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$28,614,853

每月供款
$147,736

首期

$-24,900,000

總貸款額

$32,900,000

總利息

$20,284,853

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-24,570,000

按月供比率計算

$295,471

置業成本總預算

HK$-24,570,000

首期

$-24,900,000
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

$295,471

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

粉嶺蔚翠花園第06座

thumb_up

激荀蔚翠花園三房兩廳一套厠連地面車位近電梯口

實

716 呎

@9,777

建

826 呎

@8,475

售$700 萬

實

716 呎

@9,777

建

826 呎

@8,475

售$700 萬

沙田柏傲莊 I 第03A座

thumb_up

業主求售,罕有平台特色戶,可睇樓,最啱喜歡特色戶的你

實

414 呎

@21,739

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

售$900 萬

實

414 呎

@21,739

售$900 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

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

西貢逸瓏海滙 2房+工人房

thumb_up

低密度豪宅會所泳池

實

581 呎

@13,046

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

售$758 萬

實

581 呎

@13,046

售$758 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

獨家

大埔雲滙第02期第09座

thumb_up

【特色單位】天台2房！

實

466 呎

@17,167

real_estate_agent 罕有放盤 hotel_class 樓王 vpn_key 有匙即睇

售$800 萬

實

466 呎

@17,167

售$800 萬

real_estate_agent 罕有放盤 hotel_class 樓王 vpn_key 有匙即睇

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

沙田文禮閣

thumb_up

大圍站旁三房套, 旺中帶靜

實

622 呎

@12,058

建

736 呎

@10,190

local_offer 低水筍價

售$750 萬

實

622 呎

@12,058

建

736 呎

@10,190

售$750 萬

local_offer 低水筍價

西貢大環

thumb_up

大环海景地下

建

700 呎

@11,857

real_estate_agent 罕有放盤

售$830 萬

建

700 呎

@11,857

售$830 萬

real_estate_agent 罕有放盤

馬鞍山觀瀾雅軒第04座

thumb_up

觀瀾雅軒兩房間格四正免費村巴

實

601 呎

@11,947

建

815 呎

@8,810

local_fire_department 至HIT

售$718 萬

實

601 呎

@11,947

建

815 呎

@8,810

售$718 萬

local_fire_department 至HIT

馬鞍山迎海第04期駿岸第06座

thumb_up

迎海4期2房

實

514 呎

@13,969

local_fire_department 至HIT

售$718 萬

實

514 呎

@13,969

售$718 萬

local_fire_department 至HIT

馬鞍山曉峰灣畔第01座

thumb_up

真盤源！！海景三房套企理價錢絕對可傾換樓必睇！

實

653 呎

@11,103

建

862 呎

@8,411

local_fire_department 至HIT

售$725 萬

實

653 呎

@11,103

建

862 呎

@8,411

售$725 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第06座

thumb_up

聽濤雅苑-大兩房-內園池景

實

526 呎

@13,688

建

656 呎

@10,976

local_fire_department 至HIT

售$720 萬

實

526 呎

@13,688

建

656 呎

@10,976

售$720 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$196,905	$151,305	$123,991	$105,819
1.500	$204,224	$158,757	$131,579	$113,545
2.000	$211,714	$166,436	$139,448	$121,605
2.500	$219,374	$174,338	$147,595	$129,995
3.000	$227,201	$182,463	$156,016	$138,708
3.500	$235,196	$190,807	$164,705	$147,736
4.000	$243,357	$199,368	$173,658	$157,070
4.500	$251,683	$208,142	$182,869	$166,699
5.000	$260,171	$217,125	$192,330	$176,614
5.500	$268,820	$226,315	$202,035	$186,803
6.000	$277,629	$235,706	$211,975	$197,252

每月供款$147,736

年期

30年

貸款金額

$32,900,000

總利息

$20,284,853

總貸款連利息

$53,184,853

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$95,958	$51,777	$147,736	$32,848,223
2	$95,807	$51,928	$147,736	$32,796,294
3	$95,656	$52,080	$147,736	$32,744,214
4	$95,504	$52,232	$147,736	$32,691,983
5	$95,352	$52,384	$147,736	$32,639,599
6	$95,199	$52,537	$147,736	$32,587,062
7	$95,046	$52,690	$147,736	$32,534,372
8	$94,892	$52,844	$147,736	$32,481,528
9	$94,738	$52,998	$147,736	$32,428,530
10	$94,583	$53,152	$147,736	$32,375,377
11	$94,428	$53,308	$147,736	$32,322,070
12	$94,273	$53,463	$147,736	$32,268,607

第1年供款共

$1,772,828

第1年利息

$1,141,435

第1年共還本金

$631,393

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$94,117	$53,619	$147,736	$32,214,988
14	$93,960	$53,775	$147,736	$32,161,213
15	$93,804	$53,932	$147,736	$32,107,280
16	$93,646	$54,089	$147,736	$32,053,191
17	$93,488	$54,247	$147,736	$31,998,944
18	$93,330	$54,405	$147,736	$31,944,538
19	$93,172	$54,564	$147,736	$31,889,974
20	$93,012	$54,723	$147,736	$31,835,251
21	$92,853	$54,883	$147,736	$31,780,368
22	$92,693	$55,043	$147,736	$31,725,325
23	$92,532	$55,204	$147,736	$31,670,122
24	$92,371	$55,365	$147,736	$31,614,757

第2年供款共

$1,772,828

第2年利息

$1,118,979

第2年共還本金

$653,850

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$92,210	$55,526	$147,736	$31,559,231
26	$92,048	$55,688	$147,736	$31,503,543
27	$91,885	$55,850	$147,736	$31,447,693
28	$91,722	$56,013	$147,736	$31,391,679
29	$91,559	$56,177	$147,736	$31,335,503
30	$91,395	$56,340	$147,736	$31,279,162
31	$91,231	$56,505	$147,736	$31,222,658
32	$91,066	$56,670	$147,736	$31,165,988
33	$90,901	$56,835	$147,736	$31,109,153
34	$90,735	$57,001	$147,736	$31,052,152
35	$90,569	$57,167	$147,736	$30,994,985
36	$90,402	$57,334	$147,736	$30,937,652

第3年供款共

$1,772,828

第3年利息

$1,095,723

第3年共還本金

$677,105

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$90,235	$57,501	$147,736	$30,880,151
38	$90,067	$57,669	$147,736	$30,822,482
39	$89,899	$57,837	$147,736	$30,764,645
40	$89,730	$58,005	$147,736	$30,706,640
41	$89,561	$58,175	$147,736	$30,648,465
42	$89,391	$58,344	$147,736	$30,590,121
43	$89,221	$58,515	$147,736	$30,531,606
44	$89,051	$58,685	$147,736	$30,472,921
45	$88,879	$58,856	$147,736	$30,414,065
46	$88,708	$59,028	$147,736	$30,355,037
47	$88,536	$59,200	$147,736	$30,295,837
48	$88,363	$59,373	$147,736	$30,236,464

第4年供款共

$1,772,828

第4年利息

$1,071,641

第4年共還本金

$701,188

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$88,190	$59,546	$147,736	$30,176,918
50	$88,016	$59,720	$147,736	$30,117,198
51	$87,842	$59,894	$147,736	$30,057,304
52	$87,667	$60,069	$147,736	$29,997,236
53	$87,492	$60,244	$147,736	$29,936,992
54	$87,316	$60,419	$147,736	$29,876,573
55	$87,140	$60,596	$147,736	$29,815,977
56	$86,963	$60,772	$147,736	$29,755,204
57	$86,786	$60,950	$147,736	$29,694,255
58	$86,608	$61,127	$147,736	$29,633,127
59	$86,430	$61,306	$147,736	$29,571,821
60	$86,251	$61,485	$147,736	$29,510,337

第5年供款共

$1,772,828

第5年利息

$1,046,701

第5年共還本金

$726,127

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$86,072	$61,664	$147,736	$29,448,673
62	$85,892	$61,844	$147,736	$29,386,829
63	$85,712	$62,024	$147,736	$29,324,805
64	$85,531	$62,205	$147,736	$29,262,600
65	$85,349	$62,386	$147,736	$29,200,214
66	$85,167	$62,568	$147,736	$29,137,645
67	$84,985	$62,751	$147,736	$29,074,894
68	$84,802	$62,934	$147,736	$29,011,960
69	$84,618	$63,117	$147,736	$28,948,843
70	$84,434	$63,302	$147,736	$28,885,541
71	$84,249	$63,486	$147,736	$28,822,055
72	$84,064	$63,671	$147,736	$28,758,384

第6年供款共

$1,772,828

第6年利息

$1,020,875

第6年共還本金

$751,953

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$83,879	$63,857	$147,736	$28,694,527
74	$83,692	$64,043	$147,736	$28,630,483
75	$83,506	$64,230	$147,736	$28,566,253
76	$83,318	$64,417	$147,736	$28,501,836
77	$83,130	$64,605	$147,736	$28,437,230
78	$82,942	$64,794	$147,736	$28,372,437
79	$82,753	$64,983	$147,736	$28,307,454
80	$82,563	$65,172	$147,736	$28,242,282
81	$82,373	$65,362	$147,736	$28,176,919
82	$82,183	$65,553	$147,736	$28,111,366
83	$81,991	$65,744	$147,736	$28,045,622
84	$81,800	$65,936	$147,736	$27,979,686

第7年供款共

$1,772,828

第7年利息

$994,131

第7年共還本金

$778,698

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$81,607	$66,128	$147,736	$27,913,558
86	$81,415	$66,321	$147,736	$27,847,237
87	$81,221	$66,515	$147,736	$27,780,722
88	$81,027	$66,709	$147,736	$27,714,013
89	$80,833	$66,903	$147,736	$27,647,110
90	$80,637	$67,098	$147,736	$27,580,012
91	$80,442	$67,294	$147,736	$27,512,718
92	$80,245	$67,490	$147,736	$27,445,228
93	$80,049	$67,687	$147,736	$27,377,541
94	$79,851	$67,885	$147,736	$27,309,656
95	$79,653	$68,083	$147,736	$27,241,573
96	$79,455	$68,281	$147,736	$27,173,292

第8年供款共

$1,772,828

第8年利息

$966,435

第8年共還本金

$806,394

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$79,255	$68,480	$147,736	$27,104,812
98	$79,056	$68,680	$147,736	$27,036,132
99	$78,855	$68,880	$147,736	$26,967,252
100	$78,654	$69,081	$147,736	$26,898,171
101	$78,453	$69,283	$147,736	$26,828,888
102	$78,251	$69,485	$147,736	$26,759,403
103	$78,048	$69,687	$147,736	$26,689,716
104	$77,845	$69,891	$147,736	$26,619,825
105	$77,641	$70,095	$147,736	$26,549,730
106	$77,437	$70,299	$147,736	$26,479,431
107	$77,232	$70,504	$147,736	$26,408,927
108	$77,026	$70,710	$147,736	$26,338,218

第9年供款共

$1,772,828

第9年利息

$937,754

第9年共還本金

$835,075

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$76,820	$70,916	$147,736	$26,267,302
110	$76,613	$71,123	$147,736	$26,196,179
111	$76,406	$71,330	$147,736	$26,124,849
112	$76,197	$71,538	$147,736	$26,053,311
113	$75,989	$71,747	$147,736	$25,981,564
114	$75,780	$71,956	$147,736	$25,909,608
115	$75,570	$72,166	$147,736	$25,837,442
116	$75,359	$72,376	$147,736	$25,765,065
117	$75,148	$72,588	$147,736	$25,692,478
118	$74,936	$72,799	$147,736	$25,619,678
119	$74,724	$73,012	$147,736	$25,546,667
120	$74,511	$73,225	$147,736	$25,473,442

第10年供款共

$1,772,828

第10年利息

$908,053

第10年共還本金

$864,776

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$74,298	$73,438	$147,736	$25,400,004
122	$74,083	$73,652	$147,736	$25,326,351
123	$73,869	$73,867	$147,736	$25,252,484
124	$73,653	$74,083	$147,736	$25,178,402
125	$73,437	$74,299	$147,736	$25,104,103
126	$73,220	$74,515	$147,736	$25,029,588
127	$73,003	$74,733	$147,736	$24,954,855
128	$72,785	$74,951	$147,736	$24,879,904
129	$72,566	$75,169	$147,736	$24,804,735
130	$72,347	$75,389	$147,736	$24,729,346
131	$72,127	$75,608	$147,736	$24,653,738
132	$71,907	$75,829	$147,736	$24,577,909

第11年供款共

$1,772,828

第11年利息

$877,295

第11年共還本金

$895,533

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$71,686	$76,050	$147,736	$24,501,859
134	$71,464	$76,272	$147,736	$24,425,587
135	$71,241	$76,494	$147,736	$24,349,092
136	$71,018	$76,718	$147,736	$24,272,375
137	$70,794	$76,941	$147,736	$24,195,434
138	$70,570	$77,166	$147,736	$24,118,268
139	$70,345	$77,391	$147,736	$24,040,877
140	$70,119	$77,616	$147,736	$23,963,261
141	$69,893	$77,843	$147,736	$23,885,418
142	$69,666	$78,070	$147,736	$23,807,348
143	$69,438	$78,298	$147,736	$23,729,050
144	$69,210	$78,526	$147,736	$23,650,524

第12年供款共

$1,772,828

第12年利息

$845,444

第12年共還本金

$927,385

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$68,981	$78,755	$147,736	$23,571,769
146	$68,751	$78,985	$147,736	$23,492,785
147	$68,521	$79,215	$147,736	$23,413,569
148	$68,290	$79,446	$147,736	$23,334,123
149	$68,058	$79,678	$147,736	$23,254,446
150	$67,825	$79,910	$147,736	$23,174,535
151	$67,592	$80,143	$147,736	$23,094,392
152	$67,359	$80,377	$147,736	$23,014,015
153	$67,124	$80,611	$147,736	$22,933,403
154	$66,889	$80,847	$147,736	$22,852,557
155	$66,653	$81,082	$147,736	$22,771,474
156	$66,417	$81,319	$147,736	$22,690,156

第13年供款共

$1,772,828

第13年利息

$812,460

第13年共還本金

$960,369

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$66,180	$81,556	$147,736	$22,608,599
158	$65,942	$81,794	$147,736	$22,526,805
159	$65,703	$82,033	$147,736	$22,444,773
160	$65,464	$82,272	$147,736	$22,362,501
161	$65,224	$82,512	$147,736	$22,279,989
162	$64,983	$82,752	$147,736	$22,197,237
163	$64,742	$82,994	$147,736	$22,114,243
164	$64,500	$83,236	$147,736	$22,031,007
165	$64,257	$83,479	$147,736	$21,947,529
166	$64,014	$83,722	$147,736	$21,863,807
167	$63,769	$83,966	$147,736	$21,779,841
168	$63,525	$84,211	$147,736	$21,695,629

第14年供款共

$1,772,828

第14年利息

$778,302

第14年共還本金

$994,526

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$63,279	$84,457	$147,736	$21,611,173
170	$63,033	$84,703	$147,736	$21,526,469
171	$62,786	$84,950	$147,736	$21,441,519
172	$62,538	$85,198	$147,736	$21,356,321
173	$62,289	$85,446	$147,736	$21,270,875
174	$62,040	$85,696	$147,736	$21,185,179
175	$61,790	$85,946	$147,736	$21,099,234
176	$61,539	$86,196	$147,736	$21,013,037
177	$61,288	$86,448	$147,736	$20,926,590
178	$61,036	$86,700	$147,736	$20,839,890
179	$60,783	$86,953	$147,736	$20,752,937
180	$60,529	$87,206	$147,736	$20,665,731

第15年供款共

$1,772,828

第15年利息

$742,930

第15年共還本金

$1,029,898

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$60,275	$87,461	$147,736	$20,578,270
182	$60,020	$87,716	$147,736	$20,490,555
183	$59,764	$87,972	$147,736	$20,402,583
184	$59,508	$88,228	$147,736	$20,314,355
185	$59,250	$88,486	$147,736	$20,225,869
186	$58,992	$88,744	$147,736	$20,137,126
187	$58,733	$89,002	$147,736	$20,048,123
188	$58,474	$89,262	$147,736	$19,958,861
189	$58,213	$89,522	$147,736	$19,869,339
190	$57,952	$89,783	$147,736	$19,779,555
191	$57,690	$90,045	$147,736	$19,689,510
192	$57,428	$90,308	$147,736	$19,599,202

第16年供款共

$1,772,828

第16年利息

$706,300

第16年共還本金

$1,066,529

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$57,164	$90,571	$147,736	$19,508,631
194	$56,900	$90,836	$147,736	$19,417,795
195	$56,635	$91,100	$147,736	$19,326,695
196	$56,370	$91,366	$147,736	$19,235,329
197	$56,103	$91,633	$147,736	$19,143,696
198	$55,836	$91,900	$147,736	$19,051,796
199	$55,568	$92,168	$147,736	$18,959,628
200	$55,299	$92,437	$147,736	$18,867,191
201	$55,029	$92,706	$147,736	$18,774,485
202	$54,759	$92,977	$147,736	$18,681,508
203	$54,488	$93,248	$147,736	$18,588,260
204	$54,216	$93,520	$147,736	$18,494,740

第17年供款共

$1,772,828

第17年利息

$668,366

第17年共還本金

$1,104,462

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$53,943	$93,793	$147,736	$18,400,947
206	$53,669	$94,066	$147,736	$18,306,881
207	$53,395	$94,341	$147,736	$18,212,541
208	$53,120	$94,616	$147,736	$18,117,925
209	$52,844	$94,892	$147,736	$18,023,033
210	$52,567	$95,169	$147,736	$17,927,864
211	$52,290	$95,446	$147,736	$17,832,418
212	$52,011	$95,724	$147,736	$17,736,694
213	$51,732	$96,004	$147,736	$17,640,690
214	$51,452	$96,284	$147,736	$17,544,407
215	$51,171	$96,565	$147,736	$17,447,842
216	$50,890	$96,846	$147,736	$17,350,996

第18年供款共

$1,772,828

第18年利息

$629,084

第18年共還本金

$1,143,744

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$50,607	$97,129	$147,736	$17,253,867
218	$50,324	$97,412	$147,736	$17,156,455
219	$50,040	$97,696	$147,736	$17,058,759
220	$49,755	$97,981	$147,736	$16,960,778
221	$49,469	$98,267	$147,736	$16,862,511
222	$49,182	$98,553	$147,736	$16,763,958
223	$48,895	$98,841	$147,736	$16,665,117
224	$48,607	$99,129	$147,736	$16,565,988
225	$48,317	$99,418	$147,736	$16,466,570
226	$48,027	$99,708	$147,736	$16,366,862
227	$47,737	$99,999	$147,736	$16,266,863
228	$47,445	$100,291	$147,736	$16,166,572

第19年供款共

$1,772,828

第19年利息

$588,405

第19年共還本金

$1,184,424

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$47,153	$100,583	$147,736	$16,065,989
230	$46,859	$100,877	$147,736	$15,965,112
231	$46,565	$101,171	$147,736	$15,863,941
232	$46,270	$101,466	$147,736	$15,762,476
233	$45,974	$101,762	$147,736	$15,660,714
234	$45,677	$102,059	$147,736	$15,558,655
235	$45,379	$102,356	$147,736	$15,456,299
236	$45,081	$102,655	$147,736	$15,353,644
237	$44,781	$102,954	$147,736	$15,250,690
238	$44,481	$103,255	$147,736	$15,147,435
239	$44,180	$103,556	$147,736	$15,043,880
240	$43,878	$103,858	$147,736	$14,940,022

第20年供款共

$1,772,828

第20年利息

$546,278

第20年共還本金

$1,226,550

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$43,575	$104,161	$147,736	$14,835,861
242	$43,271	$104,464	$147,736	$14,731,397
243	$42,967	$104,769	$147,736	$14,626,628
244	$42,661	$105,075	$147,736	$14,521,553
245	$42,355	$105,381	$147,736	$14,416,172
246	$42,047	$105,689	$147,736	$14,310,483
247	$41,739	$105,997	$147,736	$14,204,486
248	$41,430	$106,306	$147,736	$14,098,181
249	$41,120	$106,616	$147,736	$13,991,565
250	$40,809	$106,927	$147,736	$13,884,638
251	$40,497	$107,239	$147,736	$13,777,399
252	$40,184	$107,552	$147,736	$13,669,847

第21年供款共

$1,772,828

第21年利息

$502,654

第21年共還本金

$1,270,175

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$39,870	$107,865	$147,736	$13,561,982
254	$39,556	$108,180	$147,736	$13,453,802
255	$39,240	$108,495	$147,736	$13,345,306
256	$38,924	$108,812	$147,736	$13,236,494
257	$38,606	$109,129	$147,736	$13,127,365
258	$38,288	$109,448	$147,736	$13,017,918
259	$37,969	$109,767	$147,736	$12,908,151
260	$37,649	$110,087	$147,736	$12,798,064
261	$37,328	$110,408	$147,736	$12,687,656
262	$37,006	$110,730	$147,736	$12,576,926
263	$36,683	$111,053	$147,736	$12,465,873
264	$36,359	$111,377	$147,736	$12,354,496

第22年供款共

$1,772,828

第22年利息

$457,477

第22年共還本金

$1,315,351

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$36,034	$111,702	$147,736	$12,242,794
266	$35,708	$112,028	$147,736	$12,130,767
267	$35,381	$112,354	$147,736	$12,018,412
268	$35,054	$112,682	$147,736	$11,905,730
269	$34,725	$113,011	$147,736	$11,792,720
270	$34,395	$113,340	$147,736	$11,679,379
271	$34,065	$113,671	$147,736	$11,565,709
272	$33,733	$114,002	$147,736	$11,451,706
273	$33,401	$114,335	$147,736	$11,337,371
274	$33,067	$114,668	$147,736	$11,222,703
275	$32,733	$115,003	$147,736	$11,107,700
276	$32,397	$115,338	$147,736	$10,992,362

第23年供款共

$1,772,828

第23年利息

$410,694

第23年共還本金

$1,362,134

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$32,061	$115,675	$147,736	$10,876,687
278	$31,724	$116,012	$147,736	$10,760,675
279	$31,385	$116,350	$147,736	$10,644,325
280	$31,046	$116,690	$147,736	$10,527,635
281	$30,706	$117,030	$147,736	$10,410,605
282	$30,364	$117,371	$147,736	$10,293,234
283	$30,022	$117,714	$147,736	$10,175,520
284	$29,679	$118,057	$147,736	$10,057,463
285	$29,334	$118,401	$147,736	$9,939,061
286	$28,989	$118,747	$147,736	$9,820,314
287	$28,643	$119,093	$147,736	$9,701,221
288	$28,295	$119,440	$147,736	$9,581,781

第24年供款共

$1,772,828

第24年利息

$362,247

第24年共還本金

$1,410,581

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$27,947	$119,789	$147,736	$9,461,992
290	$27,597	$120,138	$147,736	$9,341,854
291	$27,247	$120,489	$147,736	$9,221,365
292	$26,896	$120,840	$147,736	$9,100,525
293	$26,543	$121,193	$147,736	$8,979,333
294	$26,190	$121,546	$147,736	$8,857,787
295	$25,835	$121,900	$147,736	$8,735,886
296	$25,480	$122,256	$147,736	$8,613,630
297	$25,123	$122,613	$147,736	$8,491,017
298	$24,765	$122,970	$147,736	$8,368,047
299	$24,407	$123,329	$147,736	$8,244,718
300	$24,047	$123,689	$147,736	$8,121,030

第25年供款共

$1,772,828

第25年利息

$312,077

第25年共還本金

$1,460,751

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$23,686	$124,049	$147,736	$7,996,980
302	$23,325	$124,411	$147,736	$7,872,569
303	$22,962	$124,774	$147,736	$7,747,795
304	$22,598	$125,138	$147,736	$7,622,657
305	$22,233	$125,503	$147,736	$7,497,154
306	$21,867	$125,869	$147,736	$7,371,285
307	$21,500	$126,236	$147,736	$7,245,049
308	$21,131	$126,604	$147,736	$7,118,445
309	$20,762	$126,974	$147,736	$6,991,471
310	$20,392	$127,344	$147,736	$6,864,127
311	$20,020	$127,715	$147,736	$6,736,412
312	$19,648	$128,088	$147,736	$6,608,324

第26年供款共

$1,772,828

第26年利息

$260,123

第26年共還本金

$1,512,706

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$19,274	$128,461	$147,736	$6,479,863
314	$18,900	$128,836	$147,736	$6,351,027
315	$18,524	$129,212	$147,736	$6,221,815
316	$18,147	$129,589	$147,736	$6,092,226
317	$17,769	$129,967	$147,736	$5,962,259
318	$17,390	$130,346	$147,736	$5,831,914
319	$17,010	$130,726	$147,736	$5,701,188
320	$16,628	$131,107	$147,736	$5,570,080
321	$16,246	$131,490	$147,736	$5,438,591
322	$15,863	$131,873	$147,736	$5,306,718
323	$15,478	$132,258	$147,736	$5,174,460
324	$15,092	$132,644	$147,736	$5,041,816

第27年供款共

$1,772,828

第27年利息

$206,321

第27年共還本金

$1,566,508

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$14,705	$133,030	$147,736	$4,908,786
326	$14,317	$133,418	$147,736	$4,775,367
327	$13,928	$133,808	$147,736	$4,641,560
328	$13,538	$134,198	$147,736	$4,507,362
329	$13,146	$134,589	$147,736	$4,372,773
330	$12,754	$134,982	$147,736	$4,237,791
331	$12,360	$135,375	$147,736	$4,102,416
332	$11,965	$135,770	$147,736	$3,966,645
333	$11,569	$136,166	$147,736	$3,830,479
334	$11,172	$136,563	$147,736	$3,693,915
335	$10,774	$136,962	$147,736	$3,556,954
336	$10,374	$137,361	$147,736	$3,419,592

第28年供款共

$1,772,828

第28年利息

$150,605

第28年共還本金

$1,622,224

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$9,974	$137,762	$147,736	$3,281,831
338	$9,572	$138,164	$147,736	$3,143,667
339	$9,169	$138,567	$147,736	$3,005,100
340	$8,765	$138,971	$147,736	$2,866,129
341	$8,360	$139,376	$147,736	$2,726,753
342	$7,953	$139,783	$147,736	$2,586,971
343	$7,545	$140,190	$147,736	$2,446,780
344	$7,136	$140,599	$147,736	$2,306,181
345	$6,726	$141,009	$147,736	$2,165,172
346	$6,315	$141,421	$147,736	$2,023,751
347	$5,903	$141,833	$147,736	$1,881,918
348	$5,489	$142,247	$147,736	$1,739,671

第29年供款共

$1,772,828

第29年利息

$92,907

第29年共還本金

$1,679,921

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$5,074	$142,662	$147,736	$1,597,009
350	$4,658	$143,078	$147,736	$1,453,932
351	$4,241	$143,495	$147,736	$1,310,437
352	$3,822	$143,914	$147,736	$1,166,523
353	$3,402	$144,333	$147,736	$1,022,190
354	$2,981	$144,754	$147,736	$877,435
355	$2,559	$145,177	$147,736	$732,259
356	$2,136	$145,600	$147,736	$586,659
357	$1,711	$146,025	$147,736	$440,634
358	$1,285	$146,451	$147,736	$294,184
359	$858	$146,878	$147,736	$147,306
360	$430	$147,306	$147,736	$0

第30年供款共

$1,772,828

第30年利息

$33,157

第30年共還本金

$1,739,671

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$28,614,853

免責聲明

筍盤推介

按揭保險費
info