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$36,691,801

每月供款
$206,561

首期

$-38,000,000

總貸款額

$46,000,000

總利息

$28,361,801

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-37,670,000

按月供比率計算

$413,121

置業成本總預算

HK$-37,670,000

首期

$-38,000,000
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

$413,121

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03座

thumb_up

聽濤三房

實

733 呎

@11,460

建

906 呎

@9,272

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

售$840 萬

實

733 呎

@11,460

建

906 呎

@9,272

售$840 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

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

馬鞍山西沙村屋

thumb_up

WITH ROOF GOOD LOCATION NEAR BUS STOP

建

700 呎

@10,714

售$750 萬

建

700 呎

@10,714

售$750 萬

上水皇府山第05座

thumb_up

名牌豪宅, 罕有4房

實

872 呎

@9,725

建

1,113 呎

@7,619

real_estate_agent 罕有放盤

售$848 萬

實

872 呎

@9,725

建

1,113 呎

@7,619

售$848 萬

real_estate_agent 罕有放盤

馬鞍山迎海第03期星灣御第23座

thumb_up

高層靚裝, 即買即住

實

480 呎

@14,583

directions_run 日內即走

售$700 萬

實

480 呎

@14,583

售$700 萬

directions_run 日內即走

馬鞍山迎海第01期第03座

thumb_up

迎海實用兩房半，環境舒適交通便利

實

496 呎

@16,129

建

639 呎

@12,520

local_fire_department 至HIT

售$800 萬

實

496 呎

@16,129

建

639 呎

@12,520

售$800 萬

local_fire_department 至HIT

馬鞍山海典灣第05座

thumb_up

罕有放盤

實

561 呎

@14,260

建

756 呎

@10,582

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

售$800 萬

實

561 呎

@14,260

建

756 呎

@10,582

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

馬鞍山迎海

thumb_up

罕有放盤首置收租首選

實

547 呎

@15,320

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 vpn_key 有匙即睇

售$838 萬

實

547 呎

@15,320

售$838 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 vpn_key 有匙即睇

馬鞍山銀湖天峰第02座

thumb_up

屯馬站上蓋向南山景2房半

實

604 呎

@14,404

建

792 呎

@10,985

local_fire_department 至HIT

售$870 萬

實

604 呎

@14,404

建

792 呎

@10,985

售$870 萬

local_fire_department 至HIT

大埔天鑽第08座

thumb_up

天鑽2房靚裝開揚景觀

實

551 呎

@13,067

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$720 萬

實

551 呎

@13,067

售$720 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

大埔海日灣 COURT C 第02座

thumb_up

大兩房,即睇即住,靚裝修,連傢俬電器

實

549 呎

@15,483

real_estate_agent 罕有放盤

售$850 萬

實

549 呎

@15,483

售$850 萬

real_estate_agent 罕有放盤

沙田隔田村南滘

thumb_up

罕有放售二樓連天台,不用每呎一万

建

700 呎

@11,429

real_estate_agent 罕有放盤

售$800 萬

建

700 呎

@11,429

售$800 萬

real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$275,307	$211,551	$173,361	$147,954
1.500	$285,542	$221,971	$183,971	$158,755
2.000	$296,014	$232,706	$194,973	$170,025
2.500	$306,723	$243,755	$206,364	$181,756
3.000	$317,668	$255,115	$218,137	$193,938
3.500	$328,846	$266,781	$230,287	$206,561
4.000	$340,256	$278,751	$242,805	$219,611
4.500	$351,897	$291,019	$255,683	$233,075
5.000	$363,765	$303,580	$268,911	$246,938
5.500	$375,858	$316,428	$282,480	$261,183
6.000	$388,174	$329,558	$296,379	$275,793

每月供款$206,561

年期

30年

貸款金額

$46,000,000

總利息

$28,361,801

總貸款連利息

$74,361,801

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$134,167	$72,394	$206,561	$45,927,606
2	$133,956	$72,605	$206,561	$45,855,001
3	$133,744	$72,817	$206,561	$45,782,184
4	$133,531	$73,029	$206,561	$45,709,155
5	$133,318	$73,242	$206,561	$45,635,913
6	$133,105	$73,456	$206,561	$45,562,457
7	$132,890	$73,670	$206,561	$45,488,787
8	$132,676	$73,885	$206,561	$45,414,902
9	$132,460	$74,100	$206,561	$45,340,802
10	$132,244	$74,317	$206,561	$45,266,485
11	$132,027	$74,533	$206,561	$45,191,952
12	$131,810	$74,751	$206,561	$45,117,201

第1年供款共

$2,478,727

第1年利息

$1,595,928

第1年共還本金

$882,799

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$131,592	$74,969	$206,561	$45,042,232
14	$131,373	$75,187	$206,561	$44,967,045
15	$131,154	$75,407	$206,561	$44,891,638
16	$130,934	$75,627	$206,561	$44,816,012
17	$130,713	$75,847	$206,561	$44,740,165
18	$130,492	$76,068	$206,561	$44,664,096
19	$130,270	$76,290	$206,561	$44,587,806
20	$130,048	$76,513	$206,561	$44,511,293
21	$129,825	$76,736	$206,561	$44,434,557
22	$129,601	$76,960	$206,561	$44,357,597
23	$129,376	$77,184	$206,561	$44,280,413
24	$129,151	$77,409	$206,561	$44,203,004

第2年供款共

$2,478,727

第2年利息

$1,564,529

第2年共還本金

$914,197

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$128,925	$77,635	$206,561	$44,125,369
26	$128,699	$77,862	$206,561	$44,047,507
27	$128,472	$78,089	$206,561	$43,969,418
28	$128,244	$78,316	$206,561	$43,891,102
29	$128,016	$78,545	$206,561	$43,812,557
30	$127,787	$78,774	$206,561	$43,733,783
31	$127,557	$79,004	$206,561	$43,654,780
32	$127,326	$79,234	$206,561	$43,575,545
33	$127,095	$79,465	$206,561	$43,496,080
34	$126,864	$79,697	$206,561	$43,416,383
35	$126,631	$79,929	$206,561	$43,336,454
36	$126,398	$80,163	$206,561	$43,256,291

第3年供款共

$2,478,727

第3年利息

$1,532,014

第3年共還本金

$946,713

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$126,164	$80,396	$206,561	$43,175,895
38	$125,930	$80,631	$206,561	$43,095,264
39	$125,695	$80,866	$206,561	$43,014,398
40	$125,459	$81,102	$206,561	$42,933,296
41	$125,222	$81,338	$206,561	$42,851,958
42	$124,985	$81,576	$206,561	$42,770,382
43	$124,747	$81,814	$206,561	$42,688,568
44	$124,508	$82,052	$206,561	$42,606,516
45	$124,269	$82,292	$206,561	$42,524,225
46	$124,029	$82,532	$206,561	$42,441,693
47	$123,788	$82,772	$206,561	$42,358,921
48	$123,547	$83,014	$206,561	$42,275,907

第4年供款共

$2,478,727

第4年利息

$1,498,342

第4年共還本金

$980,384

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$123,305	$83,256	$206,561	$42,192,651
50	$123,062	$83,499	$206,561	$42,109,152
51	$122,818	$83,742	$206,561	$42,025,410
52	$122,574	$83,986	$206,561	$41,941,424
53	$122,329	$84,231	$206,561	$41,857,192
54	$122,083	$84,477	$206,561	$41,772,715
55	$121,837	$84,723	$206,561	$41,687,992
56	$121,590	$84,971	$206,561	$41,603,021
57	$121,342	$85,218	$206,561	$41,517,803
58	$121,094	$85,467	$206,561	$41,432,336
59	$120,844	$85,716	$206,561	$41,346,620
60	$120,594	$85,966	$206,561	$41,260,653

第5年供款共

$2,478,727

第5年利息

$1,463,473

第5年共還本金

$1,015,254

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$120,344	$86,217	$206,561	$41,174,436
62	$120,092	$86,468	$206,561	$41,087,968
63	$119,840	$86,721	$206,561	$41,001,247
64	$119,587	$86,974	$206,561	$40,914,274
65	$119,333	$87,227	$206,561	$40,827,047
66	$119,079	$87,482	$206,561	$40,739,565
67	$118,824	$87,737	$206,561	$40,651,828
68	$118,568	$87,993	$206,561	$40,563,835
69	$118,311	$88,249	$206,561	$40,475,586
70	$118,054	$88,507	$206,561	$40,387,079
71	$117,796	$88,765	$206,561	$40,298,314
72	$117,537	$89,024	$206,561	$40,209,290

第6年供款共

$2,478,727

第6年利息

$1,427,364

第6年共還本金

$1,051,363

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$117,277	$89,283	$206,561	$40,120,007
74	$117,017	$89,544	$206,561	$40,030,463
75	$116,756	$89,805	$206,561	$39,940,658
76	$116,494	$90,067	$206,561	$39,850,591
77	$116,231	$90,330	$206,561	$39,760,261
78	$115,967	$90,593	$206,561	$39,669,668
79	$115,703	$90,857	$206,561	$39,578,811
80	$115,438	$91,122	$206,561	$39,487,689
81	$115,172	$91,388	$206,561	$39,396,300
82	$114,906	$91,655	$206,561	$39,304,646
83	$114,639	$91,922	$206,561	$39,212,724
84	$114,370	$92,190	$206,561	$39,120,534

第7年供款共

$2,478,727

第7年利息

$1,389,970

第7年共還本金

$1,088,757

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$114,102	$92,459	$206,561	$39,028,075
86	$113,832	$92,729	$206,561	$38,935,346
87	$113,561	$92,999	$206,561	$38,842,347
88	$113,290	$93,270	$206,561	$38,749,076
89	$113,018	$93,542	$206,561	$38,655,534
90	$112,745	$93,815	$206,561	$38,561,719
91	$112,472	$94,089	$206,561	$38,467,630
92	$112,197	$94,363	$206,561	$38,373,267
93	$111,922	$94,639	$206,561	$38,278,628
94	$111,646	$94,915	$206,561	$38,183,714
95	$111,369	$95,191	$206,561	$38,088,522
96	$111,092	$95,469	$206,561	$37,993,053

第8年供款共

$2,478,727

第8年利息

$1,351,246

第8年共還本金

$1,127,481

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$110,813	$95,747	$206,561	$37,897,306
98	$110,534	$96,027	$206,561	$37,801,279
99	$110,254	$96,307	$206,561	$37,704,972
100	$109,973	$96,588	$206,561	$37,608,384
101	$109,691	$96,869	$206,561	$37,511,515
102	$109,409	$97,152	$206,561	$37,414,363
103	$109,125	$97,435	$206,561	$37,316,928
104	$108,841	$97,720	$206,561	$37,219,208
105	$108,556	$98,005	$206,561	$37,121,204
106	$108,270	$98,290	$206,561	$37,022,913
107	$107,983	$98,577	$206,561	$36,924,336
108	$107,696	$98,865	$206,561	$36,825,472

第9年供款共

$2,478,727

第9年利息

$1,311,145

第9年共還本金

$1,167,582

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$107,408	$99,153	$206,561	$36,726,319
110	$107,118	$99,442	$206,561	$36,626,876
111	$106,828	$99,732	$206,561	$36,527,144
112	$106,538	$100,023	$206,561	$36,427,121
113	$106,246	$100,315	$206,561	$36,326,806
114	$105,953	$100,607	$206,561	$36,226,199
115	$105,660	$100,901	$206,561	$36,125,298
116	$105,365	$101,195	$206,561	$36,024,103
117	$105,070	$101,490	$206,561	$35,922,613
118	$104,774	$101,786	$206,561	$35,820,827
119	$104,477	$102,083	$206,561	$35,718,744
120	$104,180	$102,381	$206,561	$35,616,363

第10年供款共

$2,478,727

第10年利息

$1,269,618

第10年共還本金

$1,209,109

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$103,881	$102,679	$206,561	$35,513,683
122	$103,582	$102,979	$206,561	$35,410,704
123	$103,281	$103,279	$206,561	$35,307,425
124	$102,980	$103,581	$206,561	$35,203,844
125	$102,678	$103,883	$206,561	$35,099,962
126	$102,375	$104,186	$206,561	$34,995,776
127	$102,071	$104,490	$206,561	$34,891,286
128	$101,766	$104,794	$206,561	$34,786,492
129	$101,461	$105,100	$206,561	$34,681,392
130	$101,154	$105,406	$206,561	$34,575,986
131	$100,847	$105,714	$206,561	$34,470,272
132	$100,538	$106,022	$206,561	$34,364,249

第11年供款共

$2,478,727

第11年利息

$1,226,613

第11年共還本金

$1,252,113

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$100,229	$106,331	$206,561	$34,257,918
134	$99,919	$106,642	$206,561	$34,151,276
135	$99,608	$106,953	$206,561	$34,044,324
136	$99,296	$107,265	$206,561	$33,937,059
137	$98,983	$107,577	$206,561	$33,829,482
138	$98,669	$107,891	$206,561	$33,721,590
139	$98,355	$108,206	$206,561	$33,613,384
140	$98,039	$108,522	$206,561	$33,504,863
141	$97,723	$108,838	$206,561	$33,396,025
142	$97,405	$109,155	$206,561	$33,286,869
143	$97,087	$109,474	$206,561	$33,177,396
144	$96,767	$109,793	$206,561	$33,067,602

第12年供款共

$2,478,727

第12年利息

$1,182,080

第12年共還本金

$1,296,647

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$96,447	$110,113	$206,561	$32,957,489
146	$96,126	$110,435	$206,561	$32,847,054
147	$95,804	$110,757	$206,561	$32,736,298
148	$95,481	$111,080	$206,561	$32,625,218
149	$95,157	$111,404	$206,561	$32,513,814
150	$94,832	$111,729	$206,561	$32,402,086
151	$94,506	$112,054	$206,561	$32,290,031
152	$94,179	$112,381	$206,561	$32,177,650
153	$93,851	$112,709	$206,561	$32,064,941
154	$93,523	$113,038	$206,561	$31,951,903
155	$93,193	$113,368	$206,561	$31,838,536
156	$92,862	$113,698	$206,561	$31,724,837

第13年供款共

$2,478,727

第13年利息

$1,135,962

第13年共還本金

$1,342,765

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$92,531	$114,030	$206,561	$31,610,808
158	$92,198	$114,362	$206,561	$31,496,445
159	$91,865	$114,696	$206,561	$31,381,749
160	$91,530	$115,030	$206,561	$31,266,719
161	$91,195	$115,366	$206,561	$31,151,353
162	$90,858	$115,702	$206,561	$31,035,651
163	$90,521	$116,040	$206,561	$30,919,611
164	$90,182	$116,378	$206,561	$30,803,232
165	$89,843	$116,718	$206,561	$30,686,515
166	$89,502	$117,058	$206,561	$30,569,456
167	$89,161	$117,400	$206,561	$30,452,057
168	$88,818	$117,742	$206,561	$30,334,315

第14年供款共

$2,478,727

第14年利息

$1,088,204

第14年共還本金

$1,390,523

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$88,475	$118,085	$206,561	$30,216,229
170	$88,131	$118,430	$206,561	$30,097,799
171	$87,785	$118,775	$206,561	$29,979,024
172	$87,439	$119,122	$206,561	$29,859,902
173	$87,091	$119,469	$206,561	$29,740,433
174	$86,743	$119,818	$206,561	$29,620,615
175	$86,393	$120,167	$206,561	$29,500,448
176	$86,043	$120,518	$206,561	$29,379,931
177	$85,691	$120,869	$206,561	$29,259,062
178	$85,339	$121,222	$206,561	$29,137,840
179	$84,985	$121,575	$206,561	$29,016,265
180	$84,631	$121,930	$206,561	$28,894,335

第15年供款共

$2,478,727

第15年利息

$1,038,747

第15年共還本金

$1,439,980

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$84,275	$122,285	$206,561	$28,772,050
182	$83,918	$122,642	$206,561	$28,649,408
183	$83,561	$123,000	$206,561	$28,526,408
184	$83,202	$123,359	$206,561	$28,403,049
185	$82,842	$123,718	$206,561	$28,279,331
186	$82,481	$124,079	$206,561	$28,155,252
187	$82,119	$124,441	$206,561	$28,030,811
188	$81,757	$124,804	$206,561	$27,906,007
189	$81,393	$125,168	$206,561	$27,780,839
190	$81,027	$125,533	$206,561	$27,655,305
191	$80,661	$125,899	$206,561	$27,529,406
192	$80,294	$126,266	$206,561	$27,403,140

第16年供款共

$2,478,727

第16年利息

$987,531

第16年共還本金

$1,491,195

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$79,926	$126,635	$206,561	$27,276,505
194	$79,556	$127,004	$206,561	$27,149,501
195	$79,186	$127,375	$206,561	$27,022,126
196	$78,815	$127,746	$206,561	$26,894,380
197	$78,442	$128,119	$206,561	$26,766,262
198	$78,068	$128,492	$206,561	$26,637,769
199	$77,693	$128,867	$206,561	$26,508,902
200	$77,318	$129,243	$206,561	$26,379,660
201	$76,941	$129,620	$206,561	$26,250,040
202	$76,563	$129,998	$206,561	$26,120,042
203	$76,183	$130,377	$206,561	$25,989,665
204	$75,803	$130,757	$206,561	$25,858,907

第17年供款共

$2,478,727

第17年利息

$934,494

第17年共還本金

$1,544,233

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$75,422	$131,139	$206,561	$25,727,768
206	$75,039	$131,521	$206,561	$25,596,247
207	$74,656	$131,905	$206,561	$25,464,342
208	$74,271	$132,290	$206,561	$25,332,053
209	$73,885	$132,675	$206,561	$25,199,377
210	$73,498	$133,062	$206,561	$25,066,315
211	$73,110	$133,450	$206,561	$24,932,865
212	$72,721	$133,840	$206,561	$24,799,025
213	$72,330	$134,230	$206,561	$24,664,795
214	$71,939	$134,622	$206,561	$24,530,173
215	$71,546	$135,014	$206,561	$24,395,159
216	$71,153	$135,408	$206,561	$24,259,751

第18年供款共

$2,478,727

第18年利息

$879,570

第18年共還本金

$1,599,156

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$70,758	$135,803	$206,561	$24,123,948
218	$70,362	$136,199	$206,561	$23,987,749
219	$69,964	$136,596	$206,561	$23,851,153
220	$69,566	$136,995	$206,561	$23,714,158
221	$69,166	$137,394	$206,561	$23,576,764
222	$68,766	$137,795	$206,561	$23,438,969
223	$68,364	$138,197	$206,561	$23,300,772
224	$67,961	$138,600	$206,561	$23,162,172
225	$67,556	$139,004	$206,561	$23,023,168
226	$67,151	$139,410	$206,561	$22,883,758
227	$66,744	$139,816	$206,561	$22,743,942
228	$66,336	$140,224	$206,561	$22,603,718

第19年供款共

$2,478,727

第19年利息

$822,693

第19年共還本金

$1,656,033

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$65,928	$140,633	$206,561	$22,463,085
230	$65,517	$141,043	$206,561	$22,322,041
231	$65,106	$141,455	$206,561	$22,180,587
232	$64,693	$141,867	$206,561	$22,038,720
233	$64,280	$142,281	$206,561	$21,896,439
234	$63,865	$142,696	$206,561	$21,753,743
235	$63,448	$143,112	$206,561	$21,610,631
236	$63,031	$143,530	$206,561	$21,467,101
237	$62,612	$143,948	$206,561	$21,323,153
238	$62,193	$144,368	$206,561	$21,178,785
239	$61,771	$144,789	$206,561	$21,033,996
240	$61,349	$145,211	$206,561	$20,888,784

第20年供款共

$2,478,727

第20年利息

$763,793

第20年共還本金

$1,714,933

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$60,926	$145,635	$206,561	$20,743,149
242	$60,501	$146,060	$206,561	$20,597,090
243	$60,075	$146,486	$206,561	$20,450,604
244	$59,648	$146,913	$206,561	$20,303,691
245	$59,219	$147,341	$206,561	$20,156,350
246	$58,789	$147,771	$206,561	$20,008,578
247	$58,358	$148,202	$206,561	$19,860,376
248	$57,926	$148,634	$206,561	$19,711,742
249	$57,493	$149,068	$206,561	$19,562,674
250	$57,058	$149,503	$206,561	$19,413,171
251	$56,622	$149,939	$206,561	$19,263,232
252	$56,184	$150,376	$206,561	$19,112,856

第21年供款共

$2,478,727

第21年利息

$702,798

第21年共還本金

$1,775,928

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$55,746	$150,815	$206,561	$18,962,041
254	$55,306	$151,255	$206,561	$18,810,787
255	$54,865	$151,696	$206,561	$18,659,091
256	$54,422	$152,138	$206,561	$18,506,953
257	$53,979	$152,582	$206,561	$18,354,371
258	$53,534	$153,027	$206,561	$18,201,344
259	$53,087	$153,473	$206,561	$18,047,871
260	$52,640	$153,921	$206,561	$17,893,950
261	$52,191	$154,370	$206,561	$17,739,580
262	$51,740	$154,820	$206,561	$17,584,760
263	$51,289	$155,272	$206,561	$17,429,488
264	$50,836	$155,725	$206,561	$17,273,763

第22年供款共

$2,478,727

第22年利息

$639,634

第22年共還本金

$1,839,093

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$50,382	$156,179	$206,561	$17,117,585
266	$49,926	$156,634	$206,561	$16,960,950
267	$49,469	$157,091	$206,561	$16,803,859
268	$49,011	$157,549	$206,561	$16,646,310
269	$48,552	$158,009	$206,561	$16,488,301
270	$48,091	$158,470	$206,561	$16,329,831
271	$47,629	$158,932	$206,561	$16,170,900
272	$47,165	$159,395	$206,561	$16,011,504
273	$46,700	$159,860	$206,561	$15,851,644
274	$46,234	$160,327	$206,561	$15,691,317
275	$45,766	$160,794	$206,561	$15,530,523
276	$45,297	$161,263	$206,561	$15,369,260

第23年供款共

$2,478,727

第23年利息

$574,223

第23年共還本金

$1,904,504

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$44,827	$161,734	$206,561	$15,207,526
278	$44,355	$162,205	$206,561	$15,045,321
279	$43,882	$162,678	$206,561	$14,882,643
280	$43,408	$163,153	$206,561	$14,719,490
281	$42,932	$163,629	$206,561	$14,555,861
282	$42,455	$164,106	$206,561	$14,391,755
283	$41,976	$164,585	$206,561	$14,227,171
284	$41,496	$165,065	$206,561	$14,062,106
285	$41,014	$165,546	$206,561	$13,896,560
286	$40,532	$166,029	$206,561	$13,730,531
287	$40,047	$166,513	$206,561	$13,564,018
288	$39,562	$166,999	$206,561	$13,397,019

第24年供款共

$2,478,727

第24年利息

$506,486

第24年共還本金

$1,972,241

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$39,075	$167,486	$206,561	$13,229,533
290	$38,586	$167,974	$206,561	$13,061,559
291	$38,096	$168,464	$206,561	$12,893,094
292	$37,605	$168,956	$206,561	$12,724,138
293	$37,112	$169,448	$206,561	$12,554,690
294	$36,618	$169,943	$206,561	$12,384,747
295	$36,122	$170,438	$206,561	$12,214,309
296	$35,625	$170,935	$206,561	$12,043,373
297	$35,127	$171,434	$206,561	$11,871,939
298	$34,626	$171,934	$206,561	$11,700,005
299	$34,125	$172,436	$206,561	$11,527,570
300	$33,622	$172,938	$206,561	$11,354,631

第25年供款共

$2,478,727

第25年利息

$436,339

第25年共還本金

$2,042,388

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$33,118	$173,443	$206,561	$11,181,188
302	$32,612	$173,949	$206,561	$11,007,240
303	$32,104	$174,456	$206,561	$10,832,784
304	$31,596	$174,965	$206,561	$10,657,819
305	$31,085	$175,475	$206,561	$10,482,343
306	$30,574	$175,987	$206,561	$10,306,356
307	$30,060	$176,500	$206,561	$10,129,856
308	$29,545	$177,015	$206,561	$9,952,841
309	$29,029	$177,531	$206,561	$9,775,309
310	$28,511	$178,049	$206,561	$9,597,260
311	$27,992	$178,569	$206,561	$9,418,692
312	$27,471	$179,089	$206,561	$9,239,602

第26年供款共

$2,478,727

第26年利息

$363,698

第26年共還本金

$2,115,029

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$26,949	$179,612	$206,561	$9,059,990
314	$26,425	$180,136	$206,561	$8,879,855
315	$25,900	$180,661	$206,561	$8,699,194
316	$25,373	$181,188	$206,561	$8,518,006
317	$24,844	$181,716	$206,561	$8,336,290
318	$24,314	$182,246	$206,561	$8,154,043
319	$23,783	$182,778	$206,561	$7,971,265
320	$23,250	$183,311	$206,561	$7,787,954
321	$22,715	$183,846	$206,561	$7,604,109
322	$22,179	$184,382	$206,561	$7,419,727
323	$21,641	$184,920	$206,561	$7,234,807
324	$21,102	$185,459	$206,561	$7,049,348

第27年供款共

$2,478,727

第27年利息

$288,472

第27年共還本金

$2,190,254

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$20,561	$186,000	$206,561	$6,863,348
326	$20,018	$186,542	$206,561	$6,676,806
327	$19,474	$187,087	$206,561	$6,489,719
328	$18,928	$187,632	$206,561	$6,302,087
329	$18,381	$188,179	$206,561	$6,113,907
330	$17,832	$188,728	$206,561	$5,925,179
331	$17,282	$189,279	$206,561	$5,735,900
332	$16,730	$189,831	$206,561	$5,546,069
333	$16,176	$190,385	$206,561	$5,355,685
334	$15,621	$190,940	$206,561	$5,164,745
335	$15,064	$191,497	$206,561	$4,973,248
336	$14,505	$192,055	$206,561	$4,781,193

第28年供款共

$2,478,727

第28年利息

$210,572

第28年共還本金

$2,268,155

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$13,945	$192,615	$206,561	$4,588,578
338	$13,383	$193,177	$206,561	$4,395,400
339	$12,820	$193,741	$206,561	$4,201,660
340	$12,255	$194,306	$206,561	$4,007,354
341	$11,688	$194,872	$206,561	$3,812,482
342	$11,120	$195,441	$206,561	$3,617,041
343	$10,550	$196,011	$206,561	$3,421,030
344	$9,978	$196,583	$206,561	$3,224,447
345	$9,405	$197,156	$206,561	$3,027,292
346	$8,830	$197,731	$206,561	$2,829,561
347	$8,253	$198,308	$206,561	$2,631,253
348	$7,674	$198,886	$206,561	$2,432,367

第29年供款共

$2,478,727

第29年利息

$129,900

第29年共還本金

$2,348,826

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$7,094	$199,466	$206,561	$2,232,901
350	$6,513	$200,048	$206,561	$2,032,853
351	$5,929	$200,631	$206,561	$1,832,221
352	$5,344	$201,217	$206,561	$1,631,005
353	$4,757	$201,803	$206,561	$1,429,201
354	$4,169	$202,392	$206,561	$1,226,809
355	$3,578	$202,982	$206,561	$1,023,827
356	$2,986	$203,574	$206,561	$820,253
357	$2,392	$204,168	$206,561	$616,084
358	$1,797	$204,764	$206,561	$411,321
359	$1,200	$205,361	$206,561	$205,960
360	$601	$205,960	$206,561	$0

第30年供款共

$2,478,727

第30年利息

$46,360

第30年共還本金

$2,432,367

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$36,691,801

免責聲明

筍盤推介

按揭保險費
info