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$16,859,479

每月供款
$65,499

首期

$-7,050,000

總貸款額

$15,050,000

總利息

$8,529,479

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-6,720,000

按月供比率計算

$130,997

置業成本總預算

HK$-6,720,000

首期

$-7,050,000
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

$130,997

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08座

thumb_up

優質海景三房,筍價罕有放盤

實

660 呎

@12,879

建

819 呎

@10,379

local_fire_department 至HIT

售$850 萬

實

660 呎

@12,879

建

819 呎

@10,379

售$850 萬

local_fire_department 至HIT

馬鞍山泓碧第03座

thumb_up

泓碧 2房靚裝

實

483 呎

@16,563

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選 transfer_within_a_station 人才必選

售$800 萬

實

483 呎

@16,563

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選 transfer_within_a_station 人才必選

西貢 Marina Cove

thumb_up

匡湖居分層靚景

實

533 呎

@13,659

建

650 呎

@11,200

local_fire_department 至HIT local_offer 低水筍價

售$728 萬

實

533 呎

@13,659

建

650 呎

@11,200

售$728 萬

local_fire_department 至HIT local_offer 低水筍價

VR實景

馬鞍山觀瀾雅軒

thumb_up

大廳大房靚池海景

實

605 呎

@13,207

建

808 呎

@9,889

local_fire_department 至HIT

售$799 萬

實

605 呎

@13,207

建

808 呎

@9,889

售$799 萬

local_fire_department 至HIT

沙田榕翠園

thumb_up

^連車位^ 企理兩房, 罕有放盤! 預約參觀!

實

658 呎

@12,158

建

753 呎

@10,624

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

售$800 萬

實

658 呎

@12,158

建

753 呎

@10,624

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

VR實景

馬鞍山翠擁華庭第02座

thumb_up

翠擁華庭大3房

實

816 呎

@9,804

建

1,052 呎

@7,605

local_offer 低水筍價 verified 首置必買

售$800 萬

實

816 呎

@9,804

建

1,052 呎

@7,605

售$800 萬

local_offer 低水筍價 verified 首置必買

沙田玖瓏山日瓏閣

thumb_up

九肚山兩房, 中層開揚

實

663 呎

@11,312

local_fire_department 至HIT

售$750 萬

實

663 呎

@11,312

售$750 萬

local_fire_department 至HIT

大埔雲滙第01期第07座

thumb_up

雲匯新鴻基品牌 3房

實

645 呎

@13,488

local_fire_department 至HIT price_change 蝕讓盤

售$870 萬

實

645 呎

@13,488

售$870 萬

local_fire_department 至HIT price_change 蝕讓盤

沙田文禮閣第04座

thumb_up

文禮閣第04座

實

622 呎

@13,666

建

736 呎

@11,549

flight_takeoff 移民急讓

售$850 萬

實

622 呎

@13,666

建

736 呎

@11,549

售$850 萬

flight_takeoff 移民急讓

馬鞍山天宇海

thumb_up

天宇海開揚3房

實

733 呎

@12,005

建

964 呎

@9,129

local_fire_department 至HIT

售$880 萬

實

733 呎

@12,005

建

964 呎

@9,129

售$880 萬

local_fire_department 至HIT

馬鞍山迎海第04期駿岸第08座

thumb_up

2房2廳東北迎海

實

512 呎

@14,414

local_fire_department 至HIT hotel_class 樓王 flight_takeoff 移民急讓 pets 愛竉必選

售$738 萬

實

512 呎

@14,414

售$738 萬

local_fire_department 至HIT hotel_class 樓王 flight_takeoff 移民急讓 pets 愛竉必選

VR實景

馬鞍山海柏花園第02座

thumb_up

馬鐵站頂海景歡迎睇樓。

實

560 呎

@15,714

建

750 呎

@11,733

local_fire_department 至HIT directions_run 日內即走

售$880 萬

實

560 呎

@15,714

建

750 呎

@11,733

售$880 萬

local_fire_department 至HIT directions_run 日內即走

利率	15年	20年	25年	30年
1.000	$90,073	$69,214	$56,719	$48,407
1.500	$93,422	$72,623	$60,190	$51,941
2.000	$96,848	$76,135	$63,790	$55,628
2.500	$100,352	$79,750	$67,517	$59,466
3.000	$103,933	$83,467	$71,369	$63,451
3.250	$105,752	$85,363	$73,341	$65,499
3.500	$107,590	$87,284	$75,344	$67,581
4.000	$111,323	$91,200	$79,439	$71,851
4.500	$115,131	$95,214	$83,653	$76,256
5.000	$119,014	$99,323	$87,981	$80,792
5.500	$122,971	$103,527	$92,420	$85,452
6.000	$127,000	$107,823	$96,967	$90,232

每月供款$65,499

年期

30年

貸款金額

$15,050,000

總利息

$8,529,479

總貸款連利息

$23,579,479

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$40,760	$24,738	$65,499	$15,025,262
2	$40,693	$24,805	$65,499	$15,000,457
3	$40,626	$24,872	$65,499	$14,975,584
4	$40,559	$24,940	$65,499	$14,950,645
5	$40,491	$25,007	$65,499	$14,925,638
6	$40,424	$25,075	$65,499	$14,900,563
7	$40,356	$25,143	$65,499	$14,875,420
8	$40,288	$25,211	$65,499	$14,850,209
9	$40,219	$25,279	$65,499	$14,824,930
10	$40,151	$25,348	$65,499	$14,799,582
11	$40,082	$25,416	$65,499	$14,774,165
12	$40,013	$25,485	$65,499	$14,748,680

第1年供款共

$785,983

第1年利息

$484,663

第1年共還本金

$301,320

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$39,944	$25,554	$65,499	$14,723,126
14	$39,875	$25,623	$65,499	$14,697,503
15	$39,806	$25,693	$65,499	$14,671,810
16	$39,736	$25,762	$65,499	$14,646,047
17	$39,666	$25,832	$65,499	$14,620,215
18	$39,596	$25,902	$65,499	$14,594,313
19	$39,526	$25,972	$65,499	$14,568,341
20	$39,456	$26,043	$65,499	$14,542,298
21	$39,385	$26,113	$65,499	$14,516,185
22	$39,315	$26,184	$65,499	$14,490,001
23	$39,244	$26,255	$65,499	$14,463,746
24	$39,173	$26,326	$65,499	$14,437,420

第2年供款共

$785,983

第2年利息

$474,723

第2年共還本金

$311,260

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$39,101	$26,397	$65,499	$14,411,023
26	$39,030	$26,469	$65,499	$14,384,555
27	$38,958	$26,540	$65,499	$14,358,014
28	$38,886	$26,612	$65,499	$14,331,402
29	$38,814	$26,684	$65,499	$14,304,718
30	$38,742	$26,757	$65,499	$14,277,961
31	$38,669	$26,829	$65,499	$14,251,132
32	$38,597	$26,902	$65,499	$14,224,230
33	$38,524	$26,975	$65,499	$14,197,256
34	$38,451	$27,048	$65,499	$14,170,208
35	$38,378	$27,121	$65,499	$14,143,087
36	$38,304	$27,194	$65,499	$14,115,893

第3年供款共

$785,983

第3年利息

$464,455

第3年共還本金

$321,528

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$38,231	$27,268	$65,499	$14,088,625
38	$38,157	$27,342	$65,499	$14,061,283
39	$38,083	$27,416	$65,499	$14,033,867
40	$38,008	$27,490	$65,499	$14,006,377
41	$37,934	$27,565	$65,499	$13,978,812
42	$37,859	$27,639	$65,499	$13,951,173
43	$37,784	$27,714	$65,499	$13,923,459
44	$37,709	$27,789	$65,499	$13,895,670
45	$37,634	$27,864	$65,499	$13,867,805
46	$37,559	$27,940	$65,499	$13,839,865
47	$37,483	$28,016	$65,499	$13,811,850
48	$37,407	$28,091	$65,499	$13,783,758

第4年供款共

$785,983

第4年利息

$453,848

第4年共還本金

$332,135

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$37,331	$28,168	$65,499	$13,755,591
50	$37,255	$28,244	$65,499	$13,727,347
51	$37,178	$28,320	$65,499	$13,699,026
52	$37,102	$28,397	$65,499	$13,670,629
53	$37,025	$28,474	$65,499	$13,642,156
54	$36,948	$28,551	$65,499	$13,613,604
55	$36,870	$28,628	$65,499	$13,584,976
56	$36,793	$28,706	$65,499	$13,556,270
57	$36,715	$28,784	$65,499	$13,527,487
58	$36,637	$28,862	$65,499	$13,498,625
59	$36,559	$28,940	$65,499	$13,469,685
60	$36,480	$29,018	$65,499	$13,440,667

第5年供款共

$785,983

第5年利息

$442,891

第5年共還本金

$343,091

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$36,402	$29,097	$65,499	$13,411,570
62	$36,323	$29,176	$65,499	$13,382,395
63	$36,244	$29,255	$65,499	$13,353,140
64	$36,165	$29,334	$65,499	$13,323,806
65	$36,085	$29,413	$65,499	$13,294,393
66	$36,006	$29,493	$65,499	$13,264,900
67	$35,926	$29,573	$65,499	$13,235,327
68	$35,846	$29,653	$65,499	$13,205,675
69	$35,765	$29,733	$65,499	$13,175,941
70	$35,685	$29,814	$65,499	$13,146,128
71	$35,604	$29,894	$65,499	$13,116,233
72	$35,523	$29,975	$65,499	$13,086,258

第6年供款共

$785,983

第6年利息

$431,573

第6年共還本金

$354,409

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$35,442	$30,057	$65,499	$13,056,201
74	$35,361	$30,138	$65,499	$13,026,063
75	$35,279	$30,220	$65,499	$12,995,844
76	$35,197	$30,301	$65,499	$12,965,542
77	$35,115	$30,384	$65,499	$12,935,159
78	$35,033	$30,466	$65,499	$12,904,693
79	$34,950	$30,548	$65,499	$12,874,144
80	$34,867	$30,631	$65,499	$12,843,513
81	$34,785	$30,714	$65,499	$12,812,799
82	$34,701	$30,797	$65,499	$12,782,002
83	$34,618	$30,881	$65,499	$12,751,121
84	$34,534	$30,964	$65,499	$12,720,157

第7年供款共

$785,983

第7年利息

$419,882

第7年共還本金

$366,101

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$34,450	$31,048	$65,499	$12,689,109
86	$34,366	$31,132	$65,499	$12,657,977
87	$34,282	$31,217	$65,499	$12,626,760
88	$34,197	$31,301	$65,499	$12,595,459
89	$34,113	$31,386	$65,499	$12,564,073
90	$34,028	$31,471	$65,499	$12,532,602
91	$33,942	$31,556	$65,499	$12,501,046
92	$33,857	$31,642	$65,499	$12,469,405
93	$33,771	$31,727	$65,499	$12,437,678
94	$33,685	$31,813	$65,499	$12,405,864
95	$33,599	$31,899	$65,499	$12,373,965
96	$33,513	$31,986	$65,499	$12,341,979

第8年供款共

$785,983

第8年利息

$407,805

第8年共還本金

$378,178

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$33,426	$32,072	$65,499	$12,309,907
98	$33,339	$32,159	$65,499	$12,277,748
99	$33,252	$32,246	$65,499	$12,245,501
100	$33,165	$32,334	$65,499	$12,213,168
101	$33,077	$32,421	$65,499	$12,180,747
102	$32,990	$32,509	$65,499	$12,148,238
103	$32,901	$32,597	$65,499	$12,115,640
104	$32,813	$32,685	$65,499	$12,082,955
105	$32,725	$32,774	$65,499	$12,050,181
106	$32,636	$32,863	$65,499	$12,017,319
107	$32,547	$32,952	$65,499	$11,984,367
108	$32,458	$33,041	$65,499	$11,951,326

第9年供款共

$785,983

第9年利息

$395,329

第9年共還本金

$390,653

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$32,368	$33,130	$65,499	$11,918,196
110	$32,278	$33,220	$65,499	$11,884,976
111	$32,188	$33,310	$65,499	$11,851,666
112	$32,098	$33,400	$65,499	$11,818,265
113	$32,008	$33,491	$65,499	$11,784,774
114	$31,917	$33,581	$65,499	$11,751,193
115	$31,826	$33,672	$65,499	$11,717,521
116	$31,735	$33,764	$65,499	$11,683,757
117	$31,644	$33,855	$65,499	$11,649,902
118	$31,552	$33,947	$65,499	$11,615,955
119	$31,460	$34,039	$65,499	$11,581,917
120	$31,368	$34,131	$65,499	$11,547,786

第10年供款共

$785,983

第10年利息

$382,442

第10年共還本金

$403,540

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$31,275	$34,223	$65,499	$11,513,562
122	$31,183	$34,316	$65,499	$11,479,246
123	$31,090	$34,409	$65,499	$11,444,837
124	$30,996	$34,502	$65,499	$11,410,335
125	$30,903	$34,596	$65,499	$11,375,740
126	$30,809	$34,689	$65,499	$11,341,051
127	$30,715	$34,783	$65,499	$11,306,267
128	$30,621	$34,877	$65,499	$11,271,390
129	$30,527	$34,972	$65,499	$11,236,418
130	$30,432	$35,067	$65,499	$11,201,351
131	$30,337	$35,162	$65,499	$11,166,190
132	$30,242	$35,257	$65,499	$11,130,933

第11年供款共

$785,983

第11年利息

$369,130

第11年共還本金

$416,853

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$30,146	$35,352	$65,499	$11,095,581
134	$30,051	$35,448	$65,499	$11,060,133
135	$29,955	$35,544	$65,499	$11,024,589
136	$29,858	$35,640	$65,499	$10,988,949
137	$29,762	$35,737	$65,499	$10,953,212
138	$29,665	$35,834	$65,499	$10,917,378
139	$29,568	$35,931	$65,499	$10,881,447
140	$29,471	$36,028	$65,499	$10,845,419
141	$29,373	$36,126	$65,499	$10,809,294
142	$29,275	$36,223	$65,499	$10,773,071
143	$29,177	$36,321	$65,499	$10,736,749
144	$29,079	$36,420	$65,499	$10,700,329

第12年供款共

$785,983

第12年利息

$355,379

第12年共還本金

$430,604

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$28,980	$36,518	$65,499	$10,663,811
146	$28,881	$36,617	$65,499	$10,627,193
147	$28,782	$36,717	$65,499	$10,590,477
148	$28,683	$36,816	$65,499	$10,553,661
149	$28,583	$36,916	$65,499	$10,516,745
150	$28,483	$37,016	$65,499	$10,479,729
151	$28,383	$37,116	$65,499	$10,442,613
152	$28,282	$37,216	$65,499	$10,405,397
153	$28,181	$37,317	$65,499	$10,368,080
154	$28,080	$37,418	$65,499	$10,330,661
155	$27,979	$37,520	$65,499	$10,293,142
156	$27,877	$37,621	$65,499	$10,255,520

第13年供款共

$785,983

第13年利息

$341,174

第13年共還本金

$444,809

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$27,775	$37,723	$65,499	$10,217,797
158	$27,673	$37,825	$65,499	$10,179,972
159	$27,571	$37,928	$65,499	$10,142,044
160	$27,468	$38,031	$65,499	$10,104,014
161	$27,365	$38,134	$65,499	$10,065,880
162	$27,262	$38,237	$65,499	$10,027,643
163	$27,158	$38,340	$65,499	$9,989,303
164	$27,054	$38,444	$65,499	$9,950,859
165	$26,950	$38,548	$65,499	$9,912,310
166	$26,846	$38,653	$65,499	$9,873,658
167	$26,741	$38,757	$65,499	$9,834,900
168	$26,636	$38,862	$65,499	$9,796,038

第14年供款共

$785,983

第14年利息

$326,500

第14年共還本金

$459,482

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$26,531	$38,968	$65,499	$9,757,070
170	$26,425	$39,073	$65,499	$9,717,997
171	$26,320	$39,179	$65,499	$9,678,818
172	$26,213	$39,285	$65,499	$9,639,533
173	$26,107	$39,391	$65,499	$9,600,142
174	$26,000	$39,498	$65,499	$9,560,643
175	$25,893	$39,605	$65,499	$9,521,038
176	$25,786	$39,712	$65,499	$9,481,326
177	$25,679	$39,820	$65,499	$9,441,506
178	$25,571	$39,928	$65,499	$9,401,578
179	$25,463	$40,036	$65,499	$9,361,542
180	$25,354	$40,144	$65,499	$9,321,398

第15年供款共

$785,983

第15年利息

$311,343

第15年共還本金

$474,640

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$25,245	$40,253	$65,499	$9,281,145
182	$25,136	$40,362	$65,499	$9,240,783
183	$25,027	$40,471	$65,499	$9,200,311
184	$24,918	$40,581	$65,499	$9,159,730
185	$24,808	$40,691	$65,499	$9,119,039
186	$24,697	$40,801	$65,499	$9,078,238
187	$24,587	$40,912	$65,499	$9,037,326
188	$24,476	$41,022	$65,499	$8,996,304
189	$24,365	$41,134	$65,499	$8,955,170
190	$24,254	$41,245	$65,499	$8,913,925
191	$24,142	$41,357	$65,499	$8,872,569
192	$24,030	$41,469	$65,499	$8,831,100

第16年供款共

$785,983

第16年利息

$295,685

第16年共還本金

$490,298

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$23,918	$41,581	$65,499	$8,789,519
194	$23,805	$41,694	$65,499	$8,747,825
195	$23,692	$41,807	$65,499	$8,706,019
196	$23,579	$41,920	$65,499	$8,664,099
197	$23,465	$42,033	$65,499	$8,622,066
198	$23,351	$42,147	$65,499	$8,579,919
199	$23,237	$42,261	$65,499	$8,537,657
200	$23,123	$42,376	$65,499	$8,495,282
201	$23,008	$42,490	$65,499	$8,452,791
202	$22,893	$42,606	$65,499	$8,410,186
203	$22,778	$42,721	$65,499	$8,367,465
204	$22,662	$42,837	$65,499	$8,324,628

第17年供款共

$785,983

第17年利息

$279,511

第17年共還本金

$506,472

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$22,546	$42,953	$65,499	$8,281,675
206	$22,430	$43,069	$65,499	$8,238,606
207	$22,313	$43,186	$65,499	$8,195,421
208	$22,196	$43,303	$65,499	$8,152,118
209	$22,079	$43,420	$65,499	$8,108,698
210	$21,961	$43,537	$65,499	$8,065,161
211	$21,843	$43,655	$65,499	$8,021,505
212	$21,725	$43,774	$65,499	$7,977,732
213	$21,606	$43,892	$65,499	$7,933,839
214	$21,487	$44,011	$65,499	$7,889,828
215	$21,368	$44,130	$65,499	$7,845,698
216	$21,249	$44,250	$65,499	$7,801,448

第18年供款共

$785,983

第18年利息

$262,803

第18年共還本金

$523,180

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$21,129	$44,370	$65,499	$7,757,079
218	$21,009	$44,490	$65,499	$7,712,589
219	$20,888	$44,610	$65,499	$7,667,979
220	$20,767	$44,731	$65,499	$7,623,247
221	$20,646	$44,852	$65,499	$7,578,395
222	$20,525	$44,974	$65,499	$7,533,421
223	$20,403	$45,096	$65,499	$7,488,326
224	$20,281	$45,218	$65,499	$7,443,108
225	$20,158	$45,340	$65,499	$7,397,768
226	$20,036	$45,463	$65,499	$7,352,305
227	$19,912	$45,586	$65,499	$7,306,719
228	$19,789	$45,710	$65,499	$7,261,010

第19年供款共

$785,983

第19年利息

$245,544

第19年共還本金

$540,439

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$19,665	$45,833	$65,499	$7,215,176
230	$19,541	$45,957	$65,499	$7,169,219
231	$19,417	$46,082	$65,499	$7,123,137
232	$19,292	$46,207	$65,499	$7,076,930
233	$19,167	$46,332	$65,499	$7,030,598
234	$19,041	$46,457	$65,499	$6,984,141
235	$18,915	$46,583	$65,499	$6,937,558
236	$18,789	$46,709	$65,499	$6,890,849
237	$18,663	$46,836	$65,499	$6,844,013
238	$18,536	$46,963	$65,499	$6,797,050
239	$18,409	$47,090	$65,499	$6,749,960
240	$18,281	$47,217	$65,499	$6,702,743

第20年供款共

$785,983

第20年利息

$227,716

第20年共還本金

$558,267

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$18,153	$47,345	$65,499	$6,655,397
242	$18,025	$47,474	$65,499	$6,607,924
243	$17,896	$47,602	$65,499	$6,560,322
244	$17,768	$47,731	$65,499	$6,512,591
245	$17,638	$47,860	$65,499	$6,464,731
246	$17,509	$47,990	$65,499	$6,416,741
247	$17,379	$48,120	$65,499	$6,368,621
248	$17,248	$48,250	$65,499	$6,320,371
249	$17,118	$48,381	$65,499	$6,271,990
250	$16,987	$48,512	$65,499	$6,223,478
251	$16,855	$48,643	$65,499	$6,174,834
252	$16,724	$48,775	$65,499	$6,126,059

第21年供款共

$785,983

第21年利息

$209,299

第21年共還本金

$576,683

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$16,591	$48,907	$65,499	$6,077,152
254	$16,459	$49,040	$65,499	$6,028,113
255	$16,326	$49,172	$65,499	$5,978,940
256	$16,193	$49,306	$65,499	$5,929,635
257	$16,059	$49,439	$65,499	$5,880,196
258	$15,926	$49,573	$65,499	$5,830,623
259	$15,791	$49,707	$65,499	$5,780,915
260	$15,657	$49,842	$65,499	$5,731,073
261	$15,522	$49,977	$65,499	$5,681,096
262	$15,386	$50,112	$65,499	$5,630,984
263	$15,251	$50,248	$65,499	$5,580,736
264	$15,114	$50,384	$65,499	$5,530,352

第22年供款共

$785,983

第22年利息

$190,275

第22年共還本金

$595,707

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$14,978	$50,521	$65,499	$5,479,832
266	$14,841	$50,657	$65,499	$5,429,174
267	$14,704	$50,795	$65,499	$5,378,380
268	$14,566	$50,932	$65,499	$5,327,448
269	$14,429	$51,070	$65,499	$5,276,378
270	$14,290	$51,208	$65,499	$5,225,169
271	$14,152	$51,347	$65,499	$5,173,822
272	$14,012	$51,486	$65,499	$5,122,336
273	$13,873	$51,626	$65,499	$5,070,711
274	$13,733	$51,765	$65,499	$5,018,945
275	$13,593	$51,906	$65,499	$4,967,040
276	$13,452	$52,046	$65,499	$4,914,993

第23年供款共

$785,983

第23年利息

$170,624

第23年共還本金

$615,359

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$13,311	$52,187	$65,499	$4,862,806
278	$13,170	$52,328	$65,499	$4,810,478
279	$13,028	$52,470	$65,499	$4,758,008
280	$12,886	$52,612	$65,499	$4,705,395
281	$12,744	$52,755	$65,499	$4,652,641
282	$12,601	$52,898	$65,499	$4,599,743
283	$12,458	$53,041	$65,499	$4,546,702
284	$12,314	$53,185	$65,499	$4,493,518
285	$12,170	$53,329	$65,499	$4,440,189
286	$12,026	$53,473	$65,499	$4,386,716
287	$11,881	$53,618	$65,499	$4,333,098
288	$11,735	$53,763	$65,499	$4,279,335

第24年供款共

$785,983

第24年利息

$150,324

第24年共還本金

$635,659

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$11,590	$53,909	$65,499	$4,225,426
290	$11,444	$54,055	$65,499	$4,171,372
291	$11,297	$54,201	$65,499	$4,117,170
292	$11,151	$54,348	$65,499	$4,062,823
293	$11,003	$54,495	$65,499	$4,008,328
294	$10,856	$54,643	$65,499	$3,953,685
295	$10,708	$54,791	$65,499	$3,898,894
296	$10,560	$54,939	$65,499	$3,843,955
297	$10,411	$55,088	$65,499	$3,788,867
298	$10,262	$55,237	$65,499	$3,733,630
299	$10,112	$55,387	$65,499	$3,678,244
300	$9,962	$55,537	$65,499	$3,622,707

第25年供款共

$785,983

第25年利息

$129,355

第25年共還本金

$656,628

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$9,811	$55,687	$65,499	$3,567,020
302	$9,661	$55,838	$65,499	$3,511,182
303	$9,509	$55,989	$65,499	$3,455,193
304	$9,358	$56,141	$65,499	$3,399,052
305	$9,206	$56,293	$65,499	$3,342,759
306	$9,053	$56,445	$65,499	$3,286,314
307	$8,900	$56,598	$65,499	$3,229,716
308	$8,747	$56,751	$65,499	$3,172,965
309	$8,593	$56,905	$65,499	$3,116,060
310	$8,439	$57,059	$65,499	$3,059,000
311	$8,285	$57,214	$65,499	$3,001,787
312	$8,130	$57,369	$65,499	$2,944,418

第26年供款共

$785,983

第26年利息

$107,694

第26年共還本金

$678,289

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$7,974	$57,524	$65,499	$2,886,894
314	$7,819	$57,680	$65,499	$2,829,214
315	$7,662	$57,836	$65,499	$2,771,378
316	$7,506	$57,993	$65,499	$2,713,385
317	$7,349	$58,150	$65,499	$2,655,235
318	$7,191	$58,307	$65,499	$2,596,928
319	$7,033	$58,465	$65,499	$2,538,463
320	$6,875	$58,624	$65,499	$2,479,839
321	$6,716	$58,782	$65,499	$2,421,057
322	$6,557	$58,942	$65,499	$2,362,115
323	$6,397	$59,101	$65,499	$2,303,014
324	$6,237	$59,261	$65,499	$2,243,753

第27年供款共

$785,983

第27年利息

$85,318

第27年共還本金

$700,665

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$6,077	$59,422	$65,499	$2,184,331
326	$5,916	$59,583	$65,499	$2,124,749
327	$5,755	$59,744	$65,499	$2,065,005
328	$5,593	$59,906	$65,499	$2,005,099
329	$5,430	$60,068	$65,499	$1,945,031
330	$5,268	$60,231	$65,499	$1,884,800
331	$5,105	$60,394	$65,499	$1,824,406
332	$4,941	$60,557	$65,499	$1,763,849
333	$4,777	$60,721	$65,499	$1,703,127
334	$4,613	$60,886	$65,499	$1,642,241
335	$4,448	$61,051	$65,499	$1,581,190
336	$4,282	$61,216	$65,499	$1,519,974

第28年供款共

$785,983

第28年利息

$62,204

第28年共還本金

$723,779

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$4,117	$61,382	$65,499	$1,458,592
338	$3,950	$61,548	$65,499	$1,397,044
339	$3,784	$61,715	$65,499	$1,335,329
340	$3,617	$61,882	$65,499	$1,273,447
341	$3,449	$62,050	$65,499	$1,211,398
342	$3,281	$62,218	$65,499	$1,149,180
343	$3,112	$62,386	$65,499	$1,086,794
344	$2,943	$62,555	$65,499	$1,024,239
345	$2,774	$62,725	$65,499	$961,514
346	$2,604	$62,894	$65,499	$898,620
347	$2,434	$63,065	$65,499	$835,555
348	$2,263	$63,236	$65,499	$772,319

第29年供款共

$785,983

第29年利息

$38,327

第29年共還本金

$747,655

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,092	$63,407	$65,499	$708,912
350	$1,920	$63,579	$65,499	$645,334
351	$1,748	$63,751	$65,499	$581,583
352	$1,575	$63,923	$65,499	$517,660
353	$1,402	$64,097	$65,499	$453,563
354	$1,228	$64,270	$65,499	$389,293
355	$1,054	$64,444	$65,499	$324,849
356	$880	$64,619	$65,499	$260,230
357	$705	$64,794	$65,499	$195,436
358	$529	$64,969	$65,499	$130,467
359	$353	$65,145	$65,499	$65,322
360	$177	$65,322	$65,499	$0

第30年供款共

$785,983

第30年利息

$13,663

第30年共還本金

$772,319

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$16,859,479

免責聲明

筍盤推介

按揭保險費
info