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$54,557,752

每月供款
$328,494

首期

$-64,030,000

總貸款額

$72,030,000

總利息

$46,227,752

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-63,700,000

按月供比率計算

$656,988

置業成本總預算

HK$-63,700,000

首期

$-64,030,000
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

$656,988

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

VR實景

沙田玖瓏山

thumb_up

玖瓏山 ** 2房放盤****進駐九肚山**新淨有會所**嘉里發展**豪宅地段*

實

662 呎

@10,725

local_fire_department 至HIT

售$710 萬

實

662 呎

@10,725

售$710 萬

local_fire_department 至HIT

沙田文禮閣

thumb_up

文禮閣**大圍3房1套**廚廁執左**有樓睇

實

637 呎

@13,815

建

750 呎

@11,733

local_fire_department 至HIT real_estate_agent 罕有放盤

售$880 萬

實

637 呎

@13,815

建

750 呎

@11,733

售$880 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山雅濤居第02座

thumb_up

雅濤居池景3房, 全屋企裝, 可約睇

實

702 呎

@11,396

建

935 呎

@8,556

local_fire_department 至HIT

售$800 萬

實

702 呎

@11,396

建

935 呎

@8,556

售$800 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第08座

thumb_up

真筍盤@三房套加工人房！業主求賣，還價即成

實

745 呎

@11,007

建

927 呎

@8,846

local_fire_department 至HIT

售$820 萬

實

745 呎

@11,007

建

927 呎

@8,846

售$820 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第03座

thumb_up

西南,園海 3房2廳,工人房

實

748 呎

@11,898

建

930 呎

@9,570

local_fire_department 至HIT local_offer 低水筍價 price_change 蝕讓盤

售$890 萬

實

748 呎

@11,898

建

930 呎

@9,570

售$890 萬

local_fire_department 至HIT local_offer 低水筍價 price_change 蝕讓盤

馬鞍山泓碧第03座

thumb_up

靚裝修 * 靚會所 * 還價即走

實

483 呎

@17,391

local_fire_department 至HIT

售$840 萬

實

483 呎

@17,391

售$840 萬

local_fire_department 至HIT

沙田玖瓏山

thumb_up

九肚山開揚園林景觀^寧靜舒適2房[屋苑專屬客車直達大圍MTR站].

實

657 呎

@13,546

local_fire_department 至HIT directions_run 日內即走 pets 愛竉必選 price_change 蝕讓盤

售$890 萬

實

657 呎

@13,546

售$890 萬

local_fire_department 至HIT directions_run 日內即走 pets 愛竉必選 price_change 蝕讓盤

馬鞍山曉峰灣畔

thumb_up

曉峰灣畔

實

639 呎

@11,737

建

827 呎

@9,069

hotel_class 樓王

售$750 萬

實

639 呎

@11,737

建

827 呎

@9,069

售$750 萬

hotel_class 樓王

馬鞍山銀湖天峰第02座

thumb_up

銀湖天峰2房+工人房古典內園池景

實

604 呎

@14,901

建

792 呎

@11,364

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 verified 首置必買

售$900 萬

實

604 呎

@14,901

建

792 呎

@11,364

售$900 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 verified 首置必買

KOL實拍 VR實景

沙田沙田第一城

thumb_up

奇豐精選大廳有裝有露台東南園景人見人愛實盤可約睇

實

819 呎

@10,989

建

980 呎

@9,184

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$900 萬

實

819 呎

@10,989

建

980 呎

@9,184

售$900 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

VR實景

馬鞍山迎海

thumb_up

有裝修,業主好想賣

實

524 呎

@14,885

建

645 呎

@12,093

verified 首置必買

售$780 萬

實

524 呎

@14,885

建

645 呎

@12,093

售$780 萬

verified 首置必買

馬鞍山迎海第03期星灣御第23座

thumb_up

高層靚裝, 即買即住

實

480 呎

@14,583

directions_run 日內即走

售$700 萬

實

480 呎

@14,583

售$700 萬

directions_run 日內即走

利率	15年	20年	25年	30年
1.000	$431,096	$331,262	$271,461	$231,677
1.500	$447,121	$347,577	$288,074	$248,590
2.000	$463,519	$364,388	$305,302	$266,237
2.500	$480,288	$381,689	$323,139	$284,606
3.000	$497,426	$399,477	$341,574	$303,681
3.500	$514,930	$417,745	$360,599	$323,447
3.625	$519,363	$422,386	$365,446	$328,494
4.000	$532,797	$436,488	$380,201	$343,882
4.500	$551,025	$455,697	$400,366	$364,965
5.000	$569,609	$475,366	$421,080	$386,673
5.500	$588,545	$495,485	$442,327	$408,978
6.000	$607,830	$516,045	$464,090	$431,856

每月供款$328,494

年期

30年

貸款金額

$72,030,000

總利息

$46,227,752

總貸款連利息

$118,257,752

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$217,591	$110,903	$328,494	$71,919,097
2	$217,256	$111,238	$328,494	$71,807,859
3	$216,920	$111,574	$328,494	$71,696,285
4	$216,583	$111,911	$328,494	$71,584,373
5	$216,244	$112,249	$328,494	$71,472,124
6	$215,905	$112,588	$328,494	$71,359,536
7	$215,565	$112,928	$328,494	$71,246,607
8	$215,224	$113,270	$328,494	$71,133,338
9	$214,882	$113,612	$328,494	$71,019,726
10	$214,539	$113,955	$328,494	$70,905,771
11	$214,195	$114,299	$328,494	$70,791,472
12	$213,849	$114,645	$328,494	$70,676,827

第1年供款共

$3,941,925

第1年利息

$2,588,752

第1年共還本金

$1,353,173

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$213,503	$114,991	$328,494	$70,561,836
14	$213,156	$115,338	$328,494	$70,446,498
15	$212,807	$115,687	$328,494	$70,330,811
16	$212,458	$116,036	$328,494	$70,214,775
17	$212,107	$116,387	$328,494	$70,098,389
18	$211,756	$116,738	$328,494	$69,981,650
19	$211,403	$117,091	$328,494	$69,864,560
20	$211,049	$117,445	$328,494	$69,747,115
21	$210,694	$117,799	$328,494	$69,629,316
22	$210,339	$118,155	$328,494	$69,511,160
23	$209,982	$118,512	$328,494	$69,392,648
24	$209,624	$118,870	$328,494	$69,273,778

第2年供款共

$3,941,925

第2年利息

$2,538,876

第2年共還本金

$1,403,049

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$209,265	$119,229	$328,494	$69,154,549
26	$208,904	$119,589	$328,494	$69,034,960
27	$208,543	$119,951	$328,494	$68,915,009
28	$208,181	$120,313	$328,494	$68,794,696
29	$207,817	$120,676	$328,494	$68,674,020
30	$207,453	$121,041	$328,494	$68,552,979
31	$207,087	$121,407	$328,494	$68,431,572
32	$206,720	$121,773	$328,494	$68,309,799
33	$206,353	$122,141	$328,494	$68,187,657
34	$205,984	$122,510	$328,494	$68,065,147
35	$205,613	$122,880	$328,494	$67,942,267
36	$205,242	$123,251	$328,494	$67,819,015

第3年供款共

$3,941,925

第3年利息

$2,487,162

第3年共還本金

$1,454,763

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$204,870	$123,624	$328,494	$67,695,391
38	$204,496	$123,997	$328,494	$67,571,394
39	$204,122	$124,372	$328,494	$67,447,022
40	$203,746	$124,748	$328,494	$67,322,275
41	$203,369	$125,124	$328,494	$67,197,150
42	$202,991	$125,502	$328,494	$67,071,648
43	$202,612	$125,881	$328,494	$66,945,767
44	$202,232	$126,262	$328,494	$66,819,505
45	$201,851	$126,643	$328,494	$66,692,862
46	$201,468	$127,026	$328,494	$66,565,836
47	$201,084	$127,409	$328,494	$66,438,427
48	$200,699	$127,794	$328,494	$66,310,632

第4年供款共

$3,941,925

第4年利息

$2,433,542

第4年共還本金

$1,508,383

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$200,313	$128,180	$328,494	$66,182,452
50	$199,926	$128,568	$328,494	$66,053,884
51	$199,538	$128,956	$328,494	$65,924,928
52	$199,148	$129,346	$328,494	$65,795,583
53	$198,757	$129,736	$328,494	$65,665,846
54	$198,366	$130,128	$328,494	$65,535,718
55	$197,972	$130,521	$328,494	$65,405,197
56	$197,578	$130,916	$328,494	$65,274,281
57	$197,183	$131,311	$328,494	$65,142,970
58	$196,786	$131,708	$328,494	$65,011,263
59	$196,388	$132,106	$328,494	$64,879,157
60	$195,989	$132,505	$328,494	$64,746,653

第5年供款共

$3,941,925

第5年利息

$2,377,945

第5年共還本金

$1,563,980

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$195,589	$132,905	$328,494	$64,613,748
62	$195,187	$133,306	$328,494	$64,480,441
63	$194,785	$133,709	$328,494	$64,346,732
64	$194,381	$134,113	$328,494	$64,212,619
65	$193,976	$134,518	$328,494	$64,078,101
66	$193,569	$134,924	$328,494	$63,943,177
67	$193,162	$135,332	$328,494	$63,807,844
68	$192,753	$135,741	$328,494	$63,672,104
69	$192,343	$136,151	$328,494	$63,535,953
70	$191,932	$136,562	$328,494	$63,399,390
71	$191,519	$136,975	$328,494	$63,262,416
72	$191,105	$137,389	$328,494	$63,125,027

第6年供款共

$3,941,925

第6年利息

$2,320,300

第6年共還本金

$1,621,625

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$190,690	$137,804	$328,494	$62,987,224
74	$190,274	$138,220	$328,494	$62,849,004
75	$189,856	$138,637	$328,494	$62,710,366
76	$189,438	$139,056	$328,494	$62,571,310
77	$189,017	$139,476	$328,494	$62,431,834
78	$188,596	$139,898	$328,494	$62,291,936
79	$188,174	$140,320	$328,494	$62,151,616
80	$187,750	$140,744	$328,494	$62,010,872
81	$187,325	$141,169	$328,494	$61,869,703
82	$186,898	$141,596	$328,494	$61,728,107
83	$186,470	$142,023	$328,494	$61,586,084
84	$186,041	$142,452	$328,494	$61,443,631

第7年供款共

$3,941,925

第7年利息

$2,260,529

第7年共還本金

$1,681,396

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$185,611	$142,883	$328,494	$61,300,748
86	$185,179	$143,314	$328,494	$61,157,434
87	$184,746	$143,747	$328,494	$61,013,687
88	$184,312	$144,182	$328,494	$60,869,505
89	$183,877	$144,617	$328,494	$60,724,888
90	$183,440	$145,054	$328,494	$60,579,834
91	$183,002	$145,492	$328,494	$60,434,342
92	$182,562	$145,932	$328,494	$60,288,410
93	$182,121	$146,373	$328,494	$60,142,038
94	$181,679	$146,815	$328,494	$59,995,223
95	$181,236	$147,258	$328,494	$59,847,965
96	$180,791	$147,703	$328,494	$59,700,262

第8年供款共

$3,941,925

第8年利息

$2,198,556

第8年共還本金

$1,743,369

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$180,345	$148,149	$328,494	$59,552,112
98	$179,897	$148,597	$328,494	$59,403,516
99	$179,448	$149,046	$328,494	$59,254,470
100	$178,998	$149,496	$328,494	$59,104,974
101	$178,546	$149,947	$328,494	$58,955,027
102	$178,093	$150,400	$328,494	$58,804,626
103	$177,639	$150,855	$328,494	$58,653,772
104	$177,183	$151,310	$328,494	$58,502,461
105	$176,726	$151,768	$328,494	$58,350,693
106	$176,268	$152,226	$328,494	$58,198,467
107	$175,808	$152,686	$328,494	$58,045,782
108	$175,347	$153,147	$328,494	$57,892,634

第9年供款共

$3,941,925

第9年利息

$2,134,298

第9年共還本金

$1,807,627

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$174,884	$153,610	$328,494	$57,739,025
110	$174,420	$154,074	$328,494	$57,584,951
111	$173,955	$154,539	$328,494	$57,430,412
112	$173,488	$155,006	$328,494	$57,275,406
113	$173,019	$155,474	$328,494	$57,119,931
114	$172,550	$155,944	$328,494	$56,963,987
115	$172,079	$156,415	$328,494	$56,807,572
116	$171,606	$156,888	$328,494	$56,650,685
117	$171,132	$157,361	$328,494	$56,493,323
118	$170,657	$157,837	$328,494	$56,335,486
119	$170,180	$158,314	$328,494	$56,177,173
120	$169,702	$158,792	$328,494	$56,018,381

第10年供款共

$3,941,925

第10年利息

$2,067,672

第10年共還本金

$1,874,253

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$169,222	$159,272	$328,494	$55,859,109
122	$168,741	$159,753	$328,494	$55,699,357
123	$168,258	$160,235	$328,494	$55,539,121
124	$167,774	$160,719	$328,494	$55,378,402
125	$167,289	$161,205	$328,494	$55,217,197
126	$166,802	$161,692	$328,494	$55,055,505
127	$166,314	$162,180	$328,494	$54,893,325
128	$165,824	$162,670	$328,494	$54,730,655
129	$165,332	$163,162	$328,494	$54,567,493
130	$164,839	$163,654	$328,494	$54,403,839
131	$164,345	$164,149	$328,494	$54,239,690
132	$163,849	$164,645	$328,494	$54,075,046

第11年供款共

$3,941,925

第11年利息

$1,998,590

第11年共還本金

$1,943,335

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$163,352	$165,142	$328,494	$53,909,903
134	$162,853	$165,641	$328,494	$53,744,263
135	$162,352	$166,141	$328,494	$53,578,121
136	$161,851	$166,643	$328,494	$53,411,478
137	$161,347	$167,147	$328,494	$53,244,332
138	$160,842	$167,652	$328,494	$53,076,680
139	$160,336	$168,158	$328,494	$52,908,522
140	$159,828	$168,666	$328,494	$52,739,856
141	$159,318	$169,175	$328,494	$52,570,681
142	$158,807	$169,686	$328,494	$52,400,994
143	$158,295	$170,199	$328,494	$52,230,795
144	$157,781	$170,713	$328,494	$52,060,082

第12年供款共

$3,941,925

第12年利息

$1,926,961

第12年共還本金

$2,014,964

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$157,265	$171,229	$328,494	$51,888,853
146	$156,748	$171,746	$328,494	$51,717,107
147	$156,229	$172,265	$328,494	$51,544,842
148	$155,708	$172,785	$328,494	$51,372,056
149	$155,186	$173,307	$328,494	$51,198,749
150	$154,663	$173,831	$328,494	$51,024,918
151	$154,138	$174,356	$328,494	$50,850,562
152	$153,611	$174,883	$328,494	$50,675,680
153	$153,083	$175,411	$328,494	$50,500,269
154	$152,553	$175,941	$328,494	$50,324,328
155	$152,021	$176,472	$328,494	$50,147,855
156	$151,488	$177,005	$328,494	$49,970,850

第13年供款共

$3,941,925

第13年利息

$1,852,693

第13年共還本金

$2,089,232

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$150,954	$177,540	$328,494	$49,793,310
158	$150,417	$178,076	$328,494	$49,615,233
159	$149,879	$178,614	$328,494	$49,436,619
160	$149,340	$179,154	$328,494	$49,257,465
161	$148,799	$179,695	$328,494	$49,077,770
162	$148,256	$180,238	$328,494	$48,897,532
163	$147,711	$180,782	$328,494	$48,716,749
164	$147,165	$181,329	$328,494	$48,535,421
165	$146,617	$181,876	$328,494	$48,353,544
166	$146,068	$182,426	$328,494	$48,171,119
167	$145,517	$182,977	$328,494	$47,988,142
168	$144,964	$183,530	$328,494	$47,804,612

第14年供款共

$3,941,925

第14年利息

$1,775,687

第14年共還本金

$2,166,238

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$144,410	$184,084	$328,494	$47,620,528
170	$143,854	$184,640	$328,494	$47,435,888
171	$143,296	$185,198	$328,494	$47,250,690
172	$142,736	$185,757	$328,494	$47,064,933
173	$142,175	$186,318	$328,494	$46,878,615
174	$141,612	$186,881	$328,494	$46,691,733
175	$141,048	$187,446	$328,494	$46,504,288
176	$140,482	$188,012	$328,494	$46,316,276
177	$139,914	$188,580	$328,494	$46,127,696
178	$139,344	$189,150	$328,494	$45,938,546
179	$138,773	$189,721	$328,494	$45,748,825
180	$138,200	$190,294	$328,494	$45,558,531

第15年供款共

$3,941,925

第15年利息

$1,695,843

第15年共還本金

$2,246,082

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$137,625	$190,869	$328,494	$45,367,662
182	$137,048	$191,446	$328,494	$45,176,216
183	$136,470	$192,024	$328,494	$44,984,192
184	$135,890	$192,604	$328,494	$44,791,588
185	$135,308	$193,186	$328,494	$44,598,402
186	$134,724	$193,769	$328,494	$44,404,633
187	$134,139	$194,355	$328,494	$44,210,278
188	$133,552	$194,942	$328,494	$44,015,336
189	$132,963	$195,531	$328,494	$43,819,805
190	$132,372	$196,121	$328,494	$43,623,684
191	$131,780	$196,714	$328,494	$43,426,970
192	$131,186	$197,308	$328,494	$43,229,662

第16年供款共

$3,941,925

第16年利息

$1,613,056

第16年共還本金

$2,328,869

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$130,590	$197,904	$328,494	$43,031,758
194	$129,992	$198,502	$328,494	$42,833,256
195	$129,392	$199,102	$328,494	$42,634,154
196	$128,791	$199,703	$328,494	$42,434,451
197	$128,187	$200,306	$328,494	$42,234,145
198	$127,582	$200,911	$328,494	$42,033,233
199	$126,975	$201,518	$328,494	$41,831,715
200	$126,367	$202,127	$328,494	$41,629,588
201	$125,756	$202,738	$328,494	$41,426,850
202	$125,144	$203,350	$328,494	$41,223,500
203	$124,529	$203,964	$328,494	$41,019,536
204	$123,913	$204,581	$328,494	$40,814,955

第17年供款共

$3,941,925

第17年利息

$1,527,218

第17年共還本金

$2,414,707

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$123,295	$205,199	$328,494	$40,609,756
206	$122,675	$205,818	$328,494	$40,403,938
207	$122,054	$206,440	$328,494	$40,197,498
208	$121,430	$207,064	$328,494	$39,990,434
209	$120,804	$207,689	$328,494	$39,782,745
210	$120,177	$208,317	$328,494	$39,574,428
211	$119,548	$208,946	$328,494	$39,365,482
212	$118,917	$209,577	$328,494	$39,155,905
213	$118,283	$210,210	$328,494	$38,945,695
214	$117,648	$210,845	$328,494	$38,734,849
215	$117,012	$211,482	$328,494	$38,523,367
216	$116,373	$212,121	$328,494	$38,311,246

第18年供款共

$3,941,925

第18年利息

$1,438,216

第18年共還本金

$2,503,709

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$115,732	$212,762	$328,494	$38,098,484
218	$115,089	$213,405	$328,494	$37,885,079
219	$114,445	$214,049	$328,494	$37,671,030
220	$113,798	$214,696	$328,494	$37,456,334
221	$113,149	$215,344	$328,494	$37,240,990
222	$112,499	$215,995	$328,494	$37,024,995
223	$111,846	$216,647	$328,494	$36,808,348
224	$111,192	$217,302	$328,494	$36,591,046
225	$110,535	$217,958	$328,494	$36,373,087
226	$109,877	$218,617	$328,494	$36,154,471
227	$109,217	$219,277	$328,494	$35,935,194
228	$108,554	$219,940	$328,494	$35,715,254

第19年供款共

$3,941,925

第19年利息

$1,345,933

第19年共還本金

$2,595,992

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$107,890	$220,604	$328,494	$35,494,650
230	$107,223	$221,270	$328,494	$35,273,380
231	$106,555	$221,939	$328,494	$35,051,441
232	$105,885	$222,609	$328,494	$34,828,832
233	$105,212	$223,282	$328,494	$34,605,550
234	$104,538	$223,956	$328,494	$34,381,594
235	$103,861	$224,633	$328,494	$34,156,961
236	$103,182	$225,311	$328,494	$33,931,650
237	$102,502	$225,992	$328,494	$33,705,658
238	$101,819	$226,675	$328,494	$33,478,984
239	$101,134	$227,359	$328,494	$33,251,624
240	$100,448	$228,046	$328,494	$33,023,578

第20年供款共

$3,941,925

第20年利息

$1,250,249

第20年共還本金

$2,691,676

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$99,759	$228,735	$328,494	$32,794,843
242	$99,068	$229,426	$328,494	$32,565,417
243	$98,375	$230,119	$328,494	$32,335,298
244	$97,680	$230,814	$328,494	$32,104,484
245	$96,982	$231,511	$328,494	$31,872,972
246	$96,283	$232,211	$328,494	$31,640,762
247	$95,581	$232,912	$328,494	$31,407,849
248	$94,878	$233,616	$328,494	$31,174,233
249	$94,172	$234,322	$328,494	$30,939,912
250	$93,464	$235,029	$328,494	$30,704,882
251	$92,754	$235,739	$328,494	$30,469,143
252	$92,042	$236,452	$328,494	$30,232,691

第21年供款共

$3,941,925

第21年利息

$1,151,038

第21年共還本金

$2,790,887

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$91,328	$237,166	$328,494	$29,995,526
254	$90,611	$237,882	$328,494	$29,757,643
255	$89,893	$238,601	$328,494	$29,519,043
256	$89,172	$239,322	$328,494	$29,279,721
257	$88,449	$240,045	$328,494	$29,039,676
258	$87,724	$240,770	$328,494	$28,798,907
259	$86,997	$241,497	$328,494	$28,557,409
260	$86,267	$242,227	$328,494	$28,315,183
261	$85,535	$242,958	$328,494	$28,072,225
262	$84,802	$243,692	$328,494	$27,828,532
263	$84,065	$244,428	$328,494	$27,584,104
264	$83,327	$245,167	$328,494	$27,338,937

第22年供款共

$3,941,925

第22年利息

$1,048,171

第22年共還本金

$2,893,754

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$82,586	$245,907	$328,494	$27,093,030
266	$81,844	$246,650	$328,494	$26,846,380
267	$81,098	$247,395	$328,494	$26,598,984
268	$80,351	$248,143	$328,494	$26,350,842
269	$79,602	$248,892	$328,494	$26,101,949
270	$78,850	$249,644	$328,494	$25,852,305
271	$78,096	$250,398	$328,494	$25,601,907
272	$77,339	$251,155	$328,494	$25,350,752
273	$76,580	$251,913	$328,494	$25,098,839
274	$75,819	$252,674	$328,494	$24,846,165
275	$75,056	$253,438	$328,494	$24,592,727
276	$74,291	$254,203	$328,494	$24,338,524

第23年供款共

$3,941,925

第23年利息

$941,512

第23年共還本金

$3,000,413

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$73,523	$254,971	$328,494	$24,083,553
278	$72,752	$255,741	$328,494	$23,827,811
279	$71,980	$256,514	$328,494	$23,571,297
280	$71,205	$257,289	$328,494	$23,314,009
281	$70,428	$258,066	$328,494	$23,055,943
282	$69,648	$258,846	$328,494	$22,797,097
283	$68,866	$259,628	$328,494	$22,537,469
284	$68,082	$260,412	$328,494	$22,277,058
285	$67,295	$261,198	$328,494	$22,015,859
286	$66,506	$261,988	$328,494	$21,753,872
287	$65,715	$262,779	$328,494	$21,491,093
288	$64,921	$263,573	$328,494	$21,227,520

第24年供款共

$3,941,925

第24年利息

$830,921

第24年共還本金

$3,111,004

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$64,125	$264,369	$328,494	$20,963,151
290	$63,326	$265,168	$328,494	$20,697,983
291	$62,525	$265,969	$328,494	$20,432,015
292	$61,722	$266,772	$328,494	$20,165,243
293	$60,916	$267,578	$328,494	$19,897,665
294	$60,108	$268,386	$328,494	$19,629,279
295	$59,297	$269,197	$328,494	$19,360,082
296	$58,484	$270,010	$328,494	$19,090,072
297	$57,668	$270,826	$328,494	$18,819,246
298	$56,850	$271,644	$328,494	$18,547,602
299	$56,029	$272,465	$328,494	$18,275,137
300	$55,206	$273,288	$328,494	$18,001,850

第25年供款共

$3,941,925

第25年利息

$716,255

第25年共還本金

$3,225,670

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$54,381	$274,113	$328,494	$17,727,736
302	$53,553	$274,941	$328,494	$17,452,795
303	$52,722	$275,772	$328,494	$17,177,023
304	$51,889	$276,605	$328,494	$16,900,419
305	$51,053	$277,440	$328,494	$16,622,978
306	$50,215	$278,279	$328,494	$16,344,700
307	$49,375	$279,119	$328,494	$16,065,581
308	$48,531	$279,962	$328,494	$15,785,618
309	$47,686	$280,808	$328,494	$15,504,810
310	$46,837	$281,656	$328,494	$15,223,154
311	$45,987	$282,507	$328,494	$14,940,647
312	$45,133	$283,361	$328,494	$14,657,286

第26年供款共

$3,941,925

第26年利息

$597,362

第26年共還本金

$3,344,563

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$44,277	$284,217	$328,494	$14,373,070
314	$43,419	$285,075	$328,494	$14,087,995
315	$42,557	$285,936	$328,494	$13,802,058
316	$41,694	$286,800	$328,494	$13,515,258
317	$40,827	$287,666	$328,494	$13,227,592
318	$39,958	$288,535	$328,494	$12,939,057
319	$39,087	$289,407	$328,494	$12,649,650
320	$38,212	$290,281	$328,494	$12,359,368
321	$37,336	$291,158	$328,494	$12,068,210
322	$36,456	$292,038	$328,494	$11,776,172
323	$35,574	$292,920	$328,494	$11,483,252
324	$34,689	$293,805	$328,494	$11,189,448

第27年供款共

$3,941,925

第27年利息

$474,086

第27年共還本金

$3,467,839

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$33,801	$294,692	$328,494	$10,894,755
326	$32,911	$295,583	$328,494	$10,599,173
327	$32,018	$296,475	$328,494	$10,302,697
328	$31,123	$297,371	$328,494	$10,005,326
329	$30,224	$298,269	$328,494	$9,707,057
330	$29,323	$299,170	$328,494	$9,407,887
331	$28,420	$300,074	$328,494	$9,107,813
332	$27,513	$300,981	$328,494	$8,806,832
333	$26,604	$301,890	$328,494	$8,504,942
334	$25,692	$302,802	$328,494	$8,202,141
335	$24,777	$303,716	$328,494	$7,898,424
336	$23,860	$304,634	$328,494	$7,593,790

第28年供款共

$3,941,925

第28年利息

$346,268

第28年共還本金

$3,595,657

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$22,940	$305,554	$328,494	$7,288,236
338	$22,017	$306,477	$328,494	$6,981,759
339	$21,091	$307,403	$328,494	$6,674,356
340	$20,162	$308,332	$328,494	$6,366,024
341	$19,231	$309,263	$328,494	$6,056,761
342	$18,296	$310,197	$328,494	$5,746,564
343	$17,359	$311,134	$328,494	$5,435,429
344	$16,420	$312,074	$328,494	$5,123,355
345	$15,477	$313,017	$328,494	$4,810,338
346	$14,531	$313,963	$328,494	$4,496,376
347	$13,583	$314,911	$328,494	$4,181,465
348	$12,632	$315,862	$328,494	$3,865,603

第29年供款共

$3,941,925

第29年利息

$213,737

第29年共還本金

$3,728,188

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$11,677	$316,816	$328,494	$3,548,786
350	$10,720	$317,773	$328,494	$3,231,013
351	$9,760	$318,733	$328,494	$2,912,279
352	$8,798	$319,696	$328,494	$2,592,583
353	$7,832	$320,662	$328,494	$2,271,921
354	$6,863	$321,631	$328,494	$1,950,290
355	$5,892	$322,602	$328,494	$1,627,688
356	$4,917	$323,577	$328,494	$1,304,111
357	$3,940	$324,554	$328,494	$979,557
358	$2,959	$325,535	$328,494	$654,022
359	$1,976	$326,518	$328,494	$327,504
360	$989	$327,504	$328,494	$0

第30年供款共

$3,941,925

第30年利息

$76,322

第30年共還本金

$3,865,603

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$54,557,752

免責聲明

筍盤推介

按揭保險費
info