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$30,702,615

每月供款
$158,980

首期

$-26,860,000

總貸款額

$34,860,000

總利息

$22,372,615

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-26,530,000

按月供比率計算

$317,959

置業成本總預算

HK$-26,530,000

首期

$-26,860,000
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

$317,959

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

西貢逸瓏園

實

699 呎

@12,303

local_fire_department 至HIT local_offer 低水筍價

售$860 萬

實

699 呎

@12,303

售$860 萬

local_fire_department 至HIT local_offer 低水筍價

大埔嘉熙蝕讓賣盤,大兩房,梗廚房,雅裝即住,還價即走

thumb_up

嘉熙****蝕讓賣盤,大兩房,梗廚房,雅裝即住,還價即走****

實

519 呎

@17,303

local_fire_department 至HIT directions_run 日內即走 verified 首置必買 pets 愛竉必選

售$898 萬

實

519 呎

@17,303

售$898 萬

local_fire_department 至HIT directions_run 日內即走 verified 首置必買 pets 愛竉必選

VR實景

馬鞍山泓碧第02座

thumb_up

萬中無一極罕有梗廚明廁放盤, 大2房靚則, 2年新樓, 低密度豪宅,

實

511 呎

@16,204

local_fire_department 至HIT verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

售$828 萬

實

511 呎

@16,204

售$828 萬

local_fire_department 至HIT verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

馬鞍山曉峰灣畔第03座

thumb_up

高層露台三房套，業主誠意出售價錢好商議

實

684 呎

@11,404

建

901 呎

@8,657

local_fire_department 至HIT

售$780 萬

實

684 呎

@11,404

建

901 呎

@8,657

售$780 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第03座

thumb_up

內園實用三房, 正東南景

實

733 呎

@12,142

建

906 呎

@9,823

local_fire_department 至HIT

售$890 萬

實

733 呎

@12,142

建

906 呎

@9,823

售$890 萬

local_fire_department 至HIT

西貢逸瓏海滙

thumb_up

逸瓏海滙東南 2 房近市

實

599 呎

@13,689

local_offer 低水筍價

售$820 萬

實

599 呎

@13,689

售$820 萬

local_offer 低水筍價

沙田玖瓏山日瓏閣

thumb_up

九肚山兩房, 中層開揚

實

663 呎

@12,896

local_fire_department 至HIT

售$855 萬

實

663 呎

@12,896

售$855 萬

local_fire_department 至HIT

VR實景

馬鞍山翠擁華庭第02座

thumb_up

翠擁華庭大3房

實

816 呎

@9,926

建

1,052 呎

@7,700

local_offer 低水筍價 verified 首置必買

售$810 萬

實

816 呎

@9,926

建

1,052 呎

@7,700

售$810 萬

local_offer 低水筍價 verified 首置必買

旺角金輪大廈

thumb_up

罕有放盤

實

841 呎

@9,512

local_fire_department 至HIT

售$800 萬

實

841 呎

@9,512

售$800 萬

local_fire_department 至HIT

馬鞍山海典居第01座

thumb_up

海典居第01座

實

575 呎

@13,043

建

743 呎

@10,094

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 verified 首置必買

售$750 萬

實

575 呎

@13,043

建

743 呎

@10,094

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 verified 首置必買

VR實景

馬鞍山天宇海

thumb_up

天宇海罕有特色花園

實

760 呎

@10,987

建

1,001 呎

@8,342

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

售$835 萬

實

760 呎

@10,987

建

1,001 呎

@8,342

售$835 萬

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

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

利率	15年	20年	25年	30年
1.000	$208,635	$160,319	$131,378	$112,124
1.500	$216,391	$168,215	$139,418	$120,309
2.000	$224,327	$176,351	$147,756	$128,849
2.500	$232,443	$184,724	$156,388	$137,739
3.000	$240,737	$193,333	$165,310	$146,971
3.500	$249,208	$202,174	$174,517	$156,537
3.625	$251,353	$204,420	$176,863	$158,979
4.000	$257,855	$211,245	$184,004	$166,427
4.500	$266,677	$220,542	$193,763	$176,630
5.000	$275,671	$230,061	$203,788	$187,136
5.500	$284,835	$239,798	$214,071	$197,931
6.000	$294,168	$249,748	$224,603	$209,003

每月供款$158,980

年期

30年

貸款金額

$34,860,000

總利息

$22,372,615

總貸款連利息

$57,232,615

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$105,306	$53,673	$158,979	$34,806,327
2	$105,144	$53,835	$158,979	$34,752,491
3	$104,981	$53,998	$158,979	$34,698,493
4	$104,818	$54,161	$158,979	$34,644,332
5	$104,655	$54,325	$158,979	$34,590,008
6	$104,491	$54,489	$158,979	$34,535,519
7	$104,326	$54,653	$158,979	$34,480,865
8	$104,161	$54,819	$158,979	$34,426,047
9	$103,995	$54,984	$158,979	$34,371,063
10	$103,829	$55,150	$158,979	$34,315,912
11	$103,663	$55,317	$158,979	$34,260,596
12	$103,496	$55,484	$158,979	$34,205,112

第1年供款共

$1,907,754

第1年利息

$1,252,865

第1年共還本金

$654,888

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$103,328	$55,652	$158,979	$34,149,460
14	$103,160	$55,820	$158,979	$34,093,640
15	$102,991	$55,988	$158,979	$34,037,652
16	$102,822	$56,157	$158,979	$33,981,495
17	$102,652	$56,327	$158,979	$33,925,168
18	$102,482	$56,497	$158,979	$33,868,670
19	$102,312	$56,668	$158,979	$33,812,003
20	$102,140	$56,839	$158,979	$33,755,164
21	$101,969	$57,011	$158,979	$33,698,153
22	$101,797	$57,183	$158,979	$33,640,970
23	$101,624	$57,356	$158,979	$33,583,614
24	$101,451	$57,529	$158,979	$33,526,085

第2年供款共

$1,907,754

第2年利息

$1,228,727

第2年共還本金

$679,027

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$101,277	$57,703	$158,979	$33,468,382
26	$101,102	$57,877	$158,979	$33,410,505
27	$100,928	$58,052	$158,979	$33,352,453
28	$100,752	$58,227	$158,979	$33,294,226
29	$100,576	$58,403	$158,979	$33,235,823
30	$100,400	$58,580	$158,979	$33,177,243
31	$100,223	$58,757	$158,979	$33,118,487
32	$100,045	$58,934	$158,979	$33,059,553
33	$99,867	$59,112	$158,979	$33,000,441
34	$99,689	$59,291	$158,979	$32,941,150
35	$99,510	$59,470	$158,979	$32,881,680
36	$99,330	$59,649	$158,979	$32,822,031

第3年供款共

$1,907,754

第3年利息

$1,203,699

第3年共還本金

$704,054

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$99,150	$59,830	$158,979	$32,762,201
38	$98,969	$60,010	$158,979	$32,702,191
39	$98,788	$60,192	$158,979	$32,641,999
40	$98,606	$60,373	$158,979	$32,581,626
41	$98,424	$60,556	$158,979	$32,521,070
42	$98,241	$60,739	$158,979	$32,460,331
43	$98,057	$60,922	$158,979	$32,399,409
44	$97,873	$61,106	$158,979	$32,338,303
45	$97,689	$61,291	$158,979	$32,277,012
46	$97,503	$61,476	$158,979	$32,215,536
47	$97,318	$61,662	$158,979	$32,153,874
48	$97,131	$61,848	$158,979	$32,092,026

第4年供款共

$1,907,754

第4年利息

$1,177,749

第4年共還本金

$730,005

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$96,945	$62,035	$158,979	$32,029,991
50	$96,757	$62,222	$158,979	$31,967,769
51	$96,569	$62,410	$158,979	$31,905,359
52	$96,381	$62,599	$158,979	$31,842,760
53	$96,192	$62,788	$158,979	$31,779,972
54	$96,002	$62,977	$158,979	$31,716,995
55	$95,812	$63,168	$158,979	$31,653,827
56	$95,621	$63,359	$158,979	$31,590,469
57	$95,430	$63,550	$158,979	$31,526,919
58	$95,238	$63,742	$158,979	$31,463,177
59	$95,045	$63,934	$158,979	$31,399,242
60	$94,852	$64,128	$158,979	$31,335,115

第5年供款共

$1,907,754

第5年利息

$1,150,842

第5年共還本金

$756,911

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$94,658	$64,321	$158,979	$31,270,793
62	$94,464	$64,516	$158,979	$31,206,278
63	$94,269	$64,711	$158,979	$31,141,567
64	$94,073	$64,906	$158,979	$31,076,661
65	$93,877	$65,102	$158,979	$31,011,559
66	$93,681	$65,299	$158,979	$30,946,260
67	$93,483	$65,496	$158,979	$30,880,764
68	$93,286	$65,694	$158,979	$30,815,071
69	$93,087	$65,892	$158,979	$30,749,178
70	$92,888	$66,091	$158,979	$30,683,087
71	$92,688	$66,291	$158,979	$30,616,796
72	$92,488	$66,491	$158,979	$30,550,305

第6年供款共

$1,907,754

第6年利息

$1,122,944

第6年共還本金

$784,810

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$92,287	$66,692	$158,979	$30,483,613
74	$92,086	$66,894	$158,979	$30,416,719
75	$91,884	$67,096	$158,979	$30,349,623
76	$91,681	$67,298	$158,979	$30,282,325
77	$91,478	$67,502	$158,979	$30,214,823
78	$91,274	$67,706	$158,979	$30,147,118
79	$91,069	$67,910	$158,979	$30,079,208
80	$90,864	$68,115	$158,979	$30,011,093
81	$90,659	$68,321	$158,979	$29,942,772
82	$90,452	$68,527	$158,979	$29,874,244
83	$90,245	$68,734	$158,979	$29,805,510
84	$90,037	$68,942	$158,979	$29,736,568

第7年供款共

$1,907,754

第7年利息

$1,094,017

第7年共還本金

$813,737

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$89,829	$69,150	$158,979	$29,667,418
86	$89,620	$69,359	$158,979	$29,598,058
87	$89,411	$69,569	$158,979	$29,528,490
88	$89,201	$69,779	$158,979	$29,458,711
89	$88,990	$69,990	$158,979	$29,388,721
90	$88,778	$70,201	$158,979	$29,318,520
91	$88,566	$70,413	$158,979	$29,248,107
92	$88,354	$70,626	$158,979	$29,177,481
93	$88,140	$70,839	$158,979	$29,106,642
94	$87,926	$71,053	$158,979	$29,035,589
95	$87,712	$71,268	$158,979	$28,964,321
96	$87,496	$71,483	$158,979	$28,892,838

第8年供款共

$1,907,754

第8年利息

$1,064,024

第8年共還本金

$843,730

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$87,280	$71,699	$158,979	$28,821,139
98	$87,064	$71,916	$158,979	$28,749,223
99	$86,847	$72,133	$158,979	$28,677,090
100	$86,629	$72,351	$158,979	$28,604,740
101	$86,410	$72,569	$158,979	$28,532,170
102	$86,191	$72,789	$158,979	$28,459,382
103	$85,971	$73,008	$158,979	$28,386,373
104	$85,751	$73,229	$158,979	$28,313,144
105	$85,529	$73,450	$158,979	$28,239,694
106	$85,307	$73,672	$158,979	$28,166,022
107	$85,085	$73,895	$158,979	$28,092,128
108	$84,862	$74,118	$158,979	$28,018,010

第9年供款共

$1,907,754

第9年利息

$1,032,925

第9年共還本金

$874,828

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$84,638	$74,342	$158,979	$27,943,668
110	$84,413	$74,566	$158,979	$27,869,102
111	$84,188	$74,792	$158,979	$27,794,310
112	$83,962	$75,018	$158,979	$27,719,293
113	$83,735	$75,244	$158,979	$27,644,048
114	$83,508	$75,471	$158,979	$27,568,577
115	$83,280	$75,699	$158,979	$27,492,878
116	$83,051	$75,928	$158,979	$27,416,949
117	$82,822	$76,157	$158,979	$27,340,792
118	$82,592	$76,388	$158,979	$27,264,405
119	$82,361	$76,618	$158,979	$27,187,786
120	$82,130	$76,850	$158,979	$27,110,937

第10年供款共

$1,907,754

第10年利息

$1,000,681

第10年共還本金

$907,073

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$81,898	$77,082	$158,979	$27,033,855
122	$81,665	$77,315	$158,979	$26,956,540
123	$81,431	$77,548	$158,979	$26,878,992
124	$81,197	$77,783	$158,979	$26,801,209
125	$80,962	$78,017	$158,979	$26,723,192
126	$80,726	$78,253	$158,979	$26,644,939
127	$80,490	$78,490	$158,979	$26,566,449
128	$80,253	$78,727	$158,979	$26,487,722
129	$80,015	$78,964	$158,979	$26,408,758
130	$79,776	$79,203	$158,979	$26,329,555
131	$79,537	$79,442	$158,979	$26,250,112
132	$79,297	$79,682	$158,979	$26,170,430

第11年供款共

$1,907,754

第11年利息

$967,247

第11年共還本金

$940,506

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$79,057	$79,923	$158,979	$26,090,507
134	$78,815	$80,164	$158,979	$26,010,343
135	$78,573	$80,407	$158,979	$25,929,936
136	$78,330	$80,649	$158,979	$25,849,287
137	$78,086	$80,893	$158,979	$25,768,394
138	$77,842	$81,137	$158,979	$25,687,256
139	$77,597	$81,383	$158,979	$25,605,874
140	$77,351	$81,628	$158,979	$25,524,245
141	$77,104	$81,875	$158,979	$25,442,370
142	$76,857	$82,122	$158,979	$25,360,248
143	$76,609	$82,370	$158,979	$25,277,878
144	$76,360	$82,619	$158,979	$25,195,258

第12年供款共

$1,907,754

第12年利息

$932,582

第12年共還本金

$975,172

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$76,111	$82,869	$158,979	$25,112,389
146	$75,860	$83,119	$158,979	$25,029,270
147	$75,609	$83,370	$158,979	$24,945,900
148	$75,357	$83,622	$158,979	$24,862,278
149	$75,105	$83,875	$158,979	$24,778,403
150	$74,851	$84,128	$158,979	$24,694,275
151	$74,597	$84,382	$158,979	$24,609,893
152	$74,342	$84,637	$158,979	$24,525,256
153	$74,087	$84,893	$158,979	$24,440,363
154	$73,830	$85,149	$158,979	$24,355,214
155	$73,573	$85,406	$158,979	$24,269,808
156	$73,315	$85,664	$158,979	$24,184,143

第13年供款共

$1,907,754

第13年利息

$896,639

第13年共還本金

$1,011,115

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$73,056	$85,923	$158,979	$24,098,220
158	$72,797	$86,183	$158,979	$24,012,037
159	$72,536	$86,443	$158,979	$23,925,594
160	$72,275	$86,704	$158,979	$23,838,890
161	$72,013	$86,966	$158,979	$23,751,924
162	$71,751	$87,229	$158,979	$23,664,695
163	$71,487	$87,492	$158,979	$23,577,202
164	$71,223	$87,757	$158,979	$23,489,446
165	$70,958	$88,022	$158,979	$23,401,424
166	$70,692	$88,288	$158,979	$23,313,136
167	$70,425	$88,554	$158,979	$23,224,582
168	$70,158	$88,822	$158,979	$23,135,760

第14年供款共

$1,907,754

第14年利息

$859,371

第14年共還本金

$1,048,383

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$69,889	$89,090	$158,979	$23,046,670
170	$69,620	$89,359	$158,979	$22,957,310
171	$69,350	$89,629	$158,979	$22,867,681
172	$69,079	$89,900	$158,979	$22,777,781
173	$68,808	$90,172	$158,979	$22,687,609
174	$68,535	$90,444	$158,979	$22,597,165
175	$68,262	$90,717	$158,979	$22,506,448
176	$67,988	$90,991	$158,979	$22,415,457
177	$67,713	$91,266	$158,979	$22,324,191
178	$67,438	$91,542	$158,979	$22,232,649
179	$67,161	$91,818	$158,979	$22,140,831
180	$66,884	$92,096	$158,979	$22,048,735

第15年供款共

$1,907,754

第15年利息

$820,729

第15年共還本金

$1,087,025

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$66,606	$92,374	$158,979	$21,956,361
182	$66,327	$92,653	$158,979	$21,863,708
183	$66,047	$92,933	$158,979	$21,770,775
184	$65,766	$93,214	$158,979	$21,677,562
185	$65,484	$93,495	$158,979	$21,584,066
186	$65,202	$93,778	$158,979	$21,490,289
187	$64,919	$94,061	$158,979	$21,396,228
188	$64,634	$94,345	$158,979	$21,301,883
189	$64,349	$94,630	$158,979	$21,207,253
190	$64,064	$94,916	$158,979	$21,112,337
191	$63,777	$95,203	$158,979	$21,017,134
192	$63,489	$95,490	$158,979	$20,921,644

第16年供款共

$1,907,754

第16年利息

$780,663

第16年共還本金

$1,127,091

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$63,201	$95,779	$158,979	$20,825,865
194	$62,911	$96,068	$158,979	$20,729,797
195	$62,621	$96,358	$158,979	$20,633,439
196	$62,330	$96,649	$158,979	$20,536,790
197	$62,038	$96,941	$158,979	$20,439,849
198	$61,745	$97,234	$158,979	$20,342,614
199	$61,452	$97,528	$158,979	$20,245,087
200	$61,157	$97,822	$158,979	$20,147,264
201	$60,862	$98,118	$158,979	$20,049,146
202	$60,565	$98,414	$158,979	$19,950,732
203	$60,268	$98,712	$158,979	$19,852,020
204	$59,970	$99,010	$158,979	$19,753,010

第17年供款共

$1,907,754

第17年利息

$739,120

第17年共還本金

$1,168,634

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$59,671	$99,309	$158,979	$19,653,701
206	$59,371	$99,609	$158,979	$19,554,092
207	$59,070	$99,910	$158,979	$19,454,183
208	$58,768	$100,212	$158,979	$19,353,971
209	$58,465	$100,514	$158,979	$19,253,457
210	$58,161	$100,818	$158,979	$19,152,639
211	$57,857	$101,123	$158,979	$19,051,516
212	$57,551	$101,428	$158,979	$18,950,088
213	$57,245	$101,734	$158,979	$18,848,354
214	$56,938	$102,042	$158,979	$18,746,312
215	$56,629	$102,350	$158,979	$18,643,962
216	$56,320	$102,659	$158,979	$18,541,303

第18年供款共

$1,907,754

第18年利息

$696,046

第18年共還本金

$1,211,708

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$56,010	$102,969	$158,979	$18,438,333
218	$55,699	$103,280	$158,979	$18,335,053
219	$55,387	$103,592	$158,979	$18,231,461
220	$55,074	$103,905	$158,979	$18,127,555
221	$54,760	$104,219	$158,979	$18,023,336
222	$54,445	$104,534	$158,979	$17,918,802
223	$54,130	$104,850	$158,979	$17,813,952
224	$53,813	$105,167	$158,979	$17,708,786
225	$53,495	$105,484	$158,979	$17,603,302
226	$53,177	$105,803	$158,979	$17,497,499
227	$52,857	$106,122	$158,979	$17,391,377
228	$52,536	$106,443	$158,979	$17,284,933

第19年供款共

$1,907,754

第19年利息

$651,385

第19年共還本金

$1,256,369

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$52,215	$106,765	$158,979	$17,178,169
230	$51,892	$107,087	$158,979	$17,071,082
231	$51,569	$107,411	$158,979	$16,963,671
232	$51,244	$107,735	$158,979	$16,855,936
233	$50,919	$108,061	$158,979	$16,747,876
234	$50,593	$108,387	$158,979	$16,639,489
235	$50,265	$108,714	$158,979	$16,530,774
236	$49,937	$109,043	$158,979	$16,421,732
237	$49,607	$109,372	$158,979	$16,312,359
238	$49,277	$109,703	$158,979	$16,202,657
239	$48,946	$110,034	$158,979	$16,092,623
240	$48,613	$110,366	$158,979	$15,982,257

第20年供款共

$1,907,754

第20年利息

$605,077

第20年共還本金

$1,302,677

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$48,280	$110,700	$158,979	$15,871,557
242	$47,945	$111,034	$158,979	$15,760,523
243	$47,610	$111,370	$158,979	$15,649,153
244	$47,273	$111,706	$158,979	$15,537,447
245	$46,936	$112,043	$158,979	$15,425,404
246	$46,598	$112,382	$158,979	$15,313,022
247	$46,258	$112,721	$158,979	$15,200,300
248	$45,918	$113,062	$158,979	$15,087,238
249	$45,576	$113,403	$158,979	$14,973,835
250	$45,233	$113,746	$158,979	$14,860,089
251	$44,890	$114,090	$158,979	$14,745,999
252	$44,545	$114,434	$158,979	$14,631,565

第21年供款共

$1,907,754

第21年利息

$557,062

第21年共還本金

$1,350,692

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$44,200	$114,780	$158,979	$14,516,785
254	$43,853	$115,127	$158,979	$14,401,658
255	$43,505	$115,474	$158,979	$14,286,184
256	$43,156	$115,823	$158,979	$14,170,361
257	$42,806	$116,173	$158,979	$14,054,187
258	$42,455	$116,524	$158,979	$13,937,663
259	$42,103	$116,876	$158,979	$13,820,787
260	$41,750	$117,229	$158,979	$13,703,558
261	$41,396	$117,583	$158,979	$13,585,975
262	$41,041	$117,939	$158,979	$13,468,036
263	$40,685	$118,295	$158,979	$13,349,741
264	$40,327	$118,652	$158,979	$13,231,089

第22年供款共

$1,907,754

第22年利息

$507,278

第22年共還本金

$1,400,476

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$39,969	$119,011	$158,979	$13,112,079
266	$39,609	$119,370	$158,979	$12,992,708
267	$39,249	$119,731	$158,979	$12,872,978
268	$38,887	$120,092	$158,979	$12,752,885
269	$38,524	$120,455	$158,979	$12,632,430
270	$38,160	$120,819	$158,979	$12,511,611
271	$37,795	$121,184	$158,979	$12,390,427
272	$37,429	$121,550	$158,979	$12,268,877
273	$37,062	$121,917	$158,979	$12,146,960
274	$36,694	$122,286	$158,979	$12,024,674
275	$36,325	$122,655	$158,979	$11,902,019
276	$35,954	$123,025	$158,979	$11,778,994

第23年供款共

$1,907,754

第23年利息

$455,659

第23年共還本金

$1,452,095

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$35,582	$123,397	$158,979	$11,655,597
278	$35,210	$123,770	$158,979	$11,531,827
279	$34,836	$124,144	$158,979	$11,407,683
280	$34,461	$124,519	$158,979	$11,283,165
281	$34,085	$124,895	$158,979	$11,158,270
282	$33,707	$125,272	$158,979	$11,032,997
283	$33,329	$125,651	$158,979	$10,907,347
284	$32,949	$126,030	$158,979	$10,781,317
285	$32,569	$126,411	$158,979	$10,654,906
286	$32,187	$126,793	$158,979	$10,528,113
287	$31,804	$127,176	$158,979	$10,400,937
288	$31,419	$127,560	$158,979	$10,273,377

第24年供款共

$1,907,754

第24年利息

$402,137

第24年共還本金

$1,505,617

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$31,034	$127,945	$158,979	$10,145,432
290	$30,648	$128,332	$158,979	$10,017,100
291	$30,260	$128,719	$158,979	$9,888,380
292	$29,871	$129,108	$158,979	$9,759,272
293	$29,481	$129,498	$158,979	$9,629,774
294	$29,090	$129,890	$158,979	$9,499,884
295	$28,698	$130,282	$158,979	$9,369,602
296	$28,304	$130,675	$158,979	$9,238,927
297	$27,909	$131,070	$158,979	$9,107,857
298	$27,513	$131,466	$158,979	$8,976,390
299	$27,116	$131,863	$158,979	$8,844,527
300	$26,718	$132,262	$158,979	$8,712,265

第25年供款共

$1,907,754

第25年利息

$346,642

第25年共還本金

$1,561,112

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$26,318	$132,661	$158,979	$8,579,604
302	$25,918	$133,062	$158,979	$8,446,542
303	$25,516	$133,464	$158,979	$8,313,078
304	$25,112	$133,867	$158,979	$8,179,211
305	$24,708	$134,271	$158,979	$8,044,940
306	$24,302	$134,677	$158,979	$7,910,263
307	$23,896	$135,084	$158,979	$7,775,179
308	$23,488	$135,492	$158,979	$7,639,687
309	$23,078	$135,901	$158,979	$7,503,786
310	$22,668	$136,312	$158,979	$7,367,474
311	$22,256	$136,724	$158,979	$7,230,750
312	$21,843	$137,137	$158,979	$7,093,614

第26年供款共

$1,907,754

第26年利息

$289,102

第26年共還本金

$1,618,652

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$21,429	$137,551	$158,979	$6,956,063
314	$21,013	$137,966	$158,979	$6,818,097
315	$20,596	$138,383	$158,979	$6,679,713
316	$20,178	$138,801	$158,979	$6,540,912
317	$19,759	$139,220	$158,979	$6,401,692
318	$19,338	$139,641	$158,979	$6,262,051
319	$18,917	$140,063	$158,979	$6,121,988
320	$18,494	$140,486	$158,979	$5,981,502
321	$18,069	$140,910	$158,979	$5,840,591
322	$17,643	$141,336	$158,979	$5,699,255
323	$17,217	$141,763	$158,979	$5,557,492
324	$16,788	$142,191	$158,979	$5,415,301

第27年供款共

$1,907,754

第27年利息

$229,441

第27年共還本金

$1,678,313

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$16,359	$142,621	$158,979	$5,272,680
326	$15,928	$143,052	$158,979	$5,129,629
327	$15,496	$143,484	$158,979	$4,986,145
328	$15,062	$143,917	$158,979	$4,842,228
329	$14,628	$144,352	$158,979	$4,697,876
330	$14,192	$144,788	$158,979	$4,553,088
331	$13,754	$145,225	$158,979	$4,407,863
332	$13,315	$145,664	$158,979	$4,262,199
333	$12,875	$146,104	$158,979	$4,116,095
334	$12,434	$146,545	$158,979	$3,969,549
335	$11,991	$146,988	$158,979	$3,822,561
336	$11,547	$147,432	$158,979	$3,675,129

第28年供款共

$1,907,754

第28年利息

$167,581

第28年共還本金

$1,740,172

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$11,102	$147,878	$158,979	$3,527,251
338	$10,655	$148,324	$158,979	$3,378,927
339	$10,207	$148,772	$158,979	$3,230,155
340	$9,758	$149,222	$158,979	$3,080,933
341	$9,307	$149,672	$158,979	$2,931,260
342	$8,855	$150,125	$158,979	$2,781,136
343	$8,401	$150,578	$158,979	$2,630,558
344	$7,946	$151,033	$158,979	$2,479,525
345	$7,490	$151,489	$158,979	$2,328,035
346	$7,033	$151,947	$158,979	$2,176,089
347	$6,574	$152,406	$158,979	$2,023,683
348	$6,113	$152,866	$158,979	$1,870,816

第29年供款共

$1,907,754

第29年利息

$103,441

第29年共還本金

$1,804,312

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$5,651	$153,328	$158,979	$1,717,488
350	$5,188	$153,791	$158,979	$1,563,697
351	$4,724	$154,256	$158,979	$1,409,441
352	$4,258	$154,722	$158,979	$1,254,720
353	$3,790	$155,189	$158,979	$1,099,530
354	$3,321	$155,658	$158,979	$943,872
355	$2,851	$156,128	$158,979	$787,744
356	$2,380	$156,600	$158,979	$631,144
357	$1,907	$157,073	$158,979	$474,071
358	$1,432	$157,547	$158,979	$316,524
359	$956	$158,023	$158,979	$158,501
360	$479	$158,501	$158,979	$0

第30年供款共

$1,907,754

第30年利息

$36,937

第30年共還本金

$1,870,816

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$30,702,615

免責聲明

筍盤推介

按揭保險費
info