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$39,777,450

每月供款
$223,466

首期

$-41,000,000

總貸款額

$49,000,000

總利息

$31,447,450

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-40,670,000

按月供比率計算

$446,930

置業成本總預算

HK$-40,670,000

首期

$-41,000,000
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

$446,930

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

大埔海日灣 II

thumb_up

海日灣園景**2房1套仲有工人房**罕有積**蝕讓走貨

實

616 呎

@13,312

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 price_change 蝕讓盤

售$820 萬

實

616 呎

@13,312

售$820 萬

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 price_change 蝕讓盤

獨家

馬鞍山翠擁華庭第12座

thumb_up

企理裝修, 實用三房

實

675 呎

@10,519

建

868 呎

@8,180

local_fire_department 至HIT

售$710 萬

實

675 呎

@10,519

建

868 呎

@8,180

售$710 萬

local_fire_department 至HIT

VR實景

馬鞍山迎海第01期第02座

thumb_up

地鐡站4分鐘到鄰近商場西南海景2房

實

534 呎

@14,944

建

677 呎

@11,787

local_fire_department 至HIT local_offer 低水筍價

售$798 萬

實

534 呎

@14,944

建

677 呎

@11,787

售$798 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山嵐岸第05座

thumb_up

3房(1套) 企理單邊嵐岸

實

660 呎

@12,727

建

898 呎

@9,354

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

售$840 萬

實

660 呎

@12,727

建

898 呎

@9,354

售$840 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

VR實景

沙田文禮閣

thumb_up

^大圍三房套^ 投資收租精選!

實

622 呎

@13,264

建

736 呎

@11,209

local_fire_department 至HIT

售$825 萬

實

622 呎

@13,264

建

736 呎

@11,209

售$825 萬

local_fire_department 至HIT

粉嶺牽晴間

thumb_up

牽晴間【三房套房】換樓必睇

實

575 呎

@13,043

建

785 呎

@9,554

real_estate_agent 罕有放盤 pets 愛竉必選

售$750 萬

實

575 呎

@13,043

建

785 呎

@9,554

售$750 萬

real_estate_agent 罕有放盤 pets 愛竉必選

沙田翠湖花園

thumb_up

翠湖花園

實

616 呎

@12,175

建

744 呎

@10,081

local_fire_department 至HIT

售$750 萬

實

616 呎

@12,175

建

744 呎

@10,081

售$750 萬

local_fire_department 至HIT

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

@14,505

建

725 呎

@11,724

local_fire_department 至HIT real_estate_agent 罕有放盤

售$850 萬

實

586 呎

@14,505

建

725 呎

@11,724

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

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

馬鞍山雅典居

thumb_up

新鴻基雅典居高層全海景

實

759 呎

@11,594

建

901 呎

@9,767

local_offer 低水筍價

售$880 萬

實

759 呎

@11,594

建

901 呎

@9,767

售$880 萬

local_offer 低水筍價

西貢西貢村屋地下

thumb_up

南圍連入契花園樓齡新靚裝特色裝修

建

700 呎

@10,286

local_offer 低水筍價 verified 首置必買

售$720 萬

建

700 呎

@10,286

售$720 萬

local_offer 低水筍價 verified 首置必買

馬鞍山天宇海第6B座

thumb_up

天宇海 @11xxx 3房連一工人房全城最平

實

751 呎

@11,851

建

990 呎

@8,990

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價

售$890 萬

實

751 呎

@11,851

建

990 呎

@8,990

售$890 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$293,262	$225,348	$184,668	$157,603
1.500	$304,164	$236,447	$195,969	$169,109
2.000	$315,319	$247,883	$207,689	$181,114
2.500	$326,727	$259,652	$219,822	$193,609
3.000	$338,385	$271,753	$232,364	$206,586
3.500	$350,292	$284,180	$245,306	$220,032
3.625	$353,308	$287,338	$248,603	$223,465
4.000	$362,447	$296,930	$258,640	$233,933
4.500	$374,847	$309,998	$272,358	$248,276
5.000	$387,489	$323,378	$286,449	$263,043
5.500	$400,371	$337,065	$300,903	$278,217
6.000	$413,490	$351,051	$315,708	$293,780

每月供款$223,466

年期

30年

貸款金額

$49,000,000

總利息

$31,447,450

總貸款連利息

$80,447,450

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$148,021	$75,444	$223,465	$48,924,556
2	$147,793	$75,672	$223,465	$48,848,883
3	$147,564	$75,901	$223,465	$48,772,983
4	$147,335	$76,130	$223,465	$48,696,853
5	$147,105	$76,360	$223,465	$48,620,493
6	$146,874	$76,591	$223,465	$48,543,902
7	$146,643	$76,822	$223,465	$48,467,080
8	$146,411	$77,054	$223,465	$48,390,026
9	$146,178	$77,287	$223,465	$48,312,739
10	$145,945	$77,520	$223,465	$48,235,218
11	$145,711	$77,755	$223,465	$48,157,464
12	$145,476	$77,989	$223,465	$48,079,474

第1年供款共

$2,681,582

第1年利息

$1,761,056

第1年共還本金

$920,526

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$145,240	$78,225	$223,465	$48,001,249
14	$145,004	$78,461	$223,465	$47,922,788
15	$144,767	$78,698	$223,465	$47,844,089
16	$144,529	$78,936	$223,465	$47,765,153
17	$144,291	$79,175	$223,465	$47,685,979
18	$144,051	$79,414	$223,465	$47,606,565
19	$143,811	$79,654	$223,465	$47,526,911
20	$143,571	$79,894	$223,465	$47,447,017
21	$143,330	$80,136	$223,465	$47,366,881
22	$143,087	$80,378	$223,465	$47,286,504
23	$142,845	$80,620	$223,465	$47,205,883
24	$142,601	$80,864	$223,465	$47,125,019

第2年供款共

$2,681,582

第2年利息

$1,727,127

第2年共還本金

$954,455

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$142,357	$81,108	$223,465	$47,043,911
26	$142,112	$81,353	$223,465	$46,962,558
27	$141,866	$81,599	$223,465	$46,880,958
28	$141,620	$81,846	$223,465	$46,799,113
29	$141,372	$82,093	$223,465	$46,717,020
30	$141,124	$82,341	$223,465	$46,634,679
31	$140,876	$82,590	$223,465	$46,552,090
32	$140,626	$82,839	$223,465	$46,469,251
33	$140,376	$83,089	$223,465	$46,386,161
34	$140,125	$83,340	$223,465	$46,302,821
35	$139,873	$83,592	$223,465	$46,219,229
36	$139,621	$83,845	$223,465	$46,135,385

第3年供款共

$2,681,582

第3年利息

$1,691,947

第3年共還本金

$989,635

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$139,367	$84,098	$223,465	$46,051,287
38	$139,113	$84,352	$223,465	$45,966,935
39	$138,858	$84,607	$223,465	$45,882,328
40	$138,603	$84,862	$223,465	$45,797,466
41	$138,347	$85,119	$223,465	$45,712,347
42	$138,089	$85,376	$223,465	$45,626,972
43	$137,831	$85,634	$223,465	$45,541,338
44	$137,573	$85,892	$223,465	$45,455,446
45	$137,313	$86,152	$223,465	$45,369,294
46	$137,053	$86,412	$223,465	$45,282,882
47	$136,792	$86,673	$223,465	$45,196,209
48	$136,530	$86,935	$223,465	$45,109,274

第4年供款共

$2,681,582

第4年利息

$1,655,471

第4年共還本金

$1,026,111

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$136,268	$87,198	$223,465	$45,022,076
50	$136,004	$87,461	$223,465	$44,934,615
51	$135,740	$87,725	$223,465	$44,846,890
52	$135,475	$87,990	$223,465	$44,758,900
53	$135,209	$88,256	$223,465	$44,670,644
54	$134,943	$88,523	$223,465	$44,582,121
55	$134,675	$88,790	$223,465	$44,493,331
56	$134,407	$89,058	$223,465	$44,404,273
57	$134,138	$89,327	$223,465	$44,314,946
58	$133,868	$89,597	$223,465	$44,225,349
59	$133,597	$89,868	$223,465	$44,135,481
60	$133,326	$90,139	$223,465	$44,045,342

第5年供款共

$2,681,582

第5年利息

$1,617,650

第5年共還本金

$1,063,932

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$133,054	$90,412	$223,465	$43,954,930
62	$132,781	$90,685	$223,465	$43,864,246
63	$132,507	$90,959	$223,465	$43,773,287
64	$132,232	$91,233	$223,465	$43,682,054
65	$131,956	$91,509	$223,465	$43,590,545
66	$131,680	$91,785	$223,465	$43,498,760
67	$131,403	$92,063	$223,465	$43,406,697
68	$131,124	$92,341	$223,465	$43,314,356
69	$130,845	$92,620	$223,465	$43,221,736
70	$130,566	$92,899	$223,465	$43,128,837
71	$130,285	$93,180	$223,465	$43,035,657
72	$130,004	$93,462	$223,465	$42,942,195

第6年供款共

$2,681,582

第6年利息

$1,578,435

第6年共還本金

$1,103,147

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$129,721	$93,744	$223,465	$42,848,451
74	$129,438	$94,027	$223,465	$42,754,424
75	$129,154	$94,311	$223,465	$42,660,113
76	$128,869	$94,596	$223,465	$42,565,517
77	$128,583	$94,882	$223,465	$42,470,635
78	$128,297	$95,168	$223,465	$42,375,467
79	$128,009	$95,456	$223,465	$42,280,011
80	$127,721	$95,744	$223,465	$42,184,267
81	$127,432	$96,033	$223,465	$42,088,233
82	$127,142	$96,324	$223,465	$41,991,910
83	$126,851	$96,615	$223,465	$41,895,295
84	$126,559	$96,906	$223,465	$41,798,389

第7年供款共

$2,681,582

第7年利息

$1,537,775

第7年共還本金

$1,143,807

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$126,266	$97,199	$223,465	$41,701,189
86	$125,972	$97,493	$223,465	$41,603,697
87	$125,678	$97,787	$223,465	$41,505,909
88	$125,382	$98,083	$223,465	$41,407,827
89	$125,086	$98,379	$223,465	$41,309,448
90	$124,789	$98,676	$223,465	$41,210,771
91	$124,491	$98,974	$223,465	$41,111,797
92	$124,192	$99,273	$223,465	$41,012,524
93	$123,892	$99,573	$223,465	$40,912,951
94	$123,591	$99,874	$223,465	$40,813,077
95	$123,290	$100,176	$223,465	$40,712,901
96	$122,987	$100,478	$223,465	$40,612,423

第8年供款共

$2,681,582

第8年利息

$1,495,616

第8年共還本金

$1,185,966

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$122,683	$100,782	$223,465	$40,511,641
98	$122,379	$101,086	$223,465	$40,410,555
99	$122,074	$101,392	$223,465	$40,309,163
100	$121,767	$101,698	$223,465	$40,207,465
101	$121,460	$102,005	$223,465	$40,105,460
102	$121,152	$102,313	$223,465	$40,003,147
103	$120,843	$102,622	$223,465	$39,900,525
104	$120,533	$102,932	$223,465	$39,797,593
105	$120,222	$103,243	$223,465	$39,694,349
106	$119,910	$103,555	$223,465	$39,590,794
107	$119,597	$103,868	$223,465	$39,486,926
108	$119,283	$104,182	$223,465	$39,382,745

第9年供款共

$2,681,582

第9年利息

$1,451,903

第9年共還本金

$1,229,678

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$118,969	$104,496	$223,465	$39,278,248
110	$118,653	$104,812	$223,465	$39,173,436
111	$118,336	$105,129	$223,465	$39,068,307
112	$118,019	$105,446	$223,465	$38,962,861
113	$117,700	$105,765	$223,465	$38,857,096
114	$117,381	$106,084	$223,465	$38,751,012
115	$117,060	$106,405	$223,465	$38,644,607
116	$116,739	$106,726	$223,465	$38,537,881
117	$116,417	$107,049	$223,465	$38,430,832
118	$116,093	$107,372	$223,465	$38,323,460
119	$115,769	$107,696	$223,465	$38,215,764
120	$115,443	$108,022	$223,465	$38,107,742

第10年供款共

$2,681,582

第10年利息

$1,406,579

第10年共還本金

$1,275,002

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$115,117	$108,348	$223,465	$37,999,394
122	$114,790	$108,675	$223,465	$37,890,719
123	$114,462	$109,004	$223,465	$37,781,715
124	$114,132	$109,333	$223,465	$37,672,382
125	$113,802	$109,663	$223,465	$37,562,719
126	$113,471	$109,994	$223,465	$37,452,725
127	$113,138	$110,327	$223,465	$37,342,398
128	$112,805	$110,660	$223,465	$37,231,738
129	$112,471	$110,994	$223,465	$37,120,744
130	$112,136	$111,330	$223,465	$37,009,414
131	$111,799	$111,666	$223,465	$36,897,748
132	$111,462	$112,003	$223,465	$36,785,745

第11年供款共

$2,681,582

第11年利息

$1,359,585

第11年共還本金

$1,321,997

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$111,124	$112,342	$223,465	$36,673,404
134	$110,784	$112,681	$223,465	$36,560,723
135	$110,444	$113,021	$223,465	$36,447,702
136	$110,102	$113,363	$223,465	$36,334,339
137	$109,760	$113,705	$223,465	$36,220,634
138	$109,416	$114,049	$223,465	$36,106,585
139	$109,072	$114,393	$223,465	$35,992,192
140	$108,726	$114,739	$223,465	$35,877,453
141	$108,380	$115,085	$223,465	$35,762,368
142	$108,032	$115,433	$223,465	$35,646,935
143	$107,683	$115,782	$223,465	$35,531,153
144	$107,334	$116,131	$223,465	$35,415,022

第12年供款共

$2,681,582

第12年利息

$1,310,858

第12年共還本金

$1,370,724

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$106,983	$116,482	$223,465	$35,298,539
146	$106,631	$116,834	$223,465	$35,181,705
147	$106,278	$117,187	$223,465	$35,064,518
148	$105,924	$117,541	$223,465	$34,946,977
149	$105,569	$117,896	$223,465	$34,829,081
150	$105,213	$118,252	$223,465	$34,710,829
151	$104,856	$118,610	$223,465	$34,592,219
152	$104,497	$118,968	$223,465	$34,473,251
153	$104,138	$119,327	$223,465	$34,353,924
154	$103,777	$119,688	$223,465	$34,234,237
155	$103,416	$120,049	$223,465	$34,114,187
156	$103,053	$120,412	$223,465	$33,993,775

第13年供款共

$2,681,582

第13年利息

$1,260,335

第13年共還本金

$1,421,246

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$102,690	$120,776	$223,465	$33,873,000
158	$102,325	$121,140	$223,465	$33,751,859
159	$101,959	$121,506	$223,465	$33,630,353
160	$101,592	$121,873	$223,465	$33,508,480
161	$101,224	$122,242	$223,465	$33,386,238
162	$100,854	$122,611	$223,465	$33,263,627
163	$100,484	$122,981	$223,465	$33,140,646
164	$100,112	$123,353	$223,465	$33,017,293
165	$99,740	$123,725	$223,465	$32,893,568
166	$99,366	$124,099	$223,465	$32,769,469
167	$98,991	$124,474	$223,465	$32,644,994
168	$98,615	$124,850	$223,465	$32,520,144

第14年供款共

$2,681,582

第14年利息

$1,207,951

第14年共還本金

$1,473,631

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$98,238	$125,227	$223,465	$32,394,917
170	$97,860	$125,605	$223,465	$32,269,312
171	$97,480	$125,985	$223,465	$32,143,327
172	$97,100	$126,366	$223,465	$32,016,961
173	$96,718	$126,747	$223,465	$31,890,214
174	$96,335	$127,130	$223,465	$31,763,084
175	$95,951	$127,514	$223,465	$31,635,570
176	$95,566	$127,899	$223,465	$31,507,670
177	$95,179	$128,286	$223,465	$31,379,385
178	$94,792	$128,673	$223,465	$31,250,711
179	$94,403	$129,062	$223,465	$31,121,650
180	$94,013	$129,452	$223,465	$30,992,198

第15年供款共

$2,681,582

第15年利息

$1,153,635

第15年共還本金

$1,527,947

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$93,622	$129,843	$223,465	$30,862,355
182	$93,230	$130,235	$223,465	$30,732,120
183	$92,837	$130,629	$223,465	$30,601,491
184	$92,442	$131,023	$223,465	$30,470,468
185	$92,046	$131,419	$223,465	$30,339,049
186	$91,649	$131,816	$223,465	$30,207,233
187	$91,251	$132,214	$223,465	$30,075,019
188	$90,852	$132,614	$223,465	$29,942,406
189	$90,451	$133,014	$223,465	$29,809,391
190	$90,049	$133,416	$223,465	$29,675,976
191	$89,646	$133,819	$223,465	$29,542,157
192	$89,242	$134,223	$223,465	$29,407,933

第16年供款共

$2,681,582

第16年利息

$1,097,317

第16年共還本金

$1,584,264

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$88,836	$134,629	$223,465	$29,273,305
194	$88,430	$135,035	$223,465	$29,138,269
195	$88,022	$135,443	$223,465	$29,002,826
196	$87,613	$135,852	$223,465	$28,866,974
197	$87,202	$136,263	$223,465	$28,730,711
198	$86,791	$136,674	$223,465	$28,594,036
199	$86,378	$137,087	$223,465	$28,456,949
200	$85,964	$137,501	$223,465	$28,319,448
201	$85,548	$137,917	$223,465	$28,181,531
202	$85,132	$138,333	$223,465	$28,043,197
203	$84,714	$138,751	$223,465	$27,904,446
204	$84,295	$139,170	$223,465	$27,765,276

第17年供款共

$2,681,582

第17年利息

$1,038,924

第17年共還本金

$1,642,658

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$83,874	$139,591	$223,465	$27,625,685
206	$83,453	$140,013	$223,465	$27,485,672
207	$83,030	$140,436	$223,465	$27,345,237
208	$82,605	$140,860	$223,465	$27,204,377
209	$82,180	$141,285	$223,465	$27,063,092
210	$81,753	$141,712	$223,465	$26,921,380
211	$81,325	$142,140	$223,465	$26,779,239
212	$80,896	$142,570	$223,465	$26,636,670
213	$80,465	$143,000	$223,465	$26,493,670
214	$80,033	$143,432	$223,465	$26,350,238
215	$79,600	$143,865	$223,465	$26,206,372
216	$79,165	$144,300	$223,465	$26,062,072

第18年供款共

$2,681,582

第18年利息

$978,378

第18年共還本金

$1,703,204

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$78,729	$144,736	$223,465	$25,917,336
218	$78,292	$145,173	$223,465	$25,772,163
219	$77,853	$145,612	$223,465	$25,626,551
220	$77,414	$146,052	$223,465	$25,480,500
221	$76,972	$146,493	$223,465	$25,334,007
222	$76,530	$146,935	$223,465	$25,187,071
223	$76,086	$147,379	$223,465	$25,039,692
224	$75,641	$147,824	$223,465	$24,891,868
225	$75,194	$148,271	$223,465	$24,743,597
226	$74,746	$148,719	$223,465	$24,594,878
227	$74,297	$149,168	$223,465	$24,445,710
228	$73,846	$149,619	$223,465	$24,296,091

第19年供款共

$2,681,582

第19年利息

$915,601

第19年共還本金

$1,765,981

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$73,394	$150,071	$223,465	$24,146,021
230	$72,941	$150,524	$223,465	$23,995,496
231	$72,486	$150,979	$223,465	$23,844,518
232	$72,030	$151,435	$223,465	$23,693,083
233	$71,573	$151,892	$223,465	$23,541,191
234	$71,114	$152,351	$223,465	$23,388,840
235	$70,654	$152,811	$223,465	$23,236,028
236	$70,192	$153,273	$223,465	$23,082,755
237	$69,729	$153,736	$223,465	$22,929,019
238	$69,265	$154,200	$223,465	$22,774,819
239	$68,799	$154,666	$223,465	$22,620,153
240	$68,332	$155,133	$223,465	$22,465,019

第20年供款共

$2,681,582

第20年利息

$850,510

第20年共還本金

$1,831,072

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$67,863	$155,602	$223,465	$22,309,417
242	$67,393	$156,072	$223,465	$22,153,345
243	$66,922	$156,544	$223,465	$21,996,801
244	$66,449	$157,016	$223,465	$21,839,785
245	$65,974	$157,491	$223,465	$21,682,294
246	$65,499	$157,967	$223,465	$21,524,328
247	$65,021	$158,444	$223,465	$21,365,884
248	$64,543	$158,922	$223,465	$21,206,962
249	$64,063	$159,402	$223,465	$21,047,559
250	$63,581	$159,884	$223,465	$20,887,675
251	$63,098	$160,367	$223,465	$20,727,308
252	$62,614	$160,851	$223,465	$20,566,457

第21年供款共

$2,681,582

第21年利息

$783,019

第21年共還本金

$1,898,562

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$62,128	$161,337	$223,465	$20,405,119
254	$61,640	$161,825	$223,465	$20,243,295
255	$61,152	$162,314	$223,465	$20,080,981
256	$60,661	$162,804	$223,465	$19,918,177
257	$60,169	$163,296	$223,465	$19,754,882
258	$59,676	$163,789	$223,465	$19,591,093
259	$59,181	$164,284	$223,465	$19,426,809
260	$58,685	$164,780	$223,465	$19,262,029
261	$58,187	$165,278	$223,465	$19,096,751
262	$57,688	$165,777	$223,465	$18,930,974
263	$57,187	$166,278	$223,465	$18,764,697
264	$56,685	$166,780	$223,465	$18,597,916

第22年供款共

$2,681,582

第22年利息

$713,041

第22年共還本金

$1,968,540

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$56,181	$167,284	$223,465	$18,430,633
266	$55,676	$167,789	$223,465	$18,262,843
267	$55,169	$168,296	$223,465	$18,094,547
268	$54,661	$168,805	$223,465	$17,925,743
269	$54,151	$169,314	$223,465	$17,756,428
270	$53,639	$169,826	$223,465	$17,586,602
271	$53,126	$170,339	$223,465	$17,416,263
272	$52,612	$170,854	$223,465	$17,245,410
273	$52,096	$171,370	$223,465	$17,074,040
274	$51,578	$171,887	$223,465	$16,902,153
275	$51,059	$172,407	$223,465	$16,729,746
276	$50,538	$172,927	$223,465	$16,556,819

第23年供款共

$2,681,582

第23年利息

$640,484

第23年共還本金

$2,041,098

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$50,015	$173,450	$223,465	$16,383,369
278	$49,491	$173,974	$223,465	$16,209,395
279	$48,966	$174,499	$223,465	$16,034,896
280	$48,439	$175,026	$223,465	$15,859,870
281	$47,910	$175,555	$223,465	$15,684,315
282	$47,380	$176,085	$223,465	$15,508,229
283	$46,848	$176,617	$223,465	$15,331,612
284	$46,314	$177,151	$223,465	$15,154,461
285	$45,779	$177,686	$223,465	$14,976,775
286	$45,242	$178,223	$223,465	$14,798,552
287	$44,704	$178,761	$223,465	$14,619,791
288	$44,164	$179,301	$223,465	$14,440,490

第24年供款共

$2,681,582

第24年利息

$565,253

第24年共還本金

$2,116,329

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$43,622	$179,843	$223,465	$14,260,647
290	$43,079	$180,386	$223,465	$14,080,261
291	$42,534	$180,931	$223,465	$13,899,330
292	$41,988	$181,478	$223,465	$13,717,852
293	$41,439	$182,026	$223,465	$13,535,826
294	$40,889	$182,576	$223,465	$13,353,251
295	$40,338	$183,127	$223,465	$13,170,124
296	$39,785	$183,680	$223,465	$12,986,443
297	$39,230	$184,235	$223,465	$12,802,208
298	$38,673	$184,792	$223,465	$12,617,416
299	$38,115	$185,350	$223,465	$12,432,066
300	$37,555	$185,910	$223,465	$12,246,156

第25年供款共

$2,681,582

第25年利息

$487,248

第25年共還本金

$2,194,334

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$36,994	$186,472	$223,465	$12,059,685
302	$36,430	$187,035	$223,465	$11,872,650
303	$35,865	$187,600	$223,465	$11,685,050
304	$35,299	$188,167	$223,465	$11,496,883
305	$34,730	$188,735	$223,465	$11,308,148
306	$34,160	$189,305	$223,465	$11,118,843
307	$33,588	$189,877	$223,465	$10,928,966
308	$33,015	$190,451	$223,465	$10,738,516
309	$32,439	$191,026	$223,465	$10,547,490
310	$31,862	$191,603	$223,465	$10,355,887
311	$31,283	$192,182	$223,465	$10,163,705
312	$30,703	$192,762	$223,465	$9,970,943

第26年供款共

$2,681,582

第26年利息

$406,368

第26年共還本金

$2,275,213

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$30,121	$193,345	$223,465	$9,777,598
314	$29,536	$193,929	$223,465	$9,583,670
315	$28,951	$194,514	$223,465	$9,389,155
316	$28,363	$195,102	$223,465	$9,194,053
317	$27,774	$195,691	$223,465	$8,998,362
318	$27,183	$196,283	$223,465	$8,802,079
319	$26,590	$196,876	$223,465	$8,605,204
320	$25,995	$197,470	$223,465	$8,407,733
321	$25,398	$198,067	$223,465	$8,209,667
322	$24,800	$198,665	$223,465	$8,011,002
323	$24,200	$199,265	$223,465	$7,811,736
324	$23,598	$199,867	$223,465	$7,611,869

第27年供款共

$2,681,582

第27年利息

$322,508

第27年共還本金

$2,359,074

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$22,994	$200,471	$223,465	$7,411,398
326	$22,389	$201,077	$223,465	$7,210,322
327	$21,781	$201,684	$223,465	$7,008,638
328	$21,172	$202,293	$223,465	$6,806,345
329	$20,561	$202,904	$223,465	$6,603,440
330	$19,948	$203,517	$223,465	$6,399,923
331	$19,333	$204,132	$223,465	$6,195,791
332	$18,716	$204,749	$223,465	$5,991,042
333	$18,098	$205,367	$223,465	$5,785,675
334	$17,478	$205,988	$223,465	$5,579,687
335	$16,855	$206,610	$223,465	$5,373,078
336	$16,231	$207,234	$223,465	$5,165,844

第28年供款共

$2,681,582

第28年利息

$235,556

第28年共還本金

$2,446,026

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$15,605	$207,860	$223,465	$4,957,984
338	$14,977	$208,488	$223,465	$4,749,496
339	$14,347	$209,118	$223,465	$4,540,378
340	$13,716	$209,749	$223,465	$4,330,629
341	$13,082	$210,383	$223,465	$4,120,246
342	$12,447	$211,019	$223,465	$3,909,227
343	$11,809	$211,656	$223,465	$3,697,571
344	$11,170	$212,295	$223,465	$3,485,276
345	$10,528	$212,937	$223,465	$3,272,339
346	$9,885	$213,580	$223,465	$3,058,759
347	$9,240	$214,225	$223,465	$2,844,534
348	$8,593	$214,872	$223,465	$2,629,662

第29年供款共

$2,681,582

第29年利息

$145,400

第29年共還本金

$2,536,182

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$7,944	$215,521	$223,465	$2,414,140
350	$7,293	$216,172	$223,465	$2,197,968
351	$6,640	$216,825	$223,465	$1,981,142
352	$5,985	$217,480	$223,465	$1,763,662
353	$5,328	$218,137	$223,465	$1,545,525
354	$4,669	$218,796	$223,465	$1,326,728
355	$4,008	$219,457	$223,465	$1,107,271
356	$3,345	$220,120	$223,465	$887,151
357	$2,680	$220,785	$223,465	$666,365
358	$2,013	$221,452	$223,465	$444,913
359	$1,344	$222,121	$223,465	$222,792
360	$673	$222,792	$223,465	$0

第30年供款共

$2,681,582

第30年利息

$51,920

第30年共還本金

$2,629,662

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$39,777,450

免責聲明

筍盤推介

按揭保險費
info