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$94,648,523

每月供款
$628,663

首期

$-132,000,000

總貸款額

$140,000,000

總利息

$86,318,523

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-131,670,000

按月供比率計算

$1,257,325

置業成本總預算

HK$-131,670,000

首期

$-132,000,000
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

$1,257,325

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

沙田壹號雲頂第02期雲頂峰

thumb_up

💖新鴻基💖 星級🌟屋苑 [高負離子生活社區🏡] 寬敞 [大單邊] 2️⃣房.

實

555 呎

@15,315

建

727 呎

@11,692

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

售$850 萬

實

555 呎

@15,315

建

727 呎

@11,692

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

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01期第02座

thumb_up

2房海景有裝修還價即成有鎖匙睇

實

491 呎

@15,275

建

638 呎

@11,755

directions_run 日內即走

售$750 萬

實

491 呎

@15,275

建

638 呎

@11,755

售$750 萬

directions_run 日內即走

獨家

馬鞍山迎濤灣 A座

thumb_up

迎濤灣全海有裝修3房1套

實

818 呎

@10,452

建

1,060 呎

@8,066

real_estate_agent 罕有放盤

售$855 萬

實

818 呎

@10,452

建

1,060 呎

@8,066

售$855 萬

real_estate_agent 罕有放盤

馬鞍山迎海第01期第03座

thumb_up

海景1房+書房

實

512 呎

@13,672

建

642 呎

@10,903

local_fire_department 至HIT real_estate_agent 罕有放盤

售$700 萬

實

512 呎

@13,672

建

642 呎

@10,903

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山銀湖天峰第07座

thumb_up

銀湖天峰開揚2房

實

564 呎

@14,184

建

739 呎

@10,825

local_fire_department 至HIT

售$800 萬

實

564 呎

@14,184

建

739 呎

@10,825

售$800 萬

local_fire_department 至HIT

馬鞍山新港城 K座

thumb_up

馬鞍山新港城

實

551 呎

@13,067

建

750 呎

@9,600

local_fire_department 至HIT

售$720 萬

實

551 呎

@13,067

建

750 呎

@9,600

售$720 萬

local_fire_department 至HIT

VR實景

馬鞍山迎海第02期星灣第21座

thumb_up

💥移民急讓💥正南 [ 簇新裝修2房 + 書房 ] 鳳凰樓💝

實

472 呎

@16,314

local_fire_department 至HIT verified 首置必買 pets 愛竉必選 price_change 蝕讓盤

售$770 萬

實

472 呎

@16,314

售$770 萬

local_fire_department 至HIT verified 首置必買 pets 愛竉必選 price_change 蝕讓盤

沙田銀禧花園銀禧閣

thumb_up

特色連天台🏠🏠　享高層東南馬場景觀🌊🌊

實

660 呎

@12,576

建

1,094 呎

@7,587

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$830 萬

實

660 呎

@12,576

建

1,094 呎

@7,587

售$830 萬

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

KOL實拍 VR實景

沙田沙田第一城

thumb_up

奇豐精選大廳有裝有露台東南園景人見人愛實盤可約睇

實

819 呎

@10,989

建

980 呎

@9,184

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$900 萬

實

819 呎

@10,989

建

980 呎

@9,184

售$900 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

馬鞍山迎海第04期駿岸第06座

thumb_up

迎海4期2房

實

514 呎

@14,008

local_fire_department 至HIT

售$720 萬

實

514 呎

@14,008

售$720 萬

local_fire_department 至HIT

沙田玖瓏山天瓏閣

thumb_up

玖瓏山天瓏閣靚裝即買即住即收租

實

654 呎

@12,232

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

654 呎

@12,232

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$837,892	$643,852	$527,621	$450,295
1.500	$869,040	$675,564	$559,911	$483,168
2.000	$900,912	$708,237	$593,396	$517,467
2.500	$933,505	$741,864	$628,063	$553,169
3.000	$966,814	$776,437	$663,896	$590,246
3.500	$1,000,836	$811,944	$700,873	$628,663
4.000	$1,035,563	$848,372	$738,972	$668,381
4.500	$1,070,991	$885,709	$778,165	$709,359
5.000	$1,107,111	$923,938	$818,426	$751,550
5.500	$1,143,917	$963,042	$859,722	$794,905
6.000	$1,181,400	$1,003,003	$902,022	$839,371

每月供款$628,663

年期

30年

貸款金額

$140,000,000

總利息

$86,318,523

總貸款連利息

$226,318,523

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$408,333	$220,329	$628,663	$139,779,671
2	$407,691	$220,972	$628,663	$139,558,699
3	$407,046	$221,616	$628,663	$139,337,083
4	$406,400	$222,263	$628,663	$139,114,820
5	$405,752	$222,911	$628,663	$138,891,909
6	$405,101	$223,561	$628,663	$138,668,348
7	$404,449	$224,213	$628,663	$138,444,134
8	$403,795	$224,867	$628,663	$138,219,267
9	$403,140	$225,523	$628,663	$137,993,744
10	$402,482	$226,181	$628,663	$137,767,563
11	$401,822	$226,841	$628,663	$137,540,723
12	$401,160	$227,502	$628,663	$137,313,221

第1年供款共

$7,543,951

第1年利息

$4,857,172

第1年共還本金

$2,686,779

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$400,497	$228,166	$628,663	$137,085,055
14	$399,831	$228,831	$628,663	$136,856,224
15	$399,164	$229,499	$628,663	$136,626,725
16	$398,495	$230,168	$628,663	$136,396,557
17	$397,823	$230,839	$628,663	$136,165,718
18	$397,150	$231,513	$628,663	$135,934,206
19	$396,475	$232,188	$628,663	$135,702,018
20	$395,798	$232,865	$628,663	$135,469,153
21	$395,118	$233,544	$628,663	$135,235,609
22	$394,437	$234,225	$628,663	$135,001,383
23	$393,754	$234,909	$628,663	$134,766,475
24	$393,069	$235,594	$628,663	$134,530,881

第2年供款共

$7,543,951

第2年利息

$4,761,611

第2年共還本金

$2,782,340

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$392,382	$236,281	$628,663	$134,294,600
26	$391,693	$236,970	$628,663	$134,057,630
27	$391,001	$237,661	$628,663	$133,819,969
28	$390,308	$238,354	$628,663	$133,581,615
29	$389,613	$239,050	$628,663	$133,342,565
30	$388,916	$239,747	$628,663	$133,102,819
31	$388,217	$240,446	$628,663	$132,862,373
32	$387,515	$241,147	$628,663	$132,621,225
33	$386,812	$241,851	$628,663	$132,379,375
34	$386,107	$242,556	$628,663	$132,136,818
35	$385,399	$243,264	$628,663	$131,893,555
36	$384,690	$243,973	$628,663	$131,649,582

第3年供款共

$7,543,951

第3年利息

$4,662,652

第3年共還本金

$2,881,299

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$383,978	$244,685	$628,663	$131,404,897
38	$383,264	$245,398	$628,663	$131,159,499
39	$382,549	$246,114	$628,663	$130,913,385
40	$381,831	$246,832	$628,663	$130,666,553
41	$381,111	$247,552	$628,663	$130,419,001
42	$380,389	$248,274	$628,663	$130,170,728
43	$379,665	$248,998	$628,663	$129,921,730
44	$378,938	$249,724	$628,663	$129,672,005
45	$378,210	$250,453	$628,663	$129,421,553
46	$377,480	$251,183	$628,663	$129,170,370
47	$376,747	$251,916	$628,663	$128,918,454
48	$376,012	$252,650	$628,663	$128,665,804

第4年供款共

$7,543,951

第4年利息

$4,560,173

第4年共還本金

$2,983,778

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$375,275	$253,387	$628,663	$128,412,417
50	$374,536	$254,126	$628,663	$128,158,290
51	$373,795	$254,868	$628,663	$127,903,423
52	$373,052	$255,611	$628,663	$127,647,812
53	$372,306	$256,356	$628,663	$127,391,455
54	$371,558	$257,104	$628,663	$127,134,351
55	$370,809	$257,854	$628,663	$126,876,497
56	$370,056	$258,606	$628,663	$126,617,891
57	$369,302	$259,360	$628,663	$126,358,531
58	$368,546	$260,117	$628,663	$126,098,414
59	$367,787	$260,876	$628,663	$125,837,538
60	$367,026	$261,636	$628,663	$125,575,902

第5年供款共

$7,543,951

第5年利息

$4,454,049

第5年共還本金

$3,089,902

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$366,263	$262,400	$628,663	$125,313,502
62	$365,498	$263,165	$628,663	$125,050,337
63	$364,730	$263,932	$628,663	$124,786,405
64	$363,960	$264,702	$628,663	$124,521,703
65	$363,188	$265,474	$628,663	$124,256,229
66	$362,414	$266,249	$628,663	$123,989,980
67	$361,637	$267,025	$628,663	$123,722,955
68	$360,859	$267,804	$628,663	$123,455,151
69	$360,078	$268,585	$628,663	$123,186,566
70	$359,294	$269,368	$628,663	$122,917,197
71	$358,508	$270,154	$628,663	$122,647,043
72	$357,721	$270,942	$628,663	$122,376,101

第6年供款共

$7,543,951

第6年利息

$4,344,150

第6年共還本金

$3,199,800

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$356,930	$271,732	$628,663	$122,104,369
74	$356,138	$272,525	$628,663	$121,831,844
75	$355,343	$273,320	$628,663	$121,558,525
76	$354,546	$274,117	$628,663	$121,284,408
77	$353,746	$274,916	$628,663	$121,009,491
78	$352,944	$275,718	$628,663	$120,733,773
79	$352,140	$276,522	$628,663	$120,457,251
80	$351,334	$277,329	$628,663	$120,179,922
81	$350,525	$278,138	$628,663	$119,901,784
82	$349,714	$278,949	$628,663	$119,622,835
83	$348,900	$279,763	$628,663	$119,343,072
84	$348,084	$280,579	$628,663	$119,062,494

第7年供款共

$7,543,951

第7年利息

$4,230,343

第7年共還本金

$3,313,608

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$347,266	$281,397	$628,663	$118,781,097
86	$346,445	$282,218	$628,663	$118,498,879
87	$345,622	$283,041	$628,663	$118,215,838
88	$344,796	$283,866	$628,663	$117,931,972
89	$343,968	$284,694	$628,663	$117,647,278
90	$343,138	$285,525	$628,663	$117,361,753
91	$342,305	$286,357	$628,663	$117,075,396
92	$341,470	$287,193	$628,663	$116,788,203
93	$340,632	$288,030	$628,663	$116,500,173
94	$339,792	$288,870	$628,663	$116,211,302
95	$338,950	$289,713	$628,663	$115,921,589
96	$338,105	$290,558	$628,663	$115,631,031

第8年供款共

$7,543,951

第8年利息

$4,112,488

第8年共還本金

$3,431,463

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$337,257	$291,405	$628,663	$115,339,626
98	$336,407	$292,255	$628,663	$115,047,371
99	$335,555	$293,108	$628,663	$114,754,263
100	$334,700	$293,963	$628,663	$114,460,300
101	$333,843	$294,820	$628,663	$114,165,480
102	$332,983	$295,680	$628,663	$113,869,800
103	$332,120	$296,542	$628,663	$113,573,258
104	$331,255	$297,407	$628,663	$113,275,851
105	$330,388	$298,275	$628,663	$112,977,576
106	$329,518	$299,145	$628,663	$112,678,431
107	$328,645	$300,017	$628,663	$112,378,414
108	$327,770	$300,892	$628,663	$112,077,522

第9年供款共

$7,543,951

第9年利息

$3,990,442

第9年共還本金

$3,553,509

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$326,893	$301,770	$628,663	$111,775,752
110	$326,013	$302,650	$628,663	$111,473,102
111	$325,130	$303,533	$628,663	$111,169,570
112	$324,245	$304,418	$628,663	$110,865,152
113	$323,357	$305,306	$628,663	$110,559,846
114	$322,466	$306,196	$628,663	$110,253,649
115	$321,573	$307,089	$628,663	$109,946,560
116	$320,677	$307,985	$628,663	$109,638,575
117	$319,779	$308,883	$628,663	$109,329,692
118	$318,878	$309,784	$628,663	$109,019,907
119	$317,975	$310,688	$628,663	$108,709,219
120	$317,069	$311,594	$628,663	$108,397,625

第10年供款共

$7,543,951

第10年利息

$3,864,054

第10年共還本金

$3,679,897

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$316,160	$312,503	$628,663	$108,085,123
122	$315,248	$313,414	$628,663	$107,771,708
123	$314,334	$314,328	$628,663	$107,457,380
124	$313,417	$315,245	$628,663	$107,142,135
125	$312,498	$316,165	$628,663	$106,825,970
126	$311,576	$317,087	$628,663	$106,508,883
127	$310,651	$318,012	$628,663	$106,190,872
128	$309,723	$318,939	$628,663	$105,871,932
129	$308,793	$319,869	$628,663	$105,552,063
130	$307,860	$320,802	$628,663	$105,231,261
131	$306,925	$321,738	$628,663	$104,909,523
132	$305,986	$322,676	$628,663	$104,586,846

第11年供款共

$7,543,951

第11年利息

$3,733,171

第11年共還本金

$3,810,779

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$305,045	$323,618	$628,663	$104,263,228
134	$304,101	$324,561	$628,663	$103,938,667
135	$303,154	$325,508	$628,663	$103,613,159
136	$302,205	$326,458	$628,663	$103,286,701
137	$301,253	$327,410	$628,663	$102,959,292
138	$300,298	$328,365	$628,663	$102,630,927
139	$299,340	$329,322	$628,663	$102,301,605
140	$298,380	$330,283	$628,663	$101,971,322
141	$297,416	$331,246	$628,663	$101,640,076
142	$296,450	$332,212	$628,663	$101,307,863
143	$295,481	$333,181	$628,663	$100,974,682
144	$294,509	$334,153	$628,663	$100,640,529

第12年供款共

$7,543,951

第12年利息

$3,597,634

第12年共還本金

$3,946,317

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$293,535	$335,128	$628,663	$100,305,401
146	$292,557	$336,105	$628,663	$99,969,296
147	$291,577	$337,085	$628,663	$99,632,211
148	$290,594	$338,069	$628,663	$99,294,142
149	$289,608	$339,055	$628,663	$98,955,087
150	$288,619	$340,044	$628,663	$98,615,044
151	$287,627	$341,035	$628,663	$98,274,008
152	$286,633	$342,030	$628,663	$97,931,978
153	$285,635	$343,028	$628,663	$97,588,951
154	$284,634	$344,028	$628,663	$97,244,923
155	$283,631	$345,032	$628,663	$96,899,891
156	$282,625	$346,038	$628,663	$96,553,853

第13年供款共

$7,543,951

第13年利息

$3,457,275

第13年共還本金

$4,086,676

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$281,615	$347,047	$628,663	$96,206,806
158	$280,603	$348,059	$628,663	$95,858,747
159	$279,588	$349,075	$628,663	$95,509,672
160	$278,570	$350,093	$628,663	$95,159,579
161	$277,549	$351,114	$628,663	$94,808,466
162	$276,525	$352,138	$628,663	$94,456,328
163	$275,498	$353,165	$628,663	$94,103,163
164	$274,468	$354,195	$628,663	$93,748,968
165	$273,434	$355,228	$628,663	$93,393,740
166	$272,398	$356,264	$628,663	$93,037,476
167	$271,359	$357,303	$628,663	$92,680,172
168	$270,317	$358,345	$628,663	$92,321,827

第14年供款共

$7,543,951

第14年利息

$3,311,924

第14年共還本金

$4,232,026

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$269,272	$359,391	$628,663	$91,962,436
170	$268,224	$360,439	$628,663	$91,601,998
171	$267,172	$361,490	$628,663	$91,240,508
172	$266,118	$362,544	$628,663	$90,877,963
173	$265,061	$363,602	$628,663	$90,514,361
174	$264,000	$364,662	$628,663	$90,149,699
175	$262,937	$365,726	$628,663	$89,783,973
176	$261,870	$366,793	$628,663	$89,417,180
177	$260,800	$367,862	$628,663	$89,049,318
178	$259,727	$368,935	$628,663	$88,680,383
179	$258,651	$370,011	$628,663	$88,310,371
180	$257,572	$371,091	$628,663	$87,939,280

第15年供款共

$7,543,951

第15年利息

$3,161,404

第15年共還本金

$4,382,547

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$256,490	$372,173	$628,663	$87,567,107
182	$255,404	$373,258	$628,663	$87,193,849
183	$254,315	$374,347	$628,663	$86,819,502
184	$253,224	$375,439	$628,663	$86,444,063
185	$252,129	$376,534	$628,663	$86,067,529
186	$251,030	$377,632	$628,663	$85,689,896
187	$249,929	$378,734	$628,663	$85,311,163
188	$248,824	$379,838	$628,663	$84,931,324
189	$247,716	$380,946	$628,663	$84,550,378
190	$246,605	$382,057	$628,663	$84,168,321
191	$245,491	$383,172	$628,663	$83,785,149
192	$244,373	$384,289	$628,663	$83,400,860

第16年供款共

$7,543,951

第16年利息

$3,005,530

第16年共還本金

$4,538,420

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$243,253	$385,410	$628,663	$83,015,450
194	$242,128	$386,534	$628,663	$82,628,916
195	$241,001	$387,662	$628,663	$82,241,254
196	$239,870	$388,792	$628,663	$81,852,462
197	$238,736	$389,926	$628,663	$81,462,536
198	$237,599	$391,064	$628,663	$81,071,472
199	$236,458	$392,204	$628,663	$80,679,268
200	$235,315	$393,348	$628,663	$80,285,920
201	$234,167	$394,495	$628,663	$79,891,425
202	$233,017	$395,646	$628,663	$79,495,779
203	$231,863	$396,800	$628,663	$79,098,979
204	$230,705	$397,957	$628,663	$78,701,022

第17年供款共

$7,543,951

第17年利息

$2,844,113

第17年共還本金

$4,699,838

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$229,545	$399,118	$628,663	$78,301,904
206	$228,381	$400,282	$628,663	$77,901,622
207	$227,213	$401,449	$628,663	$77,500,173
208	$226,042	$402,620	$628,663	$77,097,552
209	$224,868	$403,795	$628,663	$76,693,757
210	$223,690	$404,972	$628,663	$76,288,785
211	$222,509	$406,154	$628,663	$75,882,631
212	$221,324	$407,338	$628,663	$75,475,293
213	$220,136	$408,526	$628,663	$75,066,767
214	$218,945	$409,718	$628,663	$74,657,049
215	$217,750	$410,913	$628,663	$74,246,136
216	$216,551	$412,111	$628,663	$73,834,025

第18年供款共

$7,543,951

第18年利息

$2,676,954

第18年共還本金

$4,866,997

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$215,349	$413,313	$628,663	$73,420,712
218	$214,144	$414,519	$628,663	$73,006,193
219	$212,935	$415,728	$628,663	$72,590,465
220	$211,722	$416,940	$628,663	$72,173,525
221	$210,506	$418,156	$628,663	$71,755,368
222	$209,286	$419,376	$628,663	$71,335,992
223	$208,063	$420,599	$628,663	$70,915,393
224	$206,837	$421,826	$628,663	$70,493,567
225	$205,606	$423,056	$628,663	$70,070,510
226	$204,372	$424,290	$628,663	$69,646,220
227	$203,135	$425,528	$628,663	$69,220,692
228	$201,894	$426,769	$628,663	$68,793,924

第19年供款共

$7,543,951

第19年利息

$2,503,849

第19年共還本金

$5,040,101

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$200,649	$428,014	$628,663	$68,365,910
230	$199,401	$429,262	$628,663	$67,936,648
231	$198,149	$430,514	$628,663	$67,506,134
232	$196,893	$431,770	$628,663	$67,074,364
233	$195,634	$433,029	$628,663	$66,641,335
234	$194,371	$434,292	$628,663	$66,207,043
235	$193,104	$435,559	$628,663	$65,771,485
236	$191,833	$436,829	$628,663	$65,334,655
237	$190,559	$438,103	$628,663	$64,896,552
238	$189,282	$439,381	$628,663	$64,457,171
239	$188,000	$440,662	$628,663	$64,016,509
240	$186,715	$441,948	$628,663	$63,574,561

第20年供款共

$7,543,951

第20年利息

$2,324,588

第20年共還本金

$5,219,362

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$185,426	$443,237	$628,663	$63,131,324
242	$184,133	$444,530	$628,663	$62,686,795
243	$182,836	$445,826	$628,663	$62,240,969
244	$181,536	$447,126	$628,663	$61,793,842
245	$180,232	$448,431	$628,663	$61,345,412
246	$178,924	$449,738	$628,663	$60,895,673
247	$177,612	$451,050	$628,663	$60,444,623
248	$176,297	$452,366	$628,663	$59,992,257
249	$174,977	$453,685	$628,663	$59,538,572
250	$173,654	$455,008	$628,663	$59,083,564
251	$172,327	$456,336	$628,663	$58,627,228
252	$170,996	$457,666	$628,663	$58,169,562

第21年供款共

$7,543,951

第21年利息

$2,138,952

第21年共還本金

$5,404,999

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$169,661	$459,001	$628,663	$57,710,561
254	$168,322	$460,340	$628,663	$57,250,221
255	$166,980	$461,683	$628,663	$56,788,538
256	$165,633	$463,029	$628,663	$56,325,508
257	$164,283	$464,380	$628,663	$55,861,129
258	$162,928	$465,734	$628,663	$55,395,394
259	$161,570	$467,093	$628,663	$54,928,302
260	$160,208	$468,455	$628,663	$54,459,847
261	$158,841	$469,821	$628,663	$53,990,025
262	$157,471	$471,192	$628,663	$53,518,834
263	$156,097	$472,566	$628,663	$53,046,268
264	$154,718	$473,944	$628,663	$52,572,323

第22年供款共

$7,543,951

第22年利息

$1,946,712

第22年共還本金

$5,597,239

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$153,336	$475,327	$628,663	$52,096,997
266	$151,950	$476,713	$628,663	$51,620,284
267	$150,559	$478,103	$628,663	$51,142,180
268	$149,165	$479,498	$628,663	$50,662,683
269	$147,766	$480,896	$628,663	$50,181,786
270	$146,364	$482,299	$628,663	$49,699,487
271	$144,957	$483,706	$628,663	$49,215,781
272	$143,546	$485,117	$628,663	$48,730,665
273	$142,131	$486,531	$628,663	$48,244,133
274	$140,712	$487,951	$628,663	$47,756,183
275	$139,289	$489,374	$628,663	$47,266,809
276	$137,862	$490,801	$628,663	$46,776,008

第23年供款共

$7,543,951

第23年利息

$1,747,635

第23年共還本金

$5,796,315

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$136,430	$492,233	$628,663	$46,283,776
278	$134,994	$493,668	$628,663	$45,790,107
279	$133,554	$495,108	$628,663	$45,294,999
280	$132,110	$496,552	$628,663	$44,798,447
281	$130,662	$498,000	$628,663	$44,300,447
282	$129,210	$499,453	$628,663	$43,800,994
283	$127,753	$500,910	$628,663	$43,300,084
284	$126,292	$502,371	$628,663	$42,797,714
285	$124,827	$503,836	$628,663	$42,293,878
286	$123,357	$505,305	$628,663	$41,788,572
287	$121,883	$506,779	$628,663	$41,281,793
288	$120,405	$508,257	$628,663	$40,773,536

第24年供款共

$7,543,951

第24年利息

$1,541,478

第24年共還本金

$6,002,473

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$118,923	$509,740	$628,663	$40,263,796
290	$117,436	$511,226	$628,663	$39,752,569
291	$115,945	$512,718	$628,663	$39,239,852
292	$114,450	$514,213	$628,663	$38,725,639
293	$112,950	$515,713	$628,663	$38,209,926
294	$111,446	$517,217	$628,663	$37,692,709
295	$109,937	$518,725	$628,663	$37,173,984
296	$108,424	$520,238	$628,663	$36,653,745
297	$106,907	$521,756	$628,663	$36,131,989
298	$105,385	$523,278	$628,663	$35,608,712
299	$103,859	$524,804	$628,663	$35,083,908
300	$102,328	$526,334	$628,663	$34,557,573

第25年供款共

$7,543,951

第25年利息

$1,327,989

第25年共還本金

$6,215,962

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$100,793	$527,870	$628,663	$34,029,704
302	$99,253	$529,409	$628,663	$33,500,295
303	$97,709	$530,953	$628,663	$32,969,341
304	$96,161	$532,502	$628,663	$32,436,839
305	$94,607	$534,055	$628,663	$31,902,784
306	$93,050	$535,613	$628,663	$31,367,171
307	$91,488	$537,175	$628,663	$30,829,996
308	$89,921	$538,742	$628,663	$30,291,255
309	$88,349	$540,313	$628,663	$29,750,942
310	$86,774	$541,889	$628,663	$29,209,053
311	$85,193	$543,469	$628,663	$28,665,583
312	$83,608	$545,055	$628,663	$28,120,528

第26年供款共

$7,543,951

第26年利息

$1,106,906

第26年共還本金

$6,437,045

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$82,018	$546,644	$628,663	$27,573,884
314	$80,424	$548,239	$628,663	$27,025,645
315	$78,825	$549,838	$628,663	$26,475,808
316	$77,221	$551,441	$628,663	$25,924,366
317	$75,613	$553,050	$628,663	$25,371,316
318	$74,000	$554,663	$628,663	$24,816,653
319	$72,382	$556,281	$628,663	$24,260,373
320	$70,759	$557,903	$628,663	$23,702,470
321	$69,132	$559,530	$628,663	$23,142,939
322	$67,500	$561,162	$628,663	$22,581,777
323	$65,864	$562,799	$628,663	$22,018,978
324	$64,222	$564,441	$628,663	$21,454,537

第27年供款共

$7,543,951

第27年利息

$877,960

第27年共還本金

$6,665,991

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$62,576	$566,087	$628,663	$20,888,450
326	$60,925	$567,738	$628,663	$20,320,713
327	$59,269	$569,394	$628,663	$19,751,319
328	$57,608	$571,055	$628,663	$19,180,264
329	$55,942	$572,720	$628,663	$18,607,544
330	$54,272	$574,391	$628,663	$18,033,154
331	$52,597	$576,066	$628,663	$17,457,088
332	$50,917	$577,746	$628,663	$16,879,342
333	$49,231	$579,431	$628,663	$16,299,910
334	$47,541	$581,121	$628,663	$15,718,789
335	$45,846	$582,816	$628,663	$15,135,973
336	$44,147	$584,516	$628,663	$14,551,457

第28年供款共

$7,543,951

第28年利息

$640,871

第28年共還本金

$6,903,080

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$42,442	$586,221	$628,663	$13,965,236
338	$40,732	$587,931	$628,663	$13,377,306
339	$39,017	$589,645	$628,663	$12,787,660
340	$37,297	$591,365	$628,663	$12,196,295
341	$35,573	$593,090	$628,663	$11,603,205
342	$33,843	$594,820	$628,663	$11,008,385
343	$32,108	$596,555	$628,663	$10,411,830
344	$30,368	$598,295	$628,663	$9,813,536
345	$28,623	$600,040	$628,663	$9,213,496
346	$26,873	$601,790	$628,663	$8,611,706
347	$25,117	$603,545	$628,663	$8,008,161
348	$23,357	$605,305	$628,663	$7,402,856

第29年供款共

$7,543,951

第29年利息

$395,349

第29年共還本金

$7,148,602

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$21,592	$607,071	$628,663	$6,795,785
350	$19,821	$608,842	$628,663	$6,186,943
351	$18,045	$610,617	$628,663	$5,576,326
352	$16,264	$612,398	$628,663	$4,963,928
353	$14,478	$614,184	$628,663	$4,349,743
354	$12,687	$615,976	$628,663	$3,733,767
355	$10,890	$617,772	$628,663	$3,115,995
356	$9,088	$619,574	$628,663	$2,496,421
357	$7,281	$621,381	$628,663	$1,875,039
358	$5,469	$623,194	$628,663	$1,251,846
359	$3,651	$625,011	$628,663	$626,834
360	$1,828	$626,834	$628,663	$0

第30年供款共

$7,543,951

第30年利息

$141,095

第30年共還本金

$7,402,856

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$94,648,523

免責聲明

筍盤推介

按揭保險費
info