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$30,289,433

每月供款
$159,932

首期

$-27,616,000

總貸款額

$35,616,000

總利息

$21,959,433

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-27,286,000

按月供比率計算

$319,864

置業成本總預算

HK$-27,286,000

首期

$-27,616,000
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

$319,864

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

VR實景

沙田薈蕎 2翼

thumb_up

🍀綠色生活🍀 毛孩之家🦮 [ 覆式連396'花園🏡 ]

實

524 呎

@17,137

real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓 pets 愛竉必選

售$898 萬

實

524 呎

@17,137

售$898 萬

real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓 pets 愛竉必選

沙田沙田第一城

thumb_up

罕有3房企理必睇

實

478 呎

@14,644

建

605 呎

@11,570

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

售$700 萬

實

478 呎

@14,644

建

605 呎

@11,570

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

沙田碧濤花園第02期 B座富臨閣

thumb_up

碧濤花園開揚河景3房

實

812 呎

@9,729

建

1,146 呎

@6,894

local_fire_department 至HIT directions_run 日內即走

售$790 萬

實

812 呎

@9,729

建

1,146 呎

@6,894

售$790 萬

local_fire_department 至HIT directions_run 日內即走

馬鞍山迎海第04期駿岸第08座

thumb_up

實用2房, 企理裝修, 即買即住

實

501 呎

@15,968

local_fire_department 至HIT

售$800 萬

實

501 呎

@15,968

售$800 萬

local_fire_department 至HIT

馬鞍山海典灣第05座

thumb_up

海典灣@高層靚海景@

實

561 呎

@14,082

建

756 呎

@10,450

real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買 pets 愛竉必選

售$790 萬

實

561 呎

@14,082

建

756 呎

@10,450

售$790 萬

real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買 pets 愛竉必選

沙田富豪花園

thumb_up

靚裝東南大3房連露台家庭客必睇

實

919 呎

@9,140

建

1,255 呎

@6,693

local_fire_department 至HIT hotel_class 樓王

售$840 萬

實

919 呎

@9,140

建

1,255 呎

@6,693

售$840 萬

local_fire_department 至HIT hotel_class 樓王

白石角天賦海灣第20座

thumb_up

天賦海灣投資收租自住佳宜

實

653 呎

@13,476

建

832 呎

@10,577

real_estate_agent 罕有放盤 verified 首置必買

售$880 萬

實

653 呎

@13,476

建

832 呎

@10,577

售$880 萬

real_estate_agent 罕有放盤 verified 首置必買

VR實景

馬鞍山新港城

thumb_up

極高層開揚居高臨下向南球場景三房企理

實

527 呎

@13,662

建

696 呎

@10,345

local_fire_department 至HIT

售$720 萬

實

527 呎

@13,662

建

696 呎

@10,345

售$720 萬

local_fire_department 至HIT

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

@14,706

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

售$750 萬

實

510 呎

@14,706

售$750 萬

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

VR實景

沙田薈蕎 2翼

thumb_up

大圍市區**覆式連花園**花園2百幾呎

實

516 呎

@17,054

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

售$880 萬

實

516 呎

@17,054

售$880 萬

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

VR實景

馬鞍山雲海第01期榕海臺第01座

thumb_up

雲海榕海臺 1房低密度高尚住宅

實

383 呎

@18,799

transfer_within_a_station 人才必選

售$720 萬

實

383 呎

@18,799

售$720 萬

transfer_within_a_station 人才必選

沙田薈蕎 1翼

thumb_up

大圍薈蕎新樓齡, Shuttle . 圍方

實

413 呎

@18,160

real_estate_agent 罕有放盤

售$750 萬

實

413 呎

@18,160

售$750 萬

real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$213,160	$163,796	$134,227	$114,555
1.500	$221,084	$171,863	$142,441	$122,918
2.000	$229,192	$180,175	$150,960	$131,644
2.500	$237,484	$188,730	$159,779	$140,726
3.000	$245,958	$197,525	$168,895	$150,158
3.500	$254,613	$206,558	$178,302	$159,932
4.000	$263,447	$215,826	$187,994	$170,036
4.500	$272,460	$225,324	$197,965	$180,461
5.000	$281,649	$235,050	$208,208	$191,194
5.500	$291,012	$244,998	$218,713	$202,224
6.000	$300,548	$255,164	$229,474	$213,536

每月供款$159,932

年期

30年

貸款金額

$35,616,000

總利息

$21,959,433

總貸款連利息

$57,575,433

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$103,880	$56,052	$159,932	$35,559,948
2	$103,717	$56,215	$159,932	$35,503,733
3	$103,553	$56,379	$159,932	$35,447,354
4	$103,388	$56,544	$159,932	$35,390,810
5	$103,223	$56,709	$159,932	$35,334,102
6	$103,058	$56,874	$159,932	$35,277,228
7	$102,892	$57,040	$159,932	$35,220,188
8	$102,726	$57,206	$159,932	$35,162,982
9	$102,559	$57,373	$159,932	$35,105,609
10	$102,391	$57,540	$159,932	$35,048,068
11	$102,224	$57,708	$159,932	$34,990,360
12	$102,055	$57,877	$159,932	$34,932,483

第1年供款共

$1,919,181

第1年利息

$1,235,664

第1年共還本金

$683,517

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$101,886	$58,045	$159,932	$34,874,438
14	$101,717	$58,215	$159,932	$34,816,223
15	$101,547	$58,384	$159,932	$34,757,839
16	$101,377	$58,555	$159,932	$34,699,284
17	$101,206	$58,726	$159,932	$34,640,559
18	$101,035	$58,897	$159,932	$34,581,662
19	$100,863	$59,069	$159,932	$34,522,593
20	$100,691	$59,241	$159,932	$34,463,352
21	$100,518	$59,414	$159,932	$34,403,939
22	$100,345	$59,587	$159,932	$34,344,352
23	$100,171	$59,761	$159,932	$34,284,591
24	$99,997	$59,935	$159,932	$34,224,656

第2年供款共

$1,919,181

第2年利息

$1,211,354

第2年共還本金

$707,827

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$99,822	$60,110	$159,932	$34,164,546
26	$99,647	$60,285	$159,932	$34,104,261
27	$99,471	$60,461	$159,932	$34,043,800
28	$99,294	$60,637	$159,932	$33,983,163
29	$99,118	$60,814	$159,932	$33,922,349
30	$98,940	$60,992	$159,932	$33,861,357
31	$98,762	$61,169	$159,932	$33,800,188
32	$98,584	$61,348	$159,932	$33,738,840
33	$98,405	$61,527	$159,932	$33,677,313
34	$98,225	$61,706	$159,932	$33,615,607
35	$98,046	$61,886	$159,932	$33,553,720
36	$97,865	$62,067	$159,932	$33,491,654

第3年供款共

$1,919,181

第3年利息

$1,186,179

第3年共還本金

$733,002

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$97,684	$62,248	$159,932	$33,429,406
38	$97,502	$62,429	$159,932	$33,366,977
39	$97,320	$62,611	$159,932	$33,304,365
40	$97,138	$62,794	$159,932	$33,241,571
41	$96,955	$62,977	$159,932	$33,178,594
42	$96,771	$63,161	$159,932	$33,115,433
43	$96,587	$63,345	$159,932	$33,052,088
44	$96,402	$63,530	$159,932	$32,988,558
45	$96,217	$63,715	$159,932	$32,924,843
46	$96,031	$63,901	$159,932	$32,860,942
47	$95,844	$64,087	$159,932	$32,796,855
48	$95,657	$64,274	$159,932	$32,732,580

第4年供款共

$1,919,181

第4年利息

$1,160,108

第4年共還本金

$759,073

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$95,470	$64,462	$159,932	$32,668,119
50	$95,282	$64,650	$159,932	$32,603,469
51	$95,093	$64,838	$159,932	$32,538,631
52	$94,904	$65,027	$159,932	$32,473,603
53	$94,715	$65,217	$159,932	$32,408,386
54	$94,524	$65,407	$159,932	$32,342,979
55	$94,334	$65,598	$159,932	$32,277,381
56	$94,142	$65,789	$159,932	$32,211,591
57	$93,950	$65,981	$159,932	$32,145,610
58	$93,758	$66,174	$159,932	$32,079,436
59	$93,565	$66,367	$159,932	$32,013,070
60	$93,371	$66,560	$159,932	$31,946,509

第5年供款共

$1,919,181

第5年利息

$1,133,110

第5年共還本金

$786,071

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$93,177	$66,754	$159,932	$31,879,755
62	$92,983	$66,949	$159,932	$31,812,806
63	$92,787	$67,144	$159,932	$31,745,661
64	$92,592	$67,340	$159,932	$31,678,321
65	$92,395	$67,537	$159,932	$31,610,785
66	$92,198	$67,734	$159,932	$31,543,051
67	$92,001	$67,931	$159,932	$31,475,120
68	$91,802	$68,129	$159,932	$31,406,990
69	$91,604	$68,328	$159,932	$31,338,662
70	$91,404	$68,527	$159,932	$31,270,135
71	$91,205	$68,727	$159,932	$31,201,408
72	$91,004	$68,928	$159,932	$31,132,480

第6年供款共

$1,919,181

第6年利息

$1,105,152

第6年共還本金

$814,029

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$90,803	$69,129	$159,932	$31,063,351
74	$90,601	$69,330	$159,932	$30,994,021
75	$90,399	$69,533	$159,932	$30,924,489
76	$90,196	$69,735	$159,932	$30,854,753
77	$89,993	$69,939	$159,932	$30,784,815
78	$89,789	$70,143	$159,932	$30,714,672
79	$89,584	$70,347	$159,932	$30,644,325
80	$89,379	$70,552	$159,932	$30,573,772
81	$89,174	$70,758	$159,932	$30,503,014
82	$88,967	$70,965	$159,932	$30,432,049
83	$88,760	$71,172	$159,932	$30,360,878
84	$88,553	$71,379	$159,932	$30,289,498

第7年供款共

$1,919,181

第7年利息

$1,076,199

第7年共還本金

$842,982

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$88,344	$71,587	$159,932	$30,217,911
86	$88,136	$71,796	$159,932	$30,146,115
87	$87,926	$72,006	$159,932	$30,074,109
88	$87,716	$72,216	$159,932	$30,001,894
89	$87,506	$72,426	$159,932	$29,929,467
90	$87,294	$72,637	$159,932	$29,856,830
91	$87,082	$72,849	$159,932	$29,783,981
92	$86,870	$73,062	$159,932	$29,710,919
93	$86,657	$73,275	$159,932	$29,637,644
94	$86,443	$73,489	$159,932	$29,564,155
95	$86,229	$73,703	$159,932	$29,490,452
96	$86,014	$73,918	$159,932	$29,416,534

第8年供款共

$1,919,181

第8年利息

$1,046,217

第8年共還本金

$872,964

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$85,798	$74,134	$159,932	$29,342,401
98	$85,582	$74,350	$159,932	$29,268,051
99	$85,365	$74,567	$159,932	$29,193,484
100	$85,148	$74,784	$159,932	$29,118,700
101	$84,930	$75,002	$159,932	$29,043,698
102	$84,711	$75,221	$159,932	$28,968,477
103	$84,491	$75,440	$159,932	$28,893,037
104	$84,271	$75,660	$159,932	$28,817,376
105	$84,051	$75,881	$159,932	$28,741,495
106	$83,829	$76,102	$159,932	$28,665,393
107	$83,607	$76,324	$159,932	$28,589,069
108	$83,385	$76,547	$159,932	$28,512,522

第9年供款共

$1,919,181

第9年利息

$1,015,168

第9年共還本金

$904,013

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$83,162	$76,770	$159,932	$28,435,751
110	$82,938	$76,994	$159,932	$28,358,757
111	$82,713	$77,219	$159,932	$28,281,539
112	$82,488	$77,444	$159,932	$28,204,095
113	$82,262	$77,670	$159,932	$28,126,425
114	$82,035	$77,896	$159,932	$28,048,528
115	$81,808	$78,124	$159,932	$27,970,405
116	$81,580	$78,351	$159,932	$27,892,053
117	$81,352	$78,580	$159,932	$27,813,474
118	$81,123	$78,809	$159,932	$27,734,664
119	$80,893	$79,039	$159,932	$27,655,625
120	$80,662	$79,270	$159,932	$27,576,356

第10年供款共

$1,919,181

第10年利息

$983,015

第10年共還本金

$936,166

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$80,431	$79,501	$159,932	$27,496,855
122	$80,199	$79,733	$159,932	$27,417,123
123	$79,967	$79,965	$159,932	$27,337,157
124	$79,733	$80,198	$159,932	$27,256,959
125	$79,499	$80,432	$159,932	$27,176,527
126	$79,265	$80,667	$159,932	$27,095,860
127	$79,030	$80,902	$159,932	$27,014,958
128	$78,794	$81,138	$159,932	$26,933,820
129	$78,557	$81,375	$159,932	$26,852,445
130	$78,320	$81,612	$159,932	$26,770,833
131	$78,082	$81,850	$159,932	$26,688,983
132	$77,843	$82,089	$159,932	$26,606,894

第11年供款共

$1,919,181

第11年利息

$949,719

第11年共還本金

$969,462

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$77,603	$82,328	$159,932	$26,524,565
134	$77,363	$82,568	$159,932	$26,441,997
135	$77,122	$82,809	$159,932	$26,359,188
136	$76,881	$83,051	$159,932	$26,276,137
137	$76,639	$83,293	$159,932	$26,192,844
138	$76,396	$83,536	$159,932	$26,109,308
139	$76,152	$83,780	$159,932	$26,025,528
140	$75,908	$84,024	$159,932	$25,941,504
141	$75,663	$84,269	$159,932	$25,857,235
142	$75,417	$84,515	$159,932	$25,772,720
143	$75,170	$84,761	$159,932	$25,687,959
144	$74,923	$85,009	$159,932	$25,602,951

第12年供款共

$1,919,181

第12年利息

$915,238

第12年共還本金

$1,003,943

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$74,675	$85,256	$159,932	$25,517,694
146	$74,427	$85,505	$159,932	$25,432,189
147	$74,177	$85,755	$159,932	$25,346,434
148	$73,927	$86,005	$159,932	$25,260,430
149	$73,676	$86,256	$159,932	$25,174,174
150	$73,425	$86,507	$159,932	$25,087,667
151	$73,172	$86,759	$159,932	$25,000,908
152	$72,919	$87,012	$159,932	$24,913,895
153	$72,666	$87,266	$159,932	$24,826,629
154	$72,411	$87,521	$159,932	$24,739,108
155	$72,156	$87,776	$159,932	$24,651,332
156	$71,900	$88,032	$159,932	$24,563,300

第13年供款共

$1,919,181

第13年利息

$879,531

第13年共還本金

$1,039,650

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$71,643	$88,289	$159,932	$24,475,011
158	$71,385	$88,546	$159,932	$24,386,465
159	$71,127	$88,805	$159,932	$24,297,661
160	$70,868	$89,064	$159,932	$24,208,597
161	$70,608	$89,323	$159,932	$24,119,274
162	$70,348	$89,584	$159,932	$24,029,690
163	$70,087	$89,845	$159,932	$23,939,845
164	$69,825	$90,107	$159,932	$23,849,737
165	$69,562	$90,370	$159,932	$23,759,367
166	$69,298	$90,634	$159,932	$23,668,734
167	$69,034	$90,898	$159,932	$23,577,836
168	$68,769	$91,163	$159,932	$23,486,673

第14年供款共

$1,919,181

第14年利息

$842,554

第14年共還本金

$1,076,627

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$68,503	$91,429	$159,932	$23,395,244
170	$68,236	$91,696	$159,932	$23,303,548
171	$67,969	$91,963	$159,932	$23,211,585
172	$67,700	$92,231	$159,932	$23,119,354
173	$67,431	$92,500	$159,932	$23,026,854
174	$67,162	$92,770	$159,932	$22,934,083
175	$66,891	$93,041	$159,932	$22,841,043
176	$66,620	$93,312	$159,932	$22,747,731
177	$66,348	$93,584	$159,932	$22,654,146
178	$66,075	$93,857	$159,932	$22,560,289
179	$65,801	$94,131	$159,932	$22,466,158
180	$65,526	$94,405	$159,932	$22,371,753

第15年供款共

$1,919,181

第15年利息

$804,261

第15年共還本金

$1,114,920

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$65,251	$94,681	$159,932	$22,277,072
182	$64,975	$94,957	$159,932	$22,182,115
183	$64,698	$95,234	$159,932	$22,086,881
184	$64,420	$95,512	$159,932	$21,991,370
185	$64,141	$95,790	$159,932	$21,895,579
186	$63,862	$96,070	$159,932	$21,799,510
187	$63,582	$96,350	$159,932	$21,703,160
188	$63,301	$96,631	$159,932	$21,606,529
189	$63,019	$96,913	$159,932	$21,509,616
190	$62,736	$97,195	$159,932	$21,412,421
191	$62,453	$97,479	$159,932	$21,314,942
192	$62,169	$97,763	$159,932	$21,217,179

第16年供款共

$1,919,181

第16年利息

$764,607

第16年共還本金

$1,154,574

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$61,883	$98,048	$159,932	$21,119,130
194	$61,597	$98,334	$159,932	$21,020,796
195	$61,311	$98,621	$159,932	$20,922,175
196	$61,023	$98,909	$159,932	$20,823,266
197	$60,735	$99,197	$159,932	$20,724,069
198	$60,445	$99,487	$159,932	$20,624,583
199	$60,155	$99,777	$159,932	$20,524,806
200	$59,864	$100,068	$159,932	$20,424,738
201	$59,572	$100,360	$159,932	$20,324,379
202	$59,279	$100,652	$159,932	$20,223,726
203	$58,986	$100,946	$159,932	$20,122,780
204	$58,691	$101,240	$159,932	$20,021,540

第17年供款共

$1,919,181

第17年利息

$723,542

第17年共還本金

$1,195,639

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$58,396	$101,536	$159,932	$19,920,004
206	$58,100	$101,832	$159,932	$19,818,173
207	$57,803	$102,129	$159,932	$19,716,044
208	$57,505	$102,427	$159,932	$19,613,617
209	$57,206	$102,725	$159,932	$19,510,892
210	$56,907	$103,025	$159,932	$19,407,867
211	$56,606	$103,325	$159,932	$19,304,541
212	$56,305	$103,627	$159,932	$19,200,915
213	$56,003	$103,929	$159,932	$19,096,985
214	$55,700	$104,232	$159,932	$18,992,753
215	$55,396	$104,536	$159,932	$18,888,217
216	$55,091	$104,841	$159,932	$18,783,376

第18年供款共

$1,919,181

第18年利息

$681,017

第18年共還本金

$1,238,164

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$54,785	$105,147	$159,932	$18,678,229
218	$54,478	$105,454	$159,932	$18,572,775
219	$54,171	$105,761	$159,932	$18,467,014
220	$53,862	$106,070	$159,932	$18,360,945
221	$53,553	$106,379	$159,932	$18,254,566
222	$53,242	$106,689	$159,932	$18,147,876
223	$52,931	$107,000	$159,932	$18,040,876
224	$52,619	$107,313	$159,932	$17,933,563
225	$52,306	$107,626	$159,932	$17,825,938
226	$51,992	$107,939	$159,932	$17,717,998
227	$51,677	$108,254	$159,932	$17,609,744
228	$51,362	$108,570	$159,932	$17,501,174

第19年供款共

$1,919,181

第19年利息

$636,979

第19年共還本金

$1,282,202

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$51,045	$108,887	$159,932	$17,392,287
230	$50,728	$109,204	$159,932	$17,283,083
231	$50,409	$109,523	$159,932	$17,173,560
232	$50,090	$109,842	$159,932	$17,063,718
233	$49,769	$110,163	$159,932	$16,953,556
234	$49,448	$110,484	$159,932	$16,843,072
235	$49,126	$110,806	$159,932	$16,732,266
236	$48,802	$111,129	$159,932	$16,621,136
237	$48,478	$111,453	$159,932	$16,509,683
238	$48,153	$111,779	$159,932	$16,397,904
239	$47,827	$112,105	$159,932	$16,285,800
240	$47,500	$112,432	$159,932	$16,173,368

第20年供款共

$1,919,181

第20年利息

$591,375

第20年共還本金

$1,327,806

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$47,172	$112,759	$159,932	$16,060,609
242	$46,843	$113,088	$159,932	$15,947,521
243	$46,514	$113,418	$159,932	$15,834,102
244	$46,183	$113,749	$159,932	$15,720,354
245	$45,851	$114,081	$159,932	$15,606,273
246	$45,518	$114,413	$159,932	$15,491,859
247	$45,185	$114,747	$159,932	$15,377,112
248	$44,850	$115,082	$159,932	$15,262,030
249	$44,514	$115,418	$159,932	$15,146,613
250	$44,178	$115,754	$159,932	$15,030,859
251	$43,840	$116,092	$159,932	$14,914,767
252	$43,501	$116,430	$159,932	$14,798,337

第21年供款共

$1,919,181

第21年利息

$544,149

第21年共還本金

$1,375,032

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$43,162	$116,770	$159,932	$14,681,567
254	$42,821	$117,111	$159,932	$14,564,456
255	$42,480	$117,452	$159,932	$14,447,004
256	$42,137	$117,795	$159,932	$14,329,209
257	$41,794	$118,138	$159,932	$14,211,071
258	$41,449	$118,483	$159,932	$14,092,588
259	$41,103	$118,828	$159,932	$13,973,760
260	$40,757	$119,175	$159,932	$13,854,585
261	$40,409	$119,523	$159,932	$13,735,062
262	$40,061	$119,871	$159,932	$13,615,191
263	$39,711	$120,221	$159,932	$13,494,971
264	$39,360	$120,571	$159,932	$13,374,399

第22年供款共

$1,919,181

第22年利息

$495,244

第22年共還本金

$1,423,937

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$39,009	$120,923	$159,932	$13,253,476
266	$38,656	$121,276	$159,932	$13,132,200
267	$38,302	$121,630	$159,932	$13,010,571
268	$37,947	$121,984	$159,932	$12,888,586
269	$37,592	$122,340	$159,932	$12,766,246
270	$37,235	$122,697	$159,932	$12,643,550
271	$36,877	$123,055	$159,932	$12,520,495
272	$36,518	$123,414	$159,932	$12,397,081
273	$36,158	$123,774	$159,932	$12,273,308
274	$35,797	$124,135	$159,932	$12,149,173
275	$35,435	$124,497	$159,932	$12,024,676
276	$35,072	$124,860	$159,932	$11,899,816

第23年供款共

$1,919,181

第23年利息

$444,598

第23年共還本金

$1,474,583

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$34,708	$125,224	$159,932	$11,774,593
278	$34,343	$125,589	$159,932	$11,649,003
279	$33,976	$125,955	$159,932	$11,523,048
280	$33,609	$126,323	$159,932	$11,396,725
281	$33,240	$126,691	$159,932	$11,270,034
282	$32,871	$127,061	$159,932	$11,142,973
283	$32,500	$127,431	$159,932	$11,015,541
284	$32,129	$127,803	$159,932	$10,887,738
285	$31,756	$128,176	$159,932	$10,759,562
286	$31,382	$128,550	$159,932	$10,631,013
287	$31,007	$128,925	$159,932	$10,502,088
288	$30,631	$129,301	$159,932	$10,372,787

第24年供款共

$1,919,181

第24年利息

$392,152

第24年共還本金

$1,527,029

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$30,254	$129,678	$159,932	$10,243,110
290	$29,876	$130,056	$159,932	$10,113,054
291	$29,496	$130,435	$159,932	$9,982,618
292	$29,116	$130,816	$159,932	$9,851,803
293	$28,734	$131,197	$159,932	$9,720,605
294	$28,352	$131,580	$159,932	$9,589,025
295	$27,968	$131,964	$159,932	$9,457,061
296	$27,583	$132,349	$159,932	$9,324,713
297	$27,197	$132,735	$159,932	$9,191,978
298	$26,810	$133,122	$159,932	$9,058,856
299	$26,422	$133,510	$159,932	$8,925,346
300	$26,032	$133,899	$159,932	$8,791,447

第25年供款共

$1,919,181

第25年利息

$337,840

第25年共還本金

$1,581,341

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$25,642	$134,290	$159,932	$8,657,157
302	$25,250	$134,682	$159,932	$8,522,475
303	$24,857	$135,075	$159,932	$8,387,400
304	$24,463	$135,469	$159,932	$8,251,932
305	$24,068	$135,864	$159,932	$8,116,068
306	$23,672	$136,260	$159,932	$7,979,808
307	$23,274	$136,657	$159,932	$7,843,151
308	$22,876	$137,056	$159,932	$7,706,095
309	$22,476	$137,456	$159,932	$7,568,640
310	$22,075	$137,857	$159,932	$7,430,783
311	$21,673	$138,259	$159,932	$7,292,524
312	$21,270	$138,662	$159,932	$7,153,862

第26年供款共

$1,919,181

第26年利息

$281,597

第26年共還本金

$1,637,584

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$20,865	$139,066	$159,932	$7,014,796
314	$20,460	$139,472	$159,932	$6,875,324
315	$20,053	$139,879	$159,932	$6,735,445
316	$19,645	$140,287	$159,932	$6,595,159
317	$19,236	$140,696	$159,932	$6,454,463
318	$18,826	$141,106	$159,932	$6,313,357
319	$18,414	$141,518	$159,932	$6,171,839
320	$18,001	$141,931	$159,932	$6,029,908
321	$17,587	$142,345	$159,932	$5,887,564
322	$17,172	$142,760	$159,932	$5,744,804
323	$16,756	$143,176	$159,932	$5,601,628
324	$16,338	$143,594	$159,932	$5,458,034

第27年供款共

$1,919,181

第27年利息

$223,353

第27年共還本金

$1,695,828

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$15,919	$144,012	$159,932	$5,314,022
326	$15,499	$144,433	$159,932	$5,169,589
327	$15,078	$144,854	$159,932	$5,024,735
328	$14,655	$145,276	$159,932	$4,879,459
329	$14,232	$145,700	$159,932	$4,733,759
330	$13,807	$146,125	$159,932	$4,587,634
331	$13,381	$146,551	$159,932	$4,441,083
332	$12,953	$146,979	$159,932	$4,294,105
333	$12,524	$147,407	$159,932	$4,146,697
334	$12,095	$147,837	$159,932	$3,998,860
335	$11,663	$148,268	$159,932	$3,850,592
336	$11,231	$148,701	$159,932	$3,701,891

第28年供款共

$1,919,181

第28年利息

$163,037

第28年共還本金

$1,756,144

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$10,797	$149,135	$159,932	$3,552,756
338	$10,362	$149,570	$159,932	$3,403,187
339	$9,926	$150,006	$159,932	$3,253,181
340	$9,488	$150,443	$159,932	$3,102,737
341	$9,050	$150,882	$159,932	$2,951,855
342	$8,610	$151,322	$159,932	$2,800,533
343	$8,168	$151,764	$159,932	$2,648,770
344	$7,726	$152,206	$159,932	$2,496,563
345	$7,282	$152,650	$159,932	$2,343,913
346	$6,836	$153,095	$159,932	$2,190,818
347	$6,390	$153,542	$159,932	$2,037,276
348	$5,942	$153,990	$159,932	$1,883,286

第29年供款共

$1,919,181

第29年利息

$100,577

第29年共還本金

$1,818,604

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$5,493	$154,439	$159,932	$1,728,848
350	$5,042	$154,889	$159,932	$1,573,958
351	$4,591	$155,341	$159,932	$1,418,617
352	$4,138	$155,794	$159,932	$1,262,823
353	$3,683	$156,249	$159,932	$1,106,575
354	$3,228	$156,704	$159,932	$949,870
355	$2,770	$157,161	$159,932	$792,709
356	$2,312	$157,620	$159,932	$635,089
357	$1,852	$158,079	$159,932	$477,010
358	$1,391	$158,540	$159,932	$318,470
359	$929	$159,003	$159,932	$159,467
360	$465	$159,467	$159,932	$0

第30年供款共

$1,919,181

第30年利息

$35,895

第30年共還本金

$1,883,286

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$30,289,433

免責聲明

筍盤推介

按揭保險費
info