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$43,527,009

每月供款
$263,048

首期

$-51,500,000

總貸款額

$59,500,000

總利息

$35,197,009

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-51,170,000

按月供比率計算

$526,094

置業成本總預算

HK$-51,170,000

首期

$-51,500,000
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

$526,094

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

馬鞍山迎海

thumb_up

迎海第1座最近鐵路

實

511 呎

@15,264

建

663 呎

@11,765

local_fire_department 至HIT

售$780 萬

實

511 呎

@15,264

建

663 呎

@11,765

售$780 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

沙田玖瓏山

thumb_up

玖瓏山**1房正南**麗坪路唯一屋苑1房單位**買少見少**大則1房

實

467 呎

@17,131

售$800 萬

實

467 呎

@17,131

售$800 萬

沙田帝堡城第06座

thumb_up

罕有玻璃屋連天台　新鴻基名牌兩房

實

580 呎

@13,448

建

726 呎

@10,744

local_fire_department 至HIT hotel_class 樓王

售$780 萬

實

580 呎

@13,448

建

726 呎

@10,744

售$780 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山天宇海

thumb_up

泳池海罕有放盤地膽推介

實

666 呎

@11,862

建

877 呎

@9,008

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

售$790 萬

實

666 呎

@11,862

建

877 呎

@9,008

售$790 萬

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

沙田沙田第一城第01期第12座

thumb_up

罕有放盤開揚高層積皇

實

484 呎

@15,496

建

570 呎

@13,158

local_fire_department 至HIT hotel_class 樓王

售$750 萬

實

484 呎

@15,496

建

570 呎

@13,158

售$750 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山雲海第01期榕海臺第01座

thumb_up

新鴻基名牌樓盤環境舒適交通便利

實

392 呎

@18,622

local_fire_department 至HIT

售$730 萬

實

392 呎

@18,622

售$730 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第05座清靜綠化景, 自住收租一流

thumb_up

聽濤雅苑第5座 3房1套, 清靜綠化景, 自住收租一流

實

650 呎

@12,154

建

807 呎

@9,789

local_fire_department 至HIT vpn_key 有匙即睇

售$790 萬

實

650 呎

@12,154

建

807 呎

@9,789

售$790 萬

local_fire_department 至HIT vpn_key 有匙即睇

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

沙田帝堡城

thumb_up

罕有東南園景 SHUTTLE 直到新城市廣場

實

547 呎

@13,346

建

718 呎

@10,167

local_fire_department 至HIT

售$730 萬

實

547 呎

@13,346

建

718 呎

@10,167

售$730 萬

local_fire_department 至HIT

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

VR實景

馬鞍山雲海第01期榕海臺第01座

thumb_up

雲海榕海臺 1房低密度高尚住宅

實

383 呎

@18,538

transfer_within_a_station 人才必選

售$710 萬

實

383 呎

@18,538

售$710 萬

transfer_within_a_station 人才必選

利率	15年	20年	25年	30年
1.000	$356,104	$273,637	$224,239	$191,376
1.500	$369,342	$287,115	$237,962	$205,347
2.000	$382,888	$301,001	$252,193	$219,924
2.500	$396,740	$315,292	$266,927	$235,097
3.000	$410,896	$329,986	$282,156	$250,854
3.375	$421,712	$341,266	$293,897	$263,047
3.500	$425,355	$345,076	$297,871	$267,182
4.000	$440,114	$360,558	$314,063	$284,062
4.500	$455,171	$376,426	$330,720	$301,478
5.000	$470,522	$392,674	$347,831	$319,409
5.500	$486,165	$409,293	$365,382	$337,834
6.000	$502,095	$426,276	$383,359	$356,733

每月供款$263,048

年期

30年

貸款金額

$59,500,000

總利息

$35,197,009

總貸款連利息

$94,697,009

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$167,344	$95,703	$263,047	$59,404,297
2	$167,075	$95,973	$263,047	$59,308,324
3	$166,805	$96,243	$263,047	$59,212,081
4	$166,534	$96,513	$263,047	$59,115,568
5	$166,263	$96,785	$263,047	$59,018,783
6	$165,990	$97,057	$263,047	$58,921,726
7	$165,717	$97,330	$263,047	$58,824,396
8	$165,444	$97,604	$263,047	$58,726,793
9	$165,169	$97,878	$263,047	$58,628,915
10	$164,894	$98,153	$263,047	$58,530,761
11	$164,618	$98,429	$263,047	$58,432,332
12	$164,341	$98,706	$263,047	$58,333,625

第1年供款共

$3,156,567

第1年利息

$1,990,192

第1年共還本金

$1,166,375

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$164,063	$98,984	$263,047	$58,234,642
14	$163,785	$99,262	$263,047	$58,135,379
15	$163,506	$99,541	$263,047	$58,035,838
16	$163,226	$99,821	$263,047	$57,936,016
17	$162,945	$100,102	$263,047	$57,835,914
18	$162,664	$100,384	$263,047	$57,735,530
19	$162,381	$100,666	$263,047	$57,634,864
20	$162,098	$100,949	$263,047	$57,533,915
21	$161,814	$101,233	$263,047	$57,432,682
22	$161,529	$101,518	$263,047	$57,331,164
23	$161,244	$101,803	$263,047	$57,229,361
24	$160,958	$102,090	$263,047	$57,127,271

第2年供款共

$3,156,567

第2年利息

$1,950,213

第2年共還本金

$1,206,354

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$160,670	$102,377	$263,047	$57,024,894
26	$160,383	$102,665	$263,047	$56,922,230
27	$160,094	$102,953	$263,047	$56,819,276
28	$159,804	$103,243	$263,047	$56,716,033
29	$159,514	$103,533	$263,047	$56,612,500
30	$159,223	$103,825	$263,047	$56,508,675
31	$158,931	$104,117	$263,047	$56,404,559
32	$158,638	$104,409	$263,047	$56,300,149
33	$158,344	$104,703	$263,047	$56,195,446
34	$158,050	$104,998	$263,047	$56,090,448
35	$157,754	$105,293	$263,047	$55,985,156
36	$157,458	$105,589	$263,047	$55,879,567

第3年供款共

$3,156,567

第3年利息

$1,908,862

第3年共還本金

$1,247,705

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$157,161	$105,886	$263,047	$55,773,681
38	$156,863	$106,184	$263,047	$55,667,497
39	$156,565	$106,482	$263,047	$55,561,015
40	$156,265	$106,782	$263,047	$55,454,233
41	$155,965	$107,082	$263,047	$55,347,150
42	$155,664	$107,383	$263,047	$55,239,767
43	$155,362	$107,685	$263,047	$55,132,082
44	$155,059	$107,988	$263,047	$55,024,093
45	$154,755	$108,292	$263,047	$54,915,801
46	$154,451	$108,597	$263,047	$54,807,205
47	$154,145	$108,902	$263,047	$54,698,303
48	$153,839	$109,208	$263,047	$54,589,095

第4年供款共

$3,156,567

第4年利息

$1,866,095

第4年共還本金

$1,290,472

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$153,532	$109,515	$263,047	$54,479,579
50	$153,224	$109,823	$263,047	$54,369,756
51	$152,915	$110,132	$263,047	$54,259,623
52	$152,605	$110,442	$263,047	$54,149,181
53	$152,295	$110,753	$263,047	$54,038,429
54	$151,983	$111,064	$263,047	$53,927,365
55	$151,671	$111,377	$263,047	$53,815,988
56	$151,357	$111,690	$263,047	$53,704,298
57	$151,043	$112,004	$263,047	$53,592,294
58	$150,728	$112,319	$263,047	$53,479,975
59	$150,412	$112,635	$263,047	$53,367,341
60	$150,096	$112,952	$263,047	$53,254,389

第5年供款共

$3,156,567

第5年利息

$1,821,861

第5年共還本金

$1,334,706

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$149,778	$113,269	$263,047	$53,141,120
62	$149,459	$113,588	$263,047	$53,027,532
63	$149,140	$113,907	$263,047	$52,913,625
64	$148,820	$114,228	$263,047	$52,799,397
65	$148,498	$114,549	$263,047	$52,684,848
66	$148,176	$114,871	$263,047	$52,569,977
67	$147,853	$115,194	$263,047	$52,454,783
68	$147,529	$115,518	$263,047	$52,339,264
69	$147,204	$115,843	$263,047	$52,223,421
70	$146,878	$116,169	$263,047	$52,107,253
71	$146,552	$116,496	$263,047	$51,990,757
72	$146,224	$116,823	$263,047	$51,873,934

第6年供款共

$3,156,567

第6年利息

$1,776,112

第6年共還本金

$1,380,455

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$145,895	$117,152	$263,047	$51,756,782
74	$145,566	$117,481	$263,047	$51,639,301
75	$145,236	$117,812	$263,047	$51,521,489
76	$144,904	$118,143	$263,047	$51,403,346
77	$144,572	$118,475	$263,047	$51,284,870
78	$144,239	$118,809	$263,047	$51,166,062
79	$143,905	$119,143	$263,047	$51,046,919
80	$143,569	$119,478	$263,047	$50,927,441
81	$143,233	$119,814	$263,047	$50,807,628
82	$142,896	$120,151	$263,047	$50,687,477
83	$142,559	$120,489	$263,047	$50,566,988
84	$142,220	$120,828	$263,047	$50,446,161

第7年供款共

$3,156,567

第7年利息

$1,728,794

第7年共還本金

$1,427,773

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$141,880	$121,167	$263,047	$50,324,993
86	$141,539	$121,508	$263,047	$50,203,485
87	$141,197	$121,850	$263,047	$50,081,635
88	$140,855	$122,193	$263,047	$49,959,442
89	$140,511	$122,536	$263,047	$49,836,906
90	$140,166	$122,881	$263,047	$49,714,025
91	$139,821	$123,227	$263,047	$49,590,799
92	$139,474	$123,573	$263,047	$49,467,225
93	$139,127	$123,921	$263,047	$49,343,305
94	$138,778	$124,269	$263,047	$49,219,036
95	$138,429	$124,619	$263,047	$49,094,417
96	$138,078	$124,969	$263,047	$48,969,448

第8年供款共

$3,156,567

第8年利息

$1,679,854

第8年共還本金

$1,476,713

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$137,727	$125,321	$263,047	$48,844,127
98	$137,374	$125,673	$263,047	$48,718,454
99	$137,021	$126,027	$263,047	$48,592,427
100	$136,666	$126,381	$263,047	$48,466,046
101	$136,311	$126,736	$263,047	$48,339,310
102	$135,954	$127,093	$263,047	$48,212,217
103	$135,597	$127,450	$263,047	$48,084,766
104	$135,238	$127,809	$263,047	$47,956,957
105	$134,879	$128,168	$263,047	$47,828,789
106	$134,518	$128,529	$263,047	$47,700,260
107	$134,157	$128,890	$263,047	$47,571,370
108	$133,794	$129,253	$263,047	$47,442,117

第9年供款共

$3,156,567

第9年利息

$1,629,237

第9年共還本金

$1,527,330

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$133,431	$129,616	$263,047	$47,312,501
110	$133,066	$129,981	$263,047	$47,182,520
111	$132,701	$130,346	$263,047	$47,052,174
112	$132,334	$130,713	$263,047	$46,921,461
113	$131,967	$131,081	$263,047	$46,790,380
114	$131,598	$131,449	$263,047	$46,658,931
115	$131,228	$131,819	$263,047	$46,527,112
116	$130,858	$132,190	$263,047	$46,394,922
117	$130,486	$132,562	$263,047	$46,262,361
118	$130,113	$132,934	$263,047	$46,129,426
119	$129,739	$133,308	$263,047	$45,996,118
120	$129,364	$133,683	$263,047	$45,862,435

第10年供款共

$3,156,567

第10年利息

$1,576,884

第10年共還本金

$1,579,682

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$128,988	$134,059	$263,047	$45,728,376
122	$128,611	$134,436	$263,047	$45,593,940
123	$128,233	$134,814	$263,047	$45,459,125
124	$127,854	$135,193	$263,047	$45,323,932
125	$127,474	$135,574	$263,047	$45,188,358
126	$127,092	$135,955	$263,047	$45,052,403
127	$126,710	$136,337	$263,047	$44,916,066
128	$126,326	$136,721	$263,047	$44,779,345
129	$125,942	$137,105	$263,047	$44,642,240
130	$125,556	$137,491	$263,047	$44,504,749
131	$125,170	$137,878	$263,047	$44,366,871
132	$124,782	$138,265	$263,047	$44,228,606

第11年供款共

$3,156,567

第11年利息

$1,522,738

第11年共還本金

$1,633,829

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$124,393	$138,654	$263,047	$44,089,951
134	$124,003	$139,044	$263,047	$43,950,907
135	$123,612	$139,435	$263,047	$43,811,472
136	$123,220	$139,827	$263,047	$43,671,644
137	$122,826	$140,221	$263,047	$43,531,424
138	$122,432	$140,615	$263,047	$43,390,808
139	$122,037	$141,011	$263,047	$43,249,798
140	$121,640	$141,407	$263,047	$43,108,391
141	$121,242	$141,805	$263,047	$42,966,586
142	$120,844	$142,204	$263,047	$42,824,382
143	$120,444	$142,604	$263,047	$42,681,778
144	$120,043	$143,005	$263,047	$42,538,774

第12年供款共

$3,156,567

第12年利息

$1,466,735

第12年共還本金

$1,689,832

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$119,640	$143,407	$263,047	$42,395,367
146	$119,237	$143,810	$263,047	$42,251,556
147	$118,833	$144,215	$263,047	$42,107,342
148	$118,427	$144,620	$263,047	$41,962,721
149	$118,020	$145,027	$263,047	$41,817,694
150	$117,612	$145,435	$263,047	$41,672,259
151	$117,203	$145,844	$263,047	$41,526,415
152	$116,793	$146,254	$263,047	$41,380,161
153	$116,382	$146,666	$263,047	$41,233,495
154	$115,969	$147,078	$263,047	$41,086,417
155	$115,556	$147,492	$263,047	$40,938,926
156	$115,141	$147,907	$263,047	$40,791,019

第13年供款共

$3,156,567

第13年利息

$1,408,813

第13年共還本金

$1,747,754

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$114,725	$148,323	$263,047	$40,642,697
158	$114,308	$148,740	$263,047	$40,493,957
159	$113,889	$149,158	$263,047	$40,344,799
160	$113,470	$149,577	$263,047	$40,195,222
161	$113,049	$149,998	$263,047	$40,045,223
162	$112,627	$150,420	$263,047	$39,894,803
163	$112,204	$150,843	$263,047	$39,743,960
164	$111,780	$151,267	$263,047	$39,592,693
165	$111,354	$151,693	$263,047	$39,441,000
166	$110,928	$152,119	$263,047	$39,288,881
167	$110,500	$152,547	$263,047	$39,136,333
168	$110,071	$152,976	$263,047	$38,983,357

第14年供款共

$3,156,567

第14年利息

$1,348,905

第14年共還本金

$1,807,662

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$109,641	$153,407	$263,047	$38,829,950
170	$109,209	$153,838	$263,047	$38,676,112
171	$108,777	$154,271	$263,047	$38,521,842
172	$108,343	$154,705	$263,047	$38,367,137
173	$107,908	$155,140	$263,047	$38,211,998
174	$107,471	$155,576	$263,047	$38,056,422
175	$107,034	$156,014	$263,047	$37,900,408
176	$106,595	$156,452	$263,047	$37,743,956
177	$106,155	$156,892	$263,047	$37,587,063
178	$105,714	$157,334	$263,047	$37,429,730
179	$105,271	$157,776	$263,047	$37,271,954
180	$104,827	$158,220	$263,047	$37,113,734

第15年供款共

$3,156,567

第15年利息

$1,286,944

第15年共還本金

$1,869,623

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$104,382	$158,665	$263,047	$36,955,069
182	$103,936	$159,111	$263,047	$36,795,958
183	$103,489	$159,559	$263,047	$36,636,399
184	$103,040	$160,007	$263,047	$36,476,392
185	$102,590	$160,457	$263,047	$36,315,934
186	$102,139	$160,909	$263,047	$36,155,026
187	$101,686	$161,361	$263,047	$35,993,664
188	$101,232	$161,815	$263,047	$35,831,849
189	$100,777	$162,270	$263,047	$35,669,579
190	$100,321	$162,727	$263,047	$35,506,853
191	$99,863	$163,184	$263,047	$35,343,668
192	$99,404	$163,643	$263,047	$35,180,025

第16年供款共

$3,156,567

第16年利息

$1,222,858

第16年共還本金

$1,933,708

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$98,944	$164,103	$263,047	$35,015,922
194	$98,482	$164,565	$263,047	$34,851,357
195	$98,019	$165,028	$263,047	$34,686,329
196	$97,555	$165,492	$263,047	$34,520,837
197	$97,090	$165,957	$263,047	$34,354,880
198	$96,623	$166,424	$263,047	$34,188,455
199	$96,155	$166,892	$263,047	$34,021,563
200	$95,686	$167,362	$263,047	$33,854,202
201	$95,215	$167,832	$263,047	$33,686,369
202	$94,743	$168,304	$263,047	$33,518,065
203	$94,270	$168,778	$263,047	$33,349,287
204	$93,795	$169,252	$263,047	$33,180,035

第17年供款共

$3,156,567

第17年利息

$1,156,577

第17年共還本金

$1,999,990

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$93,319	$169,728	$263,047	$33,010,307
206	$92,841	$170,206	$263,047	$32,840,101
207	$92,363	$170,684	$263,047	$32,669,416
208	$91,883	$171,165	$263,047	$32,498,252
209	$91,401	$171,646	$263,047	$32,326,606
210	$90,919	$172,129	$263,047	$32,154,477
211	$90,434	$172,613	$263,047	$31,981,865
212	$89,949	$173,098	$263,047	$31,808,766
213	$89,462	$173,585	$263,047	$31,635,181
214	$88,974	$174,073	$263,047	$31,461,108
215	$88,484	$174,563	$263,047	$31,286,545
216	$87,993	$175,054	$263,047	$31,111,491

第18年供款共

$3,156,567

第18年利息

$1,088,023

第18年共還本金

$2,068,544

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$87,501	$175,546	$263,047	$30,935,945
218	$87,007	$176,040	$263,047	$30,759,905
219	$86,512	$176,535	$263,047	$30,583,370
220	$86,016	$177,032	$263,047	$30,406,339
221	$85,518	$177,529	$263,047	$30,228,809
222	$85,019	$178,029	$263,047	$30,050,780
223	$84,518	$178,529	$263,047	$29,872,251
224	$84,016	$179,032	$263,047	$29,693,219
225	$83,512	$179,535	$263,047	$29,513,684
226	$83,007	$180,040	$263,047	$29,333,644
227	$82,501	$180,546	$263,047	$29,153,098
228	$81,993	$181,054	$263,047	$28,972,044

第19年供款共

$3,156,567

第19年利息

$1,017,120

第19年共還本金

$2,139,447

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$81,484	$181,563	$263,047	$28,790,480
230	$80,973	$182,074	$263,047	$28,608,406
231	$80,461	$182,586	$263,047	$28,425,820
232	$79,948	$183,100	$263,047	$28,242,721
233	$79,433	$183,615	$263,047	$28,059,106
234	$78,916	$184,131	$263,047	$27,874,975
235	$78,398	$184,649	$263,047	$27,690,326
236	$77,879	$185,168	$263,047	$27,505,158
237	$77,358	$185,689	$263,047	$27,319,469
238	$76,836	$186,211	$263,047	$27,133,258
239	$76,312	$186,735	$263,047	$26,946,523
240	$75,787	$187,260	$263,047	$26,759,263

第20年供款共

$3,156,567

第20年利息

$943,786

第20年共還本金

$2,212,781

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$75,260	$187,787	$263,047	$26,571,476
242	$74,732	$188,315	$263,047	$26,383,161
243	$74,203	$188,845	$263,047	$26,194,316
244	$73,672	$189,376	$263,047	$26,004,941
245	$73,139	$189,908	$263,047	$25,815,032
246	$72,605	$190,442	$263,047	$25,624,590
247	$72,069	$190,978	$263,047	$25,433,612
248	$71,532	$191,515	$263,047	$25,242,096
249	$70,993	$192,054	$263,047	$25,050,043
250	$70,453	$192,594	$263,047	$24,857,449
251	$69,912	$193,136	$263,047	$24,664,313
252	$69,368	$193,679	$263,047	$24,470,634

第21年供款共

$3,156,567

第21年利息

$867,938

第21年共還本金

$2,288,629

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$68,824	$194,224	$263,047	$24,276,410
254	$68,277	$194,770	$263,047	$24,081,641
255	$67,730	$195,318	$263,047	$23,886,323
256	$67,180	$195,867	$263,047	$23,690,456
257	$66,629	$196,418	$263,047	$23,494,038
258	$66,077	$196,970	$263,047	$23,297,068
259	$65,523	$197,524	$263,047	$23,099,544
260	$64,967	$198,080	$263,047	$22,901,464
261	$64,410	$198,637	$263,047	$22,702,827
262	$63,852	$199,196	$263,047	$22,503,632
263	$63,291	$199,756	$263,047	$22,303,876
264	$62,730	$200,318	$263,047	$22,103,558

第22年供款共

$3,156,567

第22年利息

$789,491

第22年共還本金

$2,367,076

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$62,166	$200,881	$263,047	$21,902,677
266	$61,601	$201,446	$263,047	$21,701,231
267	$61,035	$202,013	$263,047	$21,499,219
268	$60,467	$202,581	$263,047	$21,296,638
269	$59,897	$203,150	$263,047	$21,093,488
270	$59,325	$203,722	$263,047	$20,889,766
271	$58,752	$204,295	$263,047	$20,685,471
272	$58,178	$204,869	$263,047	$20,480,602
273	$57,602	$205,446	$263,047	$20,275,156
274	$57,024	$206,023	$263,047	$20,069,133
275	$56,444	$206,603	$263,047	$19,862,530
276	$55,863	$207,184	$263,047	$19,655,346

第23年供款共

$3,156,567

第23年利息

$708,355

第23年共還本金

$2,448,212

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$55,281	$207,767	$263,047	$19,447,579
278	$54,696	$208,351	$263,047	$19,239,228
279	$54,110	$208,937	$263,047	$19,030,292
280	$53,523	$209,525	$263,047	$18,820,767
281	$52,933	$210,114	$263,047	$18,610,653
282	$52,342	$210,705	$263,047	$18,399,948
283	$51,750	$211,297	$263,047	$18,188,651
284	$51,156	$211,892	$263,047	$17,976,759
285	$50,560	$212,488	$263,047	$17,764,272
286	$49,962	$213,085	$263,047	$17,551,186
287	$49,363	$213,685	$263,047	$17,337,502
288	$48,762	$214,286	$263,047	$17,123,216

第24年供款共

$3,156,567

第24年利息

$624,437

第24年共還本金

$2,532,130

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$48,159	$214,888	$263,047	$16,908,328
290	$47,555	$215,493	$263,047	$16,692,836
291	$46,949	$216,099	$263,047	$16,476,737
292	$46,341	$216,706	$263,047	$16,260,031
293	$45,731	$217,316	$263,047	$16,042,715
294	$45,120	$217,927	$263,047	$15,824,788
295	$44,507	$218,540	$263,047	$15,606,248
296	$43,893	$219,155	$263,047	$15,387,093
297	$43,276	$219,771	$263,047	$15,167,322
298	$42,658	$220,389	$263,047	$14,946,933
299	$42,038	$221,009	$263,047	$14,725,924
300	$41,417	$221,631	$263,047	$14,504,293

第25年供款共

$3,156,567

第25年利息

$537,644

第25年共還本金

$2,618,923

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$40,793	$222,254	$263,047	$14,282,039
302	$40,168	$222,879	$263,047	$14,059,160
303	$39,541	$223,506	$263,047	$13,835,654
304	$38,913	$224,134	$263,047	$13,611,520
305	$38,282	$224,765	$263,047	$13,386,755
306	$37,650	$225,397	$263,047	$13,161,358
307	$37,016	$226,031	$263,047	$12,935,327
308	$36,381	$226,667	$263,047	$12,708,660
309	$35,743	$227,304	$263,047	$12,481,356
310	$35,104	$227,943	$263,047	$12,253,413
311	$34,463	$228,585	$263,047	$12,024,828
312	$33,820	$229,227	$263,047	$11,795,601

第26年供款共

$3,156,567

第26年利息

$447,875

第26年共還本金

$2,708,692

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$33,175	$229,872	$263,047	$11,565,729
314	$32,529	$230,519	$263,047	$11,335,210
315	$31,880	$231,167	$263,047	$11,104,043
316	$31,230	$231,817	$263,047	$10,872,226
317	$30,578	$232,469	$263,047	$10,639,757
318	$29,924	$233,123	$263,047	$10,406,634
319	$29,269	$233,779	$263,047	$10,172,855
320	$28,611	$234,436	$263,047	$9,938,419
321	$27,952	$235,095	$263,047	$9,703,324
322	$27,291	$235,757	$263,047	$9,467,567
323	$26,628	$236,420	$263,047	$9,231,148
324	$25,963	$237,085	$263,047	$8,994,063

第27年供款共

$3,156,567

第27年利息

$355,029

第27年共還本金

$2,801,538

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$25,296	$237,751	$263,047	$8,756,311
326	$24,627	$238,420	$263,047	$8,517,891
327	$23,957	$239,091	$263,047	$8,278,801
328	$23,284	$239,763	$263,047	$8,039,038
329	$22,610	$240,437	$263,047	$7,798,600
330	$21,934	$241,114	$263,047	$7,557,486
331	$21,255	$241,792	$263,047	$7,315,695
332	$20,575	$242,472	$263,047	$7,073,223
333	$19,893	$243,154	$263,047	$6,830,069
334	$19,210	$243,838	$263,047	$6,586,231
335	$18,524	$244,523	$263,047	$6,341,708
336	$17,836	$245,211	$263,047	$6,096,497

第28年供款共

$3,156,567

第28年利息

$259,001

第28年共還本金

$2,897,566

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$17,146	$245,901	$263,047	$5,850,596
338	$16,455	$246,592	$263,047	$5,604,003
339	$15,761	$247,286	$263,047	$5,356,717
340	$15,066	$247,981	$263,047	$5,108,736
341	$14,368	$248,679	$263,047	$4,860,057
342	$13,669	$249,378	$263,047	$4,610,679
343	$12,968	$250,080	$263,047	$4,360,599
344	$12,264	$250,783	$263,047	$4,109,816
345	$11,559	$251,488	$263,047	$3,858,327
346	$10,852	$252,196	$263,047	$3,606,132
347	$10,142	$252,905	$263,047	$3,353,227
348	$9,431	$253,616	$263,047	$3,099,610

第29年供款共

$3,156,567

第29年利息

$159,681

第29年共還本金

$2,996,886

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$8,718	$254,330	$263,047	$2,845,281
350	$8,002	$255,045	$263,047	$2,590,236
351	$7,285	$255,762	$263,047	$2,334,474
352	$6,566	$256,482	$263,047	$2,077,992
353	$5,844	$257,203	$263,047	$1,820,789
354	$5,121	$257,926	$263,047	$1,562,863
355	$4,396	$258,652	$263,047	$1,304,211
356	$3,668	$259,379	$263,047	$1,044,832
357	$2,939	$260,109	$263,047	$784,724
358	$2,207	$260,840	$263,047	$523,883
359	$1,473	$261,574	$263,047	$262,309
360	$738	$262,309	$263,047	$0

第30年供款共

$3,156,567

第30年利息

$56,957

第30年共還本金

$3,099,610

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$43,527,009

免責聲明

筍盤推介

按揭保險費
info