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$16,314,464

每月供款
$58,152

首期

$-4,950,000

總貸款額

$12,950,000

總利息

$7,984,464

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-4,620,000

按月供比率計算

$116,303

置業成本總預算

HK$-4,620,000

首期

$-4,950,000
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

$116,303

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

馬鞍山新港城

thumb_up

獨家靚盤**新港城4期高層,開揚遠景靚裝修三房兩廳,即買即用**

實

519 呎

@14,451

建

696 呎

@10,776

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$750 萬

實

519 呎

@14,451

建

696 呎

@10,776

售$750 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

馬鞍山海典灣第05座

thumb_up

罕有放盤

實

561 呎

@14,260

建

756 呎

@10,582

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

售$800 萬

實

561 呎

@14,260

建

756 呎

@10,582

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

粉嶺海燕花園第02期

thumb_up

海燕花園第02期地下連花園

實

630 呎

@11,111

local_fire_department 至HIT

售$700 萬

實

630 呎

@11,111

售$700 萬

local_fire_department 至HIT

粉嶺廣福苑

thumb_up

*罕有4房*連車位*換樓精選*

實

916 呎

@9,279

建

1,235 呎

@6,883

hotel_class 樓王

售$850 萬

實

916 呎

@9,279

建

1,235 呎

@6,883

售$850 萬

hotel_class 樓王

馬鞍山馬鞍山中心第03座

thumb_up

馬鞍山中心第03座

實

541 呎

@13,678

建

727 呎

@10,179

local_fire_department 至HIT

售$740 萬

實

541 呎

@13,678

建

727 呎

@10,179

售$740 萬

local_fire_department 至HIT

VR實景

沙田晴碧花園

thumb_up

世紀21奇豐!獨家!獨家! 最大三房一套特式戶市場罕有!

實

675 呎

@11,852

建

879 呎

@9,101

local_fire_department 至HIT real_estate_agent 罕有放盤 flight_takeoff 移民急讓

售$800 萬

實

675 呎

@11,852

建

879 呎

@9,101

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 flight_takeoff 移民急讓

馬鞍山曉峰灣畔第05座

thumb_up

頭排全海露台 , 全新裝修

實

510 呎

@13,882

建

643 呎

@11,011

local_fire_department 至HIT

售$708 萬

實

510 呎

@13,882

建

643 呎

@11,011

售$708 萬

local_fire_department 至HIT

馬鞍山迎海第03期星灣御第22座

thumb_up

特色單位 (已租)

實

480 呎

@14,583

local_fire_department 至HIT

售$700 萬

實

480 呎

@14,583

售$700 萬

local_fire_department 至HIT

清水灣陳屋村

thumb_up

Nicely Renovated House

實

700 呎

@10,000

建

700 呎

@10,000

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$700 萬

實

700 呎

@10,000

建

700 呎

@10,000

售$700 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

西貢逸瓏園

thumb_up

西貢市低密度

實

525 呎

@14,286

directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

售$750 萬

實

525 呎

@14,286

售$750 萬

directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

大埔朗濤

thumb_up

朗濤**罕有一房連148呎花園**上車CHILL盤**連設計裝修

實

421 呎

@18,052

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 transfer_within_a_station 人才必選

售$760 萬

實

421 呎

@18,052

售$760 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 transfer_within_a_station 人才必選

沙田玖瓏山天瓏閣

thumb_up

沙田玖瓏山天瓏閣

實

654 呎

@13,456

real_estate_agent 罕有放盤

售$880 萬

實

654 呎

@13,456

售$880 萬

real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$77,505	$59,556	$48,805	$41,652
1.500	$80,386	$62,490	$51,792	$44,693
2.000	$83,334	$65,512	$54,889	$47,866
2.500	$86,349	$68,622	$58,096	$51,168
3.000	$89,430	$71,820	$61,410	$54,598
3.500	$92,577	$75,105	$64,831	$58,151
4.000	$95,790	$78,474	$68,355	$61,825
4.500	$99,067	$81,928	$71,980	$65,616
5.000	$102,408	$85,464	$75,704	$69,518
5.500	$105,812	$89,081	$79,524	$73,529
6.000	$109,279	$92,778	$83,437	$77,642

每月供款$58,152

年期

30年

貸款金額

$12,950,000

總利息

$7,984,464

總貸款連利息

$20,934,464

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$37,771	$20,380	$58,151	$12,929,620
2	$37,711	$20,440	$58,151	$12,909,180
3	$37,652	$20,500	$58,151	$12,888,680
4	$37,592	$20,559	$58,151	$12,868,121
5	$37,532	$20,619	$58,151	$12,847,502
6	$37,472	$20,679	$58,151	$12,826,822
7	$37,412	$20,740	$58,151	$12,806,082
8	$37,351	$20,800	$58,151	$12,785,282
9	$37,290	$20,861	$58,151	$12,764,421
10	$37,230	$20,922	$58,151	$12,743,500
11	$37,169	$20,983	$58,151	$12,722,517
12	$37,107	$21,044	$58,151	$12,701,473

第1年供款共

$697,815

第1年利息

$449,288

第1年共還本金

$248,527

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$37,046	$21,105	$58,151	$12,680,368
14	$36,984	$21,167	$58,151	$12,659,201
15	$36,923	$21,229	$58,151	$12,637,972
16	$36,861	$21,291	$58,151	$12,616,682
17	$36,799	$21,353	$58,151	$12,595,329
18	$36,736	$21,415	$58,151	$12,573,914
19	$36,674	$21,477	$58,151	$12,552,437
20	$36,611	$21,540	$58,151	$12,530,897
21	$36,548	$21,603	$58,151	$12,509,294
22	$36,485	$21,666	$58,151	$12,487,628
23	$36,422	$21,729	$58,151	$12,465,899
24	$36,359	$21,792	$58,151	$12,444,106

第2年供款共

$697,815

第2年利息

$440,449

第2年共還本金

$257,366

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$36,295	$21,856	$58,151	$12,422,251
26	$36,232	$21,920	$58,151	$12,400,331
27	$36,168	$21,984	$58,151	$12,378,347
28	$36,104	$22,048	$58,151	$12,356,299
29	$36,039	$22,112	$58,151	$12,334,187
30	$35,975	$22,177	$58,151	$12,312,011
31	$35,910	$22,241	$58,151	$12,289,769
32	$35,845	$22,306	$58,151	$12,267,463
33	$35,780	$22,371	$58,151	$12,245,092
34	$35,715	$22,436	$58,151	$12,222,656
35	$35,649	$22,502	$58,151	$12,200,154
36	$35,584	$22,568	$58,151	$12,177,586

第3年供款共

$697,815

第3年利息

$431,295

第3年共還本金

$266,520

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$35,518	$22,633	$58,151	$12,154,953
38	$35,452	$22,699	$58,151	$12,132,254
39	$35,386	$22,766	$58,151	$12,109,488
40	$35,319	$22,832	$58,151	$12,086,656
41	$35,253	$22,899	$58,151	$12,063,758
42	$35,186	$22,965	$58,151	$12,040,792
43	$35,119	$23,032	$58,151	$12,017,760
44	$35,052	$23,099	$58,151	$11,994,661
45	$34,984	$23,167	$58,151	$11,971,494
46	$34,917	$23,234	$58,151	$11,948,259
47	$34,849	$23,302	$58,151	$11,924,957
48	$34,781	$23,370	$58,151	$11,901,587

第4年供款共

$697,815

第4年利息

$421,816

第4年共還本金

$275,999

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$34,713	$23,438	$58,151	$11,878,149
50	$34,645	$23,507	$58,151	$11,854,642
51	$34,576	$23,575	$58,151	$11,831,067
52	$34,507	$23,644	$58,151	$11,807,423
53	$34,438	$23,713	$58,151	$11,783,710
54	$34,369	$23,782	$58,151	$11,759,927
55	$34,300	$23,851	$58,151	$11,736,076
56	$34,230	$23,921	$58,151	$11,712,155
57	$34,160	$23,991	$58,151	$11,688,164
58	$34,090	$24,061	$58,151	$11,664,103
59	$34,020	$24,131	$58,151	$11,639,972
60	$33,950	$24,201	$58,151	$11,615,771

第5年供款共

$697,815

第5年利息

$412,000

第5年共還本金

$285,816

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$33,879	$24,272	$58,151	$11,591,499
62	$33,809	$24,343	$58,151	$11,567,156
63	$33,738	$24,414	$58,151	$11,542,742
64	$33,666	$24,485	$58,151	$11,518,258
65	$33,595	$24,556	$58,151	$11,493,701
66	$33,523	$24,628	$58,151	$11,469,073
67	$33,451	$24,700	$58,151	$11,444,373
68	$33,379	$24,772	$58,151	$11,419,601
69	$33,307	$24,844	$58,151	$11,394,757
70	$33,235	$24,917	$58,151	$11,369,841
71	$33,162	$24,989	$58,151	$11,344,852
72	$33,089	$25,062	$58,151	$11,319,789

第6年供款共

$697,815

第6年利息

$401,834

第6年共還本金

$295,982

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$33,016	$25,135	$58,151	$11,294,654
74	$32,943	$25,209	$58,151	$11,269,446
75	$32,869	$25,282	$58,151	$11,244,164
76	$32,795	$25,356	$58,151	$11,218,808
77	$32,722	$25,430	$58,151	$11,193,378
78	$32,647	$25,504	$58,151	$11,167,874
79	$32,573	$25,578	$58,151	$11,142,296
80	$32,498	$25,653	$58,151	$11,116,643
81	$32,424	$25,728	$58,151	$11,090,915
82	$32,349	$25,803	$58,151	$11,065,112
83	$32,273	$25,878	$58,151	$11,039,234
84	$32,198	$25,954	$58,151	$11,013,281

第7年供款共

$697,815

第7年利息

$391,307

第7年共還本金

$306,509

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$32,122	$26,029	$58,151	$10,987,251
86	$32,046	$26,105	$58,151	$10,961,146
87	$31,970	$26,181	$58,151	$10,934,965
88	$31,894	$26,258	$58,151	$10,908,707
89	$31,817	$26,334	$58,151	$10,882,373
90	$31,740	$26,411	$58,151	$10,855,962
91	$31,663	$26,488	$58,151	$10,829,474
92	$31,586	$26,565	$58,151	$10,802,909
93	$31,508	$26,643	$58,151	$10,776,266
94	$31,431	$26,721	$58,151	$10,749,545
95	$31,353	$26,798	$58,151	$10,722,747
96	$31,275	$26,877	$58,151	$10,695,870

第8年供款共

$697,815

第8年利息

$380,405

第8年共還本金

$317,410

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$31,196	$26,955	$58,151	$10,668,915
98	$31,118	$27,034	$58,151	$10,641,882
99	$31,039	$27,112	$58,151	$10,614,769
100	$30,960	$27,192	$58,151	$10,587,578
101	$30,880	$27,271	$58,151	$10,560,307
102	$30,801	$27,350	$58,151	$10,532,957
103	$30,721	$27,430	$58,151	$10,505,526
104	$30,641	$27,510	$58,151	$10,478,016
105	$30,561	$27,590	$58,151	$10,450,426
106	$30,480	$27,671	$58,151	$10,422,755
107	$30,400	$27,752	$58,151	$10,395,003
108	$30,319	$27,833	$58,151	$10,367,171

第9年供款共

$697,815

第9年利息

$369,116

第9年共還本金

$328,700

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$30,238	$27,914	$58,151	$10,339,257
110	$30,156	$27,995	$58,151	$10,311,262
111	$30,075	$28,077	$58,151	$10,283,185
112	$29,993	$28,159	$58,151	$10,255,027
113	$29,910	$28,241	$58,151	$10,226,786
114	$29,828	$28,323	$58,151	$10,198,463
115	$29,746	$28,406	$58,151	$10,170,057
116	$29,663	$28,489	$58,151	$10,141,568
117	$29,580	$28,572	$58,151	$10,112,996
118	$29,496	$28,655	$58,151	$10,084,341
119	$29,413	$28,739	$58,151	$10,055,603
120	$29,329	$28,822	$58,151	$10,026,780

第10年供款共

$697,815

第10年利息

$357,425

第10年共還本金

$340,390

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$29,245	$28,907	$58,151	$9,997,874
122	$29,160	$28,991	$58,151	$9,968,883
123	$29,076	$29,075	$58,151	$9,939,808
124	$28,991	$29,160	$58,151	$9,910,647
125	$28,906	$29,245	$58,151	$9,881,402
126	$28,821	$29,331	$58,151	$9,852,072
127	$28,735	$29,416	$58,151	$9,822,656
128	$28,649	$29,502	$58,151	$9,793,154
129	$28,563	$29,588	$58,151	$9,763,566
130	$28,477	$29,674	$58,151	$9,733,892
131	$28,391	$29,761	$58,151	$9,704,131
132	$28,304	$29,848	$58,151	$9,674,283

第11年供款共

$697,815

第11年利息

$345,318

第11年共還本金

$352,497

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$28,217	$29,935	$58,151	$9,644,349
134	$28,129	$30,022	$58,151	$9,614,327
135	$28,042	$30,110	$58,151	$9,584,217
136	$27,954	$30,197	$58,151	$9,554,020
137	$27,866	$30,285	$58,151	$9,523,734
138	$27,778	$30,374	$58,151	$9,493,361
139	$27,689	$30,462	$58,151	$9,462,898
140	$27,600	$30,551	$58,151	$9,432,347
141	$27,511	$30,640	$58,151	$9,401,707
142	$27,422	$30,730	$58,151	$9,370,977
143	$27,332	$30,819	$58,151	$9,340,158
144	$27,242	$30,909	$58,151	$9,309,249

第12年供款共

$697,815

第12年利息

$332,781

第12年共還本金

$365,034

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$27,152	$30,999	$58,151	$9,278,250
146	$27,062	$31,090	$58,151	$9,247,160
147	$26,971	$31,180	$58,151	$9,215,979
148	$26,880	$31,271	$58,151	$9,184,708
149	$26,789	$31,363	$58,151	$9,153,346
150	$26,697	$31,454	$58,151	$9,121,892
151	$26,606	$31,546	$58,151	$9,090,346
152	$26,514	$31,638	$58,151	$9,058,708
153	$26,421	$31,730	$58,151	$9,026,978
154	$26,329	$31,823	$58,151	$8,995,155
155	$26,236	$31,915	$58,151	$8,963,240
156	$26,143	$32,009	$58,151	$8,931,231

第13年供款共

$697,815

第13年利息

$319,798

第13年共還本金

$378,017

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$26,049	$32,102	$58,151	$8,899,130
158	$25,956	$32,195	$58,151	$8,866,934
159	$25,862	$32,289	$58,151	$8,834,645
160	$25,768	$32,384	$58,151	$8,802,261
161	$25,673	$32,478	$58,151	$8,769,783
162	$25,579	$32,573	$58,151	$8,737,210
163	$25,484	$32,668	$58,151	$8,704,543
164	$25,388	$32,763	$58,151	$8,671,780
165	$25,293	$32,859	$58,151	$8,638,921
166	$25,197	$32,954	$58,151	$8,605,966
167	$25,101	$33,051	$58,151	$8,572,916
168	$25,004	$33,147	$58,151	$8,539,769

第14年供款共

$697,815

第14年利息

$306,353

第14年共還本金

$391,462

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$24,908	$33,244	$58,151	$8,506,525
170	$24,811	$33,341	$58,151	$8,473,185
171	$24,713	$33,438	$58,151	$8,439,747
172	$24,616	$33,535	$58,151	$8,406,212
173	$24,518	$33,633	$58,151	$8,372,578
174	$24,420	$33,731	$58,151	$8,338,847
175	$24,322	$33,830	$58,151	$8,305,018
176	$24,223	$33,928	$58,151	$8,271,089
177	$24,124	$34,027	$58,151	$8,237,062
178	$24,025	$34,127	$58,151	$8,202,935
179	$23,925	$34,226	$58,151	$8,168,709
180	$23,825	$34,326	$58,151	$8,134,383

第15年供款共

$697,815

第15年利息

$292,430

第15年共還本金

$405,386

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$23,725	$34,426	$58,151	$8,099,957
182	$23,625	$34,526	$58,151	$8,065,431
183	$23,524	$34,627	$58,151	$8,030,804
184	$23,423	$34,728	$58,151	$7,996,076
185	$23,322	$34,829	$58,151	$7,961,246
186	$23,220	$34,931	$58,151	$7,926,315
187	$23,118	$35,033	$58,151	$7,891,283
188	$23,016	$35,135	$58,151	$7,856,148
189	$22,914	$35,238	$58,151	$7,820,910
190	$22,811	$35,340	$58,151	$7,785,570
191	$22,708	$35,443	$58,151	$7,750,126
192	$22,605	$35,547	$58,151	$7,714,580

第16年供款共

$697,815

第16年利息

$278,012

第16年共還本金

$419,804

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$22,501	$35,650	$58,151	$7,678,929
194	$22,397	$35,754	$58,151	$7,643,175
195	$22,293	$35,859	$58,151	$7,607,316
196	$22,188	$35,963	$58,151	$7,571,353
197	$22,083	$36,068	$58,151	$7,535,285
198	$21,978	$36,173	$58,151	$7,499,111
199	$21,872	$36,279	$58,151	$7,462,832
200	$21,767	$36,385	$58,151	$7,426,448
201	$21,660	$36,491	$58,151	$7,389,957
202	$21,554	$36,597	$58,151	$7,353,360
203	$21,447	$36,704	$58,151	$7,316,656
204	$21,340	$36,811	$58,151	$7,279,845

第17年供款共

$697,815

第17年利息

$263,080

第17年共還本金

$434,735

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$21,233	$36,918	$58,151	$7,242,926
206	$21,125	$37,026	$58,151	$7,205,900
207	$21,017	$37,134	$58,151	$7,168,766
208	$20,909	$37,242	$58,151	$7,131,524
209	$20,800	$37,351	$58,151	$7,094,173
210	$20,691	$37,460	$58,151	$7,056,713
211	$20,582	$37,569	$58,151	$7,019,143
212	$20,473	$37,679	$58,151	$6,981,465
213	$20,363	$37,789	$58,151	$6,943,676
214	$20,252	$37,899	$58,151	$6,905,777
215	$20,142	$38,009	$58,151	$6,867,768
216	$20,031	$38,120	$58,151	$6,829,647

第18年供款共

$697,815

第18年利息

$247,618

第18年共還本金

$450,197

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$19,920	$38,231	$58,151	$6,791,416
218	$19,808	$38,343	$58,151	$6,753,073
219	$19,696	$38,455	$58,151	$6,714,618
220	$19,584	$38,567	$58,151	$6,676,051
221	$19,472	$38,679	$58,151	$6,637,372
222	$19,359	$38,792	$58,151	$6,598,579
223	$19,246	$38,905	$58,151	$6,559,674
224	$19,132	$39,019	$58,151	$6,520,655
225	$19,019	$39,133	$58,151	$6,481,522
226	$18,904	$39,247	$58,151	$6,442,275
227	$18,790	$39,361	$58,151	$6,402,914
228	$18,675	$39,476	$58,151	$6,363,438

第19年供款共

$697,815

第19年利息

$231,606

第19年共還本金

$466,209

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$18,560	$39,591	$58,151	$6,323,847
230	$18,445	$39,707	$58,151	$6,284,140
231	$18,329	$39,823	$58,151	$6,244,317
232	$18,213	$39,939	$58,151	$6,204,379
233	$18,096	$40,055	$58,151	$6,164,324
234	$17,979	$40,172	$58,151	$6,124,152
235	$17,862	$40,289	$58,151	$6,083,862
236	$17,745	$40,407	$58,151	$6,043,456
237	$17,627	$40,525	$58,151	$6,002,931
238	$17,509	$40,643	$58,151	$5,962,288
239	$17,390	$40,761	$58,151	$5,921,527
240	$17,271	$40,880	$58,151	$5,880,647

第20年供款共

$697,815

第20年利息

$215,024

第20年共還本金

$482,791

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$17,152	$40,999	$58,151	$5,839,648
242	$17,032	$41,119	$58,151	$5,798,529
243	$16,912	$41,239	$58,151	$5,757,290
244	$16,792	$41,359	$58,151	$5,715,930
245	$16,671	$41,480	$58,151	$5,674,451
246	$16,550	$41,601	$58,151	$5,632,850
247	$16,429	$41,722	$58,151	$5,591,128
248	$16,307	$41,844	$58,151	$5,549,284
249	$16,185	$41,966	$58,151	$5,507,318
250	$16,063	$42,088	$58,151	$5,465,230
251	$15,940	$42,211	$58,151	$5,423,019
252	$15,817	$42,334	$58,151	$5,380,684

第21年供款共

$697,815

第21年利息

$197,853

第21年共還本金

$499,962

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$15,694	$42,458	$58,151	$5,338,227
254	$15,570	$42,581	$58,151	$5,295,645
255	$15,446	$42,706	$58,151	$5,252,940
256	$15,321	$42,830	$58,151	$5,210,110
257	$15,196	$42,955	$58,151	$5,167,154
258	$15,071	$43,080	$58,151	$5,124,074
259	$14,945	$43,206	$58,151	$5,080,868
260	$14,819	$43,332	$58,151	$5,037,536
261	$14,693	$43,458	$58,151	$4,994,077
262	$14,566	$43,585	$58,151	$4,950,492
263	$14,439	$43,712	$58,151	$4,906,780
264	$14,311	$43,840	$58,151	$4,862,940

第22年供款共

$697,815

第22年利息

$180,071

第22年共還本金

$517,745

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$14,184	$43,968	$58,151	$4,818,972
266	$14,055	$44,096	$58,151	$4,774,876
267	$13,927	$44,225	$58,151	$4,730,652
268	$13,798	$44,354	$58,151	$4,686,298
269	$13,668	$44,483	$58,151	$4,641,815
270	$13,539	$44,613	$58,151	$4,597,203
271	$13,409	$44,743	$58,151	$4,552,460
272	$13,278	$44,873	$58,151	$4,507,587
273	$13,147	$45,004	$58,151	$4,462,582
274	$13,016	$45,135	$58,151	$4,417,447
275	$12,884	$45,267	$58,151	$4,372,180
276	$12,752	$45,399	$58,151	$4,326,781

第23年供款共

$697,815

第23年利息

$161,656

第23年共還本金

$536,159

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$12,620	$45,532	$58,151	$4,281,249
278	$12,487	$45,664	$58,151	$4,235,585
279	$12,354	$45,797	$58,151	$4,189,787
280	$12,220	$45,931	$58,151	$4,143,856
281	$12,086	$46,065	$58,151	$4,097,791
282	$11,952	$46,199	$58,151	$4,051,592
283	$11,817	$46,334	$58,151	$4,005,258
284	$11,682	$46,469	$58,151	$3,958,789
285	$11,546	$46,605	$58,151	$3,912,184
286	$11,411	$46,741	$58,151	$3,865,443
287	$11,274	$46,877	$58,151	$3,818,566
288	$11,137	$47,014	$58,151	$3,771,552

第24年供款共

$697,815

第24年利息

$142,587

第24年共還本金

$555,229

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$11,000	$47,151	$58,151	$3,724,401
290	$10,863	$47,288	$58,151	$3,677,113
291	$10,725	$47,426	$58,151	$3,629,686
292	$10,587	$47,565	$58,151	$3,582,122
293	$10,448	$47,703	$58,151	$3,534,418
294	$10,309	$47,843	$58,151	$3,486,576
295	$10,169	$47,982	$58,151	$3,438,593
296	$10,029	$48,122	$58,151	$3,390,471
297	$9,889	$48,262	$58,151	$3,342,209
298	$9,748	$48,403	$58,151	$3,293,806
299	$9,607	$48,544	$58,151	$3,245,261
300	$9,465	$48,686	$58,151	$3,196,576

第25年供款共

$697,815

第25年利息

$122,839

第25年共還本金

$574,977

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$9,323	$48,828	$58,151	$3,147,748
302	$9,181	$48,970	$58,151	$3,098,777
303	$9,038	$49,113	$58,151	$3,049,664
304	$8,895	$49,256	$58,151	$3,000,408
305	$8,751	$49,400	$58,151	$2,951,008
306	$8,607	$49,544	$58,151	$2,901,463
307	$8,463	$49,689	$58,151	$2,851,775
308	$8,318	$49,834	$58,151	$2,801,941
309	$8,172	$49,979	$58,151	$2,751,962
310	$8,027	$50,125	$58,151	$2,701,837
311	$7,880	$50,271	$58,151	$2,651,566
312	$7,734	$50,418	$58,151	$2,601,149

第26年供款共

$697,815

第26年利息

$102,389

第26年共還本金

$595,427

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$7,587	$50,565	$58,151	$2,550,584
314	$7,439	$50,712	$58,151	$2,499,872
315	$7,291	$50,860	$58,151	$2,449,012
316	$7,143	$51,008	$58,151	$2,398,004
317	$6,994	$51,157	$58,151	$2,346,847
318	$6,845	$51,306	$58,151	$2,295,540
319	$6,695	$51,456	$58,151	$2,244,084
320	$6,545	$51,606	$58,151	$2,192,478
321	$6,395	$51,757	$58,151	$2,140,722
322	$6,244	$51,908	$58,151	$2,088,814
323	$6,092	$52,059	$58,151	$2,036,755
324	$5,941	$52,211	$58,151	$1,984,545

第27年供款共

$697,815

第27年利息

$81,211

第27年共還本金

$616,604

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,788	$52,363	$58,151	$1,932,182
326	$5,636	$52,516	$58,151	$1,879,666
327	$5,482	$52,669	$58,151	$1,826,997
328	$5,329	$52,823	$58,151	$1,774,174
329	$5,175	$52,977	$58,151	$1,721,198
330	$5,020	$53,131	$58,151	$1,668,067
331	$4,865	$53,286	$58,151	$1,614,781
332	$4,710	$53,442	$58,151	$1,561,339
333	$4,554	$53,597	$58,151	$1,507,742
334	$4,398	$53,754	$58,151	$1,453,988
335	$4,241	$53,910	$58,151	$1,400,078
336	$4,084	$54,068	$58,151	$1,346,010

第28年供款共

$697,815

第28年利息

$59,281

第28年共還本金

$638,535

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,926	$54,225	$58,151	$1,291,784
338	$3,768	$54,384	$58,151	$1,237,401
339	$3,609	$54,542	$58,151	$1,182,859
340	$3,450	$54,701	$58,151	$1,128,157
341	$3,290	$54,861	$58,151	$1,073,296
342	$3,130	$55,021	$58,151	$1,018,276
343	$2,970	$55,181	$58,151	$963,094
344	$2,809	$55,342	$58,151	$907,752
345	$2,648	$55,504	$58,151	$852,248
346	$2,486	$55,666	$58,151	$796,583
347	$2,323	$55,828	$58,151	$740,755
348	$2,161	$55,991	$58,151	$684,764

第29年供款共

$697,815

第29年利息

$36,570

第29年共還本金

$661,246

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,997	$56,154	$58,151	$628,610
350	$1,833	$56,318	$58,151	$572,292
351	$1,669	$56,482	$58,151	$515,810
352	$1,504	$56,647	$58,151	$459,163
353	$1,339	$56,812	$58,151	$402,351
354	$1,174	$56,978	$58,151	$345,373
355	$1,007	$57,144	$58,151	$288,230
356	$841	$57,311	$58,151	$230,919
357	$674	$57,478	$58,151	$173,441
358	$506	$57,645	$58,151	$115,796
359	$338	$57,814	$58,151	$57,982
360	$169	$57,982	$58,151	$0

第30年供款共

$697,815

第30年利息

$13,051

第30年共還本金

$684,764

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$16,314,464

免責聲明

筍盤推介

按揭保險費
info