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$92,922,153

每月供款
$616,090

首期

$-129,200,000

總貸款額

$137,200,000

總利息

$84,592,153

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-128,870,000

按月供比率計算

$1,232,179

置業成本總預算

HK$-128,870,000

首期

$-129,200,000
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

$1,232,179

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

KOL實拍 VR實景

沙田沙田第一城第01期第05座

thumb_up

靚裝開揚景寬敞實用

實

819 呎

@10,989

建

980 呎

@9,184

local_offer 低水筍價

售$900 萬

實

819 呎

@10,989

建

980 呎

@9,184

售$900 萬

local_offer 低水筍價

馬鞍山星漣海 3房1套連儲物室

thumb_up

星漣海 3房1套連儲物室

實

765 呎

@11,765

local_fire_department 至HIT

售$900 萬

實

765 呎

@11,765

售$900 萬

local_fire_department 至HIT

沙田銀禧花園銀禧閣

thumb_up

罕有🍀東南🍀馬場景🐎 [覆式] 有部份傢俬3️⃣房.

實

665 呎

@11,128

建

1,094 呎

@6,764

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 transfer_within_a_station 人才必選

售$740 萬

實

665 呎

@11,128

建

1,094 呎

@6,764

售$740 萬

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 transfer_within_a_station 人才必選

馬鞍山嵐岸第03座

thumb_up

嵐岸 3房

實

660 呎

@12,879

建

900 呎

@9,444

local_fire_department 至HIT

售$850 萬

實

660 呎

@12,879

建

900 呎

@9,444

售$850 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第06座

thumb_up

馬鞍山聽濤雅苑套3房加多用途房

實

733 呎

@10,914

建

906 呎

@8,830

local_fire_department 至HIT

售$800 萬

實

733 呎

@10,914

建

906 呎

@8,830

售$800 萬

local_fire_department 至HIT

馬鞍山泓碧第02座

thumb_up

海景2房，上車首選

實

511 呎

@16,047

real_estate_agent 罕有放盤 verified 首置必買

售$820 萬

實

511 呎

@16,047

售$820 萬

real_estate_agent 罕有放盤 verified 首置必買

馬鞍山聽濤雅苑第06座

thumb_up

聽濤雅苑-大兩房-內園池景

實

526 呎

@13,308

建

656 呎

@10,671

local_fire_department 至HIT

售$700 萬

實

526 呎

@13,308

建

656 呎

@10,671

售$700 萬

local_fire_department 至HIT

VR實景

馬鞍山天宇海

thumb_up

天宇海罕有特色花園

實

760 呎

@11,316

建

1,001 呎

@8,591

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

售$860 萬

實

760 呎

@11,316

建

1,001 呎

@8,591

售$860 萬

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

馬鞍山銀湖天峰第03座

thumb_up

銀湖天峰 2房連約

實

564 呎

@15,957

建

742 呎

@12,129

local_fire_department 至HIT

售$900 萬

實

564 呎

@15,957

建

742 呎

@12,129

售$900 萬

local_fire_department 至HIT

粉嶺 ONE INNOVALE 第03期 E座

thumb_up

地下連花園全新裝修

實

405 呎

@18,000

local_fire_department 至HIT real_estate_agent 罕有放盤

售$729 萬

實

405 呎

@18,000

售$729 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

西貢複式連天台,車位 (連租約)

thumb_up

西貢

建

1,300 呎

@6,923

local_fire_department 至HIT

售$900 萬

建

1,300 呎

@6,923

售$900 萬

local_fire_department 至HIT

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

@15,146

pets 愛竉必選

售$880 萬

實

581 呎

@15,146

售$880 萬

pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$821,134	$630,975	$517,069	$441,289
1.500	$851,659	$662,052	$548,713	$473,505
2.000	$882,894	$694,072	$581,528	$507,118
2.500	$914,835	$727,027	$615,502	$542,106
3.000	$947,478	$760,908	$650,618	$578,441
3.500	$980,819	$795,705	$686,856	$616,089
4.000	$1,014,852	$831,405	$724,192	$655,014
4.500	$1,049,571	$867,995	$762,602	$695,172
5.000	$1,084,969	$905,459	$802,058	$736,519
5.500	$1,121,038	$943,781	$842,528	$779,007
6.000	$1,157,772	$982,943	$883,982	$822,583

每月供款$616,090

年期

30年

貸款金額

$137,200,000

總利息

$84,592,153

總貸款連利息

$221,792,153

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$400,167	$215,923	$616,089	$136,984,077
2	$399,537	$216,552	$616,089	$136,767,525
3	$398,905	$217,184	$616,089	$136,550,341
4	$398,272	$217,817	$616,089	$136,332,523
5	$397,637	$218,453	$616,089	$136,114,071
6	$396,999	$219,090	$616,089	$135,894,981
7	$396,360	$219,729	$616,089	$135,675,252
8	$395,719	$220,370	$616,089	$135,454,882
9	$395,077	$221,013	$616,089	$135,233,869
10	$394,432	$221,657	$616,089	$135,012,212
11	$393,786	$222,304	$616,089	$134,789,908
12	$393,137	$222,952	$616,089	$134,566,956

第1年供款共

$7,393,072

第1年利息

$4,760,028

第1年共還本金

$2,633,044

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$392,487	$223,602	$616,089	$134,343,354
14	$391,835	$224,255	$616,089	$134,119,099
15	$391,181	$224,909	$616,089	$133,894,191
16	$390,525	$225,565	$616,089	$133,668,626
17	$389,867	$226,222	$616,089	$133,442,404
18	$389,207	$226,882	$616,089	$133,215,522
19	$388,545	$227,544	$616,089	$132,987,977
20	$387,882	$228,208	$616,089	$132,759,770
21	$387,216	$228,873	$616,089	$132,530,896
22	$386,548	$229,541	$616,089	$132,301,356
23	$385,879	$230,210	$616,089	$132,071,145
24	$385,208	$230,882	$616,089	$131,840,263

第2年供款共

$7,393,072

第2年利息

$4,666,379

第2年共還本金

$2,726,693

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$384,534	$231,555	$616,089	$131,608,708
26	$383,859	$232,231	$616,089	$131,376,478
27	$383,181	$232,908	$616,089	$131,143,570
28	$382,502	$233,587	$616,089	$130,909,982
29	$381,821	$234,269	$616,089	$130,675,714
30	$381,137	$234,952	$616,089	$130,440,762
31	$380,452	$235,637	$616,089	$130,205,125
32	$379,765	$236,324	$616,089	$129,968,801
33	$379,076	$237,014	$616,089	$129,731,787
34	$378,384	$237,705	$616,089	$129,494,082
35	$377,691	$238,398	$616,089	$129,255,684
36	$376,996	$239,094	$616,089	$129,016,590

第3年供款共

$7,393,072

第3年利息

$4,569,399

第3年共還本金

$2,823,673

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$376,298	$239,791	$616,089	$128,776,799
38	$375,599	$240,490	$616,089	$128,536,309
39	$374,898	$241,192	$616,089	$128,295,117
40	$374,194	$241,895	$616,089	$128,053,222
41	$373,489	$242,601	$616,089	$127,810,621
42	$372,781	$243,308	$616,089	$127,567,313
43	$372,071	$244,018	$616,089	$127,323,295
44	$371,360	$244,730	$616,089	$127,078,565
45	$370,646	$245,443	$616,089	$126,833,122
46	$369,930	$246,159	$616,089	$126,586,962
47	$369,212	$246,877	$616,089	$126,340,085
48	$368,492	$247,597	$616,089	$126,092,488

第4年供款共

$7,393,072

第4年利息

$4,468,969

第4年共還本金

$2,924,103

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$367,770	$248,320	$616,089	$125,844,168
50	$367,045	$249,044	$616,089	$125,595,124
51	$366,319	$249,770	$616,089	$125,345,354
52	$365,591	$250,499	$616,089	$125,094,855
53	$364,860	$251,229	$616,089	$124,843,626
54	$364,127	$251,962	$616,089	$124,591,664
55	$363,392	$252,697	$616,089	$124,338,967
56	$362,655	$253,434	$616,089	$124,085,533
57	$361,916	$254,173	$616,089	$123,831,360
58	$361,175	$254,915	$616,089	$123,576,445
59	$360,431	$255,658	$616,089	$123,320,787
60	$359,686	$256,404	$616,089	$123,064,384

第5年供款共

$7,393,072

第5年利息

$4,364,968

第5年共還本金

$3,028,104

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$358,938	$257,152	$616,089	$122,807,232
62	$358,188	$257,902	$616,089	$122,549,331
63	$357,436	$258,654	$616,089	$122,290,677
64	$356,681	$259,408	$616,089	$122,031,269
65	$355,925	$260,165	$616,089	$121,771,104
66	$355,166	$260,924	$616,089	$121,510,180
67	$354,405	$261,685	$616,089	$121,248,496
68	$353,641	$262,448	$616,089	$120,986,048
69	$352,876	$263,213	$616,089	$120,722,835
70	$352,108	$263,981	$616,089	$120,458,854
71	$351,338	$264,751	$616,089	$120,194,103
72	$350,566	$265,523	$616,089	$119,928,579

第6年供款共

$7,393,072

第6年利息

$4,257,267

第6年共還本金

$3,135,804

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$349,792	$266,298	$616,089	$119,662,282
74	$349,015	$267,074	$616,089	$119,395,207
75	$348,236	$267,853	$616,089	$119,127,354
76	$347,455	$268,635	$616,089	$118,858,720
77	$346,671	$269,418	$616,089	$118,589,302
78	$345,885	$270,204	$616,089	$118,319,098
79	$345,097	$270,992	$616,089	$118,048,106
80	$344,307	$271,782	$616,089	$117,776,323
81	$343,514	$272,575	$616,089	$117,503,748
82	$342,719	$273,370	$616,089	$117,230,378
83	$341,922	$274,167	$616,089	$116,956,211
84	$341,122	$274,967	$616,089	$116,681,244

第7年供款共

$7,393,072

第7年利息

$4,145,736

第7年共還本金

$3,247,335

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$340,320	$275,769	$616,089	$116,405,475
86	$339,516	$276,573	$616,089	$116,128,902
87	$338,709	$277,380	$616,089	$115,851,522
88	$337,900	$278,189	$616,089	$115,573,332
89	$337,089	$279,000	$616,089	$115,294,332
90	$336,275	$279,814	$616,089	$115,014,518
91	$335,459	$280,630	$616,089	$114,733,888
92	$334,641	$281,449	$616,089	$114,452,439
93	$333,820	$282,270	$616,089	$114,170,169
94	$332,996	$283,093	$616,089	$113,887,076
95	$332,171	$283,919	$616,089	$113,603,157
96	$331,343	$284,747	$616,089	$113,318,411

第8年供款共

$7,393,072

第8年利息

$4,030,238

第8年共還本金

$3,362,833

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$330,512	$285,577	$616,089	$113,032,833
98	$329,679	$286,410	$616,089	$112,746,423
99	$328,844	$287,246	$616,089	$112,459,178
100	$328,006	$288,083	$616,089	$112,171,094
101	$327,166	$288,924	$616,089	$111,882,171
102	$326,323	$289,766	$616,089	$111,592,404
103	$325,478	$290,611	$616,089	$111,301,793
104	$324,630	$291,459	$616,089	$111,010,334
105	$323,780	$292,309	$616,089	$110,718,025
106	$322,928	$293,162	$616,089	$110,424,863
107	$322,073	$294,017	$616,089	$110,130,846
108	$321,215	$294,874	$616,089	$109,835,972

第9年供款共

$7,393,072

第9年利息

$3,910,633

第9年共還本金

$3,482,439

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$320,355	$295,734	$616,089	$109,540,237
110	$319,492	$296,597	$616,089	$109,243,640
111	$318,627	$297,462	$616,089	$108,946,178
112	$317,760	$298,330	$616,089	$108,647,849
113	$316,890	$299,200	$616,089	$108,348,649
114	$316,017	$300,072	$616,089	$108,048,577
115	$315,142	$300,948	$616,089	$107,747,629
116	$314,264	$301,825	$616,089	$107,445,803
117	$313,384	$302,706	$616,089	$107,143,098
118	$312,501	$303,589	$616,089	$106,839,509
119	$311,615	$304,474	$616,089	$106,535,035
120	$310,727	$305,362	$616,089	$106,229,673

第10年供款共

$7,393,072

第10年利息

$3,786,773

第10年共還本金

$3,606,299

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$309,837	$306,253	$616,089	$105,923,420
122	$308,943	$307,146	$616,089	$105,616,274
123	$308,047	$308,042	$616,089	$105,308,232
124	$307,149	$308,940	$616,089	$104,999,292
125	$306,248	$309,841	$616,089	$104,689,451
126	$305,344	$310,745	$616,089	$104,378,706
127	$304,438	$311,651	$616,089	$104,067,054
128	$303,529	$312,560	$616,089	$103,754,494
129	$302,617	$313,472	$616,089	$103,441,022
130	$301,703	$314,386	$616,089	$103,126,635
131	$300,786	$315,303	$616,089	$102,811,332
132	$299,866	$316,223	$616,089	$102,495,109

第11年供款共

$7,393,072

第11年利息

$3,658,508

第11年共還本金

$3,734,564

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$298,944	$317,145	$616,089	$102,177,964
134	$298,019	$318,070	$616,089	$101,859,894
135	$297,091	$318,998	$616,089	$101,540,896
136	$296,161	$319,928	$616,089	$101,220,967
137	$295,228	$320,861	$616,089	$100,900,106
138	$294,292	$321,797	$616,089	$100,578,309
139	$293,353	$322,736	$616,089	$100,255,573
140	$292,412	$323,677	$616,089	$99,931,895
141	$291,468	$324,621	$616,089	$99,607,274
142	$290,521	$325,568	$616,089	$99,281,706
143	$289,572	$326,518	$616,089	$98,955,188
144	$288,619	$327,470	$616,089	$98,627,718

第12年供款共

$7,393,072

第12年利息

$3,525,681

第12年共還本金

$3,867,391

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$287,664	$328,425	$616,089	$98,299,293
146	$286,706	$329,383	$616,089	$97,969,910
147	$285,746	$330,344	$616,089	$97,639,566
148	$284,782	$331,307	$616,089	$97,308,259
149	$283,816	$332,274	$616,089	$96,975,986
150	$282,847	$333,243	$616,089	$96,642,743
151	$281,875	$334,215	$616,089	$96,308,528
152	$280,900	$335,189	$616,089	$95,973,339
153	$279,922	$336,167	$616,089	$95,637,172
154	$278,942	$337,148	$616,089	$95,300,024
155	$277,958	$338,131	$616,089	$94,961,893
156	$276,972	$339,117	$616,089	$94,622,776

第13年供款共

$7,393,072

第13年利息

$3,388,130

第13年共還本金

$4,004,942

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$275,983	$340,106	$616,089	$94,282,670
158	$274,991	$341,098	$616,089	$93,941,572
159	$273,996	$342,093	$616,089	$93,599,479
160	$272,998	$343,091	$616,089	$93,256,388
161	$271,998	$344,092	$616,089	$92,912,296
162	$270,994	$345,095	$616,089	$92,567,201
163	$269,988	$346,102	$616,089	$92,221,100
164	$268,978	$347,111	$616,089	$91,873,989
165	$267,966	$348,124	$616,089	$91,525,865
166	$266,950	$349,139	$616,089	$91,176,726
167	$265,932	$350,157	$616,089	$90,826,569
168	$264,911	$351,178	$616,089	$90,475,390

第14年供款共

$7,393,072

第14年利息

$3,245,686

第14年共還本金

$4,147,386

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$263,887	$352,203	$616,089	$90,123,188
170	$262,859	$353,230	$616,089	$89,769,958
171	$261,829	$354,260	$616,089	$89,415,697
172	$260,796	$355,294	$616,089	$89,060,404
173	$259,760	$356,330	$616,089	$88,704,074
174	$258,720	$357,369	$616,089	$88,346,705
175	$257,678	$358,411	$616,089	$87,988,294
176	$256,633	$359,457	$616,089	$87,628,837
177	$255,584	$360,505	$616,089	$87,268,332
178	$254,533	$361,557	$616,089	$86,906,775
179	$253,478	$362,611	$616,089	$86,544,164
180	$252,420	$363,669	$616,089	$86,180,495

第15年供款共

$7,393,072

第15年利息

$3,098,176

第15年共還本金

$4,294,896

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$251,360	$364,730	$616,089	$85,815,765
182	$250,296	$365,793	$616,089	$85,449,972
183	$249,229	$366,860	$616,089	$85,083,112
184	$248,159	$367,930	$616,089	$84,715,182
185	$247,086	$369,003	$616,089	$84,346,178
186	$246,010	$370,080	$616,089	$83,976,099
187	$244,930	$371,159	$616,089	$83,604,940
188	$243,848	$372,242	$616,089	$83,232,698
189	$242,762	$373,327	$616,089	$82,859,371
190	$241,673	$374,416	$616,089	$82,484,955
191	$240,581	$375,508	$616,089	$82,109,446
192	$239,486	$376,603	$616,089	$81,732,843

第16年供款共

$7,393,072

第16年利息

$2,945,420

第16年共還本金

$4,447,652

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$238,387	$377,702	$616,089	$81,355,141
194	$237,286	$378,803	$616,089	$80,976,338
195	$236,181	$379,908	$616,089	$80,596,429
196	$235,073	$381,016	$616,089	$80,215,413
197	$233,962	$382,128	$616,089	$79,833,285
198	$232,847	$383,242	$616,089	$79,450,043
199	$231,729	$384,360	$616,089	$79,065,683
200	$230,608	$385,481	$616,089	$78,680,202
201	$229,484	$386,605	$616,089	$78,293,596
202	$228,356	$387,733	$616,089	$77,905,863
203	$227,225	$388,864	$616,089	$77,517,000
204	$226,091	$389,998	$616,089	$77,127,001

第17年供款共

$7,393,072

第17年利息

$2,787,230

第17年共還本金

$4,605,841

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$224,954	$391,136	$616,089	$76,735,866
206	$223,813	$392,276	$616,089	$76,343,590
207	$222,669	$393,421	$616,089	$75,950,169
208	$221,521	$394,568	$616,089	$75,555,601
209	$220,371	$395,719	$616,089	$75,159,882
210	$219,216	$396,873	$616,089	$74,763,009
211	$218,059	$398,031	$616,089	$74,364,979
212	$216,898	$399,191	$616,089	$73,965,787
213	$215,734	$400,356	$616,089	$73,565,432
214	$214,566	$401,523	$616,089	$73,163,908
215	$213,395	$402,695	$616,089	$72,761,213
216	$212,220	$403,869	$616,089	$72,357,344

第18年供款共

$7,393,072

第18年利息

$2,623,415

第18年共還本金

$4,769,657

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$211,042	$405,047	$616,089	$71,952,297
218	$209,861	$406,228	$616,089	$71,546,069
219	$208,676	$407,413	$616,089	$71,138,656
220	$207,488	$408,602	$616,089	$70,730,054
221	$206,296	$409,793	$616,089	$70,320,261
222	$205,101	$410,989	$616,089	$69,909,272
223	$203,902	$412,187	$616,089	$69,497,085
224	$202,700	$413,389	$616,089	$69,083,695
225	$201,494	$414,595	$616,089	$68,669,100
226	$200,285	$415,804	$616,089	$68,253,296
227	$199,072	$417,017	$616,089	$67,836,279
228	$197,856	$418,233	$616,089	$67,418,045

第19年供款共

$7,393,072

第19年利息

$2,453,772

第19年共還本金

$4,939,299

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$196,636	$419,453	$616,089	$66,998,592
230	$195,413	$420,677	$616,089	$66,577,915
231	$194,186	$421,904	$616,089	$66,156,011
232	$192,955	$423,134	$616,089	$65,732,877
233	$191,721	$424,368	$616,089	$65,308,509
234	$190,483	$425,606	$616,089	$64,882,902
235	$189,242	$426,848	$616,089	$64,456,055
236	$187,997	$428,092	$616,089	$64,027,962
237	$186,748	$429,341	$616,089	$63,598,621
238	$185,496	$430,593	$616,089	$63,168,028
239	$184,240	$431,849	$616,089	$62,736,179
240	$182,981	$433,109	$616,089	$62,303,070

第20年供款共

$7,393,072

第20年利息

$2,278,097

第20年共還本金

$5,114,975

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$181,717	$434,372	$616,089	$61,868,698
242	$180,450	$435,639	$616,089	$61,433,059
243	$179,180	$436,910	$616,089	$60,996,149
244	$177,905	$438,184	$616,089	$60,557,966
245	$176,627	$439,462	$616,089	$60,118,504
246	$175,346	$440,744	$616,089	$59,677,760
247	$174,060	$442,029	$616,089	$59,235,731
248	$172,771	$443,318	$616,089	$58,792,412
249	$171,478	$444,611	$616,089	$58,347,801
250	$170,181	$445,908	$616,089	$57,901,893
251	$168,881	$447,209	$616,089	$57,454,684
252	$167,576	$448,513	$616,089	$57,006,171

第21年供款共

$7,393,072

第21年利息

$2,096,173

第21年共還本金

$5,296,899

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$166,268	$449,821	$616,089	$56,556,349
254	$164,956	$451,133	$616,089	$56,105,216
255	$163,640	$452,449	$616,089	$55,652,767
256	$162,321	$453,769	$616,089	$55,198,998
257	$160,997	$455,092	$616,089	$54,743,906
258	$159,670	$456,420	$616,089	$54,287,486
259	$158,339	$457,751	$616,089	$53,829,736
260	$157,003	$459,086	$616,089	$53,370,650
261	$155,664	$460,425	$616,089	$52,910,225
262	$154,321	$461,768	$616,089	$52,448,457
263	$152,975	$463,115	$616,089	$51,985,342
264	$151,624	$464,465	$616,089	$51,520,877

第22年供款共

$7,393,072

第22年利息

$1,907,778

第22年共還本金

$5,485,294

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$150,269	$465,820	$616,089	$51,055,057
266	$148,911	$467,179	$616,089	$50,587,878
267	$147,548	$468,541	$616,089	$50,119,337
268	$146,181	$469,908	$616,089	$49,649,429
269	$144,811	$471,278	$616,089	$49,178,150
270	$143,436	$472,653	$616,089	$48,705,497
271	$142,058	$474,032	$616,089	$48,231,466
272	$140,675	$475,414	$616,089	$47,756,052
273	$139,288	$476,801	$616,089	$47,279,251
274	$137,898	$478,191	$616,089	$46,801,059
275	$136,503	$479,586	$616,089	$46,321,473
276	$135,104	$480,985	$616,089	$45,840,488

第23年供款共

$7,393,072

第23年利息

$1,712,683

第23年共還本金

$5,680,389

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$133,701	$482,388	$616,089	$45,358,100
278	$132,294	$483,795	$616,089	$44,874,305
279	$130,883	$485,206	$616,089	$44,389,099
280	$129,468	$486,621	$616,089	$43,902,478
281	$128,049	$488,040	$616,089	$43,414,438
282	$126,625	$489,464	$616,089	$42,924,974
283	$125,198	$490,891	$616,089	$42,434,082
284	$123,766	$492,323	$616,089	$41,941,759
285	$122,330	$493,759	$616,089	$41,448,000
286	$120,890	$495,199	$616,089	$40,952,801
287	$119,446	$496,644	$616,089	$40,456,157
288	$117,997	$498,092	$616,089	$39,958,065

第24年供款共

$7,393,072

第24年利息

$1,510,649

第24年共還本金

$5,882,423

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$116,544	$499,545	$616,089	$39,458,520
290	$115,087	$501,002	$616,089	$38,957,518
291	$113,626	$502,463	$616,089	$38,455,055
292	$112,161	$503,929	$616,089	$37,951,126
293	$110,691	$505,399	$616,089	$37,445,728
294	$109,217	$506,873	$616,089	$36,938,855
295	$107,738	$508,351	$616,089	$36,430,504
296	$106,256	$509,834	$616,089	$35,920,670
297	$104,769	$511,321	$616,089	$35,409,350
298	$103,277	$512,812	$616,089	$34,896,538
299	$101,782	$514,308	$616,089	$34,382,230
300	$100,282	$515,808	$616,089	$33,866,422

第25年供款共

$7,393,072

第25年利息

$1,301,429

第25年共還本金

$6,091,643

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$98,777	$517,312	$616,089	$33,349,110
302	$97,268	$518,821	$616,089	$32,830,289
303	$95,755	$520,334	$616,089	$32,309,954
304	$94,237	$521,852	$616,089	$31,788,102
305	$92,715	$523,374	$616,089	$31,264,728
306	$91,189	$524,901	$616,089	$30,739,828
307	$89,658	$526,431	$616,089	$30,213,396
308	$88,122	$527,967	$616,089	$29,685,429
309	$86,583	$529,507	$616,089	$29,155,923
310	$85,038	$531,051	$616,089	$28,624,871
311	$83,489	$532,600	$616,089	$28,092,271
312	$81,936	$534,154	$616,089	$27,558,118

第26年供款共

$7,393,072

第26年利息

$1,084,768

第26年共還本金

$6,308,304

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$80,378	$535,711	$616,089	$27,022,406
314	$78,815	$537,274	$616,089	$26,485,132
315	$77,248	$538,841	$616,089	$25,946,291
316	$75,677	$540,413	$616,089	$25,405,879
317	$74,100	$541,989	$616,089	$24,863,890
318	$72,520	$543,570	$616,089	$24,320,320
319	$70,934	$545,155	$616,089	$23,775,165
320	$69,344	$546,745	$616,089	$23,228,420
321	$67,750	$548,340	$616,089	$22,680,080
322	$66,150	$549,939	$616,089	$22,130,141
323	$64,546	$551,543	$616,089	$21,578,598
324	$62,938	$553,152	$616,089	$21,025,447

第27年供款共

$7,393,072

第27年利息

$860,400

第27年共還本金

$6,532,671

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$61,324	$554,765	$616,089	$20,470,681
326	$59,706	$556,383	$616,089	$19,914,298
327	$58,083	$558,006	$616,089	$19,356,292
328	$56,456	$559,633	$616,089	$18,796,659
329	$54,824	$561,266	$616,089	$18,235,393
330	$53,187	$562,903	$616,089	$17,672,490
331	$51,545	$564,545	$616,089	$17,107,946
332	$49,898	$566,191	$616,089	$16,541,755
333	$48,247	$567,843	$616,089	$15,973,912
334	$46,591	$569,499	$616,089	$15,404,414
335	$44,930	$571,160	$616,089	$14,833,254
336	$43,264	$572,826	$616,089	$14,260,428

第28年供款共

$7,393,072

第28年利息

$628,053

第28年共還本金

$6,765,018

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$41,593	$574,496	$616,089	$13,685,932
338	$39,917	$576,172	$616,089	$13,109,760
339	$38,237	$577,853	$616,089	$12,531,907
340	$36,551	$579,538	$616,089	$11,952,369
341	$34,861	$581,228	$616,089	$11,371,141
342	$33,166	$582,923	$616,089	$10,788,218
343	$31,466	$584,624	$616,089	$10,203,594
344	$29,760	$586,329	$616,089	$9,617,265
345	$28,050	$588,039	$616,089	$9,029,226
346	$26,335	$589,754	$616,089	$8,439,472
347	$24,615	$591,474	$616,089	$7,847,998
348	$22,890	$593,199	$616,089	$7,254,798

第29年供款共

$7,393,072

第29年利息

$387,442

第29年共還本金

$7,005,630

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$21,160	$594,929	$616,089	$6,659,869
350	$19,425	$596,665	$616,089	$6,063,204
351	$17,684	$598,405	$616,089	$5,464,799
352	$15,939	$600,150	$616,089	$4,864,649
353	$14,189	$601,901	$616,089	$4,262,748
354	$12,433	$603,656	$616,089	$3,659,092
355	$10,672	$605,417	$616,089	$3,053,675
356	$8,907	$607,183	$616,089	$2,446,492
357	$7,136	$608,954	$616,089	$1,837,539
358	$5,359	$610,730	$616,089	$1,226,809
359	$3,578	$612,511	$616,089	$614,298
360	$1,792	$614,298	$616,089	$0

第30年供款共

$7,393,072

第30年利息

$138,273

第30年共還本金

$7,254,798

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$92,922,153

免責聲明

筍盤推介

按揭保險費
info