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$170,985,169

每月供款
$1,249,043

首期

$-279,000,000

總貸款額

$287,000,000

總利息

$162,655,169

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-278,670,000

按月供比率計算

$2,498,084

置業成本總預算

HK$-278,670,000

首期

$-279,000,000
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

$2,498,084

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

馬鞍烏奚沙上蓋

實

570 呎

@15,439

建

748 呎

@11,765

local_fire_department 至HIT

售$880 萬

實

570 呎

@15,439

建

748 呎

@11,765

售$880 萬

local_fire_department 至HIT

VR實景

馬鞍山海柏花園第02座

thumb_up

馬鐵站頂海景歡迎睇樓。

實

560 呎

@15,714

建

750 呎

@11,733

local_fire_department 至HIT directions_run 日內即走

售$880 萬

實

560 呎

@15,714

建

750 呎

@11,733

售$880 萬

local_fire_department 至HIT directions_run 日內即走

沙田晉名峰

thumb_up

＊豪宅＊環境幽雅＊居高臨下＊連車位＊

實

577 呎

@13,692

建

721 呎

@10,957

real_estate_agent 罕有放盤 pets 愛竉必選 transfer_within_a_station 人才必選

售$790 萬

實

577 呎

@13,692

建

721 呎

@10,957

售$790 萬

real_estate_agent 罕有放盤 pets 愛竉必選 transfer_within_a_station 人才必選

馬鞍山新港城 L座

thumb_up

4期地鐵上蓋超開陽景海景

實

618 呎

@13,430

建

830 呎

@10,000

vpn_key 有匙即睇

售$830 萬

實

618 呎

@13,430

建

830 呎

@10,000

售$830 萬

vpn_key 有匙即睇

沙田玖瓏山日瓏閣

thumb_up

九肚山兩房, 中層開揚

實

663 呎

@11,312

local_fire_department 至HIT

售$750 萬

實

663 呎

@11,312

售$750 萬

local_fire_department 至HIT

白石角天賦海灣

thumb_up

大埔天賦海灣

實

653 呎

@11,485

建

832 呎

@9,014

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓 price_change 蝕讓盤

售$750 萬

實

653 呎

@11,485

建

832 呎

@9,014

售$750 萬

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓 price_change 蝕讓盤

馬鞍山迎海第02期星灣

thumb_up

烏溪沙近鐵路站大型屋苑中層開揚景觀

實

497 呎

@14,487

real_estate_agent 罕有放盤

售$720 萬

實

497 呎

@14,487

售$720 萬

real_estate_agent 罕有放盤

馬鞍山翠擁華庭

thumb_up

兩房半-靚雅裝~ 即買即用

實

573 呎

@12,216

建

732 呎

@9,563

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價

售$700 萬

實

573 呎

@12,216

建

732 呎

@9,563

售$700 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價

馬鞍山聽濤雅苑第08座

thumb_up

優質海景三房,筍價罕有放盤

實

660 呎

@12,879

建

819 呎

@10,379

local_fire_department 至HIT

售$850 萬

實

660 呎

@12,879

建

819 呎

@10,379

售$850 萬

local_fire_department 至HIT

馬鞍山迎濤灣 B座

thumb_up

真盤-有傢俱即住3房套海景筍租)*鄰近馬鞍山鐵路站

實

734 呎

@10,218

建

973 呎

@7,708

vpn_key 有匙即睇

售$750 萬

實

734 呎

@10,218

建

973 呎

@7,708

售$750 萬

vpn_key 有匙即睇

將軍澳蔚藍灣畔

thumb_up

優質居所,大型會所

實

533 呎

@16,510

建

677 呎

@12,999

售$880 萬

實

533 呎

@16,510

建

677 呎

@12,999

售$880 萬

馬鞍山嘉華星濤灣第01座

thumb_up

嘉華星濤灣

實

541 呎

@15,712

建

736 呎

@11,549

pets 愛竉必選

售$850 萬

實

541 呎

@15,712

建

736 呎

@11,549

售$850 萬

pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$1,717,679	$1,319,897	$1,081,624	$923,105
1.500	$1,781,532	$1,384,905	$1,147,817	$990,495
2.000	$1,846,870	$1,451,885	$1,216,462	$1,060,808
2.500	$1,913,685	$1,520,821	$1,287,530	$1,133,997
3.000	$1,981,969	$1,591,695	$1,360,986	$1,210,004
3.250	$2,016,659	$1,627,852	$1,398,598	$1,249,042
3.500	$2,051,713	$1,664,484	$1,436,790	$1,288,758
4.000	$2,122,904	$1,739,164	$1,514,892	$1,370,182
4.500	$2,195,531	$1,815,704	$1,595,239	$1,454,187
5.000	$2,269,578	$1,894,073	$1,677,773	$1,540,678
5.500	$2,345,030	$1,974,237	$1,762,431	$1,629,554
6.000	$2,421,869	$2,056,157	$1,849,145	$1,720,710

每月供款$1,249,043

年期

30年

貸款金額

$287,000,000

總利息

$162,655,169

總貸款連利息

$449,655,169

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$777,292	$471,750	$1,249,042	$286,528,250
2	$776,014	$473,028	$1,249,042	$286,055,221
3	$774,733	$474,309	$1,249,042	$285,580,912
4	$773,448	$475,594	$1,249,042	$285,105,318
5	$772,160	$476,882	$1,249,042	$284,628,436
6	$770,869	$478,173	$1,249,042	$284,150,263
7	$769,574	$479,469	$1,249,042	$283,670,794
8	$768,275	$480,767	$1,249,042	$283,190,027
9	$766,973	$482,069	$1,249,042	$282,707,958
10	$765,667	$483,375	$1,249,042	$282,224,584
11	$764,358	$484,684	$1,249,042	$281,739,900
12	$763,046	$485,997	$1,249,042	$281,253,903

第1年供款共

$14,988,506

第1年利息

$9,242,409

第1年共還本金

$5,746,097

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$761,729	$487,313	$1,249,042	$280,766,590
14	$760,410	$488,633	$1,249,042	$280,277,958
15	$759,086	$489,956	$1,249,042	$279,788,002
16	$757,759	$491,283	$1,249,042	$279,296,719
17	$756,429	$492,614	$1,249,042	$278,804,105
18	$755,094	$493,948	$1,249,042	$278,310,157
19	$753,757	$495,285	$1,249,042	$277,814,872
20	$752,415	$496,627	$1,249,042	$277,318,245
21	$751,070	$497,972	$1,249,042	$276,820,273
22	$749,722	$499,321	$1,249,042	$276,320,953
23	$748,369	$500,673	$1,249,042	$275,820,280
24	$747,013	$502,029	$1,249,042	$275,318,251

第2年供款共

$14,988,506

第2年利息

$9,052,853

第2年共還本金

$5,935,652

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$745,654	$503,389	$1,249,042	$274,814,862
26	$744,290	$504,752	$1,249,042	$274,310,110
27	$742,923	$506,119	$1,249,042	$273,803,992
28	$741,552	$507,490	$1,249,042	$273,296,502
29	$740,178	$508,864	$1,249,042	$272,787,638
30	$738,800	$510,242	$1,249,042	$272,277,396
31	$737,418	$511,624	$1,249,042	$271,765,771
32	$736,032	$513,010	$1,249,042	$271,252,761
33	$734,643	$514,399	$1,249,042	$270,738,362
34	$733,250	$515,792	$1,249,042	$270,222,570
35	$731,853	$517,189	$1,249,042	$269,705,380
36	$730,452	$518,590	$1,249,042	$269,186,790

第3年供款共

$14,988,506

第3年利息

$8,857,045

第3年共還本金

$6,131,460

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$729,048	$519,995	$1,249,042	$268,666,796
38	$727,639	$521,403	$1,249,042	$268,145,393
39	$726,227	$522,815	$1,249,042	$267,622,578
40	$724,811	$524,231	$1,249,042	$267,098,347
41	$723,391	$525,651	$1,249,042	$266,572,696
42	$721,968	$527,074	$1,249,042	$266,045,622
43	$720,540	$528,502	$1,249,042	$265,517,120
44	$719,109	$529,933	$1,249,042	$264,987,187
45	$717,674	$531,369	$1,249,042	$264,455,818
46	$716,235	$532,808	$1,249,042	$263,923,010
47	$714,791	$534,251	$1,249,042	$263,388,760
48	$713,345	$535,698	$1,249,042	$262,853,062

第4年供款共

$14,988,506

第4年利息

$8,654,777

第4年共還本金

$6,333,728

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$711,894	$537,148	$1,249,042	$262,315,914
50	$710,439	$538,603	$1,249,042	$261,777,311
51	$708,980	$540,062	$1,249,042	$261,237,249
52	$707,518	$541,525	$1,249,042	$260,695,724
53	$706,051	$542,991	$1,249,042	$260,152,733
54	$704,580	$544,462	$1,249,042	$259,608,271
55	$703,106	$545,936	$1,249,042	$259,062,335
56	$701,627	$547,415	$1,249,042	$258,514,920
57	$700,145	$548,898	$1,249,042	$257,966,022
58	$698,658	$550,384	$1,249,042	$257,415,638
59	$697,167	$551,875	$1,249,042	$256,863,763
60	$695,673	$553,369	$1,249,042	$256,310,394

第5年供款共

$14,988,506

第5年利息

$8,445,837

第5年共還本金

$6,542,668

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$694,174	$554,868	$1,249,042	$255,755,526
62	$692,671	$556,371	$1,249,042	$255,199,155
63	$691,164	$557,878	$1,249,042	$254,641,277
64	$689,653	$559,389	$1,249,042	$254,081,888
65	$688,138	$560,904	$1,249,042	$253,520,985
66	$686,619	$562,423	$1,249,042	$252,958,562
67	$685,096	$563,946	$1,249,042	$252,394,616
68	$683,569	$565,473	$1,249,042	$251,829,142
69	$682,037	$567,005	$1,249,042	$251,262,137
70	$680,502	$568,541	$1,249,042	$250,693,597
71	$678,962	$570,080	$1,249,042	$250,123,517
72	$677,418	$571,624	$1,249,042	$249,551,892

第6年供款共

$14,988,506

第6年利息

$8,230,004

第6年共還本金

$6,758,501

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$675,870	$573,172	$1,249,042	$248,978,720
74	$674,317	$574,725	$1,249,042	$248,403,995
75	$672,761	$576,281	$1,249,042	$247,827,714
76	$671,200	$577,842	$1,249,042	$247,249,872
77	$669,635	$579,407	$1,249,042	$246,670,465
78	$668,066	$580,976	$1,249,042	$246,089,488
79	$666,492	$582,550	$1,249,042	$245,506,939
80	$664,915	$584,128	$1,249,042	$244,922,811
81	$663,333	$585,710	$1,249,042	$244,337,102
82	$661,746	$587,296	$1,249,042	$243,749,806
83	$660,156	$588,886	$1,249,042	$243,160,919
84	$658,561	$590,481	$1,249,042	$242,570,438

第7年供款共

$14,988,506

第7年利息

$8,007,051

第7年共還本金

$6,981,454

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$656,962	$592,081	$1,249,042	$241,978,357
86	$655,358	$593,684	$1,249,042	$241,384,673
87	$653,750	$595,292	$1,249,042	$240,789,381
88	$652,138	$596,904	$1,249,042	$240,192,477
89	$650,521	$598,521	$1,249,042	$239,593,956
90	$648,900	$600,142	$1,249,042	$238,993,815
91	$647,275	$601,767	$1,249,042	$238,392,047
92	$645,645	$603,397	$1,249,042	$237,788,650
93	$644,011	$605,031	$1,249,042	$237,183,619
94	$642,372	$606,670	$1,249,042	$236,576,949
95	$640,729	$608,313	$1,249,042	$235,968,636
96	$639,082	$609,960	$1,249,042	$235,358,676

第8年供款共

$14,988,506

第8年利息

$7,776,744

第8年共還本金

$7,211,762

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$637,430	$611,612	$1,249,042	$234,747,064
98	$635,773	$613,269	$1,249,042	$234,133,795
99	$634,112	$614,930	$1,249,042	$233,518,865
100	$632,447	$616,595	$1,249,042	$232,902,270
101	$630,777	$618,265	$1,249,042	$232,284,005
102	$629,103	$619,940	$1,249,042	$231,664,065
103	$627,424	$621,619	$1,249,042	$231,042,446
104	$625,740	$623,302	$1,249,042	$230,419,144
105	$624,052	$624,990	$1,249,042	$229,794,154
106	$622,359	$626,683	$1,249,042	$229,167,471
107	$620,662	$628,380	$1,249,042	$228,539,091
108	$618,960	$630,082	$1,249,042	$227,909,009

第9年供款共

$14,988,506

第9年利息

$7,538,838

第9年共還本金

$7,449,667

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$617,254	$631,789	$1,249,042	$227,277,220
110	$615,542	$633,500	$1,249,042	$226,643,720
111	$613,827	$635,215	$1,249,042	$226,008,505
112	$612,106	$636,936	$1,249,042	$225,371,569
113	$610,381	$638,661	$1,249,042	$224,732,908
114	$608,652	$640,391	$1,249,042	$224,092,518
115	$606,917	$642,125	$1,249,042	$223,450,393
116	$605,178	$643,864	$1,249,042	$222,806,529
117	$603,434	$645,608	$1,249,042	$222,160,921
118	$601,686	$647,356	$1,249,042	$221,513,565
119	$599,933	$649,110	$1,249,042	$220,864,455
120	$598,175	$650,868	$1,249,042	$220,213,588

第10年供款共

$14,988,506

第10年利息

$7,293,085

第10年共還本金

$7,695,421

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$596,412	$652,630	$1,249,042	$219,560,957
122	$594,644	$654,398	$1,249,042	$218,906,560
123	$592,872	$656,170	$1,249,042	$218,250,389
124	$591,095	$657,947	$1,249,042	$217,592,442
125	$589,313	$659,729	$1,249,042	$216,932,713
126	$587,526	$661,516	$1,249,042	$216,271,197
127	$585,734	$663,308	$1,249,042	$215,607,889
128	$583,938	$665,104	$1,249,042	$214,942,785
129	$582,137	$666,905	$1,249,042	$214,275,879
130	$580,331	$668,712	$1,249,042	$213,607,168
131	$578,519	$670,523	$1,249,042	$212,936,645
132	$576,703	$672,339	$1,249,042	$212,264,306

第11年供款共

$14,988,506

第11年利息

$7,039,224

第11年共還本金

$7,949,281

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$574,882	$674,160	$1,249,042	$211,590,147
134	$573,057	$675,985	$1,249,042	$210,914,161
135	$571,226	$677,816	$1,249,042	$210,236,345
136	$569,390	$679,652	$1,249,042	$209,556,693
137	$567,549	$681,493	$1,249,042	$208,875,200
138	$565,704	$683,338	$1,249,042	$208,191,862
139	$563,853	$685,189	$1,249,042	$207,506,673
140	$561,997	$687,045	$1,249,042	$206,819,628
141	$560,136	$688,906	$1,249,042	$206,130,722
142	$558,271	$690,771	$1,249,042	$205,439,951
143	$556,400	$692,642	$1,249,042	$204,747,308
144	$554,524	$694,518	$1,249,042	$204,052,790

第12年供款共

$14,988,506

第12年利息

$6,776,989

第12年共還本金

$8,211,516

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$552,643	$696,399	$1,249,042	$203,356,391
146	$550,757	$698,285	$1,249,042	$202,658,106
147	$548,866	$700,176	$1,249,042	$201,957,929
148	$546,969	$702,073	$1,249,042	$201,255,857
149	$545,068	$703,974	$1,249,042	$200,551,882
150	$543,161	$705,881	$1,249,042	$199,846,002
151	$541,250	$707,793	$1,249,042	$199,138,209
152	$539,333	$709,709	$1,249,042	$198,428,500
153	$537,411	$711,632	$1,249,042	$197,716,868
154	$535,483	$713,559	$1,249,042	$197,003,309
155	$533,551	$715,492	$1,249,042	$196,287,817
156	$531,613	$717,429	$1,249,042	$195,570,388

第13年供款共

$14,988,506

第13年利息

$6,506,104

第13年共還本金

$8,482,402

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$529,670	$719,372	$1,249,042	$194,851,016
158	$527,722	$721,321	$1,249,042	$194,129,695
159	$525,768	$723,274	$1,249,042	$193,406,421
160	$523,809	$725,233	$1,249,042	$192,681,188
161	$521,845	$727,197	$1,249,042	$191,953,991
162	$519,875	$729,167	$1,249,042	$191,224,824
163	$517,901	$731,142	$1,249,042	$190,493,682
164	$515,920	$733,122	$1,249,042	$189,760,561
165	$513,935	$735,107	$1,249,042	$189,025,453
166	$511,944	$737,098	$1,249,042	$188,288,355
167	$509,948	$739,095	$1,249,042	$187,549,261
168	$507,946	$741,096	$1,249,042	$186,808,164

第14年供款共

$14,988,506

第14年利息

$6,226,282

第14年共還本金

$8,762,224

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$505,939	$743,103	$1,249,042	$186,065,061
170	$503,926	$745,116	$1,249,042	$185,319,945
171	$501,908	$747,134	$1,249,042	$184,572,811
172	$499,885	$749,157	$1,249,042	$183,823,654
173	$497,856	$751,186	$1,249,042	$183,072,467
174	$495,821	$753,221	$1,249,042	$182,319,246
175	$493,781	$755,261	$1,249,042	$181,563,986
176	$491,736	$757,306	$1,249,042	$180,806,679
177	$489,685	$759,357	$1,249,042	$180,047,322
178	$487,628	$761,414	$1,249,042	$179,285,908
179	$485,566	$763,476	$1,249,042	$178,522,432
180	$483,498	$765,544	$1,249,042	$177,756,888

第15年供款共

$14,988,506

第15年利息

$5,937,229

第15年共還本金

$9,051,277

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$481,425	$767,617	$1,249,042	$176,989,271
182	$479,346	$769,696	$1,249,042	$176,219,574
183	$477,261	$771,781	$1,249,042	$175,447,794
184	$475,171	$773,871	$1,249,042	$174,673,923
185	$473,075	$775,967	$1,249,042	$173,897,956
186	$470,974	$778,069	$1,249,042	$173,119,887
187	$468,866	$780,176	$1,249,042	$172,339,711
188	$466,753	$782,289	$1,249,042	$171,557,423
189	$464,635	$784,407	$1,249,042	$170,773,015
190	$462,510	$786,532	$1,249,042	$169,986,483
191	$460,380	$788,662	$1,249,042	$169,197,821
192	$458,244	$790,798	$1,249,042	$168,407,023

第16年供款共

$14,988,506

第16年利息

$5,638,641

第16年共還本金

$9,349,865

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$456,102	$792,940	$1,249,042	$167,614,083
194	$453,955	$795,087	$1,249,042	$166,818,996
195	$451,801	$797,241	$1,249,042	$166,021,755
196	$449,642	$799,400	$1,249,042	$165,222,356
197	$447,477	$801,565	$1,249,042	$164,420,791
198	$445,306	$803,736	$1,249,042	$163,617,055
199	$443,130	$805,913	$1,249,042	$162,811,142
200	$440,947	$808,095	$1,249,042	$162,003,047
201	$438,758	$810,284	$1,249,042	$161,192,763
202	$436,564	$812,478	$1,249,042	$160,380,285
203	$434,363	$814,679	$1,249,042	$159,565,606
204	$432,157	$816,885	$1,249,042	$158,748,720

第17年供款共

$14,988,506

第17年利息

$5,330,203

第17年共還本金

$9,658,303

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$429,944	$819,098	$1,249,042	$157,929,623
206	$427,726	$821,316	$1,249,042	$157,108,307
207	$425,502	$823,540	$1,249,042	$156,284,766
208	$423,271	$825,771	$1,249,042	$155,458,995
209	$421,035	$828,007	$1,249,042	$154,630,988
210	$418,792	$830,250	$1,249,042	$153,800,738
211	$416,544	$832,498	$1,249,042	$152,968,240
212	$414,289	$834,753	$1,249,042	$152,133,486
213	$412,028	$837,014	$1,249,042	$151,296,473
214	$409,761	$839,281	$1,249,042	$150,457,192
215	$407,488	$841,554	$1,249,042	$149,615,638
216	$405,209	$843,833	$1,249,042	$148,771,805

第18年供款共

$14,988,506

第18年利息

$5,011,590

第18年共還本金

$9,976,916

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$402,924	$846,118	$1,249,042	$147,925,686
218	$400,632	$848,410	$1,249,042	$147,077,276
219	$398,334	$850,708	$1,249,042	$146,226,568
220	$396,030	$853,012	$1,249,042	$145,373,556
221	$393,720	$855,322	$1,249,042	$144,518,234
222	$391,404	$857,639	$1,249,042	$143,660,596
223	$389,081	$859,961	$1,249,042	$142,800,634
224	$386,752	$862,290	$1,249,042	$141,938,344
225	$384,416	$864,626	$1,249,042	$141,073,718
226	$382,075	$866,967	$1,249,042	$140,206,751
227	$379,727	$869,316	$1,249,042	$139,337,435
228	$377,372	$871,670	$1,249,042	$138,465,765

第19年供款共

$14,988,506

第19年利息

$4,682,466

第19年共還本金

$10,306,039

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$375,011	$874,031	$1,249,042	$137,591,735
230	$372,644	$876,398	$1,249,042	$136,715,337
231	$370,271	$878,771	$1,249,042	$135,836,565
232	$367,891	$881,151	$1,249,042	$134,955,414
233	$365,504	$883,538	$1,249,042	$134,071,876
234	$363,111	$885,931	$1,249,042	$133,185,945
235	$360,712	$888,330	$1,249,042	$132,297,615
236	$358,306	$890,736	$1,249,042	$131,406,879
237	$355,894	$893,149	$1,249,042	$130,513,730
238	$353,475	$895,567	$1,249,042	$129,618,163
239	$351,049	$897,993	$1,249,042	$128,720,170
240	$348,617	$900,425	$1,249,042	$127,819,745

第20年供款共

$14,988,506

第20年利息

$4,342,485

第20年共還本金

$10,646,020

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$346,178	$902,864	$1,249,042	$126,916,881
242	$343,733	$905,309	$1,249,042	$126,011,572
243	$341,281	$907,761	$1,249,042	$125,103,812
244	$338,823	$910,219	$1,249,042	$124,193,592
245	$336,358	$912,684	$1,249,042	$123,280,908
246	$333,886	$915,156	$1,249,042	$122,365,751
247	$331,407	$917,635	$1,249,042	$121,448,117
248	$328,922	$920,120	$1,249,042	$120,527,996
249	$326,430	$922,612	$1,249,042	$119,605,384
250	$323,931	$925,111	$1,249,042	$118,680,273
251	$321,426	$927,616	$1,249,042	$117,752,657
252	$318,913	$930,129	$1,249,042	$116,822,528

第21年供款共

$14,988,506

第21年利息

$3,991,289

第21年共還本金

$10,997,217

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$316,394	$932,648	$1,249,042	$115,889,880
254	$313,868	$935,174	$1,249,042	$114,954,707
255	$311,336	$937,706	$1,249,042	$114,017,000
256	$308,796	$940,246	$1,249,042	$113,076,754
257	$306,250	$942,793	$1,249,042	$112,133,962
258	$303,696	$945,346	$1,249,042	$111,188,616
259	$301,136	$947,906	$1,249,042	$110,240,709
260	$298,569	$950,474	$1,249,042	$109,290,236
261	$295,994	$953,048	$1,249,042	$108,337,188
262	$293,413	$955,629	$1,249,042	$107,381,559
263	$290,825	$958,217	$1,249,042	$106,423,342
264	$288,230	$960,812	$1,249,042	$105,462,530

第22年供款共

$14,988,506

第22年利息

$3,628,507

第22年共還本金

$11,359,998

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$285,628	$963,414	$1,249,042	$104,499,115
266	$283,018	$966,024	$1,249,042	$103,533,092
267	$280,402	$968,640	$1,249,042	$102,564,452
268	$277,779	$971,263	$1,249,042	$101,593,188
269	$275,148	$973,894	$1,249,042	$100,619,294
270	$272,511	$976,532	$1,249,042	$99,642,763
271	$269,866	$979,176	$1,249,042	$98,663,586
272	$267,214	$981,828	$1,249,042	$97,681,758
273	$264,555	$984,487	$1,249,042	$96,697,271
274	$261,888	$987,154	$1,249,042	$95,710,117
275	$259,215	$989,827	$1,249,042	$94,720,290
276	$256,534	$992,508	$1,249,042	$93,727,782

第23年供款共

$14,988,506

第23年利息

$3,253,758

第23年共還本金

$11,734,748

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$253,846	$995,196	$1,249,042	$92,732,586
278	$251,151	$997,891	$1,249,042	$91,734,694
279	$248,448	$1,000,594	$1,249,042	$90,734,100
280	$245,738	$1,003,304	$1,249,042	$89,730,796
281	$243,021	$1,006,021	$1,249,042	$88,724,775
282	$240,296	$1,008,746	$1,249,042	$87,716,029
283	$237,564	$1,011,478	$1,249,042	$86,704,551
284	$234,825	$1,014,217	$1,249,042	$85,690,334
285	$232,078	$1,016,964	$1,249,042	$84,673,370
286	$229,324	$1,019,718	$1,249,042	$83,653,652
287	$226,562	$1,022,480	$1,249,042	$82,631,171
288	$223,793	$1,025,249	$1,249,042	$81,605,922

第24年供款共

$14,988,506

第24年利息

$2,866,646

第24年共還本金

$12,121,860

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$221,016	$1,028,026	$1,249,042	$80,577,896
290	$218,232	$1,030,810	$1,249,042	$79,547,086
291	$215,440	$1,033,602	$1,249,042	$78,513,483
292	$212,641	$1,036,401	$1,249,042	$77,477,082
293	$209,834	$1,039,208	$1,249,042	$76,437,874
294	$207,019	$1,042,023	$1,249,042	$75,395,851
295	$204,197	$1,044,845	$1,249,042	$74,351,006
296	$201,367	$1,047,675	$1,249,042	$73,303,331
297	$198,530	$1,050,512	$1,249,042	$72,252,819
298	$195,685	$1,053,357	$1,249,042	$71,199,461
299	$192,832	$1,056,210	$1,249,042	$70,143,251
300	$189,971	$1,059,071	$1,249,042	$69,084,180

第25年供款共

$14,988,506

第25年利息

$2,466,764

第25年共還本金

$12,521,742

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$187,103	$1,061,939	$1,249,042	$68,022,241
302	$184,227	$1,064,815	$1,249,042	$66,957,426
303	$181,343	$1,067,699	$1,249,042	$65,889,727
304	$178,451	$1,070,591	$1,249,042	$64,819,136
305	$175,552	$1,073,490	$1,249,042	$63,745,646
306	$172,644	$1,076,398	$1,249,042	$62,669,248
307	$169,729	$1,079,313	$1,249,042	$61,589,935
308	$166,806	$1,082,236	$1,249,042	$60,507,699
309	$163,875	$1,085,167	$1,249,042	$59,422,532
310	$160,936	$1,088,106	$1,249,042	$58,334,426
311	$157,989	$1,091,053	$1,249,042	$57,243,373
312	$155,034	$1,094,008	$1,249,042	$56,149,365

第26年供款共

$14,988,506

第26年利息

$2,053,690

第26年共還本金

$12,934,816

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$152,071	$1,096,971	$1,249,042	$55,052,394
314	$149,100	$1,099,942	$1,249,042	$53,952,452
315	$146,121	$1,102,921	$1,249,042	$52,849,531
316	$143,134	$1,105,908	$1,249,042	$51,743,623
317	$140,139	$1,108,903	$1,249,042	$50,634,720
318	$137,136	$1,111,906	$1,249,042	$49,522,813
319	$134,124	$1,114,918	$1,249,042	$48,407,895
320	$131,105	$1,117,937	$1,249,042	$47,289,958
321	$128,077	$1,120,965	$1,249,042	$46,168,993
322	$125,041	$1,124,001	$1,249,042	$45,044,992
323	$121,997	$1,127,045	$1,249,042	$43,917,946
324	$118,944	$1,130,098	$1,249,042	$42,787,849

第27年供款共

$14,988,506

第27年利息

$1,626,990

第27年共還本金

$13,361,516

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$115,884	$1,133,158	$1,249,042	$41,654,690
326	$112,815	$1,136,227	$1,249,042	$40,518,463
327	$109,738	$1,139,305	$1,249,042	$39,379,158
328	$106,652	$1,142,390	$1,249,042	$38,236,768
329	$103,558	$1,145,484	$1,249,042	$37,091,284
330	$100,456	$1,148,587	$1,249,042	$35,942,697
331	$97,345	$1,151,697	$1,249,042	$34,791,000
332	$94,226	$1,154,817	$1,249,042	$33,636,183
333	$91,098	$1,157,944	$1,249,042	$32,478,239
334	$87,962	$1,161,080	$1,249,042	$31,317,159
335	$84,817	$1,164,225	$1,249,042	$30,152,934
336	$81,664	$1,167,378	$1,249,042	$28,985,556

第28年供款共

$14,988,506

第28年利息

$1,186,213

第28年共還本金

$13,802,292

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$78,503	$1,170,540	$1,249,042	$27,815,017
338	$75,332	$1,173,710	$1,249,042	$26,641,307
339	$72,154	$1,176,889	$1,249,042	$25,464,418
340	$68,966	$1,180,076	$1,249,042	$24,284,342
341	$65,770	$1,183,272	$1,249,042	$23,101,070
342	$62,565	$1,186,477	$1,249,042	$21,914,594
343	$59,352	$1,189,690	$1,249,042	$20,724,903
344	$56,130	$1,192,912	$1,249,042	$19,531,991
345	$52,899	$1,196,143	$1,249,042	$18,335,848
346	$49,660	$1,199,383	$1,249,042	$17,136,466
347	$46,411	$1,202,631	$1,249,042	$15,933,835
348	$43,154	$1,205,888	$1,249,042	$14,727,947

第29年供款共

$14,988,506

第29年利息

$730,896

第29年共還本金

$14,257,609

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$39,888	$1,209,154	$1,249,042	$13,518,793
350	$36,613	$1,212,429	$1,249,042	$12,306,364
351	$33,330	$1,215,712	$1,249,042	$11,090,652
352	$30,037	$1,219,005	$1,249,042	$9,871,647
353	$26,736	$1,222,306	$1,249,042	$8,649,340
354	$23,425	$1,225,617	$1,249,042	$7,423,723
355	$20,106	$1,228,936	$1,249,042	$6,194,787
356	$16,778	$1,232,265	$1,249,042	$4,962,523
357	$13,440	$1,235,602	$1,249,042	$3,726,921
358	$10,094	$1,238,948	$1,249,042	$2,487,972
359	$6,738	$1,242,304	$1,249,042	$1,245,668
360	$3,374	$1,245,668	$1,249,042	$0

第30年供款共

$14,988,506

第30年利息

$260,559

第30年共還本金

$14,727,947

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$170,985,169

免責聲明

筍盤推介

按揭保險費
info