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$15,926,030

每月供款
$55,323

首期

$-4,320,000

總貸款額

$12,320,000

總利息

$7,596,030

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-3,990,000

按月供比率計算

$110,645

置業成本總預算

HK$-3,990,000

首期

$-4,320,000
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

$110,645

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

馬鞍山迎海第02期星灣第19座

thumb_up

迎海

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

VR實景

馬鞍山聽濤雅苑第08座

thumb_up

企理 3房套+工人房，有匙即睇

實

733 呎

@11,296

建

932 呎

@8,884

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$828 萬

實

733 呎

@11,296

建

932 呎

@8,884

售$828 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 vpn_key 有匙即睇

西貢逸瓏海滙第01座

thumb_up

優質管理屋苑

實

425 呎

@16,471

local_fire_department 至HIT

售$700 萬

實

425 呎

@16,471

售$700 萬

local_fire_department 至HIT

沙田濱景花園第03座

thumb_up

濱景花園第03座

實

544 呎

@13,419

建

659 呎

@11,077

local_fire_department 至HIT hotel_class 樓王

售$730 萬

實

544 呎

@13,419

建

659 呎

@11,077

售$730 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山聽濤雅苑第06座

thumb_up

聽濤雅苑-大兩房-內園池景

實

526 呎

@13,688

建

656 呎

@10,976

local_fire_department 至HIT

售$720 萬

實

526 呎

@13,688

建

656 呎

@10,976

售$720 萬

local_fire_department 至HIT

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

馬鞍山聽濤雅苑第02座

thumb_up

馬鞍山聽濤雅苑 3房套房兩廳加工人房

實

760 呎

@10,855

建

944 呎

@8,739

local_fire_department 至HIT

售$825 萬

實

760 呎

@10,855

建

944 呎

@8,739

售$825 萬

local_fire_department 至HIT

沙田碧濤花園第02期 B座富臨閣

thumb_up

靚裝修河景有匙可睇

實

760 呎

@10,921

建

1,075 呎

@7,721

local_fire_department 至HIT transfer_within_a_station 人才必選

售$830 萬

實

760 呎

@10,921

建

1,075 呎

@7,721

售$830 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

VR實景

馬鞍山迎海第02期星灣第19座

thumb_up

迎海第02期星灣高層靚裝筍

實

497 呎

@14,085

vpn_key 有匙即睇

售$700 萬

實

497 呎

@14,085

售$700 萬

vpn_key 有匙即睇

馬鞍山觀瀾雅軒

thumb_up

臨海住宅,罕有放盤,實用見稱

實

586 呎

@12,799

建

790 呎

@9,494

hotel_class 樓王

售$750 萬

實

586 呎

@12,799

建

790 呎

@9,494

售$750 萬

hotel_class 樓王

馬鞍山泓碧全屋靚裝修,罕有底座內園全池景,蝕讓出售,歡迎參觀,絕對實盤

thumb_up

泓碧***全屋靚裝修,罕有底座內園全池景,蝕讓出售,歡迎參觀,絕對實盤***

實

477 呎

@16,143

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$770 萬

實

477 呎

@16,143

售$770 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

沙田濱景花園

thumb_up

濱景花園

實

554 呎

@12,816

建

675 呎

@10,519

local_fire_department 至HIT

售$710 萬

實

554 呎

@12,816

建

675 呎

@10,519

售$710 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$73,735	$56,659	$46,431	$39,626
1.500	$76,476	$59,450	$49,272	$42,519
2.000	$79,280	$62,325	$52,219	$45,537
2.500	$82,148	$65,284	$55,270	$48,679
3.000	$85,080	$68,326	$58,423	$51,942
3.500	$88,074	$71,451	$61,677	$55,322
4.000	$91,130	$74,657	$65,029	$58,818
4.500	$94,247	$77,942	$68,479	$62,424
5.000	$97,426	$81,307	$72,021	$66,136
5.500	$100,665	$84,748	$75,656	$69,952
6.000	$103,963	$88,264	$79,378	$73,865

每月供款$55,323

年期

30年

貸款金額

$12,320,000

總利息

$7,596,030

總貸款連利息

$19,916,030

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$35,933	$19,389	$55,322	$12,300,611
2	$35,877	$19,446	$55,322	$12,281,166
3	$35,820	$19,502	$55,322	$12,261,663
4	$35,763	$19,559	$55,322	$12,242,104
5	$35,706	$19,616	$55,322	$12,222,488
6	$35,649	$19,673	$55,322	$12,202,815
7	$35,592	$19,731	$55,322	$12,183,084
8	$35,534	$19,788	$55,322	$12,163,296
9	$35,476	$19,846	$55,322	$12,143,449
10	$35,418	$19,904	$55,322	$12,123,546
11	$35,360	$19,962	$55,322	$12,103,584
12	$35,302	$20,020	$55,322	$12,083,563

第1年供款共

$663,868

第1年利息

$427,431

第1年共還本金

$236,437

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$35,244	$20,079	$55,322	$12,063,485
14	$35,185	$20,137	$55,322	$12,043,348
15	$35,126	$20,196	$55,322	$12,023,152
16	$35,068	$20,255	$55,322	$12,002,897
17	$35,008	$20,314	$55,322	$11,982,583
18	$34,949	$20,373	$55,322	$11,962,210
19	$34,890	$20,433	$55,322	$11,941,778
20	$34,830	$20,492	$55,322	$11,921,285
21	$34,770	$20,552	$55,322	$11,900,734
22	$34,710	$20,612	$55,322	$11,880,122
23	$34,650	$20,672	$55,322	$11,859,450
24	$34,590	$20,732	$55,322	$11,838,718

第2年供款共

$663,868

第2年利息

$419,022

第2年共還本金

$244,846

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$34,530	$20,793	$55,322	$11,817,925
26	$34,469	$20,853	$55,322	$11,797,071
27	$34,408	$20,914	$55,322	$11,776,157
28	$34,347	$20,975	$55,322	$11,755,182
29	$34,286	$21,036	$55,322	$11,734,146
30	$34,225	$21,098	$55,322	$11,713,048
31	$34,163	$21,159	$55,322	$11,691,889
32	$34,101	$21,221	$55,322	$11,670,668
33	$34,039	$21,283	$55,322	$11,649,385
34	$33,977	$21,345	$55,322	$11,628,040
35	$33,915	$21,407	$55,322	$11,606,633
36	$33,853	$21,470	$55,322	$11,585,163

第3年供款共

$663,868

第3年利息

$410,313

第3年共還本金

$253,554

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$33,790	$21,532	$55,322	$11,563,631
38	$33,727	$21,595	$55,322	$11,542,036
39	$33,664	$21,658	$55,322	$11,520,378
40	$33,601	$21,721	$55,322	$11,498,657
41	$33,538	$21,785	$55,322	$11,476,872
42	$33,474	$21,848	$55,322	$11,455,024
43	$33,410	$21,912	$55,322	$11,433,112
44	$33,347	$21,976	$55,322	$11,411,136
45	$33,282	$22,040	$55,322	$11,389,097
46	$33,218	$22,104	$55,322	$11,366,993
47	$33,154	$22,169	$55,322	$11,344,824
48	$33,089	$22,233	$55,322	$11,322,591

第4年供款共

$663,868

第4年利息

$401,295

第4年共還本金

$262,572

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$33,024	$22,298	$55,322	$11,300,293
50	$32,959	$22,363	$55,322	$11,277,930
51	$32,894	$22,428	$55,322	$11,255,501
52	$32,829	$22,494	$55,322	$11,233,007
53	$32,763	$22,559	$55,322	$11,210,448
54	$32,697	$22,625	$55,322	$11,187,823
55	$32,631	$22,691	$55,322	$11,165,132
56	$32,565	$22,757	$55,322	$11,142,374
57	$32,499	$22,824	$55,322	$11,119,551
58	$32,432	$22,890	$55,322	$11,096,660
59	$32,365	$22,957	$55,322	$11,073,703
60	$32,298	$23,024	$55,322	$11,050,679

第5年供款共

$663,868

第5年利息

$391,956

第5年共還本金

$271,911

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$32,231	$23,091	$55,322	$11,027,588
62	$32,164	$23,159	$55,322	$11,004,430
63	$32,096	$23,226	$55,322	$10,981,204
64	$32,029	$23,294	$55,322	$10,957,910
65	$31,961	$23,362	$55,322	$10,934,548
66	$31,892	$23,430	$55,322	$10,911,118
67	$31,824	$23,498	$55,322	$10,887,620
68	$31,756	$23,567	$55,322	$10,864,053
69	$31,687	$23,635	$55,322	$10,840,418
70	$31,618	$23,704	$55,322	$10,816,713
71	$31,549	$23,774	$55,322	$10,792,940
72	$31,479	$23,843	$55,322	$10,769,097

第6年供款共

$663,868

第6年利息

$382,285

第6年共還本金

$281,582

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$31,410	$23,912	$55,322	$10,745,184
74	$31,340	$23,982	$55,322	$10,721,202
75	$31,270	$24,052	$55,322	$10,697,150
76	$31,200	$24,122	$55,322	$10,673,028
77	$31,130	$24,193	$55,322	$10,648,835
78	$31,059	$24,263	$55,322	$10,624,572
79	$30,988	$24,334	$55,322	$10,600,238
80	$30,917	$24,405	$55,322	$10,575,833
81	$30,846	$24,476	$55,322	$10,551,357
82	$30,775	$24,548	$55,322	$10,526,809
83	$30,703	$24,619	$55,322	$10,502,190
84	$30,631	$24,691	$55,322	$10,477,499

第7年供款共

$663,868

第7年利息

$372,270

第7年共還本金

$291,597

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$30,559	$24,763	$55,322	$10,452,737
86	$30,487	$24,835	$55,322	$10,427,901
87	$30,415	$24,908	$55,322	$10,402,994
88	$30,342	$24,980	$55,322	$10,378,014
89	$30,269	$25,053	$55,322	$10,352,960
90	$30,196	$25,126	$55,322	$10,327,834
91	$30,123	$25,199	$55,322	$10,302,635
92	$30,049	$25,273	$55,322	$10,277,362
93	$29,976	$25,347	$55,322	$10,252,015
94	$29,902	$25,421	$55,322	$10,226,595
95	$29,828	$25,495	$55,322	$10,201,100
96	$29,753	$25,569	$55,322	$10,175,531

第8年供款共

$663,868

第8年利息

$361,899

第8年共還本金

$301,969

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$29,679	$25,644	$55,322	$10,149,887
98	$29,604	$25,718	$55,322	$10,124,169
99	$29,529	$25,793	$55,322	$10,098,375
100	$29,454	$25,869	$55,322	$10,072,506
101	$29,378	$25,944	$55,322	$10,046,562
102	$29,302	$26,020	$55,322	$10,020,542
103	$29,227	$26,096	$55,322	$9,994,447
104	$29,150	$26,172	$55,322	$9,968,275
105	$29,074	$26,248	$55,322	$9,942,027
106	$28,998	$26,325	$55,322	$9,915,702
107	$28,921	$26,402	$55,322	$9,889,300
108	$28,844	$26,479	$55,322	$9,862,822

第9年供款共

$663,868

第9年利息

$351,159

第9年共還本金

$312,709

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$28,767	$26,556	$55,322	$9,836,266
110	$28,689	$26,633	$55,322	$9,809,633
111	$28,611	$26,711	$55,322	$9,782,922
112	$28,534	$26,789	$55,322	$9,756,133
113	$28,455	$26,867	$55,322	$9,729,266
114	$28,377	$26,945	$55,322	$9,702,321
115	$28,298	$27,024	$55,322	$9,675,297
116	$28,220	$27,103	$55,322	$9,648,195
117	$28,141	$27,182	$55,322	$9,621,013
118	$28,061	$27,261	$55,322	$9,593,752
119	$27,982	$27,341	$55,322	$9,566,411
120	$27,902	$27,420	$55,322	$9,538,991

第10年供款共

$663,868

第10年利息

$340,037

第10年共還本金

$323,831

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$27,822	$27,500	$55,322	$9,511,491
122	$27,742	$27,580	$55,322	$9,483,910
123	$27,661	$27,661	$55,322	$9,456,249
124	$27,581	$27,742	$55,322	$9,428,508
125	$27,500	$27,822	$55,322	$9,400,685
126	$27,419	$27,904	$55,322	$9,372,782
127	$27,337	$27,985	$55,322	$9,344,797
128	$27,256	$28,067	$55,322	$9,316,730
129	$27,174	$28,149	$55,322	$9,288,582
130	$27,092	$28,231	$55,322	$9,260,351
131	$27,009	$28,313	$55,322	$9,232,038
132	$26,927	$28,396	$55,322	$9,203,642

第11年供款共

$663,868

第11年利息

$328,519

第11年共還本金

$335,349

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$26,844	$28,478	$55,322	$9,175,164
134	$26,761	$28,561	$55,322	$9,146,603
135	$26,678	$28,645	$55,322	$9,117,958
136	$26,594	$28,728	$55,322	$9,089,230
137	$26,510	$28,812	$55,322	$9,060,418
138	$26,426	$28,896	$55,322	$9,031,522
139	$26,342	$28,980	$55,322	$9,002,541
140	$26,257	$29,065	$55,322	$8,973,476
141	$26,173	$29,150	$55,322	$8,944,327
142	$26,088	$29,235	$55,322	$8,915,092
143	$26,002	$29,320	$55,322	$8,885,772
144	$25,917	$29,405	$55,322	$8,856,367

第12年供款共

$663,868

第12年利息

$316,592

第12年共還本金

$347,276

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$25,831	$29,491	$55,322	$8,826,875
146	$25,745	$29,577	$55,322	$8,797,298
147	$25,659	$29,664	$55,322	$8,767,635
148	$25,572	$29,750	$55,322	$8,737,884
149	$25,485	$29,837	$55,322	$8,708,048
150	$25,398	$29,924	$55,322	$8,678,124
151	$25,311	$30,011	$55,322	$8,648,113
152	$25,224	$30,099	$55,322	$8,618,014
153	$25,136	$30,186	$55,322	$8,587,828
154	$25,048	$30,274	$55,322	$8,557,553
155	$24,960	$30,363	$55,322	$8,527,190
156	$24,871	$30,451	$55,322	$8,496,739

第13年供款共

$663,868

第13年利息

$304,240

第13年共還本金

$359,627

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$24,782	$30,540	$55,322	$8,466,199
158	$24,693	$30,629	$55,322	$8,435,570
159	$24,604	$30,719	$55,322	$8,404,851
160	$24,514	$30,808	$55,322	$8,374,043
161	$24,424	$30,898	$55,322	$8,343,145
162	$24,334	$30,988	$55,322	$8,312,157
163	$24,244	$31,079	$55,322	$8,281,078
164	$24,153	$31,169	$55,322	$8,249,909
165	$24,062	$31,260	$55,322	$8,218,649
166	$23,971	$31,351	$55,322	$8,187,298
167	$23,880	$31,443	$55,322	$8,155,855
168	$23,788	$31,534	$55,322	$8,124,321

第14年供款共

$663,868

第14年利息

$291,449

第14年共還本金

$372,418

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$23,696	$31,626	$55,322	$8,092,694
170	$23,604	$31,719	$55,322	$8,060,976
171	$23,511	$31,811	$55,322	$8,029,165
172	$23,418	$31,904	$55,322	$7,997,261
173	$23,325	$31,997	$55,322	$7,965,264
174	$23,232	$32,090	$55,322	$7,933,174
175	$23,138	$32,184	$55,322	$7,900,990
176	$23,045	$32,278	$55,322	$7,868,712
177	$22,950	$32,372	$55,322	$7,836,340
178	$22,856	$32,466	$55,322	$7,803,874
179	$22,761	$32,561	$55,322	$7,771,313
180	$22,666	$32,656	$55,322	$7,738,657

第15年供款共

$663,868

第15年利息

$278,204

第15年共還本金

$385,664

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$22,571	$32,751	$55,322	$7,705,905
182	$22,476	$32,847	$55,322	$7,673,059
183	$22,380	$32,943	$55,322	$7,640,116
184	$22,284	$33,039	$55,322	$7,607,078
185	$22,187	$33,135	$55,322	$7,573,943
186	$22,091	$33,232	$55,322	$7,540,711
187	$21,994	$33,329	$55,322	$7,507,382
188	$21,897	$33,426	$55,322	$7,473,957
189	$21,799	$33,523	$55,322	$7,440,433
190	$21,701	$33,621	$55,322	$7,406,812
191	$21,603	$33,719	$55,322	$7,373,093
192	$21,505	$33,817	$55,322	$7,339,276

第16年供款共

$663,868

第16年利息

$264,487

第16年共還本金

$399,381

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$21,406	$33,916	$55,322	$7,305,360
194	$21,307	$34,015	$55,322	$7,271,345
195	$21,208	$34,114	$55,322	$7,237,230
196	$21,109	$34,214	$55,322	$7,203,017
197	$21,009	$34,314	$55,322	$7,168,703
198	$20,909	$34,414	$55,322	$7,134,290
199	$20,808	$34,514	$55,322	$7,099,776
200	$20,708	$34,615	$55,322	$7,065,161
201	$20,607	$34,716	$55,322	$7,030,445
202	$20,505	$34,817	$55,322	$6,995,629
203	$20,404	$34,918	$55,322	$6,960,710
204	$20,302	$35,020	$55,322	$6,925,690

第17年供款共

$663,868

第17年利息

$250,282

第17年共還本金

$413,586

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$20,200	$35,122	$55,322	$6,890,568
206	$20,097	$35,225	$55,322	$6,855,343
207	$19,995	$35,328	$55,322	$6,820,015
208	$19,892	$35,431	$55,322	$6,784,585
209	$19,788	$35,534	$55,322	$6,749,051
210	$19,685	$35,638	$55,322	$6,713,413
211	$19,581	$35,742	$55,322	$6,677,672
212	$19,477	$35,846	$55,322	$6,641,826
213	$19,372	$35,950	$55,322	$6,605,875
214	$19,267	$36,055	$55,322	$6,569,820
215	$19,162	$36,160	$55,322	$6,533,660
216	$19,057	$36,266	$55,322	$6,497,394

第18年供款共

$663,868

第18年利息

$235,572

第18年共還本金

$428,296

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$18,951	$36,372	$55,322	$6,461,023
218	$18,845	$36,478	$55,322	$6,424,545
219	$18,738	$36,584	$55,322	$6,387,961
220	$18,632	$36,691	$55,322	$6,351,270
221	$18,525	$36,798	$55,322	$6,314,472
222	$18,417	$36,905	$55,322	$6,277,567
223	$18,310	$37,013	$55,322	$6,240,555
224	$18,202	$37,121	$55,322	$6,203,434
225	$18,093	$37,229	$55,322	$6,166,205
226	$17,985	$37,338	$55,322	$6,128,867
227	$17,876	$37,446	$55,322	$6,091,421
228	$17,767	$37,556	$55,322	$6,053,865

第19年供款共

$663,868

第19年利息

$220,339

第19年共還本金

$443,529

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$17,657	$37,665	$55,322	$6,016,200
230	$17,547	$37,775	$55,322	$5,978,425
231	$17,437	$37,885	$55,322	$5,940,540
232	$17,327	$37,996	$55,322	$5,902,544
233	$17,216	$38,107	$55,322	$5,864,438
234	$17,105	$38,218	$55,322	$5,826,220
235	$16,993	$38,329	$55,322	$5,787,891
236	$16,881	$38,441	$55,322	$5,749,450
237	$16,769	$38,553	$55,322	$5,710,897
238	$16,657	$38,666	$55,322	$5,672,231
239	$16,544	$38,778	$55,322	$5,633,453
240	$16,431	$38,891	$55,322	$5,594,561

第20年供款共

$663,868

第20年利息

$204,564

第20年共還本金

$459,304

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$16,317	$39,005	$55,322	$5,555,557
242	$16,204	$39,119	$55,322	$5,516,438
243	$16,090	$39,233	$55,322	$5,477,205
244	$15,975	$39,347	$55,322	$5,437,858
245	$15,860	$39,462	$55,322	$5,398,396
246	$15,745	$39,577	$55,322	$5,358,819
247	$15,630	$39,692	$55,322	$5,319,127
248	$15,514	$39,808	$55,322	$5,279,319
249	$15,398	$39,924	$55,322	$5,239,394
250	$15,282	$40,041	$55,322	$5,199,354
251	$15,165	$40,158	$55,322	$5,159,196
252	$15,048	$40,275	$55,322	$5,118,921

第21年供款共

$663,868

第21年利息

$188,228

第21年共還本金

$475,640

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$14,930	$40,392	$55,322	$5,078,529
254	$14,812	$40,510	$55,322	$5,038,019
255	$14,694	$40,628	$55,322	$4,997,391
256	$14,576	$40,747	$55,322	$4,956,645
257	$14,457	$40,865	$55,322	$4,915,779
258	$14,338	$40,985	$55,322	$4,874,795
259	$14,218	$41,104	$55,322	$4,833,691
260	$14,098	$41,224	$55,322	$4,792,467
261	$13,978	$41,344	$55,322	$4,751,122
262	$13,857	$41,465	$55,322	$4,709,657
263	$13,737	$41,586	$55,322	$4,668,072
264	$13,615	$41,707	$55,322	$4,626,364

第22年供款共

$663,868

第22年利息

$171,311

第22年共還本金

$492,557

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$13,494	$41,829	$55,322	$4,584,536
266	$13,372	$41,951	$55,322	$4,542,585
267	$13,249	$42,073	$55,322	$4,500,512
268	$13,126	$42,196	$55,322	$4,458,316
269	$13,003	$42,319	$55,322	$4,415,997
270	$12,880	$42,442	$55,322	$4,373,555
271	$12,756	$42,566	$55,322	$4,330,989
272	$12,632	$42,690	$55,322	$4,288,299
273	$12,508	$42,815	$55,322	$4,245,484
274	$12,383	$42,940	$55,322	$4,202,544
275	$12,257	$43,065	$55,322	$4,159,479
276	$12,132	$43,190	$55,322	$4,116,289

第23年供款共

$663,868

第23年利息

$153,792

第23年共還本金

$510,076

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$12,006	$43,316	$55,322	$4,072,972
278	$11,880	$43,443	$55,322	$4,029,529
279	$11,753	$43,570	$55,322	$3,985,960
280	$11,626	$43,697	$55,322	$3,942,263
281	$11,498	$43,824	$55,322	$3,898,439
282	$11,370	$43,952	$55,322	$3,854,487
283	$11,242	$44,080	$55,322	$3,810,407
284	$11,114	$44,209	$55,322	$3,766,199
285	$10,985	$44,338	$55,322	$3,721,861
286	$10,855	$44,467	$55,322	$3,677,394
287	$10,726	$44,597	$55,322	$3,632,798
288	$10,596	$44,727	$55,322	$3,588,071

第24年供款共

$663,868

第24年利息

$135,650

第24年共還本金

$528,218

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$10,465	$44,857	$55,322	$3,543,214
290	$10,334	$44,988	$55,322	$3,498,226
291	$10,203	$45,119	$55,322	$3,453,107
292	$10,072	$45,251	$55,322	$3,407,856
293	$9,940	$45,383	$55,322	$3,362,473
294	$9,807	$45,515	$55,322	$3,316,958
295	$9,674	$45,648	$55,322	$3,271,311
296	$9,541	$45,781	$55,322	$3,225,530
297	$9,408	$45,915	$55,322	$3,179,615
298	$9,274	$46,048	$55,322	$3,133,567
299	$9,140	$46,183	$55,322	$3,087,384
300	$9,005	$46,317	$55,322	$3,041,066

第25年供款共

$663,868

第25年利息

$116,863

第25年共還本金

$547,005

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$8,870	$46,453	$55,322	$2,994,614
302	$8,734	$46,588	$55,322	$2,948,026
303	$8,598	$46,724	$55,322	$2,901,302
304	$8,462	$46,860	$55,322	$2,854,442
305	$8,325	$46,997	$55,322	$2,807,445
306	$8,188	$47,134	$55,322	$2,760,311
307	$8,051	$47,271	$55,322	$2,713,040
308	$7,913	$47,409	$55,322	$2,665,630
309	$7,775	$47,548	$55,322	$2,618,083
310	$7,636	$47,686	$55,322	$2,570,397
311	$7,497	$47,825	$55,322	$2,522,571
312	$7,357	$47,965	$55,322	$2,474,607

第26年供款共

$663,868

第26年利息

$97,408

第26年共還本金

$566,460

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$7,218	$48,105	$55,322	$2,426,502
314	$7,077	$48,245	$55,322	$2,378,257
315	$6,937	$48,386	$55,322	$2,329,871
316	$6,795	$48,527	$55,322	$2,281,344
317	$6,654	$48,668	$55,322	$2,232,676
318	$6,512	$48,810	$55,322	$2,183,865
319	$6,370	$48,953	$55,322	$2,134,913
320	$6,227	$49,095	$55,322	$2,085,817
321	$6,084	$49,239	$55,322	$2,036,579
322	$5,940	$49,382	$55,322	$1,987,196
323	$5,796	$49,526	$55,322	$1,937,670
324	$5,652	$49,671	$55,322	$1,887,999

第27年供款共

$663,868

第27年利息

$77,260

第27年共還本金

$586,607

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,507	$49,816	$55,322	$1,838,184
326	$5,361	$49,961	$55,322	$1,788,223
327	$5,216	$50,107	$55,322	$1,738,116
328	$5,070	$50,253	$55,322	$1,687,863
329	$4,923	$50,399	$55,322	$1,637,464
330	$4,776	$50,546	$55,322	$1,586,918
331	$4,629	$50,694	$55,322	$1,536,224
332	$4,481	$50,842	$55,322	$1,485,382
333	$4,332	$50,990	$55,322	$1,434,392
334	$4,184	$51,139	$55,322	$1,383,253
335	$4,034	$51,288	$55,322	$1,331,966
336	$3,885	$51,437	$55,322	$1,280,528

第28年供款共

$663,868

第28年利息

$56,397

第28年共還本金

$607,471

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,735	$51,587	$55,322	$1,228,941
338	$3,584	$51,738	$55,322	$1,177,203
339	$3,434	$51,889	$55,322	$1,125,314
340	$3,282	$52,040	$55,322	$1,073,274
341	$3,130	$52,192	$55,322	$1,021,082
342	$2,978	$52,344	$55,322	$968,738
343	$2,825	$52,497	$55,322	$916,241
344	$2,672	$52,650	$55,322	$863,591
345	$2,519	$52,803	$55,322	$810,788
346	$2,365	$52,958	$55,322	$757,830
347	$2,210	$53,112	$55,322	$704,718
348	$2,055	$53,267	$55,322	$651,451

第29年供款共

$663,868

第29年利息

$34,791

第29年共還本金

$629,077

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,900	$53,422	$55,322	$598,029
350	$1,744	$53,578	$55,322	$544,451
351	$1,588	$53,734	$55,322	$490,717
352	$1,431	$53,891	$55,322	$436,826
353	$1,274	$54,048	$55,322	$382,777
354	$1,116	$54,206	$55,322	$328,572
355	$958	$54,364	$55,322	$274,208
356	$800	$54,523	$55,322	$219,685
357	$641	$54,682	$55,322	$165,003
358	$481	$54,841	$55,322	$110,162
359	$321	$55,001	$55,322	$55,161
360	$161	$55,161	$55,322	$0

第30年供款共

$663,868

第30年利息

$12,416

第30年共還本金

$651,451

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$15,926,030

免責聲明

筍盤推介

按揭保險費
info