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$34,225,557

每月供款
$188,599

首期

$-34,000,000

總貸款額

$42,000,000

總利息

$25,895,557

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-33,670,000

按月供比率計算

$377,198

置業成本總預算

HK$-33,670,000

首期

$-34,000,000
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

$377,198

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

馬鞍山聽濤雅苑第05座

thumb_up

聽濤雅苑3房1套, 清靜綠化景, 自住收租一流

實

650 呎

@11,538

建

807 呎

@9,294

local_fire_department 至HIT

售$750 萬

實

650 呎

@11,538

建

807 呎

@9,294

售$750 萬

local_fire_department 至HIT

馬鞍山迎海第04期駿岸第08座

thumb_up

實用2房, 企理裝修, 即買即住

實

501 呎

@15,968

local_fire_department 至HIT

售$800 萬

實

501 呎

@15,968

售$800 萬

local_fire_department 至HIT

西貢 ~優質屋苑~優質管理~市中心,樓齡新~

thumb_up

逸瓏園

實

667 呎

@13,493

local_fire_department 至HIT

售$900 萬

實

667 呎

@13,493

售$900 萬

local_fire_department 至HIT

VR實景

粉嶺牽晴間第06座

thumb_up

特色單位(匙盤),四房另工人房

實

906 呎

@9,934

建

1,159 呎

@7,765

directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價 vpn_key 有匙即睇

售$900 萬

實

906 呎

@9,934

建

1,159 呎

@7,765

售$900 萬

directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價 vpn_key 有匙即睇

沙田柏傲莊 I

thumb_up

露台開揚一房, 預約參觀

實

350 呎

@21,371

local_fire_department 至HIT verified 首置必買

售$748 萬

實

350 呎

@21,371

售$748 萬

local_fire_department 至HIT verified 首置必買

馬鞍山迎海第02期星灣第19座

thumb_up

主人房特大3年新裝

實

511 呎

@14,090

local_fire_department 至HIT pets 愛竉必選

售$720 萬

實

511 呎

@14,090

售$720 萬

local_fire_department 至HIT pets 愛竉必選

將軍澳日出康城第05A期 MALIBU 第03B座

thumb_up

大2房梗廚有齊山景海景球場景

實

541 呎

@14,787

local_fire_department 至HIT real_estate_agent 罕有放盤

售$800 萬

實

541 呎

@14,787

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

VR實景

馬鞍山嵐岸第03座

thumb_up

對流3房有匙即睇

實

660 呎

@13,030

建

900 呎

@9,556

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$860 萬

實

660 呎

@13,030

建

900 呎

@9,556

售$860 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

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

馬鞍山天宇海第5B座

thumb_up

天宇海套3房加工人房

實

736 呎

@11,413

建

967 呎

@8,687

local_fire_department 至HIT

售$840 萬

實

736 呎

@11,413

建

967 呎

@8,687

售$840 萬

local_fire_department 至HIT

西貢 ~西貢市中心兩房兩廳會所開揚內園池景高樓底有露台~

thumb_up

**~西貢市中心兩房兩廳會所開揚內園池景高樓底有露台~**

實

669 呎

@12,526

local_fire_department 至HIT verified 首置必買 price_change 蝕讓盤

售$838 萬

實

669 呎

@12,526

售$838 萬

local_fire_department 至HIT verified 首置必買 price_change 蝕讓盤

沙田壹號雲頂【環境清幽罕有兩房放盤】

thumb_up

壹號雲頂【環境清幽罕有兩房放盤】

實

591 呎

@14,890

建

797 呎

@11,041

local_fire_department 至HIT

售$880 萬

實

591 呎

@14,890

建

797 呎

@11,041

售$880 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$251,368	$193,156	$158,286	$135,089
1.500	$260,712	$202,669	$167,973	$144,950
2.000	$270,274	$212,471	$178,019	$155,240
2.500	$280,051	$222,559	$188,419	$165,951
3.000	$290,044	$232,931	$199,169	$177,074
3.500	$300,251	$243,583	$210,262	$188,599
4.000	$310,669	$254,512	$221,691	$200,514
4.500	$321,297	$265,713	$233,450	$212,808
5.000	$332,133	$277,181	$245,528	$225,465
5.500	$343,175	$288,913	$257,917	$238,471
6.000	$354,420	$300,901	$270,607	$251,811

每月供款$188,599

年期

30年

貸款金額

$42,000,000

總利息

$25,895,557

總貸款連利息

$67,895,557

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$122,500	$66,099	$188,599	$41,933,901
2	$122,307	$66,292	$188,599	$41,867,610
3	$122,114	$66,485	$188,599	$41,801,125
4	$121,920	$66,679	$188,599	$41,734,446
5	$121,725	$66,873	$188,599	$41,667,573
6	$121,530	$67,068	$188,599	$41,600,504
7	$121,335	$67,264	$188,599	$41,533,240
8	$121,139	$67,460	$188,599	$41,465,780
9	$120,942	$67,657	$188,599	$41,398,123
10	$120,745	$67,854	$188,599	$41,330,269
11	$120,547	$68,052	$188,599	$41,262,217
12	$120,348	$68,251	$188,599	$41,193,966

第1年供款共

$2,263,185

第1年利息

$1,457,151

第1年共還本金

$806,034

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$120,149	$68,450	$188,599	$41,125,517
14	$119,949	$68,649	$188,599	$41,056,867
15	$119,749	$68,850	$188,599	$40,988,018
16	$119,548	$69,050	$188,599	$40,918,967
17	$119,347	$69,252	$188,599	$40,849,715
18	$119,145	$69,454	$188,599	$40,780,262
19	$118,942	$69,656	$188,599	$40,710,605
20	$118,739	$69,860	$188,599	$40,640,746
21	$118,536	$70,063	$188,599	$40,570,683
22	$118,331	$70,268	$188,599	$40,500,415
23	$118,126	$70,473	$188,599	$40,429,942
24	$117,921	$70,678	$188,599	$40,359,264

第2年供款共

$2,263,185

第2年利息

$1,428,483

第2年共還本金

$834,702

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$117,715	$70,884	$188,599	$40,288,380
26	$117,508	$71,091	$188,599	$40,217,289
27	$117,300	$71,298	$188,599	$40,145,991
28	$117,092	$71,506	$188,599	$40,074,484
29	$116,884	$71,715	$188,599	$40,002,770
30	$116,675	$71,924	$188,599	$39,930,846
31	$116,465	$72,134	$188,599	$39,858,712
32	$116,255	$72,344	$188,599	$39,786,368
33	$116,044	$72,555	$188,599	$39,713,812
34	$115,832	$72,767	$188,599	$39,641,046
35	$115,620	$72,979	$188,599	$39,568,066
36	$115,407	$73,192	$188,599	$39,494,875

第3年供款共

$2,263,185

第3年利息

$1,398,795

第3年共還本金

$864,390

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$115,193	$73,405	$188,599	$39,421,469
38	$114,979	$73,619	$188,599	$39,347,850
39	$114,765	$73,834	$188,599	$39,274,016
40	$114,549	$74,050	$188,599	$39,199,966
41	$114,333	$74,266	$188,599	$39,125,700
42	$114,117	$74,482	$188,599	$39,051,218
43	$113,899	$74,699	$188,599	$38,976,519
44	$113,682	$74,917	$188,599	$38,901,602
45	$113,463	$75,136	$188,599	$38,826,466
46	$113,244	$75,355	$188,599	$38,751,111
47	$113,024	$75,575	$188,599	$38,675,536
48	$112,804	$75,795	$188,599	$38,599,741

第4年供款共

$2,263,185

第4年利息

$1,368,052

第4年共還本金

$895,133

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$112,583	$76,016	$188,599	$38,523,725
50	$112,361	$76,238	$188,599	$38,447,487
51	$112,139	$76,460	$188,599	$38,371,027
52	$111,915	$76,683	$188,599	$38,294,344
53	$111,692	$76,907	$188,599	$38,217,437
54	$111,468	$77,131	$188,599	$38,140,305
55	$111,243	$77,356	$188,599	$38,062,949
56	$111,017	$77,582	$188,599	$37,985,367
57	$110,791	$77,808	$188,599	$37,907,559
58	$110,564	$78,035	$188,599	$37,829,524
59	$110,336	$78,263	$188,599	$37,751,261
60	$110,108	$78,491	$188,599	$37,672,771

第5年供款共

$2,263,185

第5年利息

$1,336,215

第5年共還本金

$926,971

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$109,879	$78,720	$188,599	$37,594,051
62	$109,649	$78,949	$188,599	$37,515,101
63	$109,419	$79,180	$188,599	$37,435,922
64	$109,188	$79,411	$188,599	$37,356,511
65	$108,956	$79,642	$188,599	$37,276,869
66	$108,724	$79,875	$188,599	$37,196,994
67	$108,491	$80,108	$188,599	$37,116,886
68	$108,258	$80,341	$188,599	$37,036,545
69	$108,023	$80,576	$188,599	$36,955,970
70	$107,788	$80,811	$188,599	$36,875,159
71	$107,553	$81,046	$188,599	$36,794,113
72	$107,316	$81,283	$188,599	$36,712,830

第6年供款共

$2,263,185

第6年利息

$1,303,245

第6年共還本金

$959,940

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$107,079	$81,520	$188,599	$36,631,311
74	$106,841	$81,757	$188,599	$36,549,553
75	$106,603	$81,996	$188,599	$36,467,557
76	$106,364	$82,235	$188,599	$36,385,322
77	$106,124	$82,475	$188,599	$36,302,847
78	$105,883	$82,715	$188,599	$36,220,132
79	$105,642	$82,957	$188,599	$36,137,175
80	$105,400	$83,199	$188,599	$36,053,977
81	$105,157	$83,441	$188,599	$35,970,535
82	$104,914	$83,685	$188,599	$35,886,851
83	$104,670	$83,929	$188,599	$35,802,922
84	$104,425	$84,174	$188,599	$35,718,748

第7年供款共

$2,263,185

第7年利息

$1,269,103

第7年共還本金

$994,082

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$104,180	$84,419	$188,599	$35,634,329
86	$103,933	$84,665	$188,599	$35,549,664
87	$103,687	$84,912	$188,599	$35,464,751
88	$103,439	$85,160	$188,599	$35,379,592
89	$103,190	$85,408	$188,599	$35,294,183
90	$102,941	$85,657	$188,599	$35,208,526
91	$102,692	$85,907	$188,599	$35,122,619
92	$102,441	$86,158	$188,599	$35,036,461
93	$102,190	$86,409	$188,599	$34,950,052
94	$101,938	$86,661	$188,599	$34,863,391
95	$101,685	$86,914	$188,599	$34,776,477
96	$101,431	$87,167	$188,599	$34,689,309

第8年供款共

$2,263,185

第8年利息

$1,233,746

第8年共還本金

$1,029,439

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$101,177	$87,422	$188,599	$34,601,888
98	$100,922	$87,677	$188,599	$34,514,211
99	$100,666	$87,932	$188,599	$34,426,279
100	$100,410	$88,189	$188,599	$34,338,090
101	$100,153	$88,446	$188,599	$34,249,644
102	$99,895	$88,704	$188,599	$34,160,940
103	$99,636	$88,963	$188,599	$34,071,977
104	$99,377	$89,222	$188,599	$33,982,755
105	$99,116	$89,482	$188,599	$33,893,273
106	$98,855	$89,743	$188,599	$33,803,529
107	$98,594	$90,005	$188,599	$33,713,524
108	$98,331	$90,268	$188,599	$33,623,257

第9年供款共

$2,263,185

第9年利息

$1,197,132

第9年共還本金

$1,066,053

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$98,068	$90,531	$188,599	$33,532,726
110	$97,804	$90,795	$188,599	$33,441,931
111	$97,539	$91,060	$188,599	$33,350,871
112	$97,273	$91,325	$188,599	$33,259,546
113	$97,007	$91,592	$188,599	$33,167,954
114	$96,740	$91,859	$188,599	$33,076,095
115	$96,472	$92,127	$188,599	$32,983,968
116	$96,203	$92,396	$188,599	$32,891,572
117	$95,934	$92,665	$188,599	$32,798,907
118	$95,663	$92,935	$188,599	$32,705,972
119	$95,392	$93,206	$188,599	$32,612,766
120	$95,121	$93,478	$188,599	$32,519,288

第10年供款共

$2,263,185

第10年利息

$1,159,216

第10年共還本金

$1,103,969

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$94,848	$93,751	$188,599	$32,425,537
122	$94,574	$94,024	$188,599	$32,331,513
123	$94,300	$94,299	$188,599	$32,237,214
124	$94,025	$94,574	$188,599	$32,142,640
125	$93,749	$94,849	$188,599	$32,047,791
126	$93,473	$95,126	$188,599	$31,952,665
127	$93,195	$95,403	$188,599	$31,857,261
128	$92,917	$95,682	$188,599	$31,761,580
129	$92,638	$95,961	$188,599	$31,665,619
130	$92,358	$96,241	$188,599	$31,569,378
131	$92,077	$96,521	$188,599	$31,472,857
132	$91,796	$96,803	$188,599	$31,376,054

第11年供款共

$2,263,185

第11年利息

$1,119,951

第11年共還本金

$1,143,234

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$91,513	$97,085	$188,599	$31,278,969
134	$91,230	$97,368	$188,599	$31,181,600
135	$90,946	$97,652	$188,599	$31,083,948
136	$90,662	$97,937	$188,599	$30,986,010
137	$90,376	$98,223	$188,599	$30,887,788
138	$90,089	$98,509	$188,599	$30,789,278
139	$89,802	$98,797	$188,599	$30,690,481
140	$89,514	$99,085	$188,599	$30,591,397
141	$89,225	$99,374	$188,599	$30,492,023
142	$88,935	$99,664	$188,599	$30,392,359
143	$88,644	$99,954	$188,599	$30,292,405
144	$88,353	$100,246	$188,599	$30,192,159

第12年供款共

$2,263,185

第12年利息

$1,079,290

第12年共還本金

$1,183,895

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$88,060	$100,538	$188,599	$30,091,620
146	$87,767	$100,832	$188,599	$29,990,789
147	$87,473	$101,126	$188,599	$29,889,663
148	$87,178	$101,421	$188,599	$29,788,243
149	$86,882	$101,716	$188,599	$29,686,526
150	$86,586	$102,013	$188,599	$29,584,513
151	$86,288	$102,311	$188,599	$29,482,203
152	$85,990	$102,609	$188,599	$29,379,594
153	$85,690	$102,908	$188,599	$29,276,685
154	$85,390	$103,208	$188,599	$29,173,477
155	$85,089	$103,509	$188,599	$29,069,967
156	$84,787	$103,811	$188,599	$28,966,156

第13年供款共

$2,263,185

第13年利息

$1,037,183

第13年共還本金

$1,226,003

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$84,485	$104,114	$188,599	$28,862,042
158	$84,181	$104,418	$188,599	$28,757,624
159	$83,876	$104,722	$188,599	$28,652,902
160	$83,571	$105,028	$188,599	$28,547,874
161	$83,265	$105,334	$188,599	$28,442,540
162	$82,957	$105,641	$188,599	$28,336,898
163	$82,649	$105,949	$188,599	$28,230,949
164	$82,340	$106,259	$188,599	$28,124,690
165	$82,030	$106,568	$188,599	$28,018,122
166	$81,720	$106,879	$188,599	$27,911,243
167	$81,408	$107,191	$188,599	$27,804,052
168	$81,095	$107,504	$188,599	$27,696,548

第14年供款共

$2,263,185

第14年利息

$993,577

第14年共還本金

$1,269,608

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$80,782	$107,817	$188,599	$27,588,731
170	$80,467	$108,132	$188,599	$27,480,599
171	$80,152	$108,447	$188,599	$27,372,152
172	$79,835	$108,763	$188,599	$27,263,389
173	$79,518	$109,081	$188,599	$27,154,308
174	$79,200	$109,399	$188,599	$27,044,910
175	$78,881	$109,718	$188,599	$26,935,192
176	$78,561	$110,038	$188,599	$26,825,154
177	$78,240	$110,359	$188,599	$26,714,795
178	$77,918	$110,681	$188,599	$26,604,115
179	$77,595	$111,003	$188,599	$26,493,111
180	$77,272	$111,327	$188,599	$26,381,784

第15年供款共

$2,263,185

第15年利息

$948,421

第15年共還本金

$1,314,764

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$76,947	$111,652	$188,599	$26,270,132
182	$76,621	$111,978	$188,599	$26,158,155
183	$76,295	$112,304	$188,599	$26,045,851
184	$75,967	$112,632	$188,599	$25,933,219
185	$75,639	$112,960	$188,599	$25,820,259
186	$75,309	$113,290	$188,599	$25,706,969
187	$74,979	$113,620	$188,599	$25,593,349
188	$74,647	$113,952	$188,599	$25,479,397
189	$74,315	$114,284	$188,599	$25,365,113
190	$73,982	$114,617	$188,599	$25,250,496
191	$73,647	$114,951	$188,599	$25,135,545
192	$73,312	$115,287	$188,599	$25,020,258

第16年供款共

$2,263,185

第16年利息

$901,659

第16年共還本金

$1,361,526

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$72,976	$115,623	$188,599	$24,904,635
194	$72,639	$115,960	$188,599	$24,788,675
195	$72,300	$116,298	$188,599	$24,672,376
196	$71,961	$116,638	$188,599	$24,555,739
197	$71,621	$116,978	$188,599	$24,438,761
198	$71,280	$117,319	$188,599	$24,321,442
199	$70,938	$117,661	$188,599	$24,203,780
200	$70,594	$118,004	$188,599	$24,085,776
201	$70,250	$118,349	$188,599	$23,967,427
202	$69,905	$118,694	$188,599	$23,848,734
203	$69,559	$119,040	$188,599	$23,729,694
204	$69,212	$119,387	$188,599	$23,610,307

第17年供款共

$2,263,185

第17年利息

$853,234

第17年共還本金

$1,409,951

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$68,863	$119,735	$188,599	$23,490,571
206	$68,514	$120,085	$188,599	$23,370,487
207	$68,164	$120,435	$188,599	$23,250,052
208	$67,813	$120,786	$188,599	$23,129,266
209	$67,460	$121,138	$188,599	$23,008,127
210	$67,107	$121,492	$188,599	$22,886,635
211	$66,753	$121,846	$188,599	$22,764,789
212	$66,397	$122,201	$188,599	$22,642,588
213	$66,041	$122,558	$188,599	$22,520,030
214	$65,683	$122,915	$188,599	$22,397,115
215	$65,325	$123,274	$188,599	$22,273,841
216	$64,965	$123,633	$188,599	$22,150,207

第18年供款共

$2,263,185

第18年利息

$803,086

第18年共還本金

$1,460,099

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$64,605	$123,994	$188,599	$22,026,213
218	$64,243	$124,356	$188,599	$21,901,858
219	$63,880	$124,718	$188,599	$21,777,139
220	$63,517	$125,082	$188,599	$21,652,057
221	$63,152	$125,447	$188,599	$21,526,610
222	$62,786	$125,813	$188,599	$21,400,798
223	$62,419	$126,180	$188,599	$21,274,618
224	$62,051	$126,548	$188,599	$21,148,070
225	$61,682	$126,917	$188,599	$21,021,153
226	$61,312	$127,287	$188,599	$20,893,866
227	$60,940	$127,658	$188,599	$20,766,208
228	$60,568	$128,031	$188,599	$20,638,177

第19年供款共

$2,263,185

第19年利息

$751,155

第19年共還本金

$1,512,030

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$60,195	$128,404	$188,599	$20,509,773
230	$59,820	$128,779	$188,599	$20,380,994
231	$59,445	$129,154	$188,599	$20,251,840
232	$59,068	$129,531	$188,599	$20,122,309
233	$58,690	$129,909	$188,599	$19,992,401
234	$58,311	$130,288	$188,599	$19,862,113
235	$57,931	$130,668	$188,599	$19,731,445
236	$57,550	$131,049	$188,599	$19,600,397
237	$57,168	$131,431	$188,599	$19,468,966
238	$56,784	$131,814	$188,599	$19,337,151
239	$56,400	$132,199	$188,599	$19,204,953
240	$56,014	$132,584	$188,599	$19,072,368

第20年供款共

$2,263,185

第20年利息

$697,377

第20年共還本金

$1,565,809

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$55,628	$132,971	$188,599	$18,939,397
242	$55,240	$133,359	$188,599	$18,806,038
243	$54,851	$133,748	$188,599	$18,672,291
244	$54,461	$134,138	$188,599	$18,538,153
245	$54,070	$134,529	$188,599	$18,403,624
246	$53,677	$134,922	$188,599	$18,268,702
247	$53,284	$135,315	$188,599	$18,133,387
248	$52,889	$135,710	$188,599	$17,997,677
249	$52,493	$136,106	$188,599	$17,861,572
250	$52,096	$136,503	$188,599	$17,725,069
251	$51,698	$136,901	$188,599	$17,588,169
252	$51,299	$137,300	$188,599	$17,450,869

第21年供款共

$2,263,185

第21年利息

$641,685

第21年共還本金

$1,621,500

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$50,898	$137,700	$188,599	$17,313,168
254	$50,497	$138,102	$188,599	$17,175,066
255	$50,094	$138,505	$188,599	$17,036,561
256	$49,690	$138,909	$188,599	$16,897,653
257	$49,285	$139,314	$188,599	$16,758,339
258	$48,878	$139,720	$188,599	$16,618,618
259	$48,471	$140,128	$188,599	$16,478,491
260	$48,062	$140,537	$188,599	$16,337,954
261	$47,652	$140,946	$188,599	$16,197,008
262	$47,241	$141,357	$188,599	$16,055,650
263	$46,829	$141,770	$188,599	$15,913,880
264	$46,415	$142,183	$188,599	$15,771,697

第22年供款共

$2,263,185

第22年利息

$584,014

第22年共還本金

$1,679,172

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$46,001	$142,598	$188,599	$15,629,099
266	$45,585	$143,014	$188,599	$15,486,085
267	$45,168	$143,431	$188,599	$15,342,654
268	$44,749	$143,849	$188,599	$15,198,805
269	$44,330	$144,269	$188,599	$15,054,536
270	$43,909	$144,690	$188,599	$14,909,846
271	$43,487	$145,112	$188,599	$14,764,734
272	$43,064	$145,535	$188,599	$14,619,199
273	$42,639	$145,959	$188,599	$14,473,240
274	$42,214	$146,385	$188,599	$14,326,855
275	$41,787	$146,812	$188,599	$14,180,043
276	$41,358	$147,240	$188,599	$14,032,802

第23年供款共

$2,263,185

第23年利息

$524,291

第23年共還本金

$1,738,895

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$40,929	$147,670	$188,599	$13,885,133
278	$40,498	$148,100	$188,599	$13,737,032
279	$40,066	$148,532	$188,599	$13,588,500
280	$39,633	$148,966	$188,599	$13,439,534
281	$39,199	$149,400	$188,599	$13,290,134
282	$38,763	$149,836	$188,599	$13,140,298
283	$38,326	$150,273	$188,599	$12,990,025
284	$37,888	$150,711	$188,599	$12,839,314
285	$37,448	$151,151	$188,599	$12,688,163
286	$37,007	$151,592	$188,599	$12,536,572
287	$36,565	$152,034	$188,599	$12,384,538
288	$36,122	$152,477	$188,599	$12,232,061

第24年供款共

$2,263,185

第24年利息

$462,443

第24年共還本金

$1,800,742

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$35,677	$152,922	$188,599	$12,079,139
290	$35,231	$153,368	$188,599	$11,925,771
291	$34,783	$153,815	$188,599	$11,771,956
292	$34,335	$154,264	$188,599	$11,617,692
293	$33,885	$154,714	$188,599	$11,462,978
294	$33,434	$155,165	$188,599	$11,307,813
295	$32,981	$155,618	$188,599	$11,152,195
296	$32,527	$156,072	$188,599	$10,996,124
297	$32,072	$156,527	$188,599	$10,839,597
298	$31,615	$156,983	$188,599	$10,682,614
299	$31,158	$157,441	$188,599	$10,525,172
300	$30,698	$157,900	$188,599	$10,367,272

第25年供款共

$2,263,185

第25年利息

$398,397

第25年共還本金

$1,864,789

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$30,238	$158,361	$188,599	$10,208,911
302	$29,776	$158,823	$188,599	$10,050,088
303	$29,313	$159,286	$188,599	$9,890,802
304	$28,848	$159,751	$188,599	$9,731,052
305	$28,382	$160,217	$188,599	$9,570,835
306	$27,915	$160,684	$188,599	$9,410,151
307	$27,446	$161,152	$188,599	$9,248,999
308	$26,976	$161,623	$188,599	$9,087,376
309	$26,505	$162,094	$188,599	$8,925,282
310	$26,032	$162,567	$188,599	$8,762,716
311	$25,558	$163,041	$188,599	$8,599,675
312	$25,082	$163,516	$188,599	$8,436,159

第26年供款共

$2,263,185

第26年利息

$332,072

第26年共還本金

$1,931,114

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$24,605	$163,993	$188,599	$8,272,165
314	$24,127	$164,472	$188,599	$8,107,694
315	$23,647	$164,951	$188,599	$7,942,742
316	$23,166	$165,432	$188,599	$7,777,310
317	$22,684	$165,915	$188,599	$7,611,395
318	$22,200	$166,399	$188,599	$7,444,996
319	$21,715	$166,884	$188,599	$7,278,112
320	$21,228	$167,371	$188,599	$7,110,741
321	$20,740	$167,859	$188,599	$6,942,882
322	$20,250	$168,349	$188,599	$6,774,533
323	$19,759	$168,840	$188,599	$6,605,693
324	$19,267	$169,332	$188,599	$6,436,361

第27年供款共

$2,263,185

第27年利息

$263,388

第27年共還本金

$1,999,797

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$18,773	$169,826	$188,599	$6,266,535
326	$18,277	$170,321	$188,599	$6,096,214
327	$17,781	$170,818	$188,599	$5,925,396
328	$17,282	$171,316	$188,599	$5,754,079
329	$16,783	$171,816	$188,599	$5,582,263
330	$16,282	$172,317	$188,599	$5,409,946
331	$15,779	$172,820	$188,599	$5,237,126
332	$15,275	$173,324	$188,599	$5,063,802
333	$14,769	$173,829	$188,599	$4,889,973
334	$14,262	$174,336	$188,599	$4,715,637
335	$13,754	$174,845	$188,599	$4,540,792
336	$13,244	$175,355	$188,599	$4,365,437

第28年供款共

$2,263,185

第28年利息

$192,261

第28年共還本金

$2,070,924

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$12,733	$175,866	$188,599	$4,189,571
338	$12,220	$176,379	$188,599	$4,013,192
339	$11,705	$176,894	$188,599	$3,836,298
340	$11,189	$177,410	$188,599	$3,658,889
341	$10,672	$177,927	$188,599	$3,480,962
342	$10,153	$178,446	$188,599	$3,302,516
343	$9,632	$178,966	$188,599	$3,123,549
344	$9,110	$179,488	$188,599	$2,944,061
345	$8,587	$180,012	$188,599	$2,764,049
346	$8,062	$180,537	$188,599	$2,583,512
347	$7,535	$181,064	$188,599	$2,402,448
348	$7,007	$181,592	$188,599	$2,220,857

第29年供款共

$2,263,185

第29年利息

$118,605

第29年共還本金

$2,144,580

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$6,477	$182,121	$188,599	$2,038,735
350	$5,946	$182,652	$188,599	$1,856,083
351	$5,414	$183,185	$188,599	$1,672,898
352	$4,879	$183,719	$188,599	$1,489,178
353	$4,343	$184,255	$188,599	$1,304,923
354	$3,806	$184,793	$188,599	$1,120,130
355	$3,267	$185,332	$188,599	$934,798
356	$2,726	$185,872	$188,599	$748,926
357	$2,184	$186,414	$188,599	$562,512
358	$1,641	$186,958	$188,599	$375,554
359	$1,095	$187,503	$188,599	$188,050
360	$548	$188,050	$188,599	$0

第30年供款共

$2,263,185

第30年利息

$42,329

第30年共還本金

$2,220,857

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$34,225,557

免責聲明

筍盤推介

按揭保險費
info