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$67,837,989

每月供款
$456,967

首期

$-97,000,000

總貸款額

$105,000,000

總利息

$59,507,989

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-96,670,000

按月供比率計算

$913,933

置業成本總預算

HK$-96,670,000

首期

$-97,000,000
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

$913,933

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07座

thumb_up

君臨天下景觀~豪華裝修~地鐵站上蓋

實

564 呎

@15,514

建

739 呎

@11,840

real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選 transfer_within_a_station 人才必選

售$875 萬

實

564 呎

@15,514

建

739 呎

@11,840

售$875 萬

real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選 transfer_within_a_station 人才必選

馬鞍山 SILVERSANDS 第05A座

thumb_up

Silversands 1房連天台連租約

實

306 呎

@24,510

local_fire_department 至HIT hotel_class 樓王

售$750 萬

實

306 呎

@24,510

售$750 萬

local_fire_department 至HIT hotel_class 樓王

大埔雲滙第01期第07座

thumb_up

雲匯新鴻基品牌 3房

實

645 呎

@13,488

local_fire_department 至HIT price_change 蝕讓盤

售$870 萬

實

645 呎

@13,488

售$870 萬

local_fire_department 至HIT price_change 蝕讓盤

沙田文禮閣

thumb_up

大圍站旁三房套, 旺中帶靜

實

622 呎

@11,897

建

736 呎

@10,054

local_offer 低水筍價

售$740 萬

實

622 呎

@11,897

建

736 呎

@10,054

售$740 萬

local_offer 低水筍價

粉嶺海燕花園

thumb_up

激筍 *** 連天台 *** 連車位 *** 步行幾分鐘到港鐵

實

750 呎

@10,067

建

972 呎

@7,767

local_offer 低水筍價

售$755 萬

實

750 呎

@10,067

建

972 呎

@7,767

售$755 萬

local_offer 低水筍價

VR實景

馬鞍山翠擁華庭第10座

thumb_up

低水屋苑, 高層東南山景兩線免費穿梭巴士

實

765 呎

@10,458

建

988 呎

@8,097

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

售$800 萬

實

765 呎

@10,458

建

988 呎

@8,097

售$800 萬

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

西貢相思灣

thumb_up

CLEAR WATER BAY VILLAGE HOUSE

建

1,350 呎

@6,667

local_fire_department 至HIT hotel_class 樓王

售$900 萬

建

1,350 呎

@6,667

售$900 萬

local_fire_department 至HIT hotel_class 樓王

西貢躉場

thumb_up

開揚海景, 可步行到市中心, 十分方便

實

700 呎

@10,429

建

700 呎

@10,429

directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

售$730 萬

實

700 呎

@10,429

建

700 呎

@10,429

售$730 萬

directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

VR實景

沙田沙田第一城第01期第12座

thumb_up

*特別靚側＊環境幽靜＊東南高層三房＊自住一流＊

實

504 呎

@14,286

建

594 呎

@12,121

hotel_class 樓王 verified 首置必買

售$720 萬

實

504 呎

@14,286

建

594 呎

@12,121

售$720 萬

hotel_class 樓王 verified 首置必買

VR實景

馬鞍山星漣海第03A座

thumb_up

三房一儲一套房低密度寧靜住宅區

實

780 呎

@11,538

local_fire_department 至HIT price_change 蝕讓盤

售$900 萬

實

780 呎

@11,538

售$900 萬

local_fire_department 至HIT price_change 蝕讓盤

馬鞍山天宇海第3B座

thumb_up

單邊海景, 誠意出讓

實

763 呎

@11,796

建

1,004 呎

@8,964

flight_takeoff 移民急讓

售$900 萬

實

763 呎

@11,796

建

1,004 呎

@8,964

售$900 萬

flight_takeoff 移民急讓

西貢逸瓏園第01座

thumb_up

逸瓏園

實

691 呎

@12,301

local_fire_department 至HIT

售$850 萬

實

691 呎

@12,301

售$850 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$628,419	$482,889	$395,716	$337,721
1.500	$651,780	$506,673	$419,933	$362,376
2.000	$675,684	$531,178	$445,047	$388,100
2.500	$700,129	$556,398	$471,048	$414,877
3.000	$725,111	$582,327	$497,922	$442,684
3.250	$737,802	$595,556	$511,682	$456,967
3.500	$750,627	$608,958	$525,655	$471,497
4.000	$776,672	$636,279	$554,229	$501,286
4.500	$803,243	$664,282	$583,624	$532,020
5.000	$830,333	$692,954	$613,820	$563,663
5.500	$857,938	$722,282	$644,792	$596,178
6.000	$886,050	$752,253	$676,516	$629,528

每月供款$456,967

年期

30年

貸款金額

$105,000,000

總利息

$59,507,989

總貸款連利息

$164,507,989

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$284,375	$172,592	$456,967	$104,827,408
2	$283,908	$173,059	$456,967	$104,654,349
3	$283,439	$173,528	$456,967	$104,480,822
4	$282,969	$173,998	$456,967	$104,306,824
5	$282,498	$174,469	$456,967	$104,132,355
6	$282,025	$174,942	$456,967	$103,957,413
7	$281,551	$175,415	$456,967	$103,781,998
8	$281,076	$175,890	$456,967	$103,606,108
9	$280,600	$176,367	$456,967	$103,429,741
10	$280,122	$176,844	$456,967	$103,252,896
11	$279,643	$177,323	$456,967	$103,075,573
12	$279,163	$177,804	$456,967	$102,897,769

第1年供款共

$5,483,600

第1年利息

$3,381,369

第1年共還本金

$2,102,231

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$278,681	$178,285	$456,967	$102,719,484
14	$278,199	$178,768	$456,967	$102,540,716
15	$277,714	$179,252	$456,967	$102,361,464
16	$277,229	$179,738	$456,967	$102,181,726
17	$276,742	$180,224	$456,967	$102,001,502
18	$276,254	$180,713	$456,967	$101,820,789
19	$275,765	$181,202	$456,967	$101,639,587
20	$275,274	$181,693	$456,967	$101,457,895
21	$274,782	$182,185	$456,967	$101,275,710
22	$274,288	$182,678	$456,967	$101,093,031
23	$273,794	$183,173	$456,967	$100,909,858
24	$273,298	$183,669	$456,967	$100,726,189

第2年供款共

$5,483,600

第2年利息

$3,312,020

第2年共還本金

$2,171,580

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$272,800	$184,167	$456,967	$100,542,023
26	$272,301	$184,665	$456,967	$100,357,357
27	$271,801	$185,165	$456,967	$100,172,192
28	$271,300	$185,667	$456,967	$99,986,525
29	$270,797	$186,170	$456,967	$99,800,355
30	$270,293	$186,674	$456,967	$99,613,681
31	$269,787	$187,180	$456,967	$99,426,502
32	$269,280	$187,687	$456,967	$99,238,815
33	$268,772	$188,195	$456,967	$99,050,620
34	$268,262	$188,705	$456,967	$98,861,916
35	$267,751	$189,216	$456,967	$98,672,700
36	$267,239	$189,728	$456,967	$98,482,972

第3年供款共

$5,483,600

第3年利息

$3,240,382

第3年共還本金

$2,243,217

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$266,725	$190,242	$456,967	$98,292,730
38	$266,209	$190,757	$456,967	$98,101,973
39	$265,693	$191,274	$456,967	$97,910,699
40	$265,175	$191,792	$456,967	$97,718,907
41	$264,655	$192,311	$456,967	$97,526,596
42	$264,135	$192,832	$456,967	$97,333,764
43	$263,612	$193,354	$456,967	$97,140,410
44	$263,089	$193,878	$456,967	$96,946,532
45	$262,564	$194,403	$456,967	$96,752,129
46	$262,037	$194,930	$456,967	$96,557,199
47	$261,509	$195,458	$456,967	$96,361,741
48	$260,980	$195,987	$456,967	$96,165,754

第4年供款共

$5,483,600

第4年利息

$3,166,382

第4年共還本金

$2,317,218

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$260,449	$196,518	$456,967	$95,969,237
50	$259,917	$197,050	$456,967	$95,772,187
51	$259,383	$197,584	$456,967	$95,574,603
52	$258,848	$198,119	$456,967	$95,376,484
53	$258,311	$198,655	$456,967	$95,177,829
54	$257,773	$199,193	$456,967	$94,978,636
55	$257,234	$199,733	$456,967	$94,778,903
56	$256,693	$200,274	$456,967	$94,578,629
57	$256,150	$200,816	$456,967	$94,377,813
58	$255,607	$201,360	$456,967	$94,176,453
59	$255,061	$201,905	$456,967	$93,974,547
60	$254,514	$202,452	$456,967	$93,772,095

第5年供款共

$5,483,600

第5年利息

$3,089,940

第5年共還本金

$2,393,659

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$253,966	$203,001	$456,967	$93,569,095
62	$253,416	$203,550	$456,967	$93,365,544
63	$252,865	$204,102	$456,967	$93,161,443
64	$252,312	$204,654	$456,967	$92,956,788
65	$251,758	$205,209	$456,967	$92,751,580
66	$251,202	$205,764	$456,967	$92,545,815
67	$250,645	$206,322	$456,967	$92,339,494
68	$250,086	$206,881	$456,967	$92,132,613
69	$249,526	$207,441	$456,967	$91,925,172
70	$248,964	$208,003	$456,967	$91,717,170
71	$248,401	$208,566	$456,967	$91,508,604
72	$247,836	$209,131	$456,967	$91,299,473

第6年供款共

$5,483,600

第6年利息

$3,010,977

第6年共還本金

$2,472,622

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$247,269	$209,697	$456,967	$91,089,776
74	$246,701	$210,265	$456,967	$90,879,510
75	$246,132	$210,835	$456,967	$90,668,676
76	$245,561	$211,406	$456,967	$90,457,270
77	$244,988	$211,978	$456,967	$90,245,292
78	$244,414	$212,552	$456,967	$90,032,740
79	$243,839	$213,128	$456,967	$89,819,612
80	$243,261	$213,705	$456,967	$89,605,906
81	$242,683	$214,284	$456,967	$89,391,623
82	$242,102	$214,864	$456,967	$89,176,758
83	$241,520	$215,446	$456,967	$88,961,312
84	$240,937	$216,030	$456,967	$88,745,282

第7年供款共

$5,483,600

第7年利息

$2,929,409

第7年共還本金

$2,554,191

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$240,352	$216,615	$456,967	$88,528,667
86	$239,765	$217,201	$456,967	$88,311,466
87	$239,177	$217,790	$456,967	$88,093,676
88	$238,587	$218,380	$456,967	$87,875,297
89	$237,996	$218,971	$456,967	$87,656,325
90	$237,403	$219,564	$456,967	$87,436,761
91	$236,808	$220,159	$456,967	$87,216,603
92	$236,212	$220,755	$456,967	$86,995,848
93	$235,614	$221,353	$456,967	$86,774,495
94	$235,014	$221,952	$456,967	$86,552,542
95	$234,413	$222,553	$456,967	$86,329,989
96	$233,810	$223,156	$456,967	$86,106,833

第8年供款共

$5,483,600

第8年利息

$2,845,150

第8年共還本金

$2,638,450

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$233,206	$223,761	$456,967	$85,883,072
98	$232,600	$224,367	$456,967	$85,658,705
99	$231,992	$224,974	$456,967	$85,433,731
100	$231,383	$225,584	$456,967	$85,208,147
101	$230,772	$226,195	$456,967	$84,981,953
102	$230,159	$226,807	$456,967	$84,755,146
103	$229,545	$227,421	$456,967	$84,527,724
104	$228,929	$228,037	$456,967	$84,299,687
105	$228,312	$228,655	$456,967	$84,071,032
106	$227,692	$229,274	$456,967	$83,841,758
107	$227,071	$229,895	$456,967	$83,611,862
108	$226,449	$230,518	$456,967	$83,381,345

第9年供款共

$5,483,600

第9年利息

$2,758,112

第9年共還本金

$2,725,488

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$225,824	$231,142	$456,967	$83,150,202
110	$225,198	$231,768	$456,967	$82,918,434
111	$224,571	$232,396	$456,967	$82,686,038
112	$223,941	$233,025	$456,967	$82,453,013
113	$223,310	$233,656	$456,967	$82,219,357
114	$222,677	$234,289	$456,967	$81,985,067
115	$222,043	$234,924	$456,967	$81,750,144
116	$221,407	$235,560	$456,967	$81,514,584
117	$220,769	$236,198	$456,967	$81,278,386
118	$220,129	$236,838	$456,967	$81,041,548
119	$219,488	$237,479	$456,967	$80,804,069
120	$218,844	$238,122	$456,967	$80,565,947

第10年供款共

$5,483,600

第10年利息

$2,668,202

第10年共還本金

$2,815,398

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$218,199	$238,767	$456,967	$80,327,180
122	$217,553	$239,414	$456,967	$80,087,766
123	$216,904	$240,062	$456,967	$79,847,703
124	$216,254	$240,712	$456,967	$79,606,991
125	$215,602	$241,364	$456,967	$79,365,627
126	$214,949	$242,018	$456,967	$79,123,609
127	$214,293	$242,674	$456,967	$78,880,935
128	$213,636	$243,331	$456,967	$78,637,604
129	$212,977	$243,990	$456,967	$78,393,614
130	$212,316	$244,651	$456,967	$78,148,964
131	$211,653	$245,313	$456,967	$77,903,651
132	$210,989	$245,978	$456,967	$77,657,673

第11年供款共

$5,483,600

第11年利息

$2,575,326

第11年共還本金

$2,908,274

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$210,323	$246,644	$456,967	$77,411,029
134	$209,655	$247,312	$456,967	$77,163,718
135	$208,985	$247,982	$456,967	$76,915,736
136	$208,313	$248,653	$456,967	$76,667,083
137	$207,640	$249,327	$456,967	$76,417,756
138	$206,965	$250,002	$456,967	$76,167,754
139	$206,288	$250,679	$456,967	$75,917,075
140	$205,609	$251,358	$456,967	$75,665,717
141	$204,928	$252,039	$456,967	$75,413,679
142	$204,245	$252,721	$456,967	$75,160,958
143	$203,561	$253,406	$456,967	$74,907,552
144	$202,875	$254,092	$456,967	$74,653,460

第12年供款共

$5,483,600

第12年利息

$2,479,386

第12年共還本金

$3,004,213

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$202,186	$254,780	$456,967	$74,398,680
146	$201,496	$255,470	$456,967	$74,143,209
147	$200,805	$256,162	$456,967	$73,887,047
148	$200,111	$256,856	$456,967	$73,630,191
149	$199,415	$257,552	$456,967	$73,372,640
150	$198,718	$258,249	$456,967	$73,114,391
151	$198,018	$258,948	$456,967	$72,855,442
152	$197,317	$259,650	$456,967	$72,595,793
153	$196,614	$260,353	$456,967	$72,335,439
154	$195,908	$261,058	$456,967	$72,074,381
155	$195,201	$261,765	$456,967	$71,812,616
156	$194,493	$262,474	$456,967	$71,550,142

第13年供款共

$5,483,600

第13年利息

$2,380,282

第13年共還本金

$3,103,318

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$193,782	$263,185	$456,967	$71,286,957
158	$193,069	$263,898	$456,967	$71,023,059
159	$192,354	$264,613	$456,967	$70,758,447
160	$191,637	$265,329	$456,967	$70,493,118
161	$190,919	$266,048	$456,967	$70,227,070
162	$190,198	$266,768	$456,967	$69,960,301
163	$189,476	$267,491	$456,967	$69,692,811
164	$188,751	$268,215	$456,967	$69,424,595
165	$188,025	$268,942	$456,967	$69,155,654
166	$187,297	$269,670	$456,967	$68,885,984
167	$186,566	$270,400	$456,967	$68,615,583
168	$185,834	$271,133	$456,967	$68,344,450

第14年供款共

$5,483,600

第14年利息

$2,277,908

第14年共還本金

$3,205,692

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$185,100	$271,867	$456,967	$68,072,583
170	$184,363	$272,603	$456,967	$67,799,980
171	$183,625	$273,342	$456,967	$67,526,638
172	$182,885	$274,082	$456,967	$67,252,556
173	$182,142	$274,824	$456,967	$66,977,732
174	$181,398	$275,569	$456,967	$66,702,163
175	$180,652	$276,315	$456,967	$66,425,848
176	$179,903	$277,063	$456,967	$66,148,785
177	$179,153	$277,814	$456,967	$65,870,971
178	$178,401	$278,566	$456,967	$65,592,405
179	$177,646	$279,321	$456,967	$65,313,085
180	$176,890	$280,077	$456,967	$65,033,008

第15年供款共

$5,483,600

第15年利息

$2,172,157

第15年共還本金

$3,311,443

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$176,131	$280,836	$456,967	$64,752,172
182	$175,370	$281,596	$456,967	$64,470,576
183	$174,608	$282,359	$456,967	$64,188,217
184	$173,843	$283,124	$456,967	$63,905,094
185	$173,076	$283,890	$456,967	$63,621,203
186	$172,307	$284,659	$456,967	$63,336,544
187	$171,536	$285,430	$456,967	$63,051,114
188	$170,763	$286,203	$456,967	$62,764,911
189	$169,988	$286,978	$456,967	$62,477,932
190	$169,211	$287,756	$456,967	$62,190,177
191	$168,432	$288,535	$456,967	$61,901,642
192	$167,650	$289,316	$456,967	$61,612,326

第16年供款共

$5,483,600

第16年利息

$2,062,917

第16年共還本金

$3,420,682

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$166,867	$290,100	$456,967	$61,322,226
194	$166,081	$290,886	$456,967	$61,031,340
195	$165,293	$291,673	$456,967	$60,739,667
196	$164,503	$292,463	$456,967	$60,447,203
197	$163,711	$293,255	$456,967	$60,153,948
198	$162,917	$294,050	$456,967	$59,859,898
199	$162,121	$294,846	$456,967	$59,565,052
200	$161,322	$295,645	$456,967	$59,269,407
201	$160,521	$296,445	$456,967	$58,972,962
202	$159,718	$297,248	$456,967	$58,675,714
203	$158,913	$298,053	$456,967	$58,377,661
204	$158,106	$298,860	$456,967	$58,078,800

第17年供款共

$5,483,600

第17年利息

$1,950,074

第17年共還本金

$3,533,525

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$157,297	$299,670	$456,967	$57,779,130
206	$156,485	$300,481	$456,967	$57,478,649
207	$155,671	$301,295	$456,967	$57,177,353
208	$154,855	$302,111	$456,967	$56,875,242
209	$154,037	$302,930	$456,967	$56,572,313
210	$153,217	$303,750	$456,967	$56,268,563
211	$152,394	$304,573	$456,967	$55,963,990
212	$151,569	$305,397	$456,967	$55,658,593
213	$150,742	$306,225	$456,967	$55,352,368
214	$149,913	$307,054	$456,967	$55,045,314
215	$149,081	$307,886	$456,967	$54,737,428
216	$148,247	$308,719	$456,967	$54,428,709

第18年供款共

$5,483,600

第18年利息

$1,833,508

第18年共還本金

$3,650,091

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$147,411	$309,556	$456,967	$54,119,153
218	$146,573	$310,394	$456,967	$53,808,760
219	$145,732	$311,235	$456,967	$53,497,525
220	$144,889	$312,078	$456,967	$53,185,447
221	$144,044	$312,923	$456,967	$52,872,525
222	$143,196	$313,770	$456,967	$52,558,755
223	$142,347	$314,620	$456,967	$52,244,135
224	$141,495	$315,472	$456,967	$51,928,662
225	$140,640	$316,327	$456,967	$51,612,336
226	$139,783	$317,183	$456,967	$51,295,153
227	$138,924	$318,042	$456,967	$50,977,110
228	$138,063	$318,904	$456,967	$50,658,207

第19年供款共

$5,483,600

第19年利息

$1,713,097

第19年共還本金

$3,770,502

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$137,199	$319,767	$456,967	$50,338,439
230	$136,333	$320,633	$456,967	$50,017,806
231	$135,465	$321,502	$456,967	$49,696,304
232	$134,594	$322,372	$456,967	$49,373,932
233	$133,721	$323,246	$456,967	$49,050,686
234	$132,846	$324,121	$456,967	$48,726,565
235	$131,968	$324,999	$456,967	$48,401,566
236	$131,088	$325,879	$456,967	$48,075,687
237	$130,205	$326,762	$456,967	$47,748,926
238	$129,320	$327,647	$456,967	$47,421,279
239	$128,433	$328,534	$456,967	$47,092,745
240	$127,543	$329,424	$456,967	$46,763,321

第20年供款共

$5,483,600

第20年利息

$1,588,714

第20年共還本金

$3,894,885

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$126,651	$330,316	$456,967	$46,433,005
242	$125,756	$331,211	$456,967	$46,101,795
243	$124,859	$332,108	$456,967	$45,769,687
244	$123,960	$333,007	$456,967	$45,436,680
245	$123,058	$333,909	$456,967	$45,102,771
246	$122,153	$334,813	$456,967	$44,767,958
247	$121,247	$335,720	$456,967	$44,432,238
248	$120,337	$336,629	$456,967	$44,095,608
249	$119,426	$337,541	$456,967	$43,758,067
250	$118,511	$338,455	$456,967	$43,419,612
251	$117,595	$339,372	$456,967	$43,080,240
252	$116,676	$340,291	$456,967	$42,739,949

第21年供款共

$5,483,600

第21年利息

$1,460,228

第21年共還本金

$4,023,372

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$115,754	$341,213	$456,967	$42,398,737
254	$114,830	$342,137	$456,967	$42,056,600
255	$113,903	$343,063	$456,967	$41,713,537
256	$112,974	$343,992	$456,967	$41,369,544
257	$112,043	$344,924	$456,967	$41,024,620
258	$111,108	$345,858	$456,967	$40,678,762
259	$110,172	$346,795	$456,967	$40,331,967
260	$109,232	$347,734	$456,967	$39,984,233
261	$108,291	$348,676	$456,967	$39,635,557
262	$107,346	$349,620	$456,967	$39,285,936
263	$106,399	$350,567	$456,967	$38,935,369
264	$105,450	$351,517	$456,967	$38,583,852

第22年供款共

$5,483,600

第22年利息

$1,327,503

第22年共還本金

$4,156,097

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$104,498	$352,469	$456,967	$38,231,384
266	$103,543	$353,423	$456,967	$37,877,960
267	$102,586	$354,380	$456,967	$37,523,580
268	$101,626	$355,340	$456,967	$37,168,240
269	$100,664	$356,303	$456,967	$36,811,937
270	$99,699	$357,268	$456,967	$36,454,669
271	$98,731	$358,235	$456,967	$36,096,434
272	$97,761	$359,205	$456,967	$35,737,229
273	$96,788	$360,178	$456,967	$35,377,050
274	$95,813	$361,154	$456,967	$35,015,896
275	$94,835	$362,132	$456,967	$34,653,765
276	$93,854	$363,113	$456,967	$34,290,652

第23年供款共

$5,483,600

第23年利息

$1,190,399

第23年共還本金

$4,293,200

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$92,871	$364,096	$456,967	$33,926,556
278	$91,884	$365,082	$456,967	$33,561,474
279	$90,896	$366,071	$456,967	$33,195,403
280	$89,904	$367,062	$456,967	$32,828,340
281	$88,910	$368,057	$456,967	$32,460,284
282	$87,913	$369,053	$456,967	$32,091,230
283	$86,914	$370,053	$456,967	$31,721,177
284	$85,912	$371,055	$456,967	$31,350,122
285	$84,907	$372,060	$456,967	$30,978,062
286	$83,899	$373,068	$456,967	$30,604,994
287	$82,889	$374,078	$456,967	$30,230,916
288	$81,875	$375,091	$456,967	$29,855,825

第24年供款共

$5,483,600

第24年利息

$1,048,773

第24年共還本金

$4,434,827

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$80,860	$376,107	$456,967	$29,479,718
290	$79,841	$377,126	$456,967	$29,102,592
291	$78,820	$378,147	$456,967	$28,724,445
292	$77,795	$379,171	$456,967	$28,345,274
293	$76,768	$380,198	$456,967	$27,965,076
294	$75,739	$381,228	$456,967	$27,583,848
295	$74,706	$382,260	$456,967	$27,201,587
296	$73,671	$383,296	$456,967	$26,818,292
297	$72,633	$384,334	$456,967	$26,433,958
298	$71,592	$385,375	$456,967	$26,048,583
299	$70,548	$386,418	$456,967	$25,662,165
300	$69,502	$387,465	$456,967	$25,274,700

第25年供款共

$5,483,600

第25年利息

$902,475

第25年共還本金

$4,581,125

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$68,452	$388,514	$456,967	$24,886,186
302	$67,400	$389,567	$456,967	$24,496,619
303	$66,345	$390,622	$456,967	$24,105,998
304	$65,287	$391,680	$456,967	$23,714,318
305	$64,226	$392,740	$456,967	$23,321,578
306	$63,163	$393,804	$456,967	$22,927,774
307	$62,096	$394,871	$456,967	$22,532,903
308	$61,027	$395,940	$456,967	$22,136,963
309	$59,954	$397,012	$456,967	$21,739,951
310	$58,879	$398,088	$456,967	$21,341,863
311	$57,801	$399,166	$456,967	$20,942,697
312	$56,720	$400,247	$456,967	$20,542,450

第26年供款共

$5,483,600

第26年利息

$751,350

第26年共還本金

$4,732,250

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$55,636	$401,331	$456,967	$20,141,120
314	$54,549	$402,418	$456,967	$19,738,702
315	$53,459	$403,508	$456,967	$19,335,194
316	$52,366	$404,600	$456,967	$18,930,594
317	$51,270	$405,696	$456,967	$18,524,897
318	$50,172	$406,795	$456,967	$18,118,102
319	$49,070	$407,897	$456,967	$17,710,206
320	$47,965	$409,001	$456,967	$17,301,204
321	$46,857	$410,109	$456,967	$16,891,095
322	$45,747	$411,220	$456,967	$16,479,875
323	$44,633	$412,334	$456,967	$16,067,541
324	$43,516	$413,450	$456,967	$15,654,091

第27年供款共

$5,483,600

第27年利息

$595,240

第27年共還本金

$4,888,359

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$42,396	$414,570	$456,967	$15,239,521
326	$41,274	$415,693	$456,967	$14,823,828
327	$40,148	$416,819	$456,967	$14,407,009
328	$39,019	$417,948	$456,967	$13,989,061
329	$37,887	$419,080	$456,967	$13,569,982
330	$36,752	$420,215	$456,967	$13,149,767
331	$35,614	$421,353	$456,967	$12,728,415
332	$34,473	$422,494	$456,967	$12,305,921
333	$33,329	$423,638	$456,967	$11,882,283
334	$32,181	$424,785	$456,967	$11,457,497
335	$31,031	$425,936	$456,967	$11,031,561
336	$29,877	$427,089	$456,967	$10,604,472

第28年供款共

$5,483,600

第28年利息

$433,980

第28年共還本金

$5,049,619

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$28,720	$428,246	$456,967	$10,176,226
338	$27,561	$429,406	$456,967	$9,746,820
339	$26,398	$430,569	$456,967	$9,316,251
340	$25,232	$431,735	$456,967	$8,884,515
341	$24,062	$432,904	$456,967	$8,451,611
342	$22,890	$434,077	$456,967	$8,017,534
343	$21,714	$435,252	$456,967	$7,582,282
344	$20,535	$436,431	$456,967	$7,145,850
345	$19,353	$437,613	$456,967	$6,708,237
346	$18,168	$438,798	$456,967	$6,269,439
347	$16,980	$439,987	$456,967	$5,829,452
348	$15,788	$441,179	$456,967	$5,388,273

第29年供款共

$5,483,600

第29年利息

$267,401

第29年共還本金

$5,216,199

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$14,593	$442,373	$456,967	$4,945,900
350	$13,395	$443,571	$456,967	$4,502,328
351	$12,194	$444,773	$456,967	$4,057,556
352	$10,989	$445,977	$456,967	$3,611,578
353	$9,781	$447,185	$456,967	$3,164,393
354	$8,570	$448,396	$456,967	$2,715,996
355	$7,356	$449,611	$456,967	$2,266,386
356	$6,138	$450,829	$456,967	$1,815,557
357	$4,917	$452,050	$456,967	$1,363,508
358	$3,693	$453,274	$456,967	$910,234
359	$2,465	$454,501	$456,967	$455,732
360	$1,234	$455,732	$456,967	$0

第30年供款共

$5,483,600

第30年利息

$95,326

第30年共還本金

$5,388,273

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$67,837,989

免責聲明

筍盤推介

按揭保險費
info