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$32,499,187

每月供款
$176,026

首期

$-31,200,000

總貸款額

$39,200,000

總利息

$24,169,187

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-30,870,000

按月供比率計算

$352,051

置業成本總預算

HK$-30,870,000

首期

$-31,200,000
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

$352,051

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

西貢 Marina Cove

thumb_up

匡湖居分層靚景

實

533 呎

@13,659

建

650 呎

@11,200

local_fire_department 至HIT local_offer 低水筍價

售$728 萬

實

533 呎

@13,659

建

650 呎

@11,200

售$728 萬

local_fire_department 至HIT local_offer 低水筍價

沙田沙田第一城

thumb_up

沙田第一城 3房套加工人房換樓必睇

實

853 呎

@9,965

建

1,018 呎

@8,350

local_fire_department 至HIT

售$850 萬

實

853 呎

@9,965

建

1,018 呎

@8,350

售$850 萬

local_fire_department 至HIT

大埔沙田段大埔公路

thumb_up

別墅屋罕有

建

612 呎

@11,438

售$700 萬

建

612 呎

@11,438

售$700 萬

西貢逸瓏海滙

thumb_up

逸瓏海滙

實

542 呎

@12,915

local_fire_department 至HIT local_offer 低水筍價

售$700 萬

實

542 呎

@12,915

售$700 萬

local_fire_department 至HIT local_offer 低水筍價

清水灣陳屋村

thumb_up

Nicely Renovated House

實

700 呎

@10,000

建

700 呎

@10,000

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$700 萬

實

700 呎

@10,000

建

700 呎

@10,000

售$700 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

馬鞍山聽濤雅苑第08座

thumb_up

真筍盤@三房套加工人房！業主求賣，還價即成

實

745 呎

@11,007

建

927 呎

@8,846

local_fire_department 至HIT

售$820 萬

實

745 呎

@11,007

建

927 呎

@8,846

售$820 萬

local_fire_department 至HIT

大埔嘉熙第08座

thumb_up

嘉熙2房

實

461 呎

@17,354

local_fire_department 至HIT

售$800 萬

實

461 呎

@17,354

售$800 萬

local_fire_department 至HIT

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

VR實景

沙田聚龍居

thumb_up

精選三房,套換樓推介, 價可再傾

實

736 呎

@10,870

建

975 呎

@8,205

local_offer 低水筍價

售$800 萬

實

736 呎

@10,870

建

975 呎

@8,205

售$800 萬

local_offer 低水筍價

馬鞍山聽濤雅苑第02座

thumb_up

馬鞍山聽濤雅苑 3房套房兩廳加工人房

實

760 呎

@10,921

建

944 呎

@8,792

local_fire_department 至HIT

售$830 萬

實

760 呎

@10,921

建

944 呎

@8,792

售$830 萬

local_fire_department 至HIT

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

馬鞍山嘉華星濤灣第01座

thumb_up

2年新裝修無敵海景！ 2房

實

465 呎

@16,301

建

635 呎

@11,937

local_fire_department 至HIT real_estate_agent 罕有放盤

售$758 萬

實

465 呎

@16,301

建

635 呎

@11,937

售$758 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$234,610	$180,279	$147,734	$126,083
1.500	$243,331	$189,158	$156,775	$135,287
2.000	$252,255	$198,306	$166,151	$144,891
2.500	$261,381	$207,722	$175,858	$154,887
3.000	$270,708	$217,402	$185,891	$165,269
3.500	$280,234	$227,344	$196,244	$176,026
4.000	$289,958	$237,544	$206,912	$187,147
4.500	$299,877	$247,999	$217,886	$198,621
5.000	$309,991	$258,703	$229,159	$210,434
5.500	$320,297	$269,652	$240,722	$222,573
6.000	$330,792	$280,841	$252,566	$235,024

每月供款$176,026

年期

30年

貸款金額

$39,200,000

總利息

$24,169,187

總貸款連利息

$63,369,187

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$114,333	$61,692	$176,026	$39,138,308
2	$114,153	$61,872	$176,026	$39,076,436
3	$113,973	$62,053	$176,026	$39,014,383
4	$113,792	$62,234	$176,026	$38,952,150
5	$113,610	$62,415	$176,026	$38,889,734
6	$113,428	$62,597	$176,026	$38,827,137
7	$113,246	$62,780	$176,026	$38,764,358
8	$113,063	$62,963	$176,026	$38,701,395
9	$112,879	$63,146	$176,026	$38,638,248
10	$112,695	$63,331	$176,026	$38,574,918
11	$112,510	$63,515	$176,026	$38,511,402
12	$112,325	$63,701	$176,026	$38,447,702

第1年供款共

$2,112,306

第1年利息

$1,360,008

第1年共還本金

$752,298

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$112,139	$63,886	$176,026	$38,383,815
14	$111,953	$64,073	$176,026	$38,319,743
15	$111,766	$64,260	$176,026	$38,255,483
16	$111,578	$64,447	$176,026	$38,191,036
17	$111,391	$64,635	$176,026	$38,126,401
18	$111,202	$64,824	$176,026	$38,061,578
19	$111,013	$65,013	$176,026	$37,996,565
20	$110,823	$65,202	$176,026	$37,931,363
21	$110,633	$65,392	$176,026	$37,865,970
22	$110,442	$65,583	$176,026	$37,800,387
23	$110,251	$65,774	$176,026	$37,734,613
24	$110,059	$65,966	$176,026	$37,668,647

第2年供款共

$2,112,306

第2年利息

$1,333,251

第2年共還本金

$779,055

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$109,867	$66,159	$176,026	$37,602,488
26	$109,674	$66,352	$176,026	$37,536,136
27	$109,480	$66,545	$176,026	$37,469,591
28	$109,286	$66,739	$176,026	$37,402,852
29	$109,092	$66,934	$176,026	$37,335,918
30	$108,896	$67,129	$176,026	$37,268,789
31	$108,701	$67,325	$176,026	$37,201,464
32	$108,504	$67,521	$176,026	$37,133,943
33	$108,307	$67,718	$176,026	$37,066,225
34	$108,110	$67,916	$176,026	$36,998,309
35	$107,912	$68,114	$176,026	$36,930,195
36	$107,713	$68,312	$176,026	$36,861,883

第3年供款共

$2,112,306

第3年利息

$1,305,542

第3年共還本金

$806,764

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$107,514	$68,512	$176,026	$36,793,371
38	$107,314	$68,712	$176,026	$36,724,660
39	$107,114	$68,912	$176,026	$36,655,748
40	$106,913	$69,113	$176,026	$36,586,635
41	$106,711	$69,314	$176,026	$36,517,320
42	$106,509	$69,517	$176,026	$36,447,804
43	$106,306	$69,719	$176,026	$36,378,084
44	$106,103	$69,923	$176,026	$36,308,162
45	$105,899	$70,127	$176,026	$36,238,035
46	$105,694	$70,331	$176,026	$36,167,704
47	$105,489	$70,536	$176,026	$36,097,167
48	$105,283	$70,742	$176,026	$36,026,425

第4年供款共

$2,112,306

第4年利息

$1,276,848

第4年共還本金

$835,458

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$105,077	$70,948	$176,026	$35,955,477
50	$104,870	$71,155	$176,026	$35,884,321
51	$104,663	$71,363	$176,026	$35,812,958
52	$104,454	$71,571	$176,026	$35,741,387
53	$104,246	$71,780	$176,026	$35,669,607
54	$104,036	$71,989	$176,026	$35,597,618
55	$103,826	$72,199	$176,026	$35,525,419
56	$103,616	$72,410	$176,026	$35,453,009
57	$103,405	$72,621	$176,026	$35,380,389
58	$103,193	$72,833	$176,026	$35,307,556
59	$102,980	$73,045	$176,026	$35,234,511
60	$102,767	$73,258	$176,026	$35,161,253

第5年供款共

$2,112,306

第5年利息

$1,247,134

第5年共還本金

$865,173

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$102,554	$73,472	$176,026	$35,087,781
62	$102,339	$73,686	$176,026	$35,014,094
63	$102,124	$73,901	$176,026	$34,940,193
64	$101,909	$74,117	$176,026	$34,866,077
65	$101,693	$74,333	$176,026	$34,791,744
66	$101,476	$74,550	$176,026	$34,717,194
67	$101,258	$74,767	$176,026	$34,642,427
68	$101,040	$74,985	$176,026	$34,567,442
69	$100,822	$75,204	$176,026	$34,492,238
70	$100,602	$75,423	$176,026	$34,416,815
71	$100,382	$75,643	$176,026	$34,341,172
72	$100,162	$75,864	$176,026	$34,265,308

第6年供款共

$2,112,306

第6年利息

$1,216,362

第6年共還本金

$895,944

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$99,940	$76,085	$176,026	$34,189,223
74	$99,719	$76,307	$176,026	$34,112,916
75	$99,496	$76,530	$176,026	$34,036,387
76	$99,273	$76,753	$176,026	$33,959,634
77	$99,049	$76,977	$176,026	$33,882,658
78	$98,824	$77,201	$176,026	$33,805,456
79	$98,599	$77,426	$176,026	$33,728,030
80	$98,373	$77,652	$176,026	$33,650,378
81	$98,147	$77,879	$176,026	$33,572,500
82	$97,920	$78,106	$176,026	$33,494,394
83	$97,692	$78,334	$176,026	$33,416,060
84	$97,464	$78,562	$176,026	$33,337,498

第7年供款共

$2,112,306

第7年利息

$1,184,496

第7年共還本金

$927,810

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$97,234	$78,791	$176,026	$33,258,707
86	$97,005	$79,021	$176,026	$33,179,686
87	$96,774	$79,251	$176,026	$33,100,435
88	$96,543	$79,483	$176,026	$33,020,952
89	$96,311	$79,714	$176,026	$32,941,238
90	$96,079	$79,947	$176,026	$32,861,291
91	$95,845	$80,180	$176,026	$32,781,111
92	$95,612	$80,414	$176,026	$32,700,697
93	$95,377	$80,648	$176,026	$32,620,048
94	$95,142	$80,884	$176,026	$32,539,165
95	$94,906	$81,120	$176,026	$32,458,045
96	$94,669	$81,356	$176,026	$32,376,689

第8年供款共

$2,112,306

第8年利息

$1,151,497

第8年共還本金

$960,810

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$94,432	$81,594	$176,026	$32,295,095
98	$94,194	$81,831	$176,026	$32,213,264
99	$93,955	$82,070	$176,026	$32,131,194
100	$93,716	$82,310	$176,026	$32,048,884
101	$93,476	$82,550	$176,026	$31,966,334
102	$93,235	$82,790	$176,026	$31,883,544
103	$92,994	$83,032	$176,026	$31,800,512
104	$92,751	$83,274	$176,026	$31,717,238
105	$92,509	$83,517	$176,026	$31,633,721
106	$92,265	$83,760	$176,026	$31,549,961
107	$92,021	$84,005	$176,026	$31,465,956
108	$91,776	$84,250	$176,026	$31,381,706

第9年供款共

$2,112,306

第9年利息

$1,117,324

第9年共還本金

$994,983

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$91,530	$84,496	$176,026	$31,297,211
110	$91,284	$84,742	$176,026	$31,212,469
111	$91,036	$84,989	$176,026	$31,127,480
112	$90,788	$85,237	$176,026	$31,042,242
113	$90,540	$85,486	$176,026	$30,956,757
114	$90,291	$85,735	$176,026	$30,871,022
115	$90,040	$85,985	$176,026	$30,785,037
116	$89,790	$86,236	$176,026	$30,698,801
117	$89,538	$86,487	$176,026	$30,612,314
118	$89,286	$86,740	$176,026	$30,525,574
119	$89,033	$86,993	$176,026	$30,438,581
120	$88,779	$87,246	$176,026	$30,351,335

第10年供款共

$2,112,306

第10年利息

$1,081,935

第10年共還本金

$1,030,371

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$88,525	$87,501	$176,026	$30,263,834
122	$88,270	$87,756	$176,026	$30,176,078
123	$88,014	$88,012	$176,026	$30,088,066
124	$87,757	$88,269	$176,026	$29,999,798
125	$87,499	$88,526	$176,026	$29,911,272
126	$87,241	$88,784	$176,026	$29,822,487
127	$86,982	$89,043	$176,026	$29,733,444
128	$86,723	$89,303	$176,026	$29,644,141
129	$86,462	$89,563	$176,026	$29,554,578
130	$86,201	$89,825	$176,026	$29,464,753
131	$85,939	$90,087	$176,026	$29,374,666
132	$85,676	$90,349	$176,026	$29,284,317

第11年供款共

$2,112,306

第11年利息

$1,045,288

第11年共還本金

$1,067,018

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$85,413	$90,613	$176,026	$29,193,704
134	$85,148	$90,877	$176,026	$29,102,827
135	$84,883	$91,142	$176,026	$29,011,684
136	$84,617	$91,408	$176,026	$28,920,276
137	$84,351	$91,675	$176,026	$28,828,602
138	$84,083	$91,942	$176,026	$28,736,660
139	$83,815	$92,210	$176,026	$28,644,449
140	$83,546	$92,479	$176,026	$28,551,970
141	$83,277	$92,749	$176,026	$28,459,221
142	$83,006	$93,019	$176,026	$28,366,202
143	$82,735	$93,291	$176,026	$28,272,911
144	$82,463	$93,563	$176,026	$28,179,348

第12年供款共

$2,112,306

第12年利息

$1,007,337

第12年共還本金

$1,104,969

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$82,190	$93,836	$176,026	$28,085,512
146	$81,916	$94,109	$176,026	$27,991,403
147	$81,642	$94,384	$176,026	$27,897,019
148	$81,366	$94,659	$176,026	$27,802,360
149	$81,090	$94,935	$176,026	$27,707,424
150	$80,813	$95,212	$176,026	$27,612,212
151	$80,536	$95,490	$176,026	$27,516,722
152	$80,257	$95,768	$176,026	$27,420,954
153	$79,978	$96,048	$176,026	$27,324,906
154	$79,698	$96,328	$176,026	$27,228,578
155	$79,417	$96,609	$176,026	$27,131,970
156	$79,135	$96,891	$176,026	$27,035,079

第13年供款共

$2,112,306

第13年利息

$968,037

第13年共還本金

$1,144,269

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$78,852	$97,173	$176,026	$26,937,906
158	$78,569	$97,457	$176,026	$26,840,449
159	$78,285	$97,741	$176,026	$26,742,708
160	$78,000	$98,026	$176,026	$26,644,682
161	$77,714	$98,312	$176,026	$26,546,370
162	$77,427	$98,599	$176,026	$26,447,772
163	$77,139	$98,886	$176,026	$26,348,886
164	$76,851	$99,175	$176,026	$26,249,711
165	$76,562	$99,464	$176,026	$26,150,247
166	$76,272	$99,754	$176,026	$26,050,493
167	$75,981	$100,045	$176,026	$25,950,448
168	$75,689	$100,337	$176,026	$25,850,112

第14年供款共

$2,112,306

第14年利息

$927,339

第14年共還本金

$1,184,967

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$75,396	$100,629	$176,026	$25,749,482
170	$75,103	$100,923	$176,026	$25,648,559
171	$74,808	$101,217	$176,026	$25,547,342
172	$74,513	$101,512	$176,026	$25,445,830
173	$74,217	$101,809	$176,026	$25,344,021
174	$73,920	$102,105	$176,026	$25,241,916
175	$73,622	$102,403	$176,026	$25,139,512
176	$73,324	$102,702	$176,026	$25,036,811
177	$73,024	$103,001	$176,026	$24,933,809
178	$72,724	$103,302	$176,026	$24,830,507
179	$72,422	$103,603	$176,026	$24,726,904
180	$72,120	$103,905	$176,026	$24,622,999

第15年供款共

$2,112,306

第15年利息

$885,193

第15年共還本金

$1,227,113

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$71,817	$104,208	$176,026	$24,518,790
182	$71,513	$104,512	$176,026	$24,414,278
183	$71,208	$104,817	$176,026	$24,309,461
184	$70,903	$105,123	$176,026	$24,204,338
185	$70,596	$105,430	$176,026	$24,098,908
186	$70,288	$105,737	$176,026	$23,993,171
187	$69,980	$106,045	$176,026	$23,887,126
188	$69,671	$106,355	$176,026	$23,780,771
189	$69,361	$106,665	$176,026	$23,674,106
190	$69,049	$106,976	$176,026	$23,567,130
191	$68,737	$107,288	$176,026	$23,459,842
192	$68,425	$107,601	$176,026	$23,352,241

第16年供款共

$2,112,306

第16年利息

$841,549

第16年共還本金

$1,270,758

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$68,111	$107,915	$176,026	$23,244,326
194	$67,796	$108,230	$176,026	$23,136,096
195	$67,480	$108,545	$176,026	$23,027,551
196	$67,164	$108,862	$176,026	$22,918,689
197	$66,846	$109,179	$176,026	$22,809,510
198	$66,528	$109,498	$176,026	$22,700,012
199	$66,208	$109,817	$176,026	$22,590,195
200	$65,888	$110,137	$176,026	$22,480,058
201	$65,567	$110,459	$176,026	$22,369,599
202	$65,245	$110,781	$176,026	$22,258,818
203	$64,922	$111,104	$176,026	$22,147,714
204	$64,597	$111,428	$176,026	$22,036,286

第17年供款共

$2,112,306

第17年利息

$796,352

第17年共還本金

$1,315,955

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$64,273	$111,753	$176,026	$21,924,533
206	$63,947	$112,079	$176,026	$21,812,454
207	$63,620	$112,406	$176,026	$21,700,048
208	$63,292	$112,734	$176,026	$21,587,315
209	$62,963	$113,063	$176,026	$21,474,252
210	$62,633	$113,392	$176,026	$21,360,860
211	$62,303	$113,723	$176,026	$21,247,137
212	$61,971	$114,055	$176,026	$21,133,082
213	$61,638	$114,387	$176,026	$21,018,695
214	$61,305	$114,721	$176,026	$20,903,974
215	$60,970	$115,056	$176,026	$20,788,918
216	$60,634	$115,391	$176,026	$20,673,527

第18年供款共

$2,112,306

第18年利息

$749,547

第18年共還本金

$1,362,759

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$60,298	$115,728	$176,026	$20,557,799
218	$59,960	$116,065	$176,026	$20,441,734
219	$59,622	$116,404	$176,026	$20,325,330
220	$59,282	$116,743	$176,026	$20,208,587
221	$58,942	$117,084	$176,026	$20,091,503
222	$58,600	$117,425	$176,026	$19,974,078
223	$58,258	$117,768	$176,026	$19,856,310
224	$57,914	$118,111	$176,026	$19,738,199
225	$57,570	$118,456	$176,026	$19,619,743
226	$57,224	$118,801	$176,026	$19,500,942
227	$56,878	$119,148	$176,026	$19,381,794
228	$56,530	$119,495	$176,026	$19,262,299

第19年供款共

$2,112,306

第19年利息

$701,078

第19年共還本金

$1,411,228

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$56,182	$119,844	$176,026	$19,142,455
230	$55,832	$120,193	$176,026	$19,022,261
231	$55,482	$120,544	$176,026	$18,901,717
232	$55,130	$120,896	$176,026	$18,780,822
233	$54,777	$121,248	$176,026	$18,659,574
234	$54,424	$121,602	$176,026	$18,537,972
235	$54,069	$121,956	$176,026	$18,416,016
236	$53,713	$122,312	$176,026	$18,293,704
237	$53,357	$122,669	$176,026	$18,171,035
238	$52,999	$123,027	$176,026	$18,048,008
239	$52,640	$123,385	$176,026	$17,924,622
240	$52,280	$123,745	$176,026	$17,800,877

第20年供款共

$2,112,306

第20年利息

$650,885

第20年共還本金

$1,461,421

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$51,919	$124,106	$176,026	$17,676,771
242	$51,557	$124,468	$176,026	$17,552,303
243	$51,194	$124,831	$176,026	$17,427,471
244	$50,830	$125,195	$176,026	$17,302,276
245	$50,465	$125,561	$176,026	$17,176,715
246	$50,099	$125,927	$176,026	$17,050,789
247	$49,731	$126,294	$176,026	$16,924,495
248	$49,363	$126,662	$176,026	$16,797,832
249	$48,994	$127,032	$176,026	$16,670,800
250	$48,623	$127,402	$176,026	$16,543,398
251	$48,252	$127,774	$176,026	$16,415,624
252	$47,879	$128,147	$176,026	$16,287,477

第21年供款共

$2,112,306

第21年利息

$598,906

第21年共還本金

$1,513,400

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$47,505	$128,520	$176,026	$16,158,957
254	$47,130	$128,895	$176,026	$16,030,062
255	$46,754	$129,271	$176,026	$15,900,791
256	$46,377	$129,648	$176,026	$15,771,142
257	$45,999	$130,026	$176,026	$15,641,116
258	$45,620	$130,406	$176,026	$15,510,710
259	$45,240	$130,786	$176,026	$15,379,924
260	$44,858	$131,167	$176,026	$15,248,757
261	$44,476	$131,550	$176,026	$15,117,207
262	$44,092	$131,934	$176,026	$14,985,273
263	$43,707	$132,318	$176,026	$14,852,955
264	$43,321	$132,704	$176,026	$14,720,251

第22年供款共

$2,112,306

第22年利息

$545,079

第22年共還本金

$1,567,227

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$42,934	$133,091	$176,026	$14,587,159
266	$42,546	$133,480	$176,026	$14,453,679
267	$42,157	$133,869	$176,026	$14,319,811
268	$41,766	$134,259	$176,026	$14,185,551
269	$41,375	$134,651	$176,026	$14,050,900
270	$40,982	$135,044	$176,026	$13,915,856
271	$40,588	$135,438	$176,026	$13,780,419
272	$40,193	$135,833	$176,026	$13,644,586
273	$39,797	$136,229	$176,026	$13,508,357
274	$39,399	$136,626	$176,026	$13,371,731
275	$39,001	$137,025	$176,026	$13,234,707
276	$38,601	$137,424	$176,026	$13,097,282

第23年供款共

$2,112,306

第23年利息

$489,338

第23年共還本金

$1,622,968

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$38,200	$137,825	$176,026	$12,959,457
278	$37,798	$138,227	$176,026	$12,821,230
279	$37,395	$138,630	$176,026	$12,682,600
280	$36,991	$139,035	$176,026	$12,543,565
281	$36,585	$139,440	$176,026	$12,404,125
282	$36,179	$139,847	$176,026	$12,264,278
283	$35,771	$140,255	$176,026	$12,124,024
284	$35,362	$140,664	$176,026	$11,983,360
285	$34,951	$141,074	$176,026	$11,842,286
286	$34,540	$141,486	$176,026	$11,700,800
287	$34,127	$141,898	$176,026	$11,558,902
288	$33,713	$142,312	$176,026	$11,416,590

第24年供款共

$2,112,306

第24年利息

$431,614

第24年共還本金

$1,680,692

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$33,298	$142,727	$176,026	$11,273,863
290	$32,882	$143,143	$176,026	$11,130,719
291	$32,465	$143,561	$176,026	$10,987,159
292	$32,046	$143,980	$176,026	$10,843,179
293	$31,626	$144,400	$176,026	$10,698,779
294	$31,205	$144,821	$176,026	$10,553,959
295	$30,782	$145,243	$176,026	$10,408,715
296	$30,359	$145,667	$176,026	$10,263,049
297	$29,934	$146,092	$176,026	$10,116,957
298	$29,508	$146,518	$176,026	$9,970,439
299	$29,080	$146,945	$176,026	$9,823,494
300	$28,652	$147,374	$176,026	$9,676,121

第25年供款共

$2,112,306

第25年利息

$371,837

第25年共還本金

$1,740,469

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$28,222	$147,803	$176,026	$9,528,317
302	$27,791	$148,235	$176,026	$9,380,082
303	$27,359	$148,667	$176,026	$9,231,416
304	$26,925	$149,101	$176,026	$9,082,315
305	$26,490	$149,535	$176,026	$8,932,780
306	$26,054	$149,972	$176,026	$8,782,808
307	$25,617	$150,409	$176,026	$8,632,399
308	$25,178	$150,848	$176,026	$8,481,551
309	$24,738	$151,288	$176,026	$8,330,264
310	$24,297	$151,729	$176,026	$8,178,535
311	$23,854	$152,171	$176,026	$8,026,363
312	$23,410	$152,615	$176,026	$7,873,748

第26年供款共

$2,112,306

第26年利息

$309,934

第26年共還本金

$1,802,373

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$22,965	$153,060	$176,026	$7,720,688
314	$22,519	$153,507	$176,026	$7,567,181
315	$22,071	$153,955	$176,026	$7,413,226
316	$21,622	$154,404	$176,026	$7,258,823
317	$21,172	$154,854	$176,026	$7,103,969
318	$20,720	$155,306	$176,026	$6,948,663
319	$20,267	$155,759	$176,026	$6,792,904
320	$19,813	$156,213	$176,026	$6,636,691
321	$19,357	$156,669	$176,026	$6,480,023
322	$18,900	$157,125	$176,026	$6,322,898
323	$18,442	$157,584	$176,026	$6,165,314
324	$17,982	$158,043	$176,026	$6,007,270

第27年供款共

$2,112,306

第27年利息

$245,829

第27年共還本金

$1,866,478

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$17,521	$158,504	$176,026	$5,848,766
326	$17,059	$158,967	$176,026	$5,689,800
327	$16,595	$159,430	$176,026	$5,530,369
328	$16,130	$159,895	$176,026	$5,370,474
329	$15,664	$160,362	$176,026	$5,210,112
330	$15,196	$160,829	$176,026	$5,049,283
331	$14,727	$161,298	$176,026	$4,887,985
332	$14,257	$161,769	$176,026	$4,726,216
333	$13,785	$162,241	$176,026	$4,563,975
334	$13,312	$162,714	$176,026	$4,401,261
335	$12,837	$163,189	$176,026	$4,238,072
336	$12,361	$163,664	$176,026	$4,074,408

第28年供款共

$2,112,306

第28年利息

$179,444

第28年共還本金

$1,932,862

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$11,884	$164,142	$176,026	$3,910,266
338	$11,405	$164,621	$176,026	$3,745,646
339	$10,925	$165,101	$176,026	$3,580,545
340	$10,443	$165,582	$176,026	$3,414,963
341	$9,960	$166,065	$176,026	$3,248,897
342	$9,476	$166,550	$176,026	$3,082,348
343	$8,990	$167,035	$176,026	$2,915,313
344	$8,503	$167,523	$176,026	$2,747,790
345	$8,014	$168,011	$176,026	$2,579,779
346	$7,524	$168,501	$176,026	$2,411,278
347	$7,033	$168,993	$176,026	$2,242,285
348	$6,540	$169,486	$176,026	$2,072,800

第29年供款共

$2,112,306

第29年利息

$110,698

第29年共還本金

$2,001,608

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$6,046	$169,980	$176,026	$1,902,820
350	$5,550	$170,476	$176,026	$1,732,344
351	$5,053	$170,973	$176,026	$1,561,371
352	$4,554	$171,472	$176,026	$1,389,900
353	$4,054	$171,972	$176,026	$1,217,928
354	$3,552	$172,473	$176,026	$1,045,455
355	$3,049	$172,976	$176,026	$872,479
356	$2,545	$173,481	$176,026	$698,998
357	$2,039	$173,987	$176,026	$525,011
358	$1,531	$174,494	$176,026	$350,517
359	$1,022	$175,003	$176,026	$175,514
360	$512	$175,514	$176,026	$0

第30年供款共

$2,112,306

第30年利息

$39,507

第30年共還本金

$2,072,800

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$32,499,187

免責聲明

筍盤推介

按揭保險費
info