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$28,368,229

每月供款
$145,940

首期

$-24,500,000

總貸款額

$32,500,000

總利息

$20,038,229

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-24,170,000

按月供比率計算

$291,879

置業成本總預算

HK$-24,170,000

首期

$-24,500,000
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

$291,879

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

馬鞍山銀湖天峰第02座

thumb_up

屯馬站上蓋向南山景2房半

實

604 呎

@14,404

建

792 呎

@10,985

local_fire_department 至HIT

售$870 萬

實

604 呎

@14,404

建

792 呎

@10,985

售$870 萬

local_fire_department 至HIT

西貢躉場

thumb_up

西貢市中心靚裝地下

建

1,200 呎

@6,567

real_estate_agent 罕有放盤 local_offer 低水筍價

售$788 萬

建

1,200 呎

@6,567

售$788 萬

real_estate_agent 罕有放盤 local_offer 低水筍價

KOL實拍 VR實景

沙田沙田第一城第02期

thumb_up

奇豐精選堅靚裝高層河景可即入住

實

504 呎

@14,286

建

622 呎

@11,576

hotel_class 樓王 vpn_key 有匙即睇

售$720 萬

實

504 呎

@14,286

建

622 呎

@11,576

售$720 萬

hotel_class 樓王 vpn_key 有匙即睇

沙田碧濤花園

thumb_up

碧濤花園**前排海景配靚裝**3房1套

實

842 呎

@10,095

建

1,190 呎

@7,143

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

售$850 萬

實

842 呎

@10,095

建

1,190 呎

@7,143

售$850 萬

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

西貢泥涌村

thumb_up

**品味靚裝~申報玻璃屋~可使用面積1000呎~開揚海景~**

建

670 呎

@11,791

local_fire_department 至HIT real_estate_agent 罕有放盤

售$790 萬

建

670 呎

@11,791

售$790 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

沙田玖瓏山

thumb_up

玖瓏山東北靚園景^玖瓏山專組歡迎查詢

實

657 呎

@12,177

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

售$800 萬

實

657 呎

@12,177

售$800 萬

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

馬鞍山迎海第03期星灣御第23座

thumb_up

大型屋苑, 交通便捷, 直達各區核心, 實用靚則, 園海清幽寧靜

實

581 呎

@15,491

pets 愛竉必選

售$900 萬

實

581 呎

@15,491

售$900 萬

pets 愛竉必選

馬鞍山嘉華星濤灣

thumb_up

嘉華星濤灣, 全海景高層

實

516 呎

@14,147

建

724 呎

@10,083

hotel_class 樓王 local_offer 低水筍價

售$730 萬

實

516 呎

@14,147

建

724 呎

@10,083

售$730 萬

hotel_class 樓王 local_offer 低水筍價

VR實景

馬鞍山海典居第01座

thumb_up

海典居

實

574 呎

@12,718

建

743 呎

@9,825

local_fire_department 至HIT hotel_class 樓王

售$730 萬

實

574 呎

@12,718

建

743 呎

@9,825

售$730 萬

local_fire_department 至HIT hotel_class 樓王

上水皇府山第05座

thumb_up

名牌豪宅, 罕有4房

實

872 呎

@9,725

建

1,113 呎

@7,619

real_estate_agent 罕有放盤

售$848 萬

實

872 呎

@9,725

建

1,113 呎

@7,619

售$848 萬

real_estate_agent 罕有放盤

馬鞍山翠擁華庭第08座

thumb_up

靚裝即住廳大房大

實

553 呎

@12,658

建

720 呎

@9,722

hotel_class 樓王 verified 首置必買

售$700 萬

實

553 呎

@12,658

建

720 呎

@9,722

售$700 萬

hotel_class 樓王 verified 首置必買

馬鞍山新港城 K座

thumb_up

3房景觀開揚,交通方便

實

551 呎

@14,065

建

750 呎

@10,333

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$775 萬

實

551 呎

@14,065

建

750 呎

@10,333

售$775 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$194,511	$149,466	$122,484	$104,533
1.500	$201,741	$156,827	$129,979	$112,164
2.000	$209,140	$164,412	$137,753	$120,126
2.500	$216,706	$172,218	$145,800	$128,414
3.000	$224,439	$180,244	$154,119	$137,021
3.500	$232,337	$188,487	$162,703	$145,940
4.000	$240,399	$196,944	$171,547	$155,160
4.500	$248,623	$205,611	$180,646	$164,673
5.000	$257,008	$214,486	$189,992	$174,467
5.500	$265,552	$223,563	$199,578	$184,531
6.000	$274,253	$232,840	$209,398	$194,854

每月供款$145,940

年期

30年

貸款金額

$32,500,000

總利息

$20,038,229

總貸款連利息

$52,538,229

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$94,792	$51,148	$145,940	$32,448,852
2	$94,642	$51,297	$145,940	$32,397,555
3	$94,493	$51,447	$145,940	$32,346,108
4	$94,343	$51,597	$145,940	$32,294,512
5	$94,192	$51,747	$145,940	$32,242,765
6	$94,041	$51,898	$145,940	$32,190,866
7	$93,890	$52,049	$145,940	$32,138,817
8	$93,738	$52,201	$145,940	$32,086,616
9	$93,586	$52,354	$145,940	$32,034,262
10	$93,433	$52,506	$145,940	$31,981,756
11	$93,280	$52,659	$145,940	$31,929,096
12	$93,127	$52,813	$145,940	$31,876,283

第1年供款共

$1,751,274

第1年利息

$1,127,558

第1年共還本金

$623,717

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$92,972	$52,967	$145,940	$31,823,316
14	$92,818	$53,122	$145,940	$31,770,195
15	$92,663	$53,276	$145,940	$31,716,918
16	$92,508	$53,432	$145,940	$31,663,487
17	$92,352	$53,588	$145,940	$31,609,899
18	$92,196	$53,744	$145,940	$31,556,155
19	$92,039	$53,901	$145,940	$31,502,254
20	$91,882	$54,058	$145,940	$31,448,196
21	$91,724	$54,216	$145,940	$31,393,981
22	$91,566	$54,374	$145,940	$31,339,607
23	$91,407	$54,532	$145,940	$31,285,074
24	$91,248	$54,691	$145,940	$31,230,383

第2年供款共

$1,751,274

第2年利息

$1,105,374

第2年共還本金

$645,900

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$91,089	$54,851	$145,940	$31,175,532
26	$90,929	$55,011	$145,940	$31,120,521
27	$90,768	$55,171	$145,940	$31,065,350
28	$90,607	$55,332	$145,940	$31,010,018
29	$90,446	$55,494	$145,940	$30,954,524
30	$90,284	$55,655	$145,940	$30,898,869
31	$90,122	$55,818	$145,940	$30,843,051
32	$89,959	$55,981	$145,940	$30,787,070
33	$89,796	$56,144	$145,940	$30,730,926
34	$89,632	$56,308	$145,940	$30,674,619
35	$89,468	$56,472	$145,940	$30,618,147
36	$89,303	$56,637	$145,940	$30,561,510

第3年供款共

$1,751,274

第3年利息

$1,082,401

第3年共還本金

$668,873

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$89,138	$56,802	$145,940	$30,504,708
38	$88,972	$56,967	$145,940	$30,447,741
39	$88,806	$57,134	$145,940	$30,390,607
40	$88,639	$57,300	$145,940	$30,333,307
41	$88,472	$57,467	$145,940	$30,275,840
42	$88,305	$57,635	$145,940	$30,218,205
43	$88,136	$57,803	$145,940	$30,160,402
44	$87,968	$57,972	$145,940	$30,102,430
45	$87,799	$58,141	$145,940	$30,044,289
46	$87,629	$58,310	$145,940	$29,985,979
47	$87,459	$58,480	$145,940	$29,927,498
48	$87,289	$58,651	$145,940	$29,868,847

第4年供款共

$1,751,274

第4年利息

$1,058,612

第4年共還本金

$692,663

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$87,117	$58,822	$145,940	$29,810,025
50	$86,946	$58,994	$145,940	$29,751,032
51	$86,774	$59,166	$145,940	$29,691,866
52	$86,601	$59,338	$145,940	$29,632,528
53	$86,428	$59,511	$145,940	$29,573,016
54	$86,255	$59,685	$145,940	$29,513,332
55	$86,081	$59,859	$145,940	$29,453,473
56	$85,906	$60,034	$145,940	$29,393,439
57	$85,731	$60,209	$145,940	$29,333,230
58	$85,555	$60,384	$145,940	$29,272,846
59	$85,379	$60,560	$145,940	$29,212,286
60	$85,202	$60,737	$145,940	$29,151,549

第5年供款共

$1,751,274

第5年利息

$1,033,976

第5年共還本金

$717,299

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$85,025	$60,914	$145,940	$29,090,634
62	$84,848	$61,092	$145,940	$29,029,543
63	$84,669	$61,270	$145,940	$28,968,273
64	$84,491	$61,449	$145,940	$28,906,824
65	$84,312	$61,628	$145,940	$28,845,196
66	$84,132	$61,808	$145,940	$28,783,388
67	$83,952	$61,988	$145,940	$28,721,400
68	$83,771	$62,169	$145,940	$28,659,231
69	$83,589	$62,350	$145,940	$28,596,881
70	$83,408	$62,532	$145,940	$28,534,349
71	$83,225	$62,714	$145,940	$28,471,635
72	$83,042	$62,897	$145,940	$28,408,738

第6年供款共

$1,751,274

第6年利息

$1,008,463

第6年共還本金

$742,811

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$82,859	$63,081	$145,940	$28,345,657
74	$82,675	$63,265	$145,940	$28,282,392
75	$82,490	$63,449	$145,940	$28,218,943
76	$82,305	$63,634	$145,940	$28,155,309
77	$82,120	$63,820	$145,940	$28,091,489
78	$81,934	$64,006	$145,940	$28,027,483
79	$81,747	$64,193	$145,940	$27,963,290
80	$81,560	$64,380	$145,940	$27,898,910
81	$81,372	$64,568	$145,940	$27,834,343
82	$81,183	$64,756	$145,940	$27,769,587
83	$80,995	$64,945	$145,940	$27,704,642
84	$80,805	$65,134	$145,940	$27,639,507

第7年供款共

$1,751,274

第7年利息

$982,044

第7年共還本金

$769,230

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$80,615	$65,324	$145,940	$27,574,183
86	$80,425	$65,515	$145,940	$27,508,668
87	$80,234	$65,706	$145,940	$27,442,962
88	$80,042	$65,898	$145,940	$27,377,065
89	$79,850	$66,090	$145,940	$27,310,975
90	$79,657	$66,283	$145,940	$27,244,693
91	$79,464	$66,476	$145,940	$27,178,217
92	$79,270	$66,670	$145,940	$27,111,547
93	$79,075	$66,864	$145,940	$27,044,683
94	$78,880	$67,059	$145,940	$26,977,624
95	$78,685	$67,255	$145,940	$26,910,369
96	$78,489	$67,451	$145,940	$26,842,918

第8年供款共

$1,751,274

第8年利息

$954,685

第8年共還本金

$796,590

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$78,292	$67,648	$145,940	$26,775,270
98	$78,095	$67,845	$145,940	$26,707,425
99	$77,897	$68,043	$145,940	$26,639,382
100	$77,698	$68,241	$145,940	$26,571,141
101	$77,499	$68,440	$145,940	$26,502,701
102	$77,300	$68,640	$145,940	$26,434,061
103	$77,099	$68,840	$145,940	$26,365,221
104	$76,899	$69,041	$145,940	$26,296,180
105	$76,697	$69,242	$145,940	$26,226,937
106	$76,495	$69,444	$145,940	$26,157,493
107	$76,293	$69,647	$145,940	$26,087,846
108	$76,090	$69,850	$145,940	$26,017,996

第9年供款共

$1,751,274

第9年利息

$926,353

第9年共還本金

$824,922

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$75,886	$70,054	$145,940	$25,947,943
110	$75,681	$70,258	$145,940	$25,877,684
111	$75,477	$70,463	$145,940	$25,807,222
112	$75,271	$70,668	$145,940	$25,736,553
113	$75,065	$70,875	$145,940	$25,665,678
114	$74,858	$71,081	$145,940	$25,594,597
115	$74,651	$71,289	$145,940	$25,523,309
116	$74,443	$71,497	$145,940	$25,451,812
117	$74,234	$71,705	$145,940	$25,380,107
118	$74,025	$71,914	$145,940	$25,308,193
119	$73,816	$72,124	$145,940	$25,236,069
120	$73,605	$72,334	$145,940	$25,163,734

第10年供款共

$1,751,274

第10年利息

$897,013

第10年共還本金

$854,262

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$73,394	$72,545	$145,940	$25,091,189
122	$73,183	$72,757	$145,940	$25,018,432
123	$72,970	$72,969	$145,940	$24,945,463
124	$72,758	$73,182	$145,940	$24,872,281
125	$72,544	$73,395	$145,940	$24,798,886
126	$72,330	$73,609	$145,940	$24,725,276
127	$72,115	$73,824	$145,940	$24,651,452
128	$71,900	$74,039	$145,940	$24,577,413
129	$71,684	$74,255	$145,940	$24,503,157
130	$71,468	$74,472	$145,940	$24,428,685
131	$71,250	$74,689	$145,940	$24,353,996
132	$71,032	$74,907	$145,940	$24,279,089

第11年供款共

$1,751,274

第11年利息

$866,629

第11年共還本金

$884,645

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$70,814	$75,126	$145,940	$24,203,964
134	$70,595	$75,345	$145,940	$24,128,619
135	$70,375	$75,564	$145,940	$24,053,055
136	$70,155	$75,785	$145,940	$23,977,270
137	$69,934	$76,006	$145,940	$23,901,264
138	$69,712	$76,228	$145,940	$23,825,037
139	$69,490	$76,450	$145,940	$23,748,587
140	$69,267	$76,673	$145,940	$23,671,914
141	$69,043	$76,896	$145,940	$23,595,018
142	$68,819	$77,121	$145,940	$23,517,897
143	$68,594	$77,346	$145,940	$23,440,551
144	$68,368	$77,571	$145,940	$23,362,980

第12年供款共

$1,751,274

第12年利息

$835,165

第12年共還本金

$916,109

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$68,142	$77,797	$145,940	$23,285,182
146	$67,915	$78,024	$145,940	$23,207,158
147	$67,688	$78,252	$145,940	$23,128,906
148	$67,459	$78,480	$145,940	$23,050,426
149	$67,230	$78,709	$145,940	$22,971,717
150	$67,001	$78,939	$145,940	$22,892,778
151	$66,771	$79,169	$145,940	$22,813,609
152	$66,540	$79,400	$145,940	$22,734,209
153	$66,308	$79,631	$145,940	$22,654,578
154	$66,076	$79,864	$145,940	$22,574,714
155	$65,843	$80,097	$145,940	$22,494,618
156	$65,609	$80,330	$145,940	$22,414,287

第13年供款共

$1,751,274

第13年利息

$802,582

第13年共還本金

$948,693

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$65,375	$80,565	$145,940	$22,333,723
158	$65,140	$80,799	$145,940	$22,252,923
159	$64,904	$81,035	$145,940	$22,171,888
160	$64,668	$81,272	$145,940	$22,090,617
161	$64,431	$81,509	$145,940	$22,009,108
162	$64,193	$81,746	$145,940	$21,927,362
163	$63,955	$81,985	$145,940	$21,845,377
164	$63,716	$82,224	$145,940	$21,763,153
165	$63,476	$82,464	$145,940	$21,680,690
166	$63,235	$82,704	$145,940	$21,597,985
167	$62,994	$82,945	$145,940	$21,515,040
168	$62,752	$83,187	$145,940	$21,431,853

第14年供款共

$1,751,274

第14年利息

$768,840

第14年共還本金

$982,435

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$62,510	$83,430	$145,940	$21,348,423
170	$62,266	$83,673	$145,940	$21,264,749
171	$62,022	$83,917	$145,940	$21,180,832
172	$61,777	$84,162	$145,940	$21,096,670
173	$61,532	$84,408	$145,940	$21,012,262
174	$61,286	$84,654	$145,940	$20,927,609
175	$61,039	$84,901	$145,940	$20,842,708
176	$60,791	$85,148	$145,940	$20,757,560
177	$60,543	$85,397	$145,940	$20,672,163
178	$60,294	$85,646	$145,940	$20,586,517
179	$60,044	$85,896	$145,940	$20,500,622
180	$59,793	$86,146	$145,940	$20,414,476

第15年供款共

$1,751,274

第15年利息

$733,897

第15年共還本金

$1,017,377

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$59,542	$86,397	$145,940	$20,328,079
182	$59,290	$86,649	$145,940	$20,241,429
183	$59,038	$86,902	$145,940	$20,154,527
184	$58,784	$87,155	$145,940	$20,067,372
185	$58,530	$87,410	$145,940	$19,979,962
186	$58,275	$87,665	$145,940	$19,892,297
187	$58,019	$87,920	$145,940	$19,804,377
188	$57,763	$88,177	$145,940	$19,716,200
189	$57,506	$88,434	$145,940	$19,627,766
190	$57,248	$88,692	$145,940	$19,539,075
191	$56,989	$88,951	$145,940	$19,450,124
192	$56,730	$89,210	$145,940	$19,360,914

第16年供款共

$1,751,274

第16年利息

$697,712

第16年共還本金

$1,053,562

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$56,469	$89,470	$145,940	$19,271,444
194	$56,208	$89,731	$145,940	$19,181,713
195	$55,947	$89,993	$145,940	$19,091,720
196	$55,684	$90,255	$145,940	$19,001,464
197	$55,421	$90,519	$145,940	$18,910,946
198	$55,157	$90,783	$145,940	$18,820,163
199	$54,892	$91,047	$145,940	$18,729,116
200	$54,627	$91,313	$145,940	$18,637,803
201	$54,360	$91,579	$145,940	$18,546,224
202	$54,093	$91,846	$145,940	$18,454,377
203	$53,825	$92,114	$145,940	$18,362,263
204	$53,557	$92,383	$145,940	$18,269,880

第17年供款共

$1,751,274

第17年利息

$660,240

第17年共還本金

$1,091,034

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$53,287	$92,652	$145,940	$18,177,228
206	$53,017	$92,923	$145,940	$18,084,305
207	$52,746	$93,194	$145,940	$17,991,111
208	$52,474	$93,465	$145,940	$17,897,646
209	$52,201	$93,738	$145,940	$17,803,908
210	$51,928	$94,011	$145,940	$17,709,897
211	$51,654	$94,286	$145,940	$17,615,611
212	$51,379	$94,561	$145,940	$17,521,050
213	$51,103	$94,836	$145,940	$17,426,214
214	$50,826	$95,113	$145,940	$17,331,101
215	$50,549	$95,390	$145,940	$17,235,710
216	$50,271	$95,669	$145,940	$17,140,041

第18年供款共

$1,751,274

第18年利息

$621,436

第18年共還本金

$1,129,839

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$49,992	$95,948	$145,940	$17,044,094
218	$49,712	$96,228	$145,940	$16,947,866
219	$49,431	$96,508	$145,940	$16,851,358
220	$49,150	$96,790	$145,940	$16,754,568
221	$48,867	$97,072	$145,940	$16,657,496
222	$48,584	$97,355	$145,940	$16,560,141
223	$48,300	$97,639	$145,940	$16,462,502
224	$48,016	$97,924	$145,940	$16,364,578
225	$47,730	$98,210	$145,940	$16,266,368
226	$47,444	$98,496	$145,940	$16,167,873
227	$47,156	$98,783	$145,940	$16,069,089
228	$46,868	$99,071	$145,940	$15,970,018

第19年供款共

$1,751,274

第19年利息

$581,251

第19年共還本金

$1,170,024

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$46,579	$99,360	$145,940	$15,870,658
230	$46,289	$99,650	$145,940	$15,771,008
231	$45,999	$99,941	$145,940	$15,671,067
232	$45,707	$100,232	$145,940	$15,570,835
233	$45,415	$100,525	$145,940	$15,470,310
234	$45,122	$100,818	$145,940	$15,369,492
235	$44,828	$101,112	$145,940	$15,268,380
236	$44,533	$101,407	$145,940	$15,166,974
237	$44,237	$101,703	$145,940	$15,065,271
238	$43,940	$101,999	$145,940	$14,963,272
239	$43,643	$102,297	$145,940	$14,860,975
240	$43,345	$102,595	$145,940	$14,758,380

第20年供款共

$1,751,274

第20年利息

$539,637

第20年共還本金

$1,211,638

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$43,045	$102,894	$145,940	$14,655,486
242	$42,745	$103,194	$145,940	$14,552,292
243	$42,444	$103,495	$145,940	$14,448,796
244	$42,142	$103,797	$145,940	$14,344,999
245	$41,840	$104,100	$145,940	$14,240,899
246	$41,536	$104,404	$145,940	$14,136,496
247	$41,231	$104,708	$145,940	$14,031,788
248	$40,926	$105,013	$145,940	$13,926,774
249	$40,620	$105,320	$145,940	$13,821,454
250	$40,313	$105,627	$145,940	$13,715,827
251	$40,004	$105,935	$145,940	$13,609,892
252	$39,696	$106,244	$145,940	$13,503,648

第21年供款共

$1,751,274

第21年利息

$496,542

第21年共還本金

$1,254,732

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$39,386	$106,554	$145,940	$13,397,094
254	$39,075	$106,865	$145,940	$13,290,230
255	$38,763	$107,176	$145,940	$13,183,053
256	$38,451	$107,489	$145,940	$13,075,564
257	$38,137	$107,802	$145,940	$12,967,762
258	$37,823	$108,117	$145,940	$12,859,645
259	$37,507	$108,432	$145,940	$12,751,213
260	$37,191	$108,748	$145,940	$12,642,464
261	$36,874	$109,066	$145,940	$12,533,399
262	$36,556	$109,384	$145,940	$12,424,015
263	$36,237	$109,703	$145,940	$12,314,312
264	$35,917	$110,023	$145,940	$12,204,289

第22年供款共

$1,751,274

第22年利息

$451,915

第22年共還本金

$1,299,359

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$35,596	$110,344	$145,940	$12,093,946
266	$35,274	$110,666	$145,940	$11,983,280
267	$34,951	$110,988	$145,940	$11,872,292
268	$34,628	$111,312	$145,940	$11,760,980
269	$34,303	$111,637	$145,940	$11,649,343
270	$33,977	$111,962	$145,940	$11,537,381
271	$33,651	$112,289	$145,940	$11,425,092
272	$33,323	$112,616	$145,940	$11,312,476
273	$32,995	$112,945	$145,940	$11,199,531
274	$32,665	$113,274	$145,940	$11,086,257
275	$32,335	$113,605	$145,940	$10,972,652
276	$32,004	$113,936	$145,940	$10,858,716

第23年供款共

$1,751,274

第23年利息

$405,701

第23年共還本金

$1,345,573

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$31,671	$114,268	$145,940	$10,744,448
278	$31,338	$114,602	$145,940	$10,629,846
279	$31,004	$114,936	$145,940	$10,514,911
280	$30,668	$115,271	$145,940	$10,399,640
281	$30,332	$115,607	$145,940	$10,284,032
282	$29,995	$115,944	$145,940	$10,168,088
283	$29,657	$116,283	$145,940	$10,051,805
284	$29,318	$116,622	$145,940	$9,935,183
285	$28,978	$116,962	$145,940	$9,818,222
286	$28,636	$117,303	$145,940	$9,700,919
287	$28,294	$117,645	$145,940	$9,583,273
288	$27,951	$117,988	$145,940	$9,465,285

第24年供款共

$1,751,274

第24年利息

$357,843

第24年共還本金

$1,393,431

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$27,607	$118,332	$145,940	$9,346,953
290	$27,262	$118,678	$145,940	$9,228,275
291	$26,916	$119,024	$145,940	$9,109,251
292	$26,569	$119,371	$145,940	$8,989,880
293	$26,220	$119,719	$145,940	$8,870,161
294	$25,871	$120,068	$145,940	$8,750,093
295	$25,521	$120,418	$145,940	$8,629,675
296	$25,170	$120,770	$145,940	$8,508,905
297	$24,818	$121,122	$145,940	$8,387,783
298	$24,464	$121,475	$145,940	$8,266,308
299	$24,110	$121,829	$145,940	$8,144,479
300	$23,755	$122,185	$145,940	$8,022,294

第25年供款共

$1,751,274

第25年利息

$308,283

第25年共還本金

$1,442,991

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$23,398	$122,541	$145,940	$7,899,753
302	$23,041	$122,899	$145,940	$7,776,854
303	$22,682	$123,257	$145,940	$7,653,597
304	$22,323	$123,617	$145,940	$7,529,981
305	$21,962	$123,977	$145,940	$7,406,003
306	$21,601	$124,339	$145,940	$7,281,665
307	$21,238	$124,701	$145,940	$7,156,963
308	$20,874	$125,065	$145,940	$7,031,898
309	$20,510	$125,430	$145,940	$6,906,469
310	$20,144	$125,796	$145,940	$6,780,673
311	$19,777	$126,163	$145,940	$6,654,510
312	$19,409	$126,531	$145,940	$6,527,980

第26年供款共

$1,751,274

第26年利息

$256,960

第26年共還本金

$1,494,314

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$19,040	$126,900	$145,940	$6,401,080
314	$18,670	$127,270	$145,940	$6,273,811
315	$18,299	$127,641	$145,940	$6,146,170
316	$17,926	$128,013	$145,940	$6,018,156
317	$17,553	$128,387	$145,940	$5,889,770
318	$17,178	$128,761	$145,940	$5,761,009
319	$16,803	$129,137	$145,940	$5,631,872
320	$16,426	$129,513	$145,940	$5,502,359
321	$16,049	$129,891	$145,940	$5,372,468
322	$15,670	$130,270	$145,940	$5,242,198
323	$15,290	$130,650	$145,940	$5,111,548
324	$14,909	$131,031	$145,940	$4,980,518

第27年供款共

$1,751,274

第27年利息

$203,812

第27年共還本金

$1,547,462

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$14,527	$131,413	$145,940	$4,849,105
326	$14,143	$131,796	$145,940	$4,717,308
327	$13,759	$132,181	$145,940	$4,585,128
328	$13,373	$132,566	$145,940	$4,452,561
329	$12,987	$132,953	$145,940	$4,319,608
330	$12,599	$133,341	$145,940	$4,186,268
331	$12,210	$133,730	$145,940	$4,052,538
332	$11,820	$134,120	$145,940	$3,918,419
333	$11,429	$134,511	$145,940	$3,783,908
334	$11,036	$134,903	$145,940	$3,649,005
335	$10,643	$135,297	$145,940	$3,513,708
336	$10,248	$135,691	$145,940	$3,378,017

第28年供款共

$1,751,274

第28年利息

$148,774

第28年共還本金

$1,602,501

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$9,853	$136,087	$145,940	$3,241,930
338	$9,456	$136,484	$145,940	$3,105,446
339	$9,058	$136,882	$145,940	$2,968,564
340	$8,658	$137,281	$145,940	$2,831,283
341	$8,258	$137,682	$145,940	$2,693,601
342	$7,856	$138,083	$145,940	$2,555,518
343	$7,454	$138,486	$145,940	$2,417,032
344	$7,050	$138,890	$145,940	$2,278,142
345	$6,645	$139,295	$145,940	$2,138,847
346	$6,238	$139,701	$145,940	$1,999,146
347	$5,831	$140,109	$145,940	$1,859,037
348	$5,422	$140,517	$145,940	$1,718,520

第29年供款共

$1,751,274

第29年利息

$91,777

第29年共還本金

$1,659,497

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$5,012	$140,927	$145,940	$1,577,593
350	$4,601	$141,338	$145,940	$1,436,255
351	$4,189	$141,750	$145,940	$1,294,504
352	$3,776	$142,164	$145,940	$1,152,340
353	$3,361	$142,579	$145,940	$1,009,762
354	$2,945	$142,994	$145,940	$866,767
355	$2,528	$143,411	$145,940	$723,356
356	$2,110	$143,830	$145,940	$579,526
357	$1,690	$144,249	$145,940	$435,277
358	$1,270	$144,670	$145,940	$290,607
359	$848	$145,092	$145,940	$145,515
360	$424	$145,515	$145,940	$0

第30年供款共

$1,751,274

第30年利息

$32,754

第30年共還本金

$1,718,520

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$28,368,229

免責聲明

筍盤推介

按揭保險費
info