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$33,300,716

每月供款
$181,864

首期

$-32,500,000

總貸款額

$40,500,000

總利息

$24,970,716

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-32,170,000

按月供比率計算

$363,726

置業成本總預算

HK$-32,170,000

首期

$-32,500,000
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

$363,726

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

馬鞍山天宇海第3B座

thumb_up

天宇海第3B座

實

757 呎

@11,229

建

992 呎

@8,569

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$850 萬

實

757 呎

@11,229

建

992 呎

@8,569

售$850 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

大埔雲滙第01期

thumb_up

新鴻基5年樓齡科學園雲匯低密度住宅東南池景

實

455 呎

@15,824

price_change 蝕讓盤

售$720 萬

實

455 呎

@15,824

售$720 萬

price_change 蝕讓盤

馬鞍山迎海第01期第03座

thumb_up

迎海 2房海景連約投資可選

實

491 呎

@14,257

建

638 呎

@10,972

local_fire_department 至HIT

售$700 萬

實

491 呎

@14,257

建

638 呎

@10,972

售$700 萬

local_fire_department 至HIT

大埔嵐山

thumb_up

嵐山東南最大積，望唔到墳，開揚遠山景

實

942 呎

@8,577

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

售$808 萬

實

942 呎

@8,577

售$808 萬

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

西貢逸瓏海滙東南 2房1工人房梗廚

thumb_up

逸瓏海滙東南 2房1工人房梗廚

實

598 呎

@15,017

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$898 萬

實

598 呎

@15,017

售$898 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

馬鞍山天宇海第2B座

thumb_up

三房池景開陽舒適價可傾

實

666 呎

@12,162

建

878 呎

@9,226

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

售$810 萬

實

666 呎

@12,162

建

878 呎

@9,226

售$810 萬

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

馬鞍山嘉華星濤灣

thumb_up

嘉華星濤灣, 全海景高層

實

516 呎

@14,147

建

724 呎

@10,083

hotel_class 樓王 local_offer 低水筍價

售$730 萬

實

516 呎

@14,147

建

724 呎

@10,083

售$730 萬

hotel_class 樓王 local_offer 低水筍價

沙田富豪花園

thumb_up

享露台開揚景觀🌈🌈　買住大則闊落三房套🏠🏠

實

1,093 呎

@8,051

建

1,498 呎

@5,874

local_fire_department 至HIT

售$880 萬

實

1,093 呎

@8,051

建

1,498 呎

@5,874

售$880 萬

local_fire_department 至HIT

沙田田園閣

thumb_up

新淨廚廁舒適　優質向東闊落三房套🏠🏠　

實

633 呎

@11,532

建

846 呎

@8,629

local_fire_department 至HIT real_estate_agent 罕有放盤

售$730 萬

實

633 呎

@11,532

建

846 呎

@8,629

售$730 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

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

大埔天鑽第01座

thumb_up

天鑽2房+儲物房, 靚裝開揚景觀

實

524 呎

@16,794

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$880 萬

實

524 呎

@16,794

售$880 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

馬鞍山迎海第03期星灣御第23座

thumb_up

大型屋苑, 交通便捷, 直達各區核心, 實用靚則, 園海清幽寧靜

實

581 呎

@15,491

pets 愛竉必選

售$900 萬

實

581 呎

@15,491

售$900 萬

pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$242,390	$186,257	$152,633	$130,264
1.500	$251,401	$195,431	$161,974	$139,774
2.000	$260,621	$204,883	$171,661	$149,696
2.500	$270,050	$214,611	$181,690	$160,024
3.000	$279,686	$224,612	$192,056	$170,750
3.500	$289,527	$234,884	$202,753	$181,863
4.000	$299,574	$245,422	$213,774	$193,353
4.500	$309,822	$256,223	$225,112	$205,208
5.000	$320,271	$267,282	$236,759	$217,413
5.500	$330,919	$278,594	$248,705	$229,955
6.000	$341,762	$290,155	$260,942	$242,818

每月供款$181,864

年期

30年

貸款金額

$40,500,000

總利息

$24,970,716

總貸款連利息

$65,470,716

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$118,125	$63,738	$181,863	$40,436,262
2	$117,939	$63,924	$181,863	$40,372,338
3	$117,753	$64,110	$181,863	$40,308,227
4	$117,566	$64,297	$181,863	$40,243,930
5	$117,378	$64,485	$181,863	$40,179,445
6	$117,190	$64,673	$181,863	$40,114,772
7	$117,001	$64,862	$181,863	$40,049,910
8	$116,812	$65,051	$181,863	$39,984,859
9	$116,623	$65,241	$181,863	$39,919,619
10	$116,432	$65,431	$181,863	$39,854,188
11	$116,241	$65,622	$181,863	$39,788,566
12	$116,050	$65,813	$181,863	$39,722,753

第1年供款共

$2,182,357

第1年利息

$1,405,110

第1年共還本金

$777,247

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$115,858	$66,005	$181,863	$39,656,748
14	$115,666	$66,198	$181,863	$39,590,551
15	$115,472	$66,391	$181,863	$39,524,160
16	$115,279	$66,584	$181,863	$39,457,576
17	$115,085	$66,779	$181,863	$39,390,797
18	$114,890	$66,973	$181,863	$39,323,824
19	$114,694	$67,169	$181,863	$39,256,655
20	$114,499	$67,365	$181,863	$39,189,291
21	$114,302	$67,561	$181,863	$39,121,730
22	$114,105	$67,758	$181,863	$39,053,972
23	$113,907	$67,956	$181,863	$38,986,016
24	$113,709	$68,154	$181,863	$38,917,862

第2年供款共

$2,182,357

第2年利息

$1,377,466

第2年共還本金

$804,891

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$113,510	$68,353	$181,863	$38,849,509
26	$113,311	$68,552	$181,863	$38,780,957
27	$113,111	$68,752	$181,863	$38,712,205
28	$112,911	$68,952	$181,863	$38,643,253
29	$112,709	$69,154	$181,863	$38,574,099
30	$112,508	$69,355	$181,863	$38,504,744
31	$112,306	$69,558	$181,863	$38,435,186
32	$112,103	$69,760	$181,863	$38,365,426
33	$111,899	$69,964	$181,863	$38,295,462
34	$111,695	$70,168	$181,863	$38,225,294
35	$111,490	$70,373	$181,863	$38,154,921
36	$111,285	$70,578	$181,863	$38,084,343

第3年供款共

$2,182,357

第3年利息

$1,348,839

第3年共還本金

$833,519

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$111,079	$70,784	$181,863	$38,013,560
38	$110,873	$70,990	$181,863	$37,942,569
39	$110,666	$71,197	$181,863	$37,871,372
40	$110,458	$71,405	$181,863	$37,799,967
41	$110,250	$71,613	$181,863	$37,728,354
42	$110,041	$71,822	$181,863	$37,656,532
43	$109,832	$72,032	$181,863	$37,584,500
44	$109,621	$72,242	$181,863	$37,512,259
45	$109,411	$72,452	$181,863	$37,439,806
46	$109,199	$72,664	$181,863	$37,367,143
47	$108,987	$72,876	$181,863	$37,294,267
48	$108,775	$73,088	$181,863	$37,221,179

第4年供款共

$2,182,357

第4年利息

$1,319,193

第4年共還本金

$863,164

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$108,562	$73,301	$181,863	$37,147,878
50	$108,348	$73,515	$181,863	$37,074,363
51	$108,134	$73,730	$181,863	$37,000,633
52	$107,919	$73,945	$181,863	$36,926,688
53	$107,703	$74,160	$181,863	$36,852,528
54	$107,487	$74,377	$181,863	$36,778,152
55	$107,270	$74,593	$181,863	$36,703,558
56	$107,052	$74,811	$181,863	$36,628,747
57	$106,834	$75,029	$181,863	$36,553,718
58	$106,615	$75,248	$181,863	$36,478,470
59	$106,396	$75,468	$181,863	$36,403,002
60	$106,175	$75,688	$181,863	$36,327,314

第5年供款共

$2,182,357

第5年利息

$1,288,493

第5年共還本金

$893,865

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$105,955	$75,908	$181,863	$36,251,406
62	$105,733	$76,130	$181,863	$36,175,276
63	$105,511	$76,352	$181,863	$36,098,924
64	$105,289	$76,575	$181,863	$36,022,350
65	$105,065	$76,798	$181,863	$35,945,552
66	$104,841	$77,022	$181,863	$35,868,530
67	$104,617	$77,247	$181,863	$35,791,283
68	$104,391	$77,472	$181,863	$35,713,812
69	$104,165	$77,698	$181,863	$35,636,114
70	$103,939	$77,924	$181,863	$35,558,189
71	$103,711	$78,152	$181,863	$35,480,038
72	$103,483	$78,380	$181,863	$35,401,658

第6年供款共

$2,182,357

第6年利息

$1,256,701

第6年共還本金

$925,657

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$103,255	$78,608	$181,863	$35,323,050
74	$103,026	$78,838	$181,863	$35,244,212
75	$102,796	$79,067	$181,863	$35,165,145
76	$102,565	$79,298	$181,863	$35,085,847
77	$102,334	$79,529	$181,863	$35,006,317
78	$102,102	$79,761	$181,863	$34,926,556
79	$101,869	$79,994	$181,863	$34,846,562
80	$101,636	$80,227	$181,863	$34,766,335
81	$101,402	$80,461	$181,863	$34,685,873
82	$101,167	$80,696	$181,863	$34,605,177
83	$100,932	$80,931	$181,863	$34,524,246
84	$100,696	$81,167	$181,863	$34,443,079

第7年供款共

$2,182,357

第7年利息

$1,223,778

第7年共還本金

$958,579

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$100,459	$81,404	$181,863	$34,361,674
86	$100,222	$81,642	$181,863	$34,280,033
87	$99,983	$81,880	$181,863	$34,198,153
88	$99,745	$82,118	$181,863	$34,116,035
89	$99,505	$82,358	$181,863	$34,033,677
90	$99,265	$82,598	$181,863	$33,951,079
91	$99,024	$82,839	$181,863	$33,868,239
92	$98,782	$83,081	$181,863	$33,785,159
93	$98,540	$83,323	$181,863	$33,701,836
94	$98,297	$83,566	$181,863	$33,618,270
95	$98,053	$83,810	$181,863	$33,534,460
96	$97,809	$84,054	$181,863	$33,450,405

第8年供款共

$2,182,357

第8年利息

$1,189,684

第8年共還本金

$992,673

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$97,564	$84,299	$181,863	$33,366,106
98	$97,318	$84,545	$181,863	$33,281,561
99	$97,071	$84,792	$181,863	$33,196,769
100	$96,824	$85,039	$181,863	$33,111,730
101	$96,576	$85,287	$181,863	$33,026,442
102	$96,327	$85,536	$181,863	$32,940,907
103	$96,078	$85,785	$181,863	$32,855,121
104	$95,827	$86,036	$181,863	$32,769,085
105	$95,576	$86,287	$181,863	$32,682,799
106	$95,325	$86,538	$181,863	$32,596,261
107	$95,072	$86,791	$181,863	$32,509,470
108	$94,819	$87,044	$181,863	$32,422,426

第9年供款共

$2,182,357

第9年利息

$1,154,378

第9年共還本金

$1,027,979

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$94,565	$87,298	$181,863	$32,335,128
110	$94,311	$87,552	$181,863	$32,247,576
111	$94,055	$87,808	$181,863	$32,159,768
112	$93,799	$88,064	$181,863	$32,071,705
113	$93,542	$88,321	$181,863	$31,983,384
114	$93,285	$88,578	$181,863	$31,894,806
115	$93,027	$88,837	$181,863	$31,805,969
116	$92,767	$89,096	$181,863	$31,716,873
117	$92,508	$89,356	$181,863	$31,627,518
118	$92,247	$89,616	$181,863	$31,537,902
119	$91,986	$89,878	$181,863	$31,448,024
120	$91,723	$90,140	$181,863	$31,357,885

第10年供款共

$2,182,357

第10年利息

$1,117,816

第10年共還本金

$1,064,542

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$91,460	$90,403	$181,863	$31,267,482
122	$91,197	$90,666	$181,863	$31,176,816
123	$90,932	$90,931	$181,863	$31,085,885
124	$90,667	$91,196	$181,863	$30,994,689
125	$90,401	$91,462	$181,863	$30,903,227
126	$90,134	$91,729	$181,863	$30,811,498
127	$89,867	$91,996	$181,863	$30,719,502
128	$89,599	$92,265	$181,863	$30,627,238
129	$89,329	$92,534	$181,863	$30,534,704
130	$89,060	$92,804	$181,863	$30,441,900
131	$88,789	$93,074	$181,863	$30,348,826
132	$88,517	$93,346	$181,863	$30,255,480

第11年供款共

$2,182,357

第11年利息

$1,079,953

第11年共還本金

$1,102,404

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$88,245	$93,618	$181,863	$30,161,863
134	$87,972	$93,891	$181,863	$30,067,972
135	$87,698	$94,165	$181,863	$29,973,807
136	$87,424	$94,439	$181,863	$29,879,367
137	$87,148	$94,715	$181,863	$29,784,652
138	$86,872	$94,991	$181,863	$29,689,661
139	$86,595	$95,268	$181,863	$29,594,393
140	$86,317	$95,546	$181,863	$29,498,847
141	$86,038	$95,825	$181,863	$29,403,022
142	$85,759	$96,104	$181,863	$29,306,918
143	$85,479	$96,385	$181,863	$29,210,533
144	$85,197	$96,666	$181,863	$29,113,867

第12年供款共

$2,182,357

第12年利息

$1,040,744

第12年共還本金

$1,141,613

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$84,915	$96,948	$181,863	$29,016,920
146	$84,633	$97,230	$181,863	$28,919,689
147	$84,349	$97,514	$181,863	$28,822,175
148	$84,065	$97,798	$181,863	$28,724,377
149	$83,779	$98,084	$181,863	$28,626,293
150	$83,493	$98,370	$181,863	$28,527,923
151	$83,206	$98,657	$181,863	$28,429,267
152	$82,919	$98,944	$181,863	$28,330,322
153	$82,630	$99,233	$181,863	$28,231,089
154	$82,341	$99,522	$181,863	$28,131,567
155	$82,050	$99,813	$181,863	$28,031,754
156	$81,759	$100,104	$181,863	$27,931,650

第13年供款共

$2,182,357

第13年利息

$1,000,140

第13年共還本金

$1,182,217

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$81,467	$100,396	$181,863	$27,831,255
158	$81,174	$100,689	$181,863	$27,730,566
159	$80,881	$100,982	$181,863	$27,629,584
160	$80,586	$101,277	$181,863	$27,528,307
161	$80,291	$101,572	$181,863	$27,426,735
162	$79,995	$101,868	$181,863	$27,324,866
163	$79,698	$102,166	$181,863	$27,222,701
164	$79,400	$102,464	$181,863	$27,120,237
165	$79,101	$102,762	$181,863	$27,017,475
166	$78,801	$103,062	$181,863	$26,914,413
167	$78,500	$103,363	$181,863	$26,811,050
168	$78,199	$103,664	$181,863	$26,707,386

第14年供款共

$2,182,357

第14年利息

$958,092

第14年共還本金

$1,224,265

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$77,897	$103,967	$181,863	$26,603,419
170	$77,593	$104,270	$181,863	$26,499,149
171	$77,289	$104,574	$181,863	$26,394,575
172	$76,984	$104,879	$181,863	$26,289,696
173	$76,678	$105,185	$181,863	$26,184,512
174	$76,371	$105,492	$181,863	$26,079,020
175	$76,064	$105,799	$181,863	$25,973,221
176	$75,755	$106,108	$181,863	$25,867,113
177	$75,446	$106,417	$181,863	$25,760,696
178	$75,135	$106,728	$181,863	$25,653,968
179	$74,824	$107,039	$181,863	$25,546,929
180	$74,512	$107,351	$181,863	$25,439,578

第15年供款共

$2,182,357

第15年利息

$914,549

第15年共還本金

$1,267,808

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$74,199	$107,664	$181,863	$25,331,913
182	$73,885	$107,978	$181,863	$25,223,935
183	$73,570	$108,293	$181,863	$25,115,642
184	$73,254	$108,609	$181,863	$25,007,032
185	$72,937	$108,926	$181,863	$24,898,107
186	$72,619	$109,244	$181,863	$24,788,863
187	$72,301	$109,562	$181,863	$24,679,301
188	$71,981	$109,882	$181,863	$24,569,419
189	$71,661	$110,202	$181,863	$24,459,217
190	$71,339	$110,524	$181,863	$24,348,693
191	$71,017	$110,846	$181,863	$24,237,847
192	$70,694	$111,169	$181,863	$24,126,677

第16年供款共

$2,182,357

第16年利息

$869,457

第16年共還本金

$1,312,900

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$70,369	$111,494	$181,863	$24,015,184
194	$70,044	$111,819	$181,863	$23,903,365
195	$69,718	$112,145	$181,863	$23,791,220
196	$69,391	$112,472	$181,863	$23,678,748
197	$69,063	$112,800	$181,863	$23,565,948
198	$68,734	$113,129	$181,863	$23,452,819
199	$68,404	$113,459	$181,863	$23,339,360
200	$68,073	$113,790	$181,863	$23,225,570
201	$67,741	$114,122	$181,863	$23,111,448
202	$67,408	$114,455	$181,863	$22,996,993
203	$67,075	$114,789	$181,863	$22,882,205
204	$66,740	$115,123	$181,863	$22,767,081

第17年供款共

$2,182,357

第17年利息

$822,761

第17年共還本金

$1,359,596

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$66,404	$115,459	$181,863	$22,651,622
206	$66,067	$115,796	$181,863	$22,535,826
207	$65,729	$116,134	$181,863	$22,419,693
208	$65,391	$116,472	$181,863	$22,303,220
209	$65,051	$116,812	$181,863	$22,186,408
210	$64,710	$117,153	$181,863	$22,069,256
211	$64,369	$117,494	$181,863	$21,951,761
212	$64,026	$117,837	$181,863	$21,833,924
213	$63,682	$118,181	$181,863	$21,715,743
214	$63,338	$118,526	$181,863	$21,597,218
215	$62,992	$118,871	$181,863	$21,478,347
216	$62,645	$119,218	$181,863	$21,359,129

第18年供款共

$2,182,357

第18年利息

$774,404

第18年共還本金

$1,407,953

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$62,297	$119,566	$181,863	$21,239,563
218	$61,949	$119,914	$181,863	$21,119,649
219	$61,599	$120,264	$181,863	$20,999,384
220	$61,248	$120,615	$181,863	$20,878,770
221	$60,896	$120,967	$181,863	$20,757,803
222	$60,544	$121,320	$181,863	$20,636,483
223	$60,190	$121,673	$181,863	$20,514,810
224	$59,835	$122,028	$181,863	$20,392,782
225	$59,479	$122,384	$181,863	$20,270,398
226	$59,122	$122,741	$181,863	$20,147,657
227	$58,764	$123,099	$181,863	$20,024,557
228	$58,405	$123,458	$181,863	$19,901,099

第19年供款共

$2,182,357

第19年利息

$724,328

第19年共還本金

$1,458,029

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$58,045	$123,818	$181,863	$19,777,281
230	$57,684	$124,179	$181,863	$19,653,102
231	$57,322	$124,542	$181,863	$19,528,560
232	$56,958	$124,905	$181,863	$19,403,655
233	$56,594	$125,269	$181,863	$19,278,386
234	$56,229	$125,634	$181,863	$19,152,752
235	$55,862	$126,001	$181,863	$19,026,751
236	$55,495	$126,368	$181,863	$18,900,382
237	$55,126	$126,737	$181,863	$18,773,645
238	$54,756	$127,107	$181,863	$18,646,539
239	$54,386	$127,477	$181,863	$18,519,062
240	$54,014	$127,849	$181,863	$18,391,212

第20年供款共

$2,182,357

第20年利息

$672,470

第20年共還本金

$1,509,887

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$53,641	$128,222	$181,863	$18,262,990
242	$53,267	$128,596	$181,863	$18,134,394
243	$52,892	$128,971	$181,863	$18,005,423
244	$52,516	$129,347	$181,863	$17,876,076
245	$52,139	$129,725	$181,863	$17,746,351
246	$51,760	$130,103	$181,863	$17,616,248
247	$51,381	$130,482	$181,863	$17,485,766
248	$51,000	$130,863	$181,863	$17,354,903
249	$50,618	$131,245	$181,863	$17,223,658
250	$50,236	$131,627	$181,863	$17,092,031
251	$49,852	$132,011	$181,863	$16,960,020
252	$49,467	$132,396	$181,863	$16,827,623

第21年供款共

$2,182,357

第21年利息

$618,768

第21年共還本金

$1,563,589

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$49,081	$132,783	$181,863	$16,694,841
254	$48,693	$133,170	$181,863	$16,561,671
255	$48,305	$133,558	$181,863	$16,428,113
256	$47,915	$133,948	$181,863	$16,294,165
257	$47,525	$134,338	$181,863	$16,159,826
258	$47,133	$134,730	$181,863	$16,025,096
259	$46,740	$135,123	$181,863	$15,889,973
260	$46,346	$135,517	$181,863	$15,754,456
261	$45,950	$135,913	$181,863	$15,618,543
262	$45,554	$136,309	$181,863	$15,482,234
263	$45,157	$136,707	$181,863	$15,345,527
264	$44,758	$137,105	$181,863	$15,208,422

第22年供款共

$2,182,357

第22年利息

$563,156

第22年共還本金

$1,619,201

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$44,358	$137,505	$181,863	$15,070,917
266	$43,957	$137,906	$181,863	$14,933,011
267	$43,555	$138,308	$181,863	$14,794,702
268	$43,151	$138,712	$181,863	$14,655,990
269	$42,747	$139,116	$181,863	$14,516,874
270	$42,341	$139,522	$181,863	$14,377,352
271	$41,934	$139,929	$181,863	$14,237,422
272	$41,526	$140,337	$181,863	$14,097,085
273	$41,116	$140,747	$181,863	$13,956,339
274	$40,706	$141,157	$181,863	$13,815,181
275	$40,294	$141,569	$181,863	$13,673,613
276	$39,881	$141,982	$181,863	$13,531,631

第23年供款共

$2,182,357

第23年利息

$505,566

第23年共還本金

$1,676,791

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$39,467	$142,396	$181,863	$13,389,235
278	$39,052	$142,811	$181,863	$13,246,424
279	$38,635	$143,228	$181,863	$13,103,196
280	$38,218	$143,645	$181,863	$12,959,551
281	$37,799	$144,064	$181,863	$12,815,486
282	$37,379	$144,485	$181,863	$12,671,002
283	$36,957	$144,906	$181,863	$12,526,096
284	$36,534	$145,329	$181,863	$12,380,767
285	$36,111	$145,753	$181,863	$12,235,015
286	$35,685	$146,178	$181,863	$12,088,837
287	$35,259	$146,604	$181,863	$11,942,233
288	$34,832	$147,032	$181,863	$11,795,201

第24年供款共

$2,182,357

第24年利息

$445,928

第24年共還本金

$1,736,430

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$34,403	$147,460	$181,863	$11,647,741
290	$33,973	$147,891	$181,863	$11,499,850
291	$33,541	$148,322	$181,863	$11,351,529
292	$33,109	$148,754	$181,863	$11,202,774
293	$32,675	$149,188	$181,863	$11,053,586
294	$32,240	$149,623	$181,863	$10,903,962
295	$31,803	$150,060	$181,863	$10,753,902
296	$31,366	$150,498	$181,863	$10,603,405
297	$30,927	$150,937	$181,863	$10,452,468
298	$30,486	$151,377	$181,863	$10,301,092
299	$30,045	$151,818	$181,863	$10,149,273
300	$29,602	$152,261	$181,863	$9,997,012

第25年供款共

$2,182,357

第25年利息

$384,168

第25年共還本金

$1,798,189

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$29,158	$152,705	$181,863	$9,844,307
302	$28,713	$153,151	$181,863	$9,691,157
303	$28,266	$153,597	$181,863	$9,537,559
304	$27,818	$154,045	$181,863	$9,383,514
305	$27,369	$154,495	$181,863	$9,229,020
306	$26,918	$154,945	$181,863	$9,074,075
307	$26,466	$155,397	$181,863	$8,918,678
308	$26,013	$155,850	$181,863	$8,762,827
309	$25,558	$156,305	$181,863	$8,606,522
310	$25,102	$156,761	$181,863	$8,449,762
311	$24,645	$157,218	$181,863	$8,292,544
312	$24,187	$157,677	$181,863	$8,134,867

第26年供款共

$2,182,357

第26年利息

$320,212

第26年共還本金

$1,862,145

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$23,727	$158,136	$181,863	$7,976,731
314	$23,265	$158,598	$181,863	$7,818,133
315	$22,803	$159,060	$181,863	$7,659,073
316	$22,339	$159,524	$181,863	$7,499,549
317	$21,874	$159,989	$181,863	$7,339,559
318	$21,407	$160,456	$181,863	$7,179,103
319	$20,939	$160,924	$181,863	$7,018,179
320	$20,470	$161,393	$181,863	$6,856,786
321	$19,999	$161,864	$181,863	$6,694,922
322	$19,527	$162,336	$181,863	$6,532,585
323	$19,053	$162,810	$181,863	$6,369,776
324	$18,579	$163,285	$181,863	$6,206,491

第27年供款共

$2,182,357

第27年利息

$253,981

第27年共還本金

$1,928,376

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$18,102	$163,761	$181,863	$6,042,730
326	$17,625	$164,238	$181,863	$5,878,492
327	$17,146	$164,717	$181,863	$5,713,774
328	$16,665	$165,198	$181,863	$5,548,576
329	$16,183	$165,680	$181,863	$5,382,897
330	$15,700	$166,163	$181,863	$5,216,734
331	$15,215	$166,648	$181,863	$5,050,086
332	$14,729	$167,134	$181,863	$4,882,952
333	$14,242	$167,621	$181,863	$4,715,331
334	$13,753	$168,110	$181,863	$4,547,221
335	$13,263	$168,600	$181,863	$4,378,621
336	$12,771	$169,092	$181,863	$4,209,529

第28年供款共

$2,182,357

第28年利息

$185,395

第28年共還本金

$1,996,962

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$12,278	$169,585	$181,863	$4,039,943
338	$11,783	$170,080	$181,863	$3,869,863
339	$11,287	$170,576	$181,863	$3,699,287
340	$10,790	$171,074	$181,863	$3,528,214
341	$10,291	$171,572	$181,863	$3,356,641
342	$9,790	$172,073	$181,863	$3,184,569
343	$9,288	$172,575	$181,863	$3,011,994
344	$8,785	$173,078	$181,863	$2,838,916
345	$8,280	$173,583	$181,863	$2,665,333
346	$7,774	$174,089	$181,863	$2,491,244
347	$7,266	$174,597	$181,863	$2,316,647
348	$6,757	$175,106	$181,863	$2,141,540

第29年供款共

$2,182,357

第29年利息

$114,369

第29年共還本金

$2,067,988

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$6,246	$175,617	$181,863	$1,965,923
350	$5,734	$176,129	$181,863	$1,789,794
351	$5,220	$176,643	$181,863	$1,613,151
352	$4,705	$177,158	$181,863	$1,435,993
353	$4,188	$177,675	$181,863	$1,258,319
354	$3,670	$178,193	$181,863	$1,080,126
355	$3,150	$178,713	$181,863	$901,413
356	$2,629	$179,234	$181,863	$722,179
357	$2,106	$179,757	$181,863	$542,422
358	$1,582	$180,281	$181,863	$362,141
359	$1,056	$180,807	$181,863	$181,334
360	$529	$181,334	$181,863	$0

第30年供款共

$2,182,357

第30年利息

$40,817

第30年共還本金

$2,141,540

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$33,300,716

免責聲明

筍盤推介

按揭保險費
info