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$18,981,706

每月供款
$77,577

首期

$-9,276,000

總貸款額

$17,276,000

總利息

$10,651,706

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-8,946,000

按月供比率計算

$155,154

置業成本總預算

HK$-8,946,000

首期

$-9,276,000
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

$155,154

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

馬鞍山聽濤雅苑第04座

thumb_up

實用3房, 開揚球場景

實

757 呎

@11,625

建

933 呎

@9,432

local_fire_department 至HIT

售$880 萬

實

757 呎

@11,625

建

933 呎

@9,432

售$880 萬

local_fire_department 至HIT

大埔雲滙第01期熱搶3房,超靚裝修,超豪華會所,區內罕有室內外泳池

thumb_up

雲滙第01期 ****熱搶3房,超靚裝修,超豪華會所,區內罕有室內外泳池****

實

629 呎

@13,514

local_fire_department 至HIT vpn_key 有匙即睇

售$850 萬

實

629 呎

@13,514

售$850 萬

local_fire_department 至HIT vpn_key 有匙即睇

馬鞍山迎海第02期星灣奇豐獨家,西南向,東暖夏涼,側望少海,雅裝可即住

thumb_up

迎海第02期星灣***奇豐獨家,西南向,東暖夏涼,側望少海,雅裝可即住***

實

496 呎

@14,113

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$700 萬

實

496 呎

@14,113

售$700 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

沙田玖瓏山日瓏閣

thumb_up

九肚山兩房, 中層開揚

實

663 呎

@12,896

local_fire_department 至HIT

售$855 萬

實

663 呎

@12,896

售$855 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第02座

thumb_up

最靚則聽濤放售

實

733 呎

@12,278

建

906 呎

@9,934

hotel_class 樓王

售$900 萬

實

733 呎

@12,278

建

906 呎

@9,934

售$900 萬

hotel_class 樓王

馬鞍山迎海第03期星灣御第25座

thumb_up

迎海高層二房

實

510 呎

@16,667

local_fire_department 至HIT

售$850 萬

實

510 呎

@16,667

售$850 萬

local_fire_department 至HIT

西貢傲瀧

thumb_up

連天台, 海景 (連租約)

實

457 呎

@19,256

verified 首置必買

售$880 萬

實

457 呎

@19,256

售$880 萬

verified 首置必買

沙田烏溪沙村

thumb_up

全幢自己擁有的村屋連天台及花園

建

891 呎

@9,540

local_fire_department 至HIT real_estate_agent 罕有放盤

售$850 萬

建

891 呎

@9,540

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

VR實景

馬鞍山翠擁華庭第11座

thumb_up

翠擁華庭第11座

實

675 呎

@12,889

建

868 呎

@10,023

local_fire_department 至HIT hotel_class 樓王 verified 首置必買

售$870 萬

實

675 呎

@12,889

建

868 呎

@10,023

售$870 萬

local_fire_department 至HIT hotel_class 樓王 verified 首置必買

馬鞍山聽濤雅苑第03座

thumb_up

聽濤三房

實

733 呎

@11,460

建

906 呎

@9,272

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

售$840 萬

實

733 呎

@11,460

建

906 呎

@9,272

售$840 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

馬鞍山新港城

thumb_up

奇豐精選四期樓皇開揚遠景

實

551 呎

@13,067

建

749 呎

@9,613

hotel_class 樓王

售$720 萬

實

551 呎

@13,067

建

749 呎

@9,613

售$720 萬

hotel_class 樓王

將軍澳日出康城第05A期 MALIBU 第03B座

thumb_up

大2房梗廚有齊山景海景球場景

實

541 呎

@14,787

local_fire_department 至HIT real_estate_agent 罕有放盤

售$800 萬

實

541 呎

@14,787

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$103,396	$79,451	$65,108	$55,566
1.500	$107,240	$83,365	$69,093	$59,623
2.000	$111,173	$87,396	$73,225	$63,855
2.500	$115,195	$91,546	$77,503	$68,261
3.000	$119,305	$95,812	$81,925	$72,836
3.500	$123,503	$100,194	$86,488	$77,577
4.000	$127,788	$104,689	$91,189	$82,478
4.500	$132,160	$109,297	$96,026	$87,535
5.000	$136,618	$114,014	$100,994	$92,741
5.500	$141,159	$118,839	$106,090	$98,091
6.000	$145,785	$123,771	$111,310	$103,578

每月供款$77,577

年期

30年

貸款金額

$17,276,000

總利息

$10,651,706

總貸款連利息

$27,927,706

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$50,388	$27,189	$77,577	$17,248,811
2	$50,309	$27,268	$77,577	$17,221,543
3	$50,230	$27,347	$77,577	$17,194,196
4	$50,150	$27,427	$77,577	$17,166,769
5	$50,070	$27,507	$77,577	$17,139,262
6	$49,990	$27,587	$77,577	$17,111,674
7	$49,909	$27,668	$77,577	$17,084,006
8	$49,828	$27,749	$77,577	$17,056,258
9	$49,747	$27,830	$77,577	$17,028,428
10	$49,666	$27,911	$77,577	$17,000,517
11	$49,585	$27,992	$77,577	$16,972,525
12	$49,503	$28,074	$77,577	$16,944,451

第1年供款共

$930,924

第1年利息

$599,375

第1年共還本金

$331,549

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$49,421	$28,156	$77,577	$16,916,296
14	$49,339	$28,238	$77,577	$16,888,058
15	$49,257	$28,320	$77,577	$16,859,738
16	$49,174	$28,403	$77,577	$16,831,335
17	$49,091	$28,486	$77,577	$16,802,850
18	$49,008	$28,569	$77,577	$16,774,281
19	$48,925	$28,652	$77,577	$16,745,629
20	$48,841	$28,736	$77,577	$16,716,893
21	$48,758	$28,819	$77,577	$16,688,074
22	$48,674	$28,903	$77,577	$16,659,171
23	$48,589	$28,988	$77,577	$16,630,183
24	$48,505	$29,072	$77,577	$16,601,111

第2年供款共

$930,924

第2年利息

$587,583

第2年共還本金

$343,341

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$48,420	$29,157	$77,577	$16,571,954
26	$48,335	$29,242	$77,577	$16,542,712
27	$48,250	$29,327	$77,577	$16,513,384
28	$48,164	$29,413	$77,577	$16,483,971
29	$48,078	$29,499	$77,577	$16,454,473
30	$47,992	$29,585	$77,577	$16,424,888
31	$47,906	$29,671	$77,577	$16,395,217
32	$47,819	$29,758	$77,577	$16,365,459
33	$47,733	$29,844	$77,577	$16,335,615
34	$47,646	$29,931	$77,577	$16,305,683
35	$47,558	$30,019	$77,577	$16,275,665
36	$47,471	$30,106	$77,577	$16,245,558

第3年供款共

$930,924

第3年利息

$575,371

第3年共還本金

$355,552

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$47,383	$30,194	$77,577	$16,215,364
38	$47,295	$30,282	$77,577	$16,185,082
39	$47,206	$30,370	$77,577	$16,154,712
40	$47,118	$30,459	$77,577	$16,124,253
41	$47,029	$30,548	$77,577	$16,093,705
42	$46,940	$30,637	$77,577	$16,063,068
43	$46,851	$30,726	$77,577	$16,032,341
44	$46,761	$30,816	$77,577	$16,001,525
45	$46,671	$30,906	$77,577	$15,970,620
46	$46,581	$30,996	$77,577	$15,939,624
47	$46,491	$31,086	$77,577	$15,908,537
48	$46,400	$31,177	$77,577	$15,877,360

第4年供款共

$930,924

第4年利息

$562,725

第4年共還本金

$368,198

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$46,309	$31,268	$77,577	$15,846,092
50	$46,218	$31,359	$77,577	$15,814,733
51	$46,126	$31,451	$77,577	$15,783,282
52	$46,035	$31,542	$77,577	$15,751,740
53	$45,943	$31,634	$77,577	$15,720,106
54	$45,850	$31,727	$77,577	$15,688,379
55	$45,758	$31,819	$77,577	$15,656,560
56	$45,665	$31,912	$77,577	$15,624,648
57	$45,572	$32,005	$77,577	$15,592,643
58	$45,479	$32,098	$77,577	$15,560,544
59	$45,385	$32,192	$77,577	$15,528,352
60	$45,291	$32,286	$77,577	$15,496,066

第5年供款共

$930,924

第5年利息

$549,630

第5年共還本金

$381,294

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$45,197	$32,380	$77,577	$15,463,686
62	$45,102	$32,475	$77,577	$15,431,212
63	$45,008	$32,569	$77,577	$15,398,642
64	$44,913	$32,664	$77,577	$15,365,978
65	$44,817	$32,760	$77,577	$15,333,219
66	$44,722	$32,855	$77,577	$15,300,364
67	$44,626	$32,951	$77,577	$15,267,413
68	$44,530	$33,047	$77,577	$15,234,366
69	$44,434	$33,143	$77,577	$15,201,222
70	$44,337	$33,240	$77,577	$15,167,982
71	$44,240	$33,337	$77,577	$15,134,645
72	$44,143	$33,434	$77,577	$15,101,211

第6年供款共

$930,924

第6年利息

$536,068

第6年共還本金

$394,855

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$44,045	$33,532	$77,577	$15,067,679
74	$43,947	$33,630	$77,577	$15,034,050
75	$43,849	$33,728	$77,577	$15,000,322
76	$43,751	$33,826	$77,577	$14,966,496
77	$43,652	$33,925	$77,577	$14,932,571
78	$43,553	$34,024	$77,577	$14,898,548
79	$43,454	$34,123	$77,577	$14,864,425
80	$43,355	$34,222	$77,577	$14,830,202
81	$43,255	$34,322	$77,577	$14,795,880
82	$43,155	$34,422	$77,577	$14,761,458
83	$43,054	$34,523	$77,577	$14,726,935
84	$42,954	$34,623	$77,577	$14,692,312

第7年供款共

$930,924

第7年利息

$522,024

第7年共還本金

$408,899

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$42,853	$34,724	$77,577	$14,657,587
86	$42,751	$34,826	$77,577	$14,622,762
87	$42,650	$34,927	$77,577	$14,587,834
88	$42,548	$35,029	$77,577	$14,552,805
89	$42,446	$35,131	$77,577	$14,517,674
90	$42,343	$35,234	$77,577	$14,482,440
91	$42,240	$35,337	$77,577	$14,447,104
92	$42,137	$35,440	$77,577	$14,411,664
93	$42,034	$35,543	$77,577	$14,376,121
94	$41,930	$35,647	$77,577	$14,340,475
95	$41,826	$35,751	$77,577	$14,304,724
96	$41,722	$35,855	$77,577	$14,268,869

第8年供款共

$930,924

第8年利息

$507,481

第8年共還本金

$423,442

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$41,618	$35,959	$77,577	$14,232,910
98	$41,513	$36,064	$77,577	$14,196,846
99	$41,407	$36,169	$77,577	$14,160,676
100	$41,302	$36,275	$77,577	$14,124,401
101	$41,196	$36,381	$77,577	$14,088,020
102	$41,090	$36,487	$77,577	$14,051,533
103	$40,984	$36,593	$77,577	$14,014,940
104	$40,877	$36,700	$77,577	$13,978,240
105	$40,770	$36,807	$77,577	$13,941,433
106	$40,663	$36,914	$77,577	$13,904,518
107	$40,555	$37,022	$77,577	$13,867,496
108	$40,447	$37,130	$77,577	$13,830,366

第9年供款共

$930,924

第9年利息

$492,420

第9年共還本金

$438,503

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$40,339	$37,238	$77,577	$13,793,128
110	$40,230	$37,347	$77,577	$13,755,781
111	$40,121	$37,456	$77,577	$13,718,325
112	$40,012	$37,565	$77,577	$13,680,760
113	$39,902	$37,675	$77,577	$13,643,085
114	$39,792	$37,785	$77,577	$13,605,300
115	$39,682	$37,895	$77,577	$13,567,406
116	$39,572	$38,005	$77,577	$13,529,400
117	$39,461	$38,116	$77,577	$13,491,284
118	$39,350	$38,227	$77,577	$13,453,057
119	$39,238	$38,339	$77,577	$13,414,718
120	$39,126	$38,451	$77,577	$13,376,267

第10年供款共

$930,924

第10年利息

$476,824

第10年共還本金

$454,099

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$39,014	$38,563	$77,577	$13,337,704
122	$38,902	$38,675	$77,577	$13,299,029
123	$38,789	$38,788	$77,577	$13,260,241
124	$38,676	$38,901	$77,577	$13,221,339
125	$38,562	$39,015	$77,577	$13,182,325
126	$38,448	$39,129	$77,577	$13,143,196
127	$38,334	$39,243	$77,577	$13,103,954
128	$38,220	$39,357	$77,577	$13,064,596
129	$38,105	$39,472	$77,577	$13,025,125
130	$37,990	$39,587	$77,577	$12,985,538
131	$37,874	$39,702	$77,577	$12,945,835
132	$37,759	$39,818	$77,577	$12,906,017

第11年供款共

$930,924

第11年利息

$460,673

第11年共還本金

$470,250

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$37,643	$39,934	$77,577	$12,866,082
134	$37,526	$40,051	$77,577	$12,826,032
135	$37,409	$40,168	$77,577	$12,785,864
136	$37,292	$40,285	$77,577	$12,745,579
137	$37,175	$40,402	$77,577	$12,705,177
138	$37,057	$40,520	$77,577	$12,664,656
139	$36,939	$40,638	$77,577	$12,624,018
140	$36,820	$40,757	$77,577	$12,583,261
141	$36,701	$40,876	$77,577	$12,542,385
142	$36,582	$40,995	$77,577	$12,501,390
143	$36,462	$41,115	$77,577	$12,460,276
144	$36,342	$41,234	$77,577	$12,419,041

第12年供款共

$930,924

第12年利息

$443,948

第12年共還本金

$486,976

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$36,222	$41,355	$77,577	$12,377,687
146	$36,102	$41,475	$77,577	$12,336,211
147	$35,981	$41,596	$77,577	$12,294,615
148	$35,859	$41,718	$77,577	$12,252,897
149	$35,738	$41,839	$77,577	$12,211,058
150	$35,616	$41,961	$77,577	$12,169,096
151	$35,493	$42,084	$77,577	$12,127,013
152	$35,370	$42,207	$77,577	$12,084,806
153	$35,247	$42,330	$77,577	$12,042,477
154	$35,124	$42,453	$77,577	$12,000,023
155	$35,000	$42,577	$77,577	$11,957,447
156	$34,876	$42,701	$77,577	$11,914,745

第13年供款共

$930,924

第13年利息

$426,628

第13年共還本金

$504,296

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$34,751	$42,826	$77,577	$11,871,920
158	$34,626	$42,951	$77,577	$11,828,969
159	$34,501	$43,076	$77,577	$11,785,894
160	$34,376	$43,201	$77,577	$11,742,692
161	$34,250	$43,327	$77,577	$11,699,365
162	$34,123	$43,454	$77,577	$11,655,911
163	$33,996	$43,581	$77,577	$11,612,330
164	$33,869	$43,708	$77,577	$11,568,623
165	$33,742	$43,835	$77,577	$11,524,787
166	$33,614	$43,963	$77,577	$11,480,824
167	$33,486	$44,091	$77,577	$11,436,733
168	$33,357	$44,220	$77,577	$11,392,513

第14年供款共

$930,924

第14年利息

$408,691

第14年共還本金

$522,232

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$33,228	$44,349	$77,577	$11,348,165
170	$33,099	$44,478	$77,577	$11,303,687
171	$32,969	$44,608	$77,577	$11,259,079
172	$32,839	$44,738	$77,577	$11,214,341
173	$32,708	$44,868	$77,577	$11,169,472
174	$32,578	$44,999	$77,577	$11,124,473
175	$32,446	$45,131	$77,577	$11,079,342
176	$32,315	$45,262	$77,577	$11,034,080
177	$32,183	$45,394	$77,577	$10,988,686
178	$32,050	$45,527	$77,577	$10,943,159
179	$31,918	$45,659	$77,577	$10,897,500
180	$31,784	$45,793	$77,577	$10,851,707

第15年供款共

$930,924

第15年利息

$390,117

第15年共還本金

$540,806

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$31,651	$45,926	$77,577	$10,805,781
182	$31,517	$46,060	$77,577	$10,759,721
183	$31,383	$46,194	$77,577	$10,713,527
184	$31,248	$46,329	$77,577	$10,667,197
185	$31,113	$46,464	$77,577	$10,620,733
186	$30,977	$46,600	$77,577	$10,574,133
187	$30,841	$46,736	$77,577	$10,527,397
188	$30,705	$46,872	$77,577	$10,480,525
189	$30,568	$47,009	$77,577	$10,433,517
190	$30,431	$47,146	$77,577	$10,386,371
191	$30,294	$47,283	$77,577	$10,339,087
192	$30,156	$47,421	$77,577	$10,291,666

第16年供款共

$930,924

第16年利息

$370,882

第16年共還本金

$560,041

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$30,017	$47,560	$77,577	$10,244,107
194	$29,879	$47,698	$77,577	$10,196,408
195	$29,740	$47,837	$77,577	$10,148,571
196	$29,600	$47,977	$77,577	$10,100,594
197	$29,460	$48,117	$77,577	$10,052,477
198	$29,320	$48,257	$77,577	$10,004,220
199	$29,179	$48,398	$77,577	$9,955,822
200	$29,038	$48,539	$77,577	$9,907,283
201	$28,896	$48,681	$77,577	$9,858,602
202	$28,754	$48,823	$77,577	$9,809,779
203	$28,612	$48,965	$77,577	$9,760,814
204	$28,469	$49,108	$77,577	$9,711,706

第17年供款共

$930,924

第17年利息

$350,963

第17年共還本金

$579,960

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$28,326	$49,251	$77,577	$9,662,455
206	$28,182	$49,395	$77,577	$9,613,060
207	$28,038	$49,539	$77,577	$9,563,521
208	$27,894	$49,683	$77,577	$9,513,838
209	$27,749	$49,828	$77,577	$9,464,010
210	$27,603	$49,974	$77,577	$9,414,036
211	$27,458	$50,119	$77,577	$9,363,917
212	$27,311	$50,266	$77,577	$9,313,651
213	$27,165	$50,412	$77,577	$9,263,239
214	$27,018	$50,559	$77,577	$9,212,680
215	$26,870	$50,707	$77,577	$9,161,973
216	$26,722	$50,855	$77,577	$9,111,119

第18年供款共

$930,924

第18年利息

$330,336

第18年共還本金

$600,587

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$26,574	$51,003	$77,577	$9,060,116
218	$26,425	$51,152	$77,577	$9,008,964
219	$26,276	$51,301	$77,577	$8,957,663
220	$26,127	$51,450	$77,577	$8,906,213
221	$25,976	$51,601	$77,577	$8,854,612
222	$25,826	$51,751	$77,577	$8,802,861
223	$25,675	$51,902	$77,577	$8,750,959
224	$25,524	$52,053	$77,577	$8,698,906
225	$25,372	$52,205	$77,577	$8,646,701
226	$25,220	$52,357	$77,577	$8,594,344
227	$25,067	$52,510	$77,577	$8,541,833
228	$24,914	$52,663	$77,577	$8,489,170

第19年供款共

$930,924

第19年利息

$308,975

第19年共還本金

$621,949

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$24,760	$52,817	$77,577	$8,436,353
230	$24,606	$52,971	$77,577	$8,383,382
231	$24,452	$53,125	$77,577	$8,330,257
232	$24,297	$53,280	$77,577	$8,276,977
233	$24,141	$53,436	$77,577	$8,223,541
234	$23,985	$53,592	$77,577	$8,169,949
235	$23,829	$53,748	$77,577	$8,116,201
236	$23,672	$53,905	$77,577	$8,062,296
237	$23,515	$54,062	$77,577	$8,008,235
238	$23,357	$54,220	$77,577	$7,954,015
239	$23,199	$54,378	$77,577	$7,899,637
240	$23,041	$54,536	$77,577	$7,845,101

第20年供款共

$930,924

第20年利息

$286,854

第20年共還本金

$644,069

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$22,882	$54,695	$77,577	$7,790,405
242	$22,722	$54,855	$77,577	$7,735,550
243	$22,562	$55,015	$77,577	$7,680,536
244	$22,402	$55,175	$77,577	$7,625,360
245	$22,241	$55,336	$77,577	$7,570,024
246	$22,079	$55,498	$77,577	$7,514,526
247	$21,917	$55,660	$77,577	$7,458,867
248	$21,755	$55,822	$77,577	$7,403,045
249	$21,592	$55,985	$77,577	$7,347,060
250	$21,429	$56,148	$77,577	$7,290,912
251	$21,265	$56,312	$77,577	$7,234,600
252	$21,101	$56,476	$77,577	$7,178,124

第21年供款共

$930,924

第21年利息

$263,947

第21年共還本金

$666,977

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$20,936	$56,641	$77,577	$7,121,483
254	$20,771	$56,806	$77,577	$7,064,677
255	$20,605	$56,972	$77,577	$7,007,706
256	$20,439	$57,138	$77,577	$6,950,568
257	$20,272	$57,304	$77,577	$6,893,263
258	$20,105	$57,472	$77,577	$6,835,792
259	$19,938	$57,639	$77,577	$6,778,152
260	$19,770	$57,807	$77,577	$6,720,345
261	$19,601	$57,976	$77,577	$6,662,369
262	$19,432	$58,145	$77,577	$6,604,224
263	$19,262	$58,315	$77,577	$6,545,909
264	$19,092	$58,485	$77,577	$6,487,425

第22年供款共

$930,924

第22年利息

$240,224

第22年共還本金

$690,699

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$18,922	$58,655	$77,577	$6,428,769
266	$18,751	$58,826	$77,577	$6,369,943
267	$18,579	$58,998	$77,577	$6,310,945
268	$18,407	$59,170	$77,577	$6,251,775
269	$18,234	$59,343	$77,577	$6,192,432
270	$18,061	$59,516	$77,577	$6,132,917
271	$17,888	$59,689	$77,577	$6,073,227
272	$17,714	$59,863	$77,577	$6,013,364
273	$17,539	$60,038	$77,577	$5,953,326
274	$17,364	$60,213	$77,577	$5,893,113
275	$17,188	$60,389	$77,577	$5,832,724
276	$17,012	$60,565	$77,577	$5,772,159

第23年供款共

$930,924

第23年利息

$215,658

第23年共還本金

$715,265

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$16,835	$60,741	$77,577	$5,711,418
278	$16,658	$60,919	$77,577	$5,650,499
279	$16,481	$61,096	$77,577	$5,589,403
280	$16,302	$61,275	$77,577	$5,528,128
281	$16,124	$61,453	$77,577	$5,466,675
282	$15,944	$61,632	$77,577	$5,405,043
283	$15,765	$61,812	$77,577	$5,343,230
284	$15,584	$61,993	$77,577	$5,281,238
285	$15,404	$62,173	$77,577	$5,219,064
286	$15,222	$62,355	$77,577	$5,156,710
287	$15,040	$62,537	$77,577	$5,094,173
288	$14,858	$62,719	$77,577	$5,031,454

第24年供款共

$930,924

第24年利息

$190,218

第24年共還本金

$740,705

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$14,675	$62,902	$77,577	$4,968,552
290	$14,492	$63,085	$77,577	$4,905,467
291	$14,308	$63,269	$77,577	$4,842,198
292	$14,123	$63,454	$77,577	$4,778,744
293	$13,938	$63,639	$77,577	$4,715,105
294	$13,752	$63,825	$77,577	$4,651,280
295	$13,566	$64,011	$77,577	$4,587,270
296	$13,380	$64,197	$77,577	$4,523,072
297	$13,192	$64,385	$77,577	$4,458,687
298	$13,005	$64,572	$77,577	$4,394,115
299	$12,816	$64,761	$77,577	$4,329,354
300	$12,627	$64,950	$77,577	$4,264,405

第25年供款共

$930,924

第25年利息

$163,874

第25年共還本金

$767,050

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$12,438	$65,139	$77,577	$4,199,265
302	$12,248	$65,329	$77,577	$4,133,936
303	$12,057	$65,520	$77,577	$4,068,417
304	$11,866	$65,711	$77,577	$4,002,706
305	$11,675	$65,902	$77,577	$3,936,804
306	$11,482	$66,095	$77,577	$3,870,709
307	$11,290	$66,287	$77,577	$3,804,422
308	$11,096	$66,481	$77,577	$3,737,941
309	$10,902	$66,675	$77,577	$3,671,266
310	$10,708	$66,869	$77,577	$3,604,397
311	$10,513	$67,064	$77,577	$3,537,333
312	$10,317	$67,260	$77,577	$3,470,073

第26年供款共

$930,924

第26年利息

$136,592

第26年共還本金

$794,331

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$10,121	$67,456	$77,577	$3,402,617
314	$9,924	$67,653	$77,577	$3,334,965
315	$9,727	$67,850	$77,577	$3,267,115
316	$9,529	$68,048	$77,577	$3,199,067
317	$9,331	$68,246	$77,577	$3,130,820
318	$9,132	$68,445	$77,577	$3,062,375
319	$8,932	$68,645	$77,577	$2,993,730
320	$8,732	$68,845	$77,577	$2,924,885
321	$8,531	$69,046	$77,577	$2,855,839
322	$8,330	$69,247	$77,577	$2,786,591
323	$8,128	$69,449	$77,577	$2,717,142
324	$7,925	$69,652	$77,577	$2,647,490

第27年供款共

$930,924

第27年利息

$108,340

第27年共還本金

$822,583

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$7,722	$69,855	$77,577	$2,577,635
326	$7,518	$70,059	$77,577	$2,507,576
327	$7,314	$70,263	$77,577	$2,437,313
328	$7,109	$70,468	$77,577	$2,366,845
329	$6,903	$70,674	$77,577	$2,296,171
330	$6,697	$70,880	$77,577	$2,225,291
331	$6,490	$71,087	$77,577	$2,154,205
332	$6,283	$71,294	$77,577	$2,082,911
333	$6,075	$71,502	$77,577	$2,011,409
334	$5,867	$71,710	$77,577	$1,939,699
335	$5,657	$71,920	$77,577	$1,867,779
336	$5,448	$72,129	$77,577	$1,795,650

第28年供款共

$930,924

第28年利息

$79,083

第28年共還本金

$851,840

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,237	$72,340	$77,577	$1,723,310
338	$5,026	$72,551	$77,577	$1,650,760
339	$4,815	$72,762	$77,577	$1,577,997
340	$4,602	$72,974	$77,577	$1,505,023
341	$4,390	$73,187	$77,577	$1,431,836
342	$4,176	$73,401	$77,577	$1,358,435
343	$3,962	$73,615	$77,577	$1,284,820
344	$3,747	$73,830	$77,577	$1,210,990
345	$3,532	$74,045	$77,577	$1,136,945
346	$3,316	$74,261	$77,577	$1,062,685
347	$3,099	$74,477	$77,577	$988,207
348	$2,882	$74,695	$77,577	$913,512

第29年供款共

$930,924

第29年利息

$48,786

第29年共還本金

$882,137

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,664	$74,913	$77,577	$838,600
350	$2,446	$75,131	$77,577	$763,469
351	$2,227	$75,350	$77,577	$688,119
352	$2,007	$75,570	$77,577	$612,549
353	$1,787	$75,790	$77,577	$536,758
354	$1,566	$76,011	$77,577	$460,747
355	$1,344	$76,233	$77,577	$384,514
356	$1,121	$76,455	$77,577	$308,058
357	$899	$76,678	$77,577	$231,380
358	$675	$76,902	$77,577	$154,478
359	$451	$77,126	$77,577	$77,351
360	$226	$77,351	$77,577	$0

第30年供款共

$930,924

第30年利息

$17,411

第30年共還本金

$913,512

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$18,981,706

免責聲明

筍盤推介

按揭保險費
info