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$72,205,707

每月供款
$465,211

首期

$-95,600,000

總貸款額

$103,600,000

總利息

$63,875,707

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-95,270,000

按月供比率計算

$930,421

置業成本總預算

HK$-95,270,000

首期

$-95,600,000
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

$930,421

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

沙田濱景花園

thumb_up

沙田濱景花園,新地物業,特高樓底

實

643 呎

@12,753

建

780 呎

@10,513

real_estate_agent 罕有放盤

售$820 萬

實

643 呎

@12,753

建

780 呎

@10,513

售$820 萬

real_estate_agent 罕有放盤

馬鞍山聽濤雅苑第02座

thumb_up

馬鞍山聽濤雅苑 3房套房兩廳加工人房

實

760 呎

@10,921

建

944 呎

@8,792

local_fire_department 至HIT

售$830 萬

實

760 呎

@10,921

建

944 呎

@8,792

售$830 萬

local_fire_department 至HIT

馬鞍山翠擁華庭第08座

thumb_up

千金難買東南樓仲要鳳凰層開揚山景靚裝修屋苑樓皇

實

553 呎

@12,658

建

720 呎

@9,722

real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

售$700 萬

實

553 呎

@12,658

建

720 呎

@9,722

售$700 萬

real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

馬鞍山迎海第03期星灣御

thumb_up

迎海第3期兩房

實

496 呎

@16,129

local_fire_department 至HIT verified 首置必買

售$800 萬

實

496 呎

@16,129

售$800 萬

local_fire_department 至HIT verified 首置必買

VR實景

馬鞍山迎海第01期

thumb_up

奇豐精選西南海景特色單位一房半全屋企理裝修

實

586 呎

@14,164

建

725 呎

@11,448

local_fire_department 至HIT real_estate_agent 罕有放盤

售$830 萬

實

586 呎

@14,164

建

725 呎

@11,448

售$830 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

粉嶺 ONE INNOVALE 第03期 E座

thumb_up

地下連花園全新裝修

實

405 呎

@18,000

local_fire_department 至HIT real_estate_agent 罕有放盤

售$729 萬

實

405 呎

@18,000

售$729 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

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

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

馬鞍山觀瀾雅軒第05座

thumb_up

觀瀾雅軒兩房海景南北對流

實

605 呎

@11,702

建

808 呎

@8,762

local_fire_department 至HIT

售$708 萬

實

605 呎

@11,702

建

808 呎

@8,762

售$708 萬

local_fire_department 至HIT

VR實景

馬鞍山迎海第03期星灣御第23座

thumb_up

迎海第03期星灣御第23座

實

564 呎

@15,780

local_fire_department 至HIT directions_run 日內即走

售$890 萬

實

564 呎

@15,780

售$890 萬

local_fire_department 至HIT directions_run 日內即走

沙田薈蕎 1翼

thumb_up

大圍薈蕎新樓齡, Shuttle . 圍方

實

413 呎

@18,160

real_estate_agent 罕有放盤

售$750 萬

實

413 呎

@18,160

售$750 萬

real_estate_agent 罕有放盤

馬鞍山銀湖天峰

thumb_up

高層山景向南

實

549 呎

@14,754

建

718 呎

@11,281

local_fire_department 至HIT directions_run 日內即走

售$810 萬

實

549 呎

@14,754

建

718 呎

@11,281

售$810 萬

local_fire_department 至HIT directions_run 日內即走

利率	15年	20年	25年	30年
1.000	$620,040	$476,451	$390,440	$333,219
1.500	$643,090	$499,917	$414,334	$357,545
2.000	$666,675	$524,095	$439,113	$382,926
2.500	$690,794	$548,979	$464,767	$409,345
3.000	$715,443	$574,563	$491,283	$436,782
3.500	$740,618	$600,838	$518,646	$465,210
4.000	$766,317	$627,796	$546,839	$494,602
4.500	$792,533	$655,425	$575,842	$524,926
5.000	$819,262	$683,714	$605,635	$556,147
5.500	$846,498	$712,651	$636,195	$588,229
6.000	$874,236	$742,223	$667,496	$621,134

每月供款$465,211

年期

30年

貸款金額

$103,600,000

總利息

$63,875,707

總貸款連利息

$167,475,707

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$302,167	$163,044	$465,210	$103,436,956
2	$301,691	$163,519	$465,210	$103,273,437
3	$301,214	$163,996	$465,210	$103,109,441
4	$300,736	$164,474	$465,210	$102,944,967
5	$300,256	$164,954	$465,210	$102,780,013
6	$299,775	$165,435	$465,210	$102,614,577
7	$299,293	$165,918	$465,210	$102,448,659
8	$298,809	$166,402	$465,210	$102,282,258
9	$298,323	$166,887	$465,210	$102,115,371
10	$297,836	$167,374	$465,210	$101,947,997
11	$297,348	$167,862	$465,210	$101,780,135
12	$296,859	$168,352	$465,210	$101,611,783

第1年供款共

$5,582,524

第1年利息

$3,594,307

第1年共還本金

$1,988,217

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$296,368	$168,843	$465,210	$101,442,941
14	$295,875	$169,335	$465,210	$101,273,606
15	$295,381	$169,829	$465,210	$101,103,777
16	$294,886	$170,324	$465,210	$100,933,453
17	$294,389	$170,821	$465,210	$100,762,631
18	$293,891	$171,319	$465,210	$100,591,312
19	$293,391	$171,819	$465,210	$100,419,493
20	$292,890	$172,320	$465,210	$100,247,173
21	$292,388	$172,823	$465,210	$100,074,350
22	$291,884	$173,327	$465,210	$99,901,024
23	$291,378	$173,832	$465,210	$99,727,191
24	$290,871	$174,339	$465,210	$99,552,852

第2年供款共

$5,582,524

第2年利息

$3,523,592

第2年共還本金

$2,058,931

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$290,362	$174,848	$465,210	$99,378,004
26	$289,853	$175,358	$465,210	$99,202,646
27	$289,341	$175,869	$465,210	$99,026,777
28	$288,828	$176,382	$465,210	$98,850,395
29	$288,314	$176,897	$465,210	$98,673,498
30	$287,798	$177,413	$465,210	$98,496,086
31	$287,280	$177,930	$465,210	$98,318,156
32	$286,761	$178,449	$465,210	$98,139,707
33	$286,241	$178,969	$465,210	$97,960,737
34	$285,719	$179,491	$465,210	$97,781,246
35	$285,195	$180,015	$465,210	$97,601,231
36	$284,670	$180,540	$465,210	$97,420,691

第3年供款共

$5,582,524

第3年利息

$3,450,362

第3年共還本金

$2,132,161

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$284,144	$181,067	$465,210	$97,239,624
38	$283,616	$181,595	$465,210	$97,058,029
39	$283,086	$182,124	$465,210	$96,875,905
40	$282,555	$182,656	$465,210	$96,693,249
41	$282,022	$183,188	$465,210	$96,510,061
42	$281,488	$183,723	$465,210	$96,326,338
43	$280,952	$184,258	$465,210	$96,142,080
44	$280,414	$184,796	$465,210	$95,957,284
45	$279,875	$185,335	$465,210	$95,771,949
46	$279,335	$185,875	$465,210	$95,586,074
47	$278,793	$186,418	$465,210	$95,399,656
48	$278,249	$186,961	$465,210	$95,212,695

第4年供款共

$5,582,524

第4年利息

$3,374,528

第4年共還本金

$2,207,996

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$277,704	$187,507	$465,210	$95,025,188
50	$277,157	$188,053	$465,210	$94,837,135
51	$276,608	$188,602	$465,210	$94,648,533
52	$276,058	$189,152	$465,210	$94,459,381
53	$275,507	$189,704	$465,210	$94,269,677
54	$274,953	$190,257	$465,210	$94,079,420
55	$274,398	$190,812	$465,210	$93,888,608
56	$273,842	$191,369	$465,210	$93,697,239
57	$273,284	$191,927	$465,210	$93,505,313
58	$272,724	$192,486	$465,210	$93,312,826
59	$272,162	$193,048	$465,210	$93,119,778
60	$271,599	$193,611	$465,210	$92,926,167

第5年供款共

$5,582,524

第5年利息

$3,295,996

第5年共還本金

$2,286,527

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$271,035	$194,176	$465,210	$92,731,992
62	$270,468	$194,742	$465,210	$92,537,250
63	$269,900	$195,310	$465,210	$92,341,940
64	$269,331	$195,880	$465,210	$92,146,060
65	$268,759	$196,451	$465,210	$91,949,609
66	$268,186	$197,024	$465,210	$91,752,585
67	$267,612	$197,599	$465,210	$91,554,987
68	$267,035	$198,175	$465,210	$91,356,812
69	$266,457	$198,753	$465,210	$91,158,059
70	$265,878	$199,333	$465,210	$90,958,726
71	$265,296	$199,914	$465,210	$90,758,812
72	$264,713	$200,497	$465,210	$90,558,315

第6年供款共

$5,582,524

第6年利息

$3,214,671

第6年共還本金

$2,367,852

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$264,128	$201,082	$465,210	$90,357,233
74	$263,542	$201,668	$465,210	$90,155,565
75	$262,954	$202,257	$465,210	$89,953,308
76	$262,364	$202,846	$465,210	$89,750,462
77	$261,772	$203,438	$465,210	$89,547,024
78	$261,179	$204,031	$465,210	$89,342,992
79	$260,584	$204,627	$465,210	$89,138,366
80	$259,987	$205,223	$465,210	$88,933,142
81	$259,388	$205,822	$465,210	$88,727,320
82	$258,788	$206,422	$465,210	$88,520,898
83	$258,186	$207,024	$465,210	$88,313,874
84	$257,582	$207,628	$465,210	$88,106,245

第7年供款共

$5,582,524

第7年利息

$3,130,454

第7年共還本金

$2,452,070

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$256,977	$208,234	$465,210	$87,898,012
86	$256,369	$208,841	$465,210	$87,689,171
87	$255,760	$209,450	$465,210	$87,479,720
88	$255,149	$210,061	$465,210	$87,269,659
89	$254,537	$210,674	$465,210	$87,058,985
90	$253,922	$211,288	$465,210	$86,847,697
91	$253,306	$211,905	$465,210	$86,635,793
92	$252,688	$212,523	$465,210	$86,423,270
93	$252,068	$213,142	$465,210	$86,210,128
94	$251,446	$213,764	$465,210	$85,996,364
95	$250,823	$214,388	$465,210	$85,781,976
96	$250,197	$215,013	$465,210	$85,566,963

第8年供款共

$5,582,524

第8年利息

$3,043,241

第8年共還本金

$2,539,282

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$249,570	$215,640	$465,210	$85,351,323
98	$248,941	$216,269	$465,210	$85,135,054
99	$248,311	$216,900	$465,210	$84,918,155
100	$247,678	$217,532	$465,210	$84,700,622
101	$247,043	$218,167	$465,210	$84,482,455
102	$246,407	$218,803	$465,210	$84,263,652
103	$245,769	$219,441	$465,210	$84,044,211
104	$245,129	$220,081	$465,210	$83,824,130
105	$244,487	$220,723	$465,210	$83,603,406
106	$243,843	$221,367	$465,210	$83,382,039
107	$243,198	$222,013	$465,210	$83,160,027
108	$242,550	$222,660	$465,210	$82,937,366

第9年供款共

$5,582,524

第9年利息

$2,952,927

第9年共還本金

$2,629,597

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$241,901	$223,310	$465,210	$82,714,057
110	$241,249	$223,961	$465,210	$82,490,096
111	$240,596	$224,614	$465,210	$82,265,482
112	$239,941	$225,269	$465,210	$82,040,212
113	$239,284	$225,926	$465,210	$81,814,286
114	$238,625	$226,585	$465,210	$81,587,701
115	$237,964	$227,246	$465,210	$81,360,454
116	$237,301	$227,909	$465,210	$81,132,545
117	$236,637	$228,574	$465,210	$80,903,972
118	$235,970	$229,240	$465,210	$80,674,731
119	$235,301	$229,909	$465,210	$80,444,822
120	$234,631	$230,580	$465,210	$80,214,243

第10年供款共

$5,582,524

第10年利息

$2,859,400

第10年共還本金

$2,723,124

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$233,958	$231,252	$465,210	$79,982,991
122	$233,284	$231,927	$465,210	$79,751,064
123	$232,607	$232,603	$465,210	$79,518,461
124	$231,929	$233,281	$465,210	$79,285,180
125	$231,248	$233,962	$465,210	$79,051,218
126	$230,566	$234,644	$465,210	$78,816,574
127	$229,882	$235,329	$465,210	$78,581,245
128	$229,195	$236,015	$465,210	$78,345,230
129	$228,507	$236,703	$465,210	$78,108,527
130	$227,817	$237,394	$465,210	$77,871,133
131	$227,124	$238,086	$465,210	$77,633,047
132	$226,430	$238,781	$465,210	$77,394,266

第11年供款共

$5,582,524

第11年利息

$2,762,547

第11年共還本金

$2,819,977

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$225,733	$239,477	$465,210	$77,154,789
134	$225,035	$240,175	$465,210	$76,914,614
135	$224,334	$240,876	$465,210	$76,673,738
136	$223,632	$241,579	$465,210	$76,432,159
137	$222,927	$242,283	$465,210	$76,189,876
138	$222,220	$242,990	$465,210	$75,946,886
139	$221,512	$243,699	$465,210	$75,703,187
140	$220,801	$244,409	$465,210	$75,458,778
141	$220,088	$245,122	$465,210	$75,213,656
142	$219,373	$245,837	$465,210	$74,967,819
143	$218,656	$246,554	$465,210	$74,721,265
144	$217,937	$247,273	$465,210	$74,473,991

第12年供款共

$5,582,524

第12年利息

$2,662,249

第12年共還本金

$2,920,275

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$217,216	$247,994	$465,210	$74,225,997
146	$216,492	$248,718	$465,210	$73,977,279
147	$215,767	$249,443	$465,210	$73,727,836
148	$215,040	$250,171	$465,210	$73,477,665
149	$214,310	$250,900	$465,210	$73,226,765
150	$213,578	$251,632	$465,210	$72,975,132
151	$212,844	$252,366	$465,210	$72,722,766
152	$212,108	$253,102	$465,210	$72,469,664
153	$211,370	$253,840	$465,210	$72,215,824
154	$210,629	$254,581	$465,210	$71,961,243
155	$209,887	$255,323	$465,210	$71,705,919
156	$209,142	$256,068	$465,210	$71,449,851

第13年供款共

$5,582,524

第13年利息

$2,558,384

第13年共還本金

$3,024,140

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$208,395	$256,815	$465,210	$71,193,037
158	$207,646	$257,564	$465,210	$70,935,473
159	$206,895	$258,315	$465,210	$70,677,157
160	$206,142	$259,069	$465,210	$70,418,089
161	$205,386	$259,824	$465,210	$70,158,265
162	$204,628	$260,582	$465,210	$69,897,683
163	$203,868	$261,342	$465,210	$69,636,341
164	$203,106	$262,104	$465,210	$69,374,236
165	$202,342	$262,869	$465,210	$69,111,367
166	$201,575	$263,635	$465,210	$68,847,732
167	$200,806	$264,404	$465,210	$68,583,328
168	$200,035	$265,176	$465,210	$68,318,152

第14年供款共

$5,582,524

第14年利息

$2,450,824

第14年共還本金

$3,131,699

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$199,261	$265,949	$465,210	$68,052,203
170	$198,486	$266,725	$465,210	$67,785,478
171	$197,708	$267,503	$465,210	$67,517,976
172	$196,927	$268,283	$465,210	$67,249,693
173	$196,145	$269,065	$465,210	$66,980,627
174	$195,360	$269,850	$465,210	$66,710,777
175	$194,573	$270,637	$465,210	$66,440,140
176	$193,784	$271,427	$465,210	$66,168,713
177	$192,992	$272,218	$465,210	$65,896,495
178	$192,198	$273,012	$465,210	$65,623,483
179	$191,402	$273,808	$465,210	$65,349,675
180	$190,603	$274,607	$465,210	$65,075,068

第15年供款共

$5,582,524

第15年利息

$2,339,439

第15年共還本金

$3,243,084

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$189,802	$275,408	$465,210	$64,799,660
182	$188,999	$276,211	$465,210	$64,523,448
183	$188,193	$277,017	$465,210	$64,246,431
184	$187,385	$277,825	$465,210	$63,968,606
185	$186,575	$278,635	$465,210	$63,689,971
186	$185,762	$279,448	$465,210	$63,410,523
187	$184,947	$280,263	$465,210	$63,130,260
188	$184,130	$281,080	$465,210	$62,849,180
189	$183,310	$281,900	$465,210	$62,567,280
190	$182,488	$282,722	$465,210	$62,284,557
191	$181,663	$283,547	$465,210	$62,001,010
192	$180,836	$284,374	$465,210	$61,716,636

第16年供款共

$5,582,524

第16年利息

$2,224,092

第16年共還本金

$3,358,431

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$180,007	$285,203	$465,210	$61,431,433
194	$179,175	$286,035	$465,210	$61,145,398
195	$178,341	$286,870	$465,210	$60,858,528
196	$177,504	$287,706	$465,210	$60,570,822
197	$176,665	$288,545	$465,210	$60,282,277
198	$175,823	$289,387	$465,210	$59,992,890
199	$174,979	$290,231	$465,210	$59,702,659
200	$174,133	$291,078	$465,210	$59,411,581
201	$173,284	$291,927	$465,210	$59,119,654
202	$172,432	$292,778	$465,210	$58,826,876
203	$171,578	$293,632	$465,210	$58,533,245
204	$170,722	$294,488	$465,210	$58,238,756

第17年供款共

$5,582,524

第17年利息

$2,104,643

第17年共還本金

$3,477,880

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$169,863	$295,347	$465,210	$57,943,409
206	$169,002	$296,209	$465,210	$57,647,200
207	$168,138	$297,073	$465,210	$57,350,128
208	$167,271	$297,939	$465,210	$57,052,189
209	$166,402	$298,808	$465,210	$56,753,380
210	$165,531	$299,680	$465,210	$56,453,701
211	$164,657	$300,554	$465,210	$56,153,147
212	$163,780	$301,430	$465,210	$55,851,717
213	$162,901	$302,309	$465,210	$55,549,407
214	$162,019	$303,191	$465,210	$55,246,216
215	$161,135	$304,075	$465,210	$54,942,141
216	$160,248	$304,962	$465,210	$54,637,178

第18年供款共

$5,582,524

第18年利息

$1,980,946

第18年共還本金

$3,601,578

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$159,358	$305,852	$465,210	$54,331,327
218	$158,466	$306,744	$465,210	$54,024,583
219	$157,572	$307,639	$465,210	$53,716,944
220	$156,674	$308,536	$465,210	$53,408,408
221	$155,775	$309,436	$465,210	$53,098,972
222	$154,872	$310,338	$465,210	$52,788,634
223	$153,967	$311,243	$465,210	$52,477,391
224	$153,059	$312,151	$465,210	$52,165,239
225	$152,149	$313,062	$465,210	$51,852,178
226	$151,236	$313,975	$465,210	$51,538,203
227	$150,320	$314,891	$465,210	$51,223,312
228	$149,401	$315,809	$465,210	$50,907,503

第19年供款共

$5,582,524

第19年利息

$1,852,849

第19年共還本金

$3,729,675

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$148,480	$316,730	$465,210	$50,590,773
230	$147,556	$317,654	$465,210	$50,273,119
231	$146,630	$318,580	$465,210	$49,954,539
232	$145,701	$319,510	$465,210	$49,635,030
233	$144,769	$320,441	$465,210	$49,314,588
234	$143,834	$321,376	$465,210	$48,993,212
235	$142,897	$322,313	$465,210	$48,670,899
236	$141,957	$323,254	$465,210	$48,347,645
237	$141,014	$324,196	$465,210	$48,023,449
238	$140,068	$325,142	$465,210	$47,698,307
239	$139,120	$326,090	$465,210	$47,372,217
240	$138,169	$327,041	$465,210	$47,045,175

第20年供款共

$5,582,524

第20年利息

$1,720,195

第20年共還本金

$3,862,328

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$137,215	$327,995	$465,210	$46,717,180
242	$136,258	$328,952	$465,210	$46,388,228
243	$135,299	$329,911	$465,210	$46,058,317
244	$134,337	$330,874	$465,210	$45,727,443
245	$133,372	$331,839	$465,210	$45,395,605
246	$132,404	$332,806	$465,210	$45,062,798
247	$131,433	$333,777	$465,210	$44,729,021
248	$130,460	$334,751	$465,210	$44,394,271
249	$129,483	$335,727	$465,210	$44,058,544
250	$128,504	$336,706	$465,210	$43,721,837
251	$127,522	$337,688	$465,210	$43,384,149
252	$126,537	$338,673	$465,210	$43,045,476

第21年供款共

$5,582,524

第21年利息

$1,582,824

第21年共還本金

$3,999,699

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$125,549	$339,661	$465,210	$42,705,815
254	$124,559	$340,652	$465,210	$42,365,163
255	$123,565	$341,645	$465,210	$42,023,518
256	$122,569	$342,642	$465,210	$41,680,876
257	$121,569	$343,641	$465,210	$41,337,235
258	$120,567	$344,643	$465,210	$40,992,592
259	$119,562	$345,649	$465,210	$40,646,943
260	$118,554	$346,657	$465,210	$40,300,287
261	$117,543	$347,668	$465,210	$39,952,619
262	$116,528	$348,682	$465,210	$39,603,937
263	$115,511	$349,699	$465,210	$39,254,238
264	$114,492	$350,719	$465,210	$38,903,519

第22年供款共

$5,582,524

第22年利息

$1,440,567

第22年共還本金

$4,141,957

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$113,469	$351,742	$465,210	$38,551,778
266	$112,443	$352,768	$465,210	$38,199,010
267	$111,414	$353,797	$465,210	$37,845,214
268	$110,382	$354,828	$465,210	$37,490,385
269	$109,347	$355,863	$465,210	$37,134,522
270	$108,309	$356,901	$465,210	$36,777,620
271	$107,268	$357,942	$465,210	$36,419,678
272	$106,224	$358,986	$465,210	$36,060,692
273	$105,177	$360,033	$465,210	$35,700,659
274	$104,127	$361,083	$465,210	$35,339,575
275	$103,074	$362,137	$465,210	$34,977,439
276	$102,018	$363,193	$465,210	$34,614,246

第23年供款共

$5,582,524

第23年利息

$1,293,250

第23年共還本金

$4,289,273

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$100,958	$364,252	$465,210	$34,249,994
278	$99,896	$365,314	$465,210	$33,884,679
279	$98,830	$366,380	$465,210	$33,518,300
280	$97,762	$367,449	$465,210	$33,150,851
281	$96,690	$368,520	$465,210	$32,782,331
282	$95,615	$369,595	$465,210	$32,412,735
283	$94,537	$370,673	$465,210	$32,042,062
284	$93,456	$371,754	$465,210	$31,670,308
285	$92,372	$372,839	$465,210	$31,297,469
286	$91,284	$373,926	$465,210	$30,923,543
287	$90,194	$375,017	$465,210	$30,548,527
288	$89,100	$376,110	$465,210	$30,172,416

第24年供款共

$5,582,524

第24年利息

$1,140,694

第24年共還本金

$4,441,830

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$88,003	$377,207	$465,210	$29,795,209
290	$86,903	$378,308	$465,210	$29,416,901
291	$85,799	$379,411	$465,210	$29,037,490
292	$84,693	$380,518	$465,210	$28,656,973
293	$83,583	$381,627	$465,210	$28,275,345
294	$82,470	$382,741	$465,210	$27,892,605
295	$81,353	$383,857	$465,210	$27,508,748
296	$80,234	$384,976	$465,210	$27,123,771
297	$79,111	$386,099	$465,210	$26,737,672
298	$77,985	$387,225	$465,210	$26,350,447
299	$76,855	$388,355	$465,210	$25,962,092
300	$75,723	$389,488	$465,210	$25,572,604

第25年供款共

$5,582,524

第25年利息

$982,712

第25年共還本金

$4,599,812

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$74,587	$390,624	$465,210	$25,181,981
302	$73,447	$391,763	$465,210	$24,790,218
303	$72,305	$392,905	$465,210	$24,397,312
304	$71,159	$394,051	$465,210	$24,003,261
305	$70,010	$395,201	$465,210	$23,608,060
306	$68,857	$396,353	$465,210	$23,211,707
307	$67,701	$397,509	$465,210	$22,814,197
308	$66,541	$398,669	$465,210	$22,415,528
309	$65,379	$399,832	$465,210	$22,015,697
310	$64,212	$400,998	$465,210	$21,614,699
311	$63,043	$402,167	$465,210	$21,212,531
312	$61,870	$403,340	$465,210	$20,809,191

第26年供款共

$5,582,524

第26年利息

$819,110

第26年共還本金

$4,763,413

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$60,693	$404,517	$465,210	$20,404,674
314	$59,514	$405,697	$465,210	$19,998,978
315	$58,330	$406,880	$465,210	$19,592,098
316	$57,144	$408,067	$465,210	$19,184,031
317	$55,953	$409,257	$465,210	$18,774,774
318	$54,760	$410,451	$465,210	$18,364,324
319	$53,563	$411,648	$465,210	$17,952,676
320	$52,362	$412,848	$465,210	$17,539,827
321	$51,158	$414,052	$465,210	$17,125,775
322	$49,950	$415,260	$465,210	$16,710,515
323	$48,739	$416,471	$465,210	$16,294,044
324	$47,524	$417,686	$465,210	$15,876,358

第27年供款共

$5,582,524

第27年利息

$649,690

第27年共還本金

$4,932,833

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$46,306	$418,904	$465,210	$15,457,453
326	$45,084	$420,126	$465,210	$15,037,327
327	$43,859	$421,351	$465,210	$14,615,976
328	$42,630	$422,580	$465,210	$14,193,396
329	$41,397	$423,813	$465,210	$13,769,583
330	$40,161	$425,049	$465,210	$13,344,534
331	$38,922	$426,289	$465,210	$12,918,245
332	$37,678	$427,532	$465,210	$12,490,713
333	$36,431	$428,779	$465,210	$12,061,934
334	$35,181	$430,030	$465,210	$11,631,904
335	$33,926	$431,284	$465,210	$11,200,620
336	$32,668	$432,542	$465,210	$10,768,078

第28年供款共

$5,582,524

第28年利息

$474,244

第28年共還本金

$5,108,279

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$31,407	$433,803	$465,210	$10,334,275
338	$30,142	$435,069	$465,210	$9,899,206
339	$28,873	$436,338	$465,210	$9,462,869
340	$27,600	$437,610	$465,210	$9,025,258
341	$26,324	$438,887	$465,210	$8,586,372
342	$25,044	$440,167	$465,210	$8,146,205
343	$23,760	$441,451	$465,210	$7,704,755
344	$22,472	$442,738	$465,210	$7,262,016
345	$21,181	$444,029	$465,210	$6,817,987
346	$19,886	$445,325	$465,210	$6,372,663
347	$18,587	$446,623	$465,210	$5,926,039
348	$17,284	$447,926	$465,210	$5,478,113

第29年供款共

$5,582,524

第29年利息

$292,558

第29年共還本金

$5,289,965

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$15,978	$449,232	$465,210	$5,028,881
350	$14,668	$450,543	$465,210	$4,578,338
351	$13,353	$451,857	$465,210	$4,126,481
352	$12,036	$453,175	$465,210	$3,673,306
353	$10,714	$454,496	$465,210	$3,218,810
354	$9,388	$455,822	$465,210	$2,762,988
355	$8,059	$457,152	$465,210	$2,305,836
356	$6,725	$458,485	$465,210	$1,847,351
357	$5,388	$459,822	$465,210	$1,387,529
358	$4,047	$461,163	$465,210	$926,366
359	$2,702	$462,508	$465,210	$463,857
360	$1,353	$463,857	$465,210	$0

第30年供款共

$5,582,524

第30年利息

$104,410

第30年共還本金

$5,478,113

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$72,205,707

免責聲明

筍盤推介

按揭保險費
info