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$56,113,468

每月供款
$348,010

首期

$-69,500,000

總貸款額

$77,500,000

總利息

$47,783,468

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-69,170,000

按月供比率計算

$696,019

置業成本總預算

HK$-69,170,000

首期

$-69,500,000
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

$696,019

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

馬鞍山星漣海第03B座

thumb_up

星漣海 3房海天一線筍盤

實

769 呎

@11,691

local_fire_department 至HIT local_offer 低水筍價

售$899 萬

實

769 呎

@11,691

售$899 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山泓碧

thumb_up

泓碧！兩房新淨~買樓必需！

實

517 呎

@15,087

directions_run 日內即走

售$780 萬

實

517 呎

@15,087

售$780 萬

directions_run 日內即走

西貢嘉林別墅

thumb_up

**低密度屋苑式_嘉林別墅連車位~~~又租$22000,又賣$850萬

實

552 呎

@15,036

建

759 呎

@10,935

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

售$830 萬

實

552 呎

@15,036

建

759 呎

@10,935

售$830 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

獨家

馬鞍山翠擁華庭第12座

thumb_up

企理裝修, 實用三房

實

675 呎

@10,519

建

868 呎

@8,180

local_fire_department 至HIT

售$710 萬

實

675 呎

@10,519

建

868 呎

@8,180

售$710 萬

local_fire_department 至HIT

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04期駿岸第06座

thumb_up

迎海4期2房

實

514 呎

@13,969

local_fire_department 至HIT

售$718 萬

實

514 呎

@13,969

售$718 萬

local_fire_department 至HIT

馬鞍山曉峰灣畔

thumb_up

曉峰灣畔

實

653 呎

@11,485

建

862 呎

@8,701

local_fire_department 至HIT

售$750 萬

實

653 呎

@11,485

建

862 呎

@8,701

售$750 萬

local_fire_department 至HIT

馬鞍山天宇海

thumb_up

天宇海三房筍盤開揚企理

實

665 呎

@12,481

建

875 呎

@9,486

vpn_key 有匙即睇

售$830 萬

實

665 呎

@12,481

建

875 呎

@9,486

售$830 萬

vpn_key 有匙即睇

馬鞍山銀湖天峰

thumb_up

鐵路優質屋苑銀湖天峰池景東南平台特式户

實

564 呎

@13,298

建

742 呎

@10,108

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$750 萬

實

564 呎

@13,298

建

742 呎

@10,108

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

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

馬鞍山天宇海第6A座

thumb_up

靚裝三房套！業主誠意出售，價錢可議

實

758 呎

@11,609

建

991 呎

@8,880

local_fire_department 至HIT

售$880 萬

實

758 呎

@11,609

建

991 呎

@8,880

售$880 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$463,833	$356,418	$292,076	$249,271
1.500	$481,076	$373,973	$309,951	$267,468
2.000	$498,719	$392,060	$328,487	$286,455
2.500	$516,762	$410,675	$347,678	$306,219
3.000	$535,201	$429,813	$367,514	$326,743
3.500	$554,034	$449,469	$387,983	$348,010
4.000	$573,258	$469,635	$409,074	$369,997
4.500	$592,870	$490,303	$430,770	$392,681
5.000	$612,865	$511,466	$453,057	$416,037
5.500	$633,240	$533,113	$475,918	$440,036
6.000	$653,989	$555,234	$499,334	$464,652

每月供款$348,010

年期

30年

貸款金額

$77,500,000

總利息

$47,783,468

總貸款連利息

$125,283,468

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$226,042	$121,968	$348,010	$77,378,032
2	$225,686	$122,324	$348,010	$77,255,708
3	$225,329	$122,680	$348,010	$77,133,028
4	$224,971	$123,038	$348,010	$77,009,990
5	$224,612	$123,397	$348,010	$76,886,592
6	$224,253	$123,757	$348,010	$76,762,835
7	$223,892	$124,118	$348,010	$76,638,717
8	$223,530	$124,480	$348,010	$76,514,237
9	$223,167	$124,843	$348,010	$76,389,394
10	$222,802	$125,207	$348,010	$76,264,187
11	$222,437	$125,572	$348,010	$76,138,614
12	$222,071	$125,939	$348,010	$76,012,676

第1年供款共

$4,176,116

第1年利息

$2,688,791

第1年共還本金

$1,487,324

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$221,704	$126,306	$348,010	$75,886,370
14	$221,335	$126,674	$348,010	$75,759,695
15	$220,966	$127,044	$348,010	$75,632,652
16	$220,595	$127,414	$348,010	$75,505,237
17	$220,224	$127,786	$348,010	$75,377,451
18	$219,851	$128,159	$348,010	$75,249,292
19	$219,477	$128,533	$348,010	$75,120,760
20	$219,102	$128,907	$348,010	$74,991,852
21	$218,726	$129,283	$348,010	$74,862,569
22	$218,349	$129,660	$348,010	$74,732,909
23	$217,971	$130,039	$348,010	$74,602,870
24	$217,592	$130,418	$348,010	$74,472,452

第2年供款共

$4,176,116

第2年利息

$2,635,892

第2年共還本金

$1,540,224

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$217,211	$130,798	$348,010	$74,341,654
26	$216,830	$131,180	$348,010	$74,210,474
27	$216,447	$131,562	$348,010	$74,078,911
28	$216,063	$131,946	$348,010	$73,946,965
29	$215,679	$132,331	$348,010	$73,814,634
30	$215,293	$132,717	$348,010	$73,681,917
31	$214,906	$133,104	$348,010	$73,548,813
32	$214,517	$133,492	$348,010	$73,415,321
33	$214,128	$133,882	$348,010	$73,281,439
34	$213,738	$134,272	$348,010	$73,147,167
35	$213,346	$134,664	$348,010	$73,012,504
36	$212,953	$135,056	$348,010	$72,877,447

第3年供款共

$4,176,116

第3年利息

$2,581,111

第3年共還本金

$1,595,005

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$212,559	$135,450	$348,010	$72,741,997
38	$212,164	$135,845	$348,010	$72,606,151
39	$211,768	$136,242	$348,010	$72,469,910
40	$211,371	$136,639	$348,010	$72,333,271
41	$210,972	$137,038	$348,010	$72,196,233
42	$210,572	$137,437	$348,010	$72,058,796
43	$210,171	$137,838	$348,010	$71,920,957
44	$209,769	$138,240	$348,010	$71,782,717
45	$209,366	$138,643	$348,010	$71,644,074
46	$208,962	$139,048	$348,010	$71,505,026
47	$208,556	$139,453	$348,010	$71,365,573
48	$208,150	$139,860	$348,010	$71,225,713

第4年供款共

$4,176,116

第4年利息

$2,524,381

第4年共還本金

$1,651,734

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$207,742	$140,268	$348,010	$71,085,445
50	$207,333	$140,677	$348,010	$70,944,768
51	$206,922	$141,087	$348,010	$70,803,680
52	$206,511	$141,499	$348,010	$70,662,181
53	$206,098	$141,912	$348,010	$70,520,270
54	$205,684	$142,326	$348,010	$70,377,944
55	$205,269	$142,741	$348,010	$70,235,204
56	$204,853	$143,157	$348,010	$70,092,047
57	$204,435	$143,574	$348,010	$69,948,472
58	$204,016	$143,993	$348,010	$69,804,479
59	$203,596	$144,413	$348,010	$69,660,066
60	$203,175	$144,834	$348,010	$69,515,231

第5年供款共

$4,176,116

第5年利息

$2,465,634

第5年共還本金

$1,710,481

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$202,753	$145,257	$348,010	$69,369,974
62	$202,329	$145,681	$348,010	$69,224,294
63	$201,904	$146,105	$348,010	$69,078,188
64	$201,478	$146,532	$348,010	$68,931,657
65	$201,051	$146,959	$348,010	$68,784,698
66	$200,622	$147,388	$348,010	$68,637,310
67	$200,192	$147,817	$348,010	$68,489,493
68	$199,761	$148,249	$348,010	$68,341,244
69	$199,329	$148,681	$348,010	$68,192,563
70	$198,895	$149,115	$348,010	$68,043,449
71	$198,460	$149,550	$348,010	$67,893,899
72	$198,024	$149,986	$348,010	$67,743,913

第6年供款共

$4,176,116

第6年利息

$2,404,798

第6年共還本金

$1,771,318

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$197,586	$150,423	$348,010	$67,593,490
74	$197,148	$150,862	$348,010	$67,442,628
75	$196,708	$151,302	$348,010	$67,291,326
76	$196,266	$151,743	$348,010	$67,139,583
77	$195,824	$152,186	$348,010	$66,987,397
78	$195,380	$152,630	$348,010	$66,834,767
79	$194,935	$153,075	$348,010	$66,681,692
80	$194,488	$153,521	$348,010	$66,528,171
81	$194,040	$153,969	$348,010	$66,374,202
82	$193,591	$154,418	$348,010	$66,219,784
83	$193,141	$154,869	$348,010	$66,064,915
84	$192,689	$155,320	$348,010	$65,909,595

第7年供款共

$4,176,116

第7年利息

$2,341,797

第7年共還本金

$1,834,318

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$192,236	$155,773	$348,010	$65,753,821
86	$191,782	$156,228	$348,010	$65,597,594
87	$191,326	$156,683	$348,010	$65,440,910
88	$190,869	$157,140	$348,010	$65,283,770
89	$190,411	$157,599	$348,010	$65,126,172
90	$189,951	$158,058	$348,010	$64,968,113
91	$189,490	$158,519	$348,010	$64,809,594
92	$189,028	$158,982	$348,010	$64,650,612
93	$188,564	$159,445	$348,010	$64,491,167
94	$188,099	$159,910	$348,010	$64,331,257
95	$187,633	$160,377	$348,010	$64,170,880
96	$187,165	$160,845	$348,010	$64,010,035

第8年供款共

$4,176,116

第8年利息

$2,276,556

第8年共還本金

$1,899,560

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$186,696	$161,314	$348,010	$63,848,721
98	$186,225	$161,784	$348,010	$63,686,937
99	$185,754	$162,256	$348,010	$63,524,681
100	$185,280	$162,729	$348,010	$63,361,952
101	$184,806	$163,204	$348,010	$63,198,748
102	$184,330	$163,680	$348,010	$63,035,068
103	$183,852	$164,157	$348,010	$62,870,911
104	$183,373	$164,636	$348,010	$62,706,275
105	$182,893	$165,116	$348,010	$62,541,158
106	$182,412	$165,598	$348,010	$62,375,560
107	$181,929	$166,081	$348,010	$62,209,479
108	$181,444	$166,565	$348,010	$62,042,914

第9年供款共

$4,176,116

第9年利息

$2,208,994

第9年共還本金

$1,967,121

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$180,958	$167,051	$348,010	$61,875,863
110	$180,471	$167,538	$348,010	$61,708,325
111	$179,983	$168,027	$348,010	$61,540,298
112	$179,493	$168,517	$348,010	$61,371,780
113	$179,001	$169,009	$348,010	$61,202,772
114	$178,508	$169,502	$348,010	$61,033,270
115	$178,014	$169,996	$348,010	$60,863,274
116	$177,518	$170,492	$348,010	$60,692,783
117	$177,021	$170,989	$348,010	$60,521,794
118	$176,522	$171,488	$348,010	$60,350,306
119	$176,022	$171,988	$348,010	$60,178,318
120	$175,520	$172,490	$348,010	$60,005,828

第10年供款共

$4,176,116

第10年利息

$2,139,030

第10年共還本金

$2,037,086

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$175,017	$172,993	$348,010	$59,832,836
122	$174,512	$173,497	$348,010	$59,659,339
123	$174,006	$174,003	$348,010	$59,485,335
124	$173,499	$174,511	$348,010	$59,310,825
125	$172,990	$175,020	$348,010	$59,135,805
126	$172,479	$175,530	$348,010	$58,960,275
127	$171,967	$176,042	$348,010	$58,784,232
128	$171,454	$176,556	$348,010	$58,607,677
129	$170,939	$177,071	$348,010	$58,430,606
130	$170,423	$177,587	$348,010	$58,253,019
131	$169,905	$178,105	$348,010	$58,074,914
132	$169,385	$178,624	$348,010	$57,896,290

第11年供款共

$4,176,116

第11年利息

$2,066,577

第11年共還本金

$2,109,539

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$168,864	$179,145	$348,010	$57,717,144
134	$168,342	$179,668	$348,010	$57,537,476
135	$167,818	$180,192	$348,010	$57,357,284
136	$167,292	$180,718	$348,010	$57,176,567
137	$166,765	$181,245	$348,010	$56,995,322
138	$166,236	$181,773	$348,010	$56,813,549
139	$165,706	$182,303	$348,010	$56,631,245
140	$165,174	$182,835	$348,010	$56,448,410
141	$164,641	$183,368	$348,010	$56,265,042
142	$164,106	$183,903	$348,010	$56,081,139
143	$163,570	$184,440	$348,010	$55,896,699
144	$163,032	$184,978	$348,010	$55,711,721

第12年供款共

$4,176,116

第12年利息

$1,991,547

第12年共還本金

$2,184,568

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$162,493	$185,517	$348,010	$55,526,204
146	$161,951	$186,058	$348,010	$55,340,146
147	$161,409	$186,601	$348,010	$55,153,545
148	$160,865	$187,145	$348,010	$54,966,400
149	$160,319	$187,691	$348,010	$54,778,709
150	$159,771	$188,238	$348,010	$54,590,471
151	$159,222	$188,787	$348,010	$54,401,683
152	$158,672	$189,338	$348,010	$54,212,345
153	$158,119	$189,890	$348,010	$54,022,455
154	$157,565	$190,444	$348,010	$53,832,011
155	$157,010	$191,000	$348,010	$53,641,011
156	$156,453	$191,557	$348,010	$53,449,454

第13年供款共

$4,176,116

第13年利息

$1,913,849

第13年共還本金

$2,262,267

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$155,894	$192,115	$348,010	$53,257,339
158	$155,334	$192,676	$348,010	$53,064,663
159	$154,772	$193,238	$348,010	$52,871,426
160	$154,208	$193,801	$348,010	$52,677,624
161	$153,643	$194,367	$348,010	$52,483,258
162	$153,076	$194,933	$348,010	$52,288,324
163	$152,508	$195,502	$348,010	$52,092,822
164	$151,937	$196,072	$348,010	$51,896,750
165	$151,366	$196,644	$348,010	$51,700,106
166	$150,792	$197,218	$348,010	$51,502,888
167	$150,217	$197,793	$348,010	$51,305,095
168	$149,640	$198,370	$348,010	$51,106,726

第14年供款共

$4,176,116

第14年利息

$1,833,387

第14年共還本金

$2,342,729

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$149,061	$198,948	$348,010	$50,907,777
170	$148,481	$199,529	$348,010	$50,708,249
171	$147,899	$200,111	$348,010	$50,508,138
172	$147,315	$200,694	$348,010	$50,307,444
173	$146,730	$201,280	$348,010	$50,106,164
174	$146,143	$201,867	$348,010	$49,904,298
175	$145,554	$202,455	$348,010	$49,701,842
176	$144,964	$203,046	$348,010	$49,498,796
177	$144,371	$203,638	$348,010	$49,295,158
178	$143,778	$204,232	$348,010	$49,090,926
179	$143,182	$204,828	$348,010	$48,886,098
180	$142,584	$205,425	$348,010	$48,680,673

第15年供款共

$4,176,116

第15年利息

$1,750,063

第15年共還本金

$2,426,053

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$141,985	$206,024	$348,010	$48,474,649
182	$141,384	$206,625	$348,010	$48,268,024
183	$140,782	$207,228	$348,010	$48,060,796
184	$140,177	$207,832	$348,010	$47,852,963
185	$139,571	$208,438	$348,010	$47,644,525
186	$138,963	$209,046	$348,010	$47,435,478
187	$138,353	$209,656	$348,010	$47,225,822
188	$137,742	$210,268	$348,010	$47,015,555
189	$137,129	$210,881	$348,010	$46,804,674
190	$136,514	$211,496	$348,010	$46,593,178
191	$135,897	$212,113	$348,010	$46,381,065
192	$135,278	$212,732	$348,010	$46,168,333

第16年供款共

$4,176,116

第16年利息

$1,663,776

第16年共還本金

$2,512,340

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$134,658	$213,352	$348,010	$45,954,981
194	$134,035	$213,974	$348,010	$45,741,007
195	$133,411	$214,598	$348,010	$45,526,409
196	$132,785	$215,224	$348,010	$45,311,184
197	$132,158	$215,852	$348,010	$45,095,332
198	$131,528	$216,482	$348,010	$44,878,851
199	$130,897	$217,113	$348,010	$44,661,738
200	$130,263	$217,746	$348,010	$44,443,992
201	$129,628	$218,381	$348,010	$44,225,610
202	$128,991	$219,018	$348,010	$44,006,592
203	$128,353	$219,657	$348,010	$43,786,935
204	$127,712	$220,298	$348,010	$43,566,637

第17年供款共

$4,176,116

第17年利息

$1,574,419

第17年共還本金

$2,601,696

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$127,069	$220,940	$348,010	$43,345,697
206	$126,425	$221,585	$348,010	$43,124,112
207	$125,779	$222,231	$348,010	$42,901,881
208	$125,130	$222,879	$348,010	$42,679,002
209	$124,480	$223,529	$348,010	$42,455,473
210	$123,828	$224,181	$348,010	$42,231,292
211	$123,175	$224,835	$348,010	$42,006,457
212	$122,519	$225,491	$348,010	$41,780,966
213	$121,861	$226,148	$348,010	$41,554,817
214	$121,202	$226,808	$348,010	$41,328,009
215	$120,540	$227,470	$348,010	$41,100,540
216	$119,877	$228,133	$348,010	$40,872,407

第18年供款共

$4,176,116

第18年利息

$1,481,885

第18年共還本金

$2,694,231

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$119,211	$228,798	$348,010	$40,643,608
218	$118,544	$229,466	$348,010	$40,414,142
219	$117,875	$230,135	$348,010	$40,184,007
220	$117,203	$230,806	$348,010	$39,953,201
221	$116,530	$231,479	$348,010	$39,721,722
222	$115,855	$232,155	$348,010	$39,489,567
223	$115,178	$232,832	$348,010	$39,256,735
224	$114,499	$233,511	$348,010	$39,023,224
225	$113,818	$234,192	$348,010	$38,789,033
226	$113,135	$234,875	$348,010	$38,554,158
227	$112,450	$235,560	$348,010	$38,318,598
228	$111,763	$236,247	$348,010	$38,082,351

第19年供款共

$4,176,116

第19年利息

$1,386,060

第19年共還本金

$2,790,056

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$111,074	$236,936	$348,010	$37,845,414
230	$110,382	$237,627	$348,010	$37,607,787
231	$109,689	$238,320	$348,010	$37,369,467
232	$108,994	$239,015	$348,010	$37,130,452
233	$108,297	$239,712	$348,010	$36,890,739
234	$107,598	$240,412	$348,010	$36,650,328
235	$106,897	$241,113	$348,010	$36,409,215
236	$106,194	$241,816	$348,010	$36,167,399
237	$105,488	$242,521	$348,010	$35,924,877
238	$104,781	$243,229	$348,010	$35,681,648
239	$104,071	$243,938	$348,010	$35,437,710
240	$103,360	$244,650	$348,010	$35,193,061

第20年供款共

$4,176,116

第20年利息

$1,286,826

第20年共還本金

$2,889,290

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$102,646	$245,363	$348,010	$34,947,697
242	$101,931	$246,079	$348,010	$34,701,619
243	$101,213	$246,797	$348,010	$34,454,822
244	$100,493	$247,516	$348,010	$34,207,306
245	$99,771	$248,238	$348,010	$33,959,067
246	$99,047	$248,962	$348,010	$33,710,105
247	$98,321	$249,688	$348,010	$33,460,416
248	$97,593	$250,417	$348,010	$33,210,000
249	$96,862	$251,147	$348,010	$32,958,853
250	$96,130	$251,880	$348,010	$32,706,973
251	$95,395	$252,614	$348,010	$32,454,359
252	$94,659	$253,351	$348,010	$32,201,008

第21年供款共

$4,176,116

第21年利息

$1,184,062

第21年共還本金

$2,992,053

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$93,920	$254,090	$348,010	$31,946,917
254	$93,179	$254,831	$348,010	$31,692,086
255	$92,435	$255,574	$348,010	$31,436,512
256	$91,690	$256,320	$348,010	$31,180,192
257	$90,942	$257,067	$348,010	$30,923,125
258	$90,192	$257,817	$348,010	$30,665,308
259	$89,440	$258,569	$348,010	$30,406,738
260	$88,686	$259,323	$348,010	$30,147,415
261	$87,930	$260,080	$348,010	$29,887,335
262	$87,171	$260,838	$348,010	$29,626,497
263	$86,411	$261,599	$348,010	$29,364,898
264	$85,648	$262,362	$348,010	$29,102,536

第22年供款共

$4,176,116

第22年利息

$1,077,644

第22年共還本金

$3,098,471

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$84,882	$263,127	$348,010	$28,839,409
266	$84,115	$263,895	$348,010	$28,575,514
267	$83,345	$264,664	$348,010	$28,310,850
268	$82,573	$265,436	$348,010	$28,045,414
269	$81,799	$266,211	$348,010	$27,779,203
270	$81,023	$266,987	$348,010	$27,512,216
271	$80,244	$267,766	$348,010	$27,244,450
272	$79,463	$268,547	$348,010	$26,975,904
273	$78,680	$269,330	$348,010	$26,706,574
274	$77,894	$270,115	$348,010	$26,436,458
275	$77,106	$270,903	$348,010	$26,165,555
276	$76,316	$271,693	$348,010	$25,893,862

第23年供款共

$4,176,116

第23年利息

$967,441

第23年共還本金

$3,208,675

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$75,524	$272,486	$348,010	$25,621,376
278	$74,729	$273,281	$348,010	$25,348,095
279	$73,932	$274,078	$348,010	$25,074,017
280	$73,133	$274,877	$348,010	$24,799,140
281	$72,331	$275,679	$348,010	$24,523,462
282	$71,527	$276,483	$348,010	$24,246,979
283	$70,720	$277,289	$348,010	$23,969,689
284	$69,912	$278,098	$348,010	$23,691,591
285	$69,100	$278,909	$348,010	$23,412,682
286	$68,287	$279,723	$348,010	$23,132,960
287	$67,471	$280,539	$348,010	$22,852,421
288	$66,653	$281,357	$348,010	$22,571,064

第24年供款共

$4,176,116

第24年利息

$853,318

第24年共還本金

$3,322,797

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$65,832	$282,177	$348,010	$22,288,887
290	$65,009	$283,000	$348,010	$22,005,887
291	$64,184	$283,826	$348,010	$21,722,061
292	$63,356	$284,654	$348,010	$21,437,407
293	$62,526	$285,484	$348,010	$21,151,923
294	$61,693	$286,317	$348,010	$20,865,607
295	$60,858	$287,152	$348,010	$20,578,455
296	$60,020	$287,989	$348,010	$20,290,466
297	$59,181	$288,829	$348,010	$20,001,637
298	$58,338	$289,672	$348,010	$19,711,965
299	$57,493	$290,516	$348,010	$19,421,449
300	$56,646	$291,364	$348,010	$19,130,085

第25年供款共

$4,176,116

第25年利息

$735,137

第25年共還本金

$3,440,979

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$55,796	$292,214	$348,010	$18,837,872
302	$54,944	$293,066	$348,010	$18,544,806
303	$54,089	$293,921	$348,010	$18,250,885
304	$53,232	$294,778	$348,010	$17,956,107
305	$52,372	$295,638	$348,010	$17,660,470
306	$51,510	$296,500	$348,010	$17,363,970
307	$50,645	$297,365	$348,010	$17,066,605
308	$49,778	$298,232	$348,010	$16,768,373
309	$48,908	$299,102	$348,010	$16,469,271
310	$48,035	$299,974	$348,010	$16,169,297
311	$47,160	$300,849	$348,010	$15,868,448
312	$46,283	$301,727	$348,010	$15,566,721

第26年供款共

$4,176,116

第26年利息

$612,751

第26年共還本金

$3,563,364

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$45,403	$302,607	$348,010	$15,264,114
314	$44,520	$303,489	$348,010	$14,960,625
315	$43,635	$304,374	$348,010	$14,656,251
316	$42,747	$305,262	$348,010	$14,350,988
317	$41,857	$306,153	$348,010	$14,044,836
318	$40,964	$307,046	$348,010	$13,737,790
319	$40,069	$307,941	$348,010	$13,429,849
320	$39,170	$308,839	$348,010	$13,121,010
321	$38,270	$309,740	$348,010	$12,811,270
322	$37,366	$310,643	$348,010	$12,500,627
323	$36,460	$311,549	$348,010	$12,189,077
324	$35,551	$312,458	$348,010	$11,876,619

第27年供款共

$4,176,116

第27年利息

$486,013

第27年共還本金

$3,690,102

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$34,640	$313,369	$348,010	$11,563,249
326	$33,726	$314,283	$348,010	$11,248,966
327	$32,809	$315,200	$348,010	$10,933,766
328	$31,890	$316,119	$348,010	$10,617,646
329	$30,968	$317,041	$348,010	$10,300,605
330	$30,043	$317,966	$348,010	$9,982,639
331	$29,116	$318,894	$348,010	$9,663,745
332	$28,186	$319,824	$348,010	$9,343,921
333	$27,253	$320,757	$348,010	$9,023,165
334	$26,318	$321,692	$348,010	$8,701,473
335	$25,379	$322,630	$348,010	$8,378,842
336	$24,438	$323,571	$348,010	$8,055,271

第28年供款共

$4,176,116

第28年利息

$354,768

第28年共還本金

$3,821,348

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$23,495	$324,515	$348,010	$7,730,756
338	$22,548	$325,462	$348,010	$7,405,294
339	$21,599	$326,411	$348,010	$7,078,883
340	$20,647	$327,363	$348,010	$6,751,521
341	$19,692	$328,318	$348,010	$6,423,203
342	$18,734	$329,275	$348,010	$6,093,928
343	$17,774	$330,236	$348,010	$5,763,692
344	$16,811	$331,199	$348,010	$5,432,493
345	$15,845	$332,165	$348,010	$5,100,328
346	$14,876	$333,134	$348,010	$4,767,194
347	$13,904	$334,105	$348,010	$4,433,089
348	$12,930	$335,080	$348,010	$4,098,009

第29年供款共

$4,176,116

第29年利息

$218,854

第29年共還本金

$3,957,262

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$11,953	$336,057	$348,010	$3,761,952
350	$10,972	$337,037	$348,010	$3,424,915
351	$9,989	$338,020	$348,010	$3,086,895
352	$9,003	$339,006	$348,010	$2,747,888
353	$8,015	$339,995	$348,010	$2,407,894
354	$7,023	$340,987	$348,010	$2,066,907
355	$6,028	$341,981	$348,010	$1,724,926
356	$5,031	$342,979	$348,010	$1,381,947
357	$4,031	$343,979	$348,010	$1,037,968
358	$3,027	$344,982	$348,010	$692,986
359	$2,021	$345,988	$348,010	$346,998
360	$1,012	$346,998	$348,010	$0

第30年供款共

$4,176,116

第30年利息

$78,106

第30年共還本金

$4,098,009

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$56,113,468

免責聲明

筍盤推介

按揭保險費
info