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$35,088,743

每月供款
$194,886

首期

$-35,400,000

總貸款額

$43,400,000

總利息

$26,758,743

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-35,070,000

按月供比率計算

$389,771

置業成本總預算

HK$-35,070,000

首期

$-35,400,000
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

$389,771

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

牛池灣曉暉花園第05座

thumb_up

半山高層單邊樓皇-極罕之選

實

686 呎

@12,391

建

895 呎

@9,497

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

售$850 萬

實

686 呎

@12,391

建

895 呎

@9,497

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

沙田玖瓏山天瓏閣

thumb_up

沙田玖瓏山天瓏閣

實

654 呎

@13,456

real_estate_agent 罕有放盤

售$880 萬

實

654 呎

@13,456

售$880 萬

real_estate_agent 罕有放盤

沙田富豪花園

thumb_up

靚裝東南大3房連露台家庭客必睇

實

919 呎

@8,923

建

1,255 呎

@6,534

local_fire_department 至HIT hotel_class 樓王

售$820 萬

實

919 呎

@8,923

建

1,255 呎

@6,534

售$820 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山聽濤雅苑第09座

thumb_up

聽濤雅苑實用靚則 ****連車位****

實

733 呎

@11,596

建

913 呎

@9,310

local_fire_department 至HIT

售$850 萬

實

733 呎

@11,596

建

913 呎

@9,310

售$850 萬

local_fire_department 至HIT

沙田晉名峰

thumb_up

環境幽靜開揚山景實用兩房連車位

實

602 呎

@14,784

建

756 呎

@11,772

local_fire_department 至HIT local_offer 低水筍價

售$890 萬

實

602 呎

@14,784

建

756 呎

@11,772

售$890 萬

local_fire_department 至HIT local_offer 低水筍價

KOL實拍 VR實景

馬鞍山海典居第01座

thumb_up

市中心豪宅 2房超筍價有匙即睇

實

559 呎

@12,880

建

750 呎

@9,600

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$720 萬

實

559 呎

@12,880

建

750 呎

@9,600

售$720 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

馬鞍山迎海

thumb_up

高層靚裝二房，價錢好商議

實

498 呎

@15,060

local_fire_department 至HIT

售$750 萬

實

498 呎

@15,060

售$750 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

馬鞍山迎海第02期星灣第21座

thumb_up

星灣兩房半,好用兩邊廳市場罕有

實

547 呎

@16,271

real_estate_agent 罕有放盤

售$890 萬

實

547 呎

@16,271

售$890 萬

real_estate_agent 罕有放盤

馬鞍山嵐岸第07座

thumb_up

嵐岸 2房池海雙輝連約

實

701 呎

@12,839

建

939 呎

@9,585

local_fire_department 至HIT

售$900 萬

實

701 呎

@12,839

建

939 呎

@9,585

售$900 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第08座

thumb_up

優質海景三房,筍價罕有放盤

實

660 呎

@12,879

建

819 呎

@10,379

local_fire_department 至HIT

售$850 萬

實

660 呎

@12,879

建

819 呎

@10,379

售$850 萬

local_fire_department 至HIT

西貢逸瓏園

thumb_up

西貢市中心低密度豪宅

實

662 呎

@13,595

local_fire_department 至HIT hotel_class 樓王 vpn_key 有匙即睇 pets 愛竉必選

售$900 萬

實

662 呎

@13,595

售$900 萬

local_fire_department 至HIT hotel_class 樓王 vpn_key 有匙即睇 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$259,747	$199,594	$163,563	$139,592
1.500	$269,402	$209,425	$173,572	$149,782
2.000	$279,283	$219,553	$183,953	$160,415
2.500	$289,387	$229,978	$194,700	$171,482
3.000	$299,712	$240,695	$205,808	$182,976
3.500	$310,259	$251,703	$217,271	$194,885
4.000	$321,025	$262,995	$229,081	$207,198
4.500	$332,007	$274,570	$241,231	$219,901
5.000	$343,204	$286,421	$253,712	$232,981
5.500	$354,614	$298,543	$266,514	$246,420
6.000	$366,234	$310,931	$279,627	$260,205

每月供款$194,886

年期

30年

貸款金額

$43,400,000

總利息

$26,758,743

總貸款連利息

$70,158,743

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$126,583	$68,302	$194,885	$43,331,698
2	$126,384	$68,501	$194,885	$43,263,197
3	$126,184	$68,701	$194,885	$43,194,496
4	$125,984	$68,901	$194,885	$43,125,594
5	$125,783	$69,102	$194,885	$43,056,492
6	$125,581	$69,304	$194,885	$42,987,188
7	$125,379	$69,506	$194,885	$42,917,682
8	$125,177	$69,709	$194,885	$42,847,973
9	$124,973	$69,912	$194,885	$42,778,061
10	$124,769	$70,116	$194,885	$42,707,945
11	$124,565	$70,321	$194,885	$42,637,624
12	$124,360	$70,526	$194,885	$42,567,098

第1年供款共

$2,338,625

第1年利息

$1,505,723

第1年共還本金

$832,902

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$124,154	$70,731	$194,885	$42,496,367
14	$123,948	$70,938	$194,885	$42,425,429
15	$123,741	$71,145	$194,885	$42,354,285
16	$123,533	$71,352	$194,885	$42,282,933
17	$123,325	$71,560	$194,885	$42,211,373
18	$123,117	$71,769	$194,885	$42,139,604
19	$122,907	$71,978	$194,885	$42,067,626
20	$122,697	$72,188	$194,885	$41,995,437
21	$122,487	$72,399	$194,885	$41,923,039
22	$122,276	$72,610	$194,885	$41,850,429
23	$122,064	$72,822	$194,885	$41,777,607
24	$121,851	$73,034	$194,885	$41,704,573

第2年供款共

$2,338,625

第2年利息

$1,476,099

第2年共還本金

$862,525

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$121,638	$73,247	$194,885	$41,631,326
26	$121,425	$73,461	$194,885	$41,557,865
27	$121,210	$73,675	$194,885	$41,484,190
28	$120,996	$73,890	$194,885	$41,410,301
29	$120,780	$74,105	$194,885	$41,336,195
30	$120,564	$74,321	$194,885	$41,261,874
31	$120,347	$74,538	$194,885	$41,187,335
32	$120,130	$74,756	$194,885	$41,112,580
33	$119,912	$74,974	$194,885	$41,037,606
34	$119,693	$75,192	$194,885	$40,962,414
35	$119,474	$75,412	$194,885	$40,887,002
36	$119,254	$75,632	$194,885	$40,811,370

第3年供款共

$2,338,625

第3年利息

$1,445,422

第3年共還本金

$893,203

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$119,033	$75,852	$194,885	$40,735,518
38	$118,812	$76,073	$194,885	$40,659,445
39	$118,590	$76,295	$194,885	$40,583,149
40	$118,368	$76,518	$194,885	$40,506,631
41	$118,144	$76,741	$194,885	$40,429,890
42	$117,921	$76,965	$194,885	$40,352,926
43	$117,696	$77,189	$194,885	$40,275,736
44	$117,471	$77,414	$194,885	$40,198,322
45	$117,245	$77,640	$194,885	$40,120,681
46	$117,019	$77,867	$194,885	$40,042,815
47	$116,792	$78,094	$194,885	$39,964,721
48	$116,564	$78,322	$194,885	$39,886,399

第4年供款共

$2,338,625

第4年利息

$1,413,654

第4年共還本金

$924,971

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$116,335	$78,550	$194,885	$39,807,849
50	$116,106	$78,779	$194,885	$39,729,070
51	$115,876	$79,009	$194,885	$39,650,061
52	$115,646	$79,239	$194,885	$39,570,822
53	$115,415	$79,470	$194,885	$39,491,351
54	$115,183	$79,702	$194,885	$39,411,649
55	$114,951	$79,935	$194,885	$39,331,714
56	$114,717	$80,168	$194,885	$39,251,546
57	$114,484	$80,402	$194,885	$39,171,144
58	$114,249	$80,636	$194,885	$39,090,508
59	$114,014	$80,871	$194,885	$39,009,637
60	$113,778	$81,107	$194,885	$38,928,530

第5年供款共

$2,338,625

第5年利息

$1,380,755

第5年共還本金

$957,870

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$113,542	$81,344	$194,885	$38,847,186
62	$113,304	$81,581	$194,885	$38,765,605
63	$113,066	$81,819	$194,885	$38,683,786
64	$112,828	$82,058	$194,885	$38,601,728
65	$112,588	$82,297	$194,885	$38,519,431
66	$112,348	$82,537	$194,885	$38,436,894
67	$112,108	$82,778	$194,885	$38,354,116
68	$111,866	$83,019	$194,885	$38,271,097
69	$111,624	$83,261	$194,885	$38,187,835
70	$111,381	$83,504	$194,885	$38,104,331
71	$111,138	$83,748	$194,885	$38,020,583
72	$110,893	$83,992	$194,885	$37,936,591

第6年供款共

$2,338,625

第6年利息

$1,346,687

第6年共還本金

$991,938

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$110,648	$84,237	$194,885	$37,852,354
74	$110,403	$84,483	$194,885	$37,767,872
75	$110,156	$84,729	$194,885	$37,683,143
76	$109,909	$84,976	$194,885	$37,598,166
77	$109,661	$85,224	$194,885	$37,512,942
78	$109,413	$85,473	$194,885	$37,427,470
79	$109,163	$85,722	$194,885	$37,341,748
80	$108,913	$85,972	$194,885	$37,255,776
81	$108,663	$86,223	$194,885	$37,169,553
82	$108,411	$86,474	$194,885	$37,083,079
83	$108,159	$86,726	$194,885	$36,996,352
84	$107,906	$86,979	$194,885	$36,909,373

第7年供款共

$2,338,625

第7年利息

$1,311,406

第7年共還本金

$1,027,218

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$107,652	$87,233	$194,885	$36,822,140
86	$107,398	$87,487	$194,885	$36,734,653
87	$107,143	$87,743	$194,885	$36,646,910
88	$106,887	$87,999	$194,885	$36,558,911
89	$106,630	$88,255	$194,885	$36,470,656
90	$106,373	$88,513	$194,885	$36,382,143
91	$106,115	$88,771	$194,885	$36,293,373
92	$105,856	$89,030	$194,885	$36,204,343
93	$105,596	$89,289	$194,885	$36,115,053
94	$105,336	$89,550	$194,885	$36,025,504
95	$105,074	$89,811	$194,885	$35,935,693
96	$104,812	$90,073	$194,885	$35,845,620

第8年供款共

$2,338,625

第8年利息

$1,274,871

第8年共還本金

$1,063,753

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$104,550	$90,336	$194,885	$35,755,284
98	$104,286	$90,599	$194,885	$35,664,685
99	$104,022	$90,863	$194,885	$35,573,821
100	$103,757	$91,128	$194,885	$35,482,693
101	$103,491	$91,394	$194,885	$35,391,299
102	$103,225	$91,661	$194,885	$35,299,638
103	$102,957	$91,928	$194,885	$35,207,710
104	$102,689	$92,196	$194,885	$35,115,514
105	$102,420	$92,465	$194,885	$35,023,049
106	$102,151	$92,735	$194,885	$34,930,314
107	$101,880	$93,005	$194,885	$34,837,308
108	$101,609	$93,277	$194,885	$34,744,032

第9年供款共

$2,338,625

第9年利息

$1,237,037

第9年共還本金

$1,101,588

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$101,337	$93,549	$194,885	$34,650,483
110	$101,064	$93,821	$194,885	$34,556,662
111	$100,790	$94,095	$194,885	$34,462,567
112	$100,516	$94,370	$194,885	$34,368,197
113	$100,241	$94,645	$194,885	$34,273,552
114	$99,965	$94,921	$194,885	$34,178,631
115	$99,688	$95,198	$194,885	$34,083,434
116	$99,410	$95,475	$194,885	$33,987,958
117	$99,132	$95,754	$194,885	$33,892,204
118	$98,852	$96,033	$194,885	$33,796,171
119	$98,572	$96,313	$194,885	$33,699,858
120	$98,291	$96,594	$194,885	$33,603,264

第10年供款共

$2,338,625

第10年利息

$1,197,857

第10年共還本金

$1,140,768

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$98,010	$96,876	$194,885	$33,506,388
122	$97,727	$97,158	$194,885	$33,409,230
123	$97,444	$97,442	$194,885	$33,311,788
124	$97,159	$97,726	$194,885	$33,214,062
125	$96,874	$98,011	$194,885	$33,116,051
126	$96,588	$98,297	$194,885	$33,017,754
127	$96,302	$98,584	$194,885	$32,919,170
128	$96,014	$98,871	$194,885	$32,820,299
129	$95,726	$99,160	$194,885	$32,721,140
130	$95,437	$99,449	$194,885	$32,621,691
131	$95,147	$99,739	$194,885	$32,521,952
132	$94,856	$100,030	$194,885	$32,421,922

第11年供款共

$2,338,625

第11年利息

$1,157,283

第11年共還本金

$1,181,342

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$94,564	$100,321	$194,885	$32,321,601
134	$94,271	$100,614	$194,885	$32,220,987
135	$93,978	$100,908	$194,885	$32,120,079
136	$93,684	$101,202	$194,885	$32,018,877
137	$93,388	$101,497	$194,885	$31,917,380
138	$93,092	$101,793	$194,885	$31,815,587
139	$92,795	$102,090	$194,885	$31,713,497
140	$92,498	$102,388	$194,885	$31,611,110
141	$92,199	$102,686	$194,885	$31,508,423
142	$91,900	$102,986	$194,885	$31,405,438
143	$91,599	$103,286	$194,885	$31,302,151
144	$91,298	$103,587	$194,885	$31,198,564

第12年供款共

$2,338,625

第12年利息

$1,115,266

第12年共還本金

$1,223,358

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$90,996	$103,890	$194,885	$31,094,674
146	$90,693	$104,193	$194,885	$30,990,482
147	$90,389	$104,496	$194,885	$30,885,985
148	$90,084	$104,801	$194,885	$30,781,184
149	$89,778	$105,107	$194,885	$30,676,077
150	$89,472	$105,414	$194,885	$30,570,664
151	$89,164	$105,721	$194,885	$30,464,943
152	$88,856	$106,029	$194,885	$30,358,913
153	$88,547	$106,339	$194,885	$30,252,575
154	$88,237	$106,649	$194,885	$30,145,926
155	$87,926	$106,960	$194,885	$30,038,966
156	$87,614	$107,272	$194,885	$29,931,695

第13年供款共

$2,338,625

第13年利息

$1,071,755

第13年共還本金

$1,266,869

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$87,301	$107,585	$194,885	$29,824,110
158	$86,987	$107,898	$194,885	$29,716,211
159	$86,672	$108,213	$194,885	$29,607,998
160	$86,357	$108,529	$194,885	$29,499,470
161	$86,040	$108,845	$194,885	$29,390,624
162	$85,723	$109,163	$194,885	$29,281,462
163	$85,404	$109,481	$194,885	$29,171,980
164	$85,085	$109,800	$194,885	$29,062,180
165	$84,765	$110,121	$194,885	$28,952,059
166	$84,444	$110,442	$194,885	$28,841,617
167	$84,121	$110,764	$194,885	$28,730,853
168	$83,798	$111,087	$194,885	$28,619,766

第14年供款共

$2,338,625

第14年利息

$1,026,697

第14年共還本金

$1,311,928

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$83,474	$111,411	$194,885	$28,508,355
170	$83,149	$111,736	$194,885	$28,396,619
171	$82,823	$112,062	$194,885	$28,284,557
172	$82,497	$112,389	$194,885	$28,172,169
173	$82,169	$112,717	$194,885	$28,059,452
174	$81,840	$113,045	$194,885	$27,946,407
175	$81,510	$113,375	$194,885	$27,833,032
176	$81,180	$113,706	$194,885	$27,719,326
177	$80,848	$114,037	$194,885	$27,605,289
178	$80,515	$114,370	$194,885	$27,490,919
179	$80,182	$114,704	$194,885	$27,376,215
180	$79,847	$115,038	$194,885	$27,261,177

第15年供款共

$2,338,625

第15年利息

$980,035

第15年共還本金

$1,358,589

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$79,512	$115,374	$194,885	$27,145,803
182	$79,175	$115,710	$194,885	$27,030,093
183	$78,838	$116,048	$194,885	$26,914,046
184	$78,499	$116,386	$194,885	$26,797,659
185	$78,160	$116,726	$194,885	$26,680,934
186	$77,819	$117,066	$194,885	$26,563,868
187	$77,478	$117,407	$194,885	$26,446,460
188	$77,136	$117,750	$194,885	$26,328,711
189	$76,792	$118,093	$194,885	$26,210,617
190	$76,448	$118,438	$194,885	$26,092,179
191	$76,102	$118,783	$194,885	$25,973,396
192	$75,756	$119,130	$194,885	$25,854,267

第16年供款共

$2,338,625

第16年利息

$931,714

第16年共還本金

$1,406,910

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$75,408	$119,477	$194,885	$25,734,790
194	$75,060	$119,826	$194,885	$25,614,964
195	$74,710	$120,175	$194,885	$25,494,789
196	$74,360	$120,526	$194,885	$25,374,263
197	$74,008	$120,877	$194,885	$25,253,386
198	$73,656	$121,230	$194,885	$25,132,156
199	$73,302	$121,583	$194,885	$25,010,573
200	$72,948	$121,938	$194,885	$24,888,635
201	$72,592	$122,294	$194,885	$24,766,342
202	$72,235	$122,650	$194,885	$24,643,691
203	$71,877	$123,008	$194,885	$24,520,684
204	$71,519	$123,367	$194,885	$24,397,317

第17年供款共

$2,338,625

第17年利息

$881,675

第17年共還本金

$1,456,950

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$71,159	$123,727	$194,885	$24,273,590
206	$70,798	$124,087	$194,885	$24,149,503
207	$70,436	$124,449	$194,885	$24,025,053
208	$70,073	$124,812	$194,885	$23,900,241
209	$69,709	$125,176	$194,885	$23,775,065
210	$69,344	$125,541	$194,885	$23,649,523
211	$68,978	$125,908	$194,885	$23,523,616
212	$68,611	$126,275	$194,885	$23,397,341
213	$68,242	$126,643	$194,885	$23,270,698
214	$67,873	$127,013	$194,885	$23,143,685
215	$67,502	$127,383	$194,885	$23,016,302
216	$67,131	$127,755	$194,885	$22,888,548

第18年供款共

$2,338,625

第18年利息

$829,856

第18年共還本金

$1,508,769

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$66,758	$128,127	$194,885	$22,760,421
218	$66,385	$128,501	$194,885	$22,631,920
219	$66,010	$128,876	$194,885	$22,503,044
220	$65,634	$129,252	$194,885	$22,373,793
221	$65,257	$129,628	$194,885	$22,244,164
222	$64,879	$130,007	$194,885	$22,114,158
223	$64,500	$130,386	$194,885	$21,983,772
224	$64,119	$130,766	$194,885	$21,853,006
225	$63,738	$131,147	$194,885	$21,721,858
226	$63,355	$131,530	$194,885	$21,590,328
227	$62,972	$131,914	$194,885	$21,458,415
228	$62,587	$132,298	$194,885	$21,326,116

第19年供款共

$2,338,625

第19年利息

$776,193

第19年共還本金

$1,562,431

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$62,201	$132,684	$194,885	$21,193,432
230	$61,814	$133,071	$194,885	$21,060,361
231	$61,426	$133,459	$194,885	$20,926,902
232	$61,037	$133,849	$194,885	$20,793,053
233	$60,646	$134,239	$194,885	$20,658,814
234	$60,255	$134,631	$194,885	$20,524,183
235	$59,862	$135,023	$194,885	$20,389,160
236	$59,468	$135,417	$194,885	$20,253,743
237	$59,073	$135,812	$194,885	$20,117,931
238	$58,677	$136,208	$194,885	$19,981,723
239	$58,280	$136,605	$194,885	$19,845,118
240	$57,882	$137,004	$194,885	$19,708,114

第20年供款共

$2,338,625

第20年利息

$720,622

第20年共還本金

$1,618,002

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$57,482	$137,403	$194,885	$19,570,711
242	$57,081	$137,804	$194,885	$19,432,906
243	$56,679	$138,206	$194,885	$19,294,700
244	$56,276	$138,609	$194,885	$19,156,091
245	$55,872	$139,013	$194,885	$19,017,078
246	$55,466	$139,419	$194,885	$18,877,659
247	$55,060	$139,826	$194,885	$18,737,833
248	$54,652	$140,233	$194,885	$18,597,600
249	$54,243	$140,642	$194,885	$18,456,957
250	$53,833	$141,053	$194,885	$18,315,905
251	$53,421	$141,464	$194,885	$18,174,441
252	$53,009	$141,877	$194,885	$18,032,564

第21年供款共

$2,338,625

第21年利息

$663,075

第21年共還本金

$1,675,550

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$52,595	$142,290	$194,885	$17,890,274
254	$52,180	$142,705	$194,885	$17,747,568
255	$51,764	$143,122	$194,885	$17,604,447
256	$51,346	$143,539	$194,885	$17,460,908
257	$50,928	$143,958	$194,885	$17,316,950
258	$50,508	$144,378	$194,885	$17,172,572
259	$50,087	$144,799	$194,885	$17,027,774
260	$49,664	$145,221	$194,885	$16,882,552
261	$49,241	$145,645	$194,885	$16,736,908
262	$48,816	$146,069	$194,885	$16,590,838
263	$48,390	$146,495	$194,885	$16,444,343
264	$47,963	$146,923	$194,885	$16,297,420

第22年供款共

$2,338,625

第22年利息

$603,481

第22年共還本金

$1,735,144

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$47,534	$147,351	$194,885	$16,150,069
266	$47,104	$147,781	$194,885	$16,002,288
267	$46,673	$148,212	$194,885	$15,854,076
268	$46,241	$148,644	$194,885	$15,705,432
269	$45,808	$149,078	$194,885	$15,556,354
270	$45,373	$149,513	$194,885	$15,406,841
271	$44,937	$149,949	$194,885	$15,256,892
272	$44,499	$150,386	$194,885	$15,106,506
273	$44,061	$150,825	$194,885	$14,955,681
274	$43,621	$151,265	$194,885	$14,804,417
275	$43,180	$151,706	$194,885	$14,652,711
276	$42,737	$152,148	$194,885	$14,500,563

第23年供款共

$2,338,625

第23年利息

$541,767

第23年共還本金

$1,796,858

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$42,293	$152,592	$194,885	$14,347,970
278	$41,848	$153,037	$194,885	$14,194,933
279	$41,402	$153,484	$194,885	$14,041,450
280	$40,954	$153,931	$194,885	$13,887,519
281	$40,505	$154,380	$194,885	$13,733,138
282	$40,055	$154,830	$194,885	$13,578,308
283	$39,603	$155,282	$194,885	$13,423,026
284	$39,150	$155,735	$194,885	$13,267,291
285	$38,696	$156,189	$194,885	$13,111,102
286	$38,241	$156,645	$194,885	$12,954,457
287	$37,784	$157,102	$194,885	$12,797,356
288	$37,326	$157,560	$194,885	$12,639,796

第24年供款共

$2,338,625

第24年利息

$477,858

第24年共還本金

$1,860,766

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$36,866	$158,019	$194,885	$12,481,777
290	$36,405	$158,480	$194,885	$12,323,297
291	$35,943	$158,942	$194,885	$12,164,354
292	$35,479	$159,406	$194,885	$12,004,948
293	$35,014	$159,871	$194,885	$11,845,077
294	$34,548	$160,337	$194,885	$11,684,740
295	$34,080	$160,805	$194,885	$11,523,935
296	$33,611	$161,274	$194,885	$11,362,661
297	$33,141	$161,744	$194,885	$11,200,917
298	$32,669	$162,216	$194,885	$11,038,701
299	$32,196	$162,689	$194,885	$10,876,011
300	$31,722	$163,164	$194,885	$10,712,848

第25年供款共

$2,338,625

第25年利息

$411,676

第25年共還本金

$1,926,948

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$31,246	$163,640	$194,885	$10,549,208
302	$30,769	$164,117	$194,885	$10,385,091
303	$30,290	$164,596	$194,885	$10,220,496
304	$29,810	$165,076	$194,885	$10,055,420
305	$29,328	$165,557	$194,885	$9,889,863
306	$28,845	$166,040	$194,885	$9,723,823
307	$28,361	$166,524	$194,885	$9,557,299
308	$27,875	$167,010	$194,885	$9,390,289
309	$27,388	$167,497	$194,885	$9,222,792
310	$26,900	$167,986	$194,885	$9,054,806
311	$26,410	$168,476	$194,885	$8,886,331
312	$25,918	$168,967	$194,885	$8,717,364

第26年供款共

$2,338,625

第26年利息

$343,141

第26年共還本金

$1,995,484

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$25,426	$169,460	$194,885	$8,547,904
314	$24,931	$169,954	$194,885	$8,377,950
315	$24,436	$170,450	$194,885	$8,207,500
316	$23,939	$170,947	$194,885	$8,036,553
317	$23,440	$171,445	$194,885	$7,865,108
318	$22,940	$171,945	$194,885	$7,693,163
319	$22,438	$172,447	$194,885	$7,520,716
320	$21,935	$172,950	$194,885	$7,347,766
321	$21,431	$173,454	$194,885	$7,174,311
322	$20,925	$173,960	$194,885	$7,000,351
323	$20,418	$174,468	$194,885	$6,825,883
324	$19,909	$174,977	$194,885	$6,650,907

第27年供款共

$2,338,625

第27年利息

$272,167

第27年共還本金

$2,066,457

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$19,398	$175,487	$194,885	$6,475,420
326	$18,887	$175,999	$194,885	$6,299,421
327	$18,373	$176,512	$194,885	$6,122,909
328	$17,858	$177,027	$194,885	$5,945,882
329	$17,342	$177,543	$194,885	$5,768,339
330	$16,824	$178,061	$194,885	$5,590,278
331	$16,305	$178,580	$194,885	$5,411,697
332	$15,784	$179,101	$194,885	$5,232,596
333	$15,262	$179,624	$194,885	$5,052,972
334	$14,738	$180,148	$194,885	$4,872,825
335	$14,212	$180,673	$194,885	$4,692,152
336	$13,685	$181,200	$194,885	$4,510,952

第28年供款共

$2,338,625

第28年利息

$198,670

第28年共還本金

$2,139,955

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$13,157	$181,728	$194,885	$4,329,223
338	$12,627	$182,258	$194,885	$4,146,965
339	$12,095	$182,790	$194,885	$3,964,175
340	$11,562	$183,323	$194,885	$3,780,851
341	$11,027	$183,858	$194,885	$3,596,994
342	$10,491	$184,394	$194,885	$3,412,599
343	$9,953	$184,932	$194,885	$3,227,667
344	$9,414	$185,471	$194,885	$3,042,196
345	$8,873	$186,012	$194,885	$2,856,184
346	$8,331	$186,555	$194,885	$2,669,629
347	$7,786	$187,099	$194,885	$2,482,530
348	$7,241	$187,645	$194,885	$2,294,885

第29年供款共

$2,338,625

第29年利息

$122,558

第29年共還本金

$2,216,067

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$6,693	$188,192	$194,885	$2,106,693
350	$6,145	$188,741	$194,885	$1,917,952
351	$5,594	$189,291	$194,885	$1,728,661
352	$5,042	$189,843	$194,885	$1,538,818
353	$4,488	$190,397	$194,885	$1,348,420
354	$3,933	$190,953	$194,885	$1,157,468
355	$3,376	$191,509	$194,885	$965,958
356	$2,817	$192,068	$194,885	$773,890
357	$2,257	$192,628	$194,885	$581,262
358	$1,695	$193,190	$194,885	$388,072
359	$1,132	$193,754	$194,885	$194,319
360	$567	$194,319	$194,885	$0

第30年供款共

$2,338,625

第30年利息

$43,739

第30年共還本金

$2,294,885

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$35,088,743

免責聲明

筍盤推介

按揭保險費
info