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$16,197,567

每月供款
$58,799

首期

$-5,300,000

總貸款額

$13,300,000

總利息

$7,867,567

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-4,970,000

按月供比率計算

$117,598

置業成本總預算

HK$-4,970,000

首期

$-5,300,000
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

$117,598

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

西貢西沙小全幢

thumb_up

連天台小全幢企理裝修

建

1,200 呎

@6,833

real_estate_agent 罕有放盤

售$820 萬

建

1,200 呎

@6,833

售$820 萬

real_estate_agent 罕有放盤

馬鞍山迎海第02期星灣第20座

thumb_up

迎海 2房半靚,近商場

實

496 呎

@14,718

local_fire_department 至HIT local_offer 低水筍價

售$730 萬

實

496 呎

@14,718

售$730 萬

local_fire_department 至HIT local_offer 低水筍價

牛池灣曉暉花園第05座

thumb_up

半山高層單邊樓皇-極罕之選

實

686 呎

@12,391

建

895 呎

@9,497

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

售$850 萬

實

686 呎

@12,391

建

895 呎

@9,497

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

VR實景

馬鞍山聽濤雅苑第03座

thumb_up

馬鞍山聽濤雅苑3房加多用途房有3條免費村巴線(連約)

實

788 呎

@10,533

建

977 呎

@8,495

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

售$830 萬

實

788 呎

@10,533

建

977 呎

@8,495

售$830 萬

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

馬鞍山聽濤雅苑第03座

thumb_up

聽濤三房

實

733 呎

@11,323

建

906 呎

@9,161

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

售$830 萬

實

733 呎

@11,323

建

906 呎

@9,161

售$830 萬

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

馬鞍山聽濤雅苑第06座

thumb_up

罕有連空中花園絕對實盤

實

516 呎

@13,915

建

638 呎

@11,254

local_fire_department 至HIT real_estate_agent 罕有放盤

售$718 萬

實

516 呎

@13,915

建

638 呎

@11,254

售$718 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

VR實景

馬鞍山星漣海第03A座

thumb_up

三房一儲一套房低密度寧靜住宅區

實

780 呎

@11,538

local_fire_department 至HIT price_change 蝕讓盤

售$900 萬

實

780 呎

@11,538

售$900 萬

local_fire_department 至HIT price_change 蝕讓盤

西貢逸瓏海滙第02座

thumb_up

西貢底密度豪宅會所泳池

實

592 呎

@13,514

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$800 萬

實

592 呎

@13,514

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

馬鞍山銀湖天峰

thumb_up

【罕有新裝修兩房鐵路上蓋】歡迎約睇

實

541 呎

@15,490

建

711 呎

@11,786

local_fire_department 至HIT directions_run 日內即走 verified 首置必買 pets 愛竉必選

售$838 萬

實

541 呎

@15,490

建

711 呎

@11,786

售$838 萬

local_fire_department 至HIT directions_run 日內即走 verified 首置必買 pets 愛竉必選

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

@17,815

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$750 萬

實

421 呎

@17,815

售$750 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

獨家

馬鞍山聽濤雅苑第04座

thumb_up

開揚市景, 業主有心求賣

實

733 呎

@10,914

建

906 呎

@8,830

local_fire_department 至HIT

售$800 萬

實

733 呎

@10,914

建

906 呎

@8,830

售$800 萬

local_fire_department 至HIT

沙田玖瓏山天瓏閣

thumb_up

玖瓏山天瓏閣靚裝即買即住即收租

實

654 呎

@12,232

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

654 呎

@12,232

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$79,600	$61,166	$50,124	$42,778
1.500	$82,559	$64,179	$53,192	$45,901
2.000	$85,587	$67,282	$56,373	$49,159
2.500	$88,683	$70,477	$59,666	$52,551
3.000	$91,847	$73,761	$63,070	$56,073
3.375	$94,265	$76,283	$65,695	$58,799
3.500	$95,079	$77,135	$66,583	$59,723
4.000	$98,378	$80,595	$70,202	$63,496
4.500	$101,744	$84,142	$73,926	$67,389
5.000	$105,176	$87,774	$77,750	$71,397
5.500	$108,672	$91,489	$81,674	$75,516
6.000	$112,233	$95,285	$85,692	$79,740

每月供款$58,799

年期

30年

貸款金額

$13,300,000

總利息

$7,867,567

總貸款連利息

$21,167,567

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$37,406	$21,393	$58,799	$13,278,607
2	$37,346	$21,453	$58,799	$13,257,155
3	$37,286	$21,513	$58,799	$13,235,642
4	$37,225	$21,574	$58,799	$13,214,068
5	$37,165	$21,634	$58,799	$13,192,434
6	$37,104	$21,695	$58,799	$13,170,739
7	$37,043	$21,756	$58,799	$13,148,983
8	$36,982	$21,817	$58,799	$13,127,165
9	$36,920	$21,879	$58,799	$13,105,287
10	$36,859	$21,940	$58,799	$13,083,347
11	$36,797	$22,002	$58,799	$13,061,345
12	$36,735	$22,064	$58,799	$13,039,281

第1年供款共

$705,586

第1年利息

$444,867

第1年共還本金

$260,719

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$36,673	$22,126	$58,799	$13,017,155
14	$36,611	$22,188	$58,799	$12,994,967
15	$36,548	$22,250	$58,799	$12,972,717
16	$36,486	$22,313	$58,799	$12,950,404
17	$36,423	$22,376	$58,799	$12,928,028
18	$36,360	$22,439	$58,799	$12,905,589
19	$36,297	$22,502	$58,799	$12,883,087
20	$36,234	$22,565	$58,799	$12,860,522
21	$36,170	$22,629	$58,799	$12,837,894
22	$36,107	$22,692	$58,799	$12,815,201
23	$36,043	$22,756	$58,799	$12,792,445
24	$35,979	$22,820	$58,799	$12,769,625

第2年供款共

$705,586

第2年利息

$435,930

第2年共還本金

$269,656

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$35,915	$22,884	$58,799	$12,746,741
26	$35,850	$22,949	$58,799	$12,723,793
27	$35,786	$23,013	$58,799	$12,700,779
28	$35,721	$23,078	$58,799	$12,677,702
29	$35,656	$23,143	$58,799	$12,654,559
30	$35,591	$23,208	$58,799	$12,631,351
31	$35,526	$23,273	$58,799	$12,608,078
32	$35,460	$23,339	$58,799	$12,584,739
33	$35,395	$23,404	$58,799	$12,561,335
34	$35,329	$23,470	$58,799	$12,537,865
35	$35,263	$23,536	$58,799	$12,514,329
36	$35,197	$23,602	$58,799	$12,490,727

第3年供款共

$705,586

第3年利息

$426,687

第3年共還本金

$278,899

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$35,130	$23,669	$58,799	$12,467,058
38	$35,064	$23,735	$58,799	$12,443,323
39	$34,997	$23,802	$58,799	$12,419,521
40	$34,930	$23,869	$58,799	$12,395,652
41	$34,863	$23,936	$58,799	$12,371,716
42	$34,795	$24,003	$58,799	$12,347,713
43	$34,728	$24,071	$58,799	$12,323,642
44	$34,660	$24,139	$58,799	$12,299,503
45	$34,592	$24,206	$58,799	$12,275,297
46	$34,524	$24,275	$58,799	$12,251,022
47	$34,456	$24,343	$58,799	$12,226,679
48	$34,388	$24,411	$58,799	$12,202,268

第4年供款共

$705,586

第4年利息

$417,127

第4年共還本金

$288,458

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$34,319	$24,480	$58,799	$12,177,788
50	$34,250	$24,549	$58,799	$12,153,240
51	$34,181	$24,618	$58,799	$12,128,622
52	$34,112	$24,687	$58,799	$12,103,935
53	$34,042	$24,756	$58,799	$12,079,178
54	$33,973	$24,826	$58,799	$12,054,352
55	$33,903	$24,896	$58,799	$12,029,456
56	$33,833	$24,966	$58,799	$12,004,490
57	$33,763	$25,036	$58,799	$11,979,454
58	$33,692	$25,107	$58,799	$11,954,347
59	$33,622	$25,177	$58,799	$11,929,170
60	$33,551	$25,248	$58,799	$11,903,922

第5年供款共

$705,586

第5年利息

$407,240

第5年共還本金

$298,346

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$33,480	$25,319	$58,799	$11,878,603
62	$33,409	$25,390	$58,799	$11,853,213
63	$33,337	$25,462	$58,799	$11,827,751
64	$33,266	$25,533	$58,799	$11,802,218
65	$33,194	$25,605	$58,799	$11,776,613
66	$33,122	$25,677	$58,799	$11,750,936
67	$33,050	$25,749	$58,799	$11,725,187
68	$32,977	$25,822	$58,799	$11,699,365
69	$32,904	$25,894	$58,799	$11,673,471
70	$32,832	$25,967	$58,799	$11,647,504
71	$32,759	$26,040	$58,799	$11,621,463
72	$32,685	$26,113	$58,799	$11,595,350

第6年供款共

$705,586

第6年利息

$397,013

第6年共還本金

$308,572

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$32,612	$26,187	$58,799	$11,569,163
74	$32,538	$26,261	$58,799	$11,542,902
75	$32,464	$26,334	$58,799	$11,516,568
76	$32,390	$26,408	$58,799	$11,490,160
77	$32,316	$26,483	$58,799	$11,463,677
78	$32,242	$26,557	$58,799	$11,437,120
79	$32,167	$26,632	$58,799	$11,410,488
80	$32,092	$26,707	$58,799	$11,383,781
81	$32,017	$26,782	$58,799	$11,356,999
82	$31,942	$26,857	$58,799	$11,330,142
83	$31,866	$26,933	$58,799	$11,303,209
84	$31,790	$27,009	$58,799	$11,276,201

第7年供款共

$705,586

第7年利息

$386,436

第7年共還本金

$319,149

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$31,714	$27,084	$58,799	$11,249,116
86	$31,638	$27,161	$58,799	$11,221,955
87	$31,562	$27,237	$58,799	$11,194,718
88	$31,485	$27,314	$58,799	$11,167,405
89	$31,408	$27,390	$58,799	$11,140,014
90	$31,331	$27,468	$58,799	$11,112,547
91	$31,254	$27,545	$58,799	$11,085,002
92	$31,177	$27,622	$58,799	$11,057,380
93	$31,099	$27,700	$58,799	$11,029,680
94	$31,021	$27,778	$58,799	$11,001,902
95	$30,943	$27,856	$58,799	$10,974,046
96	$30,865	$27,934	$58,799	$10,946,112

第8年供款共

$705,586

第8年利息

$375,497

第8年共還本金

$330,089

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$30,786	$28,013	$58,799	$10,918,099
98	$30,707	$28,092	$58,799	$10,890,007
99	$30,628	$28,171	$58,799	$10,861,837
100	$30,549	$28,250	$58,799	$10,833,587
101	$30,469	$28,329	$58,799	$10,805,257
102	$30,390	$28,409	$58,799	$10,776,848
103	$30,310	$28,489	$58,799	$10,748,360
104	$30,230	$28,569	$58,799	$10,719,790
105	$30,149	$28,649	$58,799	$10,691,141
106	$30,069	$28,730	$58,799	$10,662,411
107	$29,988	$28,811	$58,799	$10,633,600
108	$29,907	$28,892	$58,799	$10,604,709

第9年供款共

$705,586

第9年利息

$364,182

第9年共還本金

$341,403

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$29,826	$28,973	$58,799	$10,575,736
110	$29,744	$29,055	$58,799	$10,546,681
111	$29,663	$29,136	$58,799	$10,517,545
112	$29,581	$29,218	$58,799	$10,488,327
113	$29,498	$29,300	$58,799	$10,459,026
114	$29,416	$29,383	$58,799	$10,429,643
115	$29,333	$29,465	$58,799	$10,400,178
116	$29,251	$29,548	$58,799	$10,370,630
117	$29,167	$29,631	$58,799	$10,340,998
118	$29,084	$29,715	$58,799	$10,311,284
119	$29,000	$29,798	$58,799	$10,281,485
120	$28,917	$29,882	$58,799	$10,251,603

第10年供款共

$705,586

第10年利息

$352,480

第10年共還本金

$353,105

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$28,833	$29,966	$58,799	$10,221,637
122	$28,748	$30,050	$58,799	$10,191,586
123	$28,664	$30,135	$58,799	$10,161,452
124	$28,579	$30,220	$58,799	$10,131,232
125	$28,494	$30,305	$58,799	$10,100,927
126	$28,409	$30,390	$58,799	$10,070,537
127	$28,323	$30,475	$58,799	$10,040,062
128	$28,238	$30,561	$58,799	$10,009,501
129	$28,152	$30,647	$58,799	$9,978,854
130	$28,066	$30,733	$58,799	$9,948,120
131	$27,979	$30,820	$58,799	$9,917,301
132	$27,892	$30,906	$58,799	$9,886,394

第11年供款共

$705,586

第11年利息

$340,377

第11年共還本金

$365,209

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$27,805	$30,993	$58,799	$9,855,401
134	$27,718	$31,080	$58,799	$9,824,320
135	$27,631	$31,168	$58,799	$9,793,153
136	$27,543	$31,256	$58,799	$9,761,897
137	$27,455	$31,343	$58,799	$9,730,553
138	$27,367	$31,432	$58,799	$9,699,122
139	$27,279	$31,520	$58,799	$9,667,602
140	$27,190	$31,609	$58,799	$9,635,993
141	$27,101	$31,698	$58,799	$9,604,296
142	$27,012	$31,787	$58,799	$9,572,509
143	$26,923	$31,876	$58,799	$9,540,633
144	$26,833	$31,966	$58,799	$9,508,667

第12年供款共

$705,586

第12年利息

$327,858

第12年共還本金

$377,727

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$26,743	$32,056	$58,799	$9,476,611
146	$26,653	$32,146	$58,799	$9,444,466
147	$26,563	$32,236	$58,799	$9,412,229
148	$26,472	$32,327	$58,799	$9,379,902
149	$26,381	$32,418	$58,799	$9,347,485
150	$26,290	$32,509	$58,799	$9,314,976
151	$26,198	$32,600	$58,799	$9,282,375
152	$26,107	$32,692	$58,799	$9,249,683
153	$26,015	$32,784	$58,799	$9,216,899
154	$25,923	$32,876	$58,799	$9,184,023
155	$25,830	$32,969	$58,799	$9,151,054
156	$25,737	$33,061	$58,799	$9,117,993

第13年供款共

$705,586

第13年利息

$314,911

第13年共還本金

$390,675

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$25,644	$33,154	$58,799	$9,084,838
158	$25,551	$33,248	$58,799	$9,051,590
159	$25,458	$33,341	$58,799	$9,018,249
160	$25,364	$33,435	$58,799	$8,984,814
161	$25,270	$33,529	$58,799	$8,951,285
162	$25,175	$33,623	$58,799	$8,917,662
163	$25,081	$33,718	$58,799	$8,883,944
164	$24,986	$33,813	$58,799	$8,850,131
165	$24,891	$33,908	$58,799	$8,816,224
166	$24,796	$34,003	$58,799	$8,782,220
167	$24,700	$34,099	$58,799	$8,748,122
168	$24,604	$34,195	$58,799	$8,713,927

第14年供款共

$705,586

第14年利息

$301,520

第14年共還本金

$404,066

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$24,508	$34,291	$58,799	$8,679,636
170	$24,411	$34,387	$58,799	$8,645,249
171	$24,315	$34,484	$58,799	$8,610,765
172	$24,218	$34,581	$58,799	$8,576,184
173	$24,121	$34,678	$58,799	$8,541,505
174	$24,023	$34,776	$58,799	$8,506,730
175	$23,925	$34,874	$58,799	$8,471,856
176	$23,827	$34,972	$58,799	$8,436,884
177	$23,729	$35,070	$58,799	$8,401,814
178	$23,630	$35,169	$58,799	$8,366,645
179	$23,531	$35,268	$58,799	$8,331,378
180	$23,432	$35,367	$58,799	$8,296,011

第15年供款共

$705,586

第15年利息

$287,670

第15年共還本金

$417,916

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$23,333	$35,466	$58,799	$8,260,545
182	$23,233	$35,566	$58,799	$8,224,979
183	$23,133	$35,666	$58,799	$8,189,313
184	$23,032	$35,766	$58,799	$8,153,546
185	$22,932	$35,867	$58,799	$8,117,679
186	$22,831	$35,968	$58,799	$8,081,712
187	$22,730	$36,069	$58,799	$8,045,643
188	$22,628	$36,170	$58,799	$8,009,472
189	$22,527	$36,272	$58,799	$7,973,200
190	$22,425	$36,374	$58,799	$7,936,826
191	$22,322	$36,476	$58,799	$7,900,349
192	$22,220	$36,579	$58,799	$7,863,770

第16年供款共

$705,586

第16年利息

$273,345

第16年共還本金

$432,241

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$22,117	$36,682	$58,799	$7,827,088
194	$22,014	$36,785	$58,799	$7,790,303
195	$21,910	$36,889	$58,799	$7,753,415
196	$21,806	$36,992	$58,799	$7,716,422
197	$21,702	$37,096	$58,799	$7,679,326
198	$21,598	$37,201	$58,799	$7,642,125
199	$21,493	$37,305	$58,799	$7,604,820
200	$21,389	$37,410	$58,799	$7,567,410
201	$21,283	$37,515	$58,799	$7,529,894
202	$21,178	$37,621	$58,799	$7,492,273
203	$21,072	$37,727	$58,799	$7,454,547
204	$20,966	$37,833	$58,799	$7,416,714

第17年供款共

$705,586

第17年利息

$258,529

第17年共還本金

$447,057

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$20,860	$37,939	$58,799	$7,378,774
206	$20,753	$38,046	$58,799	$7,340,728
207	$20,646	$38,153	$58,799	$7,302,575
208	$20,538	$38,260	$58,799	$7,264,315
209	$20,431	$38,368	$58,799	$7,225,947
210	$20,323	$38,476	$58,799	$7,187,471
211	$20,215	$38,584	$58,799	$7,148,887
212	$20,106	$38,693	$58,799	$7,110,195
213	$19,997	$38,801	$58,799	$7,071,393
214	$19,888	$38,911	$58,799	$7,032,483
215	$19,779	$39,020	$58,799	$6,993,463
216	$19,669	$39,130	$58,799	$6,954,333

第18年供款共

$705,586

第18年利息

$243,205

第18年共還本金

$462,380

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$19,559	$39,240	$58,799	$6,915,094
218	$19,449	$39,350	$58,799	$6,875,743
219	$19,338	$39,461	$58,799	$6,836,283
220	$19,227	$39,572	$58,799	$6,796,711
221	$19,116	$39,683	$58,799	$6,757,028
222	$19,004	$39,795	$58,799	$6,717,233
223	$18,892	$39,907	$58,799	$6,677,327
224	$18,780	$40,019	$58,799	$6,637,308
225	$18,667	$40,131	$58,799	$6,597,177
226	$18,555	$40,244	$58,799	$6,556,932
227	$18,441	$40,357	$58,799	$6,516,575
228	$18,328	$40,471	$58,799	$6,476,104

第19年供款共

$705,586

第19年利息

$227,356

第19年共還本金

$478,229

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$18,214	$40,585	$58,799	$6,435,519
230	$18,100	$40,699	$58,799	$6,394,820
231	$17,985	$40,813	$58,799	$6,354,007
232	$17,871	$40,928	$58,799	$6,313,079
233	$17,756	$41,043	$58,799	$6,272,035
234	$17,640	$41,159	$58,799	$6,230,877
235	$17,524	$41,274	$58,799	$6,189,602
236	$17,408	$41,391	$58,799	$6,148,212
237	$17,292	$41,507	$58,799	$6,106,705
238	$17,175	$41,624	$58,799	$6,065,081
239	$17,058	$41,741	$58,799	$6,023,340
240	$16,941	$41,858	$58,799	$5,981,482

第20年供款共

$705,586

第20年利息

$210,964

第20年共還本金

$494,622

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$16,823	$41,976	$58,799	$5,939,506
242	$16,705	$42,094	$58,799	$5,897,412
243	$16,586	$42,212	$58,799	$5,855,200
244	$16,468	$42,331	$58,799	$5,812,869
245	$16,349	$42,450	$58,799	$5,770,419
246	$16,229	$42,569	$58,799	$5,727,849
247	$16,110	$42,689	$58,799	$5,685,160
248	$15,990	$42,809	$58,799	$5,642,351
249	$15,869	$42,930	$58,799	$5,599,421
250	$15,748	$43,050	$58,799	$5,556,371
251	$15,627	$43,172	$58,799	$5,513,199
252	$15,506	$43,293	$58,799	$5,469,906

第21年供款共

$705,586

第21年利息

$194,010

第21年共還本金

$511,576

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$15,384	$43,415	$58,799	$5,426,492
254	$15,262	$43,537	$58,799	$5,382,955
255	$15,140	$43,659	$58,799	$5,339,296
256	$15,017	$43,782	$58,799	$5,295,514
257	$14,894	$43,905	$58,799	$5,251,609
258	$14,770	$44,029	$58,799	$5,207,580
259	$14,646	$44,152	$58,799	$5,163,427
260	$14,522	$44,277	$58,799	$5,119,151
261	$14,398	$44,401	$58,799	$5,074,750
262	$14,273	$44,526	$58,799	$5,030,224
263	$14,148	$44,651	$58,799	$4,985,572
264	$14,022	$44,777	$58,799	$4,940,795

第22年供款共

$705,586

第22年利息

$176,474

第22年共還本金

$529,111

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$13,896	$44,903	$58,799	$4,895,893
266	$13,770	$45,029	$58,799	$4,850,863
267	$13,643	$45,156	$58,799	$4,805,708
268	$13,516	$45,283	$58,799	$4,760,425
269	$13,389	$45,410	$58,799	$4,715,015
270	$13,261	$45,538	$58,799	$4,669,477
271	$13,133	$45,666	$58,799	$4,623,811
272	$13,004	$45,794	$58,799	$4,578,017
273	$12,876	$45,923	$58,799	$4,532,094
274	$12,747	$46,052	$58,799	$4,486,041
275	$12,617	$46,182	$58,799	$4,439,860
276	$12,487	$46,312	$58,799	$4,393,548

第23年供款共

$705,586

第23年利息

$158,338

第23年共還本金

$547,247

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$12,357	$46,442	$58,799	$4,347,106
278	$12,226	$46,573	$58,799	$4,300,533
279	$12,095	$46,704	$58,799	$4,253,830
280	$11,964	$46,835	$58,799	$4,206,995
281	$11,832	$46,967	$58,799	$4,160,028
282	$11,700	$47,099	$58,799	$4,112,930
283	$11,568	$47,231	$58,799	$4,065,698
284	$11,435	$47,364	$58,799	$4,018,334
285	$11,302	$47,497	$58,799	$3,970,837
286	$11,168	$47,631	$58,799	$3,923,206
287	$11,034	$47,765	$58,799	$3,875,442
288	$10,900	$47,899	$58,799	$3,827,542

第24年供款共

$705,586

第24年利息

$139,580

第24年共還本金

$566,005

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$10,765	$48,034	$58,799	$3,779,509
290	$10,630	$48,169	$58,799	$3,731,340
291	$10,494	$48,304	$58,799	$3,683,035
292	$10,359	$48,440	$58,799	$3,634,595
293	$10,222	$48,576	$58,799	$3,586,019
294	$10,086	$48,713	$58,799	$3,537,305
295	$9,949	$48,850	$58,799	$3,488,455
296	$9,811	$48,988	$58,799	$3,439,468
297	$9,674	$49,125	$58,799	$3,390,343
298	$9,535	$49,263	$58,799	$3,341,079
299	$9,397	$49,402	$58,799	$3,291,677
300	$9,258	$49,541	$58,799	$3,242,136

第25年供款共

$705,586

第25年利息

$120,179

第25年共還本金

$585,406

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$9,119	$49,680	$58,799	$3,192,456
302	$8,979	$49,820	$58,799	$3,142,636
303	$8,839	$49,960	$58,799	$3,092,676
304	$8,698	$50,101	$58,799	$3,042,575
305	$8,557	$50,242	$58,799	$2,992,333
306	$8,416	$50,383	$58,799	$2,941,951
307	$8,274	$50,525	$58,799	$2,891,426
308	$8,132	$50,667	$58,799	$2,840,759
309	$7,990	$50,809	$58,799	$2,789,950
310	$7,847	$50,952	$58,799	$2,738,998
311	$7,703	$51,095	$58,799	$2,687,903
312	$7,560	$51,239	$58,799	$2,636,664

第26年供款共

$705,586

第26年利息

$100,113

第26年共還本金

$605,472

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$7,416	$51,383	$58,799	$2,585,281
314	$7,271	$51,528	$58,799	$2,533,753
315	$7,126	$51,673	$58,799	$2,482,080
316	$6,981	$51,818	$58,799	$2,430,262
317	$6,835	$51,964	$58,799	$2,378,299
318	$6,689	$52,110	$58,799	$2,326,189
319	$6,542	$52,256	$58,799	$2,273,932
320	$6,395	$52,403	$58,799	$2,221,529
321	$6,248	$52,551	$58,799	$2,168,978
322	$6,100	$52,699	$58,799	$2,116,280
323	$5,952	$52,847	$58,799	$2,063,433
324	$5,803	$52,995	$58,799	$2,010,438

第27年供款共

$705,586

第27年利息

$79,359

第27年共還本金

$626,226

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,654	$53,144	$58,799	$1,957,293
326	$5,505	$53,294	$58,799	$1,903,999
327	$5,355	$53,444	$58,799	$1,850,555
328	$5,205	$53,594	$58,799	$1,796,961
329	$5,054	$53,745	$58,799	$1,743,216
330	$4,903	$53,896	$58,799	$1,689,320
331	$4,751	$54,048	$58,799	$1,635,273
332	$4,599	$54,200	$58,799	$1,581,073
333	$4,447	$54,352	$58,799	$1,526,721
334	$4,294	$54,505	$58,799	$1,472,216
335	$4,141	$54,658	$58,799	$1,417,558
336	$3,987	$54,812	$58,799	$1,362,746

第28年供款共

$705,586

第28年利息

$57,894

第28年共還本金

$647,691

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,833	$54,966	$58,799	$1,307,780
338	$3,678	$55,121	$58,799	$1,252,660
339	$3,523	$55,276	$58,799	$1,197,384
340	$3,368	$55,431	$58,799	$1,141,953
341	$3,212	$55,587	$58,799	$1,086,366
342	$3,055	$55,743	$58,799	$1,030,622
343	$2,899	$55,900	$58,799	$974,722
344	$2,741	$56,057	$58,799	$918,665
345	$2,584	$56,215	$58,799	$862,450
346	$2,426	$56,373	$58,799	$806,077
347	$2,267	$56,532	$58,799	$749,545
348	$2,108	$56,691	$58,799	$692,854

第29年供款共

$705,586

第29年利息

$35,693

第29年共還本金

$669,892

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,949	$56,850	$58,799	$636,004
350	$1,789	$57,010	$58,799	$578,994
351	$1,628	$57,170	$58,799	$521,824
352	$1,468	$57,331	$58,799	$464,492
353	$1,306	$57,492	$58,799	$407,000
354	$1,145	$57,654	$58,799	$349,346
355	$983	$57,816	$58,799	$291,530
356	$820	$57,979	$58,799	$233,551
357	$657	$58,142	$58,799	$175,409
358	$493	$58,305	$58,799	$117,103
359	$329	$58,469	$58,799	$58,634
360	$165	$58,634	$58,799	$0

第30年供款共

$705,586

第30年利息

$12,731

第30年共還本金

$692,854

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$16,197,567

免責聲明

筍盤推介

按揭保險費
info