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$51,008,682

每月供款
$303,275

首期

$-58,500,000

總貸款額

$66,500,000

總利息

$42,678,682

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-58,170,000

按月供比率計算

$606,548

置業成本總預算

HK$-58,170,000

首期

$-58,500,000
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

$606,548

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

馬鞍山烏溪沙村

thumb_up

罕有烏溪沙新村放盤@700呎實用三房@

建

700 呎

@10,714

local_fire_department 至HIT

售$750 萬

建

700 呎

@10,714

售$750 萬

local_fire_department 至HIT

VR實景

粉嶺牽晴間第12座

thumb_up

巨廳三房,綠蔭山景

實

714 呎

@11,204

建

978 呎

@8,180

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$800 萬

實

714 呎

@11,204

建

978 呎

@8,180

售$800 萬

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

馬鞍山迎海第04期駿岸第06座

thumb_up

烏溪沙站上蓋, 直達商場食肆, 生活機能一步到胃, 實用2房半, 即刻約睇啦

實

496 呎

@14,415

local_fire_department 至HIT

售$715 萬

實

496 呎

@14,415

售$715 萬

local_fire_department 至HIT

沙田田園閣

thumb_up

新淨廚廁舒適　優質向東闊落三房套🏠🏠　

實

633 呎

@11,848

建

846 呎

@8,865

local_fire_department 至HIT real_estate_agent 罕有放盤

售$750 萬

實

633 呎

@11,848

建

846 呎

@8,865

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

沙田碧濤花園

thumb_up

新淨廚廁　高層東南三房套

實

646 呎

@12,074

建

953 呎

@8,185

local_fire_department 至HIT

售$780 萬

實

646 呎

@12,074

建

953 呎

@8,185

售$780 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

馬鞍山聽濤雅苑第05座

thumb_up

恆安站~屋苑有免費村巴去鑽石山站

實

650 呎

@13,354

建

807 呎

@10,756

local_fire_department 至HIT vpn_key 有匙即睇

售$868 萬

實

650 呎

@13,354

建

807 呎

@10,756

售$868 萬

local_fire_department 至HIT vpn_key 有匙即睇

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

馬鞍山迎海第03期星灣御

thumb_up

正南山景,罕有單邊,還價即成

實

496 呎

@14,113

local_fire_department 至HIT local_offer 低水筍價

售$700 萬

實

496 呎

@14,113

售$700 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山泓碧第H19-H20座

thumb_up

兩房環境清幽

實

485 呎

@15,464

local_fire_department 至HIT

售$750 萬

實

485 呎

@15,464

售$750 萬

local_fire_department 至HIT

沙田濱景花園

thumb_up

新淨廚廁　高層河景大則三房套🌊🌊

實

645 呎

@13,178

建

781 呎

@10,883

hotel_class 樓王

售$850 萬

實

645 呎

@13,178

建

781 呎

@10,883

售$850 萬

hotel_class 樓王

馬鞍山迎海第03期星灣御第22座

thumb_up

迎海兩房筍盤可以另加車位

實

512 呎

@15,234

local_fire_department 至HIT

售$780 萬

實

512 呎

@15,234

售$780 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$397,999	$305,830	$250,620	$213,890
1.500	$412,794	$320,893	$265,958	$229,505
2.000	$427,933	$336,412	$281,863	$245,797
2.500	$443,415	$352,385	$298,330	$262,755
3.000	$459,237	$368,807	$315,351	$280,367
3.500	$475,397	$385,673	$332,915	$298,615
3.625	$479,489	$389,958	$337,389	$303,274
4.000	$491,892	$402,977	$351,011	$317,481
4.500	$508,721	$420,712	$369,629	$336,946
5.000	$525,878	$438,871	$388,752	$356,986
5.500	$543,360	$457,445	$408,368	$377,580
6.000	$561,165	$476,427	$428,460	$398,701

每月供款$303,275

年期

30年

貸款金額

$66,500,000

總利息

$42,678,682

總貸款連利息

$109,178,682

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$200,885	$102,389	$303,274	$66,397,611
2	$200,576	$102,698	$303,274	$66,294,913
3	$200,266	$103,008	$303,274	$66,191,905
4	$199,955	$103,319	$303,274	$66,088,586
5	$199,643	$103,632	$303,274	$65,984,954
6	$199,330	$103,945	$303,274	$65,881,010
7	$199,016	$104,259	$303,274	$65,776,751
8	$198,701	$104,574	$303,274	$65,672,178
9	$198,385	$104,889	$303,274	$65,567,288
10	$198,068	$105,206	$303,274	$65,462,082
11	$197,750	$105,524	$303,274	$65,356,558
12	$197,431	$105,843	$303,274	$65,250,715

第1年供款共

$3,639,289

第1年利息

$2,390,004

第1年共還本金

$1,249,285

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$197,112	$106,163	$303,274	$65,144,552
14	$196,791	$106,483	$303,274	$65,038,069
15	$196,469	$106,805	$303,274	$64,931,264
16	$196,147	$107,128	$303,274	$64,824,137
17	$195,823	$107,451	$303,274	$64,716,685
18	$195,498	$107,776	$303,274	$64,608,910
19	$195,173	$108,101	$303,274	$64,500,808
20	$194,846	$108,428	$303,274	$64,392,380
21	$194,519	$108,755	$303,274	$64,283,625
22	$194,190	$109,084	$303,274	$64,174,541
23	$193,861	$109,414	$303,274	$64,065,127
24	$193,530	$109,744	$303,274	$63,955,383

第2年供款共

$3,639,289

第2年利息

$2,343,958

第2年共還本金

$1,295,332

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$193,199	$110,076	$303,274	$63,845,308
26	$192,866	$110,408	$303,274	$63,734,900
27	$192,533	$110,742	$303,274	$63,624,158
28	$192,198	$111,076	$303,274	$63,513,082
29	$191,862	$111,412	$303,274	$63,401,670
30	$191,526	$111,748	$303,274	$63,289,922
31	$191,188	$112,086	$303,274	$63,177,836
32	$190,850	$112,424	$303,274	$63,065,412
33	$190,510	$112,764	$303,274	$62,952,648
34	$190,169	$113,105	$303,274	$62,839,543
35	$189,828	$113,446	$303,274	$62,726,097
36	$189,485	$113,789	$303,274	$62,612,308

第3年供款共

$3,639,289

第3年利息

$2,296,214

第3年共還本金

$1,343,076

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$189,141	$114,133	$303,274	$62,498,175
38	$188,797	$114,478	$303,274	$62,383,697
39	$188,451	$114,823	$303,274	$62,268,874
40	$188,104	$115,170	$303,274	$62,153,704
41	$187,756	$115,518	$303,274	$62,038,186
42	$187,407	$115,867	$303,274	$61,922,318
43	$187,057	$116,217	$303,274	$61,806,101
44	$186,706	$116,568	$303,274	$61,689,533
45	$186,354	$116,920	$303,274	$61,572,613
46	$186,001	$117,274	$303,274	$61,455,339
47	$185,646	$117,628	$303,274	$61,337,712
48	$185,291	$117,983	$303,274	$61,219,728

第4年供款共

$3,639,289

第4年利息

$2,246,710

第4年共還本金

$1,392,579

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$184,935	$118,340	$303,274	$61,101,389
50	$184,577	$118,697	$303,274	$60,982,692
51	$184,219	$119,056	$303,274	$60,863,636
52	$183,859	$119,415	$303,274	$60,744,221
53	$183,498	$119,776	$303,274	$60,624,445
54	$183,136	$120,138	$303,274	$60,504,307
55	$182,773	$120,501	$303,274	$60,383,807
56	$182,409	$120,865	$303,274	$60,262,942
57	$182,044	$121,230	$303,274	$60,141,712
58	$181,678	$121,596	$303,274	$60,020,116
59	$181,311	$121,963	$303,274	$59,898,153
60	$180,942	$122,332	$303,274	$59,775,821

第5年供款共

$3,639,289

第5年利息

$2,195,382

第5年共還本金

$1,443,907

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$180,573	$122,701	$303,274	$59,653,120
62	$180,202	$123,072	$303,274	$59,530,048
63	$179,830	$123,444	$303,274	$59,406,604
64	$179,457	$123,817	$303,274	$59,282,787
65	$179,083	$124,191	$303,274	$59,158,597
66	$178,708	$124,566	$303,274	$59,034,031
67	$178,332	$124,942	$303,274	$58,909,089
68	$177,955	$125,320	$303,274	$58,783,769
69	$177,576	$125,698	$303,274	$58,658,071
70	$177,196	$126,078	$303,274	$58,531,993
71	$176,815	$126,459	$303,274	$58,405,534
72	$176,433	$126,841	$303,274	$58,278,694

第6年供款共

$3,639,289

第6年利息

$2,142,162

第6年共還本金

$1,497,127

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$176,050	$127,224	$303,274	$58,151,470
74	$175,666	$127,608	$303,274	$58,023,861
75	$175,280	$127,994	$303,274	$57,895,868
76	$174,894	$128,380	$303,274	$57,767,487
77	$174,506	$128,768	$303,274	$57,638,719
78	$174,117	$129,157	$303,274	$57,509,562
79	$173,727	$129,547	$303,274	$57,380,015
80	$173,335	$129,939	$303,274	$57,250,076
81	$172,943	$130,331	$303,274	$57,119,745
82	$172,549	$130,725	$303,274	$56,989,020
83	$172,154	$131,120	$303,274	$56,857,900
84	$171,758	$131,516	$303,274	$56,726,384

第7年供款共

$3,639,289

第7年利息

$2,086,980

第7年共還本金

$1,552,309

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$171,361	$131,913	$303,274	$56,594,471
86	$170,962	$132,312	$303,274	$56,462,160
87	$170,563	$132,711	$303,274	$56,329,448
88	$170,162	$133,112	$303,274	$56,196,336
89	$169,760	$133,514	$303,274	$56,062,822
90	$169,356	$133,918	$303,274	$55,928,904
91	$168,952	$134,322	$303,274	$55,794,582
92	$168,546	$134,728	$303,274	$55,659,854
93	$168,139	$135,135	$303,274	$55,524,719
94	$167,731	$135,543	$303,274	$55,389,176
95	$167,321	$135,953	$303,274	$55,253,223
96	$166,911	$136,363	$303,274	$55,116,860

第8年供款共

$3,639,289

第8年利息

$2,029,765

第8年共還本金

$1,609,525

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$166,499	$136,775	$303,274	$54,980,084
98	$166,086	$137,188	$303,274	$54,842,896
99	$165,671	$137,603	$303,274	$54,705,293
100	$165,256	$138,019	$303,274	$54,567,275
101	$164,839	$138,435	$303,274	$54,428,839
102	$164,420	$138,854	$303,274	$54,289,985
103	$164,001	$139,273	$303,274	$54,150,712
104	$163,580	$139,694	$303,274	$54,011,018
105	$163,158	$140,116	$303,274	$53,870,903
106	$162,735	$140,539	$303,274	$53,730,364
107	$162,310	$140,964	$303,274	$53,589,400
108	$161,885	$141,389	$303,274	$53,448,010

第9年供款共

$3,639,289

第9年利息

$1,970,440

第9年共還本金

$1,668,849

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$161,458	$141,817	$303,274	$53,306,194
110	$161,029	$142,245	$303,274	$53,163,949
111	$160,599	$142,675	$303,274	$53,021,274
112	$160,168	$143,106	$303,274	$52,878,168
113	$159,736	$143,538	$303,274	$52,734,630
114	$159,303	$143,972	$303,274	$52,590,659
115	$158,868	$144,407	$303,274	$52,446,252
116	$158,431	$144,843	$303,274	$52,301,410
117	$157,994	$145,280	$303,274	$52,156,129
118	$157,555	$145,719	$303,274	$52,010,410
119	$157,115	$146,159	$303,274	$51,864,251
120	$156,673	$146,601	$303,274	$51,717,650

第10年供款共

$3,639,289

第10年利息

$1,908,929

第10年共還本金

$1,730,360

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$156,230	$147,044	$303,274	$51,570,606
122	$155,786	$147,488	$303,274	$51,423,118
123	$155,341	$147,933	$303,274	$51,275,185
124	$154,894	$148,380	$303,274	$51,126,805
125	$154,446	$148,829	$303,274	$50,977,976
126	$153,996	$149,278	$303,274	$50,828,698
127	$153,545	$149,729	$303,274	$50,678,969
128	$153,093	$150,181	$303,274	$50,528,787
129	$152,639	$150,635	$303,274	$50,378,152
130	$152,184	$151,090	$303,274	$50,227,062
131	$151,728	$151,547	$303,274	$50,075,516
132	$151,270	$152,004	$303,274	$49,923,511

第11年供款共

$3,639,289

第11年利息

$1,845,151

第11年共還本金

$1,794,139

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$150,811	$152,464	$303,274	$49,771,048
134	$150,350	$152,924	$303,274	$49,618,124
135	$149,888	$153,386	$303,274	$49,464,738
136	$149,425	$153,849	$303,274	$49,310,888
137	$148,960	$154,314	$303,274	$49,156,574
138	$148,494	$154,780	$303,274	$49,001,794
139	$148,026	$155,248	$303,274	$48,846,546
140	$147,557	$155,717	$303,274	$48,690,829
141	$147,087	$156,187	$303,274	$48,534,642
142	$146,615	$156,659	$303,274	$48,377,983
143	$146,142	$157,132	$303,274	$48,220,851
144	$145,667	$157,607	$303,274	$48,063,244

第12年供款共

$3,639,289

第12年利息

$1,779,022

第12年共還本金

$1,860,268

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$145,191	$158,083	$303,274	$47,905,161
146	$144,714	$158,561	$303,274	$47,746,600
147	$144,235	$159,040	$303,274	$47,587,560
148	$143,754	$159,520	$303,274	$47,428,040
149	$143,272	$160,002	$303,274	$47,268,039
150	$142,789	$160,485	$303,274	$47,107,553
151	$142,304	$160,970	$303,274	$46,946,583
152	$141,818	$161,456	$303,274	$46,785,127
153	$141,330	$161,944	$303,274	$46,623,183
154	$140,841	$162,433	$303,274	$46,460,750
155	$140,350	$162,924	$303,274	$46,297,826
156	$139,858	$163,416	$303,274	$46,134,410

第13年供款共

$3,639,289

第13年利息

$1,710,455

第13年共還本金

$1,928,834

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$139,364	$163,910	$303,274	$45,970,500
158	$138,869	$164,405	$303,274	$45,806,095
159	$138,373	$164,902	$303,274	$45,641,193
160	$137,874	$165,400	$303,274	$45,475,794
161	$137,375	$165,899	$303,274	$45,309,894
162	$136,874	$166,400	$303,274	$45,143,494
163	$136,371	$166,903	$303,274	$44,976,591
164	$135,867	$167,407	$303,274	$44,809,183
165	$135,361	$167,913	$303,274	$44,641,270
166	$134,854	$168,420	$303,274	$44,472,850
167	$134,345	$168,929	$303,274	$44,303,921
168	$133,835	$169,439	$303,274	$44,134,482

第14年供款共

$3,639,289

第14年利息

$1,639,362

第14年共還本金

$1,999,928

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$133,323	$169,951	$303,274	$43,964,531
170	$132,810	$170,465	$303,274	$43,794,066
171	$132,295	$170,980	$303,274	$43,623,086
172	$131,778	$171,496	$303,274	$43,451,590
173	$131,260	$172,014	$303,274	$43,279,576
174	$130,740	$172,534	$303,274	$43,107,043
175	$130,219	$173,055	$303,274	$42,933,988
176	$129,696	$173,578	$303,274	$42,760,410
177	$129,172	$174,102	$303,274	$42,586,308
178	$128,646	$174,628	$303,274	$42,411,680
179	$128,119	$175,155	$303,274	$42,236,524
180	$127,590	$175,685	$303,274	$42,060,840

第15年供款共

$3,639,289

第15年利息

$1,565,647

第15年共還本金

$2,073,642

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$127,059	$176,215	$303,274	$41,884,624
182	$126,526	$176,748	$303,274	$41,707,877
183	$125,993	$177,282	$303,274	$41,530,595
184	$125,457	$177,817	$303,274	$41,352,778
185	$124,920	$178,354	$303,274	$41,174,424
186	$124,381	$178,893	$303,274	$40,995,531
187	$123,841	$179,433	$303,274	$40,816,097
188	$123,299	$179,975	$303,274	$40,636,122
189	$122,755	$180,519	$303,274	$40,455,603
190	$122,210	$181,064	$303,274	$40,274,538
191	$121,663	$181,611	$303,274	$40,092,927
192	$121,114	$182,160	$303,274	$39,910,767

第16年供款共

$3,639,289

第16年利息

$1,489,216

第16年共還本金

$2,150,073

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$120,564	$182,710	$303,274	$39,728,056
194	$120,012	$183,262	$303,274	$39,544,794
195	$119,458	$183,816	$303,274	$39,360,978
196	$118,903	$184,371	$303,274	$39,176,607
197	$118,346	$184,928	$303,274	$38,991,679
198	$117,787	$185,487	$303,274	$38,806,192
199	$117,227	$186,047	$303,274	$38,620,145
200	$116,665	$186,609	$303,274	$38,433,536
201	$116,101	$187,173	$303,274	$38,246,363
202	$115,536	$187,738	$303,274	$38,058,625
203	$114,969	$188,305	$303,274	$37,870,320
204	$114,400	$188,874	$303,274	$37,681,445

第17年供款共

$3,639,289

第17年利息

$1,409,968

第17年共還本金

$2,229,321

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$113,829	$189,445	$303,274	$37,492,001
206	$113,257	$190,017	$303,274	$37,301,984
207	$112,683	$190,591	$303,274	$37,111,393
208	$112,107	$191,167	$303,274	$36,920,226
209	$111,530	$191,744	$303,274	$36,728,482
210	$110,951	$192,323	$303,274	$36,536,158
211	$110,370	$192,904	$303,274	$36,343,254
212	$109,787	$193,487	$303,274	$36,149,766
213	$109,202	$194,072	$303,274	$35,955,695
214	$108,616	$194,658	$303,274	$35,761,037
215	$108,028	$195,246	$303,274	$35,565,791
216	$107,438	$195,836	$303,274	$35,369,955

第18年供款共

$3,639,289

第18年利息

$1,327,799

第18年共還本金

$2,311,490

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$106,847	$196,427	$303,274	$35,173,528
218	$106,253	$197,021	$303,274	$34,976,507
219	$105,658	$197,616	$303,274	$34,778,891
220	$105,061	$198,213	$303,274	$34,580,678
221	$104,462	$198,812	$303,274	$34,381,866
222	$103,862	$199,412	$303,274	$34,182,454
223	$103,259	$200,015	$303,274	$33,982,439
224	$102,655	$200,619	$303,274	$33,781,821
225	$102,049	$201,225	$303,274	$33,580,596
226	$101,441	$201,833	$303,274	$33,378,763
227	$100,832	$202,442	$303,274	$33,176,321
228	$100,220	$203,054	$303,274	$32,973,267

第19年供款共

$3,639,289

第19年利息

$1,242,601

第19年共還本金

$2,396,688

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$99,607	$203,667	$303,274	$32,769,599
230	$98,991	$204,283	$303,274	$32,565,317
231	$98,374	$204,900	$303,274	$32,360,417
232	$97,755	$205,519	$303,274	$32,154,898
233	$97,135	$206,140	$303,274	$31,948,759
234	$96,512	$206,762	$303,274	$31,741,996
235	$95,887	$207,387	$303,274	$31,534,610
236	$95,261	$208,013	$303,274	$31,326,596
237	$94,632	$208,642	$303,274	$31,117,955
238	$94,002	$209,272	$303,274	$30,908,683
239	$93,370	$209,904	$303,274	$30,698,779
240	$92,736	$210,538	$303,274	$30,488,240

第20年供款共

$3,639,289

第20年利息

$1,154,263

第20年共還本金

$2,485,026

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$92,100	$211,174	$303,274	$30,277,066
242	$91,462	$211,812	$303,274	$30,065,254
243	$90,822	$212,452	$303,274	$29,852,802
244	$90,180	$213,094	$303,274	$29,639,708
245	$89,537	$213,737	$303,274	$29,425,971
246	$88,891	$214,383	$303,274	$29,211,588
247	$88,243	$215,031	$303,274	$28,996,557
248	$87,594	$215,680	$303,274	$28,780,876
249	$86,942	$216,332	$303,274	$28,564,545
250	$86,289	$216,985	$303,274	$28,347,559
251	$85,633	$217,641	$303,274	$28,129,918
252	$84,976	$218,298	$303,274	$27,911,620

第21年供款共

$3,639,289

第21年利息

$1,062,669

第21年共還本金

$2,576,620

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$84,316	$218,958	$303,274	$27,692,662
254	$83,655	$219,619	$303,274	$27,473,043
255	$82,991	$220,283	$303,274	$27,252,760
256	$82,326	$220,948	$303,274	$27,031,812
257	$81,659	$221,616	$303,274	$26,810,197
258	$80,989	$222,285	$303,274	$26,587,912
259	$80,318	$222,956	$303,274	$26,364,955
260	$79,644	$223,630	$303,274	$26,141,325
261	$78,969	$224,306	$303,274	$25,917,020
262	$78,291	$224,983	$303,274	$25,692,037
263	$77,611	$225,663	$303,274	$25,466,374
264	$76,930	$226,344	$303,274	$25,240,029

第22年供款共

$3,639,289

第22年利息

$967,699

第22年共還本金

$2,671,590

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$76,246	$227,028	$303,274	$25,013,001
266	$75,560	$227,714	$303,274	$24,785,287
267	$74,872	$228,402	$303,274	$24,556,885
268	$74,182	$229,092	$303,274	$24,327,794
269	$73,490	$229,784	$303,274	$24,098,010
270	$72,796	$230,478	$303,274	$23,867,532
271	$72,100	$231,174	$303,274	$23,636,357
272	$71,401	$231,873	$303,274	$23,404,485
273	$70,701	$232,573	$303,274	$23,171,912
274	$69,998	$233,276	$303,274	$22,938,636
275	$69,294	$233,980	$303,274	$22,704,656
276	$68,587	$234,687	$303,274	$22,469,969

第23年供款共

$3,639,289

第23年利息

$869,228

第23年共還本金

$2,770,061

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$67,878	$235,396	$303,274	$22,234,572
278	$67,167	$236,107	$303,274	$21,998,465
279	$66,454	$236,820	$303,274	$21,761,645
280	$65,738	$237,536	$303,274	$21,524,109
281	$65,021	$238,253	$303,274	$21,285,856
282	$64,301	$238,973	$303,274	$21,046,883
283	$63,579	$239,695	$303,274	$20,807,188
284	$62,855	$240,419	$303,274	$20,566,768
285	$62,129	$241,145	$303,274	$20,325,623
286	$61,400	$241,874	$303,274	$20,083,749
287	$60,670	$242,604	$303,274	$19,841,145
288	$59,937	$243,337	$303,274	$19,597,808

第24年供款共

$3,639,289

第24年利息

$767,128

第24年共還本金

$2,872,161

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$59,202	$244,072	$303,274	$19,353,735
290	$58,464	$244,810	$303,274	$19,108,925
291	$57,725	$245,549	$303,274	$18,863,376
292	$56,983	$246,291	$303,274	$18,617,085
293	$56,239	$247,035	$303,274	$18,370,050
294	$55,493	$247,781	$303,274	$18,122,269
295	$54,744	$248,530	$303,274	$17,873,739
296	$53,994	$249,281	$303,274	$17,624,459
297	$53,241	$250,034	$303,274	$17,374,425
298	$52,485	$250,789	$303,274	$17,123,636
299	$51,728	$251,546	$303,274	$16,872,090
300	$50,968	$252,306	$303,274	$16,619,783

第25年供款共

$3,639,289

第25年利息

$661,265

第25年共還本金

$2,978,024

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$50,206	$253,069	$303,274	$16,366,715
302	$49,441	$253,833	$303,274	$16,112,882
303	$48,674	$254,600	$303,274	$15,858,282
304	$47,905	$255,369	$303,274	$15,602,913
305	$47,134	$256,140	$303,274	$15,346,773
306	$46,360	$256,914	$303,274	$15,089,859
307	$45,584	$257,690	$303,274	$14,832,169
308	$44,806	$258,469	$303,274	$14,573,700
309	$44,025	$259,249	$303,274	$14,314,451
310	$43,242	$260,033	$303,274	$14,054,418
311	$42,456	$260,818	$303,274	$13,793,600
312	$41,668	$261,606	$303,274	$13,531,994

第26年供款共

$3,639,289

第26年利息

$551,500

第26年共還本金

$3,087,789

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$40,878	$262,396	$303,274	$13,269,598
314	$40,085	$263,189	$303,274	$13,006,409
315	$39,290	$263,984	$303,274	$12,742,425
316	$38,493	$264,781	$303,274	$12,477,644
317	$37,693	$265,581	$303,274	$12,212,063
318	$36,891	$266,384	$303,274	$11,945,679
319	$36,086	$267,188	$303,274	$11,678,491
320	$35,279	$267,995	$303,274	$11,410,495
321	$34,469	$268,805	$303,274	$11,141,691
322	$33,657	$269,617	$303,274	$10,872,074
323	$32,843	$270,431	$303,274	$10,601,642
324	$32,026	$271,248	$303,274	$10,330,394

第27年供款共

$3,639,289

第27年利息

$437,689

第27年共還本金

$3,201,600

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$31,206	$272,068	$303,274	$10,058,326
326	$30,385	$272,890	$303,274	$9,785,437
327	$29,560	$273,714	$303,274	$9,511,723
328	$28,733	$274,541	$303,274	$9,237,182
329	$27,904	$275,370	$303,274	$8,961,812
330	$27,072	$276,202	$303,274	$8,685,610
331	$26,238	$277,036	$303,274	$8,408,573
332	$25,401	$277,873	$303,274	$8,130,700
333	$24,561	$278,713	$303,274	$7,851,988
334	$23,720	$279,555	$303,274	$7,572,433
335	$22,875	$280,399	$303,274	$7,292,034
336	$22,028	$281,246	$303,274	$7,010,788

第28年供款共

$3,639,289

第28年利息

$319,683

第28年共還本金

$3,319,606

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$21,178	$282,096	$303,274	$6,728,692
338	$20,326	$282,948	$303,274	$6,445,744
339	$19,472	$283,803	$303,274	$6,161,942
340	$18,614	$284,660	$303,274	$5,877,282
341	$17,754	$285,520	$303,274	$5,591,762
342	$16,892	$286,382	$303,274	$5,305,380
343	$16,027	$287,247	$303,274	$5,018,132
344	$15,159	$288,115	$303,274	$4,730,017
345	$14,289	$288,986	$303,274	$4,441,031
346	$13,416	$289,858	$303,274	$4,151,173
347	$12,540	$290,734	$303,274	$3,860,439
348	$11,662	$291,612	$303,274	$3,568,826

第29年供款共

$3,639,289

第29年利息

$197,328

第29年共還本金

$3,441,961

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$10,781	$292,493	$303,274	$3,276,333
350	$9,897	$293,377	$303,274	$2,982,956
351	$9,011	$294,263	$303,274	$2,688,693
352	$8,122	$295,152	$303,274	$2,393,541
353	$7,230	$296,044	$303,274	$2,097,498
354	$6,336	$296,938	$303,274	$1,800,560
355	$5,439	$297,835	$303,274	$1,502,725
356	$4,539	$298,735	$303,274	$1,203,990
357	$3,637	$299,637	$303,274	$904,353
358	$2,732	$300,542	$303,274	$603,811
359	$1,824	$301,450	$303,274	$302,361
360	$913	$302,361	$303,274	$0

第30年供款共

$3,639,289

第30年利息

$70,463

第30年共還本金

$3,568,826

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$51,008,682

免責聲明

筍盤推介

按揭保險費
info