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$31,204,409

每月供款
$166,596

首期

$-29,100,000

總貸款額

$37,100,000

總利息

$22,874,409

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-28,770,000

按月供比率計算

$333,191

置業成本總預算

HK$-28,770,000

首期

$-29,100,000
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

$333,191

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

沙田碧濤花園

thumb_up

罕有馬場河景 3房必選

實

739 呎

@9,986

建

1,029 呎

@7,172

local_fire_department 至HIT transfer_within_a_station 人才必選

售$738 萬

實

739 呎

@9,986

建

1,029 呎

@7,172

售$738 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

VR實景

馬鞍山雲海第01期榕海臺連租約

thumb_up

雲海兩房開揚景觀連租約

實

481 呎

@18,711

local_fire_department 至HIT

售$900 萬

實

481 呎

@18,711

售$900 萬

local_fire_department 至HIT

VR實景

馬鞍山迎海第02期星灣第19座

thumb_up

迎海靚盤

實

496 呎

@14,113

local_fire_department 至HIT

售$700 萬

實

496 呎

@14,113

售$700 萬

local_fire_department 至HIT

馬鞍山迎海第03期星灣御第17座

thumb_up

最受歡迎屋苑上車必睇收租投資自住一樣得歡迎約睇

實

491 呎

@14,257

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 pets 愛竉必選

售$700 萬

實

491 呎

@14,257

售$700 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 pets 愛竉必選

沙田玖瓏山天瓏閣第01座

thumb_up

玖瓏山寬敞大2房 shuttle bus直達大圍

實

655 呎

@11,450

pets 愛竉必選

售$750 萬

實

655 呎

@11,450

售$750 萬

pets 愛竉必選

馬鞍山迎海第02期星灣第21座

thumb_up

全新翻新2房烏溪沙馬鐵上蓋, 包入牆傢俬+發展商電器, 採光一流, 梗廚有露台, 情侶小家庭必搶盤, 好客可傾 (已租)

實

511 呎

@15,656

verified 首置必買

售$800 萬

實

511 呎

@15,656

售$800 萬

verified 首置必買

馬鞍山翠擁華庭

thumb_up

海景三房近港鐵站

實

751 呎

@9,987

建

963 呎

@7,788

directions_run 日內即走

售$750 萬

實

751 呎

@9,987

建

963 呎

@7,788

售$750 萬

directions_run 日內即走

白石角天賦海灣

thumb_up

大埔天賦海灣

實

653 呎

@11,485

建

832 呎

@9,014

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓 price_change 蝕讓盤

售$750 萬

實

653 呎

@11,485

建

832 呎

@9,014

售$750 萬

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓 price_change 蝕讓盤

馬鞍山海典居第07座

thumb_up

罕有市中心有露台放盤, 靚裝,

實

558 呎

@13,441

建

733 呎

@10,232

directions_run 日內即走 real_estate_agent 罕有放盤 verified 首置必買

售$750 萬

實

558 呎

@13,441

建

733 呎

@10,232

售$750 萬

directions_run 日內即走 real_estate_agent 罕有放盤 verified 首置必買

大埔嵐山

thumb_up

嵐山東南最大積，望唔到墳，開揚遠山景

實

942 呎

@8,811

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

售$830 萬

實

942 呎

@8,811

售$830 萬

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

大埔天鑽 ^^ 豪裝兩房梗廚^^

thumb_up

天鑽 ^^ 豪裝兩房梗廚^^

實

524 呎

@14,313

local_fire_department 至HIT

售$750 萬

實

524 呎

@14,313

售$750 萬

local_fire_department 至HIT

西貢逸瓏海滙 2房+工人房

thumb_up

低密度豪宅會所泳池

實

581 呎

@13,580

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

售$789 萬

實

581 呎

@13,580

售$789 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$222,041	$170,621	$139,820	$119,328
1.500	$230,296	$179,024	$148,376	$128,040
2.000	$238,742	$187,683	$157,250	$137,129
2.500	$247,379	$196,594	$166,437	$146,590
3.000	$256,206	$205,756	$175,932	$156,415
3.500	$265,221	$215,165	$185,731	$166,596
4.000	$274,424	$224,819	$195,827	$177,121
4.500	$283,813	$234,713	$206,214	$187,980
5.000	$293,384	$244,844	$216,883	$199,161
5.500	$303,138	$255,206	$227,826	$210,650
6.000	$313,071	$265,796	$239,036	$222,433

每月供款$166,596

年期

30年

貸款金額

$37,100,000

總利息

$22,874,409

總貸款連利息

$59,974,409

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$108,208	$58,387	$166,596	$37,041,613
2	$108,038	$58,558	$166,596	$36,983,055
3	$107,867	$58,728	$166,596	$36,924,327
4	$107,696	$58,900	$166,596	$36,865,427
5	$107,524	$59,071	$166,596	$36,806,356
6	$107,352	$59,244	$166,596	$36,747,112
7	$107,179	$59,417	$166,596	$36,687,696
8	$107,006	$59,590	$166,596	$36,628,106
9	$106,832	$59,764	$166,596	$36,568,342
10	$106,658	$59,938	$166,596	$36,508,404
11	$106,483	$60,113	$166,596	$36,448,292
12	$106,308	$60,288	$166,596	$36,388,004

第1年供款共

$1,999,147

第1年利息

$1,287,150

第1年共還本金

$711,996

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$106,132	$60,464	$166,596	$36,327,540
14	$105,955	$60,640	$166,596	$36,266,899
15	$105,778	$60,817	$166,596	$36,206,082
16	$105,601	$60,995	$166,596	$36,145,088
17	$105,423	$61,172	$166,596	$36,083,915
18	$105,245	$61,351	$166,596	$36,022,564
19	$105,066	$61,530	$166,596	$35,961,035
20	$104,886	$61,709	$166,596	$35,899,325
21	$104,706	$61,889	$166,596	$35,837,436
22	$104,526	$62,070	$166,596	$35,775,367
23	$104,345	$62,251	$166,596	$35,713,116
24	$104,163	$62,432	$166,596	$35,650,683

第2年供款共

$1,999,147

第2年利息

$1,261,827

第2年共還本金

$737,320

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$103,981	$62,614	$166,596	$35,588,069
26	$103,799	$62,797	$166,596	$35,525,272
27	$103,615	$62,980	$166,596	$35,462,292
28	$103,432	$63,164	$166,596	$35,399,128
29	$103,247	$63,348	$166,596	$35,335,780
30	$103,063	$63,533	$166,596	$35,272,247
31	$102,877	$63,718	$166,596	$35,208,529
32	$102,692	$63,904	$166,596	$35,144,625
33	$102,505	$64,090	$166,596	$35,080,534
34	$102,318	$64,277	$166,596	$35,016,257
35	$102,131	$64,465	$166,596	$34,951,792
36	$101,943	$64,653	$166,596	$34,887,139

第3年供款共

$1,999,147

第3年利息

$1,235,603

第3年共還本金

$763,544

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$101,754	$64,841	$166,596	$34,822,298
38	$101,565	$65,031	$166,596	$34,757,267
39	$101,375	$65,220	$166,596	$34,692,047
40	$101,185	$65,410	$166,596	$34,626,637
41	$100,994	$65,601	$166,596	$34,561,035
42	$100,803	$65,793	$166,596	$34,495,243
43	$100,611	$65,984	$166,596	$34,429,258
44	$100,419	$66,177	$166,596	$34,363,081
45	$100,226	$66,370	$166,596	$34,296,712
46	$100,032	$66,564	$166,596	$34,230,148
47	$99,838	$66,758	$166,596	$34,163,390
48	$99,643	$66,952	$166,596	$34,096,438

第4年供款共

$1,999,147

第4年利息

$1,208,446

第4年共還本金

$790,701

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$99,448	$67,148	$166,596	$34,029,290
50	$99,252	$67,343	$166,596	$33,961,947
51	$99,056	$67,540	$166,596	$33,894,407
52	$98,859	$67,737	$166,596	$33,826,670
53	$98,661	$67,934	$166,596	$33,758,736
54	$98,463	$68,133	$166,596	$33,690,603
55	$98,264	$68,331	$166,596	$33,622,272
56	$98,065	$68,531	$166,596	$33,553,741
57	$97,865	$68,731	$166,596	$33,485,011
58	$97,665	$68,931	$166,596	$33,416,080
59	$97,464	$69,132	$166,596	$33,346,948
60	$97,262	$69,334	$166,596	$33,277,614

第5年供款共

$1,999,147

第5年利息

$1,180,323

第5年共還本金

$818,824

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$97,060	$69,536	$166,596	$33,208,078
62	$96,857	$69,739	$166,596	$33,138,339
63	$96,653	$69,942	$166,596	$33,068,397
64	$96,449	$70,146	$166,596	$32,998,251
65	$96,245	$70,351	$166,596	$32,927,901
66	$96,040	$70,556	$166,596	$32,857,345
67	$95,834	$70,762	$166,596	$32,786,583
68	$95,628	$70,968	$166,596	$32,715,615
69	$95,421	$71,175	$166,596	$32,644,440
70	$95,213	$71,383	$166,596	$32,573,057
71	$95,005	$71,591	$166,596	$32,501,466
72	$94,796	$71,800	$166,596	$32,429,667

第6年供款共

$1,999,147

第6年利息

$1,151,200

第6年共還本金

$847,947

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$94,587	$72,009	$166,596	$32,357,658
74	$94,377	$72,219	$166,596	$32,285,439
75	$94,166	$72,430	$166,596	$32,213,009
76	$93,955	$72,641	$166,596	$32,140,368
77	$93,743	$72,853	$166,596	$32,067,515
78	$93,530	$73,065	$166,596	$31,994,450
79	$93,317	$73,278	$166,596	$31,921,171
80	$93,103	$73,492	$166,596	$31,847,679
81	$92,889	$73,707	$166,596	$31,773,973
82	$92,674	$73,921	$166,596	$31,700,051
83	$92,458	$74,137	$166,596	$31,625,914
84	$92,242	$74,353	$166,596	$31,551,561

第7年供款共

$1,999,147

第7年利息

$1,121,041

第7年共還本金

$878,106

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$92,025	$74,570	$166,596	$31,476,991
86	$91,808	$74,788	$166,596	$31,402,203
87	$91,590	$75,006	$166,596	$31,327,197
88	$91,371	$75,225	$166,596	$31,251,973
89	$91,152	$75,444	$166,596	$31,176,529
90	$90,932	$75,664	$166,596	$31,100,865
91	$90,711	$75,885	$166,596	$31,024,980
92	$90,490	$76,106	$166,596	$30,948,874
93	$90,268	$76,328	$166,596	$30,872,546
94	$90,045	$76,551	$166,596	$30,795,995
95	$89,822	$76,774	$166,596	$30,719,221
96	$89,598	$76,998	$166,596	$30,642,223

第8年供款共

$1,999,147

第8年利息

$1,089,809

第8年共還本金

$909,338

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$89,373	$77,222	$166,596	$30,565,001
98	$89,148	$77,448	$166,596	$30,487,553
99	$88,922	$77,674	$166,596	$30,409,880
100	$88,695	$77,900	$166,596	$30,331,980
101	$88,468	$78,127	$166,596	$30,253,852
102	$88,240	$78,355	$166,596	$30,175,497
103	$88,012	$78,584	$166,596	$30,096,913
104	$87,783	$78,813	$166,596	$30,018,100
105	$87,553	$79,043	$166,596	$29,939,058
106	$87,322	$79,273	$166,596	$29,859,784
107	$87,091	$79,505	$166,596	$29,780,280
108	$86,859	$79,736	$166,596	$29,700,543

第9年供款共

$1,999,147

第9年利息

$1,057,467

第9年共還本金

$941,680

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$86,627	$79,969	$166,596	$29,620,574
110	$86,393	$80,202	$166,596	$29,540,372
111	$86,159	$80,436	$166,596	$29,459,936
112	$85,925	$80,671	$166,596	$29,379,265
113	$85,690	$80,906	$166,596	$29,298,359
114	$85,454	$81,142	$166,596	$29,217,217
115	$85,217	$81,379	$166,596	$29,135,838
116	$84,980	$81,616	$166,596	$29,054,222
117	$84,741	$81,854	$166,596	$28,972,368
118	$84,503	$82,093	$166,596	$28,890,275
119	$84,263	$82,332	$166,596	$28,807,943
120	$84,023	$82,572	$166,596	$28,725,371

第10年供款共

$1,999,147

第10年利息

$1,023,974

第10年共還本金

$975,173

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$83,782	$82,813	$166,596	$28,642,557
122	$83,541	$83,055	$166,596	$28,559,503
123	$83,299	$83,297	$166,596	$28,476,206
124	$83,056	$83,540	$166,596	$28,392,666
125	$82,812	$83,784	$166,596	$28,308,882
126	$82,568	$84,028	$166,596	$28,224,854
127	$82,322	$84,273	$166,596	$28,140,581
128	$82,077	$84,519	$166,596	$28,056,062
129	$81,830	$84,765	$166,596	$27,971,297
130	$81,583	$85,013	$166,596	$27,886,284
131	$81,335	$85,261	$166,596	$27,801,023
132	$81,086	$85,509	$166,596	$27,715,514

第11年供款共

$1,999,147

第11年利息

$989,290

第11年共還本金

$1,009,857

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$80,837	$85,759	$166,596	$27,629,756
134	$80,587	$86,009	$166,596	$27,543,747
135	$80,336	$86,260	$166,596	$27,457,487
136	$80,084	$86,511	$166,596	$27,370,976
137	$79,832	$86,764	$166,596	$27,284,212
138	$79,579	$87,017	$166,596	$27,197,196
139	$79,325	$87,270	$166,596	$27,109,925
140	$79,071	$87,525	$166,596	$27,022,400
141	$78,815	$87,780	$166,596	$26,934,620
142	$78,559	$88,036	$166,596	$26,846,584
143	$78,303	$88,293	$166,596	$26,758,291
144	$78,045	$88,551	$166,596	$26,669,740

第12年供款共

$1,999,147

第12年利息

$953,373

第12年共還本金

$1,045,774

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$77,787	$88,809	$166,596	$26,580,931
146	$77,528	$89,068	$166,596	$26,491,863
147	$77,268	$89,328	$166,596	$26,402,536
148	$77,007	$89,588	$166,596	$26,312,948
149	$76,746	$89,849	$166,596	$26,223,098
150	$76,484	$90,112	$166,596	$26,132,987
151	$76,221	$90,374	$166,596	$26,042,612
152	$75,958	$90,638	$166,596	$25,951,974
153	$75,693	$90,902	$166,596	$25,861,072
154	$75,428	$91,167	$166,596	$25,769,905
155	$75,162	$91,433	$166,596	$25,678,471
156	$74,896	$91,700	$166,596	$25,586,771

第13年供款共

$1,999,147

第13年利息

$916,178

第13年共還本金

$1,082,969

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$74,628	$91,967	$166,596	$25,494,804
158	$74,360	$92,236	$166,596	$25,402,568
159	$74,091	$92,505	$166,596	$25,310,063
160	$73,821	$92,775	$166,596	$25,217,289
161	$73,550	$93,045	$166,596	$25,124,243
162	$73,279	$93,317	$166,596	$25,030,927
163	$73,007	$93,589	$166,596	$24,937,338
164	$72,734	$93,862	$166,596	$24,843,476
165	$72,460	$94,135	$166,596	$24,749,341
166	$72,186	$94,410	$166,596	$24,654,931
167	$71,910	$94,685	$166,596	$24,560,246
168	$71,634	$94,962	$166,596	$24,465,284

第14年供款共

$1,999,147

第14年利息

$877,660

第14年共還本金

$1,121,487

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$71,357	$95,239	$166,596	$24,370,046
170	$71,079	$95,516	$166,596	$24,274,529
171	$70,801	$95,795	$166,596	$24,178,735
172	$70,521	$96,074	$166,596	$24,082,660
173	$70,241	$96,354	$166,596	$23,986,306
174	$69,960	$96,636	$166,596	$23,889,670
175	$69,678	$96,917	$166,596	$23,792,753
176	$69,396	$97,200	$166,596	$23,695,553
177	$69,112	$97,484	$166,596	$23,598,069
178	$68,828	$97,768	$166,596	$23,500,301
179	$68,543	$98,053	$166,596	$23,402,248
180	$68,257	$98,339	$166,596	$23,303,909

第15年供款共

$1,999,147

第15年利息

$837,772

第15年共還本金

$1,161,375

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$67,970	$98,626	$166,596	$23,205,283
182	$67,682	$98,914	$166,596	$23,106,370
183	$67,394	$99,202	$166,596	$23,007,168
184	$67,104	$99,491	$166,596	$22,907,677
185	$66,814	$99,782	$166,596	$22,807,895
186	$66,523	$100,073	$166,596	$22,707,823
187	$66,231	$100,364	$166,596	$22,607,458
188	$65,938	$100,657	$166,596	$22,506,801
189	$65,645	$100,951	$166,596	$22,405,850
190	$65,350	$101,245	$166,596	$22,304,605
191	$65,055	$101,540	$166,596	$22,203,065
192	$64,759	$101,837	$166,596	$22,101,228

第16年供款共

$1,999,147

第16年利息

$796,466

第16年共還本金

$1,202,681

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$64,462	$102,134	$166,596	$21,999,094
194	$64,164	$102,432	$166,596	$21,896,663
195	$63,865	$102,730	$166,596	$21,793,932
196	$63,566	$103,030	$166,596	$21,690,902
197	$63,265	$103,330	$166,596	$21,587,572
198	$62,964	$103,632	$166,596	$21,483,940
199	$62,661	$103,934	$166,596	$21,380,006
200	$62,358	$104,237	$166,596	$21,275,769
201	$62,054	$104,541	$166,596	$21,171,228
202	$61,749	$104,846	$166,596	$21,066,381
203	$61,444	$105,152	$166,596	$20,961,229
204	$61,137	$105,459	$166,596	$20,855,771

第17年供款共

$1,999,147

第17年利息

$753,690

第17年共還本金

$1,245,457

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$60,829	$105,766	$166,596	$20,750,005
206	$60,521	$106,075	$166,596	$20,643,930
207	$60,211	$106,384	$166,596	$20,537,546
208	$59,901	$106,694	$166,596	$20,430,851
209	$59,590	$107,006	$166,596	$20,323,846
210	$59,278	$107,318	$166,596	$20,216,528
211	$58,965	$107,631	$166,596	$20,108,897
212	$58,651	$107,945	$166,596	$20,000,953
213	$58,336	$108,259	$166,596	$19,892,693
214	$58,020	$108,575	$166,596	$19,784,118
215	$57,704	$108,892	$166,596	$19,675,226
216	$57,386	$109,210	$166,596	$19,566,017

第18年供款共

$1,999,147

第18年利息

$709,393

第18年共還本金

$1,289,754

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$57,068	$109,528	$166,596	$19,456,489
218	$56,748	$109,847	$166,596	$19,346,641
219	$56,428	$110,168	$166,596	$19,236,473
220	$56,106	$110,489	$166,596	$19,125,984
221	$55,784	$110,811	$166,596	$19,015,173
222	$55,461	$111,135	$166,596	$18,904,038
223	$55,137	$111,459	$166,596	$18,792,579
224	$54,812	$111,784	$166,596	$18,680,795
225	$54,486	$112,110	$166,596	$18,568,685
226	$54,159	$112,437	$166,596	$18,456,248
227	$53,831	$112,765	$166,596	$18,343,483
228	$53,502	$113,094	$166,596	$18,230,390

第19年供款共

$1,999,147

第19年利息

$663,520

第19年共還本金

$1,335,627

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$53,172	$113,424	$166,596	$18,116,966
230	$52,841	$113,754	$166,596	$18,003,212
231	$52,509	$114,086	$166,596	$17,889,125
232	$52,177	$114,419	$166,596	$17,774,707
233	$51,843	$114,753	$166,596	$17,659,954
234	$51,508	$115,087	$166,596	$17,544,866
235	$51,173	$115,423	$166,596	$17,429,443
236	$50,836	$115,760	$166,596	$17,313,684
237	$50,498	$116,097	$166,596	$17,197,586
238	$50,160	$116,436	$166,596	$17,081,150
239	$49,820	$116,776	$166,596	$16,964,375
240	$49,479	$117,116	$166,596	$16,847,259

第20年供款共

$1,999,147

第20年利息

$616,016

第20年共還本金

$1,383,131

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$49,138	$117,458	$166,596	$16,729,801
242	$48,795	$117,800	$166,596	$16,612,001
243	$48,452	$118,144	$166,596	$16,493,857
244	$48,107	$118,488	$166,596	$16,375,368
245	$47,761	$118,834	$166,596	$16,256,534
246	$47,415	$119,181	$166,596	$16,137,353
247	$47,067	$119,528	$166,596	$16,017,825
248	$46,719	$119,877	$166,596	$15,897,948
249	$46,369	$120,227	$166,596	$15,777,722
250	$46,018	$120,577	$166,596	$15,657,144
251	$45,667	$120,929	$166,596	$15,536,216
252	$45,314	$121,282	$166,596	$15,414,934

第21年供款共

$1,999,147

第21年利息

$566,822

第21年共還本金

$1,432,325

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$44,960	$121,635	$166,596	$15,293,299
254	$44,605	$121,990	$166,596	$15,171,308
255	$44,250	$122,346	$166,596	$15,048,963
256	$43,893	$122,703	$166,596	$14,926,260
257	$43,535	$123,061	$166,596	$14,803,199
258	$43,176	$123,420	$166,596	$14,679,780
259	$42,816	$123,780	$166,596	$14,556,000
260	$42,455	$124,141	$166,596	$14,431,859
261	$42,093	$124,503	$166,596	$14,307,357
262	$41,730	$124,866	$166,596	$14,182,491
263	$41,366	$125,230	$166,596	$14,057,261
264	$41,000	$125,595	$166,596	$13,931,666

第22年供款共

$1,999,147

第22年利息

$515,879

第22年共還本金

$1,483,268

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$40,634	$125,962	$166,596	$13,805,704
266	$40,267	$126,329	$166,596	$13,679,375
267	$39,898	$126,697	$166,596	$13,552,678
268	$39,529	$127,067	$166,596	$13,425,611
269	$39,158	$127,438	$166,596	$13,298,173
270	$38,786	$127,809	$166,596	$13,170,364
271	$38,414	$128,182	$166,596	$13,042,182
272	$38,040	$128,556	$166,596	$12,913,626
273	$37,665	$128,931	$166,596	$12,784,695
274	$37,289	$129,307	$166,596	$12,655,388
275	$36,912	$129,684	$166,596	$12,525,704
276	$36,533	$130,062	$166,596	$12,395,642

第23年供款共

$1,999,147

第23年利息

$463,123

第23年共還本金

$1,536,024

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$36,154	$130,442	$166,596	$12,265,201
278	$35,774	$130,822	$166,596	$12,134,378
279	$35,392	$131,204	$166,596	$12,003,175
280	$35,009	$131,586	$166,596	$11,871,589
281	$34,625	$131,970	$166,596	$11,739,618
282	$34,241	$132,355	$166,596	$11,607,263
283	$33,855	$132,741	$166,596	$11,474,522
284	$33,467	$133,128	$166,596	$11,341,394
285	$33,079	$133,517	$166,596	$11,207,878
286	$32,690	$133,906	$166,596	$11,073,972
287	$32,299	$134,296	$166,596	$10,939,675
288	$31,907	$134,688	$166,596	$10,804,987

第24年供款共

$1,999,147

第24年利息

$408,492

第24年共還本金

$1,590,655

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$31,515	$135,081	$166,596	$10,669,906
290	$31,121	$135,475	$166,596	$10,534,431
291	$30,725	$135,870	$166,596	$10,398,561
292	$30,329	$136,266	$166,596	$10,262,294
293	$29,932	$136,664	$166,596	$10,125,630
294	$29,533	$137,062	$166,596	$9,988,568
295	$29,133	$137,462	$166,596	$9,851,106
296	$28,732	$137,863	$166,596	$9,713,242
297	$28,330	$138,265	$166,596	$9,574,977
298	$27,927	$138,669	$166,596	$9,436,309
299	$27,523	$139,073	$166,596	$9,297,236
300	$27,117	$139,479	$166,596	$9,157,757

第25年供款共

$1,999,147

第25年利息

$351,917

第25年共還本金

$1,647,230

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$26,710	$139,885	$166,596	$9,017,872
302	$26,302	$140,293	$166,596	$8,877,578
303	$25,893	$140,703	$166,596	$8,736,875
304	$25,483	$141,113	$166,596	$8,595,762
305	$25,071	$141,525	$166,596	$8,454,238
306	$24,658	$141,937	$166,596	$8,312,300
307	$24,244	$142,351	$166,596	$8,169,949
308	$23,829	$142,767	$166,596	$8,027,182
309	$23,413	$143,183	$166,596	$7,883,999
310	$22,995	$143,601	$166,596	$7,740,399
311	$22,576	$144,019	$166,596	$7,596,380
312	$22,156	$144,439	$166,596	$7,451,940

第26年供款共

$1,999,147

第26年利息

$293,330

第26年共還本金

$1,705,817

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$21,735	$144,861	$166,596	$7,307,079
314	$21,312	$145,283	$166,596	$7,161,796
315	$20,889	$145,707	$166,596	$7,016,089
316	$20,464	$146,132	$166,596	$6,869,957
317	$20,037	$146,558	$166,596	$6,723,399
318	$19,610	$146,986	$166,596	$6,576,413
319	$19,181	$147,414	$166,596	$6,428,999
320	$18,751	$147,844	$166,596	$6,281,154
321	$18,320	$148,276	$166,596	$6,132,879
322	$17,888	$148,708	$166,596	$5,984,171
323	$17,454	$149,142	$166,596	$5,835,029
324	$17,019	$149,577	$166,596	$5,685,452

第27年供款共

$1,999,147

第27年利息

$232,659

第27年共還本金

$1,766,488

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$16,583	$150,013	$166,596	$5,535,439
326	$16,145	$150,451	$166,596	$5,384,989
327	$15,706	$150,889	$166,596	$5,234,099
328	$15,266	$151,329	$166,596	$5,082,770
329	$14,825	$151,771	$166,596	$4,930,999
330	$14,382	$152,213	$166,596	$4,778,786
331	$13,938	$152,657	$166,596	$4,626,128
332	$13,493	$153,103	$166,596	$4,473,026
333	$13,046	$153,549	$166,596	$4,319,476
334	$12,598	$153,997	$166,596	$4,165,479
335	$12,149	$154,446	$166,596	$4,011,033
336	$11,699	$154,897	$166,596	$3,856,136

第28年供款共

$1,999,147

第28年利息

$169,831

第28年共還本金

$1,829,316

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$11,247	$155,349	$166,596	$3,700,788
338	$10,794	$155,802	$166,596	$3,544,986
339	$10,340	$156,256	$166,596	$3,388,730
340	$9,884	$156,712	$166,596	$3,232,018
341	$9,427	$157,169	$166,596	$3,074,849
342	$8,968	$157,627	$166,596	$2,917,222
343	$8,509	$158,087	$166,596	$2,759,135
344	$8,047	$158,548	$166,596	$2,600,587
345	$7,585	$159,011	$166,596	$2,441,576
346	$7,121	$159,474	$166,596	$2,282,102
347	$6,656	$159,939	$166,596	$2,122,163
348	$6,190	$160,406	$166,596	$1,961,757

第29年供款共

$1,999,147

第29年利息

$104,768

第29年共還本金

$1,894,379

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$5,722	$160,874	$166,596	$1,800,883
350	$5,253	$161,343	$166,596	$1,639,540
351	$4,782	$161,814	$166,596	$1,477,726
352	$4,310	$162,286	$166,596	$1,315,441
353	$3,837	$162,759	$166,596	$1,152,682
354	$3,362	$163,234	$166,596	$989,448
355	$2,886	$163,710	$166,596	$825,739
356	$2,408	$164,187	$166,596	$661,551
357	$1,930	$164,666	$166,596	$496,885
358	$1,449	$165,146	$166,596	$331,739
359	$968	$165,628	$166,596	$166,111
360	$484	$166,111	$166,596	$0

第30年供款共

$1,999,147

第30年利息

$37,390

第30年共還本金

$1,961,757

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$31,204,409

免責聲明

筍盤推介

按揭保險費
info