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$31,312,307

每月供款
$167,382

首期

$-29,275,000

總貸款額

$37,275,000

總利息

$22,982,307

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-28,945,000

按月供比率計算

$334,763

置業成本總預算

HK$-28,945,000

首期

$-29,275,000
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

$334,763

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

馬鞍山海典居第02座

thumb_up

海典居罕有東南2房放賣市中心有露台

實

558 呎

@13,530

建

733 呎

@10,300

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

售$755 萬

實

558 呎

@13,530

建

733 呎

@10,300

售$755 萬

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

粉嶺牽晴間第10座

thumb_up

精品裝修罕有三房公路景

實

556 呎

@14,388

建

758 呎

@10,554

pets 愛竉必選

售$800 萬

實

556 呎

@14,388

建

758 呎

@10,554

售$800 萬

pets 愛竉必選

VR實景

粉嶺牽晴間第11座

thumb_up

罕有連平台

實

616 呎

@11,818

建

868 呎

@8,387

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

售$728 萬

實

616 呎

@11,818

建

868 呎

@8,387

售$728 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

馬鞍山新港城 N座

thumb_up

地鐵上蓋大廳舒適

實

512 呎

@14,258

建

683 呎

@10,688

local_fire_department 至HIT

售$730 萬

實

512 呎

@14,258

建

683 呎

@10,688

售$730 萬

local_fire_department 至HIT

馬鞍山迎海

thumb_up

罕有海星灣景放賣迎海FANS 必睇

實

565 呎

@15,752

local_fire_department 至HIT

售$890 萬

實

565 呎

@15,752

售$890 萬

local_fire_department 至HIT

KOL實拍 VR實景

沙田欣廷軒

thumb_up

［新鴻基］開場兩廳交通極方便

實

414 呎

@17,391

建

549 呎

@13,115

local_fire_department 至HIT

售$720 萬

實

414 呎

@17,391

建

549 呎

@13,115

售$720 萬

local_fire_department 至HIT

VR實景

馬鞍山嵐岸

thumb_up

罕有放盤@高層海景@靚裝修三房單位

實

590 呎

@12,712

建

813 呎

@9,225

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇

售$750 萬

實

590 呎

@12,712

建

813 呎

@9,225

售$750 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇

清水灣 HENG MEI DENG

thumb_up

Spacious Village House

建

700 呎

@10,714

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$750 萬

建

700 呎

@10,714

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

馬鞍山雲海第01期榕海臺第01座

thumb_up

新鴻基名牌樓盤環境舒適交通便利

實

392 呎

@20,102

local_fire_department 至HIT

售$788 萬

實

392 呎

@20,102

售$788 萬

local_fire_department 至HIT

馬鞍山迎海第02期星灣第18座

thumb_up

迎海 **高層向南,開揚海景,兩房兩廳加儲物房**

實

497 呎

@16,298

local_fire_department 至HIT local_offer 低水筍價

售$810 萬

實

497 呎

@16,298

售$810 萬

local_fire_department 至HIT local_offer 低水筍價

西貢逸瓏海滙

thumb_up

交通方便星級會所

實

589 呎

@14,601

local_offer 低水筍價

售$860 萬

實

589 呎

@14,601

售$860 萬

local_offer 低水筍價

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

@12,402

建

750 呎

@10,533

local_fire_department 至HIT local_offer 低水筍價

售$790 萬

實

637 呎

@12,402

建

750 呎

@10,533

售$790 萬

local_fire_department 至HIT local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$223,089	$171,426	$140,479	$119,891
1.500	$231,382	$179,869	$149,076	$128,644
2.000	$239,868	$188,568	$157,992	$137,776
2.500	$248,546	$197,521	$167,222	$147,281
3.000	$257,414	$206,726	$176,762	$157,153
3.500	$266,472	$216,180	$186,607	$167,381
4.000	$275,719	$225,879	$196,751	$177,957
4.500	$285,151	$235,820	$207,187	$188,867
5.000	$294,768	$245,999	$217,906	$200,100
5.500	$304,568	$256,410	$228,901	$211,643
6.000	$314,548	$267,050	$240,163	$223,482

每月供款$167,382

年期

30年

貸款金額

$37,275,000

總利息

$22,982,307

總貸款連利息

$60,257,307

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$108,719	$58,663	$167,381	$37,216,337
2	$108,548	$58,834	$167,381	$37,157,504
3	$108,376	$59,005	$167,381	$37,098,498
4	$108,204	$59,177	$167,381	$37,039,321
5	$108,031	$59,350	$167,381	$36,979,971
6	$107,858	$59,523	$167,381	$36,920,448
7	$107,685	$59,697	$167,381	$36,860,751
8	$107,511	$59,871	$167,381	$36,800,880
9	$107,336	$60,046	$167,381	$36,740,834
10	$107,161	$60,221	$167,381	$36,680,614
11	$106,985	$60,396	$167,381	$36,620,217
12	$106,809	$60,572	$167,381	$36,559,645

第1年供款共

$2,008,577

第1年利息

$1,293,222

第1年共還本金

$715,355

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$106,632	$60,749	$167,381	$36,498,896
14	$106,455	$60,926	$167,381	$36,437,970
15	$106,277	$61,104	$167,381	$36,376,866
16	$106,099	$61,282	$167,381	$36,315,583
17	$105,920	$61,461	$167,381	$36,254,122
18	$105,741	$61,640	$167,381	$36,192,482
19	$105,561	$61,820	$167,381	$36,130,662
20	$105,381	$62,000	$167,381	$36,068,662
21	$105,200	$62,181	$167,381	$36,006,481
22	$105,019	$62,363	$167,381	$35,944,118
23	$104,837	$62,544	$167,381	$35,881,574
24	$104,655	$62,727	$167,381	$35,818,847

第2年供款共

$2,008,577

第2年利息

$1,267,779

第2年共還本金

$740,798

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$104,472	$62,910	$167,381	$35,755,937
26	$104,288	$63,093	$167,381	$35,692,844
27	$104,104	$63,277	$167,381	$35,629,567
28	$103,920	$63,462	$167,381	$35,566,105
29	$103,734	$63,647	$167,381	$35,502,458
30	$103,549	$63,833	$167,381	$35,438,625
31	$103,363	$64,019	$167,381	$35,374,607
32	$103,176	$64,205	$167,381	$35,310,401
33	$102,989	$64,393	$167,381	$35,246,008
34	$102,801	$64,581	$167,381	$35,181,428
35	$102,612	$64,769	$167,381	$35,116,659
36	$102,424	$64,958	$167,381	$35,051,701

第3年供款共

$2,008,577

第3年利息

$1,241,431

第3年共還本金

$767,146

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$102,234	$65,147	$167,381	$34,986,554
38	$102,044	$65,337	$167,381	$34,921,217
39	$101,854	$65,528	$167,381	$34,855,689
40	$101,662	$65,719	$167,381	$34,789,970
41	$101,471	$65,911	$167,381	$34,724,059
42	$101,279	$66,103	$167,381	$34,657,956
43	$101,086	$66,296	$167,381	$34,591,661
44	$100,892	$66,489	$167,381	$34,525,171
45	$100,698	$66,683	$167,381	$34,458,488
46	$100,504	$66,877	$167,381	$34,391,611
47	$100,309	$67,073	$167,381	$34,324,538
48	$100,113	$67,268	$167,381	$34,257,270

第4年供款共

$2,008,577

第4年利息

$1,214,146

第4年共還本金

$794,431

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$99,917	$67,464	$167,381	$34,189,806
50	$99,720	$67,661	$167,381	$34,122,145
51	$99,523	$67,858	$167,381	$34,054,286
52	$99,325	$68,056	$167,381	$33,986,230
53	$99,127	$68,255	$167,381	$33,917,975
54	$98,927	$68,454	$167,381	$33,849,521
55	$98,728	$68,654	$167,381	$33,780,867
56	$98,528	$68,854	$167,381	$33,712,013
57	$98,327	$69,055	$167,381	$33,642,959
58	$98,125	$69,256	$167,381	$33,573,703
59	$97,923	$69,458	$167,381	$33,504,245
60	$97,721	$69,661	$167,381	$33,434,584

第5年供款共

$2,008,577

第5年利息

$1,185,890

第5年共還本金

$822,686

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$97,518	$69,864	$167,381	$33,364,720
62	$97,314	$70,068	$167,381	$33,294,652
63	$97,109	$70,272	$167,381	$33,224,380
64	$96,904	$70,477	$167,381	$33,153,903
65	$96,699	$70,683	$167,381	$33,083,221
66	$96,493	$70,889	$167,381	$33,012,332
67	$96,286	$71,095	$167,381	$32,941,237
68	$96,079	$71,303	$167,381	$32,869,934
69	$95,871	$71,511	$167,381	$32,798,423
70	$95,662	$71,719	$167,381	$32,726,704
71	$95,453	$71,929	$167,381	$32,654,775
72	$95,243	$72,138	$167,381	$32,582,637

第6年供款共

$2,008,577

第6年利息

$1,156,630

第6年共還本金

$851,947

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$95,033	$72,349	$167,381	$32,510,288
74	$94,822	$72,560	$167,381	$32,437,729
75	$94,610	$72,771	$167,381	$32,364,957
76	$94,398	$72,984	$167,381	$32,291,974
77	$94,185	$73,196	$167,381	$32,218,777
78	$93,971	$73,410	$167,381	$32,145,367
79	$93,757	$73,624	$167,381	$32,071,743
80	$93,543	$73,839	$167,381	$31,997,904
81	$93,327	$74,054	$167,381	$31,923,850
82	$93,111	$74,270	$167,381	$31,849,580
83	$92,895	$74,487	$167,381	$31,775,093
84	$92,677	$74,704	$167,381	$31,700,389

第7年供款共

$2,008,577

第7年利息

$1,126,329

第7年共還本金

$882,248

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$92,459	$74,922	$167,381	$31,625,467
86	$92,241	$75,140	$167,381	$31,550,327
87	$92,022	$75,360	$167,381	$31,474,967
88	$91,802	$75,579	$167,381	$31,399,388
89	$91,582	$75,800	$167,381	$31,323,588
90	$91,360	$76,021	$167,381	$31,247,567
91	$91,139	$76,243	$167,381	$31,171,324
92	$90,916	$76,465	$167,381	$31,094,859
93	$90,693	$76,688	$167,381	$31,018,171
94	$90,470	$76,912	$167,381	$30,941,259
95	$90,245	$77,136	$167,381	$30,864,123
96	$90,020	$77,361	$167,381	$30,786,762

第8年供款共

$2,008,577

第8年利息

$1,094,950

第8年共還本金

$913,627

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$89,795	$77,587	$167,381	$30,709,175
98	$89,568	$77,813	$167,381	$30,631,362
99	$89,341	$78,040	$167,381	$30,553,322
100	$89,114	$78,268	$167,381	$30,475,055
101	$88,886	$78,496	$167,381	$30,396,559
102	$88,657	$78,725	$167,381	$30,317,834
103	$88,427	$78,954	$167,381	$30,238,880
104	$88,197	$79,185	$167,381	$30,159,695
105	$87,966	$79,416	$167,381	$30,080,280
106	$87,734	$79,647	$167,381	$30,000,632
107	$87,502	$79,880	$167,381	$29,920,753
108	$87,269	$80,113	$167,381	$29,840,640

第9年供款共

$2,008,577

第9年利息

$1,062,455

第9年共還本金

$946,122

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$87,035	$80,346	$167,381	$29,760,294
110	$86,801	$80,581	$167,381	$29,679,714
111	$86,566	$80,816	$167,381	$29,598,898
112	$86,330	$81,051	$167,381	$29,517,847
113	$86,094	$81,288	$167,381	$29,436,559
114	$85,857	$81,525	$167,381	$29,355,034
115	$85,619	$81,763	$167,381	$29,273,272
116	$85,380	$82,001	$167,381	$29,191,271
117	$85,141	$82,240	$167,381	$29,109,030
118	$84,901	$82,480	$167,381	$29,026,550
119	$84,661	$82,721	$167,381	$28,943,830
120	$84,420	$82,962	$167,381	$28,860,868

第10年供款共

$2,008,577

第10年利息

$1,028,804

第10年共還本金

$979,772

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$84,178	$83,204	$167,381	$28,777,664
122	$83,935	$83,447	$167,381	$28,694,217
123	$83,691	$83,690	$167,381	$28,610,527
124	$83,447	$83,934	$167,381	$28,526,593
125	$83,203	$84,179	$167,381	$28,442,415
126	$82,957	$84,424	$167,381	$28,357,990
127	$82,711	$84,671	$167,381	$28,273,320
128	$82,464	$84,918	$167,381	$28,188,402
129	$82,216	$85,165	$167,381	$28,103,237
130	$81,968	$85,414	$167,381	$28,017,823
131	$81,719	$85,663	$167,381	$27,932,160
132	$81,469	$85,913	$167,381	$27,846,248

第11年供款共

$2,008,577

第11年利息

$993,957

第11年共還本金

$1,014,620

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$81,218	$86,163	$167,381	$27,760,085
134	$80,967	$86,414	$167,381	$27,673,670
135	$80,715	$86,667	$167,381	$27,587,004
136	$80,462	$86,919	$167,381	$27,500,084
137	$80,209	$87,173	$167,381	$27,412,911
138	$79,954	$87,427	$167,381	$27,325,484
139	$79,699	$87,682	$167,381	$27,237,802
140	$79,444	$87,938	$167,381	$27,149,864
141	$79,187	$88,194	$167,381	$27,061,670
142	$78,930	$88,452	$167,381	$26,973,219
143	$78,672	$88,710	$167,381	$26,884,509
144	$78,413	$88,968	$167,381	$26,795,541

第12年供款共

$2,008,577

第12年利息

$957,870

第12年共還本金

$1,050,707

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$78,154	$89,228	$167,381	$26,706,313
146	$77,893	$89,488	$167,381	$26,616,825
147	$77,632	$89,749	$167,381	$26,527,076
148	$77,371	$90,011	$167,381	$26,437,065
149	$77,108	$90,273	$167,381	$26,346,792
150	$76,845	$90,537	$167,381	$26,256,255
151	$76,581	$90,801	$167,381	$26,165,455
152	$76,316	$91,065	$167,381	$26,074,389
153	$76,050	$91,331	$167,381	$25,983,058
154	$75,784	$91,597	$167,381	$25,891,461
155	$75,517	$91,865	$167,381	$25,799,596
156	$75,249	$92,133	$167,381	$25,707,463

第13年供款共

$2,008,577

第13年利息

$920,499

第13年共還本金

$1,088,077

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$74,980	$92,401	$167,381	$25,615,062
158	$74,711	$92,671	$167,381	$25,522,391
159	$74,440	$92,941	$167,381	$25,429,450
160	$74,169	$93,212	$167,381	$25,336,238
161	$73,897	$93,484	$167,381	$25,242,754
162	$73,625	$93,757	$167,381	$25,148,997
163	$73,351	$94,030	$167,381	$25,054,967
164	$73,077	$94,304	$167,381	$24,960,663
165	$72,802	$94,579	$167,381	$24,866,083
166	$72,526	$94,855	$167,381	$24,771,228
167	$72,249	$95,132	$167,381	$24,676,096
168	$71,972	$95,409	$167,381	$24,580,686

第14年供款共

$2,008,577

第14年利息

$881,800

第14年共還本金

$1,126,777

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$71,694	$95,688	$167,381	$24,484,999
170	$71,415	$95,967	$167,381	$24,389,032
171	$71,135	$96,247	$167,381	$24,292,785
172	$70,854	$96,527	$167,381	$24,196,258
173	$70,572	$96,809	$167,381	$24,099,449
174	$70,290	$97,091	$167,381	$24,002,357
175	$70,007	$97,375	$167,381	$23,904,983
176	$69,723	$97,659	$167,381	$23,807,324
177	$69,438	$97,943	$167,381	$23,709,381
178	$69,152	$98,229	$167,381	$23,611,152
179	$68,866	$98,516	$167,381	$23,512,636
180	$68,579	$98,803	$167,381	$23,413,833

第15年供款共

$2,008,577

第15年利息

$841,724

第15年共還本金

$1,166,853

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$68,290	$99,091	$167,381	$23,314,742
182	$68,001	$99,380	$167,381	$23,215,362
183	$67,711	$99,670	$167,381	$23,115,692
184	$67,421	$99,961	$167,381	$23,015,732
185	$67,129	$100,252	$167,381	$22,915,480
186	$66,837	$100,545	$167,381	$22,814,935
187	$66,544	$100,838	$167,381	$22,714,097
188	$66,249	$101,132	$167,381	$22,612,965
189	$65,954	$101,427	$167,381	$22,511,538
190	$65,659	$101,723	$167,381	$22,409,815
191	$65,362	$102,019	$167,381	$22,307,796
192	$65,064	$102,317	$167,381	$22,205,479

第16年供款共

$2,008,577

第16年利息

$800,222

第16年共還本金

$1,208,354

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$64,766	$102,615	$167,381	$22,102,864
194	$64,467	$102,915	$167,381	$21,999,949
195	$64,167	$103,215	$167,381	$21,896,734
196	$63,865	$103,516	$167,381	$21,793,218
197	$63,564	$103,818	$167,381	$21,689,400
198	$63,261	$104,121	$167,381	$21,585,280
199	$62,957	$104,424	$167,381	$21,480,855
200	$62,652	$104,729	$167,381	$21,376,126
201	$62,347	$105,034	$167,381	$21,271,092
202	$62,041	$105,341	$167,381	$21,165,751
203	$61,733	$105,648	$167,381	$21,060,103
204	$61,425	$105,956	$167,381	$20,954,147

第17年供款共

$2,008,577

第17年利息

$757,245

第17年共還本金

$1,251,332

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$61,116	$106,265	$167,381	$20,847,882
206	$60,806	$106,575	$167,381	$20,741,307
207	$60,495	$106,886	$167,381	$20,634,421
208	$60,184	$107,198	$167,381	$20,527,223
209	$59,871	$107,510	$167,381	$20,419,713
210	$59,557	$107,824	$167,381	$20,311,889
211	$59,243	$108,138	$167,381	$20,203,751
212	$58,928	$108,454	$167,381	$20,095,297
213	$58,611	$108,770	$167,381	$19,986,527
214	$58,294	$109,087	$167,381	$19,877,439
215	$57,976	$109,406	$167,381	$19,768,034
216	$57,657	$109,725	$167,381	$19,658,309

第18年供款共

$2,008,577

第18年利息

$712,739

第18年共還本金

$1,295,838

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$57,337	$110,045	$167,381	$19,548,264
218	$57,016	$110,366	$167,381	$19,437,899
219	$56,694	$110,688	$167,381	$19,327,211
220	$56,371	$111,010	$167,381	$19,216,201
221	$56,047	$111,334	$167,381	$19,104,867
222	$55,723	$111,659	$167,381	$18,993,208
223	$55,397	$111,985	$167,381	$18,881,223
224	$55,070	$112,311	$167,381	$18,768,912
225	$54,743	$112,639	$167,381	$18,656,273
226	$54,414	$112,967	$167,381	$18,543,306
227	$54,085	$113,297	$167,381	$18,430,009
228	$53,754	$113,627	$167,381	$18,316,382

第19年供款共

$2,008,577

第19年利息

$666,650

第19年共還本金

$1,341,927

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$53,423	$113,959	$167,381	$18,202,424
230	$53,090	$114,291	$167,381	$18,088,133
231	$52,757	$114,624	$167,381	$17,973,508
232	$52,423	$114,959	$167,381	$17,858,549
233	$52,087	$115,294	$167,381	$17,743,256
234	$51,751	$115,630	$167,381	$17,627,625
235	$51,414	$115,968	$167,381	$17,511,658
236	$51,076	$116,306	$167,381	$17,395,352
237	$50,736	$116,645	$167,381	$17,278,707
238	$50,396	$116,985	$167,381	$17,161,722
239	$50,055	$117,326	$167,381	$17,044,395
240	$49,713	$117,669	$167,381	$16,926,727

第20年供款共

$2,008,577

第20年利息

$618,922

第20年共還本金

$1,389,655

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$49,370	$118,012	$167,381	$16,808,715
242	$49,025	$118,356	$167,381	$16,690,359
243	$48,680	$118,701	$167,381	$16,571,658
244	$48,334	$119,047	$167,381	$16,452,611
245	$47,987	$119,395	$167,381	$16,333,216
246	$47,639	$119,743	$167,381	$16,213,473
247	$47,289	$120,092	$167,381	$16,093,381
248	$46,939	$120,442	$167,381	$15,972,939
249	$46,588	$120,794	$167,381	$15,852,145
250	$46,235	$121,146	$167,381	$15,730,999
251	$45,882	$121,499	$167,381	$15,609,500
252	$45,528	$121,854	$167,381	$15,487,646

第21年供款共

$2,008,577

第21年利息

$569,496

第21年共還本金

$1,439,081

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$45,172	$122,209	$167,381	$15,365,437
254	$44,816	$122,566	$167,381	$15,242,871
255	$44,458	$122,923	$167,381	$15,119,948
256	$44,100	$123,282	$167,381	$14,996,667
257	$43,740	$123,641	$167,381	$14,873,025
258	$43,380	$124,002	$167,381	$14,749,024
259	$43,018	$124,363	$167,381	$14,624,660
260	$42,655	$124,726	$167,381	$14,499,934
261	$42,291	$125,090	$167,381	$14,374,844
262	$41,927	$125,455	$167,381	$14,249,389
263	$41,561	$125,821	$167,381	$14,123,569
264	$41,194	$126,188	$167,381	$13,997,381

第22年供款共

$2,008,577

第22年利息

$518,312

第22年共還本金

$1,490,265

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$40,826	$126,556	$167,381	$13,870,825
266	$40,457	$126,925	$167,381	$13,743,901
267	$40,086	$127,295	$167,381	$13,616,606
268	$39,715	$127,666	$167,381	$13,488,939
269	$39,343	$128,039	$167,381	$13,360,901
270	$38,969	$128,412	$167,381	$13,232,488
271	$38,595	$128,787	$167,381	$13,103,702
272	$38,219	$129,162	$167,381	$12,974,540
273	$37,842	$129,539	$167,381	$12,845,001
274	$37,465	$129,917	$167,381	$12,715,084
275	$37,086	$130,296	$167,381	$12,584,788
276	$36,706	$130,676	$167,381	$12,454,112

第23年供款共

$2,008,577

第23年利息

$465,308

第23年共還本金

$1,543,269

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$36,324	$131,057	$167,381	$12,323,055
278	$35,942	$131,439	$167,381	$12,191,616
279	$35,559	$131,823	$167,381	$12,059,794
280	$35,174	$132,207	$167,381	$11,927,587
281	$34,789	$132,593	$167,381	$11,794,994
282	$34,402	$132,979	$167,381	$11,662,015
283	$34,014	$133,367	$167,381	$11,528,647
284	$33,625	$133,756	$167,381	$11,394,891
285	$33,235	$134,146	$167,381	$11,260,745
286	$32,844	$134,538	$167,381	$11,126,207
287	$32,451	$134,930	$167,381	$10,991,277
288	$32,058	$135,324	$167,381	$10,855,954

第24年供款共

$2,008,577

第24年利息

$410,419

第24年共還本金

$1,598,158

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$31,663	$135,718	$167,381	$10,720,236
290	$31,267	$136,114	$167,381	$10,584,122
291	$30,870	$136,511	$167,381	$10,447,611
292	$30,472	$136,909	$167,381	$10,310,701
293	$30,073	$137,309	$167,381	$10,173,393
294	$29,672	$137,709	$167,381	$10,035,684
295	$29,271	$138,111	$167,381	$9,897,573
296	$28,868	$138,513	$167,381	$9,759,060
297	$28,464	$138,917	$167,381	$9,620,142
298	$28,059	$139,323	$167,381	$9,480,820
299	$27,652	$139,729	$167,381	$9,341,090
300	$27,245	$140,137	$167,381	$9,200,954

第25年供款共

$2,008,577

第25年利息

$353,577

第25年共還本金

$1,655,000

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$26,836	$140,545	$167,381	$9,060,409
302	$26,426	$140,955	$167,381	$8,919,453
303	$26,015	$141,366	$167,381	$8,778,087
304	$25,603	$141,779	$167,381	$8,636,308
305	$25,189	$142,192	$167,381	$8,494,116
306	$24,775	$142,607	$167,381	$8,351,509
307	$24,359	$143,023	$167,381	$8,208,487
308	$23,941	$143,440	$167,381	$8,065,047
309	$23,523	$143,858	$167,381	$7,921,188
310	$23,103	$144,278	$167,381	$7,776,910
311	$22,683	$144,699	$167,381	$7,632,211
312	$22,261	$145,121	$167,381	$7,487,091

第26年供款共

$2,008,577

第26年利息

$294,714

第26年共還本金

$1,713,863

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$21,837	$145,544	$167,381	$7,341,547
314	$21,413	$145,969	$167,381	$7,195,578
315	$20,987	$146,394	$167,381	$7,049,184
316	$20,560	$146,821	$167,381	$6,902,362
317	$20,132	$147,250	$167,381	$6,755,113
318	$19,702	$147,679	$167,381	$6,607,434
319	$19,272	$148,110	$167,381	$6,459,324
320	$18,840	$148,542	$167,381	$6,310,783
321	$18,406	$148,975	$167,381	$6,161,808
322	$17,972	$149,409	$167,381	$6,012,398
323	$17,536	$149,845	$167,381	$5,862,553
324	$17,099	$150,282	$167,381	$5,712,271

第27年供款共

$2,008,577

第27年利息

$233,757

第27年共還本金

$1,774,820

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$16,661	$150,721	$167,381	$5,561,550
326	$16,221	$151,160	$167,381	$5,410,390
327	$15,780	$151,601	$167,381	$5,258,789
328	$15,338	$152,043	$167,381	$5,106,745
329	$14,895	$152,487	$167,381	$4,954,259
330	$14,450	$152,931	$167,381	$4,801,327
331	$14,004	$153,378	$167,381	$4,647,950
332	$13,557	$153,825	$167,381	$4,494,125
333	$13,108	$154,274	$167,381	$4,339,851
334	$12,658	$154,724	$167,381	$4,185,128
335	$12,207	$155,175	$167,381	$4,029,953
336	$11,754	$155,627	$167,381	$3,874,325

第28年供款共

$2,008,577

第28年利息

$170,632

第28年共還本金

$1,837,945

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$11,300	$156,081	$167,381	$3,718,244
338	$10,845	$156,537	$167,381	$3,561,708
339	$10,388	$156,993	$167,381	$3,404,715
340	$9,930	$157,451	$167,381	$3,247,264
341	$9,471	$157,910	$167,381	$3,089,353
342	$9,011	$158,371	$167,381	$2,930,983
343	$8,549	$158,833	$167,381	$2,772,150
344	$8,085	$159,296	$167,381	$2,612,854
345	$7,621	$159,761	$167,381	$2,453,093
346	$7,155	$160,227	$167,381	$2,292,867
347	$6,688	$160,694	$167,381	$2,132,173
348	$6,219	$161,163	$167,381	$1,971,010

第29年供款共

$2,008,577

第29年利息

$105,262

第29年共還本金

$1,903,315

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$5,749	$161,633	$167,381	$1,809,378
350	$5,277	$162,104	$167,381	$1,647,274
351	$4,805	$162,577	$167,381	$1,484,697
352	$4,330	$163,051	$167,381	$1,321,646
353	$3,855	$163,527	$167,381	$1,158,119
354	$3,378	$164,004	$167,381	$994,116
355	$2,900	$164,482	$167,381	$829,634
356	$2,420	$164,962	$167,381	$664,672
357	$1,939	$165,443	$167,381	$499,229
358	$1,456	$165,925	$167,381	$333,304
359	$972	$166,409	$167,381	$166,895
360	$487	$166,895	$167,381	$0

第30年供款共

$2,008,577

第30年利息

$37,567

第30年共還本金

$1,971,010

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$31,312,307

免責聲明

筍盤推介

按揭保險費
info