$145,608	$231,090	$376,698	$47,970,285
200	$144,910	$231,788	$376,698	$47,738,497
201	$144,210	$232,488	$376,698	$47,506,009
202	$143,508	$233,191	$376,698	$47,272,818
203	$142,803	$233,895	$376,698	$47,038,923
204	$142,097	$234,602	$376,698	$46,804,322

第17年供款共

$4,520,381

第17年利息

$1,751,329

第17年共還本金

$2,769,052

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$141,388	$235,310	$376,698	$46,569,011
206	$140,677	$236,021	$376,698	$46,332,990
207	$139,964	$236,734	$376,698	$46,096,256
208	$139,249	$237,449	$376,698	$45,858,807
209	$138,532	$238,167	$376,698	$45,620,640
210	$137,812	$238,886	$376,698	$45,381,754
211	$137,091	$239,608	$376,698	$45,142,147
212	$136,367	$240,331	$376,698	$44,901,815
213	$135,641	$241,057	$376,698	$44,660,758
214	$134,913	$241,786	$376,698	$44,418,972
215	$134,182	$242,516	$376,698	$44,176,456
216	$133,450	$243,249	$376,698	$43,933,207

第18年供款共

$4,520,381

第18年利息

$1,649,266

第18年共還本金

$2,871,114

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$132,715	$243,983	$376,698	$43,689,224
218	$131,978	$244,721	$376,698	$43,444,503
219	$131,239	$245,460	$376,698	$43,199,043
220	$130,497	$246,201	$376,698	$42,952,842
221	$129,753	$246,945	$376,698	$42,705,897
222	$129,007	$247,691	$376,698	$42,458,206
223	$128,259	$248,439	$376,698	$42,209,767
224	$127,509	$249,190	$376,698	$41,960,577
225	$126,756	$249,942	$376,698	$41,710,635
226	$126,001	$250,697	$376,698	$41,459,937
227	$125,244	$251,455	$376,698	$41,208,482
228	$124,484	$252,214	$376,698	$40,956,268

第19年供款共

$4,520,381

第19年利息

$1,543,441

第19年共還本金

$2,976,939

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$123,722	$252,976	$376,698	$40,703,292
230	$122,958	$253,741	$376,698	$40,449,551
231	$122,191	$254,507	$376,698	$40,195,044
232	$121,423	$255,276	$376,698	$39,939,768
233	$120,651	$256,047	$376,698	$39,683,721
234	$119,878	$256,820	$376,698	$39,426,901
235	$119,102	$257,596	$376,698	$39,169,305
236	$118,324	$258,374	$376,698	$38,910,930
237	$117,543	$259,155	$376,698	$38,651,775
238	$116,761	$259,938	$376,698	$38,391,837
239	$115,975	$260,723	$376,698	$38,131,114
240	$115,188	$261,511	$376,698	$37,869,604

第20年供款共

$4,520,381

第20年利息

$1,433,716

第20年共還本金

$3,086,664

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$114,398	$262,301	$376,698	$37,607,303
242	$113,605	$263,093	$376,698	$37,344,210
243	$112,811	$263,888	$376,698	$37,080,322
244	$112,013	$264,685	$376,698	$36,815,638
245	$111,214	$265,484	$376,698	$36,550,153
246	$110,412	$266,286	$376,698	$36,283,867
247	$109,608	$267,091	$376,698	$36,016,776
248	$108,801	$267,898	$376,698	$35,748,878
249	$107,991	$268,707	$376,698	$35,480,171
250	$107,180	$269,519	$376,698	$35,210,652
251	$106,366	$270,333	$376,698	$34,940,320
252	$105,549	$271,149	$376,698	$34,669,170

第21年供款共

$4,520,381

第21年利息

$1,319,947

第21年共還本金

$3,200,434

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$104,730	$271,969	$376,698	$34,397,201
254	$103,908	$272,790	$376,698	$34,124,411
255	$103,084	$273,614	$376,698	$33,850,797
256	$102,258	$274,441	$376,698	$33,576,356
257	$101,429	$275,270	$376,698	$33,301,086
258	$100,597	$276,101	$376,698	$33,024,985
259	$99,763	$276,935	$376,698	$32,748,050
260	$98,926	$277,772	$376,698	$32,470,278
261	$98,087	$278,611	$376,698	$32,191,667
262	$97,246	$279,453	$376,698	$31,912,214
263	$96,401	$280,297	$376,698	$31,631,917
264	$95,555	$281,144	$376,698	$31,350,773

第22年供款共

$4,520,381

第22年利息

$1,201,984

第22年共還本金

$3,318,397

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$94,705	$281,993	$376,698	$31,068,781
266	$93,854	$282,845	$376,698	$30,785,936
267	$92,999	$283,699	$376,698	$30,502,237
268	$92,142	$284,556	$376,698	$30,217,680
269	$91,283	$285,416	$376,698	$29,932,265
270	$90,420	$286,278	$376,698	$29,645,987
271	$89,556	$287,143	$376,698	$29,358,844
272	$88,688	$288,010	$376,698	$29,070,834
273	$87,818	$288,880	$376,698	$28,781,953
274	$86,945	$289,753	$376,698	$28,492,200
275	$86,070	$290,628	$376,698	$28,201,572
276	$85,192	$291,506	$376,698	$27,910,066

第23年供款共

$4,520,381

第23年利息

$1,079,673

第23年共還本金

$3,440,707

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$84,312	$292,387	$376,698	$27,617,679
278	$83,428	$293,270	$376,698	$27,324,409
279	$82,542	$294,156	$376,698	$27,030,254
280	$81,654	$295,044	$376,698	$26,735,209
281	$80,763	$295,936	$376,698	$26,439,273
282	$79,869	$296,830	$376,698	$26,142,444
283	$78,972	$297,726	$376,698	$25,844,717
284	$78,073	$298,626	$376,698	$25,546,091
285	$77,170	$299,528	$376,698	$25,246,564
286	$76,266	$300,433	$376,698	$24,946,131
287	$75,358	$301,340	$376,698	$24,644,791
288	$74,448	$302,251	$376,698	$24,342,540

第24年供款共

$4,520,381

第24年利息

$952,854

第24年共還本金

$3,567,526

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$73,535	$303,164	$376,698	$24,039,376
290	$72,619	$304,079	$376,698	$23,735,297
291	$71,700	$304,998	$376,698	$23,430,299
292	$70,779	$305,919	$376,698	$23,124,380
293	$69,855	$306,843	$376,698	$22,817,536
294	$68,928	$307,770	$376,698	$22,509,766
295	$67,998	$308,700	$376,698	$22,201,066
296	$67,066	$309,633	$376,698	$21,891,433
297	$66,130	$310,568	$376,698	$21,580,865
298	$65,192	$311,506	$376,698	$21,269,359
299	$64,251	$312,447	$376,698	$20,956,912
300	$63,307	$313,391	$376,698	$20,643,520

第25年供款共

$4,520,381

第25年利息

$821,361

第25年共還本金

$3,699,019

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$62,361	$314,338	$376,698	$20,329,183
302	$61,411	$315,287	$376,698	$20,013,895
303	$60,459	$316,240	$376,698	$19,697,656
304	$59,503	$317,195	$376,698	$19,380,461
305	$58,545	$318,153	$376,698	$19,062,307
306	$57,584	$319,114	$376,698	$18,743,193
307	$56,620	$320,078	$376,698	$18,423,115
308	$55,653	$321,045	$376,698	$18,102,070
309	$54,683	$322,015	$376,698	$17,780,055
310	$53,711	$322,988	$376,698	$17,457,067
311	$52,735	$323,963	$376,698	$17,133,103
312	$51,756	$324,942	$376,698	$16,808,161

第26年供款共

$4,520,381

第26年利息

$685,021

第26年共還本金

$3,835,359

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$50,775	$325,924	$376,698	$16,482,237
314	$49,790	$326,908	$376,698	$16,155,329
315	$48,803	$327,896	$376,698	$15,827,433
316	$47,812	$328,886	$376,698	$15,498,547
317	$46,819	$329,880	$376,698	$15,168,667
318	$45,822	$330,876	$376,698	$14,837,791
319	$44,822	$331,876	$376,698	$14,505,915
320	$43,820	$332,878	$376,698	$14,173,036
321	$42,814	$333,884	$376,698	$13,839,152
322	$41,806	$334,893	$376,698	$13,504,260
323	$40,794	$335,904	$376,698	$13,168,356
324	$39,779	$336,919	$376,698	$12,831,437

第27年供款共

$4,520,381

第27年利息

$543,656

第27年共還本金

$3,976,724

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$38,762	$337,937	$376,698	$12,493,500
326	$37,741	$338,958	$376,698	$12,154,542
327	$36,717	$339,982	$376,698	$11,814,561
328	$35,690	$341,009	$376,698	$11,473,552
329	$34,660	$342,039	$376,698	$11,131,514
330	$33,626	$343,072	$376,698	$10,788,442
331	$32,590	$344,108	$376,698	$10,444,333
332	$31,551	$345,148	$376,698	$10,099,186
333	$30,508	$346,190	$376,698	$9,752,995
334	$29,462	$347,236	$376,698	$9,405,759
335	$28,413	$348,285	$376,698	$9,057,474
336	$27,361	$349,337	$376,698	$8,708,136

第28年供款共

$4,520,381

第28年利息

$397,080

第28年共還本金

$4,123,300

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$26,306	$350,393	$376,698	$8,357,744
338	$25,247	$351,451	$376,698	$8,006,293
339	$24,186	$352,513	$376,698	$7,653,780
340	$23,121	$353,578	$376,698	$7,300,203
341	$22,053	$354,646	$376,698	$6,945,557
342	$20,981	$355,717	$376,698	$6,589,840
343	$19,907	$356,792	$376,698	$6,233,048
344	$18,829	$357,869	$376,698	$5,875,179
345	$17,748	$358,950	$376,698	$5,516,229
346	$16,664	$360,035	$376,698	$5,156,194
347	$15,576	$361,122	$376,698	$4,795,071
348	$14,485	$362,213	$376,698	$4,432,858

第29年供款共

$4,520,381

第29年利息

$245,102

第29年共還本金

$4,275,278

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$13,391	$363,307	$376,698	$4,069,551
350	$12,293	$364,405	$376,698	$3,705,146
351	$11,193	$365,506	$376,698	$3,339,640
352	$10,088	$366,610	$376,698	$2,973,030
353	$8,981	$367,717	$376,698	$2,605,313
354	$7,870	$368,828	$376,698	$2,236,485
355	$6,756	$369,942	$376,698	$1,866,542
356	$5,639	$371,060	$376,698	$1,495,482
357	$4,518	$372,181	$376,698	$1,123,302
358	$3,393	$373,305	$376,698	$749,997
359	$2,266	$374,433	$376,698	$375,564
360	$1,135	$375,564	$376,698	$0

第30年供款共

$4,520,381

第30年利息

$87,522

第30年共還本金

$4,432,858

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$61,341,416

免責聲明

筍盤推介

按揭保險費
info