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$28,007,119

每月供款
$139,826

首期

$-22,660,000

總貸款額

$30,660,000

總利息

$19,677,119

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-22,330,000

按月供比率計算

$279,651

置業成本總預算

HK$-22,330,000

首期

$-22,660,000
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

$279,651

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

馬鞍山觀瀾雅軒

thumb_up

觀瀾雅軒高層向南,誠意推介

實

601 呎

@12,479

建

778 呎

@9,640

local_fire_department 至HIT

售$750 萬

實

601 呎

@12,479

建

778 呎

@9,640

售$750 萬

local_fire_department 至HIT

沙田壹號雲頂第02期雲頂峰

thumb_up

💖新鴻基💖 星級🌟屋苑 [高負離子生活社區🏡] 寬敞2️⃣房.

實

526 呎

@15,209

建

688 呎

@11,628

local_fire_department 至HIT verified 首置必買 pets 愛竉必選 transfer_within_a_station 人才必選

售$800 萬

實

526 呎

@15,209

建

688 呎

@11,628

售$800 萬

local_fire_department 至HIT verified 首置必買 pets 愛竉必選 transfer_within_a_station 人才必選

西貢泰湖閣

thumb_up

近市全海景連天台

建

700 呎

@10,714

real_estate_agent 罕有放盤

售$750 萬

建

700 呎

@10,714

售$750 萬

real_estate_agent 罕有放盤

西貢 EXCELLENT APARTMENT WITH ROOF TERRACE

thumb_up

逸瓏海滙

實

433 呎

@19,169

local_fire_department 至HIT hotel_class 樓王

售$830 萬

實

433 呎

@19,169

售$830 萬

local_fire_department 至HIT hotel_class 樓王

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

馬鞍山天宇海第5B座

thumb_up

天宇海套3房加工人房

實

736 呎

@12,228

建

967 呎

@9,307

local_fire_department 至HIT

售$900 萬

實

736 呎

@12,228

建

967 呎

@9,307

售$900 萬

local_fire_department 至HIT

馬鞍山迎海第02期星灣第20座

thumb_up

迎海 2房半靚,近商場

實

496 呎

@15,121

local_fire_department 至HIT local_offer 低水筍價

售$750 萬

實

496 呎

@15,121

售$750 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山 SILVERSANDS 第05A座

thumb_up

信和低密度豪宅新樓**開揚園景兩房兩廳。有鎖匙,即睇即用。

實

448 呎

@20,067

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$899 萬

實

448 呎

@20,067

售$899 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

馬鞍山西沙村屋

thumb_up

WITH ROOF GOOD LOCATION NEAR BUS STOP

建

700 呎

@10,714

售$750 萬

建

700 呎

@10,714

售$750 萬

VR實景

沙田壹號雲頂第02期雲頂峰

thumb_up

💖新鴻基💖 星級🌟屋苑 [高負離子生活社區🏡] 寬敞2️⃣房.

實

559 呎

@16,100

建

730 呎

@12,329

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$900 萬

實

559 呎

@16,100

建

730 呎

@12,329

售$900 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 vpn_key 有匙即睇

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

馬鞍山新港城 N座

thumb_up

地鐵上蓋大廳舒適

實

512 呎

@14,258

建

683 呎

@10,688

local_fire_department 至HIT

售$730 萬

實

512 呎

@14,258

建

683 呎

@10,688

售$730 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$183,498	$141,004	$115,549	$98,615
1.500	$190,320	$147,948	$122,620	$105,814
2.000	$197,300	$155,104	$129,954	$113,325
2.500	$204,438	$162,468	$137,546	$121,144
3.000	$211,732	$170,040	$145,393	$129,264
3.500	$219,183	$177,816	$153,491	$137,677
3.625	$221,070	$179,791	$155,554	$139,825
4.000	$226,788	$185,794	$161,835	$146,376
4.500	$234,547	$193,970	$170,418	$155,350
5.000	$242,457	$202,342	$179,235	$164,590
5.500	$250,518	$210,906	$188,279	$174,084
6.000	$258,727	$219,658	$197,543	$183,822

每月供款$139,826

年期

30年

貸款金額

$30,660,000

總利息

$19,677,119

總貸款連利息

$50,337,119

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$92,619	$47,207	$139,825	$30,612,793
2	$92,476	$47,349	$139,825	$30,565,444
3	$92,333	$47,492	$139,825	$30,517,952
4	$92,190	$47,636	$139,825	$30,470,316
5	$92,046	$47,780	$139,825	$30,422,537
6	$91,901	$47,924	$139,825	$30,374,613
7	$91,757	$48,069	$139,825	$30,326,544
8	$91,611	$48,214	$139,825	$30,278,330
9	$91,466	$48,360	$139,825	$30,229,971
10	$91,320	$48,506	$139,825	$30,181,465
11	$91,173	$48,652	$139,825	$30,132,813
12	$91,026	$48,799	$139,825	$30,084,014

第1年供款共

$1,677,904

第1年利息

$1,101,918

第1年共還本金

$575,986

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$90,879	$48,947	$139,825	$30,035,067
14	$90,731	$49,094	$139,825	$29,985,973
15	$90,583	$49,243	$139,825	$29,936,730
16	$90,434	$49,391	$139,825	$29,887,339
17	$90,285	$49,541	$139,825	$29,837,798
18	$90,135	$49,690	$139,825	$29,788,108
19	$89,985	$49,840	$139,825	$29,738,267
20	$89,834	$49,991	$139,825	$29,688,276
21	$89,683	$50,142	$139,825	$29,638,134
22	$89,532	$50,293	$139,825	$29,587,841
23	$89,380	$50,445	$139,825	$29,537,395
24	$89,228	$50,598	$139,825	$29,486,798

第2年供款共

$1,677,904

第2年利息

$1,080,688

第2年共還本金

$597,216

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$89,075	$50,751	$139,825	$29,436,047
26	$88,921	$50,904	$139,825	$29,385,143
27	$88,768	$51,058	$139,825	$29,334,085
28	$88,613	$51,212	$139,825	$29,282,873
29	$88,459	$51,367	$139,825	$29,231,507
30	$88,304	$51,522	$139,825	$29,179,985
31	$88,148	$51,677	$139,825	$29,128,308
32	$87,992	$51,834	$139,825	$29,076,474
33	$87,835	$51,990	$139,825	$29,024,484
34	$87,678	$52,147	$139,825	$28,972,337
35	$87,521	$52,305	$139,825	$28,920,032
36	$87,363	$52,463	$139,825	$28,867,569

第3年供款共

$1,677,904

第3年利息

$1,058,675

第3年共還本金

$619,229

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$87,204	$52,621	$139,825	$28,814,948
38	$87,045	$52,780	$139,825	$28,762,168
39	$86,886	$52,940	$139,825	$28,709,228
40	$86,726	$53,100	$139,825	$28,656,129
41	$86,565	$53,260	$139,825	$28,602,869
42	$86,404	$53,421	$139,825	$28,549,448
43	$86,243	$53,582	$139,825	$28,495,866
44	$86,081	$53,744	$139,825	$28,442,122
45	$85,919	$53,906	$139,825	$28,388,215
46	$85,756	$54,069	$139,825	$28,334,146
47	$85,593	$54,233	$139,825	$28,279,913
48	$85,429	$54,396	$139,825	$28,225,517

第4年供款共

$1,677,904

第4年利息

$1,035,852

第4年共還本金

$642,052

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$85,265	$54,561	$139,825	$28,170,956
50	$85,100	$54,726	$139,825	$28,116,231
51	$84,934	$54,891	$139,825	$28,061,340
52	$84,769	$55,057	$139,825	$28,006,283
53	$84,602	$55,223	$139,825	$27,951,060
54	$84,435	$55,390	$139,825	$27,895,670
55	$84,268	$55,557	$139,825	$27,840,113
56	$84,100	$55,725	$139,825	$27,784,388
57	$83,932	$55,893	$139,825	$27,728,495
58	$83,763	$56,062	$139,825	$27,672,433
59	$83,594	$56,232	$139,825	$27,616,201
60	$83,424	$56,401	$139,825	$27,559,800

第5年供款共

$1,677,904

第5年利息

$1,012,187

第5年共還本金

$665,717

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$83,254	$56,572	$139,825	$27,503,228
62	$83,083	$56,743	$139,825	$27,446,485
63	$82,911	$56,914	$139,825	$27,389,571
64	$82,739	$57,086	$139,825	$27,332,485
65	$82,567	$57,258	$139,825	$27,275,227
66	$82,394	$57,431	$139,825	$27,217,795
67	$82,220	$57,605	$139,825	$27,160,190
68	$82,046	$57,779	$139,825	$27,102,411
69	$81,872	$57,953	$139,825	$27,044,458
70	$81,697	$58,129	$139,825	$26,986,329
71	$81,521	$58,304	$139,825	$26,928,025
72	$81,345	$58,480	$139,825	$26,869,545

第6年供款共

$1,677,904

第6年利息

$987,649

第6年共還本金

$690,255

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$81,168	$58,657	$139,825	$26,810,888
74	$80,991	$58,834	$139,825	$26,752,054
75	$80,813	$59,012	$139,825	$26,693,042
76	$80,635	$59,190	$139,825	$26,633,852
77	$80,456	$59,369	$139,825	$26,574,483
78	$80,277	$59,548	$139,825	$26,514,935
79	$80,097	$59,728	$139,825	$26,455,207
80	$79,917	$59,909	$139,825	$26,395,298
81	$79,736	$60,090	$139,825	$26,335,209
82	$79,554	$60,271	$139,825	$26,274,938
83	$79,372	$60,453	$139,825	$26,214,485
84	$79,190	$60,636	$139,825	$26,153,849

第7年供款共

$1,677,904

第7年利息

$962,208

第7年共還本金

$715,696

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$79,006	$60,819	$139,825	$26,093,030
86	$78,823	$61,003	$139,825	$26,032,027
87	$78,638	$61,187	$139,825	$25,970,840
88	$78,454	$61,372	$139,825	$25,909,469
89	$78,268	$61,557	$139,825	$25,847,911
90	$78,082	$61,743	$139,825	$25,786,168
91	$77,896	$61,930	$139,825	$25,724,239
92	$77,709	$62,117	$139,825	$25,662,122
93	$77,521	$62,304	$139,825	$25,599,818
94	$77,333	$62,493	$139,825	$25,537,325
95	$77,144	$62,681	$139,825	$25,474,644
96	$76,955	$62,871	$139,825	$25,411,773

第8年供款共

$1,677,904

第8年利息

$935,828

第8年共還本金

$742,076

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$76,765	$63,061	$139,825	$25,348,713
98	$76,574	$63,251	$139,825	$25,285,462
99	$76,383	$63,442	$139,825	$25,222,019
100	$76,192	$63,634	$139,825	$25,158,386
101	$75,999	$63,826	$139,825	$25,094,559
102	$75,806	$64,019	$139,825	$25,030,541
103	$75,613	$64,212	$139,825	$24,966,328
104	$75,419	$64,406	$139,825	$24,901,922
105	$75,225	$64,601	$139,825	$24,837,321
106	$75,029	$64,796	$139,825	$24,772,525
107	$74,834	$64,992	$139,825	$24,707,534
108	$74,637	$65,188	$139,825	$24,642,346

第9年供款共

$1,677,904

第9年利息

$908,477

第9年共還本金

$769,427

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$74,440	$65,385	$139,825	$24,576,961
110	$74,243	$65,582	$139,825	$24,511,379
111	$74,045	$65,781	$139,825	$24,445,598
112	$73,846	$65,979	$139,825	$24,379,619
113	$73,647	$66,179	$139,825	$24,313,440
114	$73,447	$66,378	$139,825	$24,247,062
115	$73,246	$66,579	$139,825	$24,180,483
116	$73,045	$66,780	$139,825	$24,113,703
117	$72,843	$66,982	$139,825	$24,046,721
118	$72,641	$67,184	$139,825	$23,979,537
119	$72,438	$67,387	$139,825	$23,912,149
120	$72,235	$67,591	$139,825	$23,844,559

第10年供款共

$1,677,904

第10年利息

$880,117

第10年共還本金

$797,787

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$72,030	$67,795	$139,825	$23,776,764
122	$71,826	$68,000	$139,825	$23,708,764
123	$71,620	$68,205	$139,825	$23,640,559
124	$71,414	$68,411	$139,825	$23,572,148
125	$71,208	$68,618	$139,825	$23,503,530
126	$71,000	$68,825	$139,825	$23,434,705
127	$70,792	$69,033	$139,825	$23,365,672
128	$70,584	$69,242	$139,825	$23,296,430
129	$70,375	$69,451	$139,825	$23,226,980
130	$70,165	$69,660	$139,825	$23,157,319
131	$69,954	$69,871	$139,825	$23,087,448
132	$69,743	$70,082	$139,825	$23,017,366

第11年供款共

$1,677,904

第11年利息

$850,712

第11年共還本金

$827,192

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$69,532	$70,294	$139,825	$22,947,073
134	$69,319	$70,506	$139,825	$22,876,567
135	$69,106	$70,719	$139,825	$22,805,848
136	$68,893	$70,933	$139,825	$22,734,915
137	$68,678	$71,147	$139,825	$22,663,768
138	$68,463	$71,362	$139,825	$22,592,406
139	$68,248	$71,577	$139,825	$22,520,829
140	$68,032	$71,794	$139,825	$22,449,035
141	$67,815	$72,011	$139,825	$22,377,024
142	$67,597	$72,228	$139,825	$22,304,796
143	$67,379	$72,446	$139,825	$22,232,350
144	$67,160	$72,665	$139,825	$22,159,685

第12年供款共

$1,677,904

第12年利息

$820,223

第12年共還本金

$857,681

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$66,941	$72,885	$139,825	$22,086,800
146	$66,721	$73,105	$139,825	$22,013,696
147	$66,500	$73,326	$139,825	$21,940,370
148	$66,278	$73,547	$139,825	$21,866,823
149	$66,056	$73,769	$139,825	$21,793,054
150	$65,833	$73,992	$139,825	$21,719,061
151	$65,610	$74,216	$139,825	$21,644,846
152	$65,385	$74,440	$139,825	$21,570,406
153	$65,161	$74,665	$139,825	$21,495,741
154	$64,935	$74,890	$139,825	$21,420,851
155	$64,709	$75,117	$139,825	$21,345,734
156	$64,482	$75,343	$139,825	$21,270,391

第13年供款共

$1,677,904

第13年利息

$788,610

第13年共還本金

$889,294

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$64,254	$75,571	$139,825	$21,194,820
158	$64,026	$75,799	$139,825	$21,119,021
159	$63,797	$76,028	$139,825	$21,042,992
160	$63,567	$76,258	$139,825	$20,966,734
161	$63,337	$76,488	$139,825	$20,890,246
162	$63,106	$76,719	$139,825	$20,813,527
163	$62,874	$76,951	$139,825	$20,736,576
164	$62,642	$77,184	$139,825	$20,659,392
165	$62,409	$77,417	$139,825	$20,581,975
166	$62,175	$77,651	$139,825	$20,504,325
167	$61,940	$77,885	$139,825	$20,426,439
168	$61,705	$78,120	$139,825	$20,348,319

第14年供款共

$1,677,904

第14年利息

$755,832

第14年共還本金

$922,072

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$61,469	$78,356	$139,825	$20,269,962
170	$61,232	$78,593	$139,825	$20,191,369
171	$60,995	$78,831	$139,825	$20,112,539
172	$60,757	$79,069	$139,825	$20,033,470
173	$60,518	$79,308	$139,825	$19,954,163
174	$60,278	$79,547	$139,825	$19,874,615
175	$60,038	$79,787	$139,825	$19,794,828
176	$59,797	$80,028	$139,825	$19,714,800
177	$59,555	$80,270	$139,825	$19,634,529
178	$59,313	$80,513	$139,825	$19,554,017
179	$59,069	$80,756	$139,825	$19,473,261
180	$58,825	$81,000	$139,825	$19,392,261

第15年供款共

$1,677,904

第15年利息

$721,846

第15年共還本金

$956,058

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$58,581	$81,245	$139,825	$19,311,016
182	$58,335	$81,490	$139,825	$19,229,526
183	$58,089	$81,736	$139,825	$19,147,790
184	$57,842	$81,983	$139,825	$19,065,807
185	$57,595	$82,231	$139,825	$18,983,576
186	$57,346	$82,479	$139,825	$18,901,097
187	$57,097	$82,728	$139,825	$18,818,369
188	$56,847	$82,978	$139,825	$18,735,391
189	$56,596	$83,229	$139,825	$18,652,162
190	$56,345	$83,480	$139,825	$18,568,682
191	$56,093	$83,732	$139,825	$18,484,949
192	$55,840	$83,985	$139,825	$18,400,964

第16年供款共

$1,677,904

第16年利息

$686,607

第16年共還本金

$991,297

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$55,586	$84,239	$139,825	$18,316,725
194	$55,332	$84,494	$139,825	$18,232,231
195	$55,077	$84,749	$139,825	$18,147,483
196	$54,821	$85,005	$139,825	$18,062,478
197	$54,564	$85,262	$139,825	$17,977,216
198	$54,306	$85,519	$139,825	$17,891,697
199	$54,048	$85,777	$139,825	$17,805,920
200	$53,789	$86,037	$139,825	$17,719,883
201	$53,529	$86,297	$139,825	$17,633,586
202	$53,268	$86,557	$139,825	$17,547,029
203	$53,007	$86,819	$139,825	$17,460,211
204	$52,744	$87,081	$139,825	$17,373,130

第17年供款共

$1,677,904

第17年利息

$650,070

第17年共還本金

$1,027,834

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$52,481	$87,344	$139,825	$17,285,786
206	$52,217	$87,608	$139,825	$17,198,178
207	$51,953	$87,873	$139,825	$17,110,305
208	$51,687	$88,138	$139,825	$17,022,167
209	$51,421	$88,404	$139,825	$16,933,763
210	$51,154	$88,671	$139,825	$16,845,092
211	$50,886	$88,939	$139,825	$16,756,153
212	$50,618	$89,208	$139,825	$16,666,945
213	$50,348	$89,477	$139,825	$16,577,468
214	$50,078	$89,748	$139,825	$16,487,720
215	$49,807	$90,019	$139,825	$16,397,701
216	$49,535	$90,291	$139,825	$16,307,411

第18年供款共

$1,677,904

第18年利息

$612,185

第18年共還本金

$1,065,719

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$49,262	$90,563	$139,825	$16,216,847
218	$48,988	$90,837	$139,825	$16,126,011
219	$48,714	$91,111	$139,825	$16,034,899
220	$48,439	$91,387	$139,825	$15,943,513
221	$48,163	$91,663	$139,825	$15,851,850
222	$47,886	$91,940	$139,825	$15,759,910
223	$47,608	$92,217	$139,825	$15,667,693
224	$47,329	$92,496	$139,825	$15,575,197
225	$47,050	$92,775	$139,825	$15,482,422
226	$46,770	$93,056	$139,825	$15,389,367
227	$46,489	$93,337	$139,825	$15,296,030
228	$46,207	$93,619	$139,825	$15,202,411

第19年供款共

$1,677,904

第19年利息

$572,905

第19年共還本金

$1,104,999

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$45,924	$93,901	$139,825	$15,108,510
230	$45,640	$94,185	$139,825	$15,014,325
231	$45,356	$94,470	$139,825	$14,919,855
232	$45,070	$94,755	$139,825	$14,825,100
233	$44,784	$95,041	$139,825	$14,730,059
234	$44,497	$95,328	$139,825	$14,634,731
235	$44,209	$95,616	$139,825	$14,539,115
236	$43,920	$95,905	$139,825	$14,443,210
237	$43,631	$96,195	$139,825	$14,347,015
238	$43,340	$96,485	$139,825	$14,250,529
239	$43,048	$96,777	$139,825	$14,153,753
240	$42,756	$97,069	$139,825	$14,056,683

第20年供款共

$1,677,904

第20年利息

$532,176

第20年共還本金

$1,145,728

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$42,463	$97,362	$139,825	$13,959,321
242	$42,169	$97,657	$139,825	$13,861,664
243	$41,874	$97,952	$139,825	$13,763,713
244	$41,578	$98,247	$139,825	$13,665,465
245	$41,281	$98,544	$139,825	$13,566,921
246	$40,983	$98,842	$139,825	$13,468,079
247	$40,685	$99,141	$139,825	$13,368,939
248	$40,385	$99,440	$139,825	$13,269,499
249	$40,085	$99,740	$139,825	$13,169,758
250	$39,784	$100,042	$139,825	$13,069,717
251	$39,481	$100,344	$139,825	$12,969,373
252	$39,178	$100,647	$139,825	$12,868,726

第21年供款共

$1,677,904

第21年利息

$489,946

第21年共還本金

$1,187,958

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$38,874	$100,951	$139,825	$12,767,775
254	$38,569	$101,256	$139,825	$12,666,519
255	$38,263	$101,562	$139,825	$12,564,957
256	$37,957	$101,869	$139,825	$12,463,088
257	$37,649	$102,176	$139,825	$12,360,912
258	$37,340	$102,485	$139,825	$12,258,427
259	$37,031	$102,795	$139,825	$12,155,632
260	$36,720	$103,105	$139,825	$12,052,527
261	$36,409	$103,417	$139,825	$11,949,110
262	$36,096	$103,729	$139,825	$11,845,381
263	$35,783	$104,042	$139,825	$11,741,339
264	$35,469	$104,357	$139,825	$11,636,982

第22年供款共

$1,677,904

第22年利息

$446,160

第22年共還本金

$1,231,744

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$35,153	$104,672	$139,825	$11,532,310
266	$34,837	$104,988	$139,825	$11,427,322
267	$34,520	$105,305	$139,825	$11,322,017
268	$34,202	$105,623	$139,825	$11,216,393
269	$33,883	$105,942	$139,825	$11,110,451
270	$33,563	$106,263	$139,825	$11,004,188
271	$33,242	$106,584	$139,825	$10,897,605
272	$32,920	$106,905	$139,825	$10,790,699
273	$32,597	$107,228	$139,825	$10,683,471
274	$32,273	$107,552	$139,825	$10,575,918
275	$31,948	$107,877	$139,825	$10,468,041
276	$31,622	$108,203	$139,825	$10,359,838

第23年供款共

$1,677,904

第23年利息

$400,760

第23年共還本金

$1,277,144

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$31,295	$108,530	$139,825	$10,251,308
278	$30,967	$108,858	$139,825	$10,142,450
279	$30,639	$109,187	$139,825	$10,033,264
280	$30,309	$109,517	$139,825	$9,923,747
281	$29,978	$109,847	$139,825	$9,813,900
282	$29,646	$110,179	$139,825	$9,703,721
283	$29,313	$110,512	$139,825	$9,593,209
284	$28,979	$110,846	$139,825	$9,482,363
285	$28,645	$111,181	$139,825	$9,371,182
286	$28,309	$111,517	$139,825	$9,259,665
287	$27,972	$111,853	$139,825	$9,147,812
288	$27,634	$112,191	$139,825	$9,035,621

第24年供款共

$1,677,904

第24年利息

$353,687

第24年共還本金

$1,324,217

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$27,295	$112,530	$139,825	$8,923,091
290	$26,955	$112,870	$139,825	$8,810,220
291	$26,614	$113,211	$139,825	$8,697,009
292	$26,272	$113,553	$139,825	$8,583,456
293	$25,929	$113,896	$139,825	$8,469,560
294	$25,585	$114,240	$139,825	$8,355,320
295	$25,240	$114,585	$139,825	$8,240,735
296	$24,894	$114,931	$139,825	$8,125,803
297	$24,547	$115,279	$139,825	$8,010,524
298	$24,198	$115,627	$139,825	$7,894,898
299	$23,849	$115,976	$139,825	$7,778,921
300	$23,499	$116,327	$139,825	$7,662,595

第25年供款共

$1,677,904

第25年利息

$304,878

第25年共還本金

$1,373,026

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$23,147	$116,678	$139,825	$7,545,917
302	$22,795	$117,030	$139,825	$7,428,887
303	$22,441	$117,384	$139,825	$7,311,503
304	$22,087	$117,738	$139,825	$7,193,764
305	$21,731	$118,094	$139,825	$7,075,670
306	$21,374	$118,451	$139,825	$6,957,219
307	$21,017	$118,809	$139,825	$6,838,410
308	$20,658	$119,168	$139,825	$6,719,243
309	$20,298	$119,528	$139,825	$6,599,715
310	$19,937	$119,889	$139,825	$6,479,826
311	$19,574	$120,251	$139,825	$6,359,576
312	$19,211	$120,614	$139,825	$6,238,962

第26年供款共

$1,677,904

第26年利息

$254,271

第26年共還本金

$1,423,633

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$18,847	$120,978	$139,825	$6,117,983
314	$18,481	$121,344	$139,825	$5,996,639
315	$18,115	$121,710	$139,825	$5,874,929
316	$17,747	$122,078	$139,825	$5,752,850
317	$17,378	$122,447	$139,825	$5,630,404
318	$17,009	$122,817	$139,825	$5,507,587
319	$16,638	$123,188	$139,825	$5,384,399
320	$16,265	$123,560	$139,825	$5,260,839
321	$15,892	$123,933	$139,825	$5,136,906
322	$15,518	$124,308	$139,825	$5,012,598
323	$15,142	$124,683	$139,825	$4,887,915
324	$14,766	$125,060	$139,825	$4,762,855

第27年供款共

$1,677,904

第27年利息

$201,798

第27年共還本金

$1,476,106

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$14,388	$125,438	$139,825	$4,637,418
326	$14,009	$125,816	$139,825	$4,511,601
327	$13,629	$126,197	$139,825	$4,385,405
328	$13,248	$126,578	$139,825	$4,258,827
329	$12,865	$126,960	$139,825	$4,131,867
330	$12,482	$127,344	$139,825	$4,004,523
331	$12,097	$127,728	$139,825	$3,876,795
332	$11,711	$128,114	$139,825	$3,748,681
333	$11,324	$128,501	$139,825	$3,620,180
334	$10,936	$128,889	$139,825	$3,491,290
335	$10,547	$129,279	$139,825	$3,362,011
336	$10,156	$129,669	$139,825	$3,232,342

第28年供款共

$1,677,904

第28年利息

$147,391

第28年共還本金

$1,530,513

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$9,764	$130,061	$139,825	$3,102,281
338	$9,371	$130,454	$139,825	$2,971,827
339	$8,977	$130,848	$139,825	$2,840,979
340	$8,582	$131,243	$139,825	$2,709,736
341	$8,186	$131,640	$139,825	$2,578,097
342	$7,788	$132,037	$139,825	$2,446,059
343	$7,389	$132,436	$139,825	$2,313,623
344	$6,989	$132,836	$139,825	$2,180,787
345	$6,588	$133,238	$139,825	$2,047,549
346	$6,185	$133,640	$139,825	$1,913,909
347	$5,782	$134,044	$139,825	$1,779,866
348	$5,377	$134,449	$139,825	$1,645,417

第29年供款共

$1,677,904

第29年利息

$90,979

第29年共還本金

$1,586,925

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$4,971	$134,855	$139,825	$1,510,562
350	$4,563	$135,262	$139,825	$1,375,300
351	$4,155	$135,671	$139,825	$1,239,629
352	$3,745	$136,081	$139,825	$1,103,548
353	$3,334	$136,492	$139,825	$967,057
354	$2,921	$136,904	$139,825	$830,153
355	$2,508	$137,318	$139,825	$692,835
356	$2,093	$137,732	$139,825	$555,103
357	$1,677	$138,148	$139,825	$416,954
358	$1,260	$138,566	$139,825	$278,389
359	$841	$138,984	$139,825	$139,404
360	$421	$139,404	$139,825	$0

第30年供款共

$1,677,904

第30年利息

$32,487

第30年共還本金

$1,645,417

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$28,007,119

免責聲明

筍盤推介

按揭保險費
info