樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$121,208

借款月供 $587 , 共加借HK$121,208

不需要按揭保險

年期

年

利率

印花稅

香港永久性居民

有其他住宅物業

以公司名義購買

計算額外印花稅 (賣家支付)

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$23,063,225

每月供款
$54,481

首期

$2,780,000

總貸款額

$11,241,208

總利息

$8,371,767

印花稅

$521,250

其他

$149,000

置業成本總預算

HK$3,450,250

最低每月入息要求

按月供比率計算

$108,961

按壓力測試計算

$113,838

置業成本總預算

HK$3,450,250

首期

$2,780,000
印花稅

$521,250
- AVD
  
  $521,250
- SSD(由賣方支付)
  
  $0
- BSD
  
  $0
律師費

$ 10,000
代理佣金

$139,000
按揭保險費

$121,208

壓力測試 (假設利率上升2.0%)

假設利率

6.125%

假設每月供款

$68,303

最低每月入息要求

按月供比率計算

$108,961

按壓力測試計算

$113,838

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。計算只作參考用途，計算詳情請參閱「最新按揭措施」。一切資料以金管局、按證公司及稅務局等機構之最新公布為準。

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

睇啱再傾, 永久靚海景, 樓齡新, 有露台, 近烏溪沙站, 自住, 約睇!

實

795 呎

@17,610

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 verified 首置必買

售$1,400 萬

實

795 呎

@17,610

售$1,400 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 verified 首置必買

沙田沙田花園

thumb_up

實用率高廳大房大東南開揚景觀

實

1,294 呎

@10,703

建

1,485 呎

@9,327

real_estate_agent 罕有放盤 hotel_class 樓王

售$1,385 萬

實

1,294 呎

@10,703

建

1,485 呎

@9,327

售$1,385 萬

real_estate_agent 罕有放盤 hotel_class 樓王

西貢 SAI KUNG

thumb_up

獨立屋四面單邊，屋內光線充足，漂亮大花園，屋旁車位

建

1,400 呎

@9,514

local_offer 低水筍價 pets 愛竉必選

售$1,332 萬

建

1,400 呎

@9,514

售$1,332 萬

local_offer 低水筍價 pets 愛竉必選

西貢曉嵐閣

thumb_up

東南靚景, 靚裝高回報,可以约睇楼

實

1,163 呎

@12,468

建

1,311 呎

@11,060

local_fire_department 至HIT

售$1,450 萬

實

1,163 呎

@12,468

建

1,311 呎

@11,060

售$1,450 萬

local_fire_department 至HIT

沙田駿景園第07座

thumb_up

東鐵沿線, 難得有裝

實

1,041 呎

@12,680

建

1,236 呎

@10,680

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇

售$1,320 萬

實

1,041 呎

@12,680

建

1,236 呎

@10,680

售$1,320 萬

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇

西貢黃竹山新村

thumb_up

黃竹山新村

建

1,400 呎

@10,000

local_offer 低水筍價

售$1,400 萬

建

1,400 呎

@10,000

售$1,400 萬

local_offer 低水筍價

VR實景

馬鞍山迎海第01期第03座

thumb_up

烏溪沙站馬鐵上蓋環境舒適必選租盤！

實

809 呎

@16,292

建

1,054 呎

@12,505

local_fire_department 至HIT

售$1,318 萬

實

809 呎

@16,292

建

1,054 呎

@12,505

售$1,318 萬

local_fire_department 至HIT

VR實景影片

沙田觀音花園

thumb_up

世外桃源 (罕有全幢放盤)

建

1,750 呎

@7,429

real_estate_agent 罕有放盤

售$1,300 萬

建

1,750 呎

@7,429

售$1,300 萬

real_estate_agent 罕有放盤

馬鞍山迎海第01期第05座

thumb_up

馬鐵沿線, 日落景緻三房

實

797 呎

@16,939

建

1,035 呎

@13,043

local_fire_department 至HIT

售$1,350 萬

實

797 呎

@16,939

建

1,035 呎

@13,043

售$1,350 萬

local_fire_department 至HIT

沙田玖瓏山天瓏閣第02座

thumb_up

九肚半山, 大單邊三房

實

964 呎

@15,041

directions_run 日內即走

售$1,450 萬

實

964 呎

@15,041

售$1,450 萬

directions_run 日內即走

馬鞍山觀瀾雅軒第02座

thumb_up

觀瀾雅軒***全海景,套3房2廳,間隔實用***

實

1,113 呎

@12,668

建

1,480 呎

@9,527

real_estate_agent 罕有放盤 hotel_class 樓王

售$1,410 萬

實

1,113 呎

@12,668

建

1,480 呎

@9,527

售$1,410 萬

real_estate_agent 罕有放盤 hotel_class 樓王

沙田晉名峰

thumb_up

高私隱世外桃園~3房2廁高層靚裝~✨

實

790 呎

@16,430

建

1,008 呎

@12,877

local_fire_department 至HIT

售$1,298 萬

實

790 呎

@16,430

建

1,008 呎

@12,877

售$1,298 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$67,278	$51,698	$42,365	$36,156
1.500	$69,779	$54,244	$44,958	$38,796
2.000	$72,338	$56,867	$47,646	$41,550
2.500	$74,955	$59,567	$50,430	$44,416
3.000	$77,630	$62,343	$53,307	$47,393
3.500	$80,361	$65,194	$56,276	$50,478
4.000	$83,150	$68,120	$59,335	$53,667
4.125	$83,856	$68,862	$60,114	$54,480
4.500	$85,994	$71,117	$62,482	$56,958
5.000	$88,895	$74,187	$65,715	$60,345
5.500	$91,850	$77,327	$69,031	$63,826
6.000	$94,860	$80,536	$72,427	$67,397

每月供款$54,481

年期

30年

貸款金額

$11,241,208

總利息

$8,371,767

總貸款連利息

$19,612,975

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$38,642	$15,839	$54,480	$11,225,369
2	$38,587	$15,893	$54,480	$11,209,476
3	$38,533	$15,948	$54,480	$11,193,528
4	$38,478	$16,003	$54,480	$11,177,525
5	$38,423	$16,058	$54,480	$11,161,468
6	$38,368	$16,113	$54,480	$11,145,355
7	$38,312	$16,168	$54,480	$11,129,186
8	$38,257	$16,224	$54,480	$11,112,962
9	$38,201	$16,280	$54,480	$11,096,683
10	$38,145	$16,336	$54,480	$11,080,347
11	$38,089	$16,392	$54,480	$11,063,955
12	$38,032	$16,448	$54,480	$11,047,507

第1年供款共

$653,766

第1年利息

$460,065

第1年共還本金

$193,701

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$37,976	$16,505	$54,480	$11,031,002
14	$37,919	$16,561	$54,480	$11,014,441
15	$37,862	$16,618	$54,480	$10,997,823
16	$37,805	$16,675	$54,480	$10,981,147
17	$37,748	$16,733	$54,480	$10,964,414
18	$37,690	$16,790	$54,480	$10,947,624
19	$37,632	$16,848	$54,480	$10,930,776
20	$37,575	$16,906	$54,480	$10,913,870
21	$37,516	$16,964	$54,480	$10,896,906
22	$37,458	$17,022	$54,480	$10,879,884
23	$37,400	$17,081	$54,480	$10,862,803
24	$37,341	$17,140	$54,480	$10,845,663

第2年供款共

$653,766

第2年利息

$451,922

第2年共還本金

$201,844

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$37,282	$17,199	$54,480	$10,828,465
26	$37,223	$17,258	$54,480	$10,811,207
27	$37,164	$17,317	$54,480	$10,793,890
28	$37,104	$17,376	$54,480	$10,776,514
29	$37,044	$17,436	$54,480	$10,759,077
30	$36,984	$17,496	$54,480	$10,741,581
31	$36,924	$17,556	$54,480	$10,724,025
32	$36,864	$17,617	$54,480	$10,706,408
33	$36,803	$17,677	$54,480	$10,688,731
34	$36,743	$17,738	$54,480	$10,670,993
35	$36,682	$17,799	$54,480	$10,653,194
36	$36,620	$17,860	$54,480	$10,635,334

第3年供款共

$653,766

第3年利息

$443,437

第3年共還本金

$210,329

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$36,559	$17,922	$54,480	$10,617,412
38	$36,497	$17,983	$54,480	$10,599,429
39	$36,436	$18,045	$54,480	$10,581,384
40	$36,374	$18,107	$54,480	$10,563,277
41	$36,311	$18,169	$54,480	$10,545,108
42	$36,249	$18,232	$54,480	$10,526,877
43	$36,186	$18,294	$54,480	$10,508,582
44	$36,123	$18,357	$54,480	$10,490,225
45	$36,060	$18,420	$54,480	$10,471,805
46	$35,997	$18,484	$54,480	$10,453,321
47	$35,933	$18,547	$54,480	$10,434,774
48	$35,870	$18,611	$54,480	$10,416,163

第4年供款共

$653,766

第4年利息

$434,595

第4年共還本金

$219,171

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$35,806	$18,675	$54,480	$10,397,488
50	$35,741	$18,739	$54,480	$10,378,749
51	$35,677	$18,804	$54,480	$10,359,945
52	$35,612	$18,868	$54,480	$10,341,077
53	$35,547	$18,933	$54,480	$10,322,144
54	$35,482	$18,998	$54,480	$10,303,146
55	$35,417	$19,063	$54,480	$10,284,083
56	$35,352	$19,129	$54,480	$10,264,954
57	$35,286	$19,195	$54,480	$10,245,759
58	$35,220	$19,261	$54,480	$10,226,498
59	$35,154	$19,327	$54,480	$10,207,171
60	$35,087	$19,393	$54,480	$10,187,778

第5年供款共

$653,766

第5年利息

$425,381

第5年共還本金

$228,385

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$35,020	$19,460	$54,480	$10,168,318
62	$34,954	$19,527	$54,480	$10,148,791
63	$34,886	$19,594	$54,480	$10,129,197
64	$34,819	$19,661	$54,480	$10,109,536
65	$34,752	$19,729	$54,480	$10,089,807
66	$34,684	$19,797	$54,480	$10,070,010
67	$34,616	$19,865	$54,480	$10,050,145
68	$34,547	$19,933	$54,480	$10,030,212
69	$34,479	$20,002	$54,480	$10,010,210
70	$34,410	$20,070	$54,480	$9,990,140
71	$34,341	$20,139	$54,480	$9,970,001
72	$34,272	$20,209	$54,480	$9,949,792

第6年供款共

$653,766

第6年利息

$415,780

第6年共還本金

$237,986

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$34,202	$20,278	$54,480	$9,929,514
74	$34,133	$20,348	$54,480	$9,909,166
75	$34,063	$20,418	$54,480	$9,888,748
76	$33,993	$20,488	$54,480	$9,868,261
77	$33,922	$20,558	$54,480	$9,847,702
78	$33,851	$20,629	$54,480	$9,827,073
79	$33,781	$20,700	$54,480	$9,806,373
80	$33,709	$20,771	$54,480	$9,785,602
81	$33,638	$20,842	$54,480	$9,764,760
82	$33,566	$20,914	$54,480	$9,743,846
83	$33,494	$20,986	$54,480	$9,722,860
84	$33,422	$21,058	$54,480	$9,701,801

第7年供款共

$653,766

第7年利息

$405,775

第7年共還本金

$247,991

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$33,350	$21,131	$54,480	$9,680,671
86	$33,277	$21,203	$54,480	$9,659,468
87	$33,204	$21,276	$54,480	$9,638,192
88	$33,131	$21,349	$54,480	$9,616,842
89	$33,058	$21,423	$54,480	$9,595,420
90	$32,984	$21,496	$54,480	$9,573,924
91	$32,910	$21,570	$54,480	$9,552,353
92	$32,836	$21,644	$54,480	$9,530,709
93	$32,762	$21,719	$54,480	$9,508,991
94	$32,687	$21,793	$54,480	$9,487,197
95	$32,612	$21,868	$54,480	$9,465,329
96	$32,537	$21,943	$54,480	$9,443,386

第8年供款共

$653,766

第8年利息

$395,350

第8年共還本金

$258,416

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$32,462	$22,019	$54,480	$9,421,367
98	$32,386	$22,095	$54,480	$9,399,272
99	$32,310	$22,170	$54,480	$9,377,102
100	$32,234	$22,247	$54,480	$9,354,855
101	$32,157	$22,323	$54,480	$9,332,532
102	$32,081	$22,400	$54,480	$9,310,132
103	$32,004	$22,477	$54,480	$9,287,655
104	$31,926	$22,554	$54,480	$9,265,101
105	$31,849	$22,632	$54,480	$9,242,469
106	$31,771	$22,709	$54,480	$9,219,760
107	$31,693	$22,788	$54,480	$9,196,972
108	$31,615	$22,866	$54,480	$9,174,106

第9年供款共

$653,766

第9年利息

$384,486

第9年共還本金

$269,279

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$31,536	$22,944	$54,480	$9,151,162
110	$31,457	$23,023	$54,480	$9,128,138
111	$31,378	$23,103	$54,480	$9,105,036
112	$31,299	$23,182	$54,480	$9,081,854
113	$31,219	$23,262	$54,480	$9,058,592
114	$31,139	$23,342	$54,480	$9,035,251
115	$31,059	$23,422	$54,480	$9,011,829
116	$30,978	$23,502	$54,480	$8,988,327
117	$30,897	$23,583	$54,480	$8,964,743
118	$30,816	$23,664	$54,480	$8,941,079
119	$30,735	$23,746	$54,480	$8,917,334
120	$30,653	$23,827	$54,480	$8,893,507

第10年供款共

$653,766

第10年利息

$373,166

第10年共還本金

$280,600

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$30,571	$23,909	$54,480	$8,869,598
122	$30,489	$23,991	$54,480	$8,845,606
123	$30,407	$24,074	$54,480	$8,821,533
124	$30,324	$24,156	$54,480	$8,797,376
125	$30,241	$24,240	$54,480	$8,773,137
126	$30,158	$24,323	$54,480	$8,748,814
127	$30,074	$24,406	$54,480	$8,724,407
128	$29,990	$24,490	$54,480	$8,699,917
129	$29,906	$24,575	$54,480	$8,675,342
130	$29,821	$24,659	$54,480	$8,650,683
131	$29,737	$24,744	$54,480	$8,625,940
132	$29,652	$24,829	$54,480	$8,601,111

第11年供款共

$653,766

第11年利息

$361,370

第11年共還本金

$292,396

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$29,566	$24,914	$54,480	$8,576,197
134	$29,481	$25,000	$54,480	$8,551,197
135	$29,395	$25,086	$54,480	$8,526,111
136	$29,309	$25,172	$54,480	$8,500,939
137	$29,222	$25,259	$54,480	$8,475,681
138	$29,135	$25,345	$54,480	$8,450,335
139	$29,048	$25,432	$54,480	$8,424,903
140	$28,961	$25,520	$54,480	$8,399,383
141	$28,873	$25,608	$54,480	$8,373,775
142	$28,785	$25,696	$54,480	$8,348,080
143	$28,697	$25,784	$54,480	$8,322,296
144	$28,608	$25,873	$54,480	$8,296,423

第12年供款共

$653,766

第12年利息

$349,078

第12年共還本金

$304,688

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$28,519	$25,962	$54,480	$8,270,462
146	$28,430	$26,051	$54,480	$8,244,411
147	$28,340	$26,140	$54,480	$8,218,271
148	$28,250	$26,230	$54,480	$8,192,040
149	$28,160	$26,320	$54,480	$8,165,720
150	$28,070	$26,411	$54,480	$8,139,309
151	$27,979	$26,502	$54,480	$8,112,808
152	$27,888	$26,593	$54,480	$8,086,215
153	$27,796	$26,684	$54,480	$8,059,531
154	$27,705	$26,776	$54,480	$8,032,755
155	$27,613	$26,868	$54,480	$8,005,887
156	$27,520	$26,960	$54,480	$7,978,927

第13年供款共

$653,766

第13年利息

$336,269

第13年共還本金

$317,496

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$27,428	$27,053	$54,480	$7,951,874
158	$27,335	$27,146	$54,480	$7,924,728
159	$27,241	$27,239	$54,480	$7,897,489
160	$27,148	$27,333	$54,480	$7,870,156
161	$27,054	$27,427	$54,480	$7,842,729
162	$26,959	$27,521	$54,480	$7,815,208
163	$26,865	$27,616	$54,480	$7,787,592
164	$26,770	$27,711	$54,480	$7,759,882
165	$26,675	$27,806	$54,480	$7,732,076
166	$26,579	$27,901	$54,480	$7,704,174
167	$26,483	$27,997	$54,480	$7,676,177
168	$26,387	$28,094	$54,480	$7,648,083

第14年供款共

$653,766

第14年利息

$322,922

第14年共還本金

$330,844

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$26,290	$28,190	$54,480	$7,619,893
170	$26,193	$28,287	$54,480	$7,591,606
171	$26,096	$28,384	$54,480	$7,563,222
172	$25,999	$28,482	$54,480	$7,534,740
173	$25,901	$28,580	$54,480	$7,506,160
174	$25,802	$28,678	$54,480	$7,477,482
175	$25,704	$28,777	$54,480	$7,448,705
176	$25,605	$28,876	$54,480	$7,419,830
177	$25,506	$28,975	$54,480	$7,390,855
178	$25,406	$29,074	$54,480	$7,361,780
179	$25,306	$29,174	$54,480	$7,332,606
180	$25,206	$29,275	$54,480	$7,303,331

第15年供款共

$653,766

第15年利息

$309,014

第15年共還本金

$344,752

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$25,105	$29,375	$54,480	$7,273,956
182	$25,004	$29,476	$54,480	$7,244,480
183	$24,903	$29,578	$54,480	$7,214,902
184	$24,801	$29,679	$54,480	$7,185,223
185	$24,699	$29,781	$54,480	$7,155,442
186	$24,597	$29,884	$54,480	$7,125,558
187	$24,494	$29,986	$54,480	$7,095,572
188	$24,391	$30,089	$54,480	$7,065,482
189	$24,288	$30,193	$54,480	$7,035,289
190	$24,184	$30,297	$54,480	$7,004,993
191	$24,080	$30,401	$54,480	$6,974,592
192	$23,975	$30,505	$54,480	$6,944,087

第16年供款共

$653,766

第16年利息

$294,521

第16年共還本金

$359,245

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$23,870	$30,610	$54,480	$6,913,476
194	$23,765	$30,715	$54,480	$6,882,761
195	$23,659	$30,821	$54,480	$6,851,940
196	$23,554	$30,927	$54,480	$6,821,013
197	$23,447	$31,033	$54,480	$6,789,980
198	$23,341	$31,140	$54,480	$6,758,840
199	$23,234	$31,247	$54,480	$6,727,593
200	$23,126	$31,354	$54,480	$6,696,238
201	$23,018	$31,462	$54,480	$6,664,776
202	$22,910	$31,570	$54,480	$6,633,206
203	$22,802	$31,679	$54,480	$6,601,527
204	$22,693	$31,788	$54,480	$6,569,739

第17年供款共

$653,766

第17年利息

$279,419

第17年共還本金

$374,347

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$22,583	$31,897	$54,480	$6,537,842
206	$22,474	$32,007	$54,480	$6,505,836
207	$22,364	$32,117	$54,480	$6,473,719
208	$22,253	$32,227	$54,480	$6,441,492
209	$22,143	$32,338	$54,480	$6,409,154
210	$22,031	$32,449	$54,480	$6,376,705
211	$21,920	$32,561	$54,480	$6,344,145
212	$21,808	$32,672	$54,480	$6,311,472
213	$21,696	$32,785	$54,480	$6,278,687
214	$21,583	$32,897	$54,480	$6,245,790
215	$21,470	$33,011	$54,480	$6,212,779
216	$21,356	$33,124	$54,480	$6,179,655

第18年供款共

$653,766

第18年利息

$263,682

第18年共還本金

$390,084

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$21,243	$33,238	$54,480	$6,146,417
218	$21,128	$33,352	$54,480	$6,113,065
219	$21,014	$33,467	$54,480	$6,079,598
220	$20,899	$33,582	$54,480	$6,046,016
221	$20,783	$33,697	$54,480	$6,012,319
222	$20,667	$33,813	$54,480	$5,978,506
223	$20,551	$33,929	$54,480	$5,944,577
224	$20,434	$34,046	$54,480	$5,910,531
225	$20,317	$34,163	$54,480	$5,876,368
226	$20,200	$34,280	$54,480	$5,842,087
227	$20,082	$34,398	$54,480	$5,807,689
228	$19,964	$34,517	$54,480	$5,773,172

第19年供款共

$653,766

第19年利息

$247,283

第19年共還本金

$406,483

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$19,845	$34,635	$54,480	$5,738,537
230	$19,726	$34,754	$54,480	$5,703,783
231	$19,607	$34,874	$54,480	$5,668,909
232	$19,487	$34,994	$54,480	$5,633,915
233	$19,367	$35,114	$54,480	$5,598,801
234	$19,246	$35,235	$54,480	$5,563,567
235	$19,125	$35,356	$54,480	$5,528,211
236	$19,003	$35,477	$54,480	$5,492,734
237	$18,881	$35,599	$54,480	$5,457,135
238	$18,759	$35,722	$54,480	$5,421,413
239	$18,636	$35,844	$54,480	$5,385,569
240	$18,513	$35,968	$54,480	$5,349,601

第20年供款共

$653,766

第20年利息

$230,195

第20年共還本金

$423,571

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$18,389	$36,091	$54,480	$5,313,510
242	$18,265	$36,215	$54,480	$5,277,295
243	$18,141	$36,340	$54,480	$5,240,955
244	$18,016	$36,465	$54,480	$5,204,490
245	$17,890	$36,590	$54,480	$5,167,900
246	$17,765	$36,716	$54,480	$5,131,184
247	$17,638	$36,842	$54,480	$5,094,342
248	$17,512	$36,969	$54,480	$5,057,373
249	$17,385	$37,096	$54,480	$5,020,278
250	$17,257	$37,223	$54,480	$4,983,054
251	$17,129	$37,351	$54,480	$4,945,703
252	$17,001	$37,480	$54,480	$4,908,224

第21年供款共

$653,766

第21年利息

$212,388

第21年共還本金

$441,378

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$16,872	$37,608	$54,480	$4,870,615
254	$16,743	$37,738	$54,480	$4,832,877
255	$16,613	$37,867	$54,480	$4,795,010
256	$16,483	$37,998	$54,480	$4,757,012
257	$16,352	$38,128	$54,480	$4,718,884
258	$16,221	$38,259	$54,480	$4,680,625
259	$16,090	$38,391	$54,480	$4,642,234
260	$15,958	$38,523	$54,480	$4,603,711
261	$15,825	$38,655	$54,480	$4,565,056
262	$15,692	$38,788	$54,480	$4,526,268
263	$15,559	$38,921	$54,480	$4,487,346
264	$15,425	$39,055	$54,480	$4,448,291

第22年供款共

$653,766

第22年利息

$193,833

第22年共還本金

$459,933

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$15,291	$39,189	$54,480	$4,409,102
266	$15,156	$39,324	$54,480	$4,369,777
267	$15,021	$39,459	$54,480	$4,330,318
268	$14,885	$39,595	$54,480	$4,290,723
269	$14,749	$39,731	$54,480	$4,250,992
270	$14,613	$39,868	$54,480	$4,211,124
271	$14,476	$40,005	$54,480	$4,171,119
272	$14,338	$40,142	$54,480	$4,130,977
273	$14,200	$40,280	$54,480	$4,090,697
274	$14,062	$40,419	$54,480	$4,050,278
275	$13,923	$40,558	$54,480	$4,009,721
276	$13,783	$40,697	$54,480	$3,969,023

第23年供款共

$653,766

第23年利息

$174,498

第23年共還本金

$479,268

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$13,644	$40,837	$54,480	$3,928,186
278	$13,503	$40,977	$54,480	$3,887,209
279	$13,362	$41,118	$54,480	$3,846,091
280	$13,221	$41,260	$54,480	$3,804,831
281	$13,079	$41,401	$54,480	$3,763,430
282	$12,937	$41,544	$54,480	$3,721,886
283	$12,794	$41,687	$54,480	$3,680,200
284	$12,651	$41,830	$54,480	$3,638,370
285	$12,507	$41,974	$54,480	$3,596,396
286	$12,363	$42,118	$54,480	$3,554,279
287	$12,218	$42,263	$54,480	$3,512,016
288	$12,073	$42,408	$54,480	$3,469,608

第24年供款共

$653,766

第24年利息

$154,350

第24年共還本金

$499,415

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$11,927	$42,554	$54,480	$3,427,054
290	$11,780	$42,700	$54,480	$3,384,354
291	$11,634	$42,847	$54,480	$3,341,508
292	$11,486	$42,994	$54,480	$3,298,513
293	$11,339	$43,142	$54,480	$3,255,372
294	$11,190	$43,290	$54,480	$3,212,081
295	$11,042	$43,439	$54,480	$3,168,643
296	$10,892	$43,588	$54,480	$3,125,054
297	$10,742	$43,738	$54,480	$3,081,316
298	$10,592	$43,888	$54,480	$3,037,428
299	$10,441	$44,039	$54,480	$2,993,388
300	$10,290	$44,191	$54,480	$2,949,198

第25年供款共

$653,766

第25年利息

$133,355

第25年共還本金

$520,410

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$10,138	$44,343	$54,480	$2,904,855
302	$9,985	$44,495	$54,480	$2,860,360
303	$9,832	$44,648	$54,480	$2,815,712
304	$9,679	$44,801	$54,480	$2,770,911
305	$9,525	$44,955	$54,480	$2,725,955
306	$9,370	$45,110	$54,480	$2,680,845
307	$9,215	$45,265	$54,480	$2,635,580
308	$9,060	$45,421	$54,480	$2,590,159
309	$8,904	$45,577	$54,480	$2,544,582
310	$8,747	$45,733	$54,480	$2,498,849
311	$8,590	$45,891	$54,480	$2,452,958
312	$8,432	$46,048	$54,480	$2,406,910

第26年供款共

$653,766

第26年利息

$111,478

第26年共還本金

$542,288

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$8,274	$46,207	$54,480	$2,360,703
314	$8,115	$46,366	$54,480	$2,314,338
315	$7,956	$46,525	$54,480	$2,267,813
316	$7,796	$46,685	$54,480	$2,221,128
317	$7,635	$46,845	$54,480	$2,174,282
318	$7,474	$47,006	$54,480	$2,127,276
319	$7,313	$47,168	$54,480	$2,080,108
320	$7,150	$47,330	$54,480	$2,032,778
321	$6,988	$47,493	$54,480	$1,985,285
322	$6,824	$47,656	$54,480	$1,937,629
323	$6,661	$47,820	$54,480	$1,889,809
324	$6,496	$47,984	$54,480	$1,841,825

第27年供款共

$653,766

第27年利息

$88,681

第27年共還本金

$565,085

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$6,331	$48,149	$54,480	$1,793,676
326	$6,166	$48,315	$54,480	$1,745,361
327	$6,000	$48,481	$54,480	$1,696,880
328	$5,833	$48,647	$54,480	$1,648,233
329	$5,666	$48,815	$54,480	$1,599,418
330	$5,498	$48,982	$54,480	$1,550,435
331	$5,330	$49,151	$54,480	$1,501,285
332	$5,161	$49,320	$54,480	$1,451,965
333	$4,991	$49,489	$54,480	$1,402,475
334	$4,821	$49,659	$54,480	$1,352,816
335	$4,650	$49,830	$54,480	$1,302,986
336	$4,479	$50,001	$54,480	$1,252,984

第28年供款共

$653,766

第28年利息

$64,925

第28年共還本金

$588,841

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$4,307	$50,173	$54,480	$1,202,811
338	$4,135	$50,346	$54,480	$1,152,465
339	$3,962	$50,519	$54,480	$1,101,946
340	$3,788	$50,693	$54,480	$1,051,254
341	$3,614	$50,867	$54,480	$1,000,387
342	$3,439	$51,042	$54,480	$949,345
343	$3,263	$51,217	$54,480	$898,128
344	$3,087	$51,393	$54,480	$846,735
345	$2,911	$51,570	$54,480	$795,165
346	$2,733	$51,747	$54,480	$743,418
347	$2,555	$51,925	$54,480	$691,493
348	$2,377	$52,103	$54,480	$639,390

第29年供款共

$653,766

第29年利息

$40,171

第29年共還本金

$613,595

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,198	$52,283	$54,480	$587,107
350	$2,018	$52,462	$54,480	$534,645
351	$1,838	$52,643	$54,480	$482,002
352	$1,657	$52,824	$54,480	$429,178
353	$1,475	$53,005	$54,480	$376,173
354	$1,293	$53,187	$54,480	$322,986
355	$1,110	$53,370	$54,480	$269,616
356	$927	$53,554	$54,480	$216,062
357	$743	$53,738	$54,480	$162,324
358	$558	$53,922	$54,480	$108,402
359	$373	$54,108	$54,480	$54,294
360	$187	$54,294	$54,480	$0

第30年供款共

$653,766

第30年利息

$14,376

第30年共還本金

$639,390

receipt_long 詳細供款表 request_quote 支出一覽 restart_alt 重置

分享

樓價

按揭成數

按揭保險費 info

印花稅

SSD 額外印花稅

全期置業總支出 HK$23,063,225

免責聲明

筍盤推介

按揭保險費
info