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$30,343,215

每月供款
$156,426

首期

$-26,300,000

總貸款額

$34,300,000

總利息

$22,013,215

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-25,970,000

按月供比率計算

$312,851

置業成本總預算

HK$-25,970,000

首期

$-26,300,000
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

$312,851

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

西貢逸瓏園

thumb_up

逸瓏園

實

525 呎

@16,190

local_fire_department 至HIT

售$850 萬

實

525 呎

@16,190

售$850 萬

local_fire_department 至HIT

沙田聚龍居

thumb_up

^連車位^東南開揚內園^ 有匙即睇!

實

749 呎

@11,989

建

991 呎

@9,062

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇

售$898 萬

實

749 呎

@11,989

建

991 呎

@9,062

售$898 萬

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇

西貢逸瓏園

thumb_up

西貢市低密度

實

525 呎

@14,286

directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

售$750 萬

實

525 呎

@14,286

售$750 萬

directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

VR實景

沙田聚龍居

thumb_up

精選三房,套換樓推介, 價可再傾

實

736 呎

@12,228

建

975 呎

@9,231

local_offer 低水筍價

售$900 萬

實

736 呎

@12,228

建

975 呎

@9,231

售$900 萬

local_offer 低水筍價

獨家

馬鞍山翠擁華庭第12座

thumb_up

企理裝修, 實用三房

實

675 呎

@10,519

建

868 呎

@8,180

local_fire_department 至HIT

售$710 萬

實

675 呎

@10,519

建

868 呎

@8,180

售$710 萬

local_fire_department 至HIT

沙田薈蕎 1翼

thumb_up

環境清幽; 世外桃源,10 分鐘步行到, 大圍火車站

實

389 呎

@17,995

local_fire_department 至HIT

售$700 萬

實

389 呎

@17,995

售$700 萬

local_fire_department 至HIT

VR實景

馬鞍山銀湖天峰

thumb_up

馬鐵站頂上蓋 3分鐘生活圈 2房加工人房大到可以當3房可以安排睇樓!

實

615 呎

@13,333

建

805 呎

@10,186

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$820 萬

實

615 呎

@13,333

建

805 呎

@10,186

售$820 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

馬鞍山曉峰灣畔第04座

thumb_up

曉峰灣畔 **開揚海景,套3房2廳,雅致裝修**

實

653 呎

@12,098

建

827 呎

@9,553

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

售$790 萬

實

653 呎

@12,098

建

827 呎

@9,553

售$790 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

VR實景

沙田文禮閣

thumb_up

^高層開揚^ 鄰近大型購物商埸 ^ 圍方 ^ 有匙即睇!

實

637 呎

@12,402

建

750 呎

@10,533

local_fire_department 至HIT local_offer 低水筍價

售$790 萬

實

637 呎

@12,402

建

750 呎

@10,533

售$790 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山烏溪沙村

thumb_up

罕有烏溪沙新村放盤@700呎實用三房@

建

700 呎

@10,714

local_fire_department 至HIT

售$750 萬

建

700 呎

@10,714

售$750 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第07座

thumb_up

聽濤雅苑~大積池海兩房~罕有放盤~

實

526 呎

@13,688

建

656 呎

@10,976

local_fire_department 至HIT hotel_class 樓王

售$720 萬

實

526 呎

@13,688

建

656 呎

@10,976

售$720 萬

local_fire_department 至HIT hotel_class 樓王

西貢逸瓏海滙第

thumb_up

逸瓏海滙

實

586 呎

@14,300

local_fire_department 至HIT

售$838 萬

實

586 呎

@14,300

售$838 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$205,284	$157,744	$129,267	$110,322
1.500	$212,915	$165,513	$137,178	$118,376
2.000	$220,723	$173,518	$145,382	$126,779
2.500	$228,709	$181,757	$153,876	$135,526
3.000	$236,870	$190,227	$162,654	$144,610
3.500	$245,205	$198,926	$171,714	$154,022
3.625	$247,316	$201,136	$174,022	$156,426
4.000	$253,713	$207,851	$181,048	$163,753
4.500	$262,393	$216,999	$190,651	$173,793
5.000	$271,242	$226,365	$200,514	$184,130
5.500	$280,260	$235,945	$210,632	$194,752
6.000	$289,443	$245,736	$220,995	$205,646

每月供款$156,426

年期

30年

貸款金額

$34,300,000

總利息

$22,013,215

總貸款連利息

$56,313,215

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$103,615	$52,811	$156,426	$34,247,189
2	$103,455	$52,971	$156,426	$34,194,218
3	$103,295	$53,131	$156,426	$34,141,088
4	$103,135	$53,291	$156,426	$34,087,797
5	$102,974	$53,452	$156,426	$34,034,345
6	$102,812	$53,614	$156,426	$33,980,731
7	$102,650	$53,775	$156,426	$33,926,956
8	$102,488	$53,938	$156,426	$33,873,018
9	$102,325	$54,101	$156,426	$33,818,917
10	$102,161	$54,264	$156,426	$33,764,653
11	$101,997	$54,428	$156,426	$33,710,225
12	$101,833	$54,593	$156,426	$33,655,632

第1年供款共

$1,877,107

第1年利息

$1,232,739

第1年共還本金

$644,368

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$101,668	$54,758	$156,426	$33,600,874
14	$101,503	$54,923	$156,426	$33,545,951
15	$101,337	$55,089	$156,426	$33,490,863
16	$101,170	$55,255	$156,426	$33,435,607
17	$101,003	$55,422	$156,426	$33,380,185
18	$100,836	$55,590	$156,426	$33,324,595
19	$100,668	$55,758	$156,426	$33,268,838
20	$100,500	$55,926	$156,426	$33,212,912
21	$100,331	$56,095	$156,426	$33,156,817
22	$100,161	$56,264	$156,426	$33,100,553
23	$99,991	$56,434	$156,426	$33,044,118
24	$99,821	$56,605	$156,426	$32,987,513

第2年供款共

$1,877,107

第2年利息

$1,208,989

第2年共還本金

$668,118

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$99,650	$56,776	$156,426	$32,930,738
26	$99,478	$56,947	$156,426	$32,873,790
27	$99,306	$57,119	$156,426	$32,816,671
28	$99,134	$57,292	$156,426	$32,759,379
29	$98,961	$57,465	$156,426	$32,701,914
30	$98,787	$57,639	$156,426	$32,644,275
31	$98,613	$57,813	$156,426	$32,586,463
32	$98,438	$57,987	$156,426	$32,528,475
33	$98,263	$58,162	$156,426	$32,470,313
34	$98,087	$58,338	$156,426	$32,411,975
35	$97,911	$58,514	$156,426	$32,353,460
36	$97,734	$58,691	$156,426	$32,294,769

第3年供款共

$1,877,107

第3年利息

$1,184,363

第3年共還本金

$692,744

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$97,557	$58,868	$156,426	$32,235,901
38	$97,379	$59,046	$156,426	$32,176,854
39	$97,201	$59,225	$156,426	$32,117,630
40	$97,022	$59,404	$156,426	$32,058,226
41	$96,843	$59,583	$156,426	$31,998,643
42	$96,663	$59,763	$156,426	$31,938,880
43	$96,482	$59,944	$156,426	$31,878,936
44	$96,301	$60,125	$156,426	$31,818,812
45	$96,119	$60,306	$156,426	$31,758,506
46	$95,937	$60,488	$156,426	$31,698,017
47	$95,754	$60,671	$156,426	$31,637,346
48	$95,571	$60,854	$156,426	$31,576,492

第4年供款共

$1,877,107

第4年利息

$1,158,829

第4年共還本金

$718,278

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$95,387	$61,038	$156,426	$31,515,453
50	$95,203	$61,223	$156,426	$31,454,231
51	$95,018	$61,408	$156,426	$31,392,823
52	$94,832	$61,593	$156,426	$31,331,230
53	$94,646	$61,779	$156,426	$31,269,451
54	$94,460	$61,966	$156,426	$31,207,485
55	$94,273	$62,153	$156,426	$31,145,332
56	$94,085	$62,341	$156,426	$31,082,991
57	$93,897	$62,529	$156,426	$31,020,462
58	$93,708	$62,718	$156,426	$30,957,744
59	$93,518	$62,907	$156,426	$30,894,837
60	$93,328	$63,097	$156,426	$30,831,739

第5年供款共

$1,877,107

第5年利息

$1,132,355

第5年共還本金

$744,752

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$93,138	$63,288	$156,426	$30,768,451
62	$92,946	$63,479	$156,426	$30,704,972
63	$92,755	$63,671	$156,426	$30,641,301
64	$92,562	$63,863	$156,426	$30,577,438
65	$92,369	$64,056	$156,426	$30,513,381
66	$92,176	$64,250	$156,426	$30,449,132
67	$91,982	$64,444	$156,426	$30,384,688
68	$91,787	$64,639	$156,426	$30,320,049
69	$91,592	$64,834	$156,426	$30,255,216
70	$91,396	$65,030	$156,426	$30,190,186
71	$91,200	$65,226	$156,426	$30,124,960
72	$91,002	$65,423	$156,426	$30,059,537

第6年供款共

$1,877,107

第6年利息

$1,104,905

第6年共還本金

$772,203

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$90,805	$65,621	$156,426	$29,993,916
74	$90,607	$65,819	$156,426	$29,928,097
75	$90,408	$66,018	$156,426	$29,862,079
76	$90,208	$66,217	$156,426	$29,795,862
77	$90,008	$66,417	$156,426	$29,729,445
78	$89,808	$66,618	$156,426	$29,662,827
79	$89,606	$66,819	$156,426	$29,596,008
80	$89,405	$67,021	$156,426	$29,528,987
81	$89,202	$67,223	$156,426	$29,461,763
82	$88,999	$67,427	$156,426	$29,394,337
83	$88,795	$67,630	$156,426	$29,326,706
84	$88,591	$67,835	$156,426	$29,258,872

第7年供款共

$1,877,107

第7年利息

$1,076,442

第7年共還本金

$800,665

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$88,386	$68,039	$156,426	$29,190,833
86	$88,181	$68,245	$156,426	$29,122,588
87	$87,974	$68,451	$156,426	$29,054,136
88	$87,768	$68,658	$156,426	$28,985,479
89	$87,560	$68,865	$156,426	$28,916,613
90	$87,352	$69,073	$156,426	$28,847,540
91	$87,144	$69,282	$156,426	$28,778,258
92	$86,934	$69,491	$156,426	$28,708,767
93	$86,724	$69,701	$156,426	$28,639,066
94	$86,514	$69,912	$156,426	$28,569,154
95	$86,303	$70,123	$156,426	$28,499,031
96	$86,091	$70,335	$156,426	$28,428,696

第8年供款共

$1,877,107

第8年利息

$1,046,931

第8年共還本金

$830,176

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$85,878	$70,547	$156,426	$28,358,149
98	$85,665	$70,760	$156,426	$28,287,388
99	$85,451	$70,974	$156,426	$28,216,414
100	$85,237	$71,189	$156,426	$28,145,226
101	$85,022	$71,404	$156,426	$28,073,822
102	$84,806	$71,619	$156,426	$28,002,203
103	$84,590	$71,836	$156,426	$27,930,367
104	$84,373	$72,053	$156,426	$27,858,315
105	$84,155	$72,270	$156,426	$27,786,045
106	$83,937	$72,489	$156,426	$27,713,556
107	$83,718	$72,708	$156,426	$27,640,848
108	$83,498	$72,927	$156,426	$27,567,921

第9年供款共

$1,877,107

第9年利息

$1,016,332

第9年共還本金

$860,775

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$83,278	$73,148	$156,426	$27,494,774
110	$83,057	$73,368	$156,426	$27,421,405
111	$82,835	$73,590	$156,426	$27,347,815
112	$82,613	$73,812	$156,426	$27,274,003
113	$82,390	$74,035	$156,426	$27,199,967
114	$82,167	$74,259	$156,426	$27,125,708
115	$81,942	$74,483	$156,426	$27,051,225
116	$81,717	$74,708	$156,426	$26,976,517
117	$81,492	$74,934	$156,426	$26,901,583
118	$81,265	$75,160	$156,426	$26,826,422
119	$81,038	$75,387	$156,426	$26,751,035
120	$80,810	$75,615	$156,426	$26,675,420

第10年供款共

$1,877,107

第10年利息

$984,606

第10年共還本金

$892,502

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$80,582	$75,844	$156,426	$26,599,576
122	$80,353	$76,073	$156,426	$26,523,503
123	$80,123	$76,303	$156,426	$26,447,201
124	$79,893	$76,533	$156,426	$26,370,668
125	$79,661	$76,764	$156,426	$26,293,903
126	$79,430	$76,996	$156,426	$26,216,907
127	$79,197	$77,229	$156,426	$26,139,679
128	$78,964	$77,462	$156,426	$26,062,217
129	$78,730	$77,696	$156,426	$25,984,521
130	$78,495	$77,931	$156,426	$25,906,590
131	$78,259	$78,166	$156,426	$25,828,424
132	$78,023	$78,402	$156,426	$25,750,022

第11年供款共

$1,877,107

第11年利息

$951,709

第11年共還本金

$925,398

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$77,787	$78,639	$156,426	$25,671,383
134	$77,549	$78,877	$156,426	$25,592,506
135	$77,311	$79,115	$156,426	$25,513,391
136	$77,072	$79,354	$156,426	$25,434,037
137	$76,832	$79,594	$156,426	$25,354,444
138	$76,592	$79,834	$156,426	$25,274,610
139	$76,350	$80,075	$156,426	$25,194,534
140	$76,108	$80,317	$156,426	$25,114,217
141	$75,866	$80,560	$156,426	$25,033,657
142	$75,623	$80,803	$156,426	$24,952,854
143	$75,378	$81,047	$156,426	$24,871,807
144	$75,134	$81,292	$156,426	$24,790,515

第12年供款共

$1,877,107

第12年利息

$917,601

第12年共還本金

$959,506

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$74,888	$81,538	$156,426	$24,708,978
146	$74,642	$81,784	$156,426	$24,627,194
147	$74,395	$82,031	$156,426	$24,545,163
148	$74,147	$82,279	$156,426	$24,462,884
149	$73,898	$82,527	$156,426	$24,380,357
150	$73,649	$82,777	$156,426	$24,297,580
151	$73,399	$83,027	$156,426	$24,214,553
152	$73,148	$83,277	$156,426	$24,131,276
153	$72,897	$83,529	$156,426	$24,047,747
154	$72,644	$83,781	$156,426	$23,963,966
155	$72,391	$84,034	$156,426	$23,879,931
156	$72,137	$84,288	$156,426	$23,795,643

第13年供款共

$1,877,107

第13年利息

$882,235

第13年共還本金

$994,872

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$71,883	$84,543	$156,426	$23,711,100
158	$71,627	$84,798	$156,426	$23,626,302
159	$71,371	$85,054	$156,426	$23,541,247
160	$71,114	$85,311	$156,426	$23,455,936
161	$70,856	$85,569	$156,426	$23,370,367
162	$70,598	$85,828	$156,426	$23,284,539
163	$70,339	$86,087	$156,426	$23,198,452
164	$70,079	$86,347	$156,426	$23,112,105
165	$69,818	$86,608	$156,426	$23,025,497
166	$69,556	$86,869	$156,426	$22,938,628
167	$69,294	$87,132	$156,426	$22,851,496
168	$69,031	$87,395	$156,426	$22,764,101

第14年供款共

$1,877,107

第14年利息

$845,565

第14年共還本金

$1,031,542

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$68,767	$87,659	$156,426	$22,676,442
170	$68,502	$87,924	$156,426	$22,588,518
171	$68,236	$88,189	$156,426	$22,500,329
172	$67,970	$88,456	$156,426	$22,411,873
173	$67,703	$88,723	$156,426	$22,323,150
174	$67,435	$88,991	$156,426	$22,234,159
175	$67,166	$89,260	$156,426	$22,144,899
176	$66,896	$89,530	$156,426	$22,055,369
177	$66,626	$89,800	$156,426	$21,965,569
178	$66,354	$90,071	$156,426	$21,875,498
179	$66,082	$90,343	$156,426	$21,785,155
180	$65,809	$90,616	$156,426	$21,694,538

第15年供款共

$1,877,107

第15年利息

$807,544

第15年共還本金

$1,069,563

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$65,536	$90,890	$156,426	$21,603,648
182	$65,261	$91,165	$156,426	$21,512,484
183	$64,986	$91,440	$156,426	$21,421,044
184	$64,709	$91,716	$156,426	$21,329,328
185	$64,432	$91,993	$156,426	$21,237,334
186	$64,154	$92,271	$156,426	$21,145,063
187	$63,876	$92,550	$156,426	$21,052,513
188	$63,596	$92,829	$156,426	$20,959,684
189	$63,316	$93,110	$156,426	$20,866,574
190	$63,034	$93,391	$156,426	$20,773,183
191	$62,752	$93,673	$156,426	$20,679,510
192	$62,469	$93,956	$156,426	$20,585,553

第16年供款共

$1,877,107

第16年利息

$768,122

第16年共還本金

$1,108,985

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$62,186	$94,240	$156,426	$20,491,313
194	$61,901	$94,525	$156,426	$20,396,789
195	$61,615	$94,810	$156,426	$20,301,978
196	$61,329	$95,097	$156,426	$20,206,882
197	$61,042	$95,384	$156,426	$20,111,498
198	$60,753	$95,672	$156,426	$20,015,825
199	$60,464	$95,961	$156,426	$19,919,864
200	$60,175	$96,251	$156,426	$19,823,613
201	$59,884	$96,542	$156,426	$19,727,072
202	$59,592	$96,833	$156,426	$19,630,238
203	$59,300	$97,126	$156,426	$19,533,112
204	$59,006	$97,419	$156,426	$19,435,693

第17年供款共

$1,877,107

第17年利息

$727,247

第17年共還本金

$1,149,860

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$58,712	$97,714	$156,426	$19,337,979
206	$58,417	$98,009	$156,426	$19,239,970
207	$58,121	$98,305	$156,426	$19,141,666
208	$57,824	$98,602	$156,426	$19,043,064
209	$57,526	$98,900	$156,426	$18,944,164
210	$57,227	$99,198	$156,426	$18,844,966
211	$56,928	$99,498	$156,426	$18,745,468
212	$56,627	$99,799	$156,426	$18,645,669
213	$56,325	$100,100	$156,426	$18,545,569
214	$56,023	$100,403	$156,426	$18,445,166
215	$55,720	$100,706	$156,426	$18,344,460
216	$55,416	$101,010	$156,426	$18,243,450

第18年供款共

$1,877,107

第18年利息

$684,865

第18年共還本金

$1,192,242

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$55,110	$101,315	$156,426	$18,142,135
218	$54,804	$101,621	$156,426	$18,040,514
219	$54,497	$101,928	$156,426	$17,938,586
220	$54,189	$102,236	$156,426	$17,836,350
221	$53,881	$102,545	$156,426	$17,733,805
222	$53,571	$102,855	$156,426	$17,630,950
223	$53,260	$103,165	$156,426	$17,527,785
224	$52,949	$103,477	$156,426	$17,424,308
225	$52,636	$103,790	$156,426	$17,320,518
226	$52,322	$104,103	$156,426	$17,216,415
227	$52,008	$104,418	$156,426	$17,111,997
228	$51,692	$104,733	$156,426	$17,007,264

第19年供款共

$1,877,107

第19年利息

$640,921

第19年共還本金

$1,236,187

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$51,376	$105,049	$156,426	$16,902,214
230	$51,059	$105,367	$156,426	$16,796,848
231	$50,740	$105,685	$156,426	$16,691,162
232	$50,421	$106,004	$156,426	$16,585,158
233	$50,101	$106,325	$156,426	$16,478,833
234	$49,780	$106,646	$156,426	$16,372,188
235	$49,458	$106,968	$156,426	$16,265,220
236	$49,135	$107,291	$156,426	$16,157,929
237	$48,810	$107,615	$156,426	$16,050,313
238	$48,485	$107,940	$156,426	$15,942,373
239	$48,159	$108,266	$156,426	$15,834,107
240	$47,832	$108,593	$156,426	$15,725,513

第20年供款共

$1,877,107

第20年利息

$595,357

第20年共還本金

$1,281,750

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$47,504	$108,921	$156,426	$15,616,592
242	$47,175	$109,250	$156,426	$15,507,342
243	$46,845	$109,581	$156,426	$15,397,761
244	$46,514	$109,912	$156,426	$15,287,849
245	$46,182	$110,244	$156,426	$15,177,606
246	$45,849	$110,577	$156,426	$15,067,029
247	$45,515	$110,911	$156,426	$14,956,119
248	$45,180	$111,246	$156,426	$14,844,873
249	$44,844	$111,582	$156,426	$14,733,291
250	$44,507	$111,919	$156,426	$14,621,373
251	$44,169	$112,257	$156,426	$14,509,116
252	$43,830	$112,596	$156,426	$14,396,520

第21年供款共

$1,877,107

第21年利息

$548,113

第21年共還本金

$1,328,994

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$43,489	$112,936	$156,426	$14,283,584
254	$43,148	$113,277	$156,426	$14,170,306
255	$42,806	$113,619	$156,426	$14,056,687
256	$42,463	$113,963	$156,426	$13,942,724
257	$42,119	$114,307	$156,426	$13,828,417
258	$41,773	$114,652	$156,426	$13,713,765
259	$41,427	$114,999	$156,426	$13,598,766
260	$41,080	$115,346	$156,426	$13,483,420
261	$40,731	$115,694	$156,426	$13,367,726
262	$40,382	$116,044	$156,426	$13,251,682
263	$40,031	$116,394	$156,426	$13,135,288
264	$39,680	$116,746	$156,426	$13,018,542

第22年供款共

$1,877,107

第22年利息

$499,129

第22年共還本金

$1,377,978

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$39,327	$117,099	$156,426	$12,901,443
266	$38,973	$117,452	$156,426	$12,783,990
267	$38,618	$117,807	$156,426	$12,666,183
268	$38,262	$118,163	$156,426	$12,548,020
269	$37,905	$118,520	$156,426	$12,429,500
270	$37,547	$118,878	$156,426	$12,310,622
271	$37,188	$119,237	$156,426	$12,191,384
272	$36,828	$119,597	$156,426	$12,071,787
273	$36,467	$119,959	$156,426	$11,951,828
274	$36,104	$120,321	$156,426	$11,831,507
275	$35,741	$120,685	$156,426	$11,710,822
276	$35,376	$121,049	$156,426	$11,589,773

第23年供款共

$1,877,107

第23年利息

$448,339

第23年共還本金

$1,428,768

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$35,011	$121,415	$156,426	$11,468,358
278	$34,644	$121,782	$156,426	$11,346,577
279	$34,276	$122,149	$156,426	$11,224,427
280	$33,907	$122,518	$156,426	$11,101,909
281	$33,537	$122,889	$156,426	$10,979,020
282	$33,166	$123,260	$156,426	$10,855,760
283	$32,793	$123,632	$156,426	$10,732,128
284	$32,420	$124,006	$156,426	$10,608,123
285	$32,045	$124,380	$156,426	$10,483,742
286	$31,670	$124,756	$156,426	$10,358,987
287	$31,293	$125,133	$156,426	$10,233,854
288	$30,915	$125,511	$156,426	$10,108,343

第24年供款共

$1,877,107

第24年利息

$395,677

第24年共還本金

$1,481,430

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$30,536	$125,890	$156,426	$9,982,453
290	$30,155	$126,270	$156,426	$9,856,183
291	$29,774	$126,652	$156,426	$9,729,531
292	$29,391	$127,034	$156,426	$9,602,497
293	$29,008	$127,418	$156,426	$9,475,079
294	$28,623	$127,803	$156,426	$9,347,276
295	$28,237	$128,189	$156,426	$9,219,087
296	$27,849	$128,576	$156,426	$9,090,510
297	$27,461	$128,965	$156,426	$8,961,546
298	$27,071	$129,354	$156,426	$8,832,191
299	$26,681	$129,745	$156,426	$8,702,446
300	$26,289	$130,137	$156,426	$8,572,309

第25年供款共

$1,877,107

第25年利息

$341,074

第25年共還本金

$1,536,034

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$25,896	$130,530	$156,426	$8,441,779
302	$25,501	$130,924	$156,426	$8,310,855
303	$25,106	$131,320	$156,426	$8,179,535
304	$24,709	$131,717	$156,426	$8,047,818
305	$24,311	$132,114	$156,426	$7,915,704
306	$23,912	$132,514	$156,426	$7,783,190
307	$23,512	$132,914	$156,426	$7,650,276
308	$23,110	$133,315	$156,426	$7,516,961
309	$22,707	$133,718	$156,426	$7,383,243
310	$22,304	$134,122	$156,426	$7,249,121
311	$21,898	$134,527	$156,426	$7,114,594
312	$21,492	$134,934	$156,426	$6,979,660

第26年供款共

$1,877,107

第26年利息

$284,458

第26年共還本金

$1,592,649

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$21,084	$135,341	$156,426	$6,844,319
314	$20,676	$135,750	$156,426	$6,708,569
315	$20,265	$136,160	$156,426	$6,572,409
316	$19,854	$136,571	$156,426	$6,435,837
317	$19,442	$136,984	$156,426	$6,298,853
318	$19,028	$137,398	$156,426	$6,161,455
319	$18,613	$137,813	$156,426	$6,023,643
320	$18,196	$138,229	$156,426	$5,885,413
321	$17,779	$138,647	$156,426	$5,746,767
322	$17,360	$139,066	$156,426	$5,607,701
323	$16,940	$139,486	$156,426	$5,468,215
324	$16,519	$139,907	$156,426	$5,328,308

第27年供款共

$1,877,107

第27年利息

$225,755

第27年共還本金

$1,651,352

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$16,096	$140,330	$156,426	$5,187,979
326	$15,672	$140,754	$156,426	$5,047,225
327	$15,247	$141,179	$156,426	$4,906,046
328	$14,820	$141,605	$156,426	$4,764,441
329	$14,393	$142,033	$156,426	$4,622,408
330	$13,964	$142,462	$156,426	$4,479,946
331	$13,533	$142,892	$156,426	$4,337,054
332	$13,102	$143,324	$156,426	$4,193,730
333	$12,669	$143,757	$156,426	$4,049,973
334	$12,234	$144,191	$156,426	$3,905,781
335	$11,799	$144,627	$156,426	$3,761,154
336	$11,362	$145,064	$156,426	$3,616,091

第28年供款共

$1,877,107

第28年利息

$164,889

第28年共還本金

$1,712,218

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$10,924	$145,502	$156,426	$3,470,589
338	$10,484	$145,942	$156,426	$3,324,647
339	$10,043	$146,382	$156,426	$3,178,265
340	$9,601	$146,825	$156,426	$3,031,440
341	$9,157	$147,268	$156,426	$2,884,172
342	$8,713	$147,713	$156,426	$2,736,459
343	$8,266	$148,159	$156,426	$2,588,300
344	$7,819	$148,607	$156,426	$2,439,693
345	$7,370	$149,056	$156,426	$2,290,637
346	$6,920	$149,506	$156,426	$2,141,131
347	$6,468	$149,958	$156,426	$1,991,174
348	$6,015	$150,411	$156,426	$1,840,763

第29年供款共

$1,877,107

第29年利息

$101,780

第29年共還本金

$1,775,327

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$5,561	$150,865	$156,426	$1,689,898
350	$5,105	$151,321	$156,426	$1,538,577
351	$4,648	$151,778	$156,426	$1,386,800
352	$4,189	$152,236	$156,426	$1,234,563
353	$3,729	$152,696	$156,426	$1,081,867
354	$3,268	$153,157	$156,426	$928,710
355	$2,805	$153,620	$156,426	$775,090
356	$2,341	$154,084	$156,426	$621,005
357	$1,876	$154,550	$156,426	$466,456
358	$1,409	$155,017	$156,426	$311,439
359	$941	$155,485	$156,426	$155,954
360	$471	$155,954	$156,426	$0

第30年供款共

$1,877,107

第30年利息

$36,344

第30年共還本金

$1,840,763

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$30,343,215

免責聲明

筍盤推介

按揭保險費
info