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$32,930,779

每月供款
$179,169

首期

$-31,900,000

總貸款額

$39,900,000

總利息

$24,600,779

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-31,570,000

按月供比率計算

$358,338

置業成本總預算

HK$-31,570,000

首期

$-31,900,000
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

$358,338

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

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

馬鞍山泓碧第02座

thumb_up

幾年半新樓低密度住宅 24小時GYM ROOM 投資自住必睇

實

472 呎

@16,525

real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

售$780 萬

實

472 呎

@16,525

售$780 萬

real_estate_agent 罕有放盤 verified 首置必買 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

馬鞍山迎海第04期駿岸第06座

thumb_up

大2房海景高層，企理裝修，明廚明廁客廳對流窗，好客可傾

實

513 呎

@14,620

local_fire_department 至HIT

售$750 萬

實

513 呎

@14,620

售$750 萬

local_fire_department 至HIT

西貢逸瓏海滙第

thumb_up

逸瓏海滙

實

586 呎

@14,300

local_fire_department 至HIT

售$838 萬

實

586 呎

@14,300

售$838 萬

local_fire_department 至HIT

馬鞍山天宇海

thumb_up

天宇海三房筍盤開揚企理

實

665 呎

@12,481

建

875 呎

@9,486

vpn_key 有匙即睇

售$830 萬

實

665 呎

@12,481

建

875 呎

@9,486

售$830 萬

vpn_key 有匙即睇

西貢北圍上村

thumb_up

nice view,

建

700 呎

@12,143

real_estate_agent 罕有放盤

售$850 萬

建

700 呎

@12,143

售$850 萬

real_estate_agent 罕有放盤

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

沙田富豪花園

thumb_up

城門河景大露台3房有票有驚喜

實

725 呎

@11,034

建

980 呎

@8,163

local_fire_department 至HIT transfer_within_a_station 人才必選

售$800 萬

實

725 呎

@11,034

建

980 呎

@8,163

售$800 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

馬鞍山迎海第01期第01座

thumb_up

清雅裝修高層開揚

實

511 呎

@13,699

建

663 呎

@10,558

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$700 萬

實

511 呎

@13,699

建

663 呎

@10,558

售$700 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

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

獨家

馬鞍山泓碧

thumb_up

獨家代理,全新屋苑,內園清靜

實

511 呎

@15,264

verified 首置必買 pets 愛竉必選

售$780 萬

實

511 呎

@15,264

售$780 萬

verified 首置必買 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$238,799	$183,498	$150,372	$128,334
1.500	$247,676	$192,536	$159,575	$137,703
2.000	$256,760	$201,847	$169,118	$147,478
2.500	$266,049	$211,431	$178,998	$157,653
3.000	$275,542	$221,284	$189,210	$168,220
3.500	$285,238	$231,404	$199,749	$179,169
4.000	$295,135	$241,786	$210,607	$190,489
4.500	$305,232	$252,427	$221,777	$202,167
5.000	$315,527	$263,322	$233,251	$214,192
5.500	$326,016	$274,467	$245,021	$226,548
6.000	$336,699	$285,856	$257,076	$239,221

每月供款$179,169

年期

30年

貸款金額

$39,900,000

總利息

$24,600,779

總貸款連利息

$64,500,779

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$116,375	$62,794	$179,169	$39,837,206
2	$116,192	$62,977	$179,169	$39,774,229
3	$116,008	$63,161	$179,169	$39,711,069
4	$115,824	$63,345	$179,169	$39,647,724
5	$115,639	$63,530	$179,169	$39,584,194
6	$115,454	$63,715	$179,169	$39,520,479
7	$115,268	$63,901	$179,169	$39,456,578
8	$115,082	$64,087	$179,169	$39,392,491
9	$114,895	$64,274	$179,169	$39,328,217
10	$114,707	$64,462	$179,169	$39,263,756
11	$114,519	$64,650	$179,169	$39,199,106
12	$114,331	$64,838	$179,169	$39,134,268

第1年供款共

$2,150,026

第1年利息

$1,384,294

第1年共還本金

$765,732

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$114,142	$65,027	$179,169	$39,069,241
14	$113,952	$65,217	$179,169	$39,004,024
15	$113,762	$65,407	$179,169	$38,938,617
16	$113,571	$65,598	$179,169	$38,873,019
17	$113,380	$65,789	$179,169	$38,807,230
18	$113,188	$65,981	$179,169	$38,741,249
19	$112,995	$66,174	$179,169	$38,675,075
20	$112,802	$66,367	$179,169	$38,608,709
21	$112,609	$66,560	$179,169	$38,542,148
22	$112,415	$66,754	$179,169	$38,475,394
23	$112,220	$66,949	$179,169	$38,408,445
24	$112,025	$67,144	$179,169	$38,341,301

第2年供款共

$2,150,026

第2年利息

$1,357,059

第2年共還本金

$792,967

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$111,829	$67,340	$179,169	$38,273,961
26	$111,632	$67,536	$179,169	$38,206,425
27	$111,435	$67,733	$179,169	$38,138,691
28	$111,238	$67,931	$179,169	$38,070,760
29	$111,040	$68,129	$179,169	$38,002,631
30	$110,841	$68,328	$179,169	$37,934,303
31	$110,642	$68,527	$179,169	$37,865,776
32	$110,442	$68,727	$179,169	$37,797,049
33	$110,241	$68,927	$179,169	$37,728,122
34	$110,040	$69,128	$179,169	$37,658,993
35	$109,839	$69,330	$179,169	$37,589,663
36	$109,637	$69,532	$179,169	$37,520,131

第3年供款共

$2,150,026

第3年利息

$1,328,856

第3年共還本金

$821,170

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$109,434	$69,735	$179,169	$37,450,396
38	$109,230	$69,939	$179,169	$37,380,457
39	$109,026	$70,142	$179,169	$37,310,315
40	$108,822	$70,347	$179,169	$37,239,968
41	$108,617	$70,552	$179,169	$37,169,415
42	$108,411	$70,758	$179,169	$37,098,657
43	$108,204	$70,964	$179,169	$37,027,693
44	$107,997	$71,171	$179,169	$36,956,522
45	$107,790	$71,379	$179,169	$36,885,143
46	$107,582	$71,587	$179,169	$36,813,555
47	$107,373	$71,796	$179,169	$36,741,759
48	$107,163	$72,005	$179,169	$36,669,754

第4年供款共

$2,150,026

第4年利息

$1,299,649

第4年共還本金

$850,377

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$106,953	$72,215	$179,169	$36,597,539
50	$106,743	$72,426	$179,169	$36,525,113
51	$106,532	$72,637	$179,169	$36,452,475
52	$106,320	$72,849	$179,169	$36,379,626
53	$106,107	$73,062	$179,169	$36,306,565
54	$105,894	$73,275	$179,169	$36,233,290
55	$105,680	$73,488	$179,169	$36,159,802
56	$105,466	$73,703	$179,169	$36,086,099
57	$105,251	$73,918	$179,169	$36,012,181
58	$105,036	$74,133	$179,169	$35,938,048
59	$104,819	$74,350	$179,169	$35,863,698
60	$104,602	$74,566	$179,169	$35,789,132

第5年供款共

$2,150,026

第5年利息

$1,269,404

第5年共還本金

$880,622

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$104,385	$74,784	$179,169	$35,714,348
62	$104,167	$75,002	$179,169	$35,639,346
63	$103,948	$75,221	$179,169	$35,564,125
64	$103,729	$75,440	$179,169	$35,488,685
65	$103,509	$75,660	$179,169	$35,413,025
66	$103,288	$75,881	$179,169	$35,337,144
67	$103,067	$76,102	$179,169	$35,261,042
68	$102,845	$76,324	$179,169	$35,184,718
69	$102,622	$76,547	$179,169	$35,108,171
70	$102,399	$76,770	$179,169	$35,031,401
71	$102,175	$76,994	$179,169	$34,954,407
72	$101,950	$77,218	$179,169	$34,877,189

第6年供款共

$2,150,026

第6年利息

$1,238,083

第6年共還本金

$911,943

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$101,725	$77,444	$179,169	$34,799,745
74	$101,499	$77,670	$179,169	$34,722,076
75	$101,273	$77,896	$179,169	$34,644,180
76	$101,046	$78,123	$179,169	$34,566,056
77	$100,818	$78,351	$179,169	$34,487,705
78	$100,589	$78,580	$179,169	$34,409,125
79	$100,360	$78,809	$179,169	$34,330,316
80	$100,130	$79,039	$179,169	$34,251,278
81	$99,900	$79,269	$179,169	$34,172,008
82	$99,668	$79,500	$179,169	$34,092,508
83	$99,436	$79,732	$179,169	$34,012,776
84	$99,204	$79,965	$179,169	$33,932,811

第7年供款共

$2,150,026

第7年利息

$1,205,648

第7年共還本金

$944,378

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$98,971	$80,198	$179,169	$33,852,613
86	$98,737	$80,432	$179,169	$33,772,181
87	$98,502	$80,667	$179,169	$33,691,514
88	$98,267	$80,902	$179,169	$33,610,612
89	$98,031	$81,138	$179,169	$33,529,474
90	$97,794	$81,375	$179,169	$33,448,100
91	$97,557	$81,612	$179,169	$33,366,488
92	$97,319	$81,850	$179,169	$33,284,638
93	$97,080	$82,089	$179,169	$33,202,549
94	$96,841	$82,328	$179,169	$33,120,221
95	$96,601	$82,568	$179,169	$33,037,653
96	$96,360	$82,809	$179,169	$32,954,844

第8年供款共

$2,150,026

第8年利息

$1,172,059

第8年共還本金

$977,967

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$96,118	$83,051	$179,169	$32,871,793
98	$95,876	$83,293	$179,169	$32,788,501
99	$95,633	$83,536	$179,169	$32,704,965
100	$95,389	$83,779	$179,169	$32,621,186
101	$95,145	$84,024	$179,169	$32,537,162
102	$94,900	$84,269	$179,169	$32,452,893
103	$94,654	$84,515	$179,169	$32,368,379
104	$94,408	$84,761	$179,169	$32,283,617
105	$94,161	$85,008	$179,169	$32,198,609
106	$93,913	$85,256	$179,169	$32,113,353
107	$93,664	$85,505	$179,169	$32,027,848
108	$93,415	$85,754	$179,169	$31,942,094

第9年供款共

$2,150,026

第9年利息

$1,137,276

第9年共還本金

$1,012,750

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$93,164	$86,004	$179,169	$31,856,089
110	$92,914	$86,255	$179,169	$31,769,834
111	$92,662	$86,507	$179,169	$31,683,327
112	$92,410	$86,759	$179,169	$31,596,568
113	$92,157	$87,012	$179,169	$31,509,556
114	$91,903	$87,266	$179,169	$31,422,290
115	$91,648	$87,520	$179,169	$31,334,770
116	$91,393	$87,776	$179,169	$31,246,994
117	$91,137	$88,032	$179,169	$31,158,962
118	$90,880	$88,289	$179,169	$31,070,674
119	$90,623	$88,546	$179,169	$30,982,128
120	$90,365	$88,804	$179,169	$30,893,323

第10年供款共

$2,150,026

第10年利息

$1,101,255

第10年共還本金

$1,048,771

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$90,106	$89,063	$179,169	$30,804,260
122	$89,846	$89,323	$179,169	$30,714,937
123	$89,585	$89,584	$179,169	$30,625,353
124	$89,324	$89,845	$179,169	$30,535,508
125	$89,062	$90,107	$179,169	$30,445,401
126	$88,799	$90,370	$179,169	$30,355,032
127	$88,536	$90,633	$179,169	$30,264,398
128	$88,271	$90,898	$179,169	$30,173,501
129	$88,006	$91,163	$179,169	$30,082,338
130	$87,740	$91,429	$179,169	$29,990,909
131	$87,473	$91,695	$179,169	$29,899,214
132	$87,206	$91,963	$179,169	$29,807,251

第11年供款共

$2,150,026

第11年利息

$1,063,954

第11年共還本金

$1,086,072

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$86,938	$92,231	$179,169	$29,715,020
134	$86,669	$92,500	$179,169	$29,622,520
135	$86,399	$92,770	$179,169	$29,529,750
136	$86,128	$93,040	$179,169	$29,436,710
137	$85,857	$93,312	$179,169	$29,343,398
138	$85,585	$93,584	$179,169	$29,249,814
139	$85,312	$93,857	$179,169	$29,155,957
140	$85,038	$94,131	$179,169	$29,061,827
141	$84,764	$94,405	$179,169	$28,967,422
142	$84,488	$94,681	$179,169	$28,872,741
143	$84,212	$94,957	$179,169	$28,777,784
144	$83,935	$95,234	$179,169	$28,682,551

第12年供款共

$2,150,026

第12年利息

$1,025,326

第12年共還本金

$1,124,700

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$83,657	$95,511	$179,169	$28,587,039
146	$83,379	$95,790	$179,169	$28,491,249
147	$83,099	$96,069	$179,169	$28,395,180
148	$82,819	$96,350	$179,169	$28,298,830
149	$82,538	$96,631	$179,169	$28,202,200
150	$82,256	$96,912	$179,169	$28,105,287
151	$81,974	$97,195	$179,169	$28,008,092
152	$81,690	$97,479	$179,169	$27,910,614
153	$81,406	$97,763	$179,169	$27,812,851
154	$81,121	$98,048	$179,169	$27,714,803
155	$80,835	$98,334	$179,169	$27,616,469
156	$80,548	$98,621	$179,169	$27,517,848

第13年供款共

$2,150,026

第13年利息

$985,323

第13年共還本金

$1,164,703

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$80,260	$98,908	$179,169	$27,418,940
158	$79,972	$99,197	$179,169	$27,319,743
159	$79,683	$99,486	$179,169	$27,220,257
160	$79,392	$99,776	$179,169	$27,120,480
161	$79,101	$100,067	$179,169	$27,020,413
162	$78,810	$100,359	$179,169	$26,920,053
163	$78,517	$100,652	$179,169	$26,819,401
164	$78,223	$100,946	$179,169	$26,718,456
165	$77,929	$101,240	$179,169	$26,617,216
166	$77,634	$101,535	$179,169	$26,515,681
167	$77,337	$101,831	$179,169	$26,413,849
168	$77,040	$102,128	$179,169	$26,311,721

第14年供款共

$2,150,026

第14年利息

$943,898

第14年共還本金

$1,206,127

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$76,743	$102,426	$179,169	$26,209,294
170	$76,444	$102,725	$179,169	$26,106,569
171	$76,144	$103,025	$179,169	$26,003,545
172	$75,844	$103,325	$179,169	$25,900,219
173	$75,542	$103,627	$179,169	$25,796,593
174	$75,240	$103,929	$179,169	$25,692,664
175	$74,937	$104,232	$179,169	$25,588,432
176	$74,633	$104,536	$179,169	$25,483,896
177	$74,328	$104,841	$179,169	$25,379,056
178	$74,022	$105,147	$179,169	$25,273,909
179	$73,716	$105,453	$179,169	$25,168,456
180	$73,408	$105,761	$179,169	$25,062,695

第15年供款共

$2,150,026

第15年利息

$901,000

第15年共還本金

$1,249,026

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$73,100	$106,069	$179,169	$24,956,626
182	$72,790	$106,379	$179,169	$24,850,247
183	$72,480	$106,689	$179,169	$24,743,558
184	$72,169	$107,000	$179,169	$24,636,558
185	$71,857	$107,312	$179,169	$24,529,246
186	$71,544	$107,625	$179,169	$24,421,620
187	$71,230	$107,939	$179,169	$24,313,681
188	$70,915	$108,254	$179,169	$24,205,427
189	$70,599	$108,570	$179,169	$24,096,858
190	$70,283	$108,886	$179,169	$23,987,971
191	$69,965	$109,204	$179,169	$23,878,768
192	$69,646	$109,522	$179,169	$23,769,245

第16年供款共

$2,150,026

第16年利息

$856,576

第16年共還本金

$1,293,450

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$69,327	$109,842	$179,169	$23,659,403
194	$69,007	$110,162	$179,169	$23,549,241
195	$68,685	$110,484	$179,169	$23,438,757
196	$68,363	$110,806	$179,169	$23,327,952
197	$68,040	$111,129	$179,169	$23,216,823
198	$67,716	$111,453	$179,169	$23,105,370
199	$67,391	$111,778	$179,169	$22,993,591
200	$67,065	$112,104	$179,169	$22,881,487
201	$66,738	$112,431	$179,169	$22,769,056
202	$66,410	$112,759	$179,169	$22,656,297
203	$66,081	$113,088	$179,169	$22,543,209
204	$65,751	$113,418	$179,169	$22,429,791

第17年供款共

$2,150,026

第17年利息

$810,572

第17年共還本金

$1,339,454

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$65,420	$113,749	$179,169	$22,316,043
206	$65,088	$114,080	$179,169	$22,201,962
207	$64,756	$114,413	$179,169	$22,087,549
208	$64,422	$114,747	$179,169	$21,972,802
209	$64,087	$115,081	$179,169	$21,857,721
210	$63,752	$115,417	$179,169	$21,742,304
211	$63,415	$115,754	$179,169	$21,626,550
212	$63,077	$116,091	$179,169	$21,510,459
213	$62,739	$116,430	$179,169	$21,394,029
214	$62,399	$116,770	$179,169	$21,277,259
215	$62,059	$117,110	$179,169	$21,160,149
216	$61,717	$117,452	$179,169	$21,042,697

第18年供款共

$2,150,026

第18年利息

$762,932

第18年共還本金

$1,387,094

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$61,375	$117,794	$179,169	$20,924,903
218	$61,031	$118,138	$179,169	$20,806,765
219	$60,686	$118,482	$179,169	$20,688,282
220	$60,341	$118,828	$179,169	$20,569,454
221	$59,994	$119,175	$179,169	$20,450,280
222	$59,647	$119,522	$179,169	$20,330,758
223	$59,298	$119,871	$179,169	$20,210,887
224	$58,948	$120,220	$179,169	$20,090,667
225	$58,598	$120,571	$179,169	$19,970,095
226	$58,246	$120,923	$179,169	$19,849,173
227	$57,893	$121,275	$179,169	$19,727,897
228	$57,540	$121,629	$179,169	$19,606,268

第19年供款共

$2,150,026

第19年利息

$713,597

第19年共還本金

$1,436,429

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$57,185	$121,984	$179,169	$19,484,284
230	$56,829	$122,340	$179,169	$19,361,945
231	$56,472	$122,696	$179,169	$19,239,248
232	$56,114	$123,054	$179,169	$19,116,194
233	$55,756	$123,413	$179,169	$18,992,781
234	$55,396	$123,773	$179,169	$18,869,007
235	$55,035	$124,134	$179,169	$18,744,873
236	$54,673	$124,496	$179,169	$18,620,377
237	$54,309	$124,859	$179,169	$18,495,517
238	$53,945	$125,224	$179,169	$18,370,294
239	$53,580	$125,589	$179,169	$18,244,705
240	$53,214	$125,955	$179,169	$18,118,750

第20年供款共

$2,150,026

第20年利息

$662,508

第20年共還本金

$1,487,518

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$52,846	$126,322	$179,169	$17,992,427
242	$52,478	$126,691	$179,169	$17,865,737
243	$52,108	$127,060	$179,169	$17,738,676
244	$51,738	$127,431	$179,169	$17,611,245
245	$51,366	$127,803	$179,169	$17,483,442
246	$50,993	$128,175	$179,169	$17,355,267
247	$50,620	$128,549	$179,169	$17,226,718
248	$50,245	$128,924	$179,169	$17,097,793
249	$49,869	$129,300	$179,169	$16,968,493
250	$49,491	$129,677	$179,169	$16,838,816
251	$49,113	$130,056	$179,169	$16,708,760
252	$48,734	$130,435	$179,169	$16,578,325

第21年供款共

$2,150,026

第21年利息

$609,601

第21年共還本金

$1,540,425

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$48,353	$130,815	$179,169	$16,447,510
254	$47,972	$131,197	$179,169	$16,316,313
255	$47,589	$131,580	$179,169	$16,184,733
256	$47,205	$131,963	$179,169	$16,052,770
257	$46,821	$132,348	$179,169	$15,920,422
258	$46,435	$132,734	$179,169	$15,787,687
259	$46,047	$133,121	$179,169	$15,654,566
260	$45,659	$133,510	$179,169	$15,521,056
261	$45,270	$133,899	$179,169	$15,387,157
262	$44,879	$134,290	$179,169	$15,252,868
263	$44,488	$134,681	$179,169	$15,118,186
264	$44,095	$135,074	$179,169	$14,983,112

第22年供款共

$2,150,026

第22年利息

$554,813

第22年共還本金

$1,595,213

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$43,701	$135,468	$179,169	$14,847,644
266	$43,306	$135,863	$179,169	$14,711,781
267	$42,909	$136,259	$179,169	$14,575,521
268	$42,512	$136,657	$179,169	$14,438,865
269	$42,113	$137,055	$179,169	$14,301,809
270	$41,714	$137,455	$179,169	$14,164,354
271	$41,313	$137,856	$179,169	$14,026,498
272	$40,911	$138,258	$179,169	$13,888,239
273	$40,507	$138,661	$179,169	$13,749,578
274	$40,103	$139,066	$179,169	$13,610,512
275	$39,697	$139,472	$179,169	$13,471,041
276	$39,291	$139,878	$179,169	$13,331,162

第23年供款共

$2,150,026

第23年利息

$498,076

第23年共還本金

$1,651,950

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$38,883	$140,286	$179,169	$13,190,876
278	$38,473	$140,695	$179,169	$13,050,181
279	$38,063	$141,106	$179,169	$12,909,075
280	$37,651	$141,517	$179,169	$12,767,557
281	$37,239	$141,930	$179,169	$12,625,627
282	$36,825	$142,344	$179,169	$12,483,283
283	$36,410	$142,759	$179,169	$12,340,524
284	$35,993	$143,176	$179,169	$12,197,348
285	$35,576	$143,593	$179,169	$12,053,755
286	$35,157	$144,012	$179,169	$11,909,743
287	$34,737	$144,432	$179,169	$11,765,311
288	$34,315	$144,853	$179,169	$11,620,458

第24年供款共

$2,150,026

第24年利息

$439,321

第24年共還本金

$1,710,705

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$33,893	$145,276	$179,169	$11,475,182
290	$33,469	$145,700	$179,169	$11,329,482
291	$33,044	$146,125	$179,169	$11,183,358
292	$32,618	$146,551	$179,169	$11,036,807
293	$32,191	$146,978	$179,169	$10,889,829
294	$31,762	$147,407	$179,169	$10,742,422
295	$31,332	$147,837	$179,169	$10,594,585
296	$30,901	$148,268	$179,169	$10,446,317
297	$30,468	$148,700	$179,169	$10,297,617
298	$30,035	$149,134	$179,169	$10,148,483
299	$29,600	$149,569	$179,169	$9,998,914
300	$29,163	$150,005	$179,169	$9,848,908

第25年供款共

$2,150,026

第25年利息

$378,477

第25年共還本金

$1,771,549

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$28,726	$150,443	$179,169	$9,698,466
302	$28,287	$150,882	$179,169	$9,547,584
303	$27,847	$151,322	$179,169	$9,396,262
304	$27,406	$151,763	$179,169	$9,244,499
305	$26,963	$152,206	$179,169	$9,092,293
306	$26,519	$152,650	$179,169	$8,939,644
307	$26,074	$153,095	$179,169	$8,786,549
308	$25,627	$153,541	$179,169	$8,633,008
309	$25,180	$153,989	$179,169	$8,479,018
310	$24,730	$154,438	$179,169	$8,324,580
311	$24,280	$154,889	$179,169	$8,169,691
312	$23,828	$155,341	$179,169	$8,014,351

第26年供款共

$2,150,026

第26年利息

$315,468

第26年共還本金

$1,834,558

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$23,375	$155,794	$179,169	$7,858,557
314	$22,921	$156,248	$179,169	$7,702,309
315	$22,465	$156,704	$179,169	$7,545,605
316	$22,008	$157,161	$179,169	$7,388,444
317	$21,550	$157,619	$179,169	$7,230,825
318	$21,090	$158,079	$179,169	$7,072,746
319	$20,629	$158,540	$179,169	$6,914,206
320	$20,166	$159,002	$179,169	$6,755,204
321	$19,703	$159,466	$179,169	$6,595,738
322	$19,238	$159,931	$179,169	$6,435,806
323	$18,771	$160,398	$179,169	$6,275,409
324	$18,303	$160,866	$179,169	$6,114,543

第27年供款共

$2,150,026

第27年利息

$250,219

第27年共還本金

$1,899,807

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$17,834	$161,335	$179,169	$5,953,208
326	$17,364	$161,805	$179,169	$5,791,403
327	$16,892	$162,277	$179,169	$5,629,126
328	$16,418	$162,751	$179,169	$5,466,375
329	$15,944	$163,225	$179,169	$5,303,150
330	$15,468	$163,701	$179,169	$5,139,449
331	$14,990	$164,179	$179,169	$4,975,270
332	$14,511	$164,658	$179,169	$4,810,612
333	$14,031	$165,138	$179,169	$4,645,474
334	$13,549	$165,620	$179,169	$4,479,855
335	$13,066	$166,103	$179,169	$4,313,752
336	$12,582	$166,587	$179,169	$4,147,165

第28年供款共

$2,150,026

第28年利息

$182,648

第28年共還本金

$1,967,378

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$12,096	$167,073	$179,169	$3,980,092
338	$11,609	$167,560	$179,169	$3,812,532
339	$11,120	$168,049	$179,169	$3,644,483
340	$10,630	$168,539	$179,169	$3,475,944
341	$10,138	$169,031	$179,169	$3,306,913
342	$9,645	$169,524	$179,169	$3,137,390
343	$9,151	$170,018	$179,169	$2,967,372
344	$8,655	$170,514	$179,169	$2,796,858
345	$8,158	$171,011	$179,169	$2,625,846
346	$7,659	$171,510	$179,169	$2,454,336
347	$7,158	$172,010	$179,169	$2,282,326
348	$6,657	$172,512	$179,169	$2,109,814

第29年供款共

$2,150,026

第29年利息

$112,675

第29年共還本金

$2,037,351

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$6,154	$173,015	$179,169	$1,936,799
350	$5,649	$173,520	$179,169	$1,763,279
351	$5,143	$174,026	$179,169	$1,589,253
352	$4,635	$174,534	$179,169	$1,414,719
353	$4,126	$175,043	$179,169	$1,239,677
354	$3,616	$175,553	$179,169	$1,064,124
355	$3,104	$176,065	$179,169	$888,059
356	$2,590	$176,579	$179,169	$711,480
357	$2,075	$177,094	$179,169	$534,386
358	$1,559	$177,610	$179,169	$356,776
359	$1,041	$178,128	$179,169	$178,648
360	$521	$178,648	$179,169	$0

第30年供款共

$2,150,026

第30年利息

$40,212

第30年共還本金

$2,109,814

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$32,930,779

免責聲明

筍盤推介

按揭保險費
info