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$34,003,112

每月供款
$191,870

首期

$-35,400,000

總貸款額

$43,400,000

總利息

$25,673,112

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-35,070,000

按月供比率計算

$383,740

置業成本總預算

HK$-35,070,000

首期

$-35,400,000
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

$383,740

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06座

thumb_up

罕有連空中花園絕對實盤

實

516 呎

@13,915

建

638 呎

@11,254

local_fire_department 至HIT real_estate_agent 罕有放盤

售$718 萬

實

516 呎

@13,915

建

638 呎

@11,254

售$718 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

西貢逸瓏園第03座

thumb_up

逸瓏園罕有連天台業主有心賣還價即成

實

525 呎

@13,524

local_fire_department 至HIT

售$710 萬

實

525 呎

@13,524

售$710 萬

local_fire_department 至HIT

馬鞍山新港城 M座

thumb_up

海景3房地鐵及大型商場上蓋方便

實

618 呎

@12,864

建

832 呎

@9,555

local_fire_department 至HIT

售$795 萬

實

618 呎

@12,864

建

832 呎

@9,555

售$795 萬

local_fire_department 至HIT

西貢逸瓏海滙

thumb_up

西貢逸瓏海滙

實

704 呎

@10,938

local_offer 低水筍價

售$770 萬

實

704 呎

@10,938

售$770 萬

local_offer 低水筍價

馬鞍山銀湖天峰第07座

thumb_up

馬鞍烏奚沙上蓋

實

570 呎

@15,439

建

748 呎

@11,765

local_fire_department 至HIT

售$880 萬

實

570 呎

@15,439

建

748 呎

@11,765

售$880 萬

local_fire_department 至HIT

馬鞍山曉峰灣畔第05座頭排全海露台連約

thumb_up

曉峰灣畔第05座頭排全海露台連約

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

馬鞍山天宇海第5A座

thumb_up

天宇海3房

實

797 呎

@11,041

建

1,042 呎

@8,445

local_fire_department 至HIT

售$880 萬

實

797 呎

@11,041

建

1,042 呎

@8,445

售$880 萬

local_fire_department 至HIT

西貢傲瀧

thumb_up

傲瀧明星屋苑 1房連天台特式戶

實

460 呎

@17,783

local_offer 低水筍價

售$818 萬

實

460 呎

@17,783

售$818 萬

local_offer 低水筍價

西貢逸瓏園第

thumb_up

**~西貢市中心逸瓏園靚積大積高樓底有露台~**

實

666 呎

@12,613

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇

售$840 萬

實

666 呎

@12,613

售$840 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇

馬鞍山天宇海第5B座

thumb_up

東南高層直廳

實

666 呎

@13,213

建

877 呎

@10,034

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

售$880 萬

實

666 呎

@13,213

建

877 呎

@10,034

售$880 萬

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

馬鞍山迎海第02期星灣第20座

thumb_up

馬鞍山迎海＊＊開揚遠景,鄰近鐵路＊＊

實

510 呎

@14,471

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

售$738 萬

實

510 呎

@14,471

售$738 萬

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

馬鞍山雅濤居第02座

thumb_up

市中心3房套

實

779 呎

@10,911

建

1,053 呎

@8,072

vpn_key 有匙即睇

售$850 萬

實

779 呎

@10,911

建

1,053 呎

@8,072

售$850 萬

vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$259,747	$199,594	$163,563	$139,592
1.500	$269,402	$209,425	$173,572	$149,782
2.000	$279,283	$219,553	$183,953	$160,415
2.500	$289,387	$229,978	$194,700	$171,482
3.000	$299,712	$240,695	$205,808	$182,976
3.375	$307,602	$248,924	$214,372	$191,870
3.500	$310,259	$251,703	$217,271	$194,885
4.000	$321,025	$262,995	$229,081	$207,198
4.500	$332,007	$274,570	$241,231	$219,901
5.000	$343,204	$286,421	$253,712	$232,981
5.500	$354,614	$298,543	$266,514	$246,420
6.000	$366,234	$310,931	$279,627	$260,205

每月供款$191,870

年期

30年

貸款金額

$43,400,000

總利息

$25,673,112

總貸款連利息

$69,073,112

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$122,063	$69,807	$191,870	$43,330,193
2	$121,866	$70,004	$191,870	$43,260,189
3	$121,669	$70,200	$191,870	$43,189,989
4	$121,472	$70,398	$191,870	$43,119,591
5	$121,274	$70,596	$191,870	$43,048,995
6	$121,075	$70,794	$191,870	$42,978,200
7	$120,876	$70,994	$191,870	$42,907,207
8	$120,677	$71,193	$191,870	$42,836,014
9	$120,476	$71,393	$191,870	$42,764,620
10	$120,275	$71,594	$191,870	$42,693,026
11	$120,074	$71,796	$191,870	$42,621,230
12	$119,872	$71,998	$191,870	$42,549,233

第1年供款共

$2,302,437

第1年利息

$1,451,670

第1年共還本金

$850,767

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$119,670	$72,200	$191,870	$42,477,033
14	$119,467	$72,403	$191,870	$42,404,630
15	$119,263	$72,607	$191,870	$42,332,023
16	$119,059	$72,811	$191,870	$42,259,212
17	$118,854	$73,016	$191,870	$42,186,196
18	$118,649	$73,221	$191,870	$42,112,975
19	$118,443	$73,427	$191,870	$42,039,548
20	$118,236	$73,634	$191,870	$41,965,915
21	$118,029	$73,841	$191,870	$41,892,074
22	$117,821	$74,048	$191,870	$41,818,026
23	$117,613	$74,257	$191,870	$41,743,769
24	$117,404	$74,465	$191,870	$41,669,304

第2年供款共

$2,302,437

第2年利息

$1,422,508

第2年共還本金

$879,929

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$117,195	$74,675	$191,870	$41,594,629
26	$116,985	$74,885	$191,870	$41,519,744
27	$116,774	$75,095	$191,870	$41,444,649
28	$116,563	$75,307	$191,870	$41,369,342
29	$116,351	$75,518	$191,870	$41,293,823
30	$116,139	$75,731	$191,870	$41,218,092
31	$115,926	$75,944	$191,870	$41,142,149
32	$115,712	$76,157	$191,870	$41,065,991
33	$115,498	$76,372	$191,870	$40,989,619
34	$115,283	$76,586	$191,870	$40,913,033
35	$115,068	$76,802	$191,870	$40,836,231
36	$114,852	$77,018	$191,870	$40,759,213

第3年供款共

$2,302,437

第3年利息

$1,392,347

第3年共還本金

$910,090

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$114,635	$77,234	$191,870	$40,681,979
38	$114,418	$77,452	$191,870	$40,604,527
39	$114,200	$77,670	$191,870	$40,526,858
40	$113,982	$77,888	$191,870	$40,448,970
41	$113,763	$78,107	$191,870	$40,370,863
42	$113,543	$78,327	$191,870	$40,292,536
43	$113,323	$78,547	$191,870	$40,213,989
44	$113,102	$78,768	$191,870	$40,135,221
45	$112,880	$78,989	$191,870	$40,056,232
46	$112,658	$79,212	$191,870	$39,977,020
47	$112,435	$79,434	$191,870	$39,897,586
48	$112,212	$79,658	$191,870	$39,817,928

第4年供款共

$2,302,437

第4年利息

$1,361,152

第4年共還本金

$941,286

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$111,988	$79,882	$191,870	$39,738,046
50	$111,763	$80,107	$191,870	$39,657,939
51	$111,538	$80,332	$191,870	$39,577,608
52	$111,312	$80,558	$191,870	$39,497,050
53	$111,085	$80,784	$191,870	$39,416,266
54	$110,858	$81,012	$191,870	$39,335,254
55	$110,630	$81,239	$191,870	$39,254,015
56	$110,402	$81,468	$191,870	$39,172,547
57	$110,173	$81,697	$191,870	$39,090,850
58	$109,943	$81,927	$191,870	$39,008,923
59	$109,713	$82,157	$191,870	$38,926,766
60	$109,482	$82,388	$191,870	$38,844,378

第5年供款共

$2,302,437

第5年利息

$1,328,887

第5年共還本金

$973,550

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$109,250	$82,620	$191,870	$38,761,758
62	$109,017	$82,852	$191,870	$38,678,906
63	$108,784	$83,085	$191,870	$38,595,820
64	$108,551	$83,319	$191,870	$38,512,501
65	$108,316	$83,553	$191,870	$38,428,948
66	$108,081	$83,788	$191,870	$38,345,160
67	$107,846	$84,024	$191,870	$38,261,136
68	$107,609	$84,260	$191,870	$38,176,875
69	$107,372	$84,497	$191,870	$38,092,378
70	$107,135	$84,735	$191,870	$38,007,643
71	$106,896	$84,973	$191,870	$37,922,670
72	$106,658	$85,212	$191,870	$37,837,458

第6年供款共

$2,302,437

第6年利息

$1,295,517

第6年共還本金

$1,006,920

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$106,418	$85,452	$191,870	$37,752,006
74	$106,178	$85,692	$191,870	$37,666,313
75	$105,937	$85,933	$191,870	$37,580,380
76	$105,695	$86,175	$191,870	$37,494,205
77	$105,452	$86,417	$191,870	$37,407,788
78	$105,209	$86,660	$191,870	$37,321,128
79	$104,966	$86,904	$191,870	$37,234,223
80	$104,721	$87,149	$191,870	$37,147,075
81	$104,476	$87,394	$191,870	$37,059,681
82	$104,230	$87,639	$191,870	$36,972,042
83	$103,984	$87,886	$191,870	$36,884,156
84	$103,737	$88,133	$191,870	$36,796,023

第7年供款共

$2,302,437

第7年利息

$1,261,003

第7年共還本金

$1,041,435

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$103,489	$88,381	$191,870	$36,707,642
86	$103,240	$88,630	$191,870	$36,619,013
87	$102,991	$88,879	$191,870	$36,530,134
88	$102,741	$89,129	$191,870	$36,441,005
89	$102,490	$89,379	$191,870	$36,351,626
90	$102,239	$89,631	$191,870	$36,261,995
91	$101,987	$89,883	$191,870	$36,172,112
92	$101,734	$90,136	$191,870	$36,081,976
93	$101,481	$90,389	$191,870	$35,991,587
94	$101,226	$90,643	$191,870	$35,900,944
95	$100,971	$90,898	$191,870	$35,810,045
96	$100,716	$91,154	$191,870	$35,718,891

第8年供款共

$2,302,437

第8年利息

$1,225,305

第8年共還本金

$1,077,132

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$100,459	$91,410	$191,870	$35,627,481
98	$100,202	$91,667	$191,870	$35,535,813
99	$99,944	$91,925	$191,870	$35,443,888
100	$99,686	$92,184	$191,870	$35,351,704
101	$99,427	$92,443	$191,870	$35,259,261
102	$99,167	$92,703	$191,870	$35,166,558
103	$98,906	$92,964	$191,870	$35,073,594
104	$98,644	$93,225	$191,870	$34,980,369
105	$98,382	$93,487	$191,870	$34,886,882
106	$98,119	$93,750	$191,870	$34,793,131
107	$97,856	$94,014	$191,870	$34,699,117
108	$97,591	$94,278	$191,870	$34,604,839

第9年供款共

$2,302,437

第9年利息

$1,188,384

第9年共還本金

$1,114,053

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$97,326	$94,544	$191,870	$34,510,295
110	$97,060	$94,810	$191,870	$34,415,485
111	$96,794	$95,076	$191,870	$34,320,409
112	$96,526	$95,344	$191,870	$34,225,066
113	$96,258	$95,612	$191,870	$34,129,454
114	$95,989	$95,881	$191,870	$34,033,573
115	$95,719	$96,150	$191,870	$33,937,423
116	$95,449	$96,421	$191,870	$33,841,002
117	$95,178	$96,692	$191,870	$33,744,310
118	$94,906	$96,964	$191,870	$33,647,346
119	$94,633	$97,237	$191,870	$33,550,110
120	$94,360	$97,510	$191,870	$33,452,600

第10年供款共

$2,302,437

第10年利息

$1,150,198

第10年共還本金

$1,152,239

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$94,085	$97,784	$191,870	$33,354,815
122	$93,810	$98,059	$191,870	$33,256,756
123	$93,535	$98,335	$191,870	$33,158,421
124	$93,258	$98,612	$191,870	$33,059,809
125	$92,981	$98,889	$191,870	$32,960,920
126	$92,703	$99,167	$191,870	$32,861,753
127	$92,424	$99,446	$191,870	$32,762,307
128	$92,144	$99,726	$191,870	$32,662,581
129	$91,864	$100,006	$191,870	$32,562,575
130	$91,582	$100,288	$191,870	$32,462,287
131	$91,300	$100,570	$191,870	$32,361,718
132	$91,017	$100,852	$191,870	$32,260,865

第11年供款共

$2,302,437

第11年利息

$1,110,703

第11年共還本金

$1,191,734

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$90,734	$101,136	$191,870	$32,159,729
134	$90,449	$101,421	$191,870	$32,058,309
135	$90,164	$101,706	$191,870	$31,956,603
136	$89,878	$101,992	$191,870	$31,854,611
137	$89,591	$102,279	$191,870	$31,752,332
138	$89,303	$102,566	$191,870	$31,649,766
139	$89,015	$102,855	$191,870	$31,546,911
140	$88,726	$103,144	$191,870	$31,443,767
141	$88,436	$103,434	$191,870	$31,340,333
142	$88,145	$103,725	$191,870	$31,236,608
143	$87,853	$104,017	$191,870	$31,132,591
144	$87,560	$104,309	$191,870	$31,028,282

第12年供款共

$2,302,437

第12年利息

$1,069,854

第12年共還本金

$1,232,583

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$87,267	$104,603	$191,870	$30,923,679
146	$86,973	$104,897	$191,870	$30,818,782
147	$86,678	$105,192	$191,870	$30,713,590
148	$86,382	$105,488	$191,870	$30,608,103
149	$86,085	$105,784	$191,870	$30,502,318
150	$85,788	$106,082	$191,870	$30,396,236
151	$85,489	$106,380	$191,870	$30,289,856
152	$85,190	$106,680	$191,870	$30,183,176
153	$84,890	$106,980	$191,870	$30,076,197
154	$84,589	$107,280	$191,870	$29,968,916
155	$84,288	$107,582	$191,870	$29,861,334
156	$83,985	$107,885	$191,870	$29,753,449

第13年供款共

$2,302,437

第13年利息

$1,027,604

第13年共還本金

$1,274,833

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$83,682	$108,188	$191,870	$29,645,261
158	$83,377	$108,492	$191,870	$29,536,769
159	$83,072	$108,798	$191,870	$29,427,971
160	$82,766	$109,104	$191,870	$29,318,867
161	$82,459	$109,410	$191,870	$29,209,457
162	$82,152	$109,718	$191,870	$29,099,739
163	$81,843	$110,027	$191,870	$28,989,712
164	$81,534	$110,336	$191,870	$28,879,376
165	$81,223	$110,647	$191,870	$28,768,729
166	$80,912	$110,958	$191,870	$28,657,772
167	$80,600	$111,270	$191,870	$28,546,502
168	$80,287	$111,583	$191,870	$28,434,919

第14年供款共

$2,302,437

第14年利息

$983,907

第14年共還本金

$1,318,530

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$79,973	$111,897	$191,870	$28,323,023
170	$79,659	$112,211	$191,870	$28,210,811
171	$79,343	$112,527	$191,870	$28,098,285
172	$79,026	$112,843	$191,870	$27,985,441
173	$78,709	$113,161	$191,870	$27,872,281
174	$78,391	$113,479	$191,870	$27,758,802
175	$78,072	$113,798	$191,870	$27,645,003
176	$77,752	$114,118	$191,870	$27,530,885
177	$77,431	$114,439	$191,870	$27,416,446
178	$77,109	$114,761	$191,870	$27,301,685
179	$76,786	$115,084	$191,870	$27,186,601
180	$76,462	$115,407	$191,870	$27,071,194

第15年供款共

$2,302,437

第15年利息

$938,712

第15年共還本金

$1,363,725

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$76,138	$115,732	$191,870	$26,955,462
182	$75,812	$116,058	$191,870	$26,839,404
183	$75,486	$116,384	$191,870	$26,723,020
184	$75,158	$116,711	$191,870	$26,606,309
185	$74,830	$117,040	$191,870	$26,489,270
186	$74,501	$117,369	$191,870	$26,371,901
187	$74,171	$117,699	$191,870	$26,254,202
188	$73,840	$118,030	$191,870	$26,136,172
189	$73,508	$118,362	$191,870	$26,017,811
190	$73,175	$118,695	$191,870	$25,899,116
191	$72,841	$119,028	$191,870	$25,780,088
192	$72,506	$119,363	$191,870	$25,660,724

第16年供款共

$2,302,437

第16年利息

$891,967

第16年共還本金

$1,410,470

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$72,171	$119,699	$191,870	$25,541,025
194	$71,834	$120,036	$191,870	$25,420,990
195	$71,497	$120,373	$191,870	$25,300,616
196	$71,158	$120,712	$191,870	$25,179,905
197	$70,818	$121,051	$191,870	$25,058,853
198	$70,478	$121,392	$191,870	$24,937,462
199	$70,137	$121,733	$191,870	$24,815,729
200	$69,794	$122,076	$191,870	$24,693,653
201	$69,451	$122,419	$191,870	$24,571,234
202	$69,107	$122,763	$191,870	$24,448,471
203	$68,761	$123,108	$191,870	$24,325,363
204	$68,415	$123,455	$191,870	$24,201,908

第17年供款共

$2,302,437

第17年利息

$843,621

第17年共還本金

$1,458,816

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$68,068	$123,802	$191,870	$24,078,106
206	$67,720	$124,150	$191,870	$23,953,956
207	$67,371	$124,499	$191,870	$23,829,457
208	$67,020	$124,849	$191,870	$23,704,607
209	$66,669	$125,201	$191,870	$23,579,407
210	$66,317	$125,553	$191,870	$23,453,854
211	$65,964	$125,906	$191,870	$23,327,948
212	$65,610	$126,260	$191,870	$23,201,688
213	$65,255	$126,615	$191,870	$23,075,073
214	$64,899	$126,971	$191,870	$22,948,102
215	$64,542	$127,328	$191,870	$22,820,774
216	$64,183	$127,686	$191,870	$22,693,088

第18年供款共

$2,302,437

第18年利息

$793,617

第18年共還本金

$1,508,820

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$63,824	$128,045	$191,870	$22,565,042
218	$63,464	$128,406	$191,870	$22,436,637
219	$63,103	$128,767	$191,870	$22,307,870
220	$62,741	$129,129	$191,870	$22,178,741
221	$62,378	$129,492	$191,870	$22,049,249
222	$62,014	$129,856	$191,870	$21,919,393
223	$61,648	$130,221	$191,870	$21,789,171
224	$61,282	$130,588	$191,870	$21,658,584
225	$60,915	$130,955	$191,870	$21,527,629
226	$60,546	$131,323	$191,870	$21,396,305
227	$60,177	$131,693	$191,870	$21,264,613
228	$59,807	$132,063	$191,870	$21,132,550

第19年供款共

$2,302,437

第19年利息

$741,899

第19年共還本金

$1,560,538

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$59,435	$132,434	$191,870	$21,000,115
230	$59,063	$132,807	$191,870	$20,867,308
231	$58,689	$133,180	$191,870	$20,734,128
232	$58,315	$133,555	$191,870	$20,600,573
233	$57,939	$133,931	$191,870	$20,466,642
234	$57,562	$134,307	$191,870	$20,332,335
235	$57,185	$134,685	$191,870	$20,197,650
236	$56,806	$135,064	$191,870	$20,062,586
237	$56,426	$135,444	$191,870	$19,927,142
238	$56,045	$135,825	$191,870	$19,791,317
239	$55,663	$136,207	$191,870	$19,655,111
240	$55,280	$136,590	$191,870	$19,518,521

第20年供款共

$2,302,437

第20年利息

$688,408

第20年共還本金

$1,614,029

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$54,896	$136,974	$191,870	$19,381,547
242	$54,511	$137,359	$191,870	$19,244,188
243	$54,124	$137,745	$191,870	$19,106,442
244	$53,737	$138,133	$191,870	$18,968,310
245	$53,348	$138,521	$191,870	$18,829,788
246	$52,959	$138,911	$191,870	$18,690,877
247	$52,568	$139,302	$191,870	$18,551,576
248	$52,176	$139,693	$191,870	$18,411,882
249	$51,783	$140,086	$191,870	$18,271,796
250	$51,389	$140,480	$191,870	$18,131,315
251	$50,994	$140,875	$191,870	$17,990,440
252	$50,598	$141,272	$191,870	$17,849,168

第21年供款共

$2,302,437

第21年利息

$633,084

第21年共還本金

$1,669,353

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$50,201	$141,669	$191,870	$17,707,499
254	$49,802	$142,067	$191,870	$17,565,432
255	$49,403	$142,467	$191,870	$17,422,965
256	$49,002	$142,868	$191,870	$17,280,097
257	$48,600	$143,269	$191,870	$17,136,828
258	$48,197	$143,672	$191,870	$16,993,155
259	$47,793	$144,077	$191,870	$16,849,079
260	$47,388	$144,482	$191,870	$16,704,597
261	$46,982	$144,888	$191,870	$16,559,709
262	$46,574	$145,296	$191,870	$16,414,414
263	$46,166	$145,704	$191,870	$16,268,709
264	$45,756	$146,114	$191,870	$16,122,595

第22年供款共

$2,302,437

第22年利息

$575,864

第22年共還本金

$1,726,573

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$45,345	$146,525	$191,870	$15,976,070
266	$44,933	$146,937	$191,870	$15,829,133
267	$44,519	$147,350	$191,870	$15,681,783
268	$44,105	$147,765	$191,870	$15,534,018
269	$43,689	$148,180	$191,870	$15,385,838
270	$43,273	$148,597	$191,870	$15,237,241
271	$42,855	$149,015	$191,870	$15,088,226
272	$42,436	$149,434	$191,870	$14,938,792
273	$42,015	$149,854	$191,870	$14,788,937
274	$41,594	$150,276	$191,870	$14,638,661
275	$41,171	$150,699	$191,870	$14,487,963
276	$40,747	$151,122	$191,870	$14,336,841

第23年供款共

$2,302,437

第23年利息

$516,682

第23年共還本金

$1,785,755

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$40,322	$151,547	$191,870	$14,185,293
278	$39,896	$151,974	$191,870	$14,033,320
279	$39,469	$152,401	$191,870	$13,880,919
280	$39,040	$152,830	$191,870	$13,728,089
281	$38,610	$153,260	$191,870	$13,574,829
282	$38,179	$153,691	$191,870	$13,421,139
283	$37,747	$154,123	$191,870	$13,267,016
284	$37,313	$154,556	$191,870	$13,112,460
285	$36,879	$154,991	$191,870	$12,957,469
286	$36,443	$155,427	$191,870	$12,802,042
287	$36,006	$155,864	$191,870	$12,646,178
288	$35,567	$156,302	$191,870	$12,489,875

第24年供款共

$2,302,437

第24年利息

$455,472

第24年共還本金

$1,846,965

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$35,128	$156,742	$191,870	$12,333,134
290	$34,687	$157,183	$191,870	$12,175,951
291	$34,245	$157,625	$191,870	$12,018,326
292	$33,802	$158,068	$191,870	$11,860,258
293	$33,357	$158,513	$191,870	$11,701,745
294	$32,911	$158,959	$191,870	$11,542,786
295	$32,464	$159,406	$191,870	$11,383,381
296	$32,016	$159,854	$191,870	$11,223,527
297	$31,566	$160,304	$191,870	$11,063,223
298	$31,115	$160,754	$191,870	$10,902,469
299	$30,663	$161,207	$191,870	$10,741,262
300	$30,210	$161,660	$191,870	$10,579,602

第25年供款共

$2,302,437

第25年利息

$392,164

第25年共還本金

$1,910,273

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$29,755	$162,115	$191,870	$10,417,487
302	$29,299	$162,571	$191,870	$10,254,917
303	$28,842	$163,028	$191,870	$10,091,889
304	$28,383	$163,486	$191,870	$9,928,403
305	$27,924	$163,946	$191,870	$9,764,457
306	$27,463	$164,407	$191,870	$9,600,049
307	$27,000	$164,870	$191,870	$9,435,180
308	$26,536	$165,333	$191,870	$9,269,846
309	$26,071	$165,798	$191,870	$9,104,048
310	$25,605	$166,265	$191,870	$8,937,783
311	$25,138	$166,732	$191,870	$8,771,051
312	$24,669	$167,201	$191,870	$8,603,850

第26年供款共

$2,302,437

第26年利息

$326,685

第26年共還本金

$1,975,752

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$24,198	$167,671	$191,870	$8,436,179
314	$23,727	$168,143	$191,870	$8,268,036
315	$23,254	$168,616	$191,870	$8,099,420
316	$22,780	$169,090	$191,870	$7,930,330
317	$22,304	$169,566	$191,870	$7,760,764
318	$21,827	$170,043	$191,870	$7,590,721
319	$21,349	$170,521	$191,870	$7,420,200
320	$20,869	$171,000	$191,870	$7,249,200
321	$20,388	$171,481	$191,870	$7,077,719
322	$19,906	$171,964	$191,870	$6,905,755
323	$19,422	$172,447	$191,870	$6,733,308
324	$18,937	$172,932	$191,870	$6,560,375

第27年供款共

$2,302,437

第27年利息

$258,962

第27年共還本金

$2,043,475

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$18,451	$173,419	$191,870	$6,386,957
326	$17,963	$173,906	$191,870	$6,213,050
327	$17,474	$174,396	$191,870	$6,038,655
328	$16,984	$174,886	$191,870	$5,863,769
329	$16,492	$175,378	$191,870	$5,688,391
330	$15,999	$175,871	$191,870	$5,512,519
331	$15,504	$176,366	$191,870	$5,336,154
332	$15,008	$176,862	$191,870	$5,159,292
333	$14,511	$177,359	$191,870	$4,981,933
334	$14,012	$177,858	$191,870	$4,804,075
335	$13,511	$178,358	$191,870	$4,625,716
336	$13,010	$178,860	$191,870	$4,446,856

第28年供款共

$2,302,437

第28年利息

$188,918

第28年共還本金

$2,113,519

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$12,507	$179,363	$191,870	$4,267,493
338	$12,002	$179,867	$191,870	$4,087,626
339	$11,496	$180,373	$191,870	$3,907,253
340	$10,989	$180,881	$191,870	$3,726,372
341	$10,480	$181,389	$191,870	$3,544,983
342	$9,970	$181,899	$191,870	$3,363,083
343	$9,459	$182,411	$191,870	$3,180,672
344	$8,946	$182,924	$191,870	$2,997,748
345	$8,431	$183,439	$191,870	$2,814,309
346	$7,915	$183,955	$191,870	$2,630,355
347	$7,398	$184,472	$191,870	$2,445,883
348	$6,879	$184,991	$191,870	$2,260,892

第29年供款共

$2,302,437

第29年利息

$116,473

第29年共還本金

$2,185,964

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$6,359	$185,511	$191,870	$2,075,381
350	$5,837	$186,033	$191,870	$1,889,349
351	$5,314	$186,556	$191,870	$1,702,793
352	$4,789	$187,081	$191,870	$1,515,712
353	$4,263	$187,607	$191,870	$1,328,105
354	$3,735	$188,134	$191,870	$1,139,971
355	$3,206	$188,664	$191,870	$951,307
356	$2,676	$189,194	$191,870	$762,113
357	$2,143	$189,726	$191,870	$572,387
358	$1,610	$190,260	$191,870	$382,127
359	$1,075	$190,795	$191,870	$191,332
360	$538	$191,332	$191,870	$0

第30年供款共

$2,302,437

第30年利息

$41,545

第30年共還本金

$2,260,892

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$34,003,112

免責聲明

筍盤推介

按揭保險費
info