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$40,628,432

每月供款
$241,385

首期

$-46,600,000

總貸款額

$54,600,000

總利息

$32,298,432

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-46,270,000

按月供比率計算

$482,769

置業成本總預算

HK$-46,270,000

首期

$-46,600,000
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

$482,769

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

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

馬鞍山海柏花園第03座

thumb_up

馬鞍山海柏花園上蓋物業

實

567 呎

@15,168

建

757 呎

@11,361

local_fire_department 至HIT

售$860 萬

實

567 呎

@15,168

建

757 呎

@11,361

售$860 萬

local_fire_department 至HIT

沙田晴碧花園

thumb_up

晴碧花園罕有極高層三房套大單位筍盤,3分鐘地鐵站,交通便利,靚校網

實

677 呎

@11,226

建

879 呎

@8,646

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$760 萬

實

677 呎

@11,226

建

879 呎

@8,646

售$760 萬

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

VR實景

馬鞍山 DOUBLE COVE PH 03北水靚盤,大兩房半海星灣海景,罕有高層抵買,歡迎查詢

thumb_up

DOUBLE COVE PH 03 北水靚盤,大兩房半海星灣海景,罕有高層抵買,歡迎查詢

實

546 呎

@15,751

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$860 萬

實

546 呎

@15,751

售$860 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

馬鞍山迎海第01期第05座

thumb_up

高層海景兩房特式單位

實

541 呎

@15,712

建

682 呎

@12,463

real_estate_agent 罕有放盤 hotel_class 樓王

售$850 萬

實

541 呎

@15,712

建

682 呎

@12,463

售$850 萬

real_estate_agent 罕有放盤 hotel_class 樓王

西貢逸瓏海滙

thumb_up

東南有管理會所泳池新裝修寵物友善屋苑

實

491 呎

@14,257

local_offer 低水筍價

售$700 萬

實

491 呎

@14,257

售$700 萬

local_offer 低水筍價

西貢清水灣

thumb_up

A LOVELY DUPLEX IN CLEAR WATER BAY

實

1,194 呎

@6,281

建

1,194 呎

@6,281

local_offer 低水筍價 verified 首置必買 pets 愛竉必選

售$750 萬

實

1,194 呎

@6,281

建

1,194 呎

@6,281

售$750 萬

local_offer 低水筍價 verified 首置必買 pets 愛竉必選

西貢下洋

thumb_up

清水灣3樓連海景天台

建

700 呎

@12,857

real_estate_agent 罕有放盤

售$900 萬

建

700 呎

@12,857

售$900 萬

real_estate_agent 罕有放盤

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

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

@10,327

建

988 呎

@7,996

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

售$790 萬

實

765 呎

@10,327

建

988 呎

@7,996

售$790 萬

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

馬鞍山聽濤雅苑第09座

thumb_up

馬鞍山聽濤雅苑 3房套房兩廳實用高免費村巴

實

650 呎

@13,077

建

807 呎

@10,533

local_fire_department 至HIT

售$850 萬

實

650 呎

@13,077

建

807 呎

@10,533

售$850 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$326,778	$251,102	$205,772	$175,615
1.500	$338,926	$263,470	$218,365	$188,436
2.000	$351,356	$276,212	$231,424	$201,812
2.500	$364,067	$289,327	$244,945	$215,736
3.000	$377,058	$302,810	$258,919	$230,196
3.375	$386,983	$313,162	$269,694	$241,385
3.500	$390,326	$316,658	$273,340	$245,178
4.000	$403,870	$330,865	$288,199	$260,669
4.500	$417,686	$345,427	$303,485	$276,650
5.000	$431,773	$360,336	$319,186	$293,105
5.500	$446,128	$375,586	$335,292	$310,013
6.000	$460,746	$391,171	$351,789	$327,355

每月供款$241,385

年期

30年

貸款金額

$54,600,000

總利息

$32,298,432

總貸款連利息

$86,898,432

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$153,563	$87,822	$241,385	$54,512,178
2	$153,316	$88,069	$241,385	$54,424,109
3	$153,068	$88,317	$241,385	$54,335,792
4	$152,819	$88,565	$241,385	$54,247,227
5	$152,570	$88,814	$241,385	$54,158,413
6	$152,321	$89,064	$241,385	$54,069,349
7	$152,070	$89,314	$241,385	$53,980,034
8	$151,819	$89,566	$241,385	$53,890,469
9	$151,567	$89,818	$241,385	$53,800,651
10	$151,314	$90,070	$241,385	$53,710,581
11	$151,061	$90,324	$241,385	$53,620,257
12	$150,807	$90,578	$241,385	$53,529,680

第1年供款共

$2,896,614

第1年利息

$1,826,294

第1年共還本金

$1,070,320

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$150,552	$90,832	$241,385	$53,438,848
14	$150,297	$91,088	$241,385	$53,347,760
15	$150,041	$91,344	$241,385	$53,256,416
16	$149,784	$91,601	$241,385	$53,164,815
17	$149,526	$91,858	$241,385	$53,072,956
18	$149,268	$92,117	$241,385	$52,980,840
19	$149,009	$92,376	$241,385	$52,888,464
20	$148,749	$92,636	$241,385	$52,795,828
21	$148,488	$92,896	$241,385	$52,702,932
22	$148,227	$93,158	$241,385	$52,609,774
23	$147,965	$93,420	$241,385	$52,516,355
24	$147,702	$93,682	$241,385	$52,422,672

第2年供款共

$2,896,614

第2年利息

$1,789,607

第2年共還本金

$1,107,007

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$147,439	$93,946	$241,385	$52,328,727
26	$147,175	$94,210	$241,385	$52,234,517
27	$146,910	$94,475	$241,385	$52,140,042
28	$146,644	$94,741	$241,385	$52,045,301
29	$146,377	$95,007	$241,385	$51,950,294
30	$146,110	$95,274	$241,385	$51,855,020
31	$145,842	$95,542	$241,385	$51,759,477
32	$145,574	$95,811	$241,385	$51,663,666
33	$145,304	$96,080	$241,385	$51,567,586
34	$145,034	$96,351	$241,385	$51,471,235
35	$144,763	$96,622	$241,385	$51,374,613
36	$144,491	$96,893	$241,385	$51,277,720

第3年供款共

$2,896,614

第3年利息

$1,751,662

第3年共還本金

$1,144,952

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$144,219	$97,166	$241,385	$51,180,554
38	$143,945	$97,439	$241,385	$51,083,115
39	$143,671	$97,713	$241,385	$50,985,402
40	$143,396	$97,988	$241,385	$50,887,413
41	$143,121	$98,264	$241,385	$50,789,150
42	$142,844	$98,540	$241,385	$50,690,610
43	$142,567	$98,817	$241,385	$50,591,793
44	$142,289	$99,095	$241,385	$50,492,697
45	$142,011	$99,374	$241,385	$50,393,324
46	$141,731	$99,653	$241,385	$50,293,670
47	$141,451	$99,934	$241,385	$50,193,737
48	$141,170	$100,215	$241,385	$50,093,522

第4年供款共

$2,896,614

第4年利息

$1,712,416

第4年共還本金

$1,184,198

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$140,888	$100,496	$241,385	$49,993,026
50	$140,605	$100,779	$241,385	$49,892,246
51	$140,322	$101,063	$241,385	$49,791,184
52	$140,038	$101,347	$241,385	$49,689,837
53	$139,753	$101,632	$241,385	$49,588,205
54	$139,467	$101,918	$241,385	$49,486,287
55	$139,180	$102,204	$241,385	$49,384,083
56	$138,893	$102,492	$241,385	$49,281,591
57	$138,604	$102,780	$241,385	$49,178,811
58	$138,315	$103,069	$241,385	$49,075,742
59	$138,026	$103,359	$241,385	$48,972,383
60	$137,735	$103,650	$241,385	$48,868,733

第5年供款共

$2,896,614

第5年利息

$1,671,826

第5年共還本金

$1,224,789

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$137,443	$103,941	$241,385	$48,764,792
62	$137,151	$104,234	$241,385	$48,660,559
63	$136,858	$104,527	$241,385	$48,556,032
64	$136,564	$104,821	$241,385	$48,451,211
65	$136,269	$105,115	$241,385	$48,346,096
66	$135,973	$105,411	$241,385	$48,240,685
67	$135,677	$105,708	$241,385	$48,134,977
68	$135,380	$106,005	$241,385	$48,028,972
69	$135,081	$106,303	$241,385	$47,922,669
70	$134,783	$106,602	$241,385	$47,816,067
71	$134,483	$106,902	$241,385	$47,709,165
72	$134,182	$107,203	$241,385	$47,601,963

第6年供款共

$2,896,614

第6年利息

$1,629,844

第6年共還本金

$1,266,771

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$133,881	$107,504	$241,385	$47,494,459
74	$133,578	$107,806	$241,385	$47,386,652
75	$133,275	$108,110	$241,385	$47,278,543
76	$132,971	$108,414	$241,385	$47,170,129
77	$132,666	$108,719	$241,385	$47,061,411
78	$132,360	$109,024	$241,385	$46,952,386
79	$132,054	$109,331	$241,385	$46,843,055
80	$131,746	$109,638	$241,385	$46,733,417
81	$131,438	$109,947	$241,385	$46,623,470
82	$131,129	$110,256	$241,385	$46,513,214
83	$130,818	$110,566	$241,385	$46,402,648
84	$130,507	$110,877	$241,385	$46,291,771

第7年供款共

$2,896,614

第7年利息

$1,586,423

第7年共還本金

$1,310,192

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$130,196	$111,189	$241,385	$46,180,582
86	$129,883	$111,502	$241,385	$46,069,080
87	$129,569	$111,815	$241,385	$45,957,265
88	$129,255	$112,130	$241,385	$45,845,135
89	$128,939	$112,445	$241,385	$45,732,690
90	$128,623	$112,761	$241,385	$45,619,929
91	$128,306	$113,078	$241,385	$45,506,850
92	$127,988	$113,397	$241,385	$45,393,454
93	$127,669	$113,715	$241,385	$45,279,738
94	$127,349	$114,035	$241,385	$45,165,703
95	$127,029	$114,356	$241,385	$45,051,347
96	$126,707	$114,678	$241,385	$44,936,670

第8年供款共

$2,896,614

第8年利息

$1,541,513

第8年共還本金

$1,355,101

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$126,384	$115,000	$241,385	$44,821,669
98	$126,061	$115,324	$241,385	$44,706,346
99	$125,737	$115,648	$241,385	$44,590,698
100	$125,411	$115,973	$241,385	$44,474,725
101	$125,085	$116,299	$241,385	$44,358,425
102	$124,758	$116,626	$241,385	$44,241,799
103	$124,430	$116,954	$241,385	$44,124,844
104	$124,101	$117,283	$241,385	$44,007,561
105	$123,771	$117,613	$241,385	$43,889,948
106	$123,440	$117,944	$241,385	$43,772,004
107	$123,109	$118,276	$241,385	$43,653,728
108	$122,776	$118,608	$241,385	$43,535,119

第9年供款共

$2,896,614

第9年利息

$1,495,064

第9年共還本金

$1,401,550

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$122,443	$118,942	$241,385	$43,416,177
110	$122,108	$119,277	$241,385	$43,296,901
111	$121,773	$119,612	$241,385	$43,177,289
112	$121,436	$119,948	$241,385	$43,057,341
113	$121,099	$120,286	$241,385	$42,937,055
114	$120,760	$120,624	$241,385	$42,816,431
115	$120,421	$120,963	$241,385	$42,695,467
116	$120,081	$121,304	$241,385	$42,574,164
117	$119,740	$121,645	$241,385	$42,452,519
118	$119,398	$121,987	$241,385	$42,330,532
119	$119,055	$122,330	$241,385	$42,208,202
120	$118,711	$122,674	$241,385	$42,085,528

第10年供款共

$2,896,614

第10年利息

$1,447,023

第10年共還本金

$1,449,591

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$118,366	$123,019	$241,385	$41,962,510
122	$118,020	$123,365	$241,385	$41,839,145
123	$117,673	$123,712	$241,385	$41,715,433
124	$117,325	$124,060	$241,385	$41,591,373
125	$116,976	$124,409	$241,385	$41,466,964
126	$116,626	$124,759	$241,385	$41,342,205
127	$116,275	$125,110	$241,385	$41,217,096
128	$115,923	$125,461	$241,385	$41,091,634
129	$115,570	$125,814	$241,385	$40,965,820
130	$115,216	$126,168	$241,385	$40,839,652
131	$114,862	$126,523	$241,385	$40,713,129
132	$114,506	$126,879	$241,385	$40,586,250

第11年供款共

$2,896,614

第11年利息

$1,397,336

第11年共還本金

$1,499,279

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$114,149	$127,236	$241,385	$40,459,014
134	$113,791	$127,594	$241,385	$40,331,421
135	$113,432	$127,952	$241,385	$40,203,468
136	$113,072	$128,312	$241,385	$40,075,156
137	$112,711	$128,673	$241,385	$39,946,483
138	$112,349	$129,035	$241,385	$39,817,448
139	$111,987	$129,398	$241,385	$39,688,050
140	$111,623	$129,762	$241,385	$39,558,288
141	$111,258	$130,127	$241,385	$39,428,161
142	$110,892	$130,493	$241,385	$39,297,668
143	$110,525	$130,860	$241,385	$39,166,808
144	$110,157	$131,228	$241,385	$39,035,580

第12年供款共

$2,896,614

第12年利息

$1,345,945

第12年共還本金

$1,550,669

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$109,788	$131,597	$241,385	$38,903,984
146	$109,417	$131,967	$241,385	$38,772,016
147	$109,046	$132,338	$241,385	$38,639,678
148	$108,674	$132,710	$241,385	$38,506,968
149	$108,301	$133,084	$241,385	$38,373,884
150	$107,927	$133,458	$241,385	$38,240,426
151	$107,551	$133,833	$241,385	$38,106,593
152	$107,175	$134,210	$241,385	$37,972,383
153	$106,797	$134,587	$241,385	$37,837,796
154	$106,419	$134,966	$241,385	$37,702,830
155	$106,039	$135,345	$241,385	$37,567,485
156	$105,659	$135,726	$241,385	$37,431,759

第13年供款共

$2,896,614

第13年利息

$1,292,793

第13年共還本金

$1,603,822

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$105,277	$136,108	$241,385	$37,295,651
158	$104,894	$136,491	$241,385	$37,159,161
159	$104,510	$136,874	$241,385	$37,022,286
160	$104,125	$137,259	$241,385	$36,885,027
161	$103,739	$137,645	$241,385	$36,747,381
162	$103,352	$138,033	$241,385	$36,609,349
163	$102,964	$138,421	$241,385	$36,470,928
164	$102,574	$138,810	$241,385	$36,332,118
165	$102,184	$139,200	$241,385	$36,192,918
166	$101,793	$139,592	$241,385	$36,053,326
167	$101,400	$139,985	$241,385	$35,913,341
168	$101,006	$140,378	$241,385	$35,772,963

第14年供款共

$2,896,614

第14年利息

$1,237,819

第14年共還本金

$1,658,796

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$100,611	$140,773	$241,385	$35,632,190
170	$100,216	$141,169	$241,385	$35,491,021
171	$99,818	$141,566	$241,385	$35,349,455
172	$99,420	$141,964	$241,385	$35,207,491
173	$99,021	$142,363	$241,385	$35,065,127
174	$98,621	$142,764	$241,385	$34,922,363
175	$98,219	$143,165	$241,385	$34,779,198
176	$97,816	$143,568	$241,385	$34,635,630
177	$97,413	$143,972	$241,385	$34,491,658
178	$97,008	$144,377	$241,385	$34,347,281
179	$96,602	$144,783	$241,385	$34,202,499
180	$96,195	$145,190	$241,385	$34,057,309

第15年供款共

$2,896,614

第15年利息

$1,180,960

第15年共還本金

$1,715,654

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$95,786	$145,598	$241,385	$33,911,710
182	$95,377	$146,008	$241,385	$33,765,702
183	$94,966	$146,418	$241,385	$33,619,284
184	$94,554	$146,830	$241,385	$33,472,454
185	$94,141	$147,243	$241,385	$33,325,210
186	$93,727	$147,657	$241,385	$33,177,553
187	$93,312	$148,073	$241,385	$33,029,480
188	$92,895	$148,489	$241,385	$32,880,991
189	$92,478	$148,907	$241,385	$32,732,084
190	$92,059	$149,326	$241,385	$32,582,759
191	$91,639	$149,746	$241,385	$32,433,013
192	$91,218	$150,167	$241,385	$32,282,847

第16年供款共

$2,896,614

第16年利息

$1,122,152

第16年共還本金

$1,774,462

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$90,796	$150,589	$241,385	$32,132,258
194	$90,372	$151,013	$241,385	$31,981,245
195	$89,947	$151,437	$241,385	$31,829,808
196	$89,521	$151,863	$241,385	$31,677,945
197	$89,094	$152,290	$241,385	$31,525,654
198	$88,666	$152,719	$241,385	$31,372,936
199	$88,236	$153,148	$241,385	$31,219,787
200	$87,806	$153,579	$241,385	$31,066,209
201	$87,374	$154,011	$241,385	$30,912,198
202	$86,941	$154,444	$241,385	$30,757,754
203	$86,506	$154,878	$241,385	$30,602,875
204	$86,071	$155,314	$241,385	$30,447,562

第17年供款共

$2,896,614

第17年利息

$1,061,329

第17年共還本金

$1,835,285

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$85,634	$155,751	$241,385	$30,291,811
206	$85,196	$156,189	$241,385	$30,135,622
207	$84,756	$156,628	$241,385	$29,978,994
208	$84,316	$157,069	$241,385	$29,821,925
209	$83,874	$157,510	$241,385	$29,664,415
210	$83,431	$157,953	$241,385	$29,506,462
211	$82,987	$158,398	$241,385	$29,348,064
212	$82,541	$158,843	$241,385	$29,189,221
213	$82,095	$159,290	$241,385	$29,029,931
214	$81,647	$159,738	$241,385	$28,870,193
215	$81,197	$160,187	$241,385	$28,710,006
216	$80,747	$160,638	$241,385	$28,549,368

第18年供款共

$2,896,614

第18年利息

$998,421

第18年共還本金

$1,898,193

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$80,295	$161,089	$241,385	$28,388,279
218	$79,842	$161,542	$241,385	$28,226,736
219	$79,388	$161,997	$241,385	$28,064,740
220	$78,932	$162,452	$241,385	$27,902,287
221	$78,475	$162,909	$241,385	$27,739,378
222	$78,017	$163,368	$241,385	$27,576,010
223	$77,558	$163,827	$241,385	$27,412,183
224	$77,097	$164,288	$241,385	$27,247,895
225	$76,635	$164,750	$241,385	$27,083,146
226	$76,171	$165,213	$241,385	$26,917,932
227	$75,707	$165,678	$241,385	$26,752,255
228	$75,241	$166,144	$241,385	$26,586,111

第19年供款共

$2,896,614

第19年利息

$933,357

第19年共還本金

$1,963,258

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$74,773	$166,611	$241,385	$26,419,500
230	$74,305	$167,080	$241,385	$26,252,420
231	$73,835	$167,550	$241,385	$26,084,870
232	$73,364	$168,021	$241,385	$25,916,850
233	$72,891	$168,493	$241,385	$25,748,356
234	$72,417	$168,967	$241,385	$25,579,389
235	$71,942	$169,442	$241,385	$25,409,946
236	$71,465	$169,919	$241,385	$25,240,027
237	$70,988	$170,397	$241,385	$25,069,630
238	$70,508	$170,876	$241,385	$24,898,754
239	$70,028	$171,357	$241,385	$24,727,397
240	$69,546	$171,839	$241,385	$24,555,559

第20年供款共

$2,896,614

第20年利息

$866,062

第20年共還本金

$2,030,552

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$69,063	$172,322	$241,385	$24,383,237
242	$68,578	$172,807	$241,385	$24,210,430
243	$68,092	$173,293	$241,385	$24,037,137
244	$67,604	$173,780	$241,385	$23,863,357
245	$67,116	$174,269	$241,385	$23,689,088
246	$66,626	$174,759	$241,385	$23,514,329
247	$66,134	$175,250	$241,385	$23,339,079
248	$65,641	$175,743	$241,385	$23,163,336
249	$65,147	$176,238	$241,385	$22,987,098
250	$64,651	$176,733	$241,385	$22,810,365
251	$64,154	$177,230	$241,385	$22,633,134
252	$63,656	$177,729	$241,385	$22,455,405

第21年供款共

$2,896,614

第21年利息

$796,461

第21年共還本金

$2,100,153

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$63,156	$178,229	$241,385	$22,277,177
254	$62,655	$178,730	$241,385	$22,098,447
255	$62,152	$179,233	$241,385	$21,919,214
256	$61,648	$179,737	$241,385	$21,739,477
257	$61,142	$180,242	$241,385	$21,559,235
258	$60,635	$180,749	$241,385	$21,378,486
259	$60,127	$181,258	$241,385	$21,197,228
260	$59,617	$181,767	$241,385	$21,015,461
261	$59,106	$182,279	$241,385	$20,833,182
262	$58,593	$182,791	$241,385	$20,650,391
263	$58,079	$183,305	$241,385	$20,467,086
264	$57,564	$183,821	$241,385	$20,283,265

第22年供款共

$2,896,614

第22年利息

$724,474

第22年共還本金

$2,172,140

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$57,047	$184,338	$241,385	$20,098,927
266	$56,528	$184,856	$241,385	$19,914,071
267	$56,008	$185,376	$241,385	$19,728,695
268	$55,487	$185,898	$241,385	$19,542,797
269	$54,964	$186,420	$241,385	$19,356,377
270	$54,440	$186,945	$241,385	$19,169,432
271	$53,914	$187,471	$241,385	$18,981,962
272	$53,387	$187,998	$241,385	$18,793,964
273	$52,858	$188,527	$241,385	$18,605,437
274	$52,328	$189,057	$241,385	$18,416,381
275	$51,796	$189,588	$241,385	$18,226,792
276	$51,263	$190,122	$241,385	$18,036,670

第23年供款共

$2,896,614

第23年利息

$650,020

第23年共還本金

$2,246,595

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$50,728	$190,656	$241,385	$17,846,014
278	$50,192	$191,193	$241,385	$17,654,821
279	$49,654	$191,730	$241,385	$17,463,091
280	$49,115	$192,270	$241,385	$17,270,821
281	$48,574	$192,810	$241,385	$17,078,011
282	$48,032	$193,353	$241,385	$16,884,658
283	$47,488	$193,896	$241,385	$16,690,762
284	$46,943	$194,442	$241,385	$16,496,320
285	$46,396	$194,989	$241,385	$16,301,332
286	$45,847	$195,537	$241,385	$16,105,795
287	$45,298	$196,087	$241,385	$15,909,708
288	$44,746	$196,638	$241,385	$15,713,069

第24年供款共

$2,896,614

第24年利息

$573,013

第24年共還本金

$2,323,601

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$44,193	$197,192	$241,385	$15,515,878
290	$43,638	$197,746	$241,385	$15,318,132
291	$43,082	$198,302	$241,385	$15,119,829
292	$42,525	$198,860	$241,385	$14,920,969
293	$41,965	$199,419	$241,385	$14,721,550
294	$41,404	$199,980	$241,385	$14,521,570
295	$40,842	$200,543	$241,385	$14,321,027
296	$40,278	$201,107	$241,385	$14,119,920
297	$39,712	$201,672	$241,385	$13,918,248
298	$39,145	$202,239	$241,385	$13,716,009
299	$38,576	$202,808	$241,385	$13,513,201
300	$38,006	$203,379	$241,385	$13,309,822

第25年供款共

$2,896,614

第25年利息

$493,367

第25年共還本金

$2,403,247

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$37,434	$203,951	$241,385	$13,105,871
302	$36,860	$204,524	$241,385	$12,901,347
303	$36,285	$205,099	$241,385	$12,696,247
304	$35,708	$205,676	$241,385	$12,490,571
305	$35,130	$206,255	$241,385	$12,284,316
306	$34,550	$206,835	$241,385	$12,077,481
307	$33,968	$207,417	$241,385	$11,870,065
308	$33,385	$208,000	$241,385	$11,662,065
309	$32,800	$208,585	$241,385	$11,453,480
310	$32,213	$209,172	$241,385	$11,244,308
311	$31,625	$209,760	$241,385	$11,034,548
312	$31,035	$210,350	$241,385	$10,824,198

第26年供款共

$2,896,614

第26年利息

$410,991

第26年共還本金

$2,485,623

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$30,443	$210,941	$241,385	$10,613,257
314	$29,850	$211,535	$241,385	$10,401,722
315	$29,255	$212,130	$241,385	$10,189,593
316	$28,658	$212,726	$241,385	$9,976,866
317	$28,060	$213,325	$241,385	$9,763,542
318	$27,460	$213,925	$241,385	$9,549,617
319	$26,858	$214,526	$241,385	$9,335,091
320	$26,255	$215,130	$241,385	$9,119,961
321	$25,650	$215,735	$241,385	$8,904,227
322	$25,043	$216,341	$241,385	$8,687,885
323	$24,435	$216,950	$241,385	$8,470,935
324	$23,825	$217,560	$241,385	$8,253,375

第27年供款共

$2,896,614

第27年利息

$325,791

第27年共還本金

$2,570,823

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$23,213	$218,172	$241,385	$8,035,203
326	$22,599	$218,786	$241,385	$7,816,418
327	$21,984	$219,401	$241,385	$7,597,017
328	$21,367	$220,018	$241,385	$7,376,999
329	$20,748	$220,637	$241,385	$7,156,362
330	$20,127	$221,257	$241,385	$6,935,105
331	$19,505	$221,880	$241,385	$6,713,226
332	$18,881	$222,504	$241,385	$6,490,722
333	$18,255	$223,129	$241,385	$6,267,593
334	$17,628	$223,757	$241,385	$6,043,836
335	$16,998	$224,386	$241,385	$5,819,450
336	$16,367	$225,017	$241,385	$5,594,432

第28年供款共

$2,896,614

第28年利息

$237,671

第28年共還本金

$2,658,943

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$15,734	$225,650	$241,385	$5,368,782
338	$15,100	$226,285	$241,385	$5,142,497
339	$14,463	$226,921	$241,385	$4,915,576
340	$13,825	$227,559	$241,385	$4,688,016
341	$13,185	$228,199	$241,385	$4,459,817
342	$12,543	$228,841	$241,385	$4,230,976
343	$11,900	$229,485	$241,385	$4,001,491
344	$11,254	$230,130	$241,385	$3,771,360
345	$10,607	$230,778	$241,385	$3,540,583
346	$9,958	$231,427	$241,385	$3,309,156
347	$9,307	$232,078	$241,385	$3,077,079
348	$8,654	$232,730	$241,385	$2,844,348

第29年供款共

$2,896,614

第29年利息

$146,531

第29年共還本金

$2,750,084

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$8,000	$233,385	$241,385	$2,610,964
350	$7,343	$234,041	$241,385	$2,376,922
351	$6,685	$234,699	$241,385	$2,142,223
352	$6,025	$235,360	$241,385	$1,906,863
353	$5,363	$236,021	$241,385	$1,670,842
354	$4,699	$236,685	$241,385	$1,434,157
355	$4,034	$237,351	$241,385	$1,196,806
356	$3,366	$238,019	$241,385	$958,787
357	$2,697	$238,688	$241,385	$720,099
358	$2,025	$239,359	$241,385	$480,740
359	$1,352	$240,032	$241,385	$240,708
360	$677	$240,708	$241,385	$0

第30年供款共

$2,896,614

第30年利息

$52,266

第30年共還本金

$2,844,348

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$40,628,432

免責聲明

筍盤推介

按揭保險費
info