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$32,499,612

每月供款
$171,749

首期

$-29,660,000

總貸款額

$37,660,000

總利息

$24,169,612

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-29,330,000

按月供比率計算

$343,498

置業成本總預算

HK$-29,330,000

首期

$-29,660,000
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

$343,498

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

馬鞍山泓碧第03座

thumb_up

靚裝修 * 靚會所 * 還價即走

實

483 呎

@17,391

local_fire_department 至HIT

售$840 萬

實

483 呎

@17,391

售$840 萬

local_fire_department 至HIT

VR實景

馬鞍山雅濤居第02座

thumb_up

馬鞍山市中心,高層海景,裝修企理!

實

702 呎

@11,966

建

935 呎

@8,984

real_estate_agent 罕有放盤 hotel_class 樓王

售$840 萬

實

702 呎

@11,966

建

935 呎

@8,984

售$840 萬

real_estate_agent 罕有放盤 hotel_class 樓王

沙田文禮閣

thumb_up

大圍站旁三房套, 旺中帶靜

實

622 呎

@12,058

建

736 呎

@10,190

local_offer 低水筍價

售$750 萬

實

622 呎

@12,058

建

736 呎

@10,190

售$750 萬

local_offer 低水筍價

馬鞍山迎海第02期星灣第19座

thumb_up

主人房特大3年新裝

實

511 呎

@14,873

local_fire_department 至HIT pets 愛竉必選

售$760 萬

實

511 呎

@14,873

售$760 萬

local_fire_department 至HIT pets 愛竉必選

馬鞍山迎濤灣 A座

thumb_up

迎濤灣**高層全海景,套三房兩廳，連儲物室雅致裝修**

實

729 呎

@11,660

建

953 呎

@8,919

local_fire_department 至HIT

售$850 萬

實

729 呎

@11,660

建

953 呎

@8,919

售$850 萬

local_fire_department 至HIT

VR實景

沙田文禮閣

thumb_up

^高層開揚^ 鄰近大型購物商埸 ^ 圍方 ^ 有匙即睇!

實

637 呎

@12,245

建

750 呎

@10,400

local_fire_department 至HIT local_offer 低水筍價

售$780 萬

實

637 呎

@12,245

建

750 呎

@10,400

售$780 萬

local_fire_department 至HIT local_offer 低水筍價

西貢傲瀧

thumb_up

傲瀧明星屋苑 1房連天台特式戶

實

460 呎

@18,696

local_offer 低水筍價

售$860 萬

實

460 呎

@18,696

售$860 萬

local_offer 低水筍價

馬鞍山曉峰灣畔第01座

thumb_up

真盤源！！海景三房套企理價錢絕對可傾換樓必睇！

實

653 呎

@11,792

建

862 呎

@8,933

local_fire_department 至HIT

售$770 萬

實

653 呎

@11,792

建

862 呎

@8,933

售$770 萬

local_fire_department 至HIT

沙田柏傲莊 II 第06B座

thumb_up

柏傲莊 II 第06B座

實

334 呎

@23,653

hotel_class 樓王

售$790 萬

實

334 呎

@23,653

售$790 萬

hotel_class 樓王

馬鞍山嘉華星濤灣第01座

thumb_up

特高樓底海景靚貨,可遇不可求

實

466 呎

@15,837

建

635 呎

@11,622

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$738 萬

實

466 呎

@15,837

建

635 呎

@11,622

售$738 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

KOL實拍

沙田富豪花園

thumb_up

大則露台河景（三房套連工人房）

實

919 呎

@9,249

建

1,245 呎

@6,827

real_estate_agent 罕有放盤

售$850 萬

實

919 呎

@9,249

建

1,245 呎

@6,827

售$850 萬

real_estate_agent 罕有放盤

西貢西貢村屋地下

thumb_up

南圍連入契花園樓齡新靚裝特色裝修

建

700 呎

@10,286

local_offer 低水筍價 verified 首置必買

售$720 萬

建

700 呎

@10,286

售$720 萬

local_offer 低水筍價 verified 首置必買

利率	15年	20年	25年	30年
1.000	$225,393	$173,196	$141,930	$121,129
1.500	$233,772	$181,727	$150,616	$129,972
2.000	$242,345	$190,516	$159,624	$139,199
2.500	$251,113	$199,561	$168,949	$148,803
3.000	$260,073	$208,861	$178,588	$158,776
3.500	$269,225	$218,413	$188,535	$169,110
3.625	$271,542	$220,840	$191,069	$171,749
4.000	$278,566	$228,212	$198,783	$179,795
4.500	$288,096	$238,256	$209,327	$190,818
5.000	$297,813	$248,539	$220,157	$202,167
5.500	$307,714	$259,058	$231,265	$213,829
6.000	$317,796	$269,808	$242,644	$225,791

每月供款$171,749

年期

30年

貸款金額

$37,660,000

總利息

$24,169,612

總貸款連利息

$61,829,612

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$113,765	$57,984	$171,749	$37,602,016
2	$113,589	$58,159	$171,749	$37,543,856
3	$113,414	$58,335	$171,749	$37,485,521
4	$113,238	$58,511	$171,749	$37,427,010
5	$113,061	$58,688	$171,749	$37,368,321
6	$112,883	$58,865	$171,749	$37,309,456
7	$112,706	$59,043	$171,749	$37,250,413
8	$112,527	$59,222	$171,749	$37,191,191
9	$112,348	$59,401	$171,749	$37,131,791
10	$112,169	$59,580	$171,749	$37,072,211
11	$111,989	$59,760	$171,749	$37,012,451
12	$111,808	$59,940	$171,749	$36,952,510

第1年供款共

$2,060,987

第1年利息

$1,353,497

第1年共還本金

$707,490

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$111,627	$60,122	$171,749	$36,892,389
14	$111,446	$60,303	$171,749	$36,832,085
15	$111,264	$60,485	$171,749	$36,771,600
16	$111,081	$60,668	$171,749	$36,710,932
17	$110,898	$60,851	$171,749	$36,650,081
18	$110,714	$61,035	$171,749	$36,589,046
19	$110,529	$61,220	$171,749	$36,527,826
20	$110,344	$61,404	$171,749	$36,466,422
21	$110,159	$61,590	$171,749	$36,404,832
22	$109,973	$61,776	$171,749	$36,343,056
23	$109,786	$61,963	$171,749	$36,281,093
24	$109,599	$62,150	$171,749	$36,218,943

第2年供款共

$2,060,987

第2年利息

$1,327,420

第2年共還本金

$733,567

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$109,411	$62,338	$171,749	$36,156,606
26	$109,223	$62,526	$171,749	$36,094,080
27	$109,034	$62,715	$171,749	$36,031,365
28	$108,845	$62,904	$171,749	$35,968,461
29	$108,655	$63,094	$171,749	$35,905,367
30	$108,464	$63,285	$171,749	$35,842,082
31	$108,273	$63,476	$171,749	$35,778,606
32	$108,081	$63,668	$171,749	$35,714,938
33	$107,889	$63,860	$171,749	$35,651,078
34	$107,696	$64,053	$171,749	$35,587,025
35	$107,502	$64,246	$171,749	$35,522,779
36	$107,308	$64,441	$171,749	$35,458,338

第3年供款共

$2,060,987

第3年利息

$1,300,382

第3年共還本金

$760,605

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$107,114	$64,635	$171,749	$35,393,703
38	$106,918	$64,830	$171,749	$35,328,873
39	$106,723	$65,026	$171,749	$35,263,847
40	$106,526	$65,223	$171,749	$35,198,624
41	$106,329	$65,420	$171,749	$35,133,204
42	$106,132	$65,617	$171,749	$35,067,587
43	$105,933	$65,816	$171,749	$35,001,771
44	$105,735	$66,014	$171,749	$34,935,757
45	$105,535	$66,214	$171,749	$34,869,543
46	$105,335	$66,414	$171,749	$34,803,129
47	$105,134	$66,614	$171,749	$34,736,515
48	$104,933	$66,816	$171,749	$34,669,699

第4年供款共

$2,060,987

第4年利息

$1,272,347

第4年共還本金

$788,640

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$104,731	$67,018	$171,749	$34,602,681
50	$104,529	$67,220	$171,749	$34,535,461
51	$104,326	$67,423	$171,749	$34,468,038
52	$104,122	$67,627	$171,749	$34,400,412
53	$103,918	$67,831	$171,749	$34,332,581
54	$103,713	$68,036	$171,749	$34,264,545
55	$103,507	$68,241	$171,749	$34,196,303
56	$103,301	$68,448	$171,749	$34,127,856
57	$103,095	$68,654	$171,749	$34,059,201
58	$102,887	$68,862	$171,749	$33,990,339
59	$102,679	$69,070	$171,749	$33,921,270
60	$102,471	$69,278	$171,749	$33,851,991

第5年供款共

$2,060,987

第5年利息

$1,243,279

第5年共還本金

$817,708

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$102,261	$69,488	$171,749	$33,782,504
62	$102,051	$69,698	$171,749	$33,712,806
63	$101,841	$69,908	$171,749	$33,642,898
64	$101,630	$70,119	$171,749	$33,572,779
65	$101,418	$70,331	$171,749	$33,502,447
66	$101,205	$70,544	$171,749	$33,431,904
67	$100,992	$70,757	$171,749	$33,361,147
68	$100,778	$70,970	$171,749	$33,290,177
69	$100,564	$71,185	$171,749	$33,218,992
70	$100,349	$71,400	$171,749	$33,147,592
71	$100,133	$71,616	$171,749	$33,075,976
72	$99,917	$71,832	$171,749	$33,004,144

第6年供款共

$2,060,987

第6年利息

$1,213,140

第6年共還本金

$847,847

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$99,700	$72,049	$171,749	$32,932,095
74	$99,482	$72,267	$171,749	$32,859,829
75	$99,264	$72,485	$171,749	$32,787,344
76	$99,045	$72,704	$171,749	$32,714,640
77	$98,825	$72,923	$171,749	$32,641,717
78	$98,605	$73,144	$171,749	$32,568,573
79	$98,384	$73,365	$171,749	$32,495,208
80	$98,163	$73,586	$171,749	$32,421,622
81	$97,940	$73,809	$171,749	$32,347,813
82	$97,717	$74,032	$171,749	$32,273,782
83	$97,494	$74,255	$171,749	$32,199,527
84	$97,269	$74,480	$171,749	$32,125,047

第7年供款共

$2,060,987

第7年利息

$1,181,890

第7年共還本金

$879,097

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$97,044	$74,705	$171,749	$32,050,343
86	$96,819	$74,930	$171,749	$31,975,413
87	$96,592	$75,157	$171,749	$31,900,256
88	$96,365	$75,384	$171,749	$31,824,872
89	$96,138	$75,611	$171,749	$31,749,261
90	$95,909	$75,840	$171,749	$31,673,421
91	$95,680	$76,069	$171,749	$31,597,353
92	$95,450	$76,299	$171,749	$31,521,054
93	$95,220	$76,529	$171,749	$31,444,525
94	$94,989	$76,760	$171,749	$31,367,765
95	$94,757	$76,992	$171,749	$31,290,773
96	$94,524	$77,225	$171,749	$31,213,548

第8年供款共

$2,060,987

第8年利息

$1,149,488

第8年共還本金

$911,499

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$94,291	$77,458	$171,749	$31,136,090
98	$94,057	$77,692	$171,749	$31,058,398
99	$93,822	$77,927	$171,749	$30,980,471
100	$93,587	$78,162	$171,749	$30,902,309
101	$93,351	$78,398	$171,749	$30,823,911
102	$93,114	$78,635	$171,749	$30,745,276
103	$92,876	$78,873	$171,749	$30,666,403
104	$92,638	$79,111	$171,749	$30,587,293
105	$92,399	$79,350	$171,749	$30,507,943
106	$92,159	$79,590	$171,749	$30,428,353
107	$91,919	$79,830	$171,749	$30,348,523
108	$91,678	$80,071	$171,749	$30,268,452

第9年供款共

$2,060,987

第9年利息

$1,115,891

第9年共還本金

$945,096

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$91,436	$80,313	$171,749	$30,188,139
110	$91,193	$80,556	$171,749	$30,107,584
111	$90,950	$80,799	$171,749	$30,026,785
112	$90,706	$81,043	$171,749	$29,945,742
113	$90,461	$81,288	$171,749	$29,864,454
114	$90,216	$81,533	$171,749	$29,782,921
115	$89,969	$81,780	$171,749	$29,701,141
116	$89,722	$82,027	$171,749	$29,619,114
117	$89,474	$82,275	$171,749	$29,536,840
118	$89,226	$82,523	$171,749	$29,454,317
119	$88,977	$82,772	$171,749	$29,371,544
120	$88,727	$83,022	$171,749	$29,288,522

第10年供款共

$2,060,987

第10年利息

$1,081,057

第10年共還本金

$979,930

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$88,476	$83,273	$171,749	$29,205,249
122	$88,224	$83,525	$171,749	$29,121,724
123	$87,972	$83,777	$171,749	$29,037,947
124	$87,719	$84,030	$171,749	$28,953,917
125	$87,465	$84,284	$171,749	$28,869,633
126	$87,210	$84,539	$171,749	$28,785,094
127	$86,955	$84,794	$171,749	$28,700,300
128	$86,699	$85,050	$171,749	$28,615,250
129	$86,442	$85,307	$171,749	$28,529,943
130	$86,184	$85,565	$171,749	$28,444,378
131	$85,926	$85,823	$171,749	$28,358,555
132	$85,666	$86,082	$171,749	$28,272,473

第11年供款共

$2,060,987

第11年利息

$1,044,938

第11年共還本金

$1,016,049

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$85,406	$86,342	$171,749	$28,186,130
134	$85,146	$86,603	$171,749	$28,099,527
135	$84,884	$86,865	$171,749	$28,012,662
136	$84,622	$87,127	$171,749	$27,925,535
137	$84,358	$87,391	$171,749	$27,838,144
138	$84,094	$87,655	$171,749	$27,750,490
139	$83,830	$87,919	$171,749	$27,662,570
140	$83,564	$88,185	$171,749	$27,574,385
141	$83,298	$88,451	$171,749	$27,485,934
142	$83,030	$88,718	$171,749	$27,397,216
143	$82,762	$88,986	$171,749	$27,308,229
144	$82,494	$89,255	$171,749	$27,218,974

第12年供款共

$2,060,987

第12年利息

$1,007,488

第12年共還本金

$1,053,499

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$82,224	$89,525	$171,749	$27,129,449
146	$81,954	$89,795	$171,749	$27,039,654
147	$81,682	$90,067	$171,749	$26,949,587
148	$81,410	$90,339	$171,749	$26,859,248
149	$81,137	$90,612	$171,749	$26,768,637
150	$80,864	$90,885	$171,749	$26,677,751
151	$80,589	$91,160	$171,749	$26,586,591
152	$80,314	$91,435	$171,749	$26,495,156
153	$80,037	$91,711	$171,749	$26,403,445
154	$79,760	$91,989	$171,749	$26,311,456
155	$79,483	$92,266	$171,749	$26,219,190
156	$79,204	$92,545	$171,749	$26,126,645

第13年供款共

$2,060,987

第13年利息

$968,658

第13年共還本金

$1,092,329

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$78,924	$92,825	$171,749	$26,033,820
158	$78,644	$93,105	$171,749	$25,940,715
159	$78,363	$93,386	$171,749	$25,847,328
160	$78,080	$93,668	$171,749	$25,753,660
161	$77,798	$93,951	$171,749	$25,659,709
162	$77,514	$94,235	$171,749	$25,565,473
163	$77,229	$94,520	$171,749	$25,470,954
164	$76,944	$94,805	$171,749	$25,376,148
165	$76,657	$95,092	$171,749	$25,281,056
166	$76,370	$95,379	$171,749	$25,185,677
167	$76,082	$95,667	$171,749	$25,090,010
168	$75,793	$95,956	$171,749	$24,994,054

第14年供款共

$2,060,987

第14年利息

$928,396

第14年共還本金

$1,132,591

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$75,503	$96,246	$171,749	$24,897,808
170	$75,212	$96,537	$171,749	$24,801,271
171	$74,921	$96,828	$171,749	$24,704,443
172	$74,628	$97,121	$171,749	$24,607,322
173	$74,335	$97,414	$171,749	$24,509,907
174	$74,040	$97,709	$171,749	$24,412,199
175	$73,745	$98,004	$171,749	$24,314,195
176	$73,449	$98,300	$171,749	$24,215,895
177	$73,152	$98,597	$171,749	$24,117,299
178	$72,854	$98,895	$171,749	$24,018,404
179	$72,556	$99,193	$171,749	$23,919,211
180	$72,256	$99,493	$171,749	$23,819,718

第15年供款共

$2,060,987

第15年利息

$886,651

第15年共還本金

$1,174,336

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$71,955	$99,794	$171,749	$23,719,924
182	$71,654	$100,095	$171,749	$23,619,829
183	$71,352	$100,397	$171,749	$23,519,432
184	$71,048	$100,701	$171,749	$23,418,731
185	$70,744	$101,005	$171,749	$23,317,726
186	$70,439	$101,310	$171,749	$23,216,416
187	$70,133	$101,616	$171,749	$23,114,800
188	$69,826	$101,923	$171,749	$23,012,877
189	$69,518	$102,231	$171,749	$22,910,647
190	$69,209	$102,540	$171,749	$22,808,107
191	$68,899	$102,849	$171,749	$22,705,257
192	$68,589	$103,160	$171,749	$22,602,097

第16年供款共

$2,060,987

第16年利息

$843,367

第16年共還本金

$1,217,620

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$68,277	$103,472	$171,749	$22,498,626
194	$67,965	$103,784	$171,749	$22,394,841
195	$67,651	$104,098	$171,749	$22,290,743
196	$67,337	$104,412	$171,749	$22,186,331
197	$67,021	$104,728	$171,749	$22,081,603
198	$66,705	$105,044	$171,749	$21,976,559
199	$66,388	$105,361	$171,749	$21,871,198
200	$66,069	$105,680	$171,749	$21,765,518
201	$65,750	$105,999	$171,749	$21,659,519
202	$65,430	$106,319	$171,749	$21,553,200
203	$65,109	$106,640	$171,749	$21,446,560
204	$64,786	$106,962	$171,749	$21,339,597

第17年供款共

$2,060,987

第17年利息

$798,487

第17年共還本金

$1,262,500

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$64,463	$107,286	$171,749	$21,232,312
206	$64,139	$107,610	$171,749	$21,124,702
207	$63,814	$107,935	$171,749	$21,016,768
208	$63,488	$108,261	$171,749	$20,908,507
209	$63,161	$108,588	$171,749	$20,799,919
210	$62,833	$108,916	$171,749	$20,691,003
211	$62,504	$109,245	$171,749	$20,581,758
212	$62,174	$109,575	$171,749	$20,472,183
213	$61,843	$109,906	$171,749	$20,362,278
214	$61,511	$110,238	$171,749	$20,252,040
215	$61,178	$110,571	$171,749	$20,141,469
216	$60,844	$110,905	$171,749	$20,030,564

第18年供款共

$2,060,987

第18年利息

$751,953

第18年共還本金

$1,309,034

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$60,509	$111,240	$171,749	$19,919,324
218	$60,173	$111,576	$171,749	$19,807,748
219	$59,836	$111,913	$171,749	$19,695,835
220	$59,498	$112,251	$171,749	$19,583,584
221	$59,159	$112,590	$171,749	$19,470,994
222	$58,819	$112,930	$171,749	$19,358,063
223	$58,477	$113,271	$171,749	$19,244,792
224	$58,135	$113,614	$171,749	$19,131,178
225	$57,792	$113,957	$171,749	$19,017,222
226	$57,448	$114,301	$171,749	$18,902,921
227	$57,103	$114,646	$171,749	$18,788,274
228	$56,756	$114,993	$171,749	$18,673,282

第19年供款共

$2,060,987

第19年利息

$703,705

第19年共還本金

$1,357,282

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$56,409	$115,340	$171,749	$18,557,941
230	$56,060	$115,688	$171,749	$18,442,253
231	$55,711	$116,038	$171,749	$18,326,215
232	$55,360	$116,388	$171,749	$18,209,827
233	$55,009	$116,740	$171,749	$18,093,087
234	$54,656	$117,093	$171,749	$17,975,994
235	$54,302	$117,446	$171,749	$17,858,547
236	$53,948	$117,801	$171,749	$17,740,746
237	$53,592	$118,157	$171,749	$17,622,589
238	$53,235	$118,514	$171,749	$17,504,075
239	$52,877	$118,872	$171,749	$17,385,203
240	$52,518	$119,231	$171,749	$17,265,972

第20年供款共

$2,060,987

第20年利息

$653,677

第20年共還本金

$1,407,310

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$52,158	$119,591	$171,749	$17,146,381
242	$51,796	$119,953	$171,749	$17,026,428
243	$51,434	$120,315	$171,749	$16,906,113
244	$51,071	$120,678	$171,749	$16,785,435
245	$50,706	$121,043	$171,749	$16,664,392
246	$50,340	$121,409	$171,749	$16,542,983
247	$49,974	$121,775	$171,749	$16,421,208
248	$49,606	$122,143	$171,749	$16,299,065
249	$49,237	$122,512	$171,749	$16,176,553
250	$48,867	$122,882	$171,749	$16,053,670
251	$48,495	$123,253	$171,749	$15,930,417
252	$48,123	$123,626	$171,749	$15,806,791

第21年供款共

$2,060,987

第21年利息

$601,806

第21年共還本金

$1,459,181

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$47,750	$123,999	$171,749	$15,682,792
254	$47,375	$124,374	$171,749	$15,558,418
255	$46,999	$124,750	$171,749	$15,433,668
256	$46,623	$125,126	$171,749	$15,308,542
257	$46,245	$125,504	$171,749	$15,183,038
258	$45,865	$125,883	$171,749	$15,057,154
259	$45,485	$126,264	$171,749	$14,930,890
260	$45,104	$126,645	$171,749	$14,804,245
261	$44,721	$127,028	$171,749	$14,677,218
262	$44,337	$127,411	$171,749	$14,549,806
263	$43,953	$127,796	$171,749	$14,422,010
264	$43,566	$128,182	$171,749	$14,293,827

第22年供款共

$2,060,987

第22年利息

$548,023

第22年共還本金

$1,512,964

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$43,179	$128,570	$171,749	$14,165,258
266	$42,791	$128,958	$171,749	$14,036,300
267	$42,401	$129,348	$171,749	$13,906,952
268	$42,011	$129,738	$171,749	$13,777,214
269	$41,619	$130,130	$171,749	$13,647,083
270	$41,226	$130,523	$171,749	$13,516,560
271	$40,831	$130,918	$171,749	$13,385,642
272	$40,436	$131,313	$171,749	$13,254,329
273	$40,039	$131,710	$171,749	$13,122,619
274	$39,641	$132,108	$171,749	$12,990,512
275	$39,242	$132,507	$171,749	$12,858,005
276	$38,842	$132,907	$171,749	$12,725,098

第23年供款共

$2,060,987

第23年利息

$492,258

第23年共還本金

$1,568,729

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$38,440	$133,309	$171,749	$12,591,789
278	$38,038	$133,711	$171,749	$12,458,078
279	$37,634	$134,115	$171,749	$12,323,963
280	$37,229	$134,520	$171,749	$12,189,443
281	$36,822	$134,927	$171,749	$12,054,516
282	$36,415	$135,334	$171,749	$11,919,182
283	$36,006	$135,743	$171,749	$11,783,439
284	$35,596	$136,153	$171,749	$11,647,286
285	$35,185	$136,564	$171,749	$11,510,721
286	$34,772	$136,977	$171,749	$11,373,744
287	$34,358	$137,391	$171,749	$11,236,354
288	$33,943	$137,806	$171,749	$11,098,548

第24年供款共

$2,060,987

第24年利息

$434,437

第24年共還本金

$1,626,550

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$33,527	$138,222	$171,749	$10,960,326
290	$33,109	$138,640	$171,749	$10,821,686
291	$32,691	$139,058	$171,749	$10,682,628
292	$32,270	$139,478	$171,749	$10,543,149
293	$31,849	$139,900	$171,749	$10,403,250
294	$31,426	$140,322	$171,749	$10,262,927
295	$31,003	$140,746	$171,749	$10,122,181
296	$30,577	$141,171	$171,749	$9,981,009
297	$30,151	$141,598	$171,749	$9,839,411
298	$29,723	$142,026	$171,749	$9,697,386
299	$29,294	$142,455	$171,749	$9,554,931
300	$28,864	$142,885	$171,749	$9,412,046

第25年供款共

$2,060,987

第25年利息

$374,485

第25年共還本金

$1,686,502

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$28,432	$143,317	$171,749	$9,268,729
302	$27,999	$143,750	$171,749	$9,124,979
303	$27,565	$144,184	$171,749	$8,980,796
304	$27,129	$144,619	$171,749	$8,836,176
305	$26,693	$145,056	$171,749	$8,691,120
306	$26,254	$145,494	$171,749	$8,545,625
307	$25,815	$145,934	$171,749	$8,399,691
308	$25,374	$146,375	$171,749	$8,253,316
309	$24,932	$146,817	$171,749	$8,106,499
310	$24,488	$147,261	$171,749	$7,959,239
311	$24,044	$147,705	$171,749	$7,811,534
312	$23,597	$148,152	$171,749	$7,663,382

第26年供款共

$2,060,987

第26年利息

$312,323

第26年共還本金

$1,748,664

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$23,150	$148,599	$171,749	$7,514,783
314	$22,701	$149,048	$171,749	$7,365,735
315	$22,251	$149,498	$171,749	$7,216,237
316	$21,799	$149,950	$171,749	$7,066,287
317	$21,346	$150,403	$171,749	$6,915,884
318	$20,892	$150,857	$171,749	$6,765,027
319	$20,436	$151,313	$171,749	$6,613,714
320	$19,979	$151,770	$171,749	$6,461,944
321	$19,520	$152,228	$171,749	$6,309,715
322	$19,061	$152,688	$171,749	$6,157,027
323	$18,599	$153,150	$171,749	$6,003,877
324	$18,137	$153,612	$171,749	$5,850,265

第27年供款共

$2,060,987

第27年利息

$247,870

第27年共還本金

$1,813,117

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$17,673	$154,076	$171,749	$5,696,189
326	$17,207	$154,542	$171,749	$5,541,647
327	$16,740	$155,009	$171,749	$5,386,639
328	$16,272	$155,477	$171,749	$5,231,162
329	$15,802	$155,946	$171,749	$5,075,215
330	$15,331	$156,418	$171,749	$4,918,798
331	$14,859	$156,890	$171,749	$4,761,908
332	$14,385	$157,364	$171,749	$4,604,544
333	$13,910	$157,839	$171,749	$4,446,705
334	$13,433	$158,316	$171,749	$4,288,388
335	$12,955	$158,794	$171,749	$4,129,594
336	$12,475	$159,274	$171,749	$3,970,320

第28年供款共

$2,060,987

第28年利息

$181,042

第28年共還本金

$1,879,945

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$11,994	$159,755	$171,749	$3,810,565
338	$11,511	$160,238	$171,749	$3,650,327
339	$11,027	$160,722	$171,749	$3,489,605
340	$10,542	$161,207	$171,749	$3,328,397
341	$10,055	$161,694	$171,749	$3,166,703
342	$9,566	$162,183	$171,749	$3,004,520
343	$9,076	$162,673	$171,749	$2,841,847
344	$8,585	$163,164	$171,749	$2,678,683
345	$8,092	$163,657	$171,749	$2,515,026
346	$7,597	$164,151	$171,749	$2,350,875
347	$7,102	$164,647	$171,749	$2,186,227
348	$6,604	$165,145	$171,749	$2,021,083

第29年供款共

$2,060,987

第29年利息

$111,750

第29年共還本金

$1,949,237

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$6,105	$165,644	$171,749	$1,855,439
350	$5,605	$166,144	$171,749	$1,689,295
351	$5,103	$166,646	$171,749	$1,522,649
352	$4,600	$167,149	$171,749	$1,355,500
353	$4,095	$167,654	$171,749	$1,187,846
354	$3,588	$168,161	$171,749	$1,019,685
355	$3,080	$168,669	$171,749	$851,017
356	$2,571	$169,178	$171,749	$681,839
357	$2,060	$169,689	$171,749	$512,149
358	$1,547	$170,202	$171,749	$341,948
359	$1,033	$170,716	$171,749	$171,232
360	$517	$171,232	$171,749	$0

第30年供款共

$2,060,987

第30年利息

$39,904

第30年共還本金

$2,021,083

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$32,499,612

免責聲明

筍盤推介

按揭保險費
info