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$19,120,782

每月供款
$82,864

首期

$-11,040,000

總貸款額

$19,040,000

總利息

$10,790,782

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-10,710,000

按月供比率計算

$165,727

置業成本總預算

HK$-10,710,000

首期

$-11,040,000
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

$165,727

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

沙田玖瓏山

thumb_up

罕有高層放租放賣實客可睇

實

735 呎

@12,245

local_fire_department 至HIT

售$900 萬

實

735 呎

@12,245

售$900 萬

local_fire_department 至HIT

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

馬鞍山雲海第01期香海臺第01座

thumb_up

馬鞍山雲海即買即用

實

488 呎

@15,984

local_fire_department 至HIT

售$780 萬

實

488 呎

@15,984

售$780 萬

local_fire_department 至HIT

馬鞍山迎海第04期駿岸第07座

thumb_up

開揚園海,企理靚裝,即買即住

實

570 呎

@14,912

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$850 萬

實

570 呎

@14,912

售$850 萬

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

KOL實拍 VR實景

沙田欣廷軒

thumb_up

新鴻基名牌兩房　近鐵路站方便

實

414 呎

@16,908

建

549 呎

@12,750

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$700 萬

實

414 呎

@16,908

建

549 呎

@12,750

售$700 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

西貢 CLEAR WATER BAY

thumb_up

清水灣上覆式

建

1,400 呎

@6,286

local_fire_department 至HIT

售$880 萬

建

1,400 呎

@6,286

售$880 萬

local_fire_department 至HIT

馬鞍山迎濤灣 A座

thumb_up

迎濤灣市中心海景戶歡迎到埸參觀

實

736 呎

@11,549

建

959 呎

@8,863

hotel_class 樓王 verified 首置必買

售$850 萬

實

736 呎

@11,549

建

959 呎

@8,863

售$850 萬

hotel_class 樓王 verified 首置必買

馬鞍山雲海第01期榕海臺第02座

thumb_up

馬鞍山雲海新鴻基名牌屋苑樓齡新

實

446 呎

@19,058

local_fire_department 至HIT

售$850 萬

實

446 呎

@19,058

售$850 萬

local_fire_department 至HIT

馬鞍山馬鞍山中心第02座

thumb_up

高層海景, 全屋新裝3房

實

522 呎

@13,793

建

701 呎

@10,271

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$720 萬

實

522 呎

@13,793

建

701 呎

@10,271

售$720 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

獨家

KOL實拍影片

馬鞍山大水坑

thumb_up

珍貴全幢連花園村屋只此一幢

實

990 呎

@8,586

建

990 呎

@8,586

real_estate_agent 罕有放盤

售$850 萬

實

990 呎

@8,586

建

990 呎

@8,586

售$850 萬

real_estate_agent 罕有放盤

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

利率	15年	20年	25年	30年
1.000	$113,953	$87,564	$71,757	$61,240
1.500	$118,189	$91,877	$76,148	$65,711
2.000	$122,524	$96,320	$80,702	$70,376
2.500	$126,957	$100,894	$85,417	$75,231
3.000	$131,487	$105,595	$90,290	$80,273
3.250	$133,788	$107,994	$92,785	$82,863
3.500	$136,114	$110,424	$95,319	$85,498
4.000	$140,837	$115,379	$100,500	$90,900
4.500	$145,655	$120,456	$105,831	$96,473
5.000	$150,567	$125,656	$111,306	$102,211
5.500	$155,573	$130,974	$116,922	$108,107
6.000	$160,670	$136,408	$122,675	$114,154

每月供款$82,864

年期

30年

貸款金額

$19,040,000

總利息

$10,790,782

總貸款連利息

$29,830,782

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$51,567	$31,297	$82,863	$19,008,703
2	$51,482	$31,381	$82,863	$18,977,322
3	$51,397	$31,466	$82,863	$18,945,856
4	$51,312	$31,552	$82,863	$18,914,304
5	$51,226	$31,637	$82,863	$18,882,667
6	$51,141	$31,723	$82,863	$18,850,944
7	$51,055	$31,809	$82,863	$18,819,136
8	$50,968	$31,895	$82,863	$18,787,241
9	$50,882	$31,981	$82,863	$18,755,260
10	$50,795	$32,068	$82,863	$18,723,192
11	$50,709	$32,155	$82,863	$18,691,037
12	$50,622	$32,242	$82,863	$18,658,796

第1年供款共

$994,359

第1年利息

$613,155

第1年共還本金

$381,204

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$50,534	$32,329	$82,863	$18,626,466
14	$50,447	$32,417	$82,863	$18,594,050
15	$50,359	$32,504	$82,863	$18,561,545
16	$50,271	$32,592	$82,863	$18,528,953
17	$50,183	$32,681	$82,863	$18,496,272
18	$50,094	$32,769	$82,863	$18,463,503
19	$50,005	$32,858	$82,863	$18,430,645
20	$49,916	$32,947	$82,863	$18,397,698
21	$49,827	$33,036	$82,863	$18,364,662
22	$49,738	$33,126	$82,863	$18,331,536
23	$49,648	$33,215	$82,863	$18,298,321
24	$49,558	$33,305	$82,863	$18,265,016

第2年供款共

$994,359

第2年利息

$600,580

第2年共還本金

$393,780

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$49,468	$33,396	$82,863	$18,231,620
26	$49,377	$33,486	$82,863	$18,198,134
27	$49,287	$33,577	$82,863	$18,164,557
28	$49,196	$33,668	$82,863	$18,130,890
29	$49,104	$33,759	$82,863	$18,097,131
30	$49,013	$33,850	$82,863	$18,063,281
31	$48,921	$33,942	$82,863	$18,029,339
32	$48,829	$34,034	$82,863	$17,995,305
33	$48,737	$34,126	$82,863	$17,961,179
34	$48,645	$34,218	$82,863	$17,926,961
35	$48,552	$34,311	$82,863	$17,892,650
36	$48,459	$34,404	$82,863	$17,858,246

第3年供款共

$994,359

第3年利息

$587,589

第3年共還本金

$406,770

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$48,366	$34,497	$82,863	$17,823,748
38	$48,273	$34,591	$82,863	$17,789,158
39	$48,179	$34,684	$82,863	$17,754,473
40	$48,085	$34,778	$82,863	$17,719,695
41	$47,991	$34,872	$82,863	$17,684,823
42	$47,896	$34,967	$82,863	$17,649,856
43	$47,802	$35,062	$82,863	$17,614,794
44	$47,707	$35,157	$82,863	$17,579,638
45	$47,612	$35,252	$82,863	$17,544,386
46	$47,516	$35,347	$82,863	$17,509,039
47	$47,420	$35,443	$82,863	$17,473,596
48	$47,324	$35,539	$82,863	$17,438,057

第4年供款共

$994,359

第4年利息

$574,171

第4年共還本金

$420,189

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$47,228	$35,635	$82,863	$17,402,422
50	$47,132	$35,732	$82,863	$17,366,690
51	$47,035	$35,828	$82,863	$17,330,861
52	$46,938	$35,926	$82,863	$17,294,936
53	$46,840	$36,023	$82,863	$17,258,913
54	$46,743	$36,120	$82,863	$17,222,793
55	$46,645	$36,218	$82,863	$17,186,574
56	$46,547	$36,316	$82,863	$17,150,258
57	$46,449	$36,415	$82,863	$17,113,843
58	$46,350	$36,513	$82,863	$17,077,330
59	$46,251	$36,612	$82,863	$17,040,718
60	$46,152	$36,711	$82,863	$17,004,007

第5年供款共

$994,359

第5年利息

$560,309

第5年共還本金

$434,050

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$46,053	$36,811	$82,863	$16,967,196
62	$45,953	$36,910	$82,863	$16,930,285
63	$45,853	$37,010	$82,863	$16,893,275
64	$45,753	$37,111	$82,863	$16,856,164
65	$45,652	$37,211	$82,863	$16,818,953
66	$45,551	$37,312	$82,863	$16,781,641
67	$45,450	$37,413	$82,863	$16,744,228
68	$45,349	$37,514	$82,863	$16,706,714
69	$45,247	$37,616	$82,863	$16,669,098
70	$45,145	$37,718	$82,863	$16,631,380
71	$45,043	$37,820	$82,863	$16,593,560
72	$44,941	$37,922	$82,863	$16,555,638

第6年供款共

$994,359

第6年利息

$545,991

第6年共還本金

$448,369

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$44,838	$38,025	$82,863	$16,517,613
74	$44,735	$38,128	$82,863	$16,479,485
75	$44,632	$38,231	$82,863	$16,441,253
76	$44,528	$38,335	$82,863	$16,402,918
77	$44,425	$38,439	$82,863	$16,364,480
78	$44,320	$38,543	$82,863	$16,325,937
79	$44,216	$38,647	$82,863	$16,287,290
80	$44,111	$38,752	$82,863	$16,248,538
81	$44,006	$38,857	$82,863	$16,209,681
82	$43,901	$38,962	$82,863	$16,170,719
83	$43,796	$39,068	$82,863	$16,131,651
84	$43,690	$39,173	$82,863	$16,092,478

第7年供款共

$994,359

第7年利息

$531,200

第7年共還本金

$463,160

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$43,584	$39,279	$82,863	$16,053,198
86	$43,477	$39,386	$82,863	$16,013,812
87	$43,371	$39,493	$82,863	$15,974,320
88	$43,264	$39,599	$82,863	$15,934,720
89	$43,157	$39,707	$82,863	$15,895,014
90	$43,049	$39,814	$82,863	$15,855,199
91	$42,941	$39,922	$82,863	$15,815,277
92	$42,833	$40,030	$82,863	$15,775,247
93	$42,725	$40,139	$82,863	$15,735,108
94	$42,616	$40,247	$82,863	$15,694,861
95	$42,507	$40,356	$82,863	$15,654,505
96	$42,398	$40,466	$82,863	$15,614,039

第8年供款共

$994,359

第8年利息

$515,921

第8年共還本金

$478,439

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$42,288	$40,575	$82,863	$15,573,464
98	$42,178	$40,685	$82,863	$15,532,779
99	$42,068	$40,795	$82,863	$15,491,983
100	$41,957	$40,906	$82,863	$15,451,077
101	$41,847	$41,017	$82,863	$15,410,061
102	$41,736	$41,128	$82,863	$15,368,933
103	$41,624	$41,239	$82,863	$15,327,694
104	$41,513	$41,351	$82,863	$15,286,343
105	$41,401	$41,463	$82,863	$15,244,880
106	$41,288	$41,575	$82,863	$15,203,305
107	$41,176	$41,688	$82,863	$15,161,618
108	$41,063	$41,801	$82,863	$15,119,817

第9年供款共

$994,359

第9年利息

$500,138

第9年共還本金

$494,222

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$40,950	$41,914	$82,863	$15,077,903
110	$40,836	$42,027	$82,863	$15,035,876
111	$40,722	$42,141	$82,863	$14,993,735
112	$40,608	$42,255	$82,863	$14,951,480
113	$40,494	$42,370	$82,863	$14,909,110
114	$40,379	$42,484	$82,863	$14,866,626
115	$40,264	$42,600	$82,863	$14,824,026
116	$40,148	$42,715	$82,863	$14,781,311
117	$40,033	$42,831	$82,863	$14,738,481
118	$39,917	$42,947	$82,863	$14,695,534
119	$39,800	$43,063	$82,863	$14,652,471
120	$39,684	$43,180	$82,863	$14,609,292

第10年供款共

$994,359

第10年利息

$483,834

第10年共還本金

$510,525

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$39,567	$43,296	$82,863	$14,565,995
122	$39,450	$43,414	$82,863	$14,522,582
123	$39,332	$43,531	$82,863	$14,479,050
124	$39,214	$43,649	$82,863	$14,435,401
125	$39,096	$43,767	$82,863	$14,391,634
126	$38,977	$43,886	$82,863	$14,347,748
127	$38,858	$44,005	$82,863	$14,303,743
128	$38,739	$44,124	$82,863	$14,259,619
129	$38,620	$44,243	$82,863	$14,215,375
130	$38,500	$44,363	$82,863	$14,171,012
131	$38,380	$44,483	$82,863	$14,126,529
132	$38,259	$44,604	$82,863	$14,081,925

第11年供款共

$994,359

第11年利息

$466,992

第11年共還本金

$527,367

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$38,139	$44,725	$82,863	$14,037,200
134	$38,017	$44,846	$82,863	$13,992,354
135	$37,896	$44,967	$82,863	$13,947,387
136	$37,774	$45,089	$82,863	$13,902,298
137	$37,652	$45,211	$82,863	$13,857,086
138	$37,530	$45,334	$82,863	$13,811,753
139	$37,407	$45,456	$82,863	$13,766,296
140	$37,284	$45,580	$82,863	$13,720,717
141	$37,160	$45,703	$82,863	$13,675,014
142	$37,036	$45,827	$82,863	$13,629,187
143	$36,912	$45,951	$82,863	$13,583,236
144	$36,788	$46,075	$82,863	$13,537,161

第12年供款共

$994,359

第12年利息

$449,595

第12年共還本金

$544,764

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$36,663	$46,200	$82,863	$13,490,961
146	$36,538	$46,325	$82,863	$13,444,635
147	$36,413	$46,451	$82,863	$13,398,185
148	$36,287	$46,577	$82,863	$13,351,608
149	$36,161	$46,703	$82,863	$13,304,905
150	$36,034	$46,829	$82,863	$13,258,076
151	$35,907	$46,956	$82,863	$13,211,120
152	$35,780	$47,083	$82,863	$13,164,037
153	$35,653	$47,211	$82,863	$13,116,826
154	$35,525	$47,339	$82,863	$13,069,488
155	$35,397	$47,467	$82,863	$13,022,021
156	$35,268	$47,595	$82,863	$12,974,426

第13年供款共

$994,359

第13年利息

$431,624

第13年共還本金

$562,735

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$35,139	$47,724	$82,863	$12,926,702
158	$35,010	$47,853	$82,863	$12,878,848
159	$34,880	$47,983	$82,863	$12,830,865
160	$34,750	$48,113	$82,863	$12,782,752
161	$34,620	$48,243	$82,863	$12,734,509
162	$34,489	$48,374	$82,863	$12,686,135
163	$34,358	$48,505	$82,863	$12,637,630
164	$34,227	$48,636	$82,863	$12,588,993
165	$34,095	$48,768	$82,863	$12,540,225
166	$33,963	$48,900	$82,863	$12,491,325
167	$33,831	$49,033	$82,863	$12,442,292
168	$33,698	$49,165	$82,863	$12,393,127

第14年供款共

$994,359

第14年利息

$413,061

第14年共還本金

$581,299

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$33,565	$49,299	$82,863	$12,343,828
170	$33,431	$49,432	$82,863	$12,294,396
171	$33,297	$49,566	$82,863	$12,244,830
172	$33,163	$49,700	$82,863	$12,195,130
173	$33,028	$49,835	$82,863	$12,145,295
174	$32,894	$49,970	$82,863	$12,095,326
175	$32,758	$50,105	$82,863	$12,045,221
176	$32,622	$50,241	$82,863	$11,994,980
177	$32,486	$50,377	$82,863	$11,944,603
178	$32,350	$50,513	$82,863	$11,894,089
179	$32,213	$50,650	$82,863	$11,843,439
180	$32,076	$50,787	$82,863	$11,792,652

第15年供款共

$994,359

第15年利息

$393,884

第15年共還本金

$600,475

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$31,938	$50,925	$82,863	$11,741,727
182	$31,801	$51,063	$82,863	$11,690,664
183	$31,662	$51,201	$82,863	$11,639,463
184	$31,524	$51,340	$82,863	$11,588,124
185	$31,385	$51,479	$82,863	$11,536,645
186	$31,245	$51,618	$82,863	$11,485,027
187	$31,105	$51,758	$82,863	$11,433,269
188	$30,965	$51,898	$82,863	$11,381,370
189	$30,825	$52,039	$82,863	$11,329,332
190	$30,684	$52,180	$82,863	$11,277,152
191	$30,542	$52,321	$82,863	$11,224,831
192	$30,401	$52,463	$82,863	$11,172,368

第16年供款共

$994,359

第16年利息

$374,076

第16年共還本金

$620,284

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$30,258	$52,605	$82,863	$11,119,764
194	$30,116	$52,747	$82,863	$11,067,016
195	$29,973	$52,890	$82,863	$11,014,126
196	$29,830	$53,033	$82,863	$10,961,093
197	$29,686	$53,177	$82,863	$10,907,916
198	$29,542	$53,321	$82,863	$10,854,595
199	$29,398	$53,465	$82,863	$10,801,129
200	$29,253	$53,610	$82,863	$10,747,519
201	$29,108	$53,755	$82,863	$10,693,764
202	$28,962	$53,901	$82,863	$10,639,863
203	$28,816	$54,047	$82,863	$10,585,816
204	$28,670	$54,193	$82,863	$10,531,622

第17年供款共

$994,359

第17年利息

$353,613

第17年共還本金

$640,746

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$28,523	$54,340	$82,863	$10,477,282
206	$28,376	$54,487	$82,863	$10,422,795
207	$28,228	$54,635	$82,863	$10,368,160
208	$28,080	$54,783	$82,863	$10,313,377
209	$27,932	$54,931	$82,863	$10,258,446
210	$27,783	$55,080	$82,863	$10,203,366
211	$27,634	$55,229	$82,863	$10,148,137
212	$27,485	$55,379	$82,863	$10,092,758
213	$27,335	$55,529	$82,863	$10,037,229
214	$27,184	$55,679	$82,863	$9,981,550
215	$27,033	$55,830	$82,863	$9,925,720
216	$26,882	$55,981	$82,863	$9,869,739

第18年供款共

$994,359

第18年利息

$332,476

第18年共還本金

$661,883

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$26,731	$56,133	$82,863	$9,813,606
218	$26,579	$56,285	$82,863	$9,757,322
219	$26,426	$56,437	$82,863	$9,700,885
220	$26,273	$56,590	$82,863	$9,644,294
221	$26,120	$56,743	$82,863	$9,587,551
222	$25,966	$56,897	$82,863	$9,530,654
223	$25,812	$57,051	$82,863	$9,473,603
224	$25,658	$57,206	$82,863	$9,416,397
225	$25,503	$57,361	$82,863	$9,359,037
226	$25,347	$57,516	$82,863	$9,301,521
227	$25,192	$57,672	$82,863	$9,243,849
228	$25,035	$57,828	$82,863	$9,186,021

第19年供款共

$994,359

第19年利息

$310,642

第19年共還本金

$683,718

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$24,879	$57,984	$82,863	$9,128,037
230	$24,722	$58,142	$82,863	$9,069,896
231	$24,564	$58,299	$82,863	$9,011,597
232	$24,406	$58,457	$82,863	$8,953,140
233	$24,248	$58,615	$82,863	$8,894,524
234	$24,089	$58,774	$82,863	$8,835,751
235	$23,930	$58,933	$82,863	$8,776,817
236	$23,771	$59,093	$82,863	$8,717,725
237	$23,611	$59,253	$82,863	$8,658,472
238	$23,450	$59,413	$82,863	$8,599,059
239	$23,289	$59,574	$82,863	$8,539,484
240	$23,128	$59,736	$82,863	$8,479,749

第20年供款共

$994,359

第20年利息

$288,087

第20年共還本金

$706,273

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$22,966	$59,897	$82,863	$8,419,852
242	$22,804	$60,060	$82,863	$8,359,792
243	$22,641	$60,222	$82,863	$8,299,570
244	$22,478	$60,385	$82,863	$8,239,185
245	$22,314	$60,549	$82,863	$8,178,636
246	$22,150	$60,713	$82,863	$8,117,923
247	$21,986	$60,877	$82,863	$8,057,046
248	$21,821	$61,042	$82,863	$7,996,004
249	$21,656	$61,207	$82,863	$7,934,796
250	$21,490	$61,373	$82,863	$7,873,423
251	$21,324	$61,539	$82,863	$7,811,884
252	$21,157	$61,706	$82,863	$7,750,177

第21年供款共

$994,359

第21年利息

$264,788

第21年共還本金

$729,571

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$20,990	$61,873	$82,863	$7,688,304
254	$20,822	$62,041	$82,863	$7,626,263
255	$20,654	$62,209	$82,863	$7,564,055
256	$20,486	$62,377	$82,863	$7,501,677
257	$20,317	$62,546	$82,863	$7,439,131
258	$20,148	$62,716	$82,863	$7,376,415
259	$19,978	$62,885	$82,863	$7,313,530
260	$19,807	$63,056	$82,863	$7,250,474
261	$19,637	$63,227	$82,863	$7,187,248
262	$19,465	$63,398	$82,863	$7,123,850
263	$19,294	$63,570	$82,863	$7,060,280
264	$19,122	$63,742	$82,863	$6,996,539

第22年供款共

$994,359

第22年利息

$240,720

第22年共還本金

$753,639

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$18,949	$63,914	$82,863	$6,932,624
266	$18,776	$64,087	$82,863	$6,868,537
267	$18,602	$64,261	$82,863	$6,804,276
268	$18,428	$64,435	$82,863	$6,739,841
269	$18,254	$64,610	$82,863	$6,675,231
270	$18,079	$64,785	$82,863	$6,610,447
271	$17,903	$64,960	$82,863	$6,545,487
272	$17,727	$65,136	$82,863	$6,480,351
273	$17,551	$65,312	$82,863	$6,415,038
274	$17,374	$65,489	$82,863	$6,349,549
275	$17,197	$65,667	$82,863	$6,283,883
276	$17,019	$65,844	$82,863	$6,218,038

第23年供款共

$994,359

第23年利息

$215,859

第23年共還本金

$778,500

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$16,841	$66,023	$82,863	$6,152,015
278	$16,662	$66,202	$82,863	$6,085,814
279	$16,482	$66,381	$82,863	$6,019,433
280	$16,303	$66,561	$82,863	$5,952,872
281	$16,122	$66,741	$82,863	$5,886,131
282	$15,942	$66,922	$82,863	$5,819,210
283	$15,760	$67,103	$82,863	$5,752,107
284	$15,579	$67,285	$82,863	$5,684,822
285	$15,396	$67,467	$82,863	$5,617,355
286	$15,214	$67,650	$82,863	$5,549,706
287	$15,030	$67,833	$82,863	$5,481,873
288	$14,847	$68,017	$82,863	$5,413,856

第24年供款共

$994,359

第24年利息

$190,177

第24年共還本金

$804,182

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$14,663	$68,201	$82,863	$5,345,656
290	$14,478	$68,385	$82,863	$5,277,270
291	$14,293	$68,571	$82,863	$5,208,699
292	$14,107	$68,756	$82,863	$5,139,943
293	$13,921	$68,943	$82,863	$5,071,000
294	$13,734	$69,129	$82,863	$5,001,871
295	$13,547	$69,317	$82,863	$4,932,555
296	$13,359	$69,504	$82,863	$4,863,050
297	$13,171	$69,693	$82,863	$4,793,358
298	$12,982	$69,881	$82,863	$4,723,476
299	$12,793	$70,071	$82,863	$4,653,406
300	$12,603	$70,260	$82,863	$4,583,146

第25年供款共

$994,359

第25年利息

$163,649

第25年共還本金

$830,711

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$12,413	$70,451	$82,863	$4,512,695
302	$12,222	$70,641	$82,863	$4,442,054
303	$12,031	$70,833	$82,863	$4,371,221
304	$11,839	$71,025	$82,863	$4,300,196
305	$11,646	$71,217	$82,863	$4,228,979
306	$11,453	$71,410	$82,863	$4,157,570
307	$11,260	$71,603	$82,863	$4,085,966
308	$11,066	$71,797	$82,863	$4,014,169
309	$10,872	$71,992	$82,863	$3,942,178
310	$10,677	$72,187	$82,863	$3,869,991
311	$10,481	$72,382	$82,863	$3,797,609
312	$10,285	$72,578	$82,863	$3,725,031

第26年供款共

$994,359

第26年利息

$136,245

第26年共還本金

$858,115

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$10,089	$72,775	$82,863	$3,652,256
314	$9,892	$72,972	$82,863	$3,579,285
315	$9,694	$73,169	$82,863	$3,506,115
316	$9,496	$73,368	$82,863	$3,432,748
317	$9,297	$73,566	$82,863	$3,359,181
318	$9,098	$73,766	$82,863	$3,285,416
319	$8,898	$73,965	$82,863	$3,211,451
320	$8,698	$74,166	$82,863	$3,137,285
321	$8,497	$74,366	$82,863	$3,062,919
322	$8,295	$74,568	$82,863	$2,988,351
323	$8,093	$74,770	$82,863	$2,913,581
324	$7,891	$74,972	$82,863	$2,838,608

第27年供款共

$994,359

第27年利息

$107,937

第27年共還本金

$886,423

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$7,688	$75,175	$82,863	$2,763,433
326	$7,484	$75,379	$82,863	$2,688,054
327	$7,280	$75,583	$82,863	$2,612,471
328	$7,075	$75,788	$82,863	$2,536,683
329	$6,870	$75,993	$82,863	$2,460,690
330	$6,664	$76,199	$82,863	$2,384,491
331	$6,458	$76,405	$82,863	$2,308,086
332	$6,251	$76,612	$82,863	$2,231,474
333	$6,044	$76,820	$82,863	$2,154,654
334	$5,836	$77,028	$82,863	$2,077,626
335	$5,627	$77,236	$82,863	$2,000,390
336	$5,418	$77,446	$82,863	$1,922,944

第28年供款共

$994,359

第28年利息

$78,695

第28年共還本金

$915,664

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,208	$77,655	$82,863	$1,845,289
338	$4,998	$77,866	$82,863	$1,767,423
339	$4,787	$78,077	$82,863	$1,689,347
340	$4,575	$78,288	$82,863	$1,611,059
341	$4,363	$78,500	$82,863	$1,532,559
342	$4,151	$78,713	$82,863	$1,453,846
343	$3,938	$78,926	$82,863	$1,374,920
344	$3,724	$79,140	$82,863	$1,295,781
345	$3,509	$79,354	$82,863	$1,216,427
346	$3,294	$79,569	$82,863	$1,136,858
347	$3,079	$79,784	$82,863	$1,057,074
348	$2,863	$80,000	$82,863	$977,074

第29年供款共

$994,359

第29年利息

$48,489

第29年共還本金

$945,871

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,646	$80,217	$82,863	$896,857
350	$2,429	$80,434	$82,863	$816,422
351	$2,211	$80,652	$82,863	$735,770
352	$1,993	$80,871	$82,863	$654,899
353	$1,774	$81,090	$82,863	$573,810
354	$1,554	$81,309	$82,863	$492,501
355	$1,334	$81,529	$82,863	$410,971
356	$1,113	$81,750	$82,863	$329,221
357	$892	$81,972	$82,863	$247,249
358	$670	$82,194	$82,863	$165,056
359	$447	$82,416	$82,863	$82,639
360	$224	$82,639	$82,863	$0

第30年供款共

$994,359

第30年利息

$17,286

第30年共還本金

$977,074

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$19,120,782

免責聲明

筍盤推介

按揭保險費
info