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$28,959,437

每月供款
$158,416

首期

$-28,400,000

總貸款額

$36,400,000

總利息

$20,629,437

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-28,070,000

按月供比率計算

$316,830

置業成本總預算

HK$-28,070,000

首期

$-28,400,000
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

$316,830

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09座

thumb_up

馬鞍山聽濤雅苑東南靚裝 (已租)

實

748 呎

@11,965

建

930 呎

@9,624

local_fire_department 至HIT

售$895 萬

實

748 呎

@11,965

建

930 呎

@9,624

售$895 萬

local_fire_department 至HIT

VR實景

馬鞍山迎海第04期駿岸第07座

thumb_up

迎海第04期駿岸第07座 2房開摥海景

實

496 呎

@14,113

local_fire_department 至HIT

售$700 萬

實

496 呎

@14,113

售$700 萬

local_fire_department 至HIT

獨家

馬鞍山聽濤雅苑第04座

thumb_up

開揚市景, 業主有心求賣

實

733 呎

@10,914

建

906 呎

@8,830

local_fire_department 至HIT

售$800 萬

實

733 呎

@10,914

建

906 呎

@8,830

售$800 萬

local_fire_department 至HIT

西貢蠔涌新村

thumb_up

附花園村屋

建

1,400 呎

@6,286

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$880 萬

建

1,400 呎

@6,286

售$880 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

VR實景

馬鞍山新港城第05期海濤居第04座

thumb_up

🛍️市中心🍱 💖高質💖 海景🏝️3️⃣房.

實

626 呎

@13,259

建

794 呎

@10,453

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買 transfer_within_a_station 人才必選

售$830 萬

實

626 呎

@13,259

建

794 呎

@10,453

售$830 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買 transfer_within_a_station 人才必選

獨家

西貢甲邊朗

thumb_up

獨家 - 西貢市中心地下3房

建

700 呎

@10,543

real_estate_agent 罕有放盤

售$738 萬

建

700 呎

@10,543

售$738 萬

real_estate_agent 罕有放盤

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

馬鞍山新港城 L座

thumb_up

新港城＊＊高層新裝修，即租即用，歡迎查詢＊＊

實

551 呎

@13,793

建

743 呎

@10,229

local_fire_department 至HIT

售$760 萬

實

551 呎

@13,793

建

743 呎

@10,229

售$760 萬

local_fire_department 至HIT

西貢逸瓏海滙連大花園

thumb_up

特色戶地下連大花園

實

492 呎

@17,886

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

售$880 萬

實

492 呎

@17,886

售$880 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

獨家

西貢逸瓏海滙

thumb_up

逸瓏海滙2房半

實

586 呎

@12,799

local_offer 低水筍價 verified 首置必買 transfer_within_a_station 人才必選

售$750 萬

實

586 呎

@12,799

售$750 萬

local_offer 低水筍價 verified 首置必買 transfer_within_a_station 人才必選

沙田碧濤花園

thumb_up

真人靚過上鏡快約睇

實

662 呎

@10,876

建

968 呎

@7,438

local_fire_department 至HIT

售$720 萬

實

662 呎

@10,876

建

968 呎

@7,438

售$720 萬

local_fire_department 至HIT

馬鞍山曉峰灣畔第04座

thumb_up

曉峰灣畔第04座近大水坑站

實

646 呎

@11,610

建

818 呎

@9,169

real_estate_agent 罕有放盤

售$750 萬

實

646 呎

@11,610

建

818 呎

@9,169

售$750 萬

real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$217,852	$167,402	$137,182	$117,077
1.500	$225,950	$175,647	$145,577	$125,624
2.000	$234,237	$184,142	$154,283	$134,541
2.500	$242,711	$192,885	$163,296	$143,824
3.000	$251,372	$201,874	$172,613	$153,464
3.250	$255,771	$206,459	$177,383	$158,415
3.500	$260,217	$211,105	$182,227	$163,452
4.000	$269,246	$220,577	$192,133	$173,779
4.500	$278,458	$230,284	$202,323	$184,433
5.000	$287,849	$240,224	$212,791	$195,403
5.500	$297,418	$250,391	$223,528	$206,675
6.000	$307,164	$260,781	$234,526	$218,236

每月供款$158,416

年期

30年

貸款金額

$36,400,000

總利息

$20,629,437

總貸款連利息

$57,029,437

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$98,583	$59,832	$158,415	$36,340,168
2	$98,421	$59,994	$158,415	$36,280,174
3	$98,259	$60,156	$158,415	$36,220,018
4	$98,096	$60,319	$158,415	$36,159,699
5	$97,933	$60,483	$158,415	$36,099,216
6	$97,769	$60,646	$158,415	$36,038,570
7	$97,604	$60,811	$158,415	$35,977,759
8	$97,440	$60,975	$158,415	$35,916,784
9	$97,275	$61,140	$158,415	$35,855,643
10	$97,109	$61,306	$158,415	$35,794,337
11	$96,943	$61,472	$158,415	$35,732,865
12	$96,777	$61,639	$158,415	$35,671,227

第1年供款共

$1,900,981

第1年利息

$1,172,208

第1年共還本金

$728,773

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$96,610	$61,806	$158,415	$35,609,421
14	$96,442	$61,973	$158,415	$35,547,448
15	$96,274	$62,141	$158,415	$35,485,308
16	$96,106	$62,309	$158,415	$35,422,998
17	$95,937	$62,478	$158,415	$35,360,521
18	$95,768	$62,647	$158,415	$35,297,874
19	$95,598	$62,817	$158,415	$35,235,057
20	$95,428	$62,987	$158,415	$35,172,070
21	$95,258	$63,157	$158,415	$35,108,913
22	$95,087	$63,328	$158,415	$35,045,584
23	$94,915	$63,500	$158,415	$34,982,084
24	$94,743	$63,672	$158,415	$34,918,412

第2年供款共

$1,900,981

第2年利息

$1,148,167

第2年共還本金

$752,814

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$94,571	$63,844	$158,415	$34,854,568
26	$94,398	$64,017	$158,415	$34,790,551
27	$94,224	$64,191	$158,415	$34,726,360
28	$94,051	$64,365	$158,415	$34,661,995
29	$93,876	$64,539	$158,415	$34,597,457
30	$93,701	$64,714	$158,415	$34,532,743
31	$93,526	$64,889	$158,415	$34,467,854
32	$93,350	$65,065	$158,415	$34,402,789
33	$93,174	$65,241	$158,415	$34,337,548
34	$92,998	$65,418	$158,415	$34,272,131
35	$92,820	$65,595	$158,415	$34,206,536
36	$92,643	$65,772	$158,415	$34,140,764

第3年供款共

$1,900,981

第3年利息

$1,123,333

第3年共還本金

$777,649

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$92,465	$65,951	$158,415	$34,074,813
38	$92,286	$66,129	$158,415	$34,008,684
39	$92,107	$66,308	$158,415	$33,942,376
40	$91,927	$66,488	$158,415	$33,875,888
41	$91,747	$66,668	$158,415	$33,809,220
42	$91,567	$66,848	$158,415	$33,742,372
43	$91,386	$67,030	$158,415	$33,675,342
44	$91,204	$67,211	$158,415	$33,608,131
45	$91,022	$67,393	$158,415	$33,540,738
46	$90,839	$67,576	$158,415	$33,473,162
47	$90,656	$67,759	$158,415	$33,405,404
48	$90,473	$67,942	$158,415	$33,337,462

第4年供款共

$1,900,981

第4年利息

$1,097,679

第4年共還本金

$803,302

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$90,289	$68,126	$158,415	$33,269,335
50	$90,104	$68,311	$158,415	$33,201,025
51	$89,919	$68,496	$158,415	$33,132,529
52	$89,734	$68,681	$158,415	$33,063,848
53	$89,548	$68,867	$158,415	$32,994,981
54	$89,361	$69,054	$158,415	$32,925,927
55	$89,174	$69,241	$158,415	$32,856,686
56	$88,987	$69,428	$158,415	$32,787,258
57	$88,799	$69,616	$158,415	$32,717,642
58	$88,610	$69,805	$158,415	$32,647,837
59	$88,421	$69,994	$158,415	$32,577,843
60	$88,232	$70,183	$158,415	$32,507,660

第5年供款共

$1,900,981

第5年利息

$1,071,179

第5年共還本金

$829,802

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$88,042	$70,374	$158,415	$32,437,286
62	$87,851	$70,564	$158,415	$32,366,722
63	$87,660	$70,755	$158,415	$32,295,967
64	$87,468	$70,947	$158,415	$32,225,020
65	$87,276	$71,139	$158,415	$32,153,881
66	$87,083	$71,332	$158,415	$32,082,549
67	$86,890	$71,525	$158,415	$32,011,024
68	$86,697	$71,719	$158,415	$31,939,306
69	$86,502	$71,913	$158,415	$31,867,393
70	$86,308	$72,108	$158,415	$31,795,285
71	$86,112	$72,303	$158,415	$31,722,983
72	$85,916	$72,499	$158,415	$31,650,484

第6年供款共

$1,900,981

第6年利息

$1,043,805

第6年共還本金

$857,176

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$85,720	$72,695	$158,415	$31,577,789
74	$85,523	$72,892	$158,415	$31,504,897
75	$85,326	$73,089	$158,415	$31,431,808
76	$85,128	$73,287	$158,415	$31,358,520
77	$84,929	$73,486	$158,415	$31,285,035
78	$84,730	$73,685	$158,415	$31,211,350
79	$84,531	$73,884	$158,415	$31,137,465
80	$84,331	$74,084	$158,415	$31,063,381
81	$84,130	$74,285	$158,415	$30,989,096
82	$83,929	$74,486	$158,415	$30,914,610
83	$83,727	$74,688	$158,415	$30,839,921
84	$83,525	$74,890	$158,415	$30,765,031

第7年供款共

$1,900,981

第7年利息

$1,015,528

第7年共還本金

$885,453

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$83,322	$75,093	$158,415	$30,689,938
86	$83,119	$75,297	$158,415	$30,614,642
87	$82,915	$75,500	$158,415	$30,539,141
88	$82,710	$75,705	$158,415	$30,463,436
89	$82,505	$75,910	$158,415	$30,387,526
90	$82,300	$76,116	$158,415	$30,311,411
91	$82,093	$76,322	$158,415	$30,235,089
92	$81,887	$76,528	$158,415	$30,158,561
93	$81,679	$76,736	$158,415	$30,081,825
94	$81,472	$76,943	$158,415	$30,004,881
95	$81,263	$77,152	$158,415	$29,927,729
96	$81,054	$77,361	$158,415	$29,850,369

第8年供款共

$1,900,981

第8年利息

$986,319

第8年共還本金

$914,663

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$80,845	$77,570	$158,415	$29,772,798
98	$80,635	$77,780	$158,415	$29,695,018
99	$80,424	$77,991	$158,415	$29,617,027
100	$80,213	$78,202	$158,415	$29,538,824
101	$80,001	$78,414	$158,415	$29,460,410
102	$79,789	$78,626	$158,415	$29,381,784
103	$79,576	$78,839	$158,415	$29,302,944
104	$79,362	$79,053	$158,415	$29,223,891
105	$79,148	$79,267	$158,415	$29,144,624
106	$78,933	$79,482	$158,415	$29,065,143
107	$78,718	$79,697	$158,415	$28,985,446
108	$78,502	$79,913	$158,415	$28,905,533

第9年供款共

$1,900,981

第9年利息

$956,145

第9年共還本金

$944,836

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$78,286	$80,129	$158,415	$28,825,404
110	$78,069	$80,346	$158,415	$28,745,057
111	$77,851	$80,564	$158,415	$28,664,493
112	$77,633	$80,782	$158,415	$28,583,711
113	$77,414	$81,001	$158,415	$28,502,710
114	$77,195	$81,220	$158,415	$28,421,490
115	$76,975	$81,440	$158,415	$28,340,050
116	$76,754	$81,661	$158,415	$28,258,389
117	$76,533	$81,882	$158,415	$28,176,507
118	$76,311	$82,104	$158,415	$28,094,403
119	$76,089	$82,326	$158,415	$28,012,077
120	$75,866	$82,549	$158,415	$27,929,528

第10年供款共

$1,900,981

第10年利息

$924,977

第10年共還本金

$976,005

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$75,642	$82,773	$158,415	$27,846,756
122	$75,418	$82,997	$158,415	$27,763,759
123	$75,194	$83,222	$158,415	$27,680,537
124	$74,968	$83,447	$158,415	$27,597,090
125	$74,742	$83,673	$158,415	$27,513,417
126	$74,516	$83,900	$158,415	$27,429,518
127	$74,288	$84,127	$158,415	$27,345,391
128	$74,060	$84,355	$158,415	$27,261,036
129	$73,832	$84,583	$158,415	$27,176,453
130	$73,603	$84,812	$158,415	$27,091,641
131	$73,373	$85,042	$158,415	$27,006,599
132	$73,143	$85,272	$158,415	$26,921,327

第11年供款共

$1,900,981

第11年利息

$892,780

第11年共還本金

$1,008,202

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$72,912	$85,503	$158,415	$26,835,823
134	$72,680	$85,735	$158,415	$26,750,089
135	$72,448	$85,967	$158,415	$26,664,122
136	$72,215	$86,200	$158,415	$26,577,922
137	$71,982	$86,433	$158,415	$26,491,489
138	$71,748	$86,667	$158,415	$26,404,821
139	$71,513	$86,902	$158,415	$26,317,919
140	$71,278	$87,137	$158,415	$26,230,782
141	$71,042	$87,373	$158,415	$26,143,409
142	$70,805	$87,610	$158,415	$26,055,799
143	$70,568	$87,847	$158,415	$25,967,951
144	$70,330	$88,085	$158,415	$25,879,866

第12年供款共

$1,900,981

第12年利息

$859,521

第12年共還本金

$1,041,461

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$70,091	$88,324	$158,415	$25,791,542
146	$69,852	$88,563	$158,415	$25,702,979
147	$69,612	$88,803	$158,415	$25,614,176
148	$69,372	$89,043	$158,415	$25,525,133
149	$69,131	$89,285	$158,415	$25,435,848
150	$68,889	$89,526	$158,415	$25,346,322
151	$68,646	$89,769	$158,415	$25,256,553
152	$68,403	$90,012	$158,415	$25,166,541
153	$68,159	$90,256	$158,415	$25,076,286
154	$67,915	$90,500	$158,415	$24,985,786
155	$67,670	$90,745	$158,415	$24,895,040
156	$67,424	$90,991	$158,415	$24,804,049

第13年供款共

$1,900,981

第13年利息

$825,164

第13年共還本金

$1,075,817

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$67,178	$91,237	$158,415	$24,712,812
158	$66,931	$91,485	$158,415	$24,621,327
159	$66,683	$91,732	$158,415	$24,529,595
160	$66,434	$91,981	$158,415	$24,437,614
161	$66,185	$92,230	$158,415	$24,345,384
162	$65,935	$92,480	$158,415	$24,252,904
163	$65,685	$92,730	$158,415	$24,160,174
164	$65,434	$92,981	$158,415	$24,067,193
165	$65,182	$93,233	$158,415	$23,973,960
166	$64,929	$93,486	$158,415	$23,880,474
167	$64,676	$93,739	$158,415	$23,786,735
168	$64,422	$93,993	$158,415	$23,692,743

第14年供款共

$1,900,981

第14年利息

$789,675

第14年共還本金

$1,111,306

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$64,168	$94,247	$158,415	$23,598,496
170	$63,913	$94,503	$158,415	$23,503,993
171	$63,657	$94,758	$158,415	$23,409,235
172	$63,400	$95,015	$158,415	$23,314,219
173	$63,143	$95,272	$158,415	$23,218,947
174	$62,885	$95,530	$158,415	$23,123,417
175	$62,626	$95,789	$158,415	$23,027,627
176	$62,366	$96,049	$158,415	$22,931,579
177	$62,106	$96,309	$158,415	$22,835,270
178	$61,846	$96,570	$158,415	$22,738,701
179	$61,584	$96,831	$158,415	$22,641,869
180	$61,322	$97,093	$158,415	$22,544,776

第15年供款共

$1,900,981

第15年利息

$753,014

第15年共還本金

$1,147,967

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$61,059	$97,356	$158,415	$22,447,420
182	$60,795	$97,620	$158,415	$22,349,800
183	$60,531	$97,884	$158,415	$22,251,915
184	$60,266	$98,149	$158,415	$22,153,766
185	$60,000	$98,415	$158,415	$22,055,350
186	$59,733	$98,682	$158,415	$21,956,669
187	$59,466	$98,949	$158,415	$21,857,719
188	$59,198	$99,217	$158,415	$21,758,502
189	$58,929	$99,486	$158,415	$21,659,017
190	$58,660	$99,755	$158,415	$21,559,261
191	$58,390	$100,025	$158,415	$21,459,236
192	$58,119	$100,296	$158,415	$21,358,940

第16年供款共

$1,900,981

第16年利息

$715,145

第16年共還本金

$1,185,836

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$57,847	$100,568	$158,415	$21,258,372
194	$57,575	$100,840	$158,415	$21,157,531
195	$57,302	$101,113	$158,415	$21,056,418
196	$57,028	$101,387	$158,415	$20,955,030
197	$56,753	$101,662	$158,415	$20,853,369
198	$56,478	$101,937	$158,415	$20,751,431
199	$56,202	$102,213	$158,415	$20,649,218
200	$55,925	$102,490	$158,415	$20,546,728
201	$55,647	$102,768	$158,415	$20,443,960
202	$55,369	$103,046	$158,415	$20,340,914
203	$55,090	$103,325	$158,415	$20,237,589
204	$54,810	$103,605	$158,415	$20,133,984

第17年供款共

$1,900,981

第17年利息

$676,026

第17年共還本金

$1,224,955

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$54,530	$103,886	$158,415	$20,030,098
206	$54,248	$104,167	$158,415	$19,925,932
207	$53,966	$104,449	$158,415	$19,821,483
208	$53,683	$104,732	$158,415	$19,716,751
209	$53,400	$105,016	$158,415	$19,611,735
210	$53,115	$105,300	$158,415	$19,506,435
211	$52,830	$105,585	$158,415	$19,400,850
212	$52,544	$105,871	$158,415	$19,294,979
213	$52,257	$106,158	$158,415	$19,188,821
214	$51,970	$106,445	$158,415	$19,082,376
215	$51,681	$106,734	$158,415	$18,975,642
216	$51,392	$107,023	$158,415	$18,868,619

第18年供款共

$1,900,981

第18年利息

$635,616

第18年共還本金

$1,265,365

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$51,103	$107,313	$158,415	$18,761,307
218	$50,812	$107,603	$158,415	$18,653,703
219	$50,520	$107,895	$158,415	$18,545,809
220	$50,228	$108,187	$158,415	$18,437,622
221	$49,935	$108,480	$158,415	$18,329,142
222	$49,641	$108,774	$158,415	$18,220,368
223	$49,347	$109,068	$158,415	$18,111,300
224	$49,051	$109,364	$158,415	$18,001,936
225	$48,755	$109,660	$158,415	$17,892,276
226	$48,458	$109,957	$158,415	$17,782,320
227	$48,160	$110,255	$158,415	$17,672,065
228	$47,862	$110,553	$158,415	$17,561,512

第19年供款共

$1,900,981

第19年利息

$593,874

第19年共還本金

$1,307,107

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$47,562	$110,853	$158,415	$17,450,659
230	$47,262	$111,153	$158,415	$17,339,506
231	$46,961	$111,454	$158,415	$17,228,052
232	$46,659	$111,756	$158,415	$17,116,296
233	$46,357	$112,058	$158,415	$17,004,238
234	$46,053	$112,362	$158,415	$16,891,876
235	$45,749	$112,666	$158,415	$16,779,210
236	$45,444	$112,971	$158,415	$16,666,238
237	$45,138	$113,277	$158,415	$16,552,961
238	$44,831	$113,584	$158,415	$16,439,377
239	$44,523	$113,892	$158,415	$16,325,485
240	$44,215	$114,200	$158,415	$16,211,285

第20年供款共

$1,900,981

第20年利息

$550,754

第20年共還本金

$1,350,227

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$43,906	$114,510	$158,415	$16,096,775
242	$43,595	$114,820	$158,415	$15,981,956
243	$43,284	$115,131	$158,415	$15,866,825
244	$42,973	$115,442	$158,415	$15,751,382
245	$42,660	$115,755	$158,415	$15,635,627
246	$42,346	$116,069	$158,415	$15,519,559
247	$42,032	$116,383	$158,415	$15,403,176
248	$41,717	$116,698	$158,415	$15,286,478
249	$41,401	$117,014	$158,415	$15,169,463
250	$41,084	$117,331	$158,415	$15,052,132
251	$40,766	$117,649	$158,415	$14,934,483
252	$40,448	$117,968	$158,415	$14,816,516

第21年供款共

$1,900,981

第21年利息

$506,212

第21年共還本金

$1,394,769

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$40,128	$118,287	$158,415	$14,698,229
254	$39,808	$118,607	$158,415	$14,579,621
255	$39,486	$118,929	$158,415	$14,460,693
256	$39,164	$119,251	$158,415	$14,341,442
257	$38,841	$119,574	$158,415	$14,221,868
258	$38,518	$119,898	$158,415	$14,101,971
259	$38,193	$120,222	$158,415	$13,981,748
260	$37,867	$120,548	$158,415	$13,861,201
261	$37,541	$120,874	$158,415	$13,740,326
262	$37,213	$121,202	$158,415	$13,619,125
263	$36,885	$121,530	$158,415	$13,497,595
264	$36,556	$121,859	$158,415	$13,375,735

第22年供款共

$1,900,981

第22年利息

$460,201

第22年共還本金

$1,440,780

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$36,226	$122,189	$158,415	$13,253,546
266	$35,895	$122,520	$158,415	$13,131,026
267	$35,563	$122,852	$158,415	$13,008,174
268	$35,230	$123,185	$158,415	$12,884,990
269	$34,897	$123,518	$158,415	$12,761,471
270	$34,562	$123,853	$158,415	$12,637,619
271	$34,227	$124,188	$158,415	$12,513,430
272	$33,891	$124,525	$158,415	$12,388,906
273	$33,553	$124,862	$158,415	$12,264,044
274	$33,215	$125,200	$158,415	$12,138,844
275	$32,876	$125,539	$158,415	$12,013,305
276	$32,536	$125,879	$158,415	$11,887,426

第23年供款共

$1,900,981

第23年利息

$412,672

第23年共還本金

$1,488,309

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$32,195	$126,220	$158,415	$11,761,206
278	$31,853	$126,562	$158,415	$11,634,644
279	$31,510	$126,905	$158,415	$11,507,740
280	$31,167	$127,248	$158,415	$11,380,491
281	$30,822	$127,593	$158,415	$11,252,898
282	$30,477	$127,939	$158,415	$11,124,960
283	$30,130	$128,285	$158,415	$10,996,675
284	$29,783	$128,632	$158,415	$10,868,042
285	$29,434	$128,981	$158,415	$10,739,062
286	$29,085	$129,330	$158,415	$10,609,731
287	$28,735	$129,680	$158,415	$10,480,051
288	$28,383	$130,032	$158,415	$10,350,019

第24年供款共

$1,900,981

第24年利息

$363,575

第24年共還本金

$1,537,407

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$28,031	$130,384	$158,415	$10,219,636
290	$27,678	$130,737	$158,415	$10,088,899
291	$27,324	$131,091	$158,415	$9,957,808
292	$26,969	$131,446	$158,415	$9,826,362
293	$26,613	$131,802	$158,415	$9,694,560
294	$26,256	$132,159	$158,415	$9,562,401
295	$25,898	$132,517	$158,415	$9,429,884
296	$25,539	$132,876	$158,415	$9,297,008
297	$25,179	$133,236	$158,415	$9,163,772
298	$24,819	$133,597	$158,415	$9,030,176
299	$24,457	$133,958	$158,415	$8,896,217
300	$24,094	$134,321	$158,415	$8,761,896

第25年供款共

$1,900,981

第25年利息

$312,858

第25年共還本金

$1,588,123

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$23,730	$134,685	$158,415	$8,627,211
302	$23,365	$135,050	$158,415	$8,492,161
303	$23,000	$135,415	$158,415	$8,356,746
304	$22,633	$135,782	$158,415	$8,220,964
305	$22,265	$136,150	$158,415	$8,084,814
306	$21,896	$136,519	$158,415	$7,948,295
307	$21,527	$136,888	$158,415	$7,811,406
308	$21,156	$137,259	$158,415	$7,674,147
309	$20,784	$137,631	$158,415	$7,536,516
310	$20,411	$138,004	$158,415	$7,398,513
311	$20,038	$138,377	$158,415	$7,260,135
312	$19,663	$138,752	$158,415	$7,121,383

第26年供款共

$1,900,981

第26年利息

$260,468

第26年共還本金

$1,640,513

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$19,287	$139,128	$158,415	$6,982,255
314	$18,910	$139,505	$158,415	$6,842,750
315	$18,532	$139,883	$158,415	$6,702,867
316	$18,154	$140,262	$158,415	$6,562,606
317	$17,774	$140,641	$158,415	$6,421,964
318	$17,393	$141,022	$158,415	$6,280,942
319	$17,011	$141,404	$158,415	$6,139,538
320	$16,628	$141,787	$158,415	$5,997,751
321	$16,244	$142,171	$158,415	$5,855,580
322	$15,859	$142,556	$158,415	$5,713,023
323	$15,473	$142,942	$158,415	$5,570,081
324	$15,086	$143,329	$158,415	$5,426,752

第27年供款共

$1,900,981

第27年利息

$206,350

第27年共還本金

$1,694,631

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$14,697	$143,718	$158,415	$5,283,034
326	$14,308	$144,107	$158,415	$5,138,927
327	$13,918	$144,497	$158,415	$4,994,430
328	$13,527	$144,889	$158,415	$4,849,541
329	$13,134	$145,281	$158,415	$4,704,260
330	$12,741	$145,674	$158,415	$4,558,586
331	$12,346	$146,069	$158,415	$4,412,517
332	$11,951	$146,465	$158,415	$4,266,053
333	$11,554	$146,861	$158,415	$4,119,191
334	$11,156	$147,259	$158,415	$3,971,932
335	$10,757	$147,658	$158,415	$3,824,275
336	$10,357	$148,058	$158,415	$3,676,217

第28年供款共

$1,900,981

第28年利息

$150,447

第28年共還本金

$1,750,535

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$9,956	$148,459	$158,415	$3,527,758
338	$9,554	$148,861	$158,415	$3,378,897
339	$9,151	$149,264	$158,415	$3,229,634
340	$8,747	$149,668	$158,415	$3,079,965
341	$8,342	$150,074	$158,415	$2,929,892
342	$7,935	$150,480	$158,415	$2,779,412
343	$7,528	$150,888	$158,415	$2,628,524
344	$7,119	$151,296	$158,415	$2,477,228
345	$6,709	$151,706	$158,415	$2,325,522
346	$6,298	$152,117	$158,415	$2,173,405
347	$5,886	$152,529	$158,415	$2,020,877
348	$5,473	$152,942	$158,415	$1,867,935

第29年供款共

$1,900,981

第29年利息

$92,699

第29年共還本金

$1,808,282

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$5,059	$153,356	$158,415	$1,714,579
350	$4,644	$153,771	$158,415	$1,560,807
351	$4,227	$154,188	$158,415	$1,406,619
352	$3,810	$154,606	$158,415	$1,252,014
353	$3,391	$155,024	$158,415	$1,096,990
354	$2,971	$155,444	$158,415	$941,545
355	$2,550	$155,865	$158,415	$785,680
356	$2,128	$156,287	$158,415	$629,393
357	$1,705	$156,710	$158,415	$472,683
358	$1,280	$157,135	$158,415	$315,548
359	$855	$157,560	$158,415	$157,987
360	$428	$157,987	$158,415	$0

第30年供款共

$1,900,981

第30年利息

$33,046

第30年共還本金

$1,867,935

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$28,959,437

免責聲明

筍盤推介

按揭保險費
info