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$18,889,103

每月供款
$78,915

首期

$-9,850,000

總貸款額

$17,850,000

總利息

$10,559,103

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-9,520,000

按月供比率計算

$157,828

置業成本總預算

HK$-9,520,000

首期

$-9,850,000
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

$157,828

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

粉嶺綠悠軒第07座

thumb_up

全屋苑都好小供應仲要靚裝把握機會

實

706 呎

@10,765

建

1,010 呎

@7,525

directions_run 日內即走 hotel_class 樓王

售$760 萬

實

706 呎

@10,765

建

1,010 呎

@7,525

售$760 萬

directions_run 日內即走 hotel_class 樓王

VR實景

粉嶺百福花園

thumb_up

*換樓精選*開揚遠景*

實

790 呎

@10,759

建

1,075 呎

@7,907

real_estate_agent 罕有放盤

售$850 萬

實

790 呎

@10,759

建

1,075 呎

@7,907

售$850 萬

real_estate_agent 罕有放盤

西貢逸瓏園第01座

thumb_up

靚裝靚景, 可買可租

實

695 呎

@12,950

local_fire_department 至HIT

售$900 萬

實

695 呎

@12,950

售$900 萬

local_fire_department 至HIT

馬鞍山迎海第01期第03座

thumb_up

迎海 2房海景投資可選

實

491 呎

@14,257

建

638 呎

@10,972

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$700 萬

實

491 呎

@14,257

建

638 呎

@10,972

售$700 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

沙田翠湖花園

thumb_up

翠湖花園, 東南, 西南, 雙邊景, 已做大廈維修

實

688 呎

@11,337

建

854 呎

@9,133

local_fire_department 至HIT

售$780 萬

實

688 呎

@11,337

建

854 呎

@9,133

售$780 萬

local_fire_department 至HIT

馬鞍山天宇海

thumb_up

天宇海三房筍盤開揚企理

實

665 呎

@12,481

建

875 呎

@9,486

vpn_key 有匙即睇

售$830 萬

實

665 呎

@12,481

建

875 呎

@9,486

售$830 萬

vpn_key 有匙即睇

KOL實拍 VR實景

馬鞍山泓碧

thumb_up

(真實筍盤) 海景高層兩房

實

504 呎

@15,873

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 vpn_key 有匙即睇

售$800 萬

實

504 呎

@15,873

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 vpn_key 有匙即睇

馬鞍山馬鞍山中心第02座

thumb_up

馬鞍山中心****4房******

實

609 呎

@11,987

建

816 呎

@8,946

local_fire_department 至HIT real_estate_agent 罕有放盤

售$730 萬

實

609 呎

@11,987

建

816 呎

@8,946

售$730 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

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

馬鞍山新港城 J座

thumb_up

地鐵上蓋交通方便

實

519 呎

@17,341

建

698 呎

@12,894

local_fire_department 至HIT

售$900 萬

實

519 呎

@17,341

建

698 呎

@12,894

售$900 萬

local_fire_department 至HIT

西貢逸瓏海滙連大花園

thumb_up

特色戶地下連大花園

實

492 呎

@17,886

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

售$880 萬

實

492 呎

@17,886

售$880 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

馬鞍山西徑村

thumb_up

近路方便上覆式西徑村

建

1,400 呎

@6,214

local_fire_department 至HIT

售$870 萬

建

1,400 呎

@6,214

售$870 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$106,831	$82,091	$67,272	$57,413
1.500	$110,803	$86,134	$71,389	$61,604
2.000	$114,866	$90,300	$75,658	$65,977
2.500	$119,022	$94,588	$80,078	$70,529
3.000	$123,269	$98,996	$84,647	$75,256
3.375	$126,514	$102,380	$88,169	$78,914
3.500	$127,607	$103,523	$89,361	$80,154
4.000	$132,034	$108,167	$94,219	$85,219
4.500	$136,551	$112,928	$99,216	$90,443
5.000	$141,157	$117,802	$104,349	$95,823
5.500	$145,849	$122,788	$109,615	$101,350
6.000	$150,628	$127,883	$115,008	$107,020

每月供款$78,915

年期

30年

貸款金額

$17,850,000

總利息

$10,559,103

總貸款連利息

$28,409,103

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$50,203	$28,711	$78,914	$17,821,289
2	$50,122	$28,792	$78,914	$17,792,497
3	$50,041	$28,873	$78,914	$17,763,624
4	$49,960	$28,954	$78,914	$17,734,670
5	$49,879	$29,035	$78,914	$17,705,635
6	$49,797	$29,117	$78,914	$17,676,518
7	$49,715	$29,199	$78,914	$17,647,319
8	$49,633	$29,281	$78,914	$17,618,038
9	$49,551	$29,363	$78,914	$17,588,674
10	$49,468	$29,446	$78,914	$17,559,228
11	$49,385	$29,529	$78,914	$17,529,700
12	$49,302	$29,612	$78,914	$17,500,088

第1年供款共

$946,970

第1年利息

$597,058

第1年共還本金

$349,912

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$49,219	$29,695	$78,914	$17,470,392
14	$49,135	$29,779	$78,914	$17,440,614
15	$49,052	$29,862	$78,914	$17,410,751
16	$48,968	$29,946	$78,914	$17,380,805
17	$48,884	$30,031	$78,914	$17,350,774
18	$48,799	$30,115	$78,914	$17,320,659
19	$48,714	$30,200	$78,914	$17,290,459
20	$48,629	$30,285	$78,914	$17,260,175
21	$48,544	$30,370	$78,914	$17,229,805
22	$48,459	$30,455	$78,914	$17,199,349
23	$48,373	$30,541	$78,914	$17,168,808
24	$48,287	$30,627	$78,914	$17,138,181

第2年供款共

$946,970

第2年利息

$585,064

第2年共還本金

$361,906

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$48,201	$30,713	$78,914	$17,107,468
26	$48,115	$30,799	$78,914	$17,076,669
27	$48,028	$30,886	$78,914	$17,045,783
28	$47,941	$30,973	$78,914	$17,014,810
29	$47,854	$31,060	$78,914	$16,983,750
30	$47,767	$31,147	$78,914	$16,952,603
31	$47,679	$31,235	$78,914	$16,921,368
32	$47,591	$31,323	$78,914	$16,890,045
33	$47,503	$31,411	$78,914	$16,858,634
34	$47,415	$31,499	$78,914	$16,827,135
35	$47,326	$31,588	$78,914	$16,795,547
36	$47,237	$31,677	$78,914	$16,763,870

第3年供款共

$946,970

第3年利息

$572,659

第3年共還本金

$374,311

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$47,148	$31,766	$78,914	$16,732,104
38	$47,059	$31,855	$78,914	$16,700,249
39	$46,969	$31,945	$78,914	$16,668,304
40	$46,880	$32,035	$78,914	$16,636,270
41	$46,790	$32,125	$78,914	$16,604,145
42	$46,699	$32,215	$78,914	$16,571,930
43	$46,609	$32,306	$78,914	$16,539,624
44	$46,518	$32,396	$78,914	$16,507,228
45	$46,427	$32,488	$78,914	$16,474,740
46	$46,335	$32,579	$78,914	$16,442,161
47	$46,244	$32,671	$78,914	$16,409,491
48	$46,152	$32,762	$78,914	$16,376,728

第4年供款共

$946,970

第4年利息

$559,828

第4年共還本金

$387,142

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$46,060	$32,855	$78,914	$16,343,874
50	$45,967	$32,947	$78,914	$16,310,927
51	$45,874	$33,040	$78,914	$16,277,887
52	$45,782	$33,133	$78,914	$16,244,754
53	$45,688	$33,226	$78,914	$16,211,529
54	$45,595	$33,319	$78,914	$16,178,209
55	$45,501	$33,413	$78,914	$16,144,796
56	$45,407	$33,507	$78,914	$16,111,289
57	$45,313	$33,601	$78,914	$16,077,688
58	$45,218	$33,696	$78,914	$16,043,993
59	$45,124	$33,790	$78,914	$16,010,202
60	$45,029	$33,885	$78,914	$15,976,317

第5年供款共

$946,970

第5年利息

$546,558

第5年共還本金

$400,412

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$44,933	$33,981	$78,914	$15,942,336
62	$44,838	$34,076	$78,914	$15,908,260
63	$44,742	$34,172	$78,914	$15,874,087
64	$44,646	$34,268	$78,914	$15,839,819
65	$44,549	$34,365	$78,914	$15,805,454
66	$44,453	$34,461	$78,914	$15,770,993
67	$44,356	$34,558	$78,914	$15,736,435
68	$44,259	$34,655	$78,914	$15,701,779
69	$44,161	$34,753	$78,914	$15,667,026
70	$44,064	$34,851	$78,914	$15,632,176
71	$43,965	$34,949	$78,914	$15,597,227
72	$43,867	$35,047	$78,914	$15,562,180

第6年供款共

$946,970

第6年利息

$532,833

第6年共還本金

$414,137

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$43,769	$35,146	$78,914	$15,527,035
74	$43,670	$35,244	$78,914	$15,491,790
75	$43,571	$35,344	$78,914	$15,456,447
76	$43,471	$35,443	$78,914	$15,421,004
77	$43,372	$35,543	$78,914	$15,385,461
78	$43,272	$35,643	$78,914	$15,349,819
79	$43,171	$35,743	$78,914	$15,314,076
80	$43,071	$35,843	$78,914	$15,278,232
81	$42,970	$35,944	$78,914	$15,242,288
82	$42,869	$36,045	$78,914	$15,206,243
83	$42,768	$36,147	$78,914	$15,170,096
84	$42,666	$36,248	$78,914	$15,133,848

第7年供款共

$946,970

第7年利息

$518,638

第7年共還本金

$428,332

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$42,564	$36,350	$78,914	$15,097,498
86	$42,462	$36,452	$78,914	$15,061,045
87	$42,359	$36,555	$78,914	$15,024,490
88	$42,256	$36,658	$78,914	$14,987,833
89	$42,153	$36,761	$78,914	$14,951,072
90	$42,050	$36,864	$78,914	$14,914,208
91	$41,946	$36,968	$78,914	$14,877,240
92	$41,842	$37,072	$78,914	$14,840,168
93	$41,738	$37,176	$78,914	$14,802,991
94	$41,633	$37,281	$78,914	$14,765,711
95	$41,529	$37,386	$78,914	$14,728,325
96	$41,423	$37,491	$78,914	$14,690,834

第8年供款共

$946,970

第8年利息

$503,956

第8年共還本金

$443,014

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$41,318	$37,596	$78,914	$14,653,238
98	$41,212	$37,702	$78,914	$14,615,536
99	$41,106	$37,808	$78,914	$14,577,728
100	$41,000	$37,914	$78,914	$14,539,814
101	$40,893	$38,021	$78,914	$14,501,793
102	$40,786	$38,128	$78,914	$14,463,665
103	$40,679	$38,235	$78,914	$14,425,430
104	$40,572	$38,343	$78,914	$14,387,087
105	$40,464	$38,450	$78,914	$14,348,637
106	$40,356	$38,559	$78,914	$14,310,078
107	$40,247	$38,667	$78,914	$14,271,411
108	$40,138	$38,776	$78,914	$14,232,635

第9年供款共

$946,970

第9年利息

$488,771

第9年共還本金

$458,199

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$40,029	$38,885	$78,914	$14,193,750
110	$39,920	$38,994	$78,914	$14,154,756
111	$39,810	$39,104	$78,914	$14,115,652
112	$39,700	$39,214	$78,914	$14,076,438
113	$39,590	$39,324	$78,914	$14,037,114
114	$39,479	$39,435	$78,914	$13,997,679
115	$39,368	$39,546	$78,914	$13,958,134
116	$39,257	$39,657	$78,914	$13,918,477
117	$39,146	$39,768	$78,914	$13,878,708
118	$39,034	$39,880	$78,914	$13,838,828
119	$38,922	$39,992	$78,914	$13,798,835
120	$38,809	$40,105	$78,914	$13,758,730

第10年供款共

$946,970

第10年利息

$473,065

第10年共還本金

$473,905

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$38,696	$40,218	$78,914	$13,718,513
122	$38,583	$40,331	$78,914	$13,678,182
123	$38,470	$40,444	$78,914	$13,637,738
124	$38,356	$40,558	$78,914	$13,597,180
125	$38,242	$40,672	$78,914	$13,556,507
126	$38,128	$40,786	$78,914	$13,515,721
127	$38,013	$40,901	$78,914	$13,474,820
128	$37,898	$41,016	$78,914	$13,433,803
129	$37,783	$41,132	$78,914	$13,392,672
130	$37,667	$41,247	$78,914	$13,351,425
131	$37,551	$41,363	$78,914	$13,310,061
132	$37,435	$41,480	$78,914	$13,268,582

第11年供款共

$946,970

第11年利息

$456,821

第11年共還本金

$490,149

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$37,318	$41,596	$78,914	$13,226,985
134	$37,201	$41,713	$78,914	$13,185,272
135	$37,084	$41,831	$78,914	$13,143,442
136	$36,966	$41,948	$78,914	$13,101,493
137	$36,848	$42,066	$78,914	$13,059,427
138	$36,730	$42,185	$78,914	$13,017,243
139	$36,611	$42,303	$78,914	$12,974,939
140	$36,492	$42,422	$78,914	$12,932,517
141	$36,373	$42,541	$78,914	$12,889,976
142	$36,253	$42,661	$78,914	$12,847,315
143	$36,133	$42,781	$78,914	$12,804,534
144	$36,013	$42,901	$78,914	$12,761,632

第12年供款共

$946,970

第12年利息

$440,020

第12年共還本金

$506,950

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$35,892	$43,022	$78,914	$12,718,610
146	$35,771	$43,143	$78,914	$12,675,467
147	$35,650	$43,264	$78,914	$12,632,202
148	$35,528	$43,386	$78,914	$12,588,816
149	$35,406	$43,508	$78,914	$12,545,308
150	$35,284	$43,630	$78,914	$12,501,678
151	$35,161	$43,753	$78,914	$12,457,925
152	$35,038	$43,876	$78,914	$12,414,048
153	$34,915	$44,000	$78,914	$12,370,049
154	$34,791	$44,123	$78,914	$12,325,925
155	$34,667	$44,248	$78,914	$12,281,678
156	$34,542	$44,372	$78,914	$12,237,306

第13年供款共

$946,970

第13年利息

$422,644

第13年共還本金

$524,326

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$34,417	$44,497	$78,914	$12,192,809
158	$34,292	$44,622	$78,914	$12,148,187
159	$34,167	$44,747	$78,914	$12,103,440
160	$34,041	$44,873	$78,914	$12,058,566
161	$33,915	$44,999	$78,914	$12,013,567
162	$33,788	$45,126	$78,914	$11,968,441
163	$33,661	$45,253	$78,914	$11,923,188
164	$33,534	$45,380	$78,914	$11,877,808
165	$33,406	$45,508	$78,914	$11,832,300
166	$33,278	$45,636	$78,914	$11,786,664
167	$33,150	$45,764	$78,914	$11,740,900
168	$33,021	$45,893	$78,914	$11,695,007

第14年供款共

$946,970

第14年利息

$404,671

第14年共還本金

$542,299

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$32,892	$46,022	$78,914	$11,648,985
170	$32,763	$46,151	$78,914	$11,602,834
171	$32,633	$46,281	$78,914	$11,556,553
172	$32,503	$46,411	$78,914	$11,510,141
173	$32,372	$46,542	$78,914	$11,463,599
174	$32,241	$46,673	$78,914	$11,416,926
175	$32,110	$46,804	$78,914	$11,370,122
176	$31,978	$46,936	$78,914	$11,323,187
177	$31,846	$47,068	$78,914	$11,276,119
178	$31,714	$47,200	$78,914	$11,228,919
179	$31,581	$47,333	$78,914	$11,181,586
180	$31,448	$47,466	$78,914	$11,134,120

第15年供款共

$946,970

第15年利息

$386,083

第15年共還本金

$560,887

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$31,315	$47,599	$78,914	$11,086,521
182	$31,181	$47,733	$78,914	$11,038,787
183	$31,047	$47,868	$78,914	$10,990,920
184	$30,912	$48,002	$78,914	$10,942,917
185	$30,777	$48,137	$78,914	$10,894,780
186	$30,642	$48,273	$78,914	$10,846,508
187	$30,506	$48,408	$78,914	$10,798,099
188	$30,370	$48,545	$78,914	$10,749,555
189	$30,233	$48,681	$78,914	$10,700,874
190	$30,096	$48,818	$78,914	$10,652,056
191	$29,959	$48,955	$78,914	$10,603,101
192	$29,821	$49,093	$78,914	$10,554,008

第16年供款共

$946,970

第16年利息

$366,858

第16年共還本金

$580,113

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$29,683	$49,231	$78,914	$10,504,777
194	$29,545	$49,369	$78,914	$10,455,407
195	$29,406	$49,508	$78,914	$10,405,899
196	$29,267	$49,648	$78,914	$10,356,251
197	$29,127	$49,787	$78,914	$10,306,464
198	$28,987	$49,927	$78,914	$10,256,537
199	$28,847	$50,068	$78,914	$10,206,469
200	$28,706	$50,208	$78,914	$10,156,261
201	$28,564	$50,350	$78,914	$10,105,911
202	$28,423	$50,491	$78,914	$10,055,420
203	$28,281	$50,633	$78,914	$10,004,786
204	$28,138	$50,776	$78,914	$9,954,010

第17年供款共

$946,970

第17年利息

$346,973

第17年共還本金

$599,997

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$27,996	$50,919	$78,914	$9,903,092
206	$27,852	$51,062	$78,914	$9,852,030
207	$27,709	$51,205	$78,914	$9,800,825
208	$27,565	$51,349	$78,914	$9,749,476
209	$27,420	$51,494	$78,914	$9,697,982
210	$27,276	$51,639	$78,914	$9,646,343
211	$27,130	$51,784	$78,914	$9,594,559
212	$26,985	$51,929	$78,914	$9,542,630
213	$26,839	$52,076	$78,914	$9,490,554
214	$26,692	$52,222	$78,914	$9,438,332
215	$26,545	$52,369	$78,914	$9,385,963
216	$26,398	$52,516	$78,914	$9,333,447

第18年供款共

$946,970

第18年利息

$326,407

第18年共還本金

$620,563

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$26,250	$52,664	$78,914	$9,280,783
218	$26,102	$52,812	$78,914	$9,227,972
219	$25,954	$52,961	$78,914	$9,175,011
220	$25,805	$53,109	$78,914	$9,121,902
221	$25,655	$53,259	$78,914	$9,068,643
222	$25,506	$53,409	$78,914	$9,015,234
223	$25,355	$53,559	$78,914	$8,961,675
224	$25,205	$53,709	$78,914	$8,907,966
225	$25,054	$53,861	$78,914	$8,854,105
226	$24,902	$54,012	$78,914	$8,800,093
227	$24,750	$54,164	$78,914	$8,745,929
228	$24,598	$54,316	$78,914	$8,691,613

第19年供款共

$946,970

第19年利息

$305,136

第19年共還本金

$641,834

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$24,445	$54,469	$78,914	$8,637,144
230	$24,292	$54,622	$78,914	$8,582,522
231	$24,138	$54,776	$78,914	$8,527,746
232	$23,984	$54,930	$78,914	$8,472,816
233	$23,830	$55,084	$78,914	$8,417,732
234	$23,675	$55,239	$78,914	$8,362,493
235	$23,520	$55,395	$78,914	$8,307,098
236	$23,364	$55,550	$78,914	$8,251,547
237	$23,207	$55,707	$78,914	$8,195,841
238	$23,051	$55,863	$78,914	$8,139,977
239	$22,894	$56,020	$78,914	$8,083,957
240	$22,736	$56,178	$78,914	$8,027,779

第20年供款共

$946,970

第20年利息

$283,136

第20年共還本金

$663,834

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$22,578	$56,336	$78,914	$7,971,443
242	$22,420	$56,494	$78,914	$7,914,948
243	$22,261	$56,653	$78,914	$7,858,295
244	$22,101	$56,813	$78,914	$7,801,482
245	$21,942	$56,973	$78,914	$7,744,510
246	$21,781	$57,133	$78,914	$7,687,377
247	$21,621	$57,293	$78,914	$7,630,084
248	$21,460	$57,455	$78,914	$7,572,629
249	$21,298	$57,616	$78,914	$7,515,013
250	$21,136	$57,778	$78,914	$7,457,235
251	$20,973	$57,941	$78,914	$7,399,294
252	$20,811	$58,104	$78,914	$7,341,190

第21年供款共

$946,970

第21年利息

$260,381

第21年共還本金

$686,589

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$20,647	$58,267	$78,914	$7,282,923
254	$20,483	$58,431	$78,914	$7,224,492
255	$20,319	$58,595	$78,914	$7,165,897
256	$20,154	$58,760	$78,914	$7,107,137
257	$19,989	$58,925	$78,914	$7,048,211
258	$19,823	$59,091	$78,914	$6,989,120
259	$19,657	$59,257	$78,914	$6,929,863
260	$19,490	$59,424	$78,914	$6,870,439
261	$19,323	$59,591	$78,914	$6,810,848
262	$19,156	$59,759	$78,914	$6,751,089
263	$18,987	$59,927	$78,914	$6,691,163
264	$18,819	$60,095	$78,914	$6,631,067

第22年供款共

$946,970

第22年利息

$236,847

第22年共還本金

$710,123

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$18,650	$60,264	$78,914	$6,570,803
266	$18,480	$60,434	$78,914	$6,510,369
267	$18,310	$60,604	$78,914	$6,449,766
268	$18,140	$60,774	$78,914	$6,388,991
269	$17,969	$60,945	$78,914	$6,328,046
270	$17,798	$61,117	$78,914	$6,266,930
271	$17,626	$61,288	$78,914	$6,205,641
272	$17,453	$61,461	$78,914	$6,144,180
273	$17,281	$61,634	$78,914	$6,082,547
274	$17,107	$61,807	$78,914	$6,020,740
275	$16,933	$61,981	$78,914	$5,958,759
276	$16,759	$62,155	$78,914	$5,896,604

第23年供款共

$946,970

第23年利息

$212,506

第23年共還本金

$734,464

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$16,584	$62,330	$78,914	$5,834,274
278	$16,409	$62,505	$78,914	$5,771,769
279	$16,233	$62,681	$78,914	$5,709,087
280	$16,057	$62,857	$78,914	$5,646,230
281	$15,880	$63,034	$78,914	$5,583,196
282	$15,703	$63,211	$78,914	$5,519,985
283	$15,525	$63,389	$78,914	$5,456,595
284	$15,347	$63,567	$78,914	$5,393,028
285	$15,168	$63,746	$78,914	$5,329,282
286	$14,989	$63,926	$78,914	$5,265,356
287	$14,809	$64,105	$78,914	$5,201,251
288	$14,629	$64,286	$78,914	$5,136,965

第24年供款共

$946,970

第24年利息

$187,331

第24年共還本金

$759,639

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$14,448	$64,466	$78,914	$5,072,498
290	$14,266	$64,648	$78,914	$5,007,851
291	$14,085	$64,830	$78,914	$4,943,021
292	$13,902	$65,012	$78,914	$4,878,009
293	$13,719	$65,195	$78,914	$4,812,814
294	$13,536	$65,378	$78,914	$4,747,436
295	$13,352	$65,562	$78,914	$4,681,874
296	$13,168	$65,746	$78,914	$4,616,128
297	$12,983	$65,931	$78,914	$4,550,197
298	$12,797	$66,117	$78,914	$4,484,080
299	$12,611	$66,303	$78,914	$4,417,777
300	$12,425	$66,489	$78,914	$4,351,288

第25年供款共

$946,970

第25年利息

$161,293

第25年共還本金

$785,677

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$12,238	$66,676	$78,914	$4,284,612
302	$12,050	$66,864	$78,914	$4,217,748
303	$11,862	$67,052	$78,914	$4,150,696
304	$11,674	$67,240	$78,914	$4,083,456
305	$11,485	$67,429	$78,914	$4,016,026
306	$11,295	$67,619	$78,914	$3,948,407
307	$11,105	$67,809	$78,914	$3,880,598
308	$10,914	$68,000	$78,914	$3,812,598
309	$10,723	$68,191	$78,914	$3,744,407
310	$10,531	$68,383	$78,914	$3,676,024
311	$10,339	$68,575	$78,914	$3,607,448
312	$10,146	$68,768	$78,914	$3,538,680

第26年供款共

$946,970

第26年利息

$134,362

第26年共還本金

$812,608

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$9,953	$68,962	$78,914	$3,469,719
314	$9,759	$69,156	$78,914	$3,400,563
315	$9,564	$69,350	$78,914	$3,331,213
316	$9,369	$69,545	$78,914	$3,261,668
317	$9,173	$69,741	$78,914	$3,191,927
318	$8,977	$69,937	$78,914	$3,121,990
319	$8,781	$70,134	$78,914	$3,051,857
320	$8,583	$70,331	$78,914	$2,981,526
321	$8,386	$70,529	$78,914	$2,910,997
322	$8,187	$70,727	$78,914	$2,840,270
323	$7,988	$70,926	$78,914	$2,769,344
324	$7,789	$71,125	$78,914	$2,698,219

第27年供款共

$946,970

第27年利息

$106,509

第27年共還本金

$840,461

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$7,589	$71,325	$78,914	$2,626,893
326	$7,388	$71,526	$78,914	$2,555,367
327	$7,187	$71,727	$78,914	$2,483,640
328	$6,985	$71,929	$78,914	$2,411,711
329	$6,783	$72,131	$78,914	$2,339,580
330	$6,580	$72,334	$78,914	$2,267,246
331	$6,377	$72,538	$78,914	$2,194,708
332	$6,173	$72,742	$78,914	$2,121,967
333	$5,968	$72,946	$78,914	$2,049,021
334	$5,763	$73,151	$78,914	$1,975,869
335	$5,557	$73,357	$78,914	$1,902,512
336	$5,351	$73,563	$78,914	$1,828,949

第28年供款共

$946,970

第28年利息

$77,700

第28年共還本金

$869,270

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,144	$73,770	$78,914	$1,755,179
338	$4,936	$73,978	$78,914	$1,681,201
339	$4,728	$74,186	$78,914	$1,607,015
340	$4,520	$74,394	$78,914	$1,532,621
341	$4,310	$74,604	$78,914	$1,458,017
342	$4,101	$74,814	$78,914	$1,383,204
343	$3,890	$75,024	$78,914	$1,308,180
344	$3,679	$75,235	$78,914	$1,232,945
345	$3,468	$75,447	$78,914	$1,157,498
346	$3,255	$75,659	$78,914	$1,081,840
347	$3,043	$75,871	$78,914	$1,005,968
348	$2,829	$76,085	$78,914	$929,883

第29年供款共

$946,970

第29年利息

$47,904

第29年共還本金

$899,066

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,615	$76,299	$78,914	$853,584
350	$2,401	$76,513	$78,914	$777,071
351	$2,186	$76,729	$78,914	$700,342
352	$1,970	$76,944	$78,914	$623,398
353	$1,753	$77,161	$78,914	$546,237
354	$1,536	$77,378	$78,914	$468,859
355	$1,319	$77,596	$78,914	$391,263
356	$1,100	$77,814	$78,914	$313,450
357	$882	$78,033	$78,914	$235,417
358	$662	$78,252	$78,914	$157,165
359	$442	$78,472	$78,914	$78,693
360	$221	$78,693	$78,914	$0

第30年供款共

$946,970

第30年利息

$17,087

第30年共還本金

$929,883

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$18,889,103

免責聲明

筍盤推介

按揭保險費
info