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$49,069,786

每月供款
$276,500

首期

$-50,800,000

總貸款額

$58,800,000

總利息

$40,739,786

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-50,470,000

按月供比率計算

$552,999

置業成本總預算

HK$-50,470,000

首期

$-50,800,000
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

$552,999

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

@20,102

local_fire_department 至HIT

售$788 萬

實

392 呎

@20,102

售$788 萬

local_fire_department 至HIT

沙田玖瓏山日瓏閣

thumb_up

🌟優質筍盤🌟誠意還價即成 [正南] 鳳凰樓🦚方正實用-特高樓底 [ 特大一房兩廳 ].

實

467 呎

@16,381

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

售$765 萬

實

467 呎

@16,381

售$765 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

馬鞍山迎海

thumb_up

大型新屋苑 2房加工人房

實

497 呎

@15,694

local_fire_department 至HIT verified 首置必買

售$780 萬

實

497 呎

@15,694

售$780 萬

local_fire_department 至HIT verified 首置必買

VR實景

沙田聚龍居

thumb_up

精選三房,套換樓推介, 價可再傾

實

736 呎

@12,228

建

975 呎

@9,231

local_offer 低水筍價

售$900 萬

實

736 呎

@12,228

建

975 呎

@9,231

售$900 萬

local_offer 低水筍價

馬鞍山曉峰灣畔第05座

thumb_up

曉峰灣畔三房前排海必睇

實

653 呎

@12,711

建

827 呎

@10,036

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 flight_takeoff 移民急讓

售$830 萬

實

653 呎

@12,711

建

827 呎

@10,036

售$830 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 flight_takeoff 移民急讓

沙田翠景花園

thumb_up

^三房套有裝^ 蝕讓放賣, 預約參觀!

實

662 呎

@11,480

建

850 呎

@8,941

local_fire_department 至HIT price_change 蝕讓盤

售$760 萬

實

662 呎

@11,480

建

850 呎

@8,941

售$760 萬

local_fire_department 至HIT price_change 蝕讓盤

旺角金輪大廈

thumb_up

罕有放盤

實

841 呎

@9,512

local_fire_department 至HIT

售$800 萬

實

841 呎

@9,512

售$800 萬

local_fire_department 至HIT

粉嶺 ONE INNOVALE 第02期 C座

thumb_up

兩房套房 , 連全屋新淨傢電

實

477 呎

@15,723

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$750 萬

實

477 呎

@15,723

售$750 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

馬鞍山聽濤雅苑第08座

thumb_up

聽濤雅苑__極高層無敵海景

實

660 呎

@13,030

建

819 呎

@10,501

real_estate_agent 罕有放盤 verified 首置必買

售$860 萬

實

660 呎

@13,030

建

819 呎

@10,501

售$860 萬

real_estate_agent 罕有放盤 verified 首置必買

馬鞍山迎海第01期第03座

thumb_up

高層海景 ~ 星級會所

實

491 呎

@15,886

建

638 呎

@12,226

directions_run 日內即走 real_estate_agent 罕有放盤 transfer_within_a_station 人才必選

售$780 萬

實

491 呎

@15,886

建

638 呎

@12,226

售$780 萬

directions_run 日內即走 real_estate_agent 罕有放盤 transfer_within_a_station 人才必選

沙田文禮閣

thumb_up

大圍站旁三房套, 旺中帶靜

實

622 呎

@12,058

建

736 呎

@10,190

local_offer 低水筍價

售$750 萬

實

622 呎

@12,058

建

736 呎

@10,190

售$750 萬

local_offer 低水筍價

大埔樟木頭村

thumb_up

樟木頭村

建

700 呎

@10,000

real_estate_agent 罕有放盤

售$700 萬

建

700 呎

@10,000

售$700 萬

real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$351,915	$270,418	$221,601	$189,124
1.500	$364,997	$283,737	$235,163	$202,931
2.000	$378,383	$297,459	$249,226	$217,336
2.500	$392,072	$311,583	$263,787	$232,331
3.000	$406,062	$326,103	$278,836	$247,903
3.500	$420,351	$341,016	$294,367	$264,038
3.875	$431,262	$352,455	$306,324	$276,499
4.000	$434,937	$356,316	$310,368	$280,720
4.500	$449,816	$371,998	$326,829	$297,931
5.000	$464,987	$388,054	$343,739	$315,651
5.500	$480,445	$404,478	$361,083	$333,860
6.000	$496,188	$421,261	$378,849	$352,536

每月供款$276,500

年期

30年

貸款金額

$58,800,000

總利息

$40,739,786

總貸款連利息

$99,539,786

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$189,875	$86,624	$276,499	$58,713,376
2	$189,595	$86,904	$276,499	$58,626,471
3	$189,315	$87,185	$276,499	$58,539,287
4	$189,033	$87,466	$276,499	$58,451,820
5	$188,751	$87,749	$276,499	$58,364,072
6	$188,467	$88,032	$276,499	$58,276,040
7	$188,183	$88,316	$276,499	$58,187,723
8	$187,898	$88,602	$276,499	$58,099,122
9	$187,612	$88,888	$276,499	$58,010,234
10	$187,325	$89,175	$276,499	$57,921,059
11	$187,037	$89,463	$276,499	$57,831,597
12	$186,748	$89,752	$276,499	$57,741,845

第1年供款共

$3,317,993

第1年利息

$2,259,838

第1年共還本金

$1,058,155

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$186,458	$90,041	$276,499	$57,651,804
14	$186,167	$90,332	$276,499	$57,561,472
15	$185,876	$90,624	$276,499	$57,470,848
16	$185,583	$90,916	$276,499	$57,379,931
17	$185,289	$91,210	$276,499	$57,288,721
18	$184,995	$91,505	$276,499	$57,197,217
19	$184,699	$91,800	$276,499	$57,105,417
20	$184,403	$92,096	$276,499	$57,013,320
21	$184,106	$92,394	$276,499	$56,920,926
22	$183,807	$92,692	$276,499	$56,828,234
23	$183,508	$92,992	$276,499	$56,735,242
24	$183,208	$93,292	$276,499	$56,641,951

第2年供款共

$3,317,993

第2年利息

$2,218,098

第2年共還本金

$1,099,894

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$182,906	$93,593	$276,499	$56,548,358
26	$182,604	$93,895	$276,499	$56,454,462
27	$182,301	$94,199	$276,499	$56,360,264
28	$181,997	$94,503	$276,499	$56,265,761
29	$181,692	$94,808	$276,499	$56,170,953
30	$181,385	$95,114	$276,499	$56,075,839
31	$181,078	$95,421	$276,499	$55,980,418
32	$180,770	$95,729	$276,499	$55,884,689
33	$180,461	$96,038	$276,499	$55,788,650
34	$180,151	$96,349	$276,499	$55,692,302
35	$179,840	$96,660	$276,499	$55,595,642
36	$179,528	$96,972	$276,499	$55,498,670

第3年供款共

$3,317,993

第3年利息

$2,174,712

第3年共還本金

$1,143,281

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$179,214	$97,285	$276,499	$55,401,385
38	$178,900	$97,599	$276,499	$55,303,786
39	$178,585	$97,914	$276,499	$55,205,872
40	$178,269	$98,230	$276,499	$55,107,641
41	$177,952	$98,548	$276,499	$55,009,094
42	$177,634	$98,866	$276,499	$54,910,228
43	$177,314	$99,185	$276,499	$54,811,043
44	$176,994	$99,505	$276,499	$54,711,537
45	$176,673	$99,827	$276,499	$54,611,711
46	$176,350	$100,149	$276,499	$54,511,561
47	$176,027	$100,472	$276,499	$54,411,089
48	$175,702	$100,797	$276,499	$54,310,292

第4年供款共

$3,317,993

第4年利息

$2,129,615

第4年共還本金

$1,188,378

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$175,377	$101,122	$276,499	$54,209,170
50	$175,050	$101,449	$276,499	$54,107,721
51	$174,723	$101,777	$276,499	$54,005,944
52	$174,394	$102,105	$276,499	$53,903,839
53	$174,064	$102,435	$276,499	$53,801,404
54	$173,734	$102,766	$276,499	$53,698,638
55	$173,402	$103,098	$276,499	$53,595,541
56	$173,069	$103,430	$276,499	$53,492,110
57	$172,735	$103,764	$276,499	$53,388,346
58	$172,400	$104,100	$276,499	$53,284,246
59	$172,064	$104,436	$276,499	$53,179,810
60	$171,726	$104,773	$276,499	$53,075,038

第5年供款共

$3,317,993

第5年利息

$2,082,738

第5年共還本金

$1,235,254

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$171,388	$105,111	$276,499	$52,969,926
62	$171,049	$105,451	$276,499	$52,864,476
63	$170,708	$105,791	$276,499	$52,758,684
64	$170,367	$106,133	$276,499	$52,652,552
65	$170,024	$106,476	$276,499	$52,546,076
66	$169,680	$106,819	$276,499	$52,439,257
67	$169,335	$107,164	$276,499	$52,332,092
68	$168,989	$107,510	$276,499	$52,224,582
69	$168,642	$107,858	$276,499	$52,116,724
70	$168,294	$108,206	$276,499	$52,008,519
71	$167,944	$108,555	$276,499	$51,899,963
72	$167,594	$108,906	$276,499	$51,791,058

第6年供款共

$3,317,993

第6年利息

$2,034,013

第6年共還本金

$1,283,980

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$167,242	$109,257	$276,499	$51,681,800
74	$166,889	$109,610	$276,499	$51,572,190
75	$166,535	$109,964	$276,499	$51,462,226
76	$166,180	$110,319	$276,499	$51,351,906
77	$165,824	$110,676	$276,499	$51,241,231
78	$165,466	$111,033	$276,499	$51,130,198
79	$165,108	$111,391	$276,499	$51,018,807
80	$164,748	$111,751	$276,499	$50,907,055
81	$164,387	$112,112	$276,499	$50,794,943
82	$164,025	$112,474	$276,499	$50,682,469
83	$163,662	$112,837	$276,499	$50,569,632
84	$163,298	$113,202	$276,499	$50,456,430

第7年供款共

$3,317,993

第7年利息

$1,983,366

第7年共還本金

$1,334,627

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$162,932	$113,567	$276,499	$50,342,863
86	$162,565	$113,934	$276,499	$50,228,929
87	$162,198	$114,302	$276,499	$50,114,627
88	$161,828	$114,671	$276,499	$49,999,956
89	$161,458	$115,041	$276,499	$49,884,915
90	$161,087	$115,413	$276,499	$49,769,503
91	$160,714	$115,785	$276,499	$49,653,717
92	$160,340	$116,159	$276,499	$49,537,558
93	$159,965	$116,534	$276,499	$49,421,024
94	$159,589	$116,911	$276,499	$49,304,113
95	$159,211	$117,288	$276,499	$49,186,825
96	$158,832	$117,667	$276,499	$49,069,158

第8年供款共

$3,317,993

第8年利息

$1,930,720

第8年共還本金

$1,387,273

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$158,452	$118,047	$276,499	$48,951,111
98	$158,071	$118,428	$276,499	$48,832,683
99	$157,689	$118,811	$276,499	$48,713,872
100	$157,305	$119,194	$276,499	$48,594,678
101	$156,920	$119,579	$276,499	$48,475,099
102	$156,534	$119,965	$276,499	$48,355,134
103	$156,147	$120,353	$276,499	$48,234,781
104	$155,758	$120,741	$276,499	$48,114,040
105	$155,368	$121,131	$276,499	$47,992,909
106	$154,977	$121,522	$276,499	$47,871,386
107	$154,585	$121,915	$276,499	$47,749,472
108	$154,191	$122,308	$276,499	$47,627,163

第9年供款共

$3,317,993

第9年利息

$1,875,998

第9年共還本金

$1,441,995

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$153,796	$122,703	$276,499	$47,504,460
110	$153,400	$123,100	$276,499	$47,381,360
111	$153,002	$123,497	$276,499	$47,257,863
112	$152,604	$123,896	$276,499	$47,133,967
113	$152,203	$124,296	$276,499	$47,009,671
114	$151,802	$124,697	$276,499	$46,884,974
115	$151,399	$125,100	$276,499	$46,759,874
116	$150,995	$125,504	$276,499	$46,634,370
117	$150,590	$125,909	$276,499	$46,508,461
118	$150,184	$126,316	$276,499	$46,382,145
119	$149,776	$126,724	$276,499	$46,255,421
120	$149,366	$127,133	$276,499	$46,128,288

第10年供款共

$3,317,993

第10年利息

$1,819,118

第10年共還本金

$1,498,875

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$148,956	$127,543	$276,499	$46,000,745
122	$148,544	$127,955	$276,499	$45,872,789
123	$148,131	$128,369	$276,499	$45,744,421
124	$147,716	$128,783	$276,499	$45,615,638
125	$147,300	$129,199	$276,499	$45,486,439
126	$146,883	$129,616	$276,499	$45,356,823
127	$146,465	$130,035	$276,499	$45,226,788
128	$146,045	$130,455	$276,499	$45,096,334
129	$145,624	$130,876	$276,499	$44,965,458
130	$145,201	$131,298	$276,499	$44,834,159
131	$144,777	$131,722	$276,499	$44,702,437
132	$144,352	$132,148	$276,499	$44,570,289

第11年供款共

$3,317,993

第11年利息

$1,759,994

第11年共還本金

$1,557,999

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$143,925	$132,575	$276,499	$44,437,715
134	$143,497	$133,003	$276,499	$44,304,712
135	$143,067	$133,432	$276,499	$44,171,280
136	$142,636	$133,863	$276,499	$44,037,417
137	$142,204	$134,295	$276,499	$43,903,122
138	$141,770	$134,729	$276,499	$43,768,393
139	$141,335	$135,164	$276,499	$43,633,229
140	$140,899	$135,600	$276,499	$43,497,628
141	$140,461	$136,038	$276,499	$43,361,590
142	$140,022	$136,478	$276,499	$43,225,112
143	$139,581	$136,918	$276,499	$43,088,194
144	$139,139	$137,360	$276,499	$42,950,834

第12年供款共

$3,317,993

第12年利息

$1,698,537

第12年共還本金

$1,619,455

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$138,695	$137,804	$276,499	$42,813,030
146	$138,250	$138,249	$276,499	$42,674,781
147	$137,804	$138,695	$276,499	$42,536,085
148	$137,356	$139,143	$276,499	$42,396,942
149	$136,907	$139,593	$276,499	$42,257,349
150	$136,456	$140,043	$276,499	$42,117,306
151	$136,004	$140,496	$276,499	$41,976,810
152	$135,550	$140,949	$276,499	$41,835,861
153	$135,095	$141,404	$276,499	$41,694,457
154	$134,638	$141,861	$276,499	$41,552,595
155	$134,180	$142,319	$276,499	$41,410,276
156	$133,721	$142,779	$276,499	$41,267,498

第13年供款共

$3,317,993

第13年利息

$1,634,657

第13年共還本金

$1,683,336

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$133,260	$143,240	$276,499	$41,124,258
158	$132,797	$143,702	$276,499	$40,980,556
159	$132,333	$144,166	$276,499	$40,836,389
160	$131,868	$144,632	$276,499	$40,691,757
161	$131,400	$145,099	$276,499	$40,546,658
162	$130,932	$145,567	$276,499	$40,401,091
163	$130,462	$146,038	$276,499	$40,255,053
164	$129,990	$146,509	$276,499	$40,108,544
165	$129,517	$146,982	$276,499	$39,961,562
166	$129,043	$147,457	$276,499	$39,814,105
167	$128,566	$147,933	$276,499	$39,666,172
168	$128,089	$148,411	$276,499	$39,517,761

第14年供款共

$3,317,993

第14年利息

$1,568,257

第14年共還本金

$1,749,736

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$127,609	$148,890	$276,499	$39,368,871
170	$127,129	$149,371	$276,499	$39,219,501
171	$126,646	$149,853	$276,499	$39,069,647
172	$126,162	$150,337	$276,499	$38,919,310
173	$125,677	$150,822	$276,499	$38,768,488
174	$125,190	$151,309	$276,499	$38,617,179
175	$124,701	$151,798	$276,499	$38,465,380
176	$124,211	$152,288	$276,499	$38,313,092
177	$123,719	$152,780	$276,499	$38,160,312
178	$123,226	$153,273	$276,499	$38,007,039
179	$122,731	$153,768	$276,499	$37,853,270
180	$122,235	$154,265	$276,499	$37,699,005

第15年供款共

$3,317,993

第15年利息

$1,499,237

第15年共還本金

$1,818,756

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$121,736	$154,763	$276,499	$37,544,242
182	$121,237	$155,263	$276,499	$37,388,980
183	$120,735	$155,764	$276,499	$37,233,215
184	$120,232	$156,267	$276,499	$37,076,948
185	$119,728	$156,772	$276,499	$36,920,177
186	$119,221	$157,278	$276,499	$36,762,899
187	$118,714	$157,786	$276,499	$36,605,113
188	$118,204	$158,295	$276,499	$36,446,817
189	$117,693	$158,807	$276,499	$36,288,011
190	$117,180	$159,319	$276,499	$36,128,691
191	$116,666	$159,834	$276,499	$35,968,858
192	$116,149	$160,350	$276,499	$35,808,508

第16年供款共

$3,317,993

第16年利息

$1,427,495

第16年共還本金

$1,890,498

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$115,632	$160,868	$276,499	$35,647,640
194	$115,112	$161,387	$276,499	$35,486,253
195	$114,591	$161,908	$276,499	$35,324,344
196	$114,068	$162,431	$276,499	$35,161,913
197	$113,544	$162,956	$276,499	$34,998,957
198	$113,017	$163,482	$276,499	$34,835,475
199	$112,490	$164,010	$276,499	$34,671,465
200	$111,960	$164,539	$276,499	$34,506,926
201	$111,429	$165,071	$276,499	$34,341,855
202	$110,896	$165,604	$276,499	$34,176,251
203	$110,361	$166,139	$276,499	$34,010,113
204	$109,824	$166,675	$276,499	$33,843,438

第17年供款共

$3,317,993

第17年利息

$1,352,923

第17年共還本金

$1,965,070

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$109,286	$167,213	$276,499	$33,676,224
206	$108,746	$167,753	$276,499	$33,508,471
207	$108,204	$168,295	$276,499	$33,340,176
208	$107,661	$168,838	$276,499	$33,171,338
209	$107,116	$169,384	$276,499	$33,001,954
210	$106,569	$169,931	$276,499	$32,832,023
211	$106,020	$170,479	$276,499	$32,661,544
212	$105,470	$171,030	$276,499	$32,490,514
213	$104,917	$171,582	$276,499	$32,318,932
214	$104,363	$172,136	$276,499	$32,146,796
215	$103,807	$172,692	$276,499	$31,974,104
216	$103,250	$173,250	$276,499	$31,800,854

第18年供款共

$3,317,993

第18年利息

$1,275,409

第18年共還本金

$2,042,583

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$102,690	$173,809	$276,499	$31,627,045
218	$102,129	$174,370	$276,499	$31,452,675
219	$101,566	$174,933	$276,499	$31,277,741
220	$101,001	$175,498	$276,499	$31,102,243
221	$100,434	$176,065	$276,499	$30,926,178
222	$99,866	$176,634	$276,499	$30,749,544
223	$99,295	$177,204	$276,499	$30,572,340
224	$98,723	$177,776	$276,499	$30,394,564
225	$98,149	$178,350	$276,499	$30,216,214
226	$97,573	$178,926	$276,499	$30,037,287
227	$96,995	$179,504	$276,499	$29,857,783
228	$96,416	$180,084	$276,499	$29,677,700

第19年供款共

$3,317,993

第19年利息

$1,194,838

第19年共還本金

$2,123,154

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$95,834	$180,665	$276,499	$29,497,035
230	$95,251	$181,249	$276,499	$29,315,786
231	$94,666	$181,834	$276,499	$29,133,952
232	$94,078	$182,421	$276,499	$28,951,531
233	$93,489	$183,010	$276,499	$28,768,521
234	$92,898	$183,601	$276,499	$28,584,920
235	$92,305	$184,194	$276,499	$28,400,726
236	$91,711	$184,789	$276,499	$28,215,937
237	$91,114	$185,385	$276,499	$28,030,552
238	$90,515	$185,984	$276,499	$27,844,568
239	$89,915	$186,585	$276,499	$27,657,983
240	$89,312	$187,187	$276,499	$27,470,796

第20年供款共

$3,317,993

第20年利息

$1,111,089

第20年共還本金

$2,206,904

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$88,708	$187,792	$276,499	$27,283,004
242	$88,101	$188,398	$276,499	$27,094,606
243	$87,493	$189,006	$276,499	$26,905,600
244	$86,883	$189,617	$276,499	$26,715,983
245	$86,270	$190,229	$276,499	$26,525,754
246	$85,656	$190,843	$276,499	$26,334,911
247	$85,040	$191,460	$276,499	$26,143,451
248	$84,422	$192,078	$276,499	$25,951,373
249	$83,801	$192,698	$276,499	$25,758,675
250	$83,179	$193,320	$276,499	$25,565,355
251	$82,555	$193,945	$276,499	$25,371,410
252	$81,929	$194,571	$276,499	$25,176,840

第21年供款共

$3,317,993

第21年利息

$1,024,036

第21年共還本金

$2,293,957

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$81,300	$195,199	$276,499	$24,981,640
254	$80,670	$195,830	$276,499	$24,785,811
255	$80,038	$196,462	$276,499	$24,589,349
256	$79,403	$197,096	$276,499	$24,392,253
257	$78,767	$197,733	$276,499	$24,194,520
258	$78,128	$198,371	$276,499	$23,996,149
259	$77,488	$199,012	$276,499	$23,797,137
260	$76,845	$199,654	$276,499	$23,597,482
261	$76,200	$200,299	$276,499	$23,397,183
262	$75,553	$200,946	$276,499	$23,196,237
263	$74,905	$201,595	$276,499	$22,994,642
264	$74,254	$202,246	$276,499	$22,792,396

第22年供款共

$3,317,993

第22年利息

$933,550

第22年共還本金

$2,384,443

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$73,600	$202,899	$276,499	$22,589,497
266	$72,945	$203,554	$276,499	$22,385,943
267	$72,288	$204,211	$276,499	$22,181,732
268	$71,629	$204,871	$276,499	$21,976,861
269	$70,967	$205,532	$276,499	$21,771,328
270	$70,303	$206,196	$276,499	$21,565,132
271	$69,637	$206,862	$276,499	$21,358,270
272	$68,969	$207,530	$276,499	$21,150,740
273	$68,299	$208,200	$276,499	$20,942,540
274	$67,627	$208,872	$276,499	$20,733,668
275	$66,952	$209,547	$276,499	$20,524,121
276	$66,276	$210,224	$276,499	$20,313,897

第23年供款共

$3,317,993

第23年利息

$839,494

第23年共還本金

$2,478,499

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$65,597	$210,902	$276,499	$20,102,995
278	$64,916	$211,583	$276,499	$19,891,411
279	$64,233	$212,267	$276,499	$19,679,144
280	$63,547	$212,952	$276,499	$19,466,192
281	$62,860	$213,640	$276,499	$19,252,552
282	$62,170	$214,330	$276,499	$19,038,223
283	$61,478	$215,022	$276,499	$18,823,201
284	$60,783	$215,716	$276,499	$18,607,485
285	$60,087	$216,413	$276,499	$18,391,072
286	$59,388	$217,112	$276,499	$18,173,960
287	$58,687	$217,813	$276,499	$17,956,148
288	$57,983	$218,516	$276,499	$17,737,632

第24年供款共

$3,317,993

第24年利息

$741,728

第24年共還本金

$2,576,265

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$57,278	$219,222	$276,499	$17,518,410
290	$56,570	$219,930	$276,499	$17,298,481
291	$55,860	$220,640	$276,499	$17,077,841
292	$55,147	$221,352	$276,499	$16,856,489
293	$54,432	$222,067	$276,499	$16,634,422
294	$53,715	$222,784	$276,499	$16,411,638
295	$52,996	$223,503	$276,499	$16,188,134
296	$52,274	$224,225	$276,499	$15,963,909
297	$51,550	$224,949	$276,499	$15,738,960
298	$50,824	$225,676	$276,499	$15,513,284
299	$50,095	$226,404	$276,499	$15,286,879
300	$49,364	$227,136	$276,499	$15,059,744

第25年供款共

$3,317,993

第25年利息

$640,105

第25年共還本金

$2,677,888

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$48,630	$227,869	$276,499	$14,831,875
302	$47,895	$228,605	$276,499	$14,603,270
303	$47,156	$229,343	$276,499	$14,373,927
304	$46,416	$230,084	$276,499	$14,143,844
305	$45,673	$230,827	$276,499	$13,913,017
306	$44,927	$231,572	$276,499	$13,681,445
307	$44,180	$232,320	$276,499	$13,449,125
308	$43,429	$233,070	$276,499	$13,216,055
309	$42,677	$233,823	$276,499	$12,982,233
310	$41,922	$234,578	$276,499	$12,747,655
311	$41,164	$235,335	$276,499	$12,512,320
312	$40,404	$236,095	$276,499	$12,276,225

第26年供款共

$3,317,993

第26年利息

$534,474

第26年共還本金

$2,783,519

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$39,642	$236,857	$276,499	$12,039,368
314	$38,877	$237,622	$276,499	$11,801,745
315	$38,110	$238,390	$276,499	$11,563,356
316	$37,340	$239,159	$276,499	$11,324,196
317	$36,568	$239,932	$276,499	$11,084,265
318	$35,793	$240,706	$276,499	$10,843,558
319	$35,016	$241,484	$276,499	$10,602,074
320	$34,236	$242,264	$276,499	$10,359,811
321	$33,454	$243,046	$276,499	$10,116,765
322	$32,669	$243,831	$276,499	$9,872,934
323	$31,881	$244,618	$276,499	$9,628,316
324	$31,091	$245,408	$276,499	$9,382,908

第27年供款共

$3,317,993

第27年利息

$424,676

第27年共還本金

$2,893,317

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$30,299	$246,200	$276,499	$9,136,708
326	$29,504	$246,995	$276,499	$8,889,712
327	$28,706	$247,793	$276,499	$8,641,919
328	$27,906	$248,593	$276,499	$8,393,326
329	$27,103	$249,396	$276,499	$8,143,930
330	$26,298	$250,201	$276,499	$7,893,729
331	$25,490	$251,009	$276,499	$7,642,720
332	$24,680	$251,820	$276,499	$7,390,900
333	$23,866	$252,633	$276,499	$7,138,267
334	$23,051	$253,449	$276,499	$6,884,818
335	$22,232	$254,267	$276,499	$6,630,551
336	$21,411	$255,088	$276,499	$6,375,463

第28年供款共

$3,317,993

第28年利息

$310,547

第28年共還本金

$3,007,446

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$20,587	$255,912	$276,499	$6,119,551
338	$19,761	$256,738	$276,499	$5,862,812
339	$18,932	$257,567	$276,499	$5,605,245
340	$18,100	$258,399	$276,499	$5,346,846
341	$17,266	$259,234	$276,499	$5,087,612
342	$16,429	$260,071	$276,499	$4,827,542
343	$15,589	$260,910	$276,499	$4,566,631
344	$14,746	$261,753	$276,499	$4,304,878
345	$13,901	$262,598	$276,499	$4,042,280
346	$13,053	$263,446	$276,499	$3,778,834
347	$12,202	$264,297	$276,499	$3,514,537
348	$11,349	$265,150	$276,499	$3,249,386

第29年供款共

$3,317,993

第29年利息

$191,917

第29年共還本金

$3,126,076

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$10,493	$266,007	$276,499	$2,983,380
350	$9,634	$266,866	$276,499	$2,716,514
351	$8,772	$267,727	$276,499	$2,448,787
352	$7,908	$268,592	$276,499	$2,180,195
353	$7,040	$269,459	$276,499	$1,910,736
354	$6,170	$270,329	$276,499	$1,640,407
355	$5,297	$271,202	$276,499	$1,369,204
356	$4,421	$272,078	$276,499	$1,097,126
357	$3,543	$272,957	$276,499	$824,170
358	$2,661	$273,838	$276,499	$550,332
359	$1,777	$274,722	$276,499	$275,609
360	$890	$275,609	$276,499	$0

第30年供款共

$3,317,993

第30年利息

$68,606

第30年共還本金

$3,249,386

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$49,069,786

免責聲明

筍盤推介

按揭保險費
info