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$56,344,748

每月供款
$325,875

首期

$-61,300,000

總貸款額

$69,300,000

總利息

$48,014,748

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-60,970,000

按月供比率計算

$651,749

置業成本總預算

HK$-60,970,000

首期

$-61,300,000
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

$651,749

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

白石角嘉熙雅致裝修,即買即住,歡迎參觀,絕對有商量,還價即成

thumb_up

嘉熙****雅致裝修,即買即住,歡迎參觀,絕對有商量,還價即成****

實

502 呎

@17,530

local_fire_department 至HIT

售$880 萬

實

502 呎

@17,530

售$880 萬

local_fire_department 至HIT

沙田欣廷軒

thumb_up

＊＊鐵路沿線＊＊景觀開揚＊

實

419 呎

@17,422

建

549 呎

@13,297

directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$730 萬

實

419 呎

@17,422

建

549 呎

@13,297

售$730 萬

directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

馬鞍山泓碧

thumb_up

全新屋苑 2房海景清靜舒適

實

504 呎

@16,865

local_fire_department 至HIT hotel_class 樓王

售$850 萬

實

504 呎

@16,865

售$850 萬

local_fire_department 至HIT hotel_class 樓王

沙田碧濤花園

thumb_up

河景悠閒寫意 3房套廳大房大

實

812 呎

@9,951

建

1,146 呎

@7,051

local_fire_department 至HIT

售$808 萬

實

812 呎

@9,951

建

1,146 呎

@7,051

售$808 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第03座

thumb_up

聽濤三房

實

733 呎

@11,596

建

906 呎

@9,382

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

售$850 萬

實

733 呎

@11,596

建

906 呎

@9,382

售$850 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

沙田烏溪沙村

thumb_up

全幢自己擁有的村屋連天台及花園

建

891 呎

@9,540

local_fire_department 至HIT real_estate_agent 罕有放盤

售$850 萬

建

891 呎

@9,540

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

西貢御庭園

thumb_up

屋苑式管理屋苑排列整齊

建

700 呎

@10,543

local_fire_department 至HIT

售$738 萬

建

700 呎

@10,543

售$738 萬

local_fire_department 至HIT

馬鞍山新港城

thumb_up

獨家靚盤**新港城4期高層,開揚遠景靚裝修三房兩廳,即買即用**

實

519 呎

@14,451

建

696 呎

@10,776

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

519 呎

@14,451

建

696 呎

@10,776

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

粉嶺牽晴間第10座

thumb_up

精品裝修罕有三房公路景

實

556 呎

@14,388

建

758 呎

@10,554

pets 愛竉必選

售$800 萬

實

556 呎

@14,388

建

758 呎

@10,554

售$800 萬

pets 愛竉必選

VR實景

馬鞍山迎海第01期第05座

thumb_up

迎海最受歡迎兩房半

實

495 呎

@14,141

建

637 呎

@10,989

local_fire_department 至HIT local_offer 低水筍價

售$700 萬

實

495 呎

@14,141

建

637 呎

@10,989

售$700 萬

local_fire_department 至HIT local_offer 低水筍價

KOL實拍

沙田富豪花園

thumb_up

大則露台河景（三房套連工人房）

實

919 呎

@9,249

建

1,245 呎

@6,827

real_estate_agent 罕有放盤

售$850 萬

實

919 呎

@9,249

建

1,245 呎

@6,827

售$850 萬

real_estate_agent 罕有放盤

VR實景

馬鞍山迎海

thumb_up

有裝修,業主好想賣

實

524 呎

@14,885

建

645 呎

@12,093

verified 首置必買

售$780 萬

實

524 呎

@14,885

建

645 呎

@12,093

售$780 萬

verified 首置必買

利率	15年	20年	25年	30年
1.000	$414,757	$318,707	$261,173	$222,896
1.500	$430,175	$334,404	$277,156	$239,168
2.000	$445,952	$350,577	$293,731	$256,146
2.500	$462,085	$367,223	$310,891	$273,819
3.000	$478,573	$384,336	$328,628	$292,172
3.500	$495,414	$401,912	$346,932	$311,188
3.875	$508,274	$415,394	$361,025	$325,874
4.000	$512,604	$419,944	$365,791	$330,849
4.500	$530,140	$438,426	$385,192	$351,133
5.000	$548,020	$457,349	$405,121	$372,017
5.500	$566,239	$476,706	$425,563	$393,478
6.000	$584,793	$496,487	$446,501	$415,489

每月供款$325,875

年期

30年

貸款金額

$69,300,000

總利息

$48,014,748

總貸款連利息

$117,314,748

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$223,781	$102,093	$325,874	$69,197,907
2	$223,452	$102,423	$325,874	$69,095,484
3	$223,121	$102,753	$325,874	$68,992,731
4	$222,789	$103,085	$325,874	$68,889,645
5	$222,456	$103,418	$325,874	$68,786,227
6	$222,122	$103,752	$325,874	$68,682,475
7	$221,787	$104,087	$325,874	$68,578,388
8	$221,451	$104,423	$325,874	$68,473,965
9	$221,114	$104,760	$325,874	$68,369,204
10	$220,776	$105,099	$325,874	$68,264,106
11	$220,436	$105,438	$325,874	$68,158,668
12	$220,096	$105,779	$325,874	$68,052,889

第1年供款共

$3,910,492

第1年利息

$2,663,381

第1年共還本金

$1,247,111

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$219,754	$106,120	$325,874	$67,946,769
14	$219,411	$106,463	$325,874	$67,840,306
15	$219,068	$106,807	$325,874	$67,733,499
16	$218,723	$107,152	$325,874	$67,626,348
17	$218,377	$107,498	$325,874	$67,518,850
18	$218,030	$107,845	$325,874	$67,411,005
19	$217,681	$108,193	$325,874	$67,302,813
20	$217,332	$108,542	$325,874	$67,194,270
21	$216,981	$108,893	$325,874	$67,085,377
22	$216,630	$109,244	$325,874	$66,976,133
23	$216,277	$109,597	$325,874	$66,866,536
24	$215,923	$109,951	$325,874	$66,756,585

第2年供款共

$3,910,492

第2年利息

$2,614,187

第2年共還本金

$1,296,304

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$215,568	$110,306	$325,874	$66,646,279
26	$215,212	$110,662	$325,874	$66,535,616
27	$214,855	$111,020	$325,874	$66,424,596
28	$214,496	$111,378	$325,874	$66,313,218
29	$214,136	$111,738	$325,874	$66,201,480
30	$213,776	$112,099	$325,874	$66,089,382
31	$213,414	$112,461	$325,874	$65,976,921
32	$213,050	$112,824	$325,874	$65,864,097
33	$212,686	$113,188	$325,874	$65,750,909
34	$212,321	$113,554	$325,874	$65,637,355
35	$211,954	$113,920	$325,874	$65,523,435
36	$211,586	$114,288	$325,874	$65,409,147

第3年供款共

$3,910,492

第3年利息

$2,563,054

第3年共還本金

$1,347,438

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$211,217	$114,657	$325,874	$65,294,490
38	$210,847	$115,028	$325,874	$65,179,462
39	$210,475	$115,399	$325,874	$65,064,063
40	$210,103	$115,772	$325,874	$64,948,292
41	$209,729	$116,145	$325,874	$64,832,146
42	$209,354	$116,520	$325,874	$64,715,626
43	$208,978	$116,897	$325,874	$64,598,729
44	$208,600	$117,274	$325,874	$64,481,455
45	$208,221	$117,653	$325,874	$64,363,802
46	$207,841	$118,033	$325,874	$64,245,769
47	$207,460	$118,414	$325,874	$64,127,355
48	$207,078	$118,796	$325,874	$64,008,558

第4年供款共

$3,910,492

第4年利息

$2,509,903

第4年共還本金

$1,400,588

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$206,694	$119,180	$325,874	$63,889,378
50	$206,309	$119,565	$325,874	$63,769,814
51	$205,923	$119,951	$325,874	$63,649,863
52	$205,536	$120,338	$325,874	$63,529,524
53	$205,147	$120,727	$325,874	$63,408,797
54	$204,758	$121,117	$325,874	$63,287,681
55	$204,366	$121,508	$325,874	$63,166,173
56	$203,974	$121,900	$325,874	$63,044,273
57	$203,580	$122,294	$325,874	$62,921,979
58	$203,186	$122,689	$325,874	$62,799,290
59	$202,789	$123,085	$325,874	$62,676,205
60	$202,392	$123,482	$325,874	$62,552,723

第5年供款共

$3,910,492

第5年利息

$2,454,656

第5年共還本金

$1,455,836

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$201,993	$123,881	$325,874	$62,428,842
62	$201,593	$124,281	$325,874	$62,304,561
63	$201,192	$124,682	$325,874	$62,179,878
64	$200,789	$125,085	$325,874	$62,054,793
65	$200,385	$125,489	$325,874	$61,929,304
66	$199,980	$125,894	$325,874	$61,803,410
67	$199,574	$126,301	$325,874	$61,677,109
68	$199,166	$126,709	$325,874	$61,550,400
69	$198,757	$127,118	$325,874	$61,423,282
70	$198,346	$127,528	$325,874	$61,295,754
71	$197,934	$127,940	$325,874	$61,167,814
72	$197,521	$128,353	$325,874	$61,039,461

第6年供款共

$3,910,492

第6年利息

$2,397,230

第6年共還本金

$1,513,262

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$197,107	$128,768	$325,874	$60,910,693
74	$196,691	$129,184	$325,874	$60,781,510
75	$196,274	$129,601	$325,874	$60,651,909
76	$195,855	$130,019	$325,874	$60,521,890
77	$195,435	$130,439	$325,874	$60,391,451
78	$195,014	$130,860	$325,874	$60,260,590
79	$194,591	$131,283	$325,874	$60,129,308
80	$194,168	$131,707	$325,874	$59,997,601
81	$193,742	$132,132	$325,874	$59,865,469
82	$193,316	$132,559	$325,874	$59,732,910
83	$192,888	$132,987	$325,874	$59,599,923
84	$192,458	$133,416	$325,874	$59,466,507

第7年供款共

$3,910,492

第7年利息

$2,337,538

第7年共還本金

$1,572,954

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$192,027	$133,847	$325,874	$59,332,660
86	$191,595	$134,279	$325,874	$59,198,381
87	$191,161	$134,713	$325,874	$59,063,668
88	$190,726	$135,148	$325,874	$58,928,520
89	$190,290	$135,584	$325,874	$58,792,936
90	$189,852	$136,022	$325,874	$58,656,914
91	$189,413	$136,461	$325,874	$58,520,452
92	$188,972	$136,902	$325,874	$58,383,550
93	$188,530	$137,344	$325,874	$58,246,206
94	$188,087	$137,788	$325,874	$58,108,419
95	$187,642	$138,233	$325,874	$57,970,186
96	$187,195	$138,679	$325,874	$57,831,507

第8年供款共

$3,910,492

第8年利息

$2,275,492

第8年共還本金

$1,635,000

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$186,748	$139,127	$325,874	$57,692,381
98	$186,298	$139,576	$325,874	$57,552,805
99	$185,848	$140,027	$325,874	$57,412,778
100	$185,395	$140,479	$325,874	$57,272,299
101	$184,942	$140,933	$325,874	$57,131,367
102	$184,487	$141,388	$325,874	$56,989,979
103	$184,030	$141,844	$325,874	$56,848,135
104	$183,572	$142,302	$325,874	$56,705,833
105	$183,113	$142,762	$325,874	$56,563,071
106	$182,652	$143,223	$325,874	$56,419,848
107	$182,189	$143,685	$325,874	$56,276,163
108	$181,725	$144,149	$325,874	$56,132,014

第9年供款共

$3,910,492

第9年利息

$2,210,998

第9年共還本金

$1,699,494

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$181,260	$144,615	$325,874	$55,987,399
110	$180,793	$145,082	$325,874	$55,842,317
111	$180,324	$145,550	$325,874	$55,696,767
112	$179,854	$146,020	$325,874	$55,550,747
113	$179,383	$146,492	$325,874	$55,404,255
114	$178,910	$146,965	$325,874	$55,257,291
115	$178,435	$147,439	$325,874	$55,109,851
116	$177,959	$147,915	$325,874	$54,961,936
117	$177,481	$148,393	$325,874	$54,813,543
118	$177,002	$148,872	$325,874	$54,664,671
119	$176,521	$149,353	$325,874	$54,515,318
120	$176,039	$149,835	$325,874	$54,365,482

第10年供款共

$3,910,492

第10年利息

$2,143,960

第10年共還本金

$1,766,531

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$175,555	$150,319	$325,874	$54,215,163
122	$175,070	$150,805	$325,874	$54,064,359
123	$174,583	$151,291	$325,874	$53,913,067
124	$174,094	$151,780	$325,874	$53,761,287
125	$173,604	$152,270	$325,874	$53,609,017
126	$173,112	$152,762	$325,874	$53,456,255
127	$172,619	$153,255	$325,874	$53,303,000
128	$172,124	$153,750	$325,874	$53,149,250
129	$171,628	$154,247	$325,874	$52,995,004
130	$171,130	$154,745	$325,874	$52,840,259
131	$170,630	$155,244	$325,874	$52,685,015
132	$170,129	$155,746	$325,874	$52,529,269

第11年供款共

$3,910,492

第11年利息

$2,074,278

第11年共還本金

$1,836,213

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$169,626	$156,249	$325,874	$52,373,021
134	$169,121	$156,753	$325,874	$52,216,268
135	$168,615	$157,259	$325,874	$52,059,008
136	$168,107	$157,767	$325,874	$51,901,241
137	$167,598	$158,277	$325,874	$51,742,965
138	$167,087	$158,788	$325,874	$51,584,177
139	$166,574	$159,300	$325,874	$51,424,877
140	$166,059	$159,815	$325,874	$51,265,062
141	$165,543	$160,331	$325,874	$51,104,731
142	$165,026	$160,849	$325,874	$50,943,882
143	$164,506	$161,368	$325,874	$50,782,514
144	$163,985	$161,889	$325,874	$50,620,625

第12年供款共

$3,910,492

第12年利息

$2,001,848

第12年共還本金

$1,908,644

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$163,462	$162,412	$325,874	$50,458,213
146	$162,938	$162,936	$325,874	$50,295,277
147	$162,412	$163,462	$325,874	$50,131,815
148	$161,884	$163,990	$325,874	$49,967,824
149	$161,354	$164,520	$325,874	$49,803,304
150	$160,823	$165,051	$325,874	$49,638,253
151	$160,290	$165,584	$325,874	$49,472,669
152	$159,755	$166,119	$325,874	$49,306,550
153	$159,219	$166,655	$325,874	$49,139,895
154	$158,681	$167,193	$325,874	$48,972,702
155	$158,141	$167,733	$325,874	$48,804,969
156	$157,599	$168,275	$325,874	$48,636,694

第13年供款共

$3,910,492

第13年利息

$1,926,560

第13年共還本金

$1,983,932

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$157,056	$168,818	$325,874	$48,467,875
158	$156,511	$169,363	$325,874	$48,298,512
159	$155,964	$169,910	$325,874	$48,128,601
160	$155,415	$170,459	$325,874	$47,958,142
161	$154,865	$171,009	$325,874	$47,787,133
162	$154,313	$171,562	$325,874	$47,615,571
163	$153,759	$172,116	$325,874	$47,443,456
164	$153,203	$172,671	$325,874	$47,270,784
165	$152,645	$173,229	$325,874	$47,097,555
166	$152,086	$173,788	$325,874	$46,923,767
167	$151,525	$174,350	$325,874	$46,749,417
168	$150,962	$174,913	$325,874	$46,574,504

第14年供款共

$3,910,492

第14年利息

$1,848,302

第14年共還本金

$2,062,189

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$150,397	$175,477	$325,874	$46,399,027
170	$149,830	$176,044	$325,874	$46,222,983
171	$149,262	$176,613	$325,874	$46,046,370
172	$148,691	$177,183	$325,874	$45,869,187
173	$148,119	$177,755	$325,874	$45,691,432
174	$147,545	$178,329	$325,874	$45,513,103
175	$146,969	$178,905	$325,874	$45,334,198
176	$146,392	$179,483	$325,874	$45,154,716
177	$145,812	$180,062	$325,874	$44,974,654
178	$145,231	$180,644	$325,874	$44,794,010
179	$144,647	$181,227	$325,874	$44,612,783
180	$144,062	$181,812	$325,874	$44,430,971

第15年供款共

$3,910,492

第15年利息

$1,766,958

第15年共還本金

$2,143,534

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$143,475	$182,399	$325,874	$44,248,571
182	$142,886	$182,988	$325,874	$44,065,583
183	$142,295	$183,579	$325,874	$43,882,004
184	$141,702	$184,172	$325,874	$43,697,832
185	$141,108	$184,767	$325,874	$43,513,065
186	$140,511	$185,363	$325,874	$43,327,702
187	$139,912	$185,962	$325,874	$43,141,740
188	$139,312	$186,562	$325,874	$42,955,178
189	$138,709	$187,165	$325,874	$42,768,013
190	$138,105	$187,769	$325,874	$42,580,243
191	$137,499	$188,376	$325,874	$42,391,868
192	$136,890	$188,984	$325,874	$42,202,884

第16年供款共

$3,910,492

第16年利息

$1,682,405

第16年共還本金

$2,228,087

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$136,280	$189,594	$325,874	$42,013,290
194	$135,668	$190,206	$325,874	$41,823,083
195	$135,054	$190,821	$325,874	$41,632,263
196	$134,438	$191,437	$325,874	$41,440,826
197	$133,819	$192,055	$325,874	$41,248,771
198	$133,199	$192,675	$325,874	$41,056,096
199	$132,577	$193,297	$325,874	$40,862,799
200	$131,953	$193,922	$325,874	$40,668,877
201	$131,327	$194,548	$325,874	$40,474,329
202	$130,698	$195,176	$325,874	$40,279,153
203	$130,068	$195,806	$325,874	$40,083,347
204	$129,436	$196,438	$325,874	$39,886,909

第17年供款共

$3,910,492

第17年利息

$1,594,516

第17年共還本金

$2,315,975

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$128,801	$197,073	$325,874	$39,689,836
206	$128,165	$197,709	$325,874	$39,492,127
207	$127,527	$198,348	$325,874	$39,293,779
208	$126,886	$198,988	$325,874	$39,094,791
209	$126,244	$199,631	$325,874	$38,895,160
210	$125,599	$200,275	$325,874	$38,694,885
211	$124,952	$200,922	$325,874	$38,493,963
212	$124,303	$201,571	$325,874	$38,292,392
213	$123,653	$202,222	$325,874	$38,090,170
214	$123,000	$202,875	$325,874	$37,887,295
215	$122,344	$203,530	$325,874	$37,683,765
216	$121,687	$204,187	$325,874	$37,479,578

第18年供款共

$3,910,492

第18年利息

$1,503,161

第18年共還本金

$2,407,330

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$121,028	$204,846	$325,874	$37,274,732
218	$120,366	$205,508	$325,874	$37,069,224
219	$119,703	$206,172	$325,874	$36,863,052
220	$119,037	$206,837	$325,874	$36,656,215
221	$118,369	$207,505	$325,874	$36,448,710
222	$117,699	$208,175	$325,874	$36,240,534
223	$117,027	$208,848	$325,874	$36,031,687
224	$116,352	$209,522	$325,874	$35,822,165
225	$115,676	$210,199	$325,874	$35,611,966
226	$114,997	$210,877	$325,874	$35,401,089
227	$114,316	$211,558	$325,874	$35,189,531
228	$113,633	$212,241	$325,874	$34,977,289

第19年供款共

$3,910,492

第19年利息

$1,408,202

第19年共還本金

$2,502,289

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$112,947	$212,927	$325,874	$34,764,362
230	$112,260	$213,614	$325,874	$34,550,748
231	$111,570	$214,304	$325,874	$34,336,444
232	$110,878	$214,996	$325,874	$34,121,448
233	$110,184	$215,690	$325,874	$33,905,757
234	$109,487	$216,387	$325,874	$33,689,370
235	$108,789	$217,086	$325,874	$33,472,284
236	$108,088	$217,787	$325,874	$33,254,498
237	$107,384	$218,490	$325,874	$33,036,008
238	$106,679	$219,196	$325,874	$32,816,812
239	$105,971	$219,903	$325,874	$32,596,909
240	$105,261	$220,613	$325,874	$32,376,295

第20年供款共

$3,910,492

第20年利息

$1,309,498

第20年共還本金

$2,600,994

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$104,548	$221,326	$325,874	$32,154,970
242	$103,834	$222,041	$325,874	$31,932,929
243	$103,117	$222,758	$325,874	$31,710,171
244	$102,397	$223,477	$325,874	$31,486,695
245	$101,676	$224,199	$325,874	$31,262,496
246	$100,952	$224,922	$325,874	$31,037,574
247	$100,225	$225,649	$325,874	$30,811,925
248	$99,497	$226,377	$325,874	$30,585,547
249	$98,766	$227,108	$325,874	$30,358,439
250	$98,032	$227,842	$325,874	$30,130,597
251	$97,297	$228,578	$325,874	$29,902,019
252	$96,559	$229,316	$325,874	$29,672,704

第21年供款共

$3,910,492

第21年利息

$1,206,900

第21年共還本金

$2,703,592

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$95,818	$230,056	$325,874	$29,442,648
254	$95,075	$230,799	$325,874	$29,211,848
255	$94,330	$231,544	$325,874	$28,980,304
256	$93,582	$232,292	$325,874	$28,748,012
257	$92,832	$233,042	$325,874	$28,514,970
258	$92,080	$233,795	$325,874	$28,281,175
259	$91,325	$234,550	$325,874	$28,046,625
260	$90,567	$235,307	$325,874	$27,811,318
261	$89,807	$236,067	$325,874	$27,575,251
262	$89,045	$236,829	$325,874	$27,338,422
263	$88,280	$237,594	$325,874	$27,100,828
264	$87,513	$238,361	$325,874	$26,862,467

第22年供款共

$3,910,492

第22年利息

$1,100,255

第22年共還本金

$2,810,237

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$86,743	$239,131	$325,874	$26,623,336
266	$85,971	$239,903	$325,874	$26,383,433
267	$85,197	$240,678	$325,874	$26,142,755
268	$84,419	$241,455	$325,874	$25,901,300
269	$83,640	$242,235	$325,874	$25,659,066
270	$82,857	$243,017	$325,874	$25,416,049
271	$82,073	$243,802	$325,874	$25,172,247
272	$81,285	$244,589	$325,874	$24,927,658
273	$80,496	$245,379	$325,874	$24,682,279
274	$79,703	$246,171	$325,874	$24,436,108
275	$78,908	$246,966	$325,874	$24,189,142
276	$78,111	$247,764	$325,874	$23,941,379

第23年供款共

$3,910,492

第23年利息

$989,403

第23年共還本金

$2,921,088

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$77,311	$248,564	$325,874	$23,692,815
278	$76,508	$249,366	$325,874	$23,443,449
279	$75,703	$250,171	$325,874	$23,193,277
280	$74,895	$250,979	$325,874	$22,942,298
281	$74,085	$251,790	$325,874	$22,690,508
282	$73,271	$252,603	$325,874	$22,437,905
283	$72,456	$253,419	$325,874	$22,184,487
284	$71,637	$254,237	$325,874	$21,930,250
285	$70,816	$255,058	$325,874	$21,675,192
286	$69,993	$255,881	$325,874	$21,419,311
287	$69,167	$256,708	$325,874	$21,162,603
288	$68,338	$257,537	$325,874	$20,905,066

第24年供款共

$3,910,492

第24年利息

$874,179

第24年共還本金

$3,036,313

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$67,506	$258,368	$325,874	$20,646,698
290	$66,672	$259,203	$325,874	$20,387,495
291	$65,835	$260,040	$325,874	$20,127,455
292	$64,995	$260,879	$325,874	$19,866,576
293	$64,152	$261,722	$325,874	$19,604,854
294	$63,307	$262,567	$325,874	$19,342,287
295	$62,459	$263,415	$325,874	$19,078,872
296	$61,609	$264,265	$325,874	$18,814,607
297	$60,756	$265,119	$325,874	$18,549,488
298	$59,899	$265,975	$325,874	$18,283,513
299	$59,041	$266,834	$325,874	$18,016,679
300	$58,179	$267,695	$325,874	$17,748,984

第25年供款共

$3,910,492

第25年利息

$754,410

第25年共還本金

$3,156,082

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$57,314	$268,560	$325,874	$17,480,424
302	$56,447	$269,427	$325,874	$17,210,997
303	$55,577	$270,297	$325,874	$16,940,700
304	$54,704	$271,170	$325,874	$16,669,530
305	$53,829	$272,046	$325,874	$16,397,484
306	$52,950	$272,924	$325,874	$16,124,560
307	$52,069	$273,805	$325,874	$15,850,755
308	$51,185	$274,690	$325,874	$15,576,065
309	$50,298	$275,577	$325,874	$15,300,489
310	$49,408	$276,466	$325,874	$15,024,022
311	$48,515	$277,359	$325,874	$14,746,663
312	$47,619	$278,255	$325,874	$14,468,408

第26年供款共

$3,910,492

第26年利息

$629,916

第26年共還本金

$3,280,576

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$46,721	$279,153	$325,874	$14,189,255
314	$45,819	$280,055	$325,874	$13,909,200
315	$44,915	$280,959	$325,874	$13,628,241
316	$44,008	$281,866	$325,874	$13,346,374
317	$43,098	$282,777	$325,874	$13,063,598
318	$42,185	$283,690	$325,874	$12,779,908
319	$41,268	$284,606	$325,874	$12,495,302
320	$40,349	$285,525	$325,874	$12,209,777
321	$39,427	$286,447	$325,874	$11,923,330
322	$38,502	$287,372	$325,874	$11,635,958
323	$37,574	$288,300	$325,874	$11,347,658
324	$36,643	$289,231	$325,874	$11,058,428

第27年供款共

$3,910,492

第27年利息

$500,511

第27年共還本金

$3,409,980

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$35,710	$290,165	$325,874	$10,768,263
326	$34,773	$291,102	$325,874	$10,477,161
327	$33,832	$292,042	$325,874	$10,185,119
328	$32,889	$292,985	$325,874	$9,892,134
329	$31,943	$293,931	$325,874	$9,598,203
330	$30,994	$294,880	$325,874	$9,303,323
331	$30,042	$295,832	$325,874	$9,007,491
332	$29,087	$296,788	$325,874	$8,710,703
333	$28,128	$297,746	$325,874	$8,412,957
334	$27,167	$298,707	$325,874	$8,114,250
335	$26,202	$299,672	$325,874	$7,814,578
336	$25,235	$300,640	$325,874	$7,513,938

第28年供款共

$3,910,492

第28年利息

$366,002

第28年共還本金

$3,544,489

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$24,264	$301,611	$325,874	$7,212,328
338	$23,290	$302,584	$325,874	$6,909,743
339	$22,313	$303,562	$325,874	$6,606,182
340	$21,332	$304,542	$325,874	$6,301,640
341	$20,349	$305,525	$325,874	$5,996,115
342	$19,362	$306,512	$325,874	$5,689,603
343	$18,373	$307,502	$325,874	$5,382,101
344	$17,380	$308,495	$325,874	$5,073,606
345	$16,384	$309,491	$325,874	$4,764,116
346	$15,384	$310,490	$325,874	$4,453,626
347	$14,381	$311,493	$325,874	$4,142,133
348	$13,376	$312,499	$325,874	$3,829,634

第29年供款共

$3,910,492

第29年利息

$226,187

第29年共還本金

$3,684,304

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$12,367	$313,508	$325,874	$3,516,126
350	$11,354	$314,520	$325,874	$3,201,606
351	$10,339	$315,536	$325,874	$2,886,070
352	$9,320	$316,555	$325,874	$2,569,516
353	$8,297	$317,577	$325,874	$2,251,939
354	$7,272	$318,602	$325,874	$1,933,336
355	$6,243	$319,631	$325,874	$1,613,705
356	$5,211	$320,663	$325,874	$1,293,042
357	$4,175	$321,699	$325,874	$971,343
358	$3,137	$322,738	$325,874	$648,605
359	$2,094	$323,780	$325,874	$324,825
360	$1,049	$324,825	$325,874	$0

第30年供款共

$3,910,492

第30年利息

$80,858

第30年共還本金

$3,829,634

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$56,344,748

免責聲明

筍盤推介

按揭保險費
info