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$28,183,261

每月供款
$144,593

首期

$-24,200,000

總貸款額

$32,200,000

總利息

$19,853,261

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-23,870,000

按月供比率計算

$289,185

置業成本總預算

HK$-23,870,000

首期

$-24,200,000
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

$289,185

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

VR實景

馬鞍山海典居第01座

thumb_up

海典居

實

574 呎

@12,718

建

743 呎

@9,825

local_fire_department 至HIT hotel_class 樓王

售$730 萬

實

574 呎

@12,718

建

743 呎

@9,825

售$730 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山嵐岸第05座

thumb_up

3房(1套) 企理單邊嵐岸

實

660 呎

@12,727

建

898 呎

@9,354

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

售$840 萬

實

660 呎

@12,727

建

898 呎

@9,354

售$840 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

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

馬鞍山雲海第01期香海臺第01座

thumb_up

馬鞍山雲海即買即用

實

488 呎

@16,393

local_fire_department 至HIT

售$800 萬

實

488 呎

@16,393

售$800 萬

local_fire_department 至HIT

沙田文禮閣

thumb_up

文禮閣**大圍3房1套**廚廁執左**有樓睇

實

637 呎

@13,815

建

750 呎

@11,733

local_fire_department 至HIT real_estate_agent 罕有放盤

售$880 萬

實

637 呎

@13,815

建

750 呎

@11,733

售$880 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

灣仔尚匯

thumb_up

奇豐精選無敵煙花海景可遇難求實盤可約睇

實

342 呎

@26,316

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

售$900 萬

實

342 呎

@26,316

售$900 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

粉嶺禎祥園

thumb_up

【3房2廁另加工人房、連車位、9成按揭】一次過滿足晒3個願望

實

681 呎

@11,747

建

1,168 呎

@6,849

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$800 萬

實

681 呎

@11,747

建

1,168 呎

@6,849

售$800 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

沙田下禾輋村

thumb_up

罕有地下連600'花園

建

700 呎

@10,286

real_estate_agent 罕有放盤

售$720 萬

建

700 呎

@10,286

售$720 萬

real_estate_agent 罕有放盤

沙田銀禧花園銀禧閣

thumb_up

特色連天台🏠🏠　享高層東南馬場景觀🌊🌊

實

660 呎

@12,576

建

1,094 呎

@7,587

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$830 萬

實

660 呎

@12,576

建

1,094 呎

@7,587

售$830 萬

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

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

馬鞍山翠擁華庭

thumb_up

海景三房近港鐵站

實

751 呎

@9,987

建

963 呎

@7,788

directions_run 日內即走

售$750 萬

實

751 呎

@9,987

建

963 呎

@7,788

售$750 萬

directions_run 日內即走

VR實景

馬鞍山聽濤雅苑第06座

thumb_up

聽濤雅苑

實

733 呎

@10,914

建

906 呎

@8,830

local_fire_department 至HIT

售$800 萬

實

733 呎

@10,914

建

906 呎

@8,830

售$800 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$192,715	$148,086	$121,353	$103,568
1.500	$199,879	$155,380	$128,779	$111,129
2.000	$207,210	$162,894	$136,481	$119,017
2.500	$214,706	$170,629	$144,455	$127,229
3.000	$222,367	$178,580	$152,696	$135,756
3.500	$230,192	$186,747	$161,201	$144,592
4.000	$238,180	$195,126	$169,963	$153,728
4.500	$246,328	$203,713	$178,978	$163,153
5.000	$254,636	$212,506	$188,238	$172,857
5.500	$263,101	$221,500	$197,736	$182,828
6.000	$271,722	$230,691	$207,465	$193,055

每月供款$144,593

年期

30年

貸款金額

$32,200,000

總利息

$19,853,261

總貸款連利息

$52,053,261

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$93,917	$50,676	$144,592	$32,149,324
2	$93,769	$50,824	$144,592	$32,098,501
3	$93,621	$50,972	$144,592	$32,047,529
4	$93,472	$51,120	$144,592	$31,996,409
5	$93,323	$51,270	$144,592	$31,945,139
6	$93,173	$51,419	$144,592	$31,893,720
7	$93,023	$51,569	$144,592	$31,842,151
8	$92,873	$51,719	$144,592	$31,790,431
9	$92,722	$51,870	$144,592	$31,738,561
10	$92,571	$52,022	$144,592	$31,686,540
11	$92,419	$52,173	$144,592	$31,634,366
12	$92,267	$52,325	$144,592	$31,582,041

第1年供款共

$1,735,109

第1年利息

$1,117,149

第1年共還本金

$617,959

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$92,114	$52,478	$144,592	$31,529,563
14	$91,961	$52,631	$144,592	$31,476,932
15	$91,808	$52,785	$144,592	$31,424,147
16	$91,654	$52,939	$144,592	$31,371,208
17	$91,499	$53,093	$144,592	$31,318,115
18	$91,345	$53,248	$144,592	$31,264,867
19	$91,189	$53,403	$144,592	$31,211,464
20	$91,033	$53,559	$144,592	$31,157,905
21	$90,877	$53,715	$144,592	$31,104,190
22	$90,721	$53,872	$144,592	$31,050,318
23	$90,563	$54,029	$144,592	$30,996,289
24	$90,406	$54,187	$144,592	$30,942,103

第2年供款共

$1,735,109

第2年利息

$1,095,171

第2年共還本金

$639,938

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$90,248	$54,345	$144,592	$30,887,758
26	$90,089	$54,503	$144,592	$30,833,255
27	$89,930	$54,662	$144,592	$30,778,593
28	$89,771	$54,821	$144,592	$30,723,771
29	$89,611	$54,981	$144,592	$30,668,790
30	$89,451	$55,142	$144,592	$30,613,648
31	$89,290	$55,303	$144,592	$30,558,346
32	$89,129	$55,464	$144,592	$30,502,882
33	$88,967	$55,626	$144,592	$30,447,256
34	$88,804	$55,788	$144,592	$30,391,468
35	$88,642	$55,951	$144,592	$30,335,518
36	$88,479	$56,114	$144,592	$30,279,404

第3年供款共

$1,735,109

第3年利息

$1,072,410

第3年共還本金

$662,699

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$88,315	$56,277	$144,592	$30,223,126
38	$88,151	$56,442	$144,592	$30,166,685
39	$87,986	$56,606	$144,592	$30,110,079
40	$87,821	$56,771	$144,592	$30,053,307
41	$87,655	$56,937	$144,592	$29,996,370
42	$87,489	$57,103	$144,592	$29,939,267
43	$87,323	$57,270	$144,592	$29,881,998
44	$87,156	$57,437	$144,592	$29,824,561
45	$86,988	$57,604	$144,592	$29,766,957
46	$86,820	$57,772	$144,592	$29,709,185
47	$86,652	$57,941	$144,592	$29,651,244
48	$86,483	$58,110	$144,592	$29,593,135

第4年供款共

$1,735,109

第4年利息

$1,048,840

第4年共還本金

$686,269

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$86,313	$58,279	$144,592	$29,534,856
50	$86,143	$58,449	$144,592	$29,476,407
51	$85,973	$58,620	$144,592	$29,417,787
52	$85,802	$58,791	$144,592	$29,358,997
53	$85,630	$58,962	$144,592	$29,300,035
54	$85,458	$59,134	$144,592	$29,240,901
55	$85,286	$59,306	$144,592	$29,181,594
56	$85,113	$59,479	$144,592	$29,122,115
57	$84,940	$59,653	$144,592	$29,062,462
58	$84,766	$59,827	$144,592	$29,002,635
59	$84,591	$60,001	$144,592	$28,942,634
60	$84,416	$60,176	$144,592	$28,882,457

第5年供款共

$1,735,109

第5年利息

$1,024,431

第5年共還本金

$710,677

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$84,241	$60,352	$144,592	$28,822,106
62	$84,064	$60,528	$144,592	$28,761,578
63	$83,888	$60,704	$144,592	$28,700,873
64	$83,711	$60,882	$144,592	$28,639,992
65	$83,533	$61,059	$144,592	$28,578,933
66	$83,355	$61,237	$144,592	$28,517,695
67	$83,177	$61,416	$144,592	$28,456,280
68	$82,997	$61,595	$144,592	$28,394,685
69	$82,818	$61,775	$144,592	$28,332,910
70	$82,638	$61,955	$144,592	$28,270,955
71	$82,457	$62,135	$144,592	$28,208,820
72	$82,276	$62,317	$144,592	$28,146,503

第6年供款共

$1,735,109

第6年利息

$999,155

第6年共還本金

$735,954

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$82,094	$62,498	$144,592	$28,084,005
74	$81,912	$62,681	$144,592	$28,021,324
75	$81,729	$62,864	$144,592	$27,958,461
76	$81,546	$63,047	$144,592	$27,895,414
77	$81,362	$63,231	$144,592	$27,832,183
78	$81,177	$63,415	$144,592	$27,768,768
79	$80,992	$63,600	$144,592	$27,705,168
80	$80,807	$63,786	$144,592	$27,641,382
81	$80,621	$63,972	$144,592	$27,577,410
82	$80,434	$64,158	$144,592	$27,513,252
83	$80,247	$64,345	$144,592	$27,448,907
84	$80,059	$64,533	$144,592	$27,384,374

第7年供款共

$1,735,109

第7年利息

$972,979

第7年共還本金

$762,130

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$79,871	$64,721	$144,592	$27,319,652
86	$79,682	$64,910	$144,592	$27,254,742
87	$79,493	$65,099	$144,592	$27,189,643
88	$79,303	$65,289	$144,592	$27,124,354
89	$79,113	$65,480	$144,592	$27,058,874
90	$78,922	$65,671	$144,592	$26,993,203
91	$78,730	$65,862	$144,592	$26,927,341
92	$78,538	$66,054	$144,592	$26,861,287
93	$78,345	$66,247	$144,592	$26,795,040
94	$78,152	$66,440	$144,592	$26,728,599
95	$77,958	$66,634	$144,592	$26,661,966
96	$77,764	$66,828	$144,592	$26,595,137

第8年供款共

$1,735,109

第8年利息

$945,872

第8年共還本金

$789,236

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$77,569	$67,023	$144,592	$26,528,114
98	$77,374	$67,219	$144,592	$26,460,895
99	$77,178	$67,415	$144,592	$26,393,480
100	$76,981	$67,611	$144,592	$26,325,869
101	$76,784	$67,809	$144,592	$26,258,060
102	$76,586	$68,006	$144,592	$26,190,054
103	$76,388	$68,205	$144,592	$26,121,849
104	$76,189	$68,404	$144,592	$26,053,446
105	$75,989	$68,603	$144,592	$25,984,842
106	$75,789	$68,803	$144,592	$25,916,039
107	$75,588	$69,004	$144,592	$25,847,035
108	$75,387	$69,205	$144,592	$25,777,830

第9年供款共

$1,735,109

第9年利息

$917,802

第9年共還本金

$817,307

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$75,185	$69,407	$144,592	$25,708,423
110	$74,983	$69,609	$144,592	$25,638,814
111	$74,780	$69,813	$144,592	$25,569,001
112	$74,576	$70,016	$144,592	$25,498,985
113	$74,372	$70,220	$144,592	$25,428,765
114	$74,167	$70,425	$144,592	$25,358,339
115	$73,962	$70,631	$144,592	$25,287,709
116	$73,756	$70,837	$144,592	$25,216,872
117	$73,549	$71,043	$144,592	$25,145,829
118	$73,342	$71,250	$144,592	$25,074,579
119	$73,134	$71,458	$144,592	$25,003,120
120	$72,926	$71,667	$144,592	$24,931,454

第10年供款共

$1,735,109

第10年利息

$888,732

第10年共還本金

$846,376

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$72,717	$71,876	$144,592	$24,859,578
122	$72,507	$72,085	$144,592	$24,787,493
123	$72,297	$72,296	$144,592	$24,715,197
124	$72,086	$72,506	$144,592	$24,642,691
125	$71,875	$72,718	$144,592	$24,569,973
126	$71,662	$72,930	$144,592	$24,497,043
127	$71,450	$73,143	$144,592	$24,423,900
128	$71,236	$73,356	$144,592	$24,350,544
129	$71,022	$73,570	$144,592	$24,276,974
130	$70,808	$73,785	$144,592	$24,203,190
131	$70,593	$74,000	$144,592	$24,129,190
132	$70,377	$74,216	$144,592	$24,054,975

第11年供款共

$1,735,109

第11年利息

$858,629

第11年共還本金

$876,479

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$70,160	$74,432	$144,592	$23,980,543
134	$69,943	$74,649	$144,592	$23,905,893
135	$69,726	$74,867	$144,592	$23,831,027
136	$69,507	$75,085	$144,592	$23,755,941
137	$69,288	$75,304	$144,592	$23,680,637
138	$69,069	$75,524	$144,592	$23,605,113
139	$68,848	$75,744	$144,592	$23,529,369
140	$68,627	$75,965	$144,592	$23,453,404
141	$68,406	$76,187	$144,592	$23,377,217
142	$68,184	$76,409	$144,592	$23,300,809
143	$67,961	$76,632	$144,592	$23,224,177
144	$67,737	$76,855	$144,592	$23,147,322

第12年供款共

$1,735,109

第12年利息

$827,456

第12年共還本金

$907,653

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$67,513	$77,079	$144,592	$23,070,242
146	$67,288	$77,304	$144,592	$22,992,938
147	$67,063	$77,530	$144,592	$22,915,408
148	$66,837	$77,756	$144,592	$22,837,653
149	$66,610	$77,983	$144,592	$22,759,670
150	$66,382	$78,210	$144,592	$22,681,460
151	$66,154	$78,438	$144,592	$22,603,022
152	$65,925	$78,667	$144,592	$22,524,355
153	$65,696	$78,896	$144,592	$22,445,459
154	$65,466	$79,126	$144,592	$22,366,332
155	$65,235	$79,357	$144,592	$22,286,975
156	$65,004	$79,589	$144,592	$22,207,386

第13年供款共

$1,735,109

第13年利息

$795,173

第13年共還本金

$939,935

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$64,772	$79,821	$144,592	$22,127,565
158	$64,539	$80,054	$144,592	$22,047,512
159	$64,305	$80,287	$144,592	$21,967,225
160	$64,071	$80,521	$144,592	$21,886,703
161	$63,836	$80,756	$144,592	$21,805,947
162	$63,601	$80,992	$144,592	$21,724,955
163	$63,364	$81,228	$144,592	$21,643,727
164	$63,128	$81,465	$144,592	$21,562,263
165	$62,890	$81,702	$144,592	$21,480,560
166	$62,652	$81,941	$144,592	$21,398,619
167	$62,413	$82,180	$144,592	$21,316,440
168	$62,173	$82,419	$144,592	$21,234,020

第14年供款共

$1,735,109

第14年利息

$761,743

第14年共還本金

$973,366

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$61,933	$82,660	$144,592	$21,151,360
170	$61,691	$82,901	$144,592	$21,068,459
171	$61,450	$83,143	$144,592	$20,985,317
172	$61,207	$83,385	$144,592	$20,901,932
173	$60,964	$83,628	$144,592	$20,818,303
174	$60,720	$83,872	$144,592	$20,734,431
175	$60,475	$84,117	$144,592	$20,650,314
176	$60,230	$84,362	$144,592	$20,565,951
177	$59,984	$84,608	$144,592	$20,481,343
178	$59,737	$84,855	$144,592	$20,396,488
179	$59,490	$85,103	$144,592	$20,311,385
180	$59,242	$85,351	$144,592	$20,226,035

第15年供款共

$1,735,109

第15年利息

$727,123

第15年共還本金

$1,007,986

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$58,993	$85,600	$144,592	$20,140,435
182	$58,743	$85,849	$144,592	$20,054,585
183	$58,493	$86,100	$144,592	$19,968,485
184	$58,241	$86,351	$144,592	$19,882,134
185	$57,990	$86,603	$144,592	$19,795,532
186	$57,737	$86,855	$144,592	$19,708,676
187	$57,484	$87,109	$144,592	$19,621,567
188	$57,230	$87,363	$144,592	$19,534,205
189	$56,975	$87,618	$144,592	$19,446,587
190	$56,719	$87,873	$144,592	$19,358,714
191	$56,463	$88,129	$144,592	$19,270,584
192	$56,206	$88,387	$144,592	$19,182,198

第16年供款共

$1,735,109

第16年利息

$691,272

第16年共還本金

$1,043,837

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$55,948	$88,644	$144,592	$19,093,554
194	$55,690	$88,903	$144,592	$19,004,651
195	$55,430	$89,162	$144,592	$18,915,488
196	$55,170	$89,422	$144,592	$18,826,066
197	$54,909	$89,683	$144,592	$18,736,383
198	$54,648	$89,945	$144,592	$18,646,439
199	$54,385	$90,207	$144,592	$18,556,232
200	$54,122	$90,470	$144,592	$18,465,762
201	$53,858	$90,734	$144,592	$18,375,028
202	$53,594	$90,999	$144,592	$18,284,029
203	$53,328	$91,264	$144,592	$18,192,765
204	$53,062	$91,530	$144,592	$18,101,235

第17年供款共

$1,735,109

第17年利息

$654,146

第17年共還本金

$1,080,963

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$52,795	$91,797	$144,592	$18,009,438
206	$52,528	$92,065	$144,592	$17,917,373
207	$52,259	$92,333	$144,592	$17,825,040
208	$51,990	$92,603	$144,592	$17,732,437
209	$51,720	$92,873	$144,592	$17,639,564
210	$51,449	$93,144	$144,592	$17,546,421
211	$51,177	$93,415	$144,592	$17,453,005
212	$50,905	$93,688	$144,592	$17,359,317
213	$50,631	$93,961	$144,592	$17,265,356
214	$50,357	$94,235	$144,592	$17,171,121
215	$50,082	$94,510	$144,592	$17,076,611
216	$49,807	$94,786	$144,592	$16,981,826

第18年供款共

$1,735,109

第18年利息

$615,699

第18年共還本金

$1,119,409

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$49,530	$95,062	$144,592	$16,886,764
218	$49,253	$95,339	$144,592	$16,791,424
219	$48,975	$95,617	$144,592	$16,695,807
220	$48,696	$95,896	$144,592	$16,599,911
221	$48,416	$96,176	$144,592	$16,503,735
222	$48,136	$96,456	$144,592	$16,407,278
223	$47,855	$96,738	$144,592	$16,310,540
224	$47,572	$97,020	$144,592	$16,213,520
225	$47,289	$97,303	$144,592	$16,116,217
226	$47,006	$97,587	$144,592	$16,018,631
227	$46,721	$97,871	$144,592	$15,920,759
228	$46,436	$98,157	$144,592	$15,822,602

第19年供款共

$1,735,109

第19年利息

$575,885

第19年共還本金

$1,159,223

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$46,149	$98,443	$144,592	$15,724,159
230	$45,862	$98,730	$144,592	$15,625,429
231	$45,574	$99,018	$144,592	$15,526,411
232	$45,285	$99,307	$144,592	$15,427,104
233	$44,996	$99,597	$144,592	$15,327,507
234	$44,705	$99,887	$144,592	$15,227,620
235	$44,414	$100,178	$144,592	$15,127,441
236	$44,122	$100,471	$144,592	$15,026,971
237	$43,829	$100,764	$144,592	$14,926,207
238	$43,535	$101,058	$144,592	$14,825,149
239	$43,240	$101,352	$144,592	$14,723,797
240	$42,944	$101,648	$144,592	$14,622,149

第20年供款共

$1,735,109

第20年利息

$534,655

第20年共還本金

$1,200,453

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$42,648	$101,944	$144,592	$14,520,205
242	$42,351	$102,242	$144,592	$14,417,963
243	$42,052	$102,540	$144,592	$14,315,423
244	$41,753	$102,839	$144,592	$14,212,584
245	$41,453	$103,139	$144,592	$14,109,445
246	$41,153	$103,440	$144,592	$14,006,005
247	$40,851	$103,742	$144,592	$13,902,263
248	$40,548	$104,044	$144,592	$13,798,219
249	$40,245	$104,348	$144,592	$13,693,872
250	$39,940	$104,652	$144,592	$13,589,220
251	$39,635	$104,957	$144,592	$13,484,263
252	$39,329	$105,263	$144,592	$13,378,999

第21年供款共

$1,735,109

第21年利息

$491,959

第21年共還本金

$1,243,150

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$39,022	$105,570	$144,592	$13,273,429
254	$38,714	$105,878	$144,592	$13,167,551
255	$38,405	$106,187	$144,592	$13,061,364
256	$38,096	$106,497	$144,592	$12,954,867
257	$37,785	$106,807	$144,592	$12,848,060
258	$37,474	$107,119	$144,592	$12,740,941
259	$37,161	$107,431	$144,592	$12,633,509
260	$36,848	$107,745	$144,592	$12,525,765
261	$36,533	$108,059	$144,592	$12,417,706
262	$36,218	$108,374	$144,592	$12,309,332
263	$35,902	$108,690	$144,592	$12,200,642
264	$35,585	$109,007	$144,592	$12,091,634

第22年供款共

$1,735,109

第22年利息

$447,744

第22年共還本金

$1,287,365

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$35,267	$109,325	$144,592	$11,982,309
266	$34,948	$109,644	$144,592	$11,872,665
267	$34,629	$109,964	$144,592	$11,762,701
268	$34,308	$110,285	$144,592	$11,652,417
269	$33,986	$110,606	$144,592	$11,541,811
270	$33,664	$110,929	$144,592	$11,430,882
271	$33,340	$111,252	$144,592	$11,319,630
272	$33,016	$111,577	$144,592	$11,208,053
273	$32,690	$111,902	$144,592	$11,096,151
274	$32,364	$112,229	$144,592	$10,983,922
275	$32,036	$112,556	$144,592	$10,871,366
276	$31,708	$112,884	$144,592	$10,758,482

第23年供款共

$1,735,109

第23年利息

$401,956

第23年共還本金

$1,333,153

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$31,379	$113,213	$144,592	$10,645,268
278	$31,049	$113,544	$144,592	$10,531,725
279	$30,718	$113,875	$144,592	$10,417,850
280	$30,385	$114,207	$144,592	$10,303,643
281	$30,052	$114,540	$144,592	$10,189,103
282	$29,718	$114,874	$144,592	$10,074,229
283	$29,383	$115,209	$144,592	$9,959,019
284	$29,047	$115,545	$144,592	$9,843,474
285	$28,710	$115,882	$144,592	$9,727,592
286	$28,372	$116,220	$144,592	$9,611,372
287	$28,033	$116,559	$144,592	$9,494,812
288	$27,693	$116,899	$144,592	$9,377,913

第24年供款共

$1,735,109

第24年利息

$354,540

第24年共還本金

$1,380,569

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$27,352	$117,240	$144,592	$9,260,673
290	$27,010	$117,582	$144,592	$9,143,091
291	$26,667	$117,925	$144,592	$9,025,166
292	$26,323	$118,269	$144,592	$8,906,897
293	$25,978	$118,614	$144,592	$8,788,283
294	$25,632	$118,960	$144,592	$8,669,323
295	$25,286	$119,307	$144,592	$8,550,016
296	$24,938	$119,655	$144,592	$8,430,361
297	$24,589	$120,004	$144,592	$8,310,358
298	$24,239	$120,354	$144,592	$8,190,004
299	$23,888	$120,705	$144,592	$8,069,299
300	$23,535	$121,057	$144,592	$7,948,242

第25年供款共

$1,735,109

第25年利息

$305,437

第25年共還本金

$1,429,671

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$23,182	$121,410	$144,592	$7,826,832
302	$22,828	$121,764	$144,592	$7,705,068
303	$22,473	$122,119	$144,592	$7,582,948
304	$22,117	$122,475	$144,592	$7,460,473
305	$21,760	$122,833	$144,592	$7,337,640
306	$21,401	$123,191	$144,592	$7,214,449
307	$21,042	$123,550	$144,592	$7,090,899
308	$20,682	$123,911	$144,592	$6,966,989
309	$20,320	$124,272	$144,592	$6,842,717
310	$19,958	$124,634	$144,592	$6,718,082
311	$19,594	$124,998	$144,592	$6,593,084
312	$19,230	$125,363	$144,592	$6,467,722

第26年供款共

$1,735,109

第26年利息

$254,588

第26年共還本金

$1,480,520

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$18,864	$125,728	$144,592	$6,341,993
314	$18,497	$126,095	$144,592	$6,215,898
315	$18,130	$126,463	$144,592	$6,089,436
316	$17,761	$126,832	$144,592	$5,962,604
317	$17,391	$127,201	$144,592	$5,835,403
318	$17,020	$127,572	$144,592	$5,707,830
319	$16,648	$127,945	$144,592	$5,579,886
320	$16,275	$128,318	$144,592	$5,451,568
321	$15,900	$128,692	$144,592	$5,322,876
322	$15,525	$129,067	$144,592	$5,193,809
323	$15,149	$129,444	$144,592	$5,064,365
324	$14,771	$129,821	$144,592	$4,934,544

第27年供款共

$1,735,109

第27年利息

$201,931

第27年共還本金

$1,533,178

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$14,392	$130,200	$144,592	$4,804,344
326	$14,013	$130,580	$144,592	$4,673,764
327	$13,632	$130,961	$144,592	$4,542,803
328	$13,250	$131,343	$144,592	$4,411,461
329	$12,867	$131,726	$144,592	$4,279,735
330	$12,483	$132,110	$144,592	$4,147,625
331	$12,097	$132,495	$144,592	$4,015,130
332	$11,711	$132,882	$144,592	$3,882,249
333	$11,323	$133,269	$144,592	$3,748,979
334	$10,935	$133,658	$144,592	$3,615,322
335	$10,545	$134,048	$144,592	$3,481,274
336	$10,154	$134,439	$144,592	$3,346,835

第28年供款共

$1,735,109

第28年利息

$147,400

第28年共還本金

$1,587,708

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$9,762	$134,831	$144,592	$3,212,004
338	$9,368	$135,224	$144,592	$3,076,780
339	$8,974	$135,618	$144,592	$2,941,162
340	$8,578	$136,014	$144,592	$2,805,148
341	$8,182	$136,411	$144,592	$2,668,737
342	$7,784	$136,809	$144,592	$2,531,929
343	$7,385	$137,208	$144,592	$2,394,721
344	$6,985	$137,608	$144,592	$2,257,113
345	$6,583	$138,009	$144,592	$2,119,104
346	$6,181	$138,412	$144,592	$1,980,692
347	$5,777	$138,815	$144,592	$1,841,877
348	$5,372	$139,220	$144,592	$1,702,657

第29年供款共

$1,735,109

第29年利息

$90,930

第29年共還本金

$1,644,178

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$4,966	$139,626	$144,592	$1,563,030
350	$4,559	$140,034	$144,592	$1,422,997
351	$4,150	$140,442	$144,592	$1,282,555
352	$3,741	$140,852	$144,592	$1,141,703
353	$3,330	$141,262	$144,592	$1,000,441
354	$2,918	$141,674	$144,592	$858,766
355	$2,505	$142,088	$144,592	$716,679
356	$2,090	$142,502	$144,592	$574,177
357	$1,675	$142,918	$144,592	$431,259
358	$1,258	$143,335	$144,592	$287,924
359	$840	$143,753	$144,592	$144,172
360	$421	$144,172	$144,592	$0

第30年供款共

$1,735,109

第30年利息

$32,452

第30年共還本金

$1,702,657

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$28,183,261

免責聲明

筍盤推介

按揭保險費
info