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$28,086,653

每月供款
$151,713

首期

$-26,860,000

總貸款額

$34,860,000

總利息

$19,756,653

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

$303,426

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

$303,426

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

馬鞍山迎海第04期駿岸第07座

thumb_up

開揚園海,企理靚裝,即買即住

實

570 呎

@14,912

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$850 萬

實

570 呎

@14,912

售$850 萬

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

粉嶺牽晴間第10座

thumb_up

精品裝修罕有三房公路景

實

556 呎

@12,590

建

758 呎

@9,235

real_estate_agent 罕有放盤 pets 愛竉必選

售$700 萬

實

556 呎

@12,590

建

758 呎

@9,235

售$700 萬

real_estate_agent 罕有放盤 pets 愛竉必選

VR實景

馬鞍山海典居第06座

thumb_up

市中心露台2房-深受家庭客喜愛

實

558 呎

@13,082

建

733 呎

@9,959

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$730 萬

實

558 呎

@13,082

建

733 呎

@9,959

售$730 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

馬鞍山銀湖天峰

thumb_up

【罕有新裝修兩房鐵路上蓋】歡迎約睇

實

541 呎

@15,490

建

711 呎

@11,786

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

售$838 萬

實

541 呎

@15,490

建

711 呎

@11,786

售$838 萬

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

西貢逸瓏園

thumb_up

西貢低密度屋苑地下特色單位

實

538 呎

@14,498

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$780 萬

實

538 呎

@14,498

售$780 萬

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

大埔雲滙第02期第10座

thumb_up

雲滙第02期 **月租2萬，價可商議，兩房連露台，租金回報高，租務市旺。銀行水浸，投資自住首選！限時看樓，快者得！

實

457 呎

@17,899

local_offer 低水筍價 verified 首置必買 pets 愛竉必選 transfer_within_a_station 人才必選

售$818 萬

實

457 呎

@17,899

售$818 萬

local_offer 低水筍價 verified 首置必買 pets 愛竉必選 transfer_within_a_station 人才必選

粉嶺禎祥園

thumb_up

【3房2廁另加工人房、連車位、9成按揭】一次過滿足晒3個願望

實

681 呎

@11,013

建

1,168 呎

@6,421

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$750 萬

實

681 呎

@11,013

建

1,168 呎

@6,421

售$750 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

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

@9,804

建

1,052 呎

@7,605

local_offer 低水筍價 verified 首置必買

售$800 萬

實

816 呎

@9,804

建

1,052 呎

@7,605

售$800 萬

local_offer 低水筍價 verified 首置必買

沙田愉景花園

thumb_up

中層企理三房套, 鄰近大型商埸^The Wai^ 預約參觀!

實

688 呎

@11,628

建

852 呎

@9,390

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

688 呎

@11,628

建

852 呎

@9,390

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

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

沙田晉名峰

thumb_up

環境幽靜開揚山景實用兩房連車位

實

602 呎

@14,784

建

756 呎

@11,772

local_fire_department 至HIT local_offer 低水筍價

售$890 萬

實

602 呎

@14,784

建

756 呎

@11,772

售$890 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山嵐岸第05座

thumb_up

馬鞍山嵐岸高層東南大兩房

實

523 呎

@14,340

建

699 呎

@10,730

local_fire_department 至HIT

售$750 萬

實

523 呎

@14,340

建

699 呎

@10,730

售$750 萬

local_fire_department 至HIT

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
3.250	$244,950	$197,724	$169,878	$151,713
3.500	$249,208	$202,174	$174,517	$156,537
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$151,713

年期

30年

貸款金額

$34,860,000

總利息

$19,756,653

總貸款連利息

$54,616,653

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$94,413	$57,300	$151,713	$34,802,700
2	$94,257	$57,456	$151,713	$34,745,244
3	$94,102	$57,611	$151,713	$34,687,633
4	$93,946	$57,767	$151,713	$34,629,865
5	$93,789	$57,924	$151,713	$34,571,942
6	$93,632	$58,081	$151,713	$34,513,861
7	$93,475	$58,238	$151,713	$34,455,623
8	$93,317	$58,396	$151,713	$34,397,228
9	$93,159	$58,554	$151,713	$34,338,674
10	$93,001	$58,712	$151,713	$34,279,962
11	$92,842	$58,871	$151,713	$34,221,090
12	$92,682	$59,031	$151,713	$34,162,059

第1年供款共

$1,820,555

第1年利息

$1,122,615

第1年共還本金

$697,941

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$92,522	$59,191	$151,713	$34,102,869
14	$92,362	$59,351	$151,713	$34,043,518
15	$92,201	$59,512	$151,713	$33,984,006
16	$92,040	$59,673	$151,713	$33,924,333
17	$91,878	$59,835	$151,713	$33,864,499
18	$91,716	$59,997	$151,713	$33,804,502
19	$91,554	$60,159	$151,713	$33,744,343
20	$91,391	$60,322	$151,713	$33,684,021
21	$91,228	$60,485	$151,713	$33,623,536
22	$91,064	$60,649	$151,713	$33,562,886
23	$90,899	$60,813	$151,713	$33,502,073
24	$90,735	$60,978	$151,713	$33,441,095

第2年供款共

$1,820,555

第2年利息

$1,099,590

第2年共還本金

$720,965

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$90,570	$61,143	$151,713	$33,379,952
26	$90,404	$61,309	$151,713	$33,318,643
27	$90,238	$61,475	$151,713	$33,257,168
28	$90,071	$61,641	$151,713	$33,195,526
29	$89,905	$61,808	$151,713	$33,133,718
30	$89,737	$61,976	$151,713	$33,071,742
31	$89,569	$62,144	$151,713	$33,009,599
32	$89,401	$62,312	$151,713	$32,947,287
33	$89,232	$62,481	$151,713	$32,884,806
34	$89,063	$62,650	$151,713	$32,822,156
35	$88,893	$62,820	$151,713	$32,759,336
36	$88,723	$62,990	$151,713	$32,696,347

第3年供款共

$1,820,555

第3年利息

$1,075,807

第3年共還本金

$744,748

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$88,553	$63,160	$151,713	$32,633,186
38	$88,382	$63,331	$151,713	$32,569,855
39	$88,210	$63,503	$151,713	$32,506,352
40	$88,038	$63,675	$151,713	$32,442,677
41	$87,866	$63,847	$151,713	$32,378,830
42	$87,693	$64,020	$151,713	$32,314,810
43	$87,519	$64,194	$151,713	$32,250,616
44	$87,345	$64,368	$151,713	$32,186,249
45	$87,171	$64,542	$151,713	$32,121,707
46	$86,996	$64,717	$151,713	$32,056,990
47	$86,821	$64,892	$151,713	$31,992,098
48	$86,645	$65,068	$151,713	$31,927,030

第4年供款共

$1,820,555

第4年利息

$1,051,239

第4年共還本金

$769,316

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$86,469	$65,244	$151,713	$31,861,787
50	$86,292	$65,421	$151,713	$31,796,366
51	$86,115	$65,598	$151,713	$31,730,768
52	$85,937	$65,775	$151,713	$31,664,993
53	$85,759	$65,954	$151,713	$31,599,039
54	$85,581	$66,132	$151,713	$31,532,907
55	$85,402	$66,311	$151,713	$31,466,596
56	$85,222	$66,491	$151,713	$31,400,105
57	$85,042	$66,671	$151,713	$31,333,434
58	$84,861	$66,852	$151,713	$31,266,582
59	$84,680	$67,033	$151,713	$31,199,550
60	$84,499	$67,214	$151,713	$31,132,336

第5年供款共

$1,820,555

第5年利息

$1,025,860

第5年共還本金

$794,695

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$84,317	$67,396	$151,713	$31,064,939
62	$84,134	$67,579	$151,713	$30,997,361
63	$83,951	$67,762	$151,713	$30,929,599
64	$83,768	$67,945	$151,713	$30,861,654
65	$83,584	$68,129	$151,713	$30,793,524
66	$83,399	$68,314	$151,713	$30,725,211
67	$83,214	$68,499	$151,713	$30,656,712
68	$83,029	$68,684	$151,713	$30,588,028
69	$82,843	$68,870	$151,713	$30,519,157
70	$82,656	$69,057	$151,713	$30,450,100
71	$82,469	$69,244	$151,713	$30,380,856
72	$82,281	$69,431	$151,713	$30,311,425

第6年供款共

$1,820,555

第6年利息

$999,644

第6年共還本金

$820,911

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$82,093	$69,619	$151,713	$30,241,805
74	$81,905	$69,808	$151,713	$30,171,997
75	$81,716	$69,997	$151,713	$30,102,000
76	$81,526	$70,187	$151,713	$30,031,814
77	$81,336	$70,377	$151,713	$29,961,437
78	$81,146	$70,567	$151,713	$29,890,870
79	$80,954	$70,758	$151,713	$29,820,111
80	$80,763	$70,950	$151,713	$29,749,161
81	$80,571	$71,142	$151,713	$29,678,019
82	$80,378	$71,335	$151,713	$29,606,684
83	$80,185	$71,528	$151,713	$29,535,156
84	$79,991	$71,722	$151,713	$29,463,434

第7年供款共

$1,820,555

第7年利息

$972,564

第7年共還本金

$847,991

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$79,797	$71,916	$151,713	$29,391,518
86	$79,602	$72,111	$151,713	$29,319,407
87	$79,407	$72,306	$151,713	$29,247,100
88	$79,211	$72,502	$151,713	$29,174,598
89	$79,015	$72,698	$151,713	$29,101,900
90	$78,818	$72,895	$151,713	$29,029,005
91	$78,620	$73,093	$151,713	$28,955,912
92	$78,422	$73,291	$151,713	$28,882,621
93	$78,224	$73,489	$151,713	$28,809,132
94	$78,025	$73,688	$151,713	$28,735,444
95	$77,825	$73,888	$151,713	$28,661,556
96	$77,625	$74,088	$151,713	$28,587,468

第8年供款共

$1,820,555

第8年利息

$944,590

第8年共還本金

$875,965

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$77,424	$74,289	$151,713	$28,513,180
98	$77,223	$74,490	$151,713	$28,438,690
99	$77,021	$74,691	$151,713	$28,363,999
100	$76,819	$74,894	$151,713	$28,289,105
101	$76,616	$75,097	$151,713	$28,214,008
102	$76,413	$75,300	$151,713	$28,138,708
103	$76,209	$75,504	$151,713	$28,063,204
104	$76,005	$75,708	$151,713	$27,987,496
105	$75,799	$75,913	$151,713	$27,911,583
106	$75,594	$76,119	$151,713	$27,835,464
107	$75,388	$76,325	$151,713	$27,759,138
108	$75,181	$76,532	$151,713	$27,682,606

第9年供款共

$1,820,555

第9年利息

$915,693

第9年共還本金

$904,862

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$74,974	$76,739	$151,713	$27,605,867
110	$74,766	$76,947	$151,713	$27,528,920
111	$74,557	$77,155	$151,713	$27,451,765
112	$74,349	$77,364	$151,713	$27,374,400
113	$74,139	$77,574	$151,713	$27,296,826
114	$73,929	$77,784	$151,713	$27,219,042
115	$73,718	$77,995	$151,713	$27,141,048
116	$73,507	$78,206	$151,713	$27,062,842
117	$73,295	$78,418	$151,713	$26,984,424
118	$73,083	$78,630	$151,713	$26,905,794
119	$72,870	$78,843	$151,713	$26,826,951
120	$72,656	$79,057	$151,713	$26,747,894

第10年供款共

$1,820,555

第10年利息

$885,843

第10年共還本金

$934,712

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$72,442	$79,271	$151,713	$26,668,624
122	$72,228	$79,485	$151,713	$26,589,138
123	$72,012	$79,701	$151,713	$26,509,438
124	$71,796	$79,917	$151,713	$26,429,521
125	$71,580	$80,133	$151,713	$26,349,388
126	$71,363	$80,350	$151,713	$26,269,038
127	$71,145	$80,568	$151,713	$26,188,470
128	$70,927	$80,786	$151,713	$26,107,685
129	$70,708	$81,005	$151,713	$26,026,680
130	$70,489	$81,224	$151,713	$25,945,456
131	$70,269	$81,444	$151,713	$25,864,012
132	$70,048	$81,665	$151,713	$25,782,347

第11年供款共

$1,820,555

第11年利息

$855,008

第11年共還本金

$965,547

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$69,827	$81,886	$151,713	$25,700,462
134	$69,605	$82,108	$151,713	$25,618,354
135	$69,383	$82,330	$151,713	$25,536,024
136	$69,160	$82,553	$151,713	$25,453,471
137	$68,936	$82,776	$151,713	$25,370,695
138	$68,712	$83,001	$151,713	$25,287,694
139	$68,488	$83,225	$151,713	$25,204,469
140	$68,262	$83,451	$151,713	$25,121,018
141	$68,036	$83,677	$151,713	$25,037,341
142	$67,809	$83,903	$151,713	$24,953,438
143	$67,582	$84,131	$151,713	$24,869,307
144	$67,354	$84,359	$151,713	$24,784,949

第12年供款共

$1,820,555

第12年利息

$823,156

第12年共還本金

$997,399

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$67,126	$84,587	$151,713	$24,700,362
146	$66,897	$84,816	$151,713	$24,615,546
147	$66,667	$85,046	$151,713	$24,530,500
148	$66,437	$85,276	$151,713	$24,445,224
149	$66,206	$85,507	$151,713	$24,359,716
150	$65,974	$85,739	$151,713	$24,273,978
151	$65,742	$85,971	$151,713	$24,188,007
152	$65,509	$86,204	$151,713	$24,101,803
153	$65,276	$86,437	$151,713	$24,015,366
154	$65,042	$86,671	$151,713	$23,928,695
155	$64,807	$86,906	$151,713	$23,841,789
156	$64,572	$87,141	$151,713	$23,754,647

第13年供款共

$1,820,555

第13年利息

$790,254

第13年共還本金

$1,030,302

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$64,336	$87,377	$151,713	$23,667,270
158	$64,099	$87,614	$151,713	$23,579,656
159	$63,862	$87,851	$151,713	$23,491,804
160	$63,624	$88,089	$151,713	$23,403,715
161	$63,385	$88,328	$151,713	$23,315,387
162	$63,146	$88,567	$151,713	$23,226,820
163	$62,906	$88,807	$151,713	$23,138,013
164	$62,665	$89,047	$151,713	$23,048,966
165	$62,424	$89,289	$151,713	$22,959,677
166	$62,182	$89,530	$151,713	$22,870,147
167	$61,940	$89,773	$151,713	$22,780,374
168	$61,697	$90,016	$151,713	$22,690,358

第14年供款共

$1,820,555

第14年利息

$756,265

第14年共還本金

$1,064,290

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$61,453	$90,260	$151,713	$22,600,098
170	$61,209	$90,504	$151,713	$22,509,593
171	$60,963	$90,749	$151,713	$22,418,844
172	$60,718	$90,995	$151,713	$22,327,849
173	$60,471	$91,242	$151,713	$22,236,607
174	$60,224	$91,489	$151,713	$22,145,118
175	$59,976	$91,737	$151,713	$22,053,382
176	$59,728	$91,985	$151,713	$21,961,397
177	$59,479	$92,234	$151,713	$21,869,163
178	$59,229	$92,484	$151,713	$21,776,679
179	$58,979	$92,734	$151,713	$21,683,944
180	$58,727	$92,986	$151,713	$21,590,959

第15年供款共

$1,820,555

第15年利息

$721,156

第15年共還本金

$1,099,399

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$58,476	$93,237	$151,713	$21,497,721
182	$58,223	$93,490	$151,713	$21,404,231
183	$57,970	$93,743	$151,713	$21,310,488
184	$57,716	$93,997	$151,713	$21,216,491
185	$57,461	$94,252	$151,713	$21,122,239
186	$57,206	$94,507	$151,713	$21,027,733
187	$56,950	$94,763	$151,713	$20,932,970
188	$56,693	$95,019	$151,713	$20,837,950
189	$56,436	$95,277	$151,713	$20,742,674
190	$56,178	$95,535	$151,713	$20,647,139
191	$55,919	$95,794	$151,713	$20,551,345
192	$55,660	$96,053	$151,713	$20,455,292

第16年供款共

$1,820,555

第16年利息

$684,889

第16年共還本金

$1,135,666

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$55,400	$96,313	$151,713	$20,358,979
194	$55,139	$96,574	$151,713	$20,262,405
195	$54,877	$96,836	$151,713	$20,165,569
196	$54,615	$97,098	$151,713	$20,068,471
197	$54,352	$97,361	$151,713	$19,971,111
198	$54,088	$97,624	$151,713	$19,873,486
199	$53,824	$97,889	$151,713	$19,775,597
200	$53,559	$98,154	$151,713	$19,677,443
201	$53,293	$98,420	$151,713	$19,579,023
202	$53,027	$98,686	$151,713	$19,480,337
203	$52,759	$98,954	$151,713	$19,381,383
204	$52,491	$99,222	$151,713	$19,282,162

第17年供款共

$1,820,555

第17年利息

$647,425

第17年共還本金

$1,173,130

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$52,223	$99,490	$151,713	$19,182,671
206	$51,953	$99,760	$151,713	$19,082,911
207	$51,683	$100,030	$151,713	$18,982,881
208	$51,412	$100,301	$151,713	$18,882,580
209	$51,140	$100,573	$151,713	$18,782,008
210	$50,868	$100,845	$151,713	$18,681,163
211	$50,595	$101,118	$151,713	$18,580,045
212	$50,321	$101,392	$151,713	$18,478,653
213	$50,046	$101,667	$151,713	$18,376,986
214	$49,771	$101,942	$151,713	$18,275,044
215	$49,495	$102,218	$151,713	$18,172,826
216	$49,218	$102,495	$151,713	$18,070,331

第18年供款共

$1,820,555

第18年利息

$608,725

第18年共還本金

$1,211,830

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$48,940	$102,772	$151,713	$17,967,559
218	$48,662	$103,051	$151,713	$17,864,508
219	$48,383	$103,330	$151,713	$17,761,178
220	$48,103	$103,610	$151,713	$17,657,569
221	$47,823	$103,890	$151,713	$17,553,678
222	$47,541	$104,172	$151,713	$17,449,507
223	$47,259	$104,454	$151,713	$17,345,053
224	$46,976	$104,737	$151,713	$17,240,316
225	$46,693	$105,020	$151,713	$17,135,296
226	$46,408	$105,305	$151,713	$17,029,991
227	$46,123	$105,590	$151,713	$16,924,401
228	$45,837	$105,876	$151,713	$16,818,525

第19年供款共

$1,820,555

第19年利息

$568,748

第19年共還本金

$1,251,807

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$45,550	$106,163	$151,713	$16,712,362
230	$45,263	$106,450	$151,713	$16,605,912
231	$44,974	$106,739	$151,713	$16,499,173
232	$44,685	$107,028	$151,713	$16,392,145
233	$44,395	$107,318	$151,713	$16,284,828
234	$44,105	$107,608	$151,713	$16,177,220
235	$43,813	$107,900	$151,713	$16,069,320
236	$43,521	$108,192	$151,713	$15,961,128
237	$43,228	$108,485	$151,713	$15,852,643
238	$42,934	$108,779	$151,713	$15,743,865
239	$42,640	$109,073	$151,713	$15,634,791
240	$42,344	$109,369	$151,713	$15,525,423

第20年供款共

$1,820,555

第20年利息

$527,453

第20年共還本金

$1,293,102

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$42,048	$109,665	$151,713	$15,415,758
242	$41,751	$109,962	$151,713	$15,305,796
243	$41,453	$110,260	$151,713	$15,195,536
244	$41,155	$110,558	$151,713	$15,084,978
245	$40,855	$110,858	$151,713	$14,974,120
246	$40,555	$111,158	$151,713	$14,862,962
247	$40,254	$111,459	$151,713	$14,751,503
248	$39,952	$111,761	$151,713	$14,639,742
249	$39,649	$112,064	$151,713	$14,527,678
250	$39,346	$112,367	$151,713	$14,415,311
251	$39,041	$112,671	$151,713	$14,302,640
252	$38,736	$112,977	$151,713	$14,189,663

第21年供款共

$1,820,555

第21年利息

$484,796

第21年共還本金

$1,335,759

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$38,430	$113,283	$151,713	$14,076,381
254	$38,124	$113,589	$151,713	$13,962,791
255	$37,816	$113,897	$151,713	$13,848,894
256	$37,507	$114,206	$151,713	$13,734,689
257	$37,198	$114,515	$151,713	$13,620,174
258	$36,888	$114,825	$151,713	$13,505,349
259	$36,577	$115,136	$151,713	$13,390,213
260	$36,265	$115,448	$151,713	$13,274,765
261	$35,952	$115,760	$151,713	$13,159,005
262	$35,639	$116,074	$151,713	$13,042,931
263	$35,325	$116,388	$151,713	$12,926,543
264	$35,009	$116,704	$151,713	$12,809,839

第22年供款共

$1,820,555

第22年利息

$440,731

第22年共還本金

$1,379,824

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$34,693	$117,020	$151,713	$12,692,819
266	$34,376	$117,337	$151,713	$12,575,483
267	$34,059	$117,654	$151,713	$12,457,829
268	$33,740	$117,973	$151,713	$12,339,856
269	$33,420	$118,292	$151,713	$12,221,563
270	$33,100	$118,613	$151,713	$12,102,950
271	$32,779	$118,934	$151,713	$11,984,016
272	$32,457	$119,256	$151,713	$11,864,760
273	$32,134	$119,579	$151,713	$11,745,181
274	$31,810	$119,903	$151,713	$11,625,278
275	$31,485	$120,228	$151,713	$11,505,050
276	$31,160	$120,553	$151,713	$11,384,496

第23年供款共

$1,820,555

第23年利息

$395,213

第23年共還本金

$1,425,343

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$30,833	$120,880	$151,713	$11,263,617
278	$30,506	$121,207	$151,713	$11,142,409
279	$30,177	$121,536	$151,713	$11,020,874
280	$29,848	$121,865	$151,713	$10,899,009
281	$29,518	$122,195	$151,713	$10,776,814
282	$29,187	$122,526	$151,713	$10,654,288
283	$28,855	$122,858	$151,713	$10,531,431
284	$28,523	$123,190	$151,713	$10,408,241
285	$28,189	$123,524	$151,713	$10,284,717
286	$27,854	$123,858	$151,713	$10,160,858
287	$27,519	$124,194	$151,713	$10,036,664
288	$27,183	$124,530	$151,713	$9,912,134

第24年供款共

$1,820,555

第24年利息

$348,193

第24年共還本金

$1,472,362

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$26,845	$124,868	$151,713	$9,787,266
290	$26,507	$125,206	$151,713	$9,662,061
291	$26,168	$125,545	$151,713	$9,536,516
292	$25,828	$125,885	$151,713	$9,410,631
293	$25,487	$126,226	$151,713	$9,284,405
294	$25,145	$126,568	$151,713	$9,157,837
295	$24,802	$126,910	$151,713	$9,030,927
296	$24,459	$127,254	$151,713	$8,903,673
297	$24,114	$127,599	$151,713	$8,776,074
298	$23,769	$127,944	$151,713	$8,648,130
299	$23,422	$128,291	$151,713	$8,519,839
300	$23,075	$128,638	$151,713	$8,391,200

第25年供款共

$1,820,555

第25年利息

$299,622

第25年共還本金

$1,520,934

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$22,726	$128,987	$151,713	$8,262,214
302	$22,377	$129,336	$151,713	$8,132,878
303	$22,027	$129,686	$151,713	$8,003,191
304	$21,675	$130,038	$151,713	$7,873,154
305	$21,323	$130,390	$151,713	$7,742,764
306	$20,970	$130,743	$151,713	$7,612,021
307	$20,616	$131,097	$151,713	$7,480,924
308	$20,261	$131,452	$151,713	$7,349,472
309	$19,905	$131,808	$151,713	$7,217,664
310	$19,548	$132,165	$151,713	$7,085,499
311	$19,190	$132,523	$151,713	$6,952,975
312	$18,831	$132,882	$151,713	$6,820,094

第26年供款共

$1,820,555

第26年利息

$249,448

第26年共還本金

$1,571,107

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$18,471	$133,242	$151,713	$6,686,852
314	$18,110	$133,603	$151,713	$6,553,249
315	$17,748	$133,965	$151,713	$6,419,284
316	$17,386	$134,327	$151,713	$6,284,957
317	$17,022	$134,691	$151,713	$6,150,266
318	$16,657	$135,056	$151,713	$6,015,210
319	$16,291	$135,422	$151,713	$5,879,788
320	$15,924	$135,788	$151,713	$5,744,000
321	$15,557	$136,156	$151,713	$5,607,844
322	$15,188	$136,525	$151,713	$5,471,318
323	$14,818	$136,895	$151,713	$5,334,424
324	$14,447	$137,266	$151,713	$5,197,158

第27年供款共

$1,820,555

第27年利息

$197,620

第27年共還本金

$1,622,935

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$14,076	$137,637	$151,713	$5,059,521
326	$13,703	$138,010	$151,713	$4,921,511
327	$13,329	$138,384	$151,713	$4,783,127
328	$12,954	$138,759	$151,713	$4,644,368
329	$12,578	$139,134	$151,713	$4,505,234
330	$12,202	$139,511	$151,713	$4,365,723
331	$11,824	$139,889	$151,713	$4,225,834
332	$11,445	$140,268	$151,713	$4,085,566
333	$11,065	$140,648	$151,713	$3,944,918
334	$10,684	$141,029	$151,713	$3,803,889
335	$10,302	$141,411	$151,713	$3,662,478
336	$9,919	$141,794	$151,713	$3,520,685

第28年供款共

$1,820,555

第28年利息

$144,082

第28年共還本金

$1,676,474

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$9,535	$142,178	$151,713	$3,378,507
338	$9,150	$142,563	$151,713	$3,235,944
339	$8,764	$142,949	$151,713	$3,092,995
340	$8,377	$143,336	$151,713	$2,949,659
341	$7,989	$143,724	$151,713	$2,805,935
342	$7,599	$144,114	$151,713	$2,661,821
343	$7,209	$144,504	$151,713	$2,517,318
344	$6,818	$144,895	$151,713	$2,372,422
345	$6,425	$145,288	$151,713	$2,227,135
346	$6,032	$145,681	$151,713	$2,081,454
347	$5,637	$146,076	$151,713	$1,935,378
348	$5,242	$146,471	$151,713	$1,788,907

第29年供款共

$1,820,555

第29年利息

$88,777

第29年共還本金

$1,731,778

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$4,845	$146,868	$151,713	$1,642,039
350	$4,447	$147,266	$151,713	$1,494,773
351	$4,048	$147,665	$151,713	$1,347,108
352	$3,648	$148,065	$151,713	$1,199,044
353	$3,247	$148,466	$151,713	$1,050,578
354	$2,845	$148,868	$151,713	$901,711
355	$2,442	$149,271	$151,713	$752,440
356	$2,038	$149,675	$151,713	$602,765
357	$1,632	$150,080	$151,713	$452,685
358	$1,226	$150,487	$151,713	$302,198
359	$818	$150,894	$151,713	$151,303
360	$410	$151,303	$151,713	$0

第30年供款共

$1,820,555

第30年利息

$31,648

第30年共還本金

$1,788,907

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$28,086,653

免責聲明

筍盤推介

按揭保險費
info