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$45,015,373

每月供款
$267,182

首期

$-51,500,000

總貸款額

$59,500,000

總利息

$36,685,373

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

$534,363

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

$534,363

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

KOL實拍 VR實景

沙田欣廷軒

thumb_up

新鴻基名牌兩房　近鐵路站方便

實

414 呎

@16,908

建

549 呎

@12,750

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$700 萬

實

414 呎

@16,908

建

549 呎

@12,750

售$700 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

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

@12,308

建

807 呎

@9,913

local_fire_department 至HIT

售$800 萬

實

650 呎

@12,308

建

807 呎

@9,913

售$800 萬

local_fire_department 至HIT

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

馬鞍山翠擁華庭

thumb_up

海景三房近港鐵站

實

751 呎

@9,987

建

963 呎

@7,788

directions_run 日內即走

售$750 萬

實

751 呎

@9,987

建

963 呎

@7,788

售$750 萬

directions_run 日內即走

馬鞍山新港城 M座

thumb_up

新港城 3房套廁

實

625 呎

@12,960

建

832 呎

@9,736

local_fire_department 至HIT

售$810 萬

實

625 呎

@12,960

建

832 呎

@9,736

售$810 萬

local_fire_department 至HIT

沙田富豪花園

thumb_up

城門河景大露台3房有票有驚喜

實

725 呎

@10,069

建

980 呎

@7,449

local_fire_department 至HIT transfer_within_a_station 人才必選

售$730 萬

實

725 呎

@10,069

建

980 呎

@7,449

售$730 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

馬鞍山泓碧第03座

thumb_up

罕有两房高層海景

實

498 呎

@15,663

local_fire_department 至HIT directions_run 日內即走 flight_takeoff 移民急讓 price_change 蝕讓盤

售$780 萬

實

498 呎

@15,663

售$780 萬

local_fire_department 至HIT directions_run 日內即走 flight_takeoff 移民急讓 price_change 蝕讓盤

西貢大環

thumb_up

大环海景地下

建

700 呎

@11,857

real_estate_agent 罕有放盤

售$830 萬

建

700 呎

@11,857

售$830 萬

real_estate_agent 罕有放盤

馬鞍山迎海第03期星灣御第23座

thumb_up

大型屋苑, 交通便捷, 直達各區核心, 實用靚則, 園海清幽寧靜

實

581 呎

@15,491

pets 愛竉必選

售$900 萬

實

581 呎

@15,491

售$900 萬

pets 愛竉必選

沙田碧濤花園

thumb_up

罕有馬場河景 3房必選

實

739 呎

@9,986

建

1,029 呎

@7,172

local_fire_department 至HIT transfer_within_a_station 人才必選

售$738 萬

實

739 呎

@9,986

建

1,029 呎

@7,172

售$738 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

馬鞍山迎海

thumb_up

高層靚裝二房，價錢好商議

實

498 呎

@15,060

local_fire_department 至HIT

售$750 萬

實

498 呎

@15,060

售$750 萬

local_fire_department 至HIT

獨家

馬鞍山迎濤灣 A座

thumb_up

迎濤灣全海有裝修3房1套

實

818 呎

@10,452

建

1,060 呎

@8,066

real_estate_agent 罕有放盤

售$855 萬

實

818 呎

@10,452

建

1,060 呎

@8,066

售$855 萬

real_estate_agent 罕有放盤

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
3.500	$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$267,182

年期

30年

貸款金額

$59,500,000

總利息

$36,685,373

總貸款連利息

$96,185,373

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$173,542	$93,640	$267,182	$59,406,360
2	$173,269	$93,913	$267,182	$59,312,447
3	$172,995	$94,187	$267,182	$59,218,260
4	$172,720	$94,462	$267,182	$59,123,798
5	$172,444	$94,737	$267,182	$59,029,061
6	$172,168	$95,013	$267,182	$58,934,048
7	$171,891	$95,291	$267,182	$58,838,757
8	$171,613	$95,569	$267,182	$58,743,189
9	$171,334	$95,847	$267,182	$58,647,341
10	$171,055	$96,127	$267,182	$58,551,214
11	$170,774	$96,407	$267,182	$58,454,807
12	$170,493	$96,688	$267,182	$58,358,119

第1年供款共

$3,206,179

第1年利息

$2,064,298

第1年共還本金

$1,141,881

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$170,211	$96,970	$267,182	$58,261,148
14	$169,928	$97,253	$267,182	$58,163,895
15	$169,645	$97,537	$267,182	$58,066,358
16	$169,360	$97,821	$267,182	$57,968,537
17	$169,075	$98,107	$267,182	$57,870,430
18	$168,789	$98,393	$267,182	$57,772,037
19	$168,502	$98,680	$267,182	$57,673,358
20	$168,214	$98,968	$267,182	$57,574,390
21	$167,925	$99,256	$267,182	$57,475,134
22	$167,636	$99,546	$267,182	$57,375,588
23	$167,345	$99,836	$267,182	$57,275,752
24	$167,054	$100,127	$267,182	$57,175,624

第2年供款共

$3,206,179

第2年利息

$2,023,685

第2年共還本金

$1,182,494

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$166,762	$100,419	$267,182	$57,075,205
26	$166,469	$100,712	$267,182	$56,974,493
27	$166,176	$101,006	$267,182	$56,873,487
28	$165,881	$101,301	$267,182	$56,772,186
29	$165,586	$101,596	$267,182	$56,670,590
30	$165,289	$101,892	$267,182	$56,568,698
31	$164,992	$102,190	$267,182	$56,466,508
32	$164,694	$102,488	$267,182	$56,364,021
33	$164,395	$102,787	$267,182	$56,261,234
34	$164,095	$103,086	$267,182	$56,158,148
35	$163,795	$103,387	$267,182	$56,054,761
36	$163,493	$103,689	$267,182	$55,951,072

第3年供款共

$3,206,179

第3年利息

$1,981,627

第3年共還本金

$1,224,552

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$163,191	$103,991	$267,182	$55,847,081
38	$162,887	$104,294	$267,182	$55,742,787
39	$162,583	$104,598	$267,182	$55,638,189
40	$162,278	$104,904	$267,182	$55,533,285
41	$161,972	$105,210	$267,182	$55,428,076
42	$161,665	$105,516	$267,182	$55,322,559
43	$161,357	$105,824	$267,182	$55,216,735
44	$161,049	$106,133	$267,182	$55,110,602
45	$160,739	$106,442	$267,182	$55,004,160
46	$160,429	$106,753	$267,182	$54,897,407
47	$160,117	$107,064	$267,182	$54,790,343
48	$159,805	$107,376	$267,182	$54,682,967

第4年供款共

$3,206,179

第4年利息

$1,938,073

第4年共還本金

$1,268,106

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$159,492	$107,690	$267,182	$54,575,277
50	$159,178	$108,004	$267,182	$54,467,273
51	$158,863	$108,319	$267,182	$54,358,955
52	$158,547	$108,635	$267,182	$54,250,320
53	$158,230	$108,951	$267,182	$54,141,368
54	$157,912	$109,269	$267,182	$54,032,099
55	$157,594	$109,588	$267,182	$53,922,511
56	$157,274	$109,908	$267,182	$53,812,604
57	$156,953	$110,228	$267,182	$53,702,375
58	$156,632	$110,550	$267,182	$53,591,826
59	$156,309	$110,872	$267,182	$53,480,954
60	$155,986	$111,195	$267,182	$53,369,758

第5年供款共

$3,206,179

第5年利息

$1,892,971

第5年共還本金

$1,313,208

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$155,662	$111,520	$267,182	$53,258,238
62	$155,337	$111,845	$267,182	$53,146,393
63	$155,010	$112,171	$267,182	$53,034,222
64	$154,683	$112,498	$267,182	$52,921,724
65	$154,355	$112,827	$267,182	$52,808,897
66	$154,026	$113,156	$267,182	$52,695,741
67	$153,696	$113,486	$267,182	$52,582,256
68	$153,365	$113,817	$267,182	$52,468,439
69	$153,033	$114,149	$267,182	$52,354,290
70	$152,700	$114,482	$267,182	$52,239,809
71	$152,366	$114,815	$267,182	$52,124,993
72	$152,031	$115,150	$267,182	$52,009,843

第6年供款共

$3,206,179

第6年利息

$1,846,264

第6年共還本金

$1,359,915

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$151,695	$115,486	$267,182	$51,894,357
74	$151,359	$115,823	$267,182	$51,778,534
75	$151,021	$116,161	$267,182	$51,662,373
76	$150,682	$116,500	$267,182	$51,545,873
77	$150,342	$116,839	$267,182	$51,429,034
78	$150,001	$117,180	$267,182	$51,311,854
79	$149,660	$117,522	$267,182	$51,194,332
80	$149,317	$117,865	$267,182	$51,076,467
81	$148,973	$118,209	$267,182	$50,958,258
82	$148,628	$118,553	$267,182	$50,839,705
83	$148,282	$118,899	$267,182	$50,720,806
84	$147,936	$119,246	$267,182	$50,601,560

第7年供款共

$3,206,179

第7年利息

$1,797,896

第7年共還本金

$1,408,283

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$147,588	$119,594	$267,182	$50,481,966
86	$147,239	$119,943	$267,182	$50,362,024
87	$146,889	$120,292	$267,182	$50,241,731
88	$146,538	$120,643	$267,182	$50,121,088
89	$146,187	$120,995	$267,182	$50,000,093
90	$145,834	$121,348	$267,182	$49,878,745
91	$145,480	$121,702	$267,182	$49,757,043
92	$145,125	$122,057	$267,182	$49,634,986
93	$144,769	$122,413	$267,182	$49,512,573
94	$144,412	$122,770	$267,182	$49,389,803
95	$144,054	$123,128	$267,182	$49,266,675
96	$143,694	$123,487	$267,182	$49,143,188

第8年供款共

$3,206,179

第8年利息

$1,747,808

第8年共還本金

$1,458,372

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$143,334	$123,847	$267,182	$49,019,341
98	$142,973	$124,209	$267,182	$48,895,132
99	$142,611	$124,571	$267,182	$48,770,562
100	$142,247	$124,934	$267,182	$48,645,628
101	$141,883	$125,299	$267,182	$48,520,329
102	$141,518	$125,664	$267,182	$48,394,665
103	$141,151	$126,030	$267,182	$48,268,635
104	$140,784	$126,398	$267,182	$48,142,237
105	$140,415	$126,767	$267,182	$48,015,470
106	$140,045	$127,136	$267,182	$47,888,333
107	$139,674	$127,507	$267,182	$47,760,826
108	$139,302	$127,879	$267,182	$47,632,947

第9年供款共

$3,206,179

第9年利息

$1,695,938

第9年共還本金

$1,510,241

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$138,929	$128,252	$267,182	$47,504,695
110	$138,555	$128,626	$267,182	$47,376,069
111	$138,180	$129,001	$267,182	$47,247,067
112	$137,804	$129,378	$267,182	$47,117,689
113	$137,427	$129,755	$267,182	$46,987,934
114	$137,048	$130,133	$267,182	$46,857,801
115	$136,669	$130,513	$267,182	$46,727,288
116	$136,288	$130,894	$267,182	$46,596,394
117	$135,906	$131,275	$267,182	$46,465,119
118	$135,523	$131,658	$267,182	$46,333,461
119	$135,139	$132,042	$267,182	$46,201,418
120	$134,754	$132,427	$267,182	$46,068,991

第10年供款共

$3,206,179

第10年利息

$1,642,223

第10年共還本金

$1,563,956

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$134,368	$132,814	$267,182	$45,936,177
122	$133,981	$133,201	$267,182	$45,802,976
123	$133,592	$133,590	$267,182	$45,669,386
124	$133,202	$133,979	$267,182	$45,535,407
125	$132,812	$134,370	$267,182	$45,401,037
126	$132,420	$134,762	$267,182	$45,266,275
127	$132,027	$135,155	$267,182	$45,131,120
128	$131,632	$135,549	$267,182	$44,995,571
129	$131,237	$135,945	$267,182	$44,859,627
130	$130,841	$136,341	$267,182	$44,723,286
131	$130,443	$136,739	$267,182	$44,586,547
132	$130,044	$137,137	$267,182	$44,449,410

第11年供款共

$3,206,179

第11年利息

$1,586,598

第11年共還本金

$1,619,581

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$129,644	$137,537	$267,182	$44,311,872
134	$129,243	$137,939	$267,182	$44,173,933
135	$128,841	$138,341	$267,182	$44,035,593
136	$128,437	$138,744	$267,182	$43,896,848
137	$128,032	$139,149	$267,182	$43,757,699
138	$127,627	$139,555	$267,182	$43,618,144
139	$127,220	$139,962	$267,182	$43,478,182
140	$126,811	$140,370	$267,182	$43,337,812
141	$126,402	$140,780	$267,182	$43,197,032
142	$125,991	$141,190	$267,182	$43,055,842
143	$125,580	$141,602	$267,182	$42,914,240
144	$125,167	$142,015	$267,182	$42,772,225

第12年供款共

$3,206,179

第12年利息

$1,528,994

第12年共還本金

$1,677,185

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$124,752	$142,429	$267,182	$42,629,796
146	$124,337	$142,845	$267,182	$42,486,951
147	$123,920	$143,261	$267,182	$42,343,690
148	$123,502	$143,679	$267,182	$42,200,010
149	$123,083	$144,098	$267,182	$42,055,912
150	$122,663	$144,519	$267,182	$41,911,394
151	$122,242	$144,940	$267,182	$41,766,454
152	$121,819	$145,363	$267,182	$41,621,091
153	$121,395	$145,787	$267,182	$41,475,304
154	$120,970	$146,212	$267,182	$41,329,092
155	$120,543	$146,638	$267,182	$41,182,454
156	$120,115	$147,066	$267,182	$41,035,388

第13年供款共

$3,206,179

第13年利息

$1,469,342

第13年共還本金

$1,736,837

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$119,687	$147,495	$267,182	$40,887,893
158	$119,256	$147,925	$267,182	$40,739,967
159	$118,825	$148,357	$267,182	$40,591,611
160	$118,392	$148,789	$267,182	$40,442,821
161	$117,958	$149,223	$267,182	$40,293,598
162	$117,523	$149,659	$267,182	$40,143,939
163	$117,086	$150,095	$267,182	$39,993,844
164	$116,649	$150,533	$267,182	$39,843,311
165	$116,210	$150,972	$267,182	$39,692,339
166	$115,769	$151,412	$267,182	$39,540,927
167	$115,328	$151,854	$267,182	$39,389,073
168	$114,885	$152,297	$267,182	$39,236,776

第14年供款共

$3,206,179

第14年利息

$1,407,568

第14年共還本金

$1,798,611

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$114,441	$152,741	$267,182	$39,084,035
170	$113,995	$153,186	$267,182	$38,930,849
171	$113,548	$153,633	$267,182	$38,777,216
172	$113,100	$154,081	$267,182	$38,623,134
173	$112,651	$154,531	$267,182	$38,468,604
174	$112,200	$154,981	$267,182	$38,313,622
175	$111,748	$155,434	$267,182	$38,158,189
176	$111,295	$155,887	$267,182	$38,002,302
177	$110,840	$156,342	$267,182	$37,845,960
178	$110,384	$156,798	$267,182	$37,689,163
179	$109,927	$157,255	$267,182	$37,531,908
180	$109,468	$157,714	$267,182	$37,374,194

第15年供款共

$3,206,179

第15年利息

$1,343,597

第15年共還本金

$1,862,582

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$109,008	$158,174	$267,182	$37,216,021
182	$108,547	$158,635	$267,182	$37,057,386
183	$108,084	$159,098	$267,182	$36,898,288
184	$107,620	$159,562	$267,182	$36,738,727
185	$107,155	$160,027	$267,182	$36,578,700
186	$106,688	$160,494	$267,182	$36,418,206
187	$106,220	$160,962	$267,182	$36,257,244
188	$105,750	$161,431	$267,182	$36,095,813
189	$105,279	$161,902	$267,182	$35,933,911
190	$104,807	$162,374	$267,182	$35,771,536
191	$104,334	$162,848	$267,182	$35,608,688
192	$103,859	$163,323	$267,182	$35,445,366

第16年供款共

$3,206,179

第16年利息

$1,277,350

第16年共還本金

$1,928,829

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$103,382	$163,799	$267,182	$35,281,566
194	$102,905	$164,277	$267,182	$35,117,289
195	$102,425	$164,756	$267,182	$34,952,533
196	$101,945	$165,237	$267,182	$34,787,296
197	$101,463	$165,719	$267,182	$34,621,578
198	$100,980	$166,202	$267,182	$34,455,376
199	$100,495	$166,687	$267,182	$34,288,689
200	$100,009	$167,173	$267,182	$34,121,516
201	$99,521	$167,661	$267,182	$33,953,856
202	$99,032	$168,150	$267,182	$33,785,706
203	$98,542	$168,640	$267,182	$33,617,066
204	$98,050	$169,132	$267,182	$33,447,934

第17年供款共

$3,206,179

第17年利息

$1,208,748

第17年共還本金

$1,997,431

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$97,556	$169,625	$267,182	$33,278,309
206	$97,062	$170,120	$267,182	$33,108,189
207	$96,566	$170,616	$267,182	$32,937,573
208	$96,068	$171,114	$267,182	$32,766,460
209	$95,569	$171,613	$267,182	$32,594,847
210	$95,068	$172,113	$267,182	$32,422,734
211	$94,566	$172,615	$267,182	$32,250,118
212	$94,063	$173,119	$267,182	$32,077,000
213	$93,558	$173,624	$267,182	$31,903,376
214	$93,052	$174,130	$267,182	$31,729,246
215	$92,544	$174,638	$267,182	$31,554,608
216	$92,034	$175,147	$267,182	$31,379,461

第18年供款共

$3,206,179

第18年利息

$1,137,705

第18年共還本金

$2,068,474

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$91,523	$175,658	$267,182	$31,203,802
218	$91,011	$176,170	$267,182	$31,027,632
219	$90,497	$176,684	$267,182	$30,850,948
220	$89,982	$177,200	$267,182	$30,673,748
221	$89,465	$177,716	$267,182	$30,496,031
222	$88,947	$178,235	$267,182	$30,317,797
223	$88,427	$178,755	$267,182	$30,139,042
224	$87,906	$179,276	$267,182	$29,959,766
225	$87,383	$179,799	$267,182	$29,779,967
226	$86,858	$180,323	$267,182	$29,599,644
227	$86,332	$180,849	$267,182	$29,418,794
228	$85,805	$181,377	$267,182	$29,237,418

第19年供款共

$3,206,179

第19年利息

$1,064,136

第19年共還本金

$2,142,043

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$85,276	$181,906	$267,182	$29,055,512
230	$84,745	$182,436	$267,182	$28,873,075
231	$84,213	$182,968	$267,182	$28,690,107
232	$83,679	$183,502	$267,182	$28,506,605
233	$83,144	$184,037	$267,182	$28,322,567
234	$82,607	$184,574	$267,182	$28,137,993
235	$82,069	$185,112	$267,182	$27,952,881
236	$81,529	$185,652	$267,182	$27,767,229
237	$80,988	$186,194	$267,182	$27,581,035
238	$80,445	$186,737	$267,182	$27,394,298
239	$79,900	$187,282	$267,182	$27,207,016
240	$79,354	$187,828	$267,182	$27,019,188

第20年供款共

$3,206,179

第20年利息

$987,950

第20年共還本金

$2,218,229

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$78,806	$188,376	$267,182	$26,830,813
242	$78,257	$188,925	$267,182	$26,641,888
243	$77,706	$189,476	$267,182	$26,452,412
244	$77,153	$190,029	$267,182	$26,262,383
245	$76,599	$190,583	$267,182	$26,071,800
246	$76,043	$191,139	$267,182	$25,880,661
247	$75,485	$191,696	$267,182	$25,688,965
248	$74,926	$192,255	$267,182	$25,496,709
249	$74,365	$192,816	$267,182	$25,303,893
250	$73,803	$193,379	$267,182	$25,110,515
251	$73,239	$193,943	$267,182	$24,916,572
252	$72,673	$194,508	$267,182	$24,722,064

第21年供款共

$3,206,179

第21年利息

$909,054

第21年共還本金

$2,297,125

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$72,106	$195,076	$267,182	$24,526,988
254	$71,537	$195,645	$267,182	$24,331,344
255	$70,966	$196,215	$267,182	$24,135,129
256	$70,394	$196,787	$267,182	$23,938,341
257	$69,820	$197,361	$267,182	$23,740,980
258	$69,245	$197,937	$267,182	$23,543,043
259	$68,667	$198,514	$267,182	$23,344,528
260	$68,088	$199,093	$267,182	$23,145,435
261	$67,508	$199,674	$267,182	$22,945,761
262	$66,925	$200,256	$267,182	$22,745,504
263	$66,341	$200,841	$267,182	$22,544,664
264	$65,755	$201,426	$267,182	$22,343,237

第22年供款共

$3,206,179

第22年利息

$827,353

第22年共還本金

$2,378,826

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$65,168	$202,014	$267,182	$22,141,224
266	$64,579	$202,603	$267,182	$21,938,621
267	$63,988	$203,194	$267,182	$21,735,427
268	$63,395	$203,787	$267,182	$21,531,640
269	$62,801	$204,381	$267,182	$21,327,259
270	$62,205	$204,977	$267,182	$21,122,282
271	$61,607	$205,575	$267,182	$20,916,707
272	$61,007	$206,175	$267,182	$20,710,533
273	$60,406	$206,776	$267,182	$20,503,757
274	$59,803	$207,379	$267,182	$20,296,378
275	$59,198	$207,984	$267,182	$20,088,394
276	$58,591	$208,590	$267,182	$19,879,803

第23年供款共

$3,206,179

第23年利息

$742,745

第23年共還本金

$2,463,434

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$57,983	$209,199	$267,182	$19,670,605
278	$57,373	$209,809	$267,182	$19,460,796
279	$56,761	$210,421	$267,182	$19,250,375
280	$56,147	$211,035	$267,182	$19,039,340
281	$55,531	$211,650	$267,182	$18,827,690
282	$54,914	$212,267	$267,182	$18,615,422
283	$54,295	$212,887	$267,182	$18,402,536
284	$53,674	$213,508	$267,182	$18,189,028
285	$53,051	$214,130	$267,182	$17,974,898
286	$52,427	$214,755	$267,182	$17,760,143
287	$51,800	$215,381	$267,182	$17,544,762
288	$51,172	$216,009	$267,182	$17,328,753

第24年供款共

$3,206,179

第24年利息

$655,128

第24年共還本金

$2,551,051

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$50,542	$216,639	$267,182	$17,112,113
290	$49,910	$217,271	$267,182	$16,894,842
291	$49,277	$217,905	$267,182	$16,676,937
292	$48,641	$218,541	$267,182	$16,458,397
293	$48,004	$219,178	$267,182	$16,239,219
294	$47,364	$219,817	$267,182	$16,019,401
295	$46,723	$220,458	$267,182	$15,798,943
296	$46,080	$221,101	$267,182	$15,577,842
297	$45,435	$221,746	$267,182	$15,356,095
298	$44,789	$222,393	$267,182	$15,133,703
299	$44,140	$223,042	$267,182	$14,910,661
300	$43,489	$223,692	$267,182	$14,686,969

第25年供款共

$3,206,179

第25年利息

$564,395

第25年共還本金

$2,641,784

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$42,837	$224,345	$267,182	$14,462,624
302	$42,183	$224,999	$267,182	$14,237,625
303	$41,526	$225,655	$267,182	$14,011,970
304	$40,868	$226,313	$267,182	$13,785,657
305	$40,208	$226,973	$267,182	$13,558,683
306	$39,546	$227,635	$267,182	$13,331,048
307	$38,882	$228,299	$267,182	$13,102,748
308	$38,216	$228,965	$267,182	$12,873,783
309	$37,549	$229,633	$267,182	$12,644,150
310	$36,879	$230,303	$267,182	$12,413,847
311	$36,207	$230,975	$267,182	$12,182,873
312	$35,533	$231,648	$267,182	$11,951,225

第26年供款共

$3,206,179

第26年利息

$470,435

第26年共還本金

$2,735,744

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$34,858	$232,324	$267,182	$11,718,901
314	$34,180	$233,001	$267,182	$11,485,899
315	$33,501	$233,681	$267,182	$11,252,218
316	$32,819	$234,363	$267,182	$11,017,856
317	$32,135	$235,046	$267,182	$10,782,809
318	$31,450	$235,732	$267,182	$10,547,078
319	$30,762	$236,419	$267,182	$10,310,658
320	$30,073	$237,109	$267,182	$10,073,550
321	$29,381	$237,800	$267,182	$9,835,749
322	$28,688	$238,494	$267,182	$9,597,255
323	$27,992	$239,190	$267,182	$9,358,066
324	$27,294	$239,887	$267,182	$9,118,178

第27年供款共

$3,206,179

第27年利息

$373,133

第27年共還本金

$2,833,046

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$26,595	$240,587	$267,182	$8,877,591
326	$25,893	$241,289	$267,182	$8,636,303
327	$25,189	$241,992	$267,182	$8,394,310
328	$24,483	$242,698	$267,182	$8,151,612
329	$23,776	$243,406	$267,182	$7,908,206
330	$23,066	$244,116	$267,182	$7,664,090
331	$22,354	$244,828	$267,182	$7,419,262
332	$21,640	$245,542	$267,182	$7,173,720
333	$20,923	$246,258	$267,182	$6,927,462
334	$20,205	$246,976	$267,182	$6,680,485
335	$19,485	$247,697	$267,182	$6,432,789
336	$18,762	$248,419	$267,182	$6,184,369

第28年供款共

$3,206,179

第28年利息

$272,370

第28年共還本金

$2,933,809

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$18,038	$249,144	$267,182	$5,935,225
338	$17,311	$249,871	$267,182	$5,685,355
339	$16,582	$250,599	$267,182	$5,434,756
340	$15,851	$251,330	$267,182	$5,183,425
341	$15,118	$252,063	$267,182	$4,931,362
342	$14,383	$252,798	$267,182	$4,678,564
343	$13,646	$253,536	$267,182	$4,425,028
344	$12,906	$254,275	$267,182	$4,170,753
345	$12,165	$255,017	$267,182	$3,915,736
346	$11,421	$255,761	$267,182	$3,659,975
347	$10,675	$256,507	$267,182	$3,403,468
348	$9,927	$257,255	$267,182	$3,146,214

第29年供款共

$3,206,179

第29年利息

$168,023

第29年共還本金

$3,038,156

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$9,176	$258,005	$267,182	$2,888,208
350	$8,424	$258,758	$267,182	$2,629,451
351	$7,669	$259,512	$267,182	$2,369,938
352	$6,912	$260,269	$267,182	$2,109,669
353	$6,153	$261,028	$267,182	$1,848,641
354	$5,392	$261,790	$267,182	$1,586,851
355	$4,628	$262,553	$267,182	$1,324,298
356	$3,863	$263,319	$267,182	$1,060,979
357	$3,095	$264,087	$267,182	$796,892
358	$2,324	$264,857	$267,182	$532,034
359	$1,552	$265,630	$267,182	$266,405
360	$777	$266,405	$267,182	$0

第30年供款共

$3,206,179

第30年利息

$59,965

第30年共還本金

$3,146,214

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$45,015,373

免責聲明

筍盤推介

按揭保險費
info