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$30,289,305

每月供款
$156,043

首期

$-26,216,000

總貸款額

$34,216,000

總利息

$21,959,305

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-25,886,000

按月供比率計算

$312,085

置業成本總預算

HK$-25,886,000

首期

$-26,216,000
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

$312,085

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

馬鞍山井頭村

thumb_up

~*樓新地下,單邊可泊車,方便~罕有放盤*~

建

700 呎

@10,000

local_fire_department 至HIT

售$700 萬

建

700 呎

@10,000

售$700 萬

local_fire_department 至HIT

沙田田園閣

thumb_up

優質闊落三房套　近馬鐵站方便！！

實

633 呎

@11,848

local_fire_department 至HIT real_estate_agent 罕有放盤

售$750 萬

實

633 呎

@11,848

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

沙田濱景花園第03座

thumb_up

濱景花園第03座

實

544 呎

@13,419

建

659 呎

@11,077

local_fire_department 至HIT hotel_class 樓王

售$730 萬

實

544 呎

@13,419

建

659 呎

@11,077

售$730 萬

local_fire_department 至HIT hotel_class 樓王

西貢北圍上村

thumb_up

nice view,

建

700 呎

@12,143

real_estate_agent 罕有放盤

售$850 萬

建

700 呎

@12,143

售$850 萬

real_estate_agent 罕有放盤

馬鞍山聽濤雅苑第08座

thumb_up

優質海景三房,筍價罕有放盤

實

660 呎

@12,879

建

819 呎

@10,379

local_fire_department 至HIT

售$850 萬

實

660 呎

@12,879

建

819 呎

@10,379

售$850 萬

local_fire_department 至HIT

馬鞍山嘉華星濤灣第02座

thumb_up

全海景******可另連車位

實

541 呎

@15,342

建

736 呎

@11,277

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$830 萬

實

541 呎

@15,342

建

736 呎

@11,277

售$830 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

馬鞍山新港城

thumb_up

**~馬鐵上蓋~新裝3房2廁見北水~交通方便~有巴士小巴總站**

實

519 呎

@13,642

建

696 呎

@10,172

hotel_class 樓王

售$708 萬

實

519 呎

@13,642

建

696 呎

@10,172

售$708 萬

hotel_class 樓王

大埔嘉熙西南內園,兩房梗廚,蝕到出血,只求出貨,絕對實盤,歡迎參觀

thumb_up

嘉熙****西南內園,兩房梗廚,蝕到出血,只求出貨,絕對實盤,歡迎參觀****

實

495 呎

@16,162

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價

售$800 萬

實

495 呎

@16,162

售$800 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價

VR實景

馬鞍山翠擁華庭第11座

thumb_up

翠擁華庭第11座

實

675 呎

@12,889

建

868 呎

@10,023

local_fire_department 至HIT hotel_class 樓王 verified 首置必買

售$870 萬

實

675 呎

@12,889

建

868 呎

@10,023

售$870 萬

local_fire_department 至HIT hotel_class 樓王 verified 首置必買

VR實景

馬鞍山迎海第01期

thumb_up

奇豐精選西南海景特色單位一房半全屋企理裝修

實

586 呎

@14,505

建

725 呎

@11,724

local_fire_department 至HIT real_estate_agent 罕有放盤

售$850 萬

實

586 呎

@14,505

建

725 呎

@11,724

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

VR實景

沙田晴碧花園

thumb_up

世紀21奇豐!獨家!獨家! 最大三房一套特式戶市場罕有!

實

675 呎

@11,852

建

879 呎

@9,101

local_fire_department 至HIT real_estate_agent 罕有放盤 flight_takeoff 移民急讓

售$800 萬

實

675 呎

@11,852

建

879 呎

@9,101

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 flight_takeoff 移民急讓

獨家

VR實景

粉嶺牽晴間第12座

thumb_up

孟母三遷，業主割愛賣樓【世紀21奇豐獨家代理】

實

714 呎

@12,185

建

978 呎

@8,896

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$870 萬

實

714 呎

@12,185

建

978 呎

@8,896

售$870 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$204,781	$157,357	$128,951	$110,052
1.500	$212,393	$165,108	$136,842	$118,086
2.000	$220,183	$173,093	$145,026	$126,469
2.500	$228,149	$181,312	$153,499	$135,195
3.000	$236,289	$189,761	$162,256	$144,256
3.500	$244,604	$198,439	$171,293	$153,645
3.625	$246,710	$200,644	$173,596	$156,043
4.000	$253,092	$207,342	$180,605	$163,352
4.500	$261,750	$216,467	$190,184	$173,367
5.000	$270,578	$225,810	$200,023	$183,679
5.500	$279,573	$235,368	$210,116	$194,275
6.000	$288,734	$245,134	$220,454	$205,142

每月供款$156,043

年期

30年

貸款金額

$34,216,000

總利息

$21,959,305

總貸款連利息

$56,175,305

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$103,361	$52,682	$156,043	$34,163,318
2	$103,202	$52,841	$156,043	$34,110,477
3	$103,042	$53,000	$156,043	$34,057,477
4	$102,882	$53,161	$156,043	$34,004,316
5	$102,721	$53,321	$156,043	$33,950,995
6	$102,560	$53,482	$156,043	$33,897,513
7	$102,399	$53,644	$156,043	$33,843,869
8	$102,237	$53,806	$156,043	$33,790,064
9	$102,074	$53,968	$156,043	$33,736,095
10	$101,911	$54,131	$156,043	$33,681,964
11	$101,748	$54,295	$156,043	$33,627,669
12	$101,584	$54,459	$156,043	$33,573,210

第1年供款共

$1,872,510

第1年利息

$1,229,720

第1年共還本金

$642,790

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$101,419	$54,623	$156,043	$33,518,587
14	$101,254	$54,788	$156,043	$33,463,798
15	$101,089	$54,954	$156,043	$33,408,844
16	$100,923	$55,120	$156,043	$33,353,724
17	$100,756	$55,286	$156,043	$33,298,438
18	$100,589	$55,453	$156,043	$33,242,984
19	$100,422	$55,621	$156,043	$33,187,363
20	$100,253	$55,789	$156,043	$33,131,574
21	$100,085	$55,958	$156,043	$33,075,617
22	$99,916	$56,127	$156,043	$33,019,490
23	$99,746	$56,296	$156,043	$32,963,194
24	$99,576	$56,466	$156,043	$32,906,728

第2年供款共

$1,872,510

第2年利息

$1,206,028

第2年共還本金

$666,482

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$99,406	$56,637	$156,043	$32,850,091
26	$99,235	$56,808	$156,043	$32,793,283
27	$99,063	$56,979	$156,043	$32,736,304
28	$98,891	$57,152	$156,043	$32,679,152
29	$98,718	$57,324	$156,043	$32,621,828
30	$98,545	$57,497	$156,043	$32,564,330
31	$98,371	$57,671	$156,043	$32,506,659
32	$98,197	$57,845	$156,043	$32,448,814
33	$98,022	$58,020	$156,043	$32,390,794
34	$97,847	$58,195	$156,043	$32,332,599
35	$97,671	$58,371	$156,043	$32,274,227
36	$97,495	$58,547	$156,043	$32,215,680

第3年供款共

$1,872,510

第3年利息

$1,181,462

第3年共還本金

$691,048

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$97,318	$58,724	$156,043	$32,156,956
38	$97,141	$58,902	$156,043	$32,098,054
39	$96,963	$59,080	$156,043	$32,038,974
40	$96,784	$59,258	$156,043	$31,979,716
41	$96,605	$59,437	$156,043	$31,920,279
42	$96,426	$59,617	$156,043	$31,860,662
43	$96,246	$59,797	$156,043	$31,800,866
44	$96,065	$59,977	$156,043	$31,740,888
45	$95,884	$60,159	$156,043	$31,680,730
46	$95,702	$60,340	$156,043	$31,620,389
47	$95,520	$60,523	$156,043	$31,559,867
48	$95,337	$60,705	$156,043	$31,499,161

第4年供款共

$1,872,510

第4年利息

$1,155,992

第4年共還本金

$716,519

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$95,154	$60,889	$156,043	$31,438,273
50	$94,970	$61,073	$156,043	$31,377,200
51	$94,785	$61,257	$156,043	$31,315,943
52	$94,600	$61,442	$156,043	$31,254,500
53	$94,415	$61,628	$156,043	$31,192,872
54	$94,228	$61,814	$156,043	$31,131,058
55	$94,042	$62,001	$156,043	$31,069,058
56	$93,854	$62,188	$156,043	$31,006,870
57	$93,667	$62,376	$156,043	$30,944,494
58	$93,478	$62,564	$156,043	$30,881,929
59	$93,289	$62,753	$156,043	$30,819,176
60	$93,100	$62,943	$156,043	$30,756,233

第5年供款共

$1,872,510

第5年利息

$1,129,582

第5年共還本金

$742,928

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$92,909	$63,133	$156,043	$30,693,100
62	$92,719	$63,324	$156,043	$30,629,776
63	$92,527	$63,515	$156,043	$30,566,261
64	$92,336	$63,707	$156,043	$30,502,554
65	$92,143	$63,899	$156,043	$30,438,655
66	$91,950	$64,092	$156,043	$30,374,562
67	$91,756	$64,286	$156,043	$30,310,276
68	$91,562	$64,480	$156,043	$30,245,796
69	$91,368	$64,675	$156,043	$30,181,121
70	$91,172	$64,870	$156,043	$30,116,251
71	$90,976	$65,066	$156,043	$30,051,184
72	$90,780	$65,263	$156,043	$29,985,922

第6年供款共

$1,872,510

第6年利息

$1,102,199

第6年共還本金

$770,311

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$90,582	$65,460	$156,043	$29,920,461
74	$90,385	$65,658	$156,043	$29,854,804
75	$90,186	$65,856	$156,043	$29,788,948
76	$89,987	$66,055	$156,043	$29,722,892
77	$89,788	$66,255	$156,043	$29,656,638
78	$89,588	$66,455	$156,043	$29,590,183
79	$89,387	$66,656	$156,043	$29,523,528
80	$89,186	$66,857	$156,043	$29,456,671
81	$88,984	$67,059	$156,043	$29,389,612
82	$88,781	$67,261	$156,043	$29,322,351
83	$88,578	$67,465	$156,043	$29,254,886
84	$88,374	$67,668	$156,043	$29,187,218

第7年供款共

$1,872,510

第7年利息

$1,073,806

第7年共還本金

$798,704

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$88,170	$67,873	$156,043	$29,119,345
86	$87,965	$68,078	$156,043	$29,051,267
87	$87,759	$68,283	$156,043	$28,982,983
88	$87,553	$68,490	$156,043	$28,914,494
89	$87,346	$68,697	$156,043	$28,845,797
90	$87,138	$68,904	$156,043	$28,776,893
91	$86,930	$69,112	$156,043	$28,707,781
92	$86,721	$69,321	$156,043	$28,638,460
93	$86,512	$69,531	$156,043	$28,568,929
94	$86,302	$69,741	$156,043	$28,499,188
95	$86,091	$69,951	$156,043	$28,429,237
96	$85,880	$70,163	$156,043	$28,359,075

第8年供款共

$1,872,510

第8年利息

$1,044,367

第8年共還本金

$828,143

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$85,668	$70,374	$156,043	$28,288,700
98	$85,455	$70,587	$156,043	$28,218,113
99	$85,242	$70,800	$156,043	$28,147,313
100	$85,028	$71,014	$156,043	$28,076,299
101	$84,814	$71,229	$156,043	$28,005,070
102	$84,599	$71,444	$156,043	$27,933,626
103	$84,383	$71,660	$156,043	$27,861,966
104	$84,166	$71,876	$156,043	$27,790,090
105	$83,949	$72,093	$156,043	$27,717,997
106	$83,731	$72,311	$156,043	$27,645,686
107	$83,513	$72,530	$156,043	$27,573,156
108	$83,294	$72,749	$156,043	$27,500,408

第9年供款共

$1,872,510

第9年利息

$1,013,843

第9年共還本金

$858,667

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$83,074	$72,968	$156,043	$27,427,440
110	$82,854	$73,189	$156,043	$27,354,251
111	$82,633	$73,410	$156,043	$27,280,841
112	$82,411	$73,632	$156,043	$27,207,209
113	$82,188	$73,854	$156,043	$27,133,355
114	$81,965	$74,077	$156,043	$27,059,278
115	$81,742	$74,301	$156,043	$26,984,977
116	$81,517	$74,525	$156,043	$26,910,452
117	$81,292	$74,751	$156,043	$26,835,701
118	$81,066	$74,976	$156,043	$26,760,725
119	$80,840	$75,203	$156,043	$26,685,522
120	$80,613	$75,430	$156,043	$26,610,092

第10年供款共

$1,872,510

第10年利息

$982,194

第10年共還本金

$890,316

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$80,385	$75,658	$156,043	$26,534,434
122	$80,156	$75,886	$156,043	$26,458,548
123	$79,927	$76,116	$156,043	$26,382,432
124	$79,697	$76,346	$156,043	$26,306,086
125	$79,466	$76,576	$156,043	$26,229,510
126	$79,235	$76,808	$156,043	$26,152,703
127	$79,003	$77,040	$156,043	$26,075,663
128	$78,770	$77,272	$156,043	$25,998,391
129	$78,537	$77,506	$156,043	$25,920,885
130	$78,303	$77,740	$156,043	$25,843,145
131	$78,068	$77,975	$156,043	$25,765,171
132	$77,832	$78,210	$156,043	$25,686,960

第11年供款共

$1,872,510

第11年利息

$949,379

第11年共還本金

$923,132

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$77,596	$78,446	$156,043	$25,608,514
134	$77,359	$78,683	$156,043	$25,529,830
135	$77,121	$78,921	$156,043	$25,450,909
136	$76,883	$79,160	$156,043	$25,371,750
137	$76,644	$79,399	$156,043	$25,292,351
138	$76,404	$79,639	$156,043	$25,212,713
139	$76,163	$79,879	$156,043	$25,132,833
140	$75,922	$80,120	$156,043	$25,052,713
141	$75,680	$80,362	$156,043	$24,972,351
142	$75,437	$80,605	$156,043	$24,891,745
143	$75,194	$80,849	$156,043	$24,810,897
144	$74,950	$81,093	$156,043	$24,729,804

第12年供款共

$1,872,510

第12年利息

$915,353

第12年共還本金

$957,157

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$74,705	$81,338	$156,043	$24,648,466
146	$74,459	$81,584	$156,043	$24,566,882
147	$74,212	$81,830	$156,043	$24,485,052
148	$73,965	$82,077	$156,043	$24,402,975
149	$73,717	$82,325	$156,043	$24,320,650
150	$73,469	$82,574	$156,043	$24,238,076
151	$73,219	$82,823	$156,043	$24,155,253
152	$72,969	$83,074	$156,043	$24,072,179
153	$72,718	$83,324	$156,043	$23,988,855
154	$72,466	$83,576	$156,043	$23,905,278
155	$72,214	$83,829	$156,043	$23,821,450
156	$71,961	$84,082	$156,043	$23,737,368

第13年供款共

$1,872,510

第13年利息

$880,074

第13年共還本金

$992,436

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$71,707	$84,336	$156,043	$23,653,032
158	$71,452	$84,591	$156,043	$23,568,441
159	$71,196	$84,846	$156,043	$23,483,595
160	$70,940	$85,102	$156,043	$23,398,493
161	$70,683	$85,360	$156,043	$23,313,133
162	$70,425	$85,617	$156,043	$23,227,516
163	$70,166	$85,876	$156,043	$23,141,640
164	$69,907	$86,135	$156,043	$23,055,504
165	$69,647	$86,396	$156,043	$22,969,108
166	$69,386	$86,657	$156,043	$22,882,452
167	$69,124	$86,918	$156,043	$22,795,533
168	$68,862	$87,181	$156,043	$22,708,352

第14年供款共

$1,872,510

第14年利息

$843,495

第14年共還本金

$1,029,016

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$68,598	$87,444	$156,043	$22,620,908
170	$68,334	$87,709	$156,043	$22,533,199
171	$68,069	$87,973	$156,043	$22,445,226
172	$67,803	$88,239	$156,043	$22,356,987
173	$67,537	$88,506	$156,043	$22,268,481
174	$67,269	$88,773	$156,043	$22,179,708
175	$67,001	$89,041	$156,043	$22,090,666
176	$66,732	$89,310	$156,043	$22,001,356
177	$66,462	$89,580	$156,043	$21,911,776
178	$66,192	$89,851	$156,043	$21,821,925
179	$65,920	$90,122	$156,043	$21,731,803
180	$65,648	$90,394	$156,043	$21,641,409

第15年供款共

$1,872,510

第15年利息

$805,567

第15年共還本金

$1,066,943

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$65,375	$90,667	$156,043	$21,550,741
182	$65,101	$90,941	$156,043	$21,459,800
183	$64,826	$91,216	$156,043	$21,368,584
184	$64,551	$91,492	$156,043	$21,277,093
185	$64,275	$91,768	$156,043	$21,185,325
186	$63,997	$92,045	$156,043	$21,093,279
187	$63,719	$92,323	$156,043	$21,000,956
188	$63,440	$92,602	$156,043	$20,908,354
189	$63,161	$92,882	$156,043	$20,815,472
190	$62,880	$93,162	$156,043	$20,722,310
191	$62,599	$93,444	$156,043	$20,628,866
192	$62,316	$93,726	$156,043	$20,535,140

第16年供款共

$1,872,510

第16年利息

$766,241

第16年共還本金

$1,106,269

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$62,033	$94,009	$156,043	$20,441,130
194	$61,749	$94,293	$156,043	$20,346,837
195	$61,464	$94,578	$156,043	$20,252,259
196	$61,179	$94,864	$156,043	$20,157,395
197	$60,892	$95,150	$156,043	$20,062,245
198	$60,605	$95,438	$156,043	$19,966,807
199	$60,316	$95,726	$156,043	$19,871,081
200	$60,027	$96,015	$156,043	$19,775,066
201	$59,737	$96,305	$156,043	$19,678,760
202	$59,446	$96,596	$156,043	$19,582,164
203	$59,154	$96,888	$156,043	$19,485,276
204	$58,862	$97,181	$156,043	$19,388,095

第17年供款共

$1,872,510

第17年利息

$725,466

第17年共還本金

$1,147,044

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$58,568	$97,474	$156,043	$19,290,621
206	$58,274	$97,769	$156,043	$19,192,852
207	$57,978	$98,064	$156,043	$19,094,788
208	$57,682	$98,360	$156,043	$18,996,428
209	$57,385	$98,657	$156,043	$18,897,770
210	$57,087	$98,955	$156,043	$18,798,815
211	$56,788	$99,254	$156,043	$18,699,560
212	$56,488	$99,554	$156,043	$18,600,006
213	$56,188	$99,855	$156,043	$18,500,151
214	$55,886	$100,157	$156,043	$18,399,994
215	$55,583	$100,459	$156,043	$18,299,535
216	$55,280	$100,763	$156,043	$18,198,773

第18年供款共

$1,872,510

第18年利息

$683,187

第18年共還本金

$1,189,323

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$54,975	$101,067	$156,043	$18,097,706
218	$54,670	$101,372	$156,043	$17,996,333
219	$54,364	$101,679	$156,043	$17,894,655
220	$54,057	$101,986	$156,043	$17,792,669
221	$53,749	$102,294	$156,043	$17,690,375
222	$53,440	$102,603	$156,043	$17,587,772
223	$53,130	$102,913	$156,043	$17,484,859
224	$52,819	$103,224	$156,043	$17,381,636
225	$52,507	$103,535	$156,043	$17,278,100
226	$52,194	$103,848	$156,043	$17,174,252
227	$51,881	$104,162	$156,043	$17,070,090
228	$51,566	$104,477	$156,043	$16,965,613

第19年供款共

$1,872,510

第19年利息

$639,351

第19年共還本金

$1,233,159

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$51,250	$104,792	$156,043	$16,860,821
230	$50,934	$105,109	$156,043	$16,755,712
231	$50,616	$105,426	$156,043	$16,650,286
232	$50,298	$105,745	$156,043	$16,544,541
233	$49,978	$106,064	$156,043	$16,438,477
234	$49,658	$106,385	$156,043	$16,332,093
235	$49,337	$106,706	$156,043	$16,225,387
236	$49,014	$107,028	$156,043	$16,118,358
237	$48,691	$107,352	$156,043	$16,011,007
238	$48,367	$107,676	$156,043	$15,903,331
239	$48,041	$108,001	$156,043	$15,795,329
240	$47,715	$108,327	$156,043	$15,687,002

第20年供款共

$1,872,510

第20年利息

$593,899

第20年共還本金

$1,278,611

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$47,388	$108,655	$156,043	$15,578,347
242	$47,060	$108,983	$156,043	$15,469,364
243	$46,730	$109,312	$156,043	$15,360,052
244	$46,400	$109,642	$156,043	$15,250,410
245	$46,069	$109,974	$156,043	$15,140,436
246	$45,737	$110,306	$156,043	$15,030,131
247	$45,404	$110,639	$156,043	$14,919,492
248	$45,069	$110,973	$156,043	$14,808,518
249	$44,734	$111,308	$156,043	$14,697,210
250	$44,398	$111,645	$156,043	$14,585,565
251	$44,061	$111,982	$156,043	$14,473,583
252	$43,722	$112,320	$156,043	$14,361,263

第21年供款共

$1,872,510

第21年利息

$546,771

第21年共還本金

$1,325,739

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$43,383	$112,660	$156,043	$14,248,603
254	$43,043	$113,000	$156,043	$14,135,604
255	$42,701	$113,341	$156,043	$14,022,262
256	$42,359	$113,684	$156,043	$13,908,579
257	$42,015	$114,027	$156,043	$13,794,552
258	$41,671	$114,371	$156,043	$13,680,180
259	$41,326	$114,717	$156,043	$13,565,463
260	$40,979	$115,064	$156,043	$13,450,400
261	$40,631	$115,411	$156,043	$13,334,989
262	$40,283	$115,760	$156,043	$13,219,229
263	$39,933	$116,109	$156,043	$13,103,120
264	$39,582	$116,460	$156,043	$12,986,659

第22年供款共

$1,872,510

第22年利息

$497,907

第22年共還本金

$1,374,604

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$39,231	$116,812	$156,043	$12,869,847
266	$38,878	$117,165	$156,043	$12,752,683
267	$38,524	$117,519	$156,043	$12,635,164
268	$38,169	$117,874	$156,043	$12,517,290
269	$37,813	$118,230	$156,043	$12,399,060
270	$37,455	$118,587	$156,043	$12,280,473
271	$37,097	$118,945	$156,043	$12,161,528
272	$36,738	$119,305	$156,043	$12,042,223
273	$36,378	$119,665	$156,043	$11,922,558
274	$36,016	$120,026	$156,043	$11,802,532
275	$35,653	$120,389	$156,043	$11,682,143
276	$35,290	$120,753	$156,043	$11,561,390

第23年供款共

$1,872,510

第23年利息

$447,241

第23年共還本金

$1,425,269

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$34,925	$121,117	$156,043	$11,440,273
278	$34,559	$121,483	$156,043	$11,318,789
279	$34,192	$121,850	$156,043	$11,196,939
280	$33,824	$122,218	$156,043	$11,074,721
281	$33,455	$122,588	$156,043	$10,952,133
282	$33,085	$122,958	$156,043	$10,829,175
283	$32,713	$123,329	$156,043	$10,705,846
284	$32,341	$123,702	$156,043	$10,582,144
285	$31,967	$124,076	$156,043	$10,458,068
286	$31,592	$124,450	$156,043	$10,333,618
287	$31,216	$124,826	$156,043	$10,208,791
288	$30,839	$125,203	$156,043	$10,083,588

第24年供款共

$1,872,510

第24年利息

$394,708

第24年共還本金

$1,477,802

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$30,461	$125,582	$156,043	$9,958,006
290	$30,081	$125,961	$156,043	$9,832,045
291	$29,701	$126,342	$156,043	$9,705,703
292	$29,319	$126,723	$156,043	$9,578,980
293	$28,937	$127,106	$156,043	$9,451,874
294	$28,553	$127,490	$156,043	$9,324,384
295	$28,167	$127,875	$156,043	$9,196,509
296	$27,781	$128,261	$156,043	$9,068,248
297	$27,394	$128,649	$156,043	$8,939,599
298	$27,005	$129,037	$156,043	$8,810,561
299	$26,615	$129,427	$156,043	$8,681,134
300	$26,224	$129,818	$156,043	$8,551,316

第25年供款共

$1,872,510

第25年利息

$340,238

第25年共還本金

$1,532,272

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$25,832	$130,210	$156,043	$8,421,106
302	$25,439	$130,604	$156,043	$8,290,502
303	$25,044	$130,998	$156,043	$8,159,503
304	$24,649	$131,394	$156,043	$8,028,109
305	$24,252	$131,791	$156,043	$7,896,319
306	$23,853	$132,189	$156,043	$7,764,129
307	$23,454	$132,588	$156,043	$7,631,541
308	$23,054	$132,989	$156,043	$7,498,552
309	$22,652	$133,391	$156,043	$7,365,162
310	$22,249	$133,794	$156,043	$7,231,368
311	$21,845	$134,198	$156,043	$7,097,170
312	$21,439	$134,603	$156,043	$6,962,567

第26年供款共

$1,872,510

第26年利息

$283,761

第26年共還本金

$1,588,749

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$21,033	$135,010	$156,043	$6,827,557
314	$20,625	$135,418	$156,043	$6,692,140
315	$20,216	$135,827	$156,043	$6,556,313
316	$19,806	$136,237	$156,043	$6,420,076
317	$19,394	$136,649	$156,043	$6,283,428
318	$18,981	$137,061	$156,043	$6,146,366
319	$18,567	$137,475	$156,043	$6,008,891
320	$18,152	$137,891	$156,043	$5,871,000
321	$17,735	$138,307	$156,043	$5,732,693
322	$17,318	$138,725	$156,043	$5,593,968
323	$16,898	$139,144	$156,043	$5,454,824
324	$16,478	$139,564	$156,043	$5,315,260

第27年供款共

$1,872,510

第27年利息

$225,203

第27年共還本金

$1,647,308

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$16,057	$139,986	$156,043	$5,175,274
326	$15,634	$140,409	$156,043	$5,034,865
327	$15,209	$140,833	$156,043	$4,894,032
328	$14,784	$141,258	$156,043	$4,752,773
329	$14,357	$141,685	$156,043	$4,611,088
330	$13,929	$142,113	$156,043	$4,468,975
331	$13,500	$142,542	$156,043	$4,326,432
332	$13,069	$142,973	$156,043	$4,183,459
333	$12,638	$143,405	$156,043	$4,040,054
334	$12,204	$143,838	$156,043	$3,896,216
335	$11,770	$144,273	$156,043	$3,751,943
336	$11,334	$144,709	$156,043	$3,607,235

第28年供款共

$1,872,510

第28年利息

$164,485

第28年共還本金

$1,708,025

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$10,897	$145,146	$156,043	$3,462,089
338	$10,458	$145,584	$156,043	$3,316,505
339	$10,019	$146,024	$156,043	$3,170,481
340	$9,577	$146,465	$156,043	$3,024,016
341	$9,135	$146,907	$156,043	$2,877,109
342	$8,691	$147,351	$156,043	$2,729,757
343	$8,246	$147,796	$156,043	$2,581,961
344	$7,800	$148,243	$156,043	$2,433,718
345	$7,352	$148,691	$156,043	$2,285,028
346	$6,903	$149,140	$156,043	$2,135,888
347	$6,452	$149,590	$156,043	$1,986,297
348	$6,000	$150,042	$156,043	$1,836,255

第29年供款共

$1,872,510

第29年利息

$101,530

第29年共還本金

$1,770,980

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$5,547	$150,495	$156,043	$1,685,760
350	$5,092	$150,950	$156,043	$1,534,810
351	$4,636	$151,406	$156,043	$1,383,403
352	$4,179	$151,863	$156,043	$1,231,540
353	$3,720	$152,322	$156,043	$1,079,218
354	$3,260	$152,782	$156,043	$926,435
355	$2,799	$153,244	$156,043	$773,191
356	$2,336	$153,707	$156,043	$619,485
357	$1,871	$154,171	$156,043	$465,313
358	$1,406	$154,637	$156,043	$310,677
359	$939	$155,104	$156,043	$155,573
360	$470	$155,573	$156,043	$0

第30年供款共

$1,872,510

第30年利息

$36,255

第30年共還本金

$1,836,255

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$30,289,305

免責聲明

筍盤推介

按揭保險費
info