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$27,751,668

每月供款
$141,450

首期

$-23,500,000

總貸款額

$31,500,000

總利息

$19,421,668

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-23,170,000

按月供比率計算

$282,898

置業成本總預算

HK$-23,170,000

首期

$-23,500,000
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

$282,898

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

沙田濱景花園

thumb_up

河景~靚裝修~可約睇樓

實

543 呎

@14,144

建

659 呎

@11,654

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

售$768 萬

實

543 呎

@14,144

建

659 呎

@11,654

售$768 萬

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

馬鞍山迎濤灣 A座

thumb_up

迎濤灣 A座

實

773 呎

@9,702

建

959 呎

@7,821

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$750 萬

實

773 呎

@9,702

建

959 呎

@7,821

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

馬鞍山泓碧第03座

thumb_up

泓碧 2房靚裝

實

483 呎

@16,563

local_fire_department 至HIT

售$800 萬

實

483 呎

@16,563

售$800 萬

local_fire_department 至HIT

馬鞍山海典居第07座

thumb_up

罕有市中心有露台放盤, 靚裝,

實

558 呎

@13,441

建

733 呎

@10,232

directions_run 日內即走 real_estate_agent 罕有放盤 verified 首置必買

售$750 萬

實

558 呎

@13,441

建

733 呎

@10,232

售$750 萬

directions_run 日內即走 real_estate_agent 罕有放盤 verified 首置必買

馬鞍山迎海第04期駿岸第08座

thumb_up

2房2廳東北迎海

實

512 呎

@14,648

local_fire_department 至HIT hotel_class 樓王 flight_takeoff 移民急讓 pets 愛竉必選

售$750 萬

實

512 呎

@14,648

售$750 萬

local_fire_department 至HIT hotel_class 樓王 flight_takeoff 移民急讓 pets 愛竉必選

沙田玖瓏山日瓏閣第02座

thumb_up

迎接奢華生活,盡在玖瓏山

實

663 呎

@11,765

verified 首置必買

售$780 萬

實

663 呎

@11,765

售$780 萬

verified 首置必買

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

大埔天鑽 ^^ 豪裝兩房梗廚^^

thumb_up

天鑽 ^^ 豪裝兩房梗廚^^

實

524 呎

@14,313

local_fire_department 至HIT

售$750 萬

實

524 呎

@14,313

售$750 萬

local_fire_department 至HIT

KOL實拍 VR實景

馬鞍山曉峰灣畔###極高層特色露台戶,全海景靚裝3房,歡迎查詢###還價即成

thumb_up

曉峰灣畔###極高層特色露台戶,全海景靚裝3房,歡迎查詢###還價即成

實

684 呎

@11,667

建

901 呎

@8,857

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

售$798 萬

實

684 呎

@11,667

建

901 呎

@8,857

售$798 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

馬鞍山迎海第04期駿岸第06座

thumb_up

迎海2房半, 海景高層, 品味裝修

實

496 呎

@17,742

local_fire_department 至HIT

售$880 萬

實

496 呎

@17,742

售$880 萬

local_fire_department 至HIT

KOL實拍

沙田碧濤花園第01期第02座百利閣

thumb_up

高層河景靚裝修還價即成

實

849 呎

@10,577

建

1,217 呎

@7,379

local_fire_department 至HIT flight_takeoff 移民急讓

售$898 萬

實

849 呎

@10,577

建

1,217 呎

@7,379

售$898 萬

local_fire_department 至HIT flight_takeoff 移民急讓

沙田富豪花園

thumb_up

富豪大宅靚則大廳大主人房

實

1,093 呎

@8,234

建

1,498 呎

@6,008

local_offer 低水筍價

售$900 萬

實

1,093 呎

@8,234

建

1,498 呎

@6,008

售$900 萬

local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$188,526	$144,867	$118,715	$101,316
1.500	$195,534	$152,002	$125,980	$108,713
2.000	$202,705	$159,353	$133,514	$116,430
2.500	$210,039	$166,919	$141,314	$124,463
3.000	$217,533	$174,698	$149,377	$132,805
3.500	$225,188	$182,687	$157,696	$141,449
4.000	$233,002	$190,884	$166,269	$150,386
4.500	$240,973	$199,285	$175,087	$159,606
5.000	$249,100	$207,886	$184,146	$169,099
5.500	$257,381	$216,685	$193,438	$178,854
6.000	$265,815	$225,676	$202,955	$188,858

每月供款$141,450

年期

30年

貸款金額

$31,500,000

總利息

$19,421,668

總貸款連利息

$50,921,668

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$91,875	$49,574	$141,449	$31,450,426
2	$91,730	$49,719	$141,449	$31,400,707
3	$91,585	$49,864	$141,449	$31,350,844
4	$91,440	$50,009	$141,449	$31,300,834
5	$91,294	$50,155	$141,449	$31,250,679
6	$91,148	$50,301	$141,449	$31,200,378
7	$91,001	$50,448	$141,449	$31,149,930
8	$90,854	$50,595	$141,449	$31,099,335
9	$90,706	$50,743	$141,449	$31,048,592
10	$90,558	$50,891	$141,449	$30,997,702
11	$90,410	$51,039	$141,449	$30,946,663
12	$90,261	$51,188	$141,449	$30,895,475

第1年供款共

$1,697,389

第1年利息

$1,092,864

第1年共還本金

$604,525

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$90,112	$51,337	$141,449	$30,844,137
14	$89,962	$51,487	$141,449	$30,792,650
15	$89,812	$51,637	$141,449	$30,741,013
16	$89,661	$51,788	$141,449	$30,689,225
17	$89,510	$51,939	$141,449	$30,637,287
18	$89,359	$52,090	$141,449	$30,585,196
19	$89,207	$52,242	$141,449	$30,532,954
20	$89,054	$52,395	$141,449	$30,480,559
21	$88,902	$52,547	$141,449	$30,428,012
22	$88,748	$52,701	$141,449	$30,375,311
23	$88,595	$52,854	$141,449	$30,322,457
24	$88,440	$53,009	$141,449	$30,269,448

第2年供款共

$1,697,389

第2年利息

$1,071,362

第2年共還本金

$626,026

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$88,286	$53,163	$141,449	$30,216,285
26	$88,131	$53,318	$141,449	$30,162,967
27	$87,975	$53,474	$141,449	$30,109,493
28	$87,819	$53,630	$141,449	$30,055,863
29	$87,663	$53,786	$141,449	$30,002,077
30	$87,506	$53,943	$141,449	$29,948,134
31	$87,349	$54,100	$141,449	$29,894,034
32	$87,191	$54,258	$141,449	$29,839,776
33	$87,033	$54,416	$141,449	$29,785,359
34	$86,874	$54,575	$141,449	$29,730,784
35	$86,715	$54,734	$141,449	$29,676,050
36	$86,555	$54,894	$141,449	$29,621,156

第3年供款共

$1,697,389

第3年利息

$1,049,097

第3年共還本金

$648,292

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$86,395	$55,054	$141,449	$29,566,102
38	$86,234	$55,215	$141,449	$29,510,887
39	$86,073	$55,376	$141,449	$29,455,512
40	$85,912	$55,537	$141,449	$29,399,974
41	$85,750	$55,699	$141,449	$29,344,275
42	$85,587	$55,862	$141,449	$29,288,414
43	$85,425	$56,025	$141,449	$29,232,389
44	$85,261	$56,188	$141,449	$29,176,201
45	$85,097	$56,352	$141,449	$29,119,849
46	$84,933	$56,516	$141,449	$29,063,333
47	$84,768	$56,681	$141,449	$29,006,652
48	$84,603	$56,846	$141,449	$28,949,806

第4年供款共

$1,697,389

第4年利息

$1,026,039

第4年共還本金

$671,350

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$84,437	$57,012	$141,449	$28,892,794
50	$84,271	$57,178	$141,449	$28,835,615
51	$84,104	$57,345	$141,449	$28,778,270
52	$83,937	$57,512	$141,449	$28,720,758
53	$83,769	$57,680	$141,449	$28,663,077
54	$83,601	$57,848	$141,449	$28,605,229
55	$83,432	$58,017	$141,449	$28,547,212
56	$83,263	$58,186	$141,449	$28,489,025
57	$83,093	$58,356	$141,449	$28,430,669
58	$82,923	$58,526	$141,449	$28,372,143
59	$82,752	$58,697	$141,449	$28,313,446
60	$82,581	$58,868	$141,449	$28,254,578

第5年供款共

$1,697,389

第5年利息

$1,002,161

第5年共還本金

$695,228

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$82,409	$59,040	$141,449	$28,195,538
62	$82,237	$59,212	$141,449	$28,136,326
63	$82,064	$59,385	$141,449	$28,076,941
64	$81,891	$59,558	$141,449	$28,017,383
65	$81,717	$59,732	$141,449	$27,957,651
66	$81,543	$59,906	$141,449	$27,897,745
67	$81,368	$60,081	$141,449	$27,837,665
68	$81,193	$60,256	$141,449	$27,777,409
69	$81,017	$60,432	$141,449	$27,716,977
70	$80,841	$60,608	$141,449	$27,656,369
71	$80,664	$60,785	$141,449	$27,595,585
72	$80,487	$60,962	$141,449	$27,534,623

第6年供款共

$1,697,389

第6年利息

$977,434

第6年共還本金

$719,955

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$80,309	$61,140	$141,449	$27,473,483
74	$80,131	$61,318	$141,449	$27,412,165
75	$79,952	$61,497	$141,449	$27,350,668
76	$79,773	$61,676	$141,449	$27,288,992
77	$79,593	$61,856	$141,449	$27,227,136
78	$79,412	$62,037	$141,449	$27,165,099
79	$79,232	$62,218	$141,449	$27,102,881
80	$79,050	$62,399	$141,449	$27,040,482
81	$78,868	$62,581	$141,449	$26,977,901
82	$78,686	$62,764	$141,449	$26,915,138
83	$78,502	$62,947	$141,449	$26,852,191
84	$78,319	$63,130	$141,449	$26,789,061

第7年供款共

$1,697,389

第7年利息

$951,827

第7年共還本金

$745,562

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$78,135	$63,314	$141,449	$26,725,747
86	$77,950	$63,499	$141,449	$26,662,248
87	$77,765	$63,684	$141,449	$26,598,564
88	$77,579	$63,870	$141,449	$26,534,694
89	$77,393	$64,056	$141,449	$26,470,637
90	$77,206	$64,243	$141,449	$26,406,394
91	$77,019	$64,430	$141,449	$26,341,964
92	$76,831	$64,618	$141,449	$26,277,346
93	$76,642	$64,807	$141,449	$26,212,539
94	$76,453	$64,996	$141,449	$26,147,543
95	$76,264	$65,185	$141,449	$26,082,358
96	$76,074	$65,376	$141,449	$26,016,982

第8年供款共

$1,697,389

第8年利息

$925,310

第8年共還本金

$772,079

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$75,883	$65,566	$141,449	$25,951,416
98	$75,692	$65,757	$141,449	$25,885,658
99	$75,500	$65,949	$141,449	$25,819,709
100	$75,307	$66,142	$141,449	$25,753,568
101	$75,115	$66,335	$141,449	$25,687,233
102	$74,921	$66,528	$141,449	$25,620,705
103	$74,727	$66,722	$141,449	$25,553,983
104	$74,532	$66,917	$141,449	$25,487,066
105	$74,337	$67,112	$141,449	$25,419,955
106	$74,142	$67,308	$141,449	$25,352,647
107	$73,945	$67,504	$141,449	$25,285,143
108	$73,748	$67,701	$141,449	$25,217,442

第9年供款共

$1,697,389

第9年利息

$897,849

第9年共還本金

$799,540

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$73,551	$67,898	$141,449	$25,149,544
110	$73,353	$68,096	$141,449	$25,081,448
111	$73,154	$68,295	$141,449	$25,013,153
112	$72,955	$68,494	$141,449	$24,944,659
113	$72,755	$68,694	$141,449	$24,875,965
114	$72,555	$68,894	$141,449	$24,807,071
115	$72,354	$69,095	$141,449	$24,737,976
116	$72,152	$69,297	$141,449	$24,668,679
117	$71,950	$69,499	$141,449	$24,599,181
118	$71,748	$69,701	$141,449	$24,529,479
119	$71,544	$69,905	$141,449	$24,459,574
120	$71,340	$70,109	$141,449	$24,389,466

第10年供款共

$1,697,389

第10年利息

$869,412

第10年共還本金

$827,977

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$71,136	$70,313	$141,449	$24,319,153
122	$70,931	$70,518	$141,449	$24,248,634
123	$70,725	$70,724	$141,449	$24,177,910
124	$70,519	$70,930	$141,449	$24,106,980
125	$70,312	$71,137	$141,449	$24,035,843
126	$70,105	$71,345	$141,449	$23,964,499
127	$69,896	$71,553	$141,449	$23,892,946
128	$69,688	$71,761	$141,449	$23,821,185
129	$69,478	$71,971	$141,449	$23,749,214
130	$69,269	$72,181	$141,449	$23,677,034
131	$69,058	$72,391	$141,449	$23,604,643
132	$68,847	$72,602	$141,449	$23,532,040

第11年供款共

$1,697,389

第11年利息

$839,964

第11年共還本金

$857,425

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$68,635	$72,814	$141,449	$23,459,226
134	$68,423	$73,026	$141,449	$23,386,200
135	$68,210	$73,239	$141,449	$23,312,961
136	$67,996	$73,453	$141,449	$23,239,508
137	$67,782	$73,667	$141,449	$23,165,841
138	$67,567	$73,882	$141,449	$23,091,959
139	$67,352	$74,098	$141,449	$23,017,861
140	$67,135	$74,314	$141,449	$22,943,547
141	$66,919	$74,530	$141,449	$22,869,017
142	$66,701	$74,748	$141,449	$22,794,269
143	$66,483	$74,966	$141,449	$22,719,303
144	$66,265	$75,184	$141,449	$22,644,119

第12年供款共

$1,697,389

第12年利息

$809,468

第12年共還本金

$887,921

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$66,045	$75,404	$141,449	$22,568,715
146	$65,825	$75,624	$141,449	$22,493,092
147	$65,605	$75,844	$141,449	$22,417,247
148	$65,384	$76,065	$141,449	$22,341,182
149	$65,162	$76,287	$141,449	$22,264,895
150	$64,939	$76,510	$141,449	$22,188,385
151	$64,716	$76,733	$141,449	$22,111,652
152	$64,492	$76,957	$141,449	$22,034,695
153	$64,268	$77,181	$141,449	$21,957,514
154	$64,043	$77,406	$141,449	$21,880,108
155	$63,817	$77,632	$141,449	$21,802,476
156	$63,591	$77,859	$141,449	$21,724,617

第13年供款共

$1,697,389

第13年利息

$777,887

第13年共還本金

$919,502

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$63,363	$78,086	$141,449	$21,646,531
158	$63,136	$78,313	$141,449	$21,568,218
159	$62,907	$78,542	$141,449	$21,489,676
160	$62,678	$78,771	$141,449	$21,410,905
161	$62,448	$79,001	$141,449	$21,331,905
162	$62,218	$79,231	$141,449	$21,252,674
163	$61,987	$79,462	$141,449	$21,173,212
164	$61,755	$79,694	$141,449	$21,093,518
165	$61,523	$79,926	$141,449	$21,013,591
166	$61,290	$80,159	$141,449	$20,933,432
167	$61,056	$80,393	$141,449	$20,853,039
168	$60,821	$80,628	$141,449	$20,772,411

第14年供款共

$1,697,389

第14年利息

$745,183

第14年共還本金

$952,206

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$60,586	$80,863	$141,449	$20,691,548
170	$60,350	$81,099	$141,449	$20,610,449
171	$60,114	$81,335	$141,449	$20,529,114
172	$59,877	$81,572	$141,449	$20,447,542
173	$59,639	$81,810	$141,449	$20,365,731
174	$59,400	$82,049	$141,449	$20,283,682
175	$59,161	$82,288	$141,449	$20,201,394
176	$58,921	$82,528	$141,449	$20,118,866
177	$58,680	$82,769	$141,449	$20,036,097
178	$58,439	$83,010	$141,449	$19,953,086
179	$58,197	$83,253	$141,449	$19,869,833
180	$57,954	$83,495	$141,449	$19,786,338

第15年供款共

$1,697,389

第15年利息

$711,316

第15年共還本金

$986,073

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$57,710	$83,739	$141,449	$19,702,599
182	$57,466	$83,983	$141,449	$19,618,616
183	$57,221	$84,228	$141,449	$19,534,388
184	$56,975	$84,474	$141,449	$19,449,914
185	$56,729	$84,720	$141,449	$19,365,194
186	$56,482	$84,967	$141,449	$19,280,227
187	$56,234	$85,215	$141,449	$19,195,012
188	$55,985	$85,464	$141,449	$19,109,548
189	$55,736	$85,713	$141,449	$19,023,835
190	$55,486	$85,963	$141,449	$18,937,872
191	$55,235	$86,214	$141,449	$18,851,659
192	$54,984	$86,465	$141,449	$18,765,194

第16年供款共

$1,697,389

第16年利息

$676,244

第16年共還本金

$1,021,145

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$54,732	$86,717	$141,449	$18,678,476
194	$54,479	$86,970	$141,449	$18,591,506
195	$54,225	$87,224	$141,449	$18,504,282
196	$53,971	$87,478	$141,449	$18,416,804
197	$53,716	$87,733	$141,449	$18,329,071
198	$53,460	$87,989	$141,449	$18,241,081
199	$53,203	$88,246	$141,449	$18,152,835
200	$52,946	$88,503	$141,449	$18,064,332
201	$52,688	$88,761	$141,449	$17,975,571
202	$52,429	$89,020	$141,449	$17,886,550
203	$52,169	$89,280	$141,449	$17,797,270
204	$51,909	$89,540	$141,449	$17,707,730

第17年供款共

$1,697,389

第17年利息

$639,925

第17年共還本金

$1,057,464

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$51,648	$89,802	$141,449	$17,617,928
206	$51,386	$90,063	$141,449	$17,527,865
207	$51,123	$90,326	$141,449	$17,437,539
208	$50,859	$90,590	$141,449	$17,346,949
209	$50,595	$90,854	$141,449	$17,256,095
210	$50,330	$91,119	$141,449	$17,164,977
211	$50,065	$91,385	$141,449	$17,073,592
212	$49,798	$91,651	$141,449	$16,981,941
213	$49,531	$91,918	$141,449	$16,890,023
214	$49,263	$92,187	$141,449	$16,797,836
215	$48,994	$92,455	$141,449	$16,705,381
216	$48,724	$92,725	$141,449	$16,612,656

第18年供款共

$1,697,389

第18年利息

$602,315

第18年共還本金

$1,095,074

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$48,454	$92,995	$141,449	$16,519,660
218	$48,182	$93,267	$141,449	$16,426,393
219	$47,910	$93,539	$141,449	$16,332,855
220	$47,637	$93,812	$141,449	$16,239,043
221	$47,364	$94,085	$141,449	$16,144,958
222	$47,089	$94,360	$141,449	$16,050,598
223	$46,814	$94,635	$141,449	$15,955,963
224	$46,538	$94,911	$141,449	$15,861,053
225	$46,261	$95,188	$141,449	$15,765,865
226	$45,984	$95,465	$141,449	$15,670,400
227	$45,705	$95,744	$141,449	$15,574,656
228	$45,426	$96,023	$141,449	$15,478,633

第19年供款共

$1,697,389

第19年利息

$563,366

第19年共還本金

$1,134,023

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$45,146	$96,303	$141,449	$15,382,330
230	$44,865	$96,584	$141,449	$15,285,746
231	$44,583	$96,866	$141,449	$15,188,880
232	$44,301	$97,148	$141,449	$15,091,732
233	$44,018	$97,432	$141,449	$14,994,300
234	$43,733	$97,716	$141,449	$14,896,585
235	$43,448	$98,001	$141,449	$14,798,584
236	$43,163	$98,287	$141,449	$14,700,297
237	$42,876	$98,573	$141,449	$14,601,724
238	$42,588	$98,861	$141,449	$14,502,864
239	$42,300	$99,149	$141,449	$14,403,715
240	$42,011	$99,438	$141,449	$14,304,276

第20年供款共

$1,697,389

第20年利息

$523,032

第20年共還本金

$1,174,357

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$41,721	$99,728	$141,449	$14,204,548
242	$41,430	$100,019	$141,449	$14,104,529
243	$41,138	$100,311	$141,449	$14,004,218
244	$40,846	$100,603	$141,449	$13,903,615
245	$40,552	$100,897	$141,449	$13,802,718
246	$40,258	$101,191	$141,449	$13,701,527
247	$39,963	$101,486	$141,449	$13,600,040
248	$39,667	$101,782	$141,449	$13,498,258
249	$39,370	$102,079	$141,449	$13,396,179
250	$39,072	$102,377	$141,449	$13,293,802
251	$38,774	$102,675	$141,449	$13,191,126
252	$38,474	$102,975	$141,449	$13,088,151

第21年供款共

$1,697,389

第21年利息

$481,264

第21年共還本金

$1,216,125

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$38,174	$103,275	$141,449	$12,984,876
254	$37,873	$103,577	$141,449	$12,881,300
255	$37,570	$103,879	$141,449	$12,777,421
256	$37,267	$104,182	$141,449	$12,673,239
257	$36,964	$104,485	$141,449	$12,568,754
258	$36,659	$104,790	$141,449	$12,463,964
259	$36,353	$105,096	$141,449	$12,358,868
260	$36,047	$105,402	$141,449	$12,253,466
261	$35,739	$105,710	$141,449	$12,147,756
262	$35,431	$106,018	$141,449	$12,041,738
263	$35,122	$106,327	$141,449	$11,935,410
264	$34,812	$106,637	$141,449	$11,828,773

第22年供款共

$1,697,389

第22年利息

$438,010

第22年共還本金

$1,259,379

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$34,501	$106,948	$141,449	$11,721,824
266	$34,189	$107,260	$141,449	$11,614,564
267	$33,876	$107,573	$141,449	$11,506,991
268	$33,562	$107,887	$141,449	$11,399,104
269	$33,247	$108,202	$141,449	$11,290,902
270	$32,932	$108,517	$141,449	$11,182,385
271	$32,615	$108,834	$141,449	$11,073,551
272	$32,298	$109,151	$141,449	$10,964,400
273	$31,979	$109,470	$141,449	$10,854,930
274	$31,660	$109,789	$141,449	$10,745,141
275	$31,340	$110,109	$141,449	$10,635,032
276	$31,019	$110,430	$141,449	$10,524,602

第23年供款共

$1,697,389

第23年利息

$393,218

第23年共還本金

$1,304,171

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$30,697	$110,752	$141,449	$10,413,850
278	$30,374	$111,075	$141,449	$10,302,774
279	$30,050	$111,399	$141,449	$10,191,375
280	$29,725	$111,724	$141,449	$10,079,651
281	$29,399	$112,050	$141,449	$9,967,601
282	$29,072	$112,377	$141,449	$9,855,224
283	$28,744	$112,705	$141,449	$9,742,519
284	$28,416	$113,033	$141,449	$9,629,486
285	$28,086	$113,363	$141,449	$9,516,122
286	$27,755	$113,694	$141,449	$9,402,429
287	$27,424	$114,025	$141,449	$9,288,403
288	$27,091	$114,358	$141,449	$9,174,046

第24年供款共

$1,697,389

第24年利息

$346,833

第24年共還本金

$1,350,556

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$26,758	$114,691	$141,449	$9,059,354
290	$26,423	$115,026	$141,449	$8,944,328
291	$26,088	$115,361	$141,449	$8,828,967
292	$25,751	$115,698	$141,449	$8,713,269
293	$25,414	$116,035	$141,449	$8,597,233
294	$25,075	$116,374	$141,449	$8,480,860
295	$24,736	$116,713	$141,449	$8,364,146
296	$24,395	$117,054	$141,449	$8,247,093
297	$24,054	$117,395	$141,449	$8,129,698
298	$23,712	$117,737	$141,449	$8,011,960
299	$23,368	$118,081	$141,449	$7,893,879
300	$23,024	$118,425	$141,449	$7,775,454

第25年供款共

$1,697,389

第25年利息

$298,797

第25年共還本金

$1,398,591

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$22,678	$118,771	$141,449	$7,656,683
302	$22,332	$119,117	$141,449	$7,537,566
303	$21,985	$119,465	$141,449	$7,418,102
304	$21,636	$119,813	$141,449	$7,298,289
305	$21,287	$120,162	$141,449	$7,178,126
306	$20,936	$120,513	$141,449	$7,057,614
307	$20,585	$120,864	$141,449	$6,936,749
308	$20,232	$121,217	$141,449	$6,815,532
309	$19,879	$121,570	$141,449	$6,693,962
310	$19,524	$121,925	$141,449	$6,572,037
311	$19,168	$122,281	$141,449	$6,449,756
312	$18,812	$122,637	$141,449	$6,327,119

第26年供款共

$1,697,389

第26年利息

$249,054

第26年共還本金

$1,448,335

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$18,454	$122,995	$141,449	$6,204,124
314	$18,095	$123,354	$141,449	$6,080,770
315	$17,736	$123,713	$141,449	$5,957,057
316	$17,375	$124,074	$141,449	$5,832,982
317	$17,013	$124,436	$141,449	$5,708,546
318	$16,650	$124,799	$141,449	$5,583,747
319	$16,286	$125,163	$141,449	$5,458,584
320	$15,921	$125,528	$141,449	$5,333,056
321	$15,555	$125,894	$141,449	$5,207,161
322	$15,188	$126,262	$141,449	$5,080,900
323	$14,819	$126,630	$141,449	$4,954,270
324	$14,450	$126,999	$141,449	$4,827,271

第27年供款共

$1,697,389

第27年利息

$197,541

第27年共還本金

$1,499,848

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$14,080	$127,370	$141,449	$4,699,901
326	$13,708	$127,741	$141,449	$4,572,160
327	$13,335	$128,114	$141,449	$4,444,047
328	$12,962	$128,487	$141,449	$4,315,559
329	$12,587	$128,862	$141,449	$4,186,697
330	$12,211	$129,238	$141,449	$4,057,460
331	$11,834	$129,615	$141,449	$3,927,845
332	$11,456	$129,993	$141,449	$3,797,852
333	$11,077	$130,372	$141,449	$3,667,480
334	$10,697	$130,752	$141,449	$3,536,728
335	$10,315	$131,134	$141,449	$3,405,594
336	$9,933	$131,516	$141,449	$3,274,078

第28年供款共

$1,697,389

第28年利息

$144,196

第28年共還本金

$1,553,193

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$9,549	$131,900	$141,449	$3,142,178
338	$9,165	$132,284	$141,449	$3,009,894
339	$8,779	$132,670	$141,449	$2,877,224
340	$8,392	$133,057	$141,449	$2,744,166
341	$8,004	$133,445	$141,449	$2,610,721
342	$7,615	$133,834	$141,449	$2,476,887
343	$7,224	$134,225	$141,449	$2,342,662
344	$6,833	$134,616	$141,449	$2,208,046
345	$6,440	$135,009	$141,449	$2,073,037
346	$6,046	$135,403	$141,449	$1,937,634
347	$5,651	$135,798	$141,449	$1,801,836
348	$5,255	$136,194	$141,449	$1,665,643

第29年供款共

$1,697,389

第29年利息

$88,954

第29年共還本金

$1,608,435

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$4,858	$136,591	$141,449	$1,529,052
350	$4,460	$136,989	$141,449	$1,392,062
351	$4,060	$137,389	$141,449	$1,254,673
352	$3,659	$137,790	$141,449	$1,116,884
353	$3,258	$138,191	$141,449	$978,692
354	$2,855	$138,595	$141,449	$840,098
355	$2,450	$138,999	$141,449	$701,099
356	$2,045	$139,404	$141,449	$561,695
357	$1,638	$139,811	$141,449	$421,884
358	$1,230	$140,219	$141,449	$281,665
359	$822	$140,628	$141,449	$141,038
360	$411	$141,038	$141,449	$0

第30年供款共

$1,697,389

第30年利息

$31,746

第30年共還本金

$1,665,643

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$27,751,668

免責聲明

筍盤推介

按揭保險費
info