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$31,690,963

每月供款
$166,003

首期

$-28,400,000

總貸款額

$36,400,000

總利息

$23,360,963

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

$332,005

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

$332,005

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

馬鞍山迎海

thumb_up

有裝修,業主好想賣

實

524 呎

@14,885

建

645 呎

@12,093

verified 首置必買

售$780 萬

實

524 呎

@14,885

建

645 呎

@12,093

售$780 萬

verified 首置必買

沙田田園閣

thumb_up

新淨廚廁舒適　優質向東闊落三房套🏠🏠　

實

633 呎

@11,848

建

846 呎

@8,865

local_fire_department 至HIT real_estate_agent 罕有放盤

售$750 萬

實

633 呎

@11,848

建

846 呎

@8,865

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

沙田沙田第一城

thumb_up

實用3房家庭必選

實

688 呎

@11,628

建

870 呎

@9,195

verified 首置必買 transfer_within_a_station 人才必選

售$800 萬

實

688 呎

@11,628

建

870 呎

@9,195

售$800 萬

verified 首置必買 transfer_within_a_station 人才必選

沙田濱景花園

thumb_up

罕有高層河景大則3房必選

實

645 呎

@11,907

建

781 呎

@9,834

local_fire_department 至HIT

售$768 萬

實

645 呎

@11,907

建

781 呎

@9,834

售$768 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第09座

thumb_up

聽濤雅苑 4房實用靚則

實

788 呎

@10,787

建

977 呎

@8,700

local_fire_department 至HIT

售$850 萬

實

788 呎

@10,787

建

977 呎

@8,700

售$850 萬

local_fire_department 至HIT

馬鞍山翠擁華庭第08座

thumb_up

真盤源！！烏溪沙站三房套環境寧靜配套齊全必睇！

實

844 呎

@10,427

建

1,080 呎

@8,148

local_fire_department 至HIT

售$880 萬

實

844 呎

@10,427

建

1,080 呎

@8,148

售$880 萬

local_fire_department 至HIT

馬鞍山新港城 E座

thumb_up

地鐵上蓋樓下商場超市街市巴士站樣樣俱全

實

551 呎

@13,612

建

744 呎

@10,081

local_fire_department 至HIT directions_run 日內即走

售$750 萬

實

551 呎

@13,612

建

744 呎

@10,081

售$750 萬

local_fire_department 至HIT directions_run 日內即走

VR實景

馬鞍山迎海第01期第02座

thumb_up

地鐡站4分鐘到鄰近商場西南海景2房

實

534 呎

@14,944

建

677 呎

@11,787

local_fire_department 至HIT local_offer 低水筍價

售$798 萬

實

534 呎

@14,944

建

677 呎

@11,787

售$798 萬

local_fire_department 至HIT local_offer 低水筍價

沙田帝堡城

thumb_up

＊環境幽靜＊東南高層三房＊自住一流＊

實

769 呎

@10,793

建

970 呎

@8,557

local_fire_department 至HIT

售$830 萬

實

769 呎

@10,793

建

970 呎

@8,557

售$830 萬

local_fire_department 至HIT

馬鞍山天宇海第5B座

thumb_up

天宇海套3房加工人房

實

736 呎

@12,228

建

967 呎

@9,307

local_fire_department 至HIT

售$900 萬

實

736 呎

@12,228

建

967 呎

@9,307

售$900 萬

local_fire_department 至HIT

馬鞍山泓碧全屋靚裝修,罕有底座內園全池景,蝕讓出售,歡迎參觀,絕對實盤

thumb_up

泓碧***全屋靚裝修,罕有底座內園全池景,蝕讓出售,歡迎參觀,絕對實盤***

實

477 呎

@16,143

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$770 萬

實

477 呎

@16,143

售$770 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

馬鞍山迎海第02期星灣第18座

thumb_up

迎海 **高層向南,開揚海景,兩房兩廳加儲物房**

實

497 呎

@16,298

local_fire_department 至HIT local_offer 低水筍價

售$810 萬

實

497 呎

@16,298

售$810 萬

local_fire_department 至HIT local_offer 低水筍價

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
3.500	$260,217	$211,105	$182,227	$163,452
3.625	$262,457	$213,451	$184,676	$166,003
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$166,003

年期

30年

貸款金額

$36,400,000

總利息

$23,360,963

總貸款連利息

$59,760,963

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$109,958	$56,044	$166,003	$36,343,956
2	$109,789	$56,214	$166,003	$36,287,742
3	$109,619	$56,383	$166,003	$36,231,359
4	$109,449	$56,554	$166,003	$36,174,805
5	$109,278	$56,725	$166,003	$36,118,080
6	$109,107	$56,896	$166,003	$36,061,184
7	$108,935	$57,068	$166,003	$36,004,116
8	$108,762	$57,240	$166,003	$35,946,876
9	$108,590	$57,413	$166,003	$35,889,463
10	$108,416	$57,587	$166,003	$35,831,876
11	$108,242	$57,761	$166,003	$35,774,116
12	$108,068	$57,935	$166,003	$35,716,181

第1年供款共

$1,992,032

第1年利息

$1,308,213

第1年共還本金

$683,819

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$107,893	$58,110	$166,003	$35,658,071
14	$107,717	$58,286	$166,003	$35,599,785
15	$107,541	$58,462	$166,003	$35,541,324
16	$107,364	$58,638	$166,003	$35,482,685
17	$107,187	$58,815	$166,003	$35,423,870
18	$107,010	$58,993	$166,003	$35,364,877
19	$106,831	$59,171	$166,003	$35,305,706
20	$106,653	$59,350	$166,003	$35,246,355
21	$106,473	$59,529	$166,003	$35,186,826
22	$106,294	$59,709	$166,003	$35,127,117
23	$106,113	$59,890	$166,003	$35,067,228
24	$105,932	$60,070	$166,003	$35,007,157

第2年供款共

$1,992,032

第2年利息

$1,283,008

第2年共還本金

$709,024

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$105,751	$60,252	$166,003	$34,946,905
26	$105,569	$60,434	$166,003	$34,886,471
27	$105,386	$60,616	$166,003	$34,825,855
28	$105,203	$60,800	$166,003	$34,765,055
29	$105,019	$60,983	$166,003	$34,704,072
30	$104,835	$61,167	$166,003	$34,642,905
31	$104,650	$61,352	$166,003	$34,581,552
32	$104,465	$61,538	$166,003	$34,520,015
33	$104,279	$61,723	$166,003	$34,458,291
34	$104,093	$61,910	$166,003	$34,396,381
35	$103,906	$62,097	$166,003	$34,334,284
36	$103,718	$62,285	$166,003	$34,272,000

第3年供款共

$1,992,032

第3年利息

$1,256,875

第3年共還本金

$735,157

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$103,530	$62,473	$166,003	$34,209,527
38	$103,341	$62,661	$166,003	$34,146,866
39	$103,152	$62,851	$166,003	$34,084,015
40	$102,962	$63,041	$166,003	$34,020,975
41	$102,772	$63,231	$166,003	$33,957,744
42	$102,581	$63,422	$166,003	$33,894,322
43	$102,389	$63,614	$166,003	$33,830,708
44	$102,197	$63,806	$166,003	$33,766,902
45	$102,004	$63,998	$166,003	$33,702,904
46	$101,811	$64,192	$166,003	$33,638,712
47	$101,617	$64,386	$166,003	$33,574,326
48	$101,422	$64,580	$166,003	$33,509,746

第4年供款共

$1,992,032

第4年利息

$1,229,778

第4年共還本金

$762,254

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$101,227	$64,775	$166,003	$33,444,971
50	$101,032	$64,971	$166,003	$33,380,000
51	$100,835	$65,167	$166,003	$33,314,833
52	$100,639	$65,364	$166,003	$33,249,468
53	$100,441	$65,562	$166,003	$33,183,907
54	$100,243	$65,760	$166,003	$33,118,147
55	$100,044	$65,958	$166,003	$33,052,189
56	$99,845	$66,158	$166,003	$32,986,031
57	$99,645	$66,357	$166,003	$32,919,674
58	$99,445	$66,558	$166,003	$32,853,116
59	$99,244	$66,759	$166,003	$32,786,357
60	$99,042	$66,961	$166,003	$32,719,397

第5年供款共

$1,992,032

第5年利息

$1,201,683

第5年共還本金

$790,349

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$98,840	$67,163	$166,003	$32,652,234
62	$98,637	$67,366	$166,003	$32,584,868
63	$98,433	$67,569	$166,003	$32,517,299
64	$98,229	$67,773	$166,003	$32,449,526
65	$98,025	$67,978	$166,003	$32,381,548
66	$97,819	$68,183	$166,003	$32,313,364
67	$97,613	$68,389	$166,003	$32,244,975
68	$97,407	$68,596	$166,003	$32,176,379
69	$97,199	$68,803	$166,003	$32,107,576
70	$96,992	$69,011	$166,003	$32,038,565
71	$96,783	$69,220	$166,003	$31,969,345
72	$96,574	$69,429	$166,003	$31,899,917

第6年供款共

$1,992,032

第6年利息

$1,172,552

第6年共還本金

$819,480

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$96,364	$69,638	$166,003	$31,830,278
74	$96,154	$69,849	$166,003	$31,760,429
75	$95,943	$70,060	$166,003	$31,690,370
76	$95,731	$70,271	$166,003	$31,620,098
77	$95,519	$70,484	$166,003	$31,549,615
78	$95,306	$70,697	$166,003	$31,478,918
79	$95,093	$70,910	$166,003	$31,408,008
80	$94,878	$71,124	$166,003	$31,336,884
81	$94,664	$71,339	$166,003	$31,265,545
82	$94,448	$71,555	$166,003	$31,193,990
83	$94,232	$71,771	$166,003	$31,122,219
84	$94,015	$71,988	$166,003	$31,050,231

第7年供款共

$1,992,032

第7年利息

$1,142,347

第7年共還本金

$849,685

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$93,798	$72,205	$166,003	$30,978,026
86	$93,579	$72,423	$166,003	$30,905,603
87	$93,361	$72,642	$166,003	$30,832,961
88	$93,141	$72,861	$166,003	$30,760,100
89	$92,921	$73,082	$166,003	$30,687,018
90	$92,700	$73,302	$166,003	$30,613,716
91	$92,479	$73,524	$166,003	$30,540,192
92	$92,257	$73,746	$166,003	$30,466,446
93	$92,034	$73,969	$166,003	$30,392,478
94	$91,811	$74,192	$166,003	$30,318,286
95	$91,586	$74,416	$166,003	$30,243,869
96	$91,362	$74,641	$166,003	$30,169,228

第8年供款共

$1,992,032

第8年利息

$1,111,029

第8年共還本金

$881,003

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$91,136	$74,866	$166,003	$30,094,362
98	$90,910	$75,093	$166,003	$30,019,269
99	$90,683	$75,319	$166,003	$29,943,950
100	$90,456	$75,547	$166,003	$29,868,403
101	$90,227	$75,775	$166,003	$29,792,628
102	$89,999	$76,004	$166,003	$29,716,624
103	$89,769	$76,234	$166,003	$29,640,390
104	$89,539	$76,464	$166,003	$29,563,926
105	$89,308	$76,695	$166,003	$29,487,231
106	$89,076	$76,927	$166,003	$29,410,304
107	$88,844	$77,159	$166,003	$29,333,145
108	$88,611	$77,392	$166,003	$29,255,753

第9年供款共

$1,992,032

第9年利息

$1,078,557

第9年共還本金

$913,475

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$88,377	$77,626	$166,003	$29,178,127
110	$88,142	$77,860	$166,003	$29,100,267
111	$87,907	$78,096	$166,003	$29,022,171
112	$87,671	$78,332	$166,003	$28,943,840
113	$87,435	$78,568	$166,003	$28,865,271
114	$87,197	$78,805	$166,003	$28,786,466
115	$86,959	$79,044	$166,003	$28,707,422
116	$86,720	$79,282	$166,003	$28,628,140
117	$86,481	$79,522	$166,003	$28,548,618
118	$86,241	$79,762	$166,003	$28,468,856
119	$86,000	$80,003	$166,003	$28,388,853
120	$85,758	$80,245	$166,003	$28,308,608

第10年供款共

$1,992,032

第10年利息

$1,044,887

第10年共還本金

$947,145

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$85,516	$80,487	$166,003	$28,228,121
122	$85,272	$80,730	$166,003	$28,147,391
123	$85,029	$80,974	$166,003	$28,066,417
124	$84,784	$81,219	$166,003	$27,985,198
125	$84,539	$81,464	$166,003	$27,903,734
126	$84,293	$81,710	$166,003	$27,822,024
127	$84,046	$81,957	$166,003	$27,740,067
128	$83,798	$82,205	$166,003	$27,657,863
129	$83,550	$82,453	$166,003	$27,575,410
130	$83,301	$82,702	$166,003	$27,492,708
131	$83,051	$82,952	$166,003	$27,409,756
132	$82,800	$83,202	$166,003	$27,326,554

第11年供款共

$1,992,032

第11年利息

$1,009,977

第11年共還本金

$982,055

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$82,549	$83,454	$166,003	$27,243,100
134	$82,297	$83,706	$166,003	$27,159,394
135	$82,044	$83,959	$166,003	$27,075,435
136	$81,790	$84,212	$166,003	$26,991,223
137	$81,536	$84,467	$166,003	$26,906,756
138	$81,281	$84,722	$166,003	$26,822,035
139	$81,025	$84,978	$166,003	$26,737,057
140	$80,768	$85,234	$166,003	$26,651,822
141	$80,511	$85,492	$166,003	$26,566,330
142	$80,252	$85,750	$166,003	$26,480,580
143	$79,993	$86,009	$166,003	$26,394,571
144	$79,734	$86,269	$166,003	$26,308,302

第12年供款共

$1,992,032

第12年利息

$973,780

第12年共還本金

$1,018,252

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$79,473	$86,530	$166,003	$26,221,772
146	$79,212	$86,791	$166,003	$26,134,981
147	$78,949	$87,053	$166,003	$26,047,928
148	$78,686	$87,316	$166,003	$25,960,612
149	$78,423	$87,580	$166,003	$25,873,032
150	$78,158	$87,845	$166,003	$25,785,187
151	$77,893	$88,110	$166,003	$25,697,077
152	$77,627	$88,376	$166,003	$25,608,701
153	$77,360	$88,643	$166,003	$25,520,058
154	$77,092	$88,911	$166,003	$25,431,147
155	$76,823	$89,179	$166,003	$25,341,968
156	$76,554	$89,449	$166,003	$25,252,519

第13年供款共

$1,992,032

第13年利息

$936,249

第13年共還本金

$1,055,783

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$76,284	$89,719	$166,003	$25,162,800
158	$76,013	$89,990	$166,003	$25,072,810
159	$75,741	$90,262	$166,003	$24,982,548
160	$75,468	$90,535	$166,003	$24,892,013
161	$75,195	$90,808	$166,003	$24,801,205
162	$74,920	$91,082	$166,003	$24,710,123
163	$74,645	$91,358	$166,003	$24,618,765
164	$74,369	$91,633	$166,003	$24,527,132
165	$74,092	$91,910	$166,003	$24,435,222
166	$73,815	$92,188	$166,003	$24,343,034
167	$73,536	$92,466	$166,003	$24,250,567
168	$73,257	$92,746	$166,003	$24,157,822

第14年供款共

$1,992,032

第14年利息

$897,335

第14年共還本金

$1,094,697

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$72,977	$93,026	$166,003	$24,064,796
170	$72,696	$93,307	$166,003	$23,971,489
171	$72,414	$93,589	$166,003	$23,877,900
172	$72,131	$93,872	$166,003	$23,784,028
173	$71,848	$94,155	$166,003	$23,689,873
174	$71,563	$94,440	$166,003	$23,595,434
175	$71,278	$94,725	$166,003	$23,500,709
176	$70,992	$95,011	$166,003	$23,405,698
177	$70,705	$95,298	$166,003	$23,310,400
178	$70,417	$95,586	$166,003	$23,214,814
179	$70,128	$95,875	$166,003	$23,118,940
180	$69,838	$96,164	$166,003	$23,022,775

第15年供款共

$1,992,032

第15年利息

$856,986

第15年共還本金

$1,135,046

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$69,548	$96,455	$166,003	$22,926,321
182	$69,257	$96,746	$166,003	$22,829,575
183	$68,964	$97,038	$166,003	$22,732,536
184	$68,671	$97,331	$166,003	$22,635,205
185	$68,377	$97,625	$166,003	$22,537,579
186	$68,082	$97,920	$166,003	$22,439,659
187	$67,786	$98,216	$166,003	$22,341,443
188	$67,490	$98,513	$166,003	$22,242,930
189	$67,192	$98,810	$166,003	$22,144,119
190	$66,894	$99,109	$166,003	$22,045,010
191	$66,594	$99,408	$166,003	$21,945,602
192	$66,294	$99,709	$166,003	$21,845,893

第16年供款共

$1,992,032

第16年利息

$815,150

第16年共還本金

$1,176,882

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$65,993	$100,010	$166,003	$21,745,883
194	$65,691	$100,312	$166,003	$21,645,571
195	$65,388	$100,615	$166,003	$21,544,956
196	$65,084	$100,919	$166,003	$21,444,038
197	$64,779	$101,224	$166,003	$21,342,814
198	$64,473	$101,530	$166,003	$21,241,284
199	$64,166	$101,836	$166,003	$21,139,448
200	$63,859	$102,144	$166,003	$21,037,304
201	$63,550	$102,452	$166,003	$20,934,851
202	$63,241	$102,762	$166,003	$20,832,089
203	$62,930	$103,072	$166,003	$20,729,017
204	$62,619	$103,384	$166,003	$20,625,633

第17年供款共

$1,992,032

第17年利息

$771,772

第17年共還本金

$1,220,260

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$62,307	$103,696	$166,003	$20,521,937
206	$61,993	$104,009	$166,003	$20,417,928
207	$61,679	$104,324	$166,003	$20,313,604
208	$61,364	$104,639	$166,003	$20,208,966
209	$61,048	$104,955	$166,003	$20,104,011
210	$60,731	$105,272	$166,003	$19,998,739
211	$60,413	$105,590	$166,003	$19,893,149
212	$60,094	$105,909	$166,003	$19,787,241
213	$59,774	$106,229	$166,003	$19,681,012
214	$59,453	$106,550	$166,003	$19,574,462
215	$59,131	$106,871	$166,003	$19,467,591
216	$58,808	$107,194	$166,003	$19,360,396

第18年供款共

$1,992,032

第18年利息

$726,795

第18年共還本金

$1,265,237

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$58,485	$107,518	$166,003	$19,252,878
218	$58,160	$107,843	$166,003	$19,145,035
219	$57,834	$108,169	$166,003	$19,036,867
220	$57,507	$108,495	$166,003	$18,928,371
221	$57,179	$108,823	$166,003	$18,819,548
222	$56,851	$109,152	$166,003	$18,710,396
223	$56,521	$109,482	$166,003	$18,600,914
224	$56,190	$109,812	$166,003	$18,491,102
225	$55,859	$110,144	$166,003	$18,380,958
226	$55,526	$110,477	$166,003	$18,270,481
227	$55,192	$110,811	$166,003	$18,159,670
228	$54,857	$111,145	$166,003	$18,048,525

第19年供款共

$1,992,032

第19年利息

$680,161

第19年共還本金

$1,311,871

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$54,522	$111,481	$166,003	$17,937,044
230	$54,185	$111,818	$166,003	$17,825,226
231	$53,847	$112,156	$166,003	$17,713,070
232	$53,508	$112,494	$166,003	$17,600,576
233	$53,168	$112,834	$166,003	$17,487,742
234	$52,828	$113,175	$166,003	$17,374,566
235	$52,486	$113,517	$166,003	$17,261,049
236	$52,143	$113,860	$166,003	$17,147,190
237	$51,799	$114,204	$166,003	$17,032,986
238	$51,454	$114,549	$166,003	$16,918,437
239	$51,108	$114,895	$166,003	$16,803,542
240	$50,761	$115,242	$166,003	$16,688,300

第20年供款共

$1,992,032

第20年利息

$631,807

第20年共還本金

$1,360,225

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$50,413	$115,590	$166,003	$16,572,710
242	$50,063	$115,939	$166,003	$16,456,771
243	$49,713	$116,290	$166,003	$16,340,481
244	$49,362	$116,641	$166,003	$16,223,840
245	$49,010	$116,993	$166,003	$16,106,847
246	$48,656	$117,347	$166,003	$15,989,501
247	$48,302	$117,701	$166,003	$15,871,799
248	$47,946	$118,057	$166,003	$15,753,743
249	$47,589	$118,413	$166,003	$15,635,330
250	$47,232	$118,771	$166,003	$15,516,559
251	$46,873	$119,130	$166,003	$15,397,429
252	$46,513	$119,490	$166,003	$15,277,939

第21年供款共

$1,992,032

第21年利息

$581,671

第21年共還本金

$1,410,361

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$46,152	$119,851	$166,003	$15,158,089
254	$45,790	$120,213	$166,003	$15,037,876
255	$45,427	$120,576	$166,003	$14,917,300
256	$45,063	$120,940	$166,003	$14,796,360
257	$44,697	$121,305	$166,003	$14,675,055
258	$44,331	$121,672	$166,003	$14,553,383
259	$43,963	$122,039	$166,003	$14,431,344
260	$43,595	$122,408	$166,003	$14,308,936
261	$43,225	$122,778	$166,003	$14,186,158
262	$42,854	$123,149	$166,003	$14,063,010
263	$42,482	$123,521	$166,003	$13,939,489
264	$42,109	$123,894	$166,003	$13,815,595

第22年供款共

$1,992,032

第22年利息

$529,688

第22年共還本金

$1,462,344

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$41,735	$124,268	$166,003	$13,691,327
266	$41,359	$124,643	$166,003	$13,566,684
267	$40,983	$125,020	$166,003	$13,441,664
268	$40,605	$125,398	$166,003	$13,316,266
269	$40,226	$125,776	$166,003	$13,190,489
270	$39,846	$126,156	$166,003	$13,064,333
271	$39,465	$126,538	$166,003	$12,937,796
272	$39,083	$126,920	$166,003	$12,810,876
273	$38,700	$127,303	$166,003	$12,683,573
274	$38,315	$127,688	$166,003	$12,555,885
275	$37,929	$128,073	$166,003	$12,427,812
276	$37,542	$128,460	$166,003	$12,299,351

第23年供款共

$1,992,032

第23年利息

$475,788

第23年共還本金

$1,516,244

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$37,154	$128,848	$166,003	$12,170,503
278	$36,765	$129,238	$166,003	$12,041,265
279	$36,375	$129,628	$166,003	$11,911,637
280	$35,983	$130,020	$166,003	$11,781,618
281	$35,590	$130,412	$166,003	$11,651,205
282	$35,196	$130,806	$166,003	$11,520,399
283	$34,801	$131,201	$166,003	$11,389,197
284	$34,405	$131,598	$166,003	$11,257,600
285	$34,007	$131,995	$166,003	$11,125,604
286	$33,609	$132,394	$166,003	$10,993,210
287	$33,209	$132,794	$166,003	$10,860,416
288	$32,808	$133,195	$166,003	$10,727,221

第24年供款共

$1,992,032

第24年利息

$419,902

第24年共還本金

$1,572,130

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$32,405	$133,598	$166,003	$10,593,623
290	$32,002	$134,001	$166,003	$10,459,622
291	$31,597	$134,406	$166,003	$10,325,216
292	$31,191	$134,812	$166,003	$10,190,405
293	$30,784	$135,219	$166,003	$10,055,185
294	$30,375	$135,628	$166,003	$9,919,558
295	$29,965	$136,037	$166,003	$9,783,520
296	$29,554	$136,448	$166,003	$9,647,072
297	$29,142	$136,860	$166,003	$9,510,212
298	$28,729	$137,274	$166,003	$9,372,938
299	$28,314	$137,689	$166,003	$9,235,249
300	$27,898	$138,105	$166,003	$9,097,145

第25年供款共

$1,992,032

第25年利息

$361,956

第25年共還本金

$1,630,076

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$27,481	$138,522	$166,003	$8,958,623
302	$27,063	$138,940	$166,003	$8,819,683
303	$26,643	$139,360	$166,003	$8,680,323
304	$26,222	$139,781	$166,003	$8,540,542
305	$25,800	$140,203	$166,003	$8,400,339
306	$25,376	$140,627	$166,003	$8,259,712
307	$24,951	$141,051	$166,003	$8,118,661
308	$24,525	$141,478	$166,003	$7,977,183
309	$24,098	$141,905	$166,003	$7,835,278
310	$23,669	$142,334	$166,003	$7,692,945
311	$23,239	$142,764	$166,003	$7,550,181
312	$22,808	$143,195	$166,003	$7,406,986

第26年供款共

$1,992,032

第26年利息

$301,874

第26年共還本金

$1,690,158

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$22,375	$143,627	$166,003	$7,263,359
314	$21,941	$144,061	$166,003	$7,119,298
315	$21,506	$144,496	$166,003	$6,974,801
316	$21,070	$144,933	$166,003	$6,829,868
317	$20,632	$145,371	$166,003	$6,684,497
318	$20,193	$145,810	$166,003	$6,538,687
319	$19,752	$146,250	$166,003	$6,392,437
320	$19,310	$146,692	$166,003	$6,245,745
321	$18,867	$147,135	$166,003	$6,098,610
322	$18,423	$147,580	$166,003	$5,951,030
323	$17,977	$148,026	$166,003	$5,803,004
324	$17,530	$148,473	$166,003	$5,654,531

第27年供款共

$1,992,032

第27年利息

$239,577

第27年共還本金

$1,752,455

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$17,081	$148,921	$166,003	$5,505,610
326	$16,632	$149,371	$166,003	$5,356,239
327	$16,180	$149,822	$166,003	$5,206,417
328	$15,728	$150,275	$166,003	$5,056,142
329	$15,274	$150,729	$166,003	$4,905,413
330	$14,818	$151,184	$166,003	$4,754,229
331	$14,362	$151,641	$166,003	$4,602,588
332	$13,904	$152,099	$166,003	$4,450,489
333	$13,444	$152,558	$166,003	$4,297,930
334	$12,983	$153,019	$166,003	$4,144,911
335	$12,521	$153,482	$166,003	$3,991,429
336	$12,057	$153,945	$166,003	$3,837,484

第28年供款共

$1,992,032

第28年利息

$174,985

第28年共還本金

$1,817,048

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$11,592	$154,410	$166,003	$3,683,074
338	$11,126	$154,877	$166,003	$3,528,197
339	$10,658	$155,345	$166,003	$3,372,852
340	$10,189	$155,814	$166,003	$3,217,038
341	$9,718	$156,285	$166,003	$3,060,754
342	$9,246	$156,757	$166,003	$2,903,997
343	$8,772	$157,230	$166,003	$2,746,767
344	$8,298	$157,705	$166,003	$2,589,062
345	$7,821	$158,182	$166,003	$2,430,880
346	$7,343	$158,659	$166,003	$2,272,221
347	$6,864	$159,139	$166,003	$2,113,082
348	$6,383	$159,619	$166,003	$1,953,463

第29年供款共

$1,992,032

第29年利息

$108,011

第29年共還本金

$1,884,021

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$5,901	$160,102	$166,003	$1,793,361
350	$5,417	$160,585	$166,003	$1,632,776
351	$4,932	$161,070	$166,003	$1,471,706
352	$4,446	$161,557	$166,003	$1,310,149
353	$3,958	$162,045	$166,003	$1,148,104
354	$3,468	$162,534	$166,003	$985,570
355	$2,977	$163,025	$166,003	$822,544
356	$2,485	$163,518	$166,003	$659,026
357	$1,991	$164,012	$166,003	$495,014
358	$1,495	$164,507	$166,003	$330,507
359	$998	$165,004	$166,003	$165,503
360	$500	$165,503	$166,003	$0

第30年供款共

$1,992,032

第30年利息

$38,569

第30年共還本金

$1,953,463

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$31,690,963

免責聲明

筍盤推介

按揭保險費
info