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$13,185,417

每月供款
$35,363

首期

$125,000

總貸款額

$7,875,000

總利息

$4,855,417

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$455,000

按月供比率計算

$70,725

置業成本總預算

HK$455,000

首期

$125,000
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

$70,725

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

馬鞍山銀湖天峰第05座

thumb_up

有匙可睇歡迎查詢

實

573 呎

@12,565

建

753 呎

@9,562

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$720 萬

實

573 呎

@12,565

建

753 呎

@9,562

售$720 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

沙田晉名峰

thumb_up

開陽景觀連車位大量荀盤快約

實

612 呎

@13,889

建

756 呎

@11,243

local_fire_department 至HIT

售$850 萬

實

612 呎

@13,889

建

756 呎

@11,243

售$850 萬

local_fire_department 至HIT

馬鞍山井頭村

thumb_up

~*樓新地下,單邊可泊車,方便~罕有放盤*~

建

700 呎

@10,000

local_fire_department 至HIT

售$700 萬

建

700 呎

@10,000

售$700 萬

local_fire_department 至HIT

西貢逸瓏園

thumb_up

西貢逸瓏園

實

699 呎

@12,303

local_fire_department 至HIT local_offer 低水筍價

售$860 萬

實

699 呎

@12,303

售$860 萬

local_fire_department 至HIT local_offer 低水筍價

沙田愉景花園

thumb_up

罕有❤️連平台🏕️❤️方正寬敞2️⃣房.

實

579 呎

@15,199

建

715 呎

@12,308

real_estate_agent 罕有放盤 hotel_class 樓王 flight_takeoff 移民急讓 transfer_within_a_station 人才必選

售$880 萬

實

579 呎

@15,199

建

715 呎

@12,308

售$880 萬

real_estate_agent 罕有放盤 hotel_class 樓王 flight_takeoff 移民急讓 transfer_within_a_station 人才必選

大埔雲滙

thumb_up

新鴻基3房蝕三百幾萬有心劈還價即成

實

645 呎

@13,457

local_fire_department 至HIT real_estate_agent 罕有放盤

售$868 萬

實

645 呎

@13,457

售$868 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

將軍澳新寶城第03座

thumb_up

有裝修內園開揚景

實

575 呎

@14,261

建

774 呎

@10,594

local_fire_department 至HIT

售$820 萬

實

575 呎

@14,261

建

774 呎

@10,594

售$820 萬

local_fire_department 至HIT

馬鞍山嘉華星濤灣第01座

thumb_up

嘉華星濤灣

實

541 呎

@16,636

建

736 呎

@12,228

pets 愛竉必選

售$900 萬

實

541 呎

@16,636

建

736 呎

@12,228

售$900 萬

pets 愛竉必選

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

VR實景

馬鞍山翠擁華庭第08座

thumb_up

馬鞍山翠擁華庭

實

844 呎

@10,047

建

1,080 呎

@7,852

local_fire_department 至HIT

售$848 萬

實

844 呎

@10,047

建

1,080 呎

@7,852

售$848 萬

local_fire_department 至HIT

馬鞍山迎海

thumb_up

罕有放盤首置收租首選

實

547 呎

@15,174

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 vpn_key 有匙即睇

售$830 萬

實

547 呎

@15,174

售$830 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 vpn_key 有匙即睇

馬鞍山迎海第03期星灣御

thumb_up

迎海第3期兩房

實

496 呎

@16,129

local_fire_department 至HIT verified 首置必買

售$800 萬

實

496 呎

@16,129

售$800 萬

local_fire_department 至HIT verified 首置必買

利率	15年	20年	25年	30年
1.000	$47,131	$36,217	$29,679	$25,329
1.500	$48,884	$38,000	$31,495	$27,178
2.000	$50,676	$39,838	$33,379	$29,108
2.500	$52,510	$41,730	$35,329	$31,116
3.000	$54,383	$43,675	$37,344	$33,201
3.500	$56,297	$45,672	$39,424	$35,362
4.000	$58,250	$47,721	$41,567	$37,596
4.500	$60,243	$49,821	$43,772	$39,901
5.000	$62,275	$51,972	$46,036	$42,275
5.500	$64,345	$54,171	$48,359	$44,713
6.000	$66,454	$56,419	$50,739	$47,215

每月供款$35,363

年期

30年

貸款金額

$7,875,000

總利息

$4,855,417

總貸款連利息

$12,730,417

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$22,969	$12,394	$35,362	$7,862,606
2	$22,933	$12,430	$35,362	$7,850,177
3	$22,896	$12,466	$35,362	$7,837,711
4	$22,860	$12,502	$35,362	$7,825,209
5	$22,824	$12,539	$35,362	$7,812,670
6	$22,787	$12,575	$35,362	$7,800,095
7	$22,750	$12,612	$35,362	$7,787,483
8	$22,713	$12,649	$35,362	$7,774,834
9	$22,677	$12,686	$35,362	$7,762,148
10	$22,640	$12,723	$35,362	$7,749,425
11	$22,602	$12,760	$35,362	$7,736,666
12	$22,565	$12,797	$35,362	$7,723,869

第1年供款共

$424,347

第1年利息

$273,216

第1年共還本金

$151,131

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$22,528	$12,834	$35,362	$7,711,034
14	$22,491	$12,872	$35,362	$7,698,163
15	$22,453	$12,909	$35,362	$7,685,253
16	$22,415	$12,947	$35,362	$7,672,306
17	$22,378	$12,985	$35,362	$7,659,322
18	$22,340	$13,023	$35,362	$7,646,299
19	$22,302	$13,061	$35,362	$7,633,239
20	$22,264	$13,099	$35,362	$7,620,140
21	$22,225	$13,137	$35,362	$7,607,003
22	$22,187	$13,175	$35,362	$7,593,828
23	$22,149	$13,214	$35,362	$7,580,614
24	$22,110	$13,252	$35,362	$7,567,362

第2年供款共

$424,347

第2年利息

$267,841

第2年共還本金

$156,507

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$22,071	$13,291	$35,362	$7,554,071
26	$22,033	$13,330	$35,362	$7,540,742
27	$21,994	$13,368	$35,362	$7,527,373
28	$21,955	$13,407	$35,362	$7,513,966
29	$21,916	$13,447	$35,362	$7,500,519
30	$21,877	$13,486	$35,362	$7,487,034
31	$21,837	$13,525	$35,362	$7,473,508
32	$21,798	$13,565	$35,362	$7,459,944
33	$21,758	$13,604	$35,362	$7,446,340
34	$21,718	$13,644	$35,362	$7,432,696
35	$21,679	$13,684	$35,362	$7,419,012
36	$21,639	$13,723	$35,362	$7,405,289

第3年供款共

$424,347

第3年利息

$262,274

第3年共還本金

$162,073

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$21,599	$13,764	$35,362	$7,391,525
38	$21,559	$13,804	$35,362	$7,377,722
39	$21,518	$13,844	$35,362	$7,363,878
40	$21,478	$13,884	$35,362	$7,349,994
41	$21,437	$13,925	$35,362	$7,336,069
42	$21,397	$13,965	$35,362	$7,322,103
43	$21,356	$14,006	$35,362	$7,308,097
44	$21,315	$14,047	$35,362	$7,294,050
45	$21,274	$14,088	$35,362	$7,279,962
46	$21,233	$14,129	$35,362	$7,265,833
47	$21,192	$14,170	$35,362	$7,251,663
48	$21,151	$14,212	$35,362	$7,237,451

第4年供款共

$424,347

第4年利息

$256,510

第4年共還本金

$167,838

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$21,109	$14,253	$35,362	$7,223,198
50	$21,068	$14,295	$35,362	$7,208,904
51	$21,026	$14,336	$35,362	$7,194,568
52	$20,984	$14,378	$35,362	$7,180,189
53	$20,942	$14,420	$35,362	$7,165,769
54	$20,900	$14,462	$35,362	$7,151,307
55	$20,858	$14,504	$35,362	$7,136,803
56	$20,816	$14,547	$35,362	$7,122,256
57	$20,773	$14,589	$35,362	$7,107,667
58	$20,731	$14,632	$35,362	$7,093,036
59	$20,688	$14,674	$35,362	$7,078,362
60	$20,645	$14,717	$35,362	$7,063,644

第5年供款共

$424,347

第5年利息

$250,540

第5年共還本金

$173,807

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$20,602	$14,760	$35,362	$7,048,885
62	$20,559	$14,803	$35,362	$7,034,081
63	$20,516	$14,846	$35,362	$7,019,235
64	$20,473	$14,889	$35,362	$7,004,346
65	$20,429	$14,933	$35,362	$6,989,413
66	$20,386	$14,976	$35,362	$6,974,436
67	$20,342	$15,020	$35,362	$6,959,416
68	$20,298	$15,064	$35,362	$6,944,352
69	$20,254	$15,108	$35,362	$6,929,244
70	$20,210	$15,152	$35,362	$6,914,092
71	$20,166	$15,196	$35,362	$6,898,896
72	$20,122	$15,240	$35,362	$6,883,656

第6年供款共

$424,347

第6年利息

$244,358

第6年共還本金

$179,989

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$20,077	$15,285	$35,362	$6,868,371
74	$20,033	$15,330	$35,362	$6,853,041
75	$19,988	$15,374	$35,362	$6,837,667
76	$19,943	$15,419	$35,362	$6,822,248
77	$19,898	$15,464	$35,362	$6,806,784
78	$19,853	$15,509	$35,362	$6,791,275
79	$19,808	$15,554	$35,362	$6,775,720
80	$19,763	$15,600	$35,362	$6,760,121
81	$19,717	$15,645	$35,362	$6,744,475
82	$19,671	$15,691	$35,362	$6,728,784
83	$19,626	$15,737	$35,362	$6,713,048
84	$19,580	$15,783	$35,362	$6,697,265

第7年供款共

$424,347

第7年利息

$237,957

第7年共還本金

$186,390

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$19,534	$15,829	$35,362	$6,681,437
86	$19,488	$15,875	$35,362	$6,665,562
87	$19,441	$15,921	$35,362	$6,649,641
88	$19,395	$15,967	$35,362	$6,633,673
89	$19,348	$16,014	$35,362	$6,617,659
90	$19,302	$16,061	$35,362	$6,601,599
91	$19,255	$16,108	$35,362	$6,585,491
92	$19,208	$16,155	$35,362	$6,569,336
93	$19,161	$16,202	$35,362	$6,553,135
94	$19,113	$16,249	$35,362	$6,536,886
95	$19,066	$16,296	$35,362	$6,520,589
96	$19,018	$16,344	$35,362	$6,504,246

第8年供款共

$424,347

第8年利息

$231,327

第8年共還本金

$193,020

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$18,971	$16,392	$35,362	$6,487,854
98	$18,923	$16,439	$35,362	$6,471,415
99	$18,875	$16,487	$35,362	$6,454,927
100	$18,827	$16,535	$35,362	$6,438,392
101	$18,779	$16,584	$35,362	$6,421,808
102	$18,730	$16,632	$35,362	$6,405,176
103	$18,682	$16,681	$35,362	$6,388,496
104	$18,633	$16,729	$35,362	$6,371,767
105	$18,584	$16,778	$35,362	$6,354,989
106	$18,535	$16,827	$35,362	$6,338,162
107	$18,486	$16,876	$35,362	$6,321,286
108	$18,437	$16,925	$35,362	$6,304,361

第9年供款共

$424,347

第9年利息

$224,462

第9年共還本金

$199,885

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$18,388	$16,975	$35,362	$6,287,386
110	$18,338	$17,024	$35,362	$6,270,362
111	$18,289	$17,074	$35,362	$6,253,288
112	$18,239	$17,124	$35,362	$6,236,165
113	$18,189	$17,173	$35,362	$6,218,991
114	$18,139	$17,224	$35,362	$6,201,768
115	$18,088	$17,274	$35,362	$6,184,494
116	$18,038	$17,324	$35,362	$6,167,170
117	$17,988	$17,375	$35,362	$6,149,795
118	$17,937	$17,425	$35,362	$6,132,370
119	$17,886	$17,476	$35,362	$6,114,894
120	$17,835	$17,527	$35,362	$6,097,366

第10年供款共

$424,347

第10年利息

$217,353

第10年共還本金

$206,994

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$17,784	$17,578	$35,362	$6,079,788
122	$17,733	$17,630	$35,362	$6,062,159
123	$17,681	$17,681	$35,362	$6,044,478
124	$17,630	$17,733	$35,362	$6,026,745
125	$17,578	$17,784	$35,362	$6,008,961
126	$17,526	$17,836	$35,362	$5,991,125
127	$17,474	$17,888	$35,362	$5,973,237
128	$17,422	$17,940	$35,362	$5,955,296
129	$17,370	$17,993	$35,362	$5,937,304
130	$17,317	$18,045	$35,362	$5,919,258
131	$17,265	$18,098	$35,362	$5,901,161
132	$17,212	$18,151	$35,362	$5,883,010

第11年供款共

$424,347

第11年利息

$209,991

第11年共還本金

$214,356

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$17,159	$18,203	$35,362	$5,864,807
134	$17,106	$18,257	$35,362	$5,846,550
135	$17,052	$18,310	$35,362	$5,828,240
136	$16,999	$18,363	$35,362	$5,809,877
137	$16,945	$18,417	$35,362	$5,791,460
138	$16,892	$18,471	$35,362	$5,772,990
139	$16,838	$18,524	$35,362	$5,754,465
140	$16,784	$18,578	$35,362	$5,735,887
141	$16,730	$18,633	$35,362	$5,717,254
142	$16,675	$18,687	$35,362	$5,698,567
143	$16,621	$18,741	$35,362	$5,679,826
144	$16,566	$18,796	$35,362	$5,661,030

第12年供款共

$424,347

第12年利息

$202,367

第12年共還本金

$221,980

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$16,511	$18,851	$35,362	$5,642,179
146	$16,456	$18,906	$35,362	$5,623,273
147	$16,401	$18,961	$35,362	$5,604,312
148	$16,346	$19,016	$35,362	$5,585,295
149	$16,290	$19,072	$35,362	$5,566,224
150	$16,235	$19,127	$35,362	$5,547,096
151	$16,179	$19,183	$35,362	$5,527,913
152	$16,123	$19,239	$35,362	$5,508,674
153	$16,067	$19,295	$35,362	$5,489,378
154	$16,011	$19,352	$35,362	$5,470,027
155	$15,954	$19,408	$35,362	$5,450,619
156	$15,898	$19,465	$35,362	$5,431,154

第13年供款共

$424,347

第13年利息

$194,472

第13年共還本金

$229,876

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$15,841	$19,521	$35,362	$5,411,633
158	$15,784	$19,578	$35,362	$5,392,055
159	$15,727	$19,635	$35,362	$5,372,419
160	$15,670	$19,693	$35,362	$5,352,726
161	$15,612	$19,750	$35,362	$5,332,976
162	$15,555	$19,808	$35,362	$5,313,168
163	$15,497	$19,866	$35,362	$5,293,303
164	$15,439	$19,923	$35,362	$5,273,379
165	$15,381	$19,982	$35,362	$5,253,398
166	$15,322	$20,040	$35,362	$5,233,358
167	$15,264	$20,098	$35,362	$5,213,260
168	$15,205	$20,157	$35,362	$5,193,103

第14年供款共

$424,347

第14年利息

$186,296

第14年共還本金

$238,051

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$15,147	$20,216	$35,362	$5,172,887
170	$15,088	$20,275	$35,362	$5,152,612
171	$15,028	$20,334	$35,362	$5,132,279
172	$14,969	$20,393	$35,362	$5,111,885
173	$14,910	$20,453	$35,362	$5,091,433
174	$14,850	$20,512	$35,362	$5,070,921
175	$14,790	$20,572	$35,362	$5,050,348
176	$14,730	$20,632	$35,362	$5,029,716
177	$14,670	$20,692	$35,362	$5,009,024
178	$14,610	$20,753	$35,362	$4,988,272
179	$14,549	$20,813	$35,362	$4,967,458
180	$14,488	$20,874	$35,362	$4,946,585

第15年供款共

$424,347

第15年利息

$177,829

第15年共還本金

$246,518

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$14,428	$20,935	$35,362	$4,925,650
182	$14,366	$20,996	$35,362	$4,904,654
183	$14,305	$21,057	$35,362	$4,883,597
184	$14,244	$21,118	$35,362	$4,862,479
185	$14,182	$21,180	$35,362	$4,841,298
186	$14,120	$21,242	$35,362	$4,820,057
187	$14,058	$21,304	$35,362	$4,798,753
188	$13,996	$21,366	$35,362	$4,777,387
189	$13,934	$21,428	$35,362	$4,755,959
190	$13,872	$21,491	$35,362	$4,734,468
191	$13,809	$21,553	$35,362	$4,712,915
192	$13,746	$21,616	$35,362	$4,691,298

第16年供款共

$424,347

第16年利息

$169,061

第16年共還本金

$255,286

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$13,683	$21,679	$35,362	$4,669,619
194	$13,620	$21,743	$35,362	$4,647,877
195	$13,556	$21,806	$35,362	$4,626,071
196	$13,493	$21,870	$35,362	$4,604,201
197	$13,429	$21,933	$35,362	$4,582,268
198	$13,365	$21,997	$35,362	$4,560,270
199	$13,301	$22,061	$35,362	$4,538,209
200	$13,236	$22,126	$35,362	$4,516,083
201	$13,172	$22,190	$35,362	$4,493,893
202	$13,107	$22,255	$35,362	$4,471,638
203	$13,042	$22,320	$35,362	$4,449,318
204	$12,977	$22,385	$35,362	$4,426,932

第17年供款共

$424,347

第17年利息

$159,981

第17年共還本金

$264,366

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$12,912	$22,450	$35,362	$4,404,482
206	$12,846	$22,516	$35,362	$4,381,966
207	$12,781	$22,582	$35,362	$4,359,385
208	$12,715	$22,647	$35,362	$4,336,737
209	$12,649	$22,713	$35,362	$4,314,024
210	$12,583	$22,780	$35,362	$4,291,244
211	$12,516	$22,846	$35,362	$4,268,398
212	$12,449	$22,913	$35,362	$4,245,485
213	$12,383	$22,980	$35,362	$4,222,506
214	$12,316	$23,047	$35,362	$4,199,459
215	$12,248	$23,114	$35,362	$4,176,345
216	$12,181	$23,181	$35,362	$4,153,164

第18年供款共

$424,347

第18年利息

$150,579

第18年共還本金

$273,769

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$12,113	$23,249	$35,362	$4,129,915
218	$12,046	$23,317	$35,362	$4,106,598
219	$11,978	$23,385	$35,362	$4,083,214
220	$11,909	$23,453	$35,362	$4,059,761
221	$11,841	$23,521	$35,362	$4,036,239
222	$11,772	$23,590	$35,362	$4,012,650
223	$11,704	$23,659	$35,362	$3,988,991
224	$11,635	$23,728	$35,362	$3,965,263
225	$11,565	$23,797	$35,362	$3,941,466
226	$11,496	$23,866	$35,362	$3,917,600
227	$11,426	$23,936	$35,362	$3,893,664
228	$11,357	$24,006	$35,362	$3,869,658

第19年供款共

$424,347

第19年利息

$140,842

第19年共還本金

$283,506

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$11,287	$24,076	$35,362	$3,845,582
230	$11,216	$24,146	$35,362	$3,821,436
231	$11,146	$24,216	$35,362	$3,797,220
232	$11,075	$24,287	$35,362	$3,772,933
233	$11,004	$24,358	$35,362	$3,748,575
234	$10,933	$24,429	$35,362	$3,724,146
235	$10,862	$24,500	$35,362	$3,699,646
236	$10,791	$24,572	$35,362	$3,675,074
237	$10,719	$24,643	$35,362	$3,650,431
238	$10,647	$24,715	$35,362	$3,625,716
239	$10,575	$24,787	$35,362	$3,600,929
240	$10,503	$24,860	$35,362	$3,576,069

第20年供款共

$424,347

第20年利息

$130,758

第20年共還本金

$293,589

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$10,430	$24,932	$35,362	$3,551,137
242	$10,357	$25,005	$35,362	$3,526,132
243	$10,285	$25,078	$35,362	$3,501,054
244	$10,211	$25,151	$35,362	$3,475,904
245	$10,138	$25,224	$35,362	$3,450,679
246	$10,064	$25,298	$35,362	$3,425,382
247	$9,991	$25,372	$35,362	$3,400,010
248	$9,917	$25,446	$35,362	$3,374,564
249	$9,842	$25,520	$35,362	$3,349,045
250	$9,768	$25,594	$35,362	$3,323,450
251	$9,693	$25,669	$35,362	$3,297,782
252	$9,619	$25,744	$35,362	$3,272,038

第21年供款共

$424,347

第21年利息

$120,316

第21年共還本金

$304,031

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$9,543	$25,819	$35,362	$3,246,219
254	$9,468	$25,894	$35,362	$3,220,325
255	$9,393	$25,970	$35,362	$3,194,355
256	$9,317	$26,045	$35,362	$3,168,310
257	$9,241	$26,121	$35,362	$3,142,188
258	$9,165	$26,198	$35,362	$3,115,991
259	$9,088	$26,274	$35,362	$3,089,717
260	$9,012	$26,351	$35,362	$3,063,366
261	$8,935	$26,427	$35,362	$3,036,939
262	$8,858	$26,505	$35,362	$3,010,434
263	$8,780	$26,582	$35,362	$2,983,853
264	$8,703	$26,659	$35,362	$2,957,193

第22年供款共

$424,347

第22年利息

$109,503

第22年共還本金

$314,845

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$8,625	$26,737	$35,362	$2,930,456
266	$8,547	$26,815	$35,362	$2,903,641
267	$8,469	$26,893	$35,362	$2,876,748
268	$8,391	$26,972	$35,362	$2,849,776
269	$8,312	$27,050	$35,362	$2,822,725
270	$8,233	$27,129	$35,362	$2,795,596
271	$8,154	$27,208	$35,362	$2,768,388
272	$8,074	$27,288	$35,362	$2,741,100
273	$7,995	$27,367	$35,362	$2,713,733
274	$7,915	$27,447	$35,362	$2,686,285
275	$7,835	$27,527	$35,362	$2,658,758
276	$7,755	$27,608	$35,362	$2,631,150

第23年供款共

$424,347

第23年利息

$98,304

第23年共還本金

$326,043

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$7,674	$27,688	$35,362	$2,603,462
278	$7,593	$27,769	$35,362	$2,575,694
279	$7,512	$27,850	$35,362	$2,547,844
280	$7,431	$27,931	$35,362	$2,519,913
281	$7,350	$28,013	$35,362	$2,491,900
282	$7,268	$28,094	$35,362	$2,463,806
283	$7,186	$28,176	$35,362	$2,435,630
284	$7,104	$28,258	$35,362	$2,407,371
285	$7,021	$28,341	$35,362	$2,379,031
286	$6,939	$28,423	$35,362	$2,350,607
287	$6,856	$28,506	$35,362	$2,322,101
288	$6,773	$28,589	$35,362	$2,293,511

第24年供款共

$424,347

第24年利息

$86,708

第24年共還本金

$337,639

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$6,689	$28,673	$35,362	$2,264,839
290	$6,606	$28,756	$35,362	$2,236,082
291	$6,522	$28,840	$35,362	$2,207,242
292	$6,438	$28,924	$35,362	$2,178,317
293	$6,353	$29,009	$35,362	$2,149,308
294	$6,269	$29,093	$35,362	$2,120,215
295	$6,184	$29,178	$35,362	$2,091,037
296	$6,099	$29,263	$35,362	$2,061,773
297	$6,014	$29,349	$35,362	$2,032,424
298	$5,928	$29,434	$35,362	$2,002,990
299	$5,842	$29,520	$35,362	$1,973,470
300	$5,756	$29,606	$35,362	$1,943,864

第25年供款共

$424,347

第25年利息

$74,699

第25年共還本金

$349,648

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$5,670	$29,693	$35,362	$1,914,171
302	$5,583	$29,779	$35,362	$1,884,392
303	$5,496	$29,866	$35,362	$1,854,525
304	$5,409	$29,953	$35,362	$1,824,572
305	$5,322	$30,041	$35,362	$1,794,532
306	$5,234	$30,128	$35,362	$1,764,403
307	$5,146	$30,216	$35,362	$1,734,187
308	$5,058	$30,304	$35,362	$1,703,883
309	$4,970	$30,393	$35,362	$1,673,490
310	$4,881	$30,481	$35,362	$1,643,009
311	$4,792	$30,570	$35,362	$1,612,439
312	$4,703	$30,659	$35,362	$1,581,780

第26年供款共

$424,347

第26年利息

$62,263

第26年共還本金

$362,084

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$4,614	$30,749	$35,362	$1,551,031
314	$4,524	$30,838	$35,362	$1,520,193
315	$4,434	$30,928	$35,362	$1,489,264
316	$4,344	$31,019	$35,362	$1,458,246
317	$4,253	$31,109	$35,362	$1,427,137
318	$4,162	$31,200	$35,362	$1,395,937
319	$4,071	$31,291	$35,362	$1,364,646
320	$3,980	$31,382	$35,362	$1,333,264
321	$3,889	$31,474	$35,362	$1,301,790
322	$3,797	$31,565	$35,362	$1,270,225
323	$3,705	$31,657	$35,362	$1,238,568
324	$3,612	$31,750	$35,362	$1,206,818

第27年供款共

$424,347

第27年利息

$49,385

第27年共還本金

$374,962

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,520	$31,842	$35,362	$1,174,975
326	$3,427	$31,935	$35,362	$1,143,040
327	$3,334	$32,028	$35,362	$1,111,012
328	$3,240	$32,122	$35,362	$1,078,890
329	$3,147	$32,216	$35,362	$1,046,674
330	$3,053	$32,309	$35,362	$1,014,365
331	$2,959	$32,404	$35,362	$981,961
332	$2,864	$32,498	$35,362	$949,463
333	$2,769	$32,593	$35,362	$916,870
334	$2,674	$32,688	$35,362	$884,182
335	$2,579	$32,783	$35,362	$851,398
336	$2,483	$32,879	$35,362	$818,519

第28年供款共

$424,347

第28年利息

$36,049

第28年共還本金

$388,298

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,387	$32,975	$35,362	$785,545
338	$2,291	$33,071	$35,362	$752,473
339	$2,195	$33,168	$35,362	$719,306
340	$2,098	$33,264	$35,362	$686,042
341	$2,001	$33,361	$35,362	$652,680
342	$1,904	$33,459	$35,362	$619,222
343	$1,806	$33,556	$35,362	$585,665
344	$1,708	$33,654	$35,362	$552,011
345	$1,610	$33,752	$35,362	$518,259
346	$1,512	$33,851	$35,362	$484,408
347	$1,413	$33,949	$35,362	$450,459
348	$1,314	$34,048	$35,362	$416,411

第29年供款共

$424,347

第29年利息

$22,238

第29年共還本金

$402,109

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,215	$34,148	$35,362	$382,263
350	$1,115	$34,247	$35,362	$348,016
351	$1,015	$34,347	$35,362	$313,668
352	$915	$34,447	$35,362	$279,221
353	$814	$34,548	$35,362	$244,673
354	$714	$34,649	$35,362	$210,024
355	$613	$34,750	$35,362	$175,275
356	$511	$34,851	$35,362	$140,424
357	$410	$34,953	$35,362	$105,471
358	$308	$35,055	$35,362	$70,416
359	$205	$35,157	$35,362	$35,259
360	$103	$35,259	$35,362	$0

第30年供款共

$424,347

第30年利息

$7,937

第30年共還本金

$416,411

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$13,185,417

免責聲明

筍盤推介

按揭保險費
info