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$20,449,121

每月供款
$88,265

首期

$-11,656,000

總貸款額

$19,656,000

總利息

$12,119,121

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-11,326,000

按月供比率計算

$176,528

置業成本總預算

HK$-11,326,000

首期

$-11,656,000
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

$176,528

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09座

thumb_up

馬鞍山聽濤雅苑 3房套房兩廳實用高免費村巴

實

650 呎

@12,308

建

807 呎

@9,913

local_fire_department 至HIT

售$800 萬

實

650 呎

@12,308

建

807 呎

@9,913

售$800 萬

local_fire_department 至HIT

馬鞍山迎海第01期第05座

thumb_up

特色單位1房, 高層開揚

實

483 呎

@14,493

建

605 呎

@11,570

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選

售$700 萬

實

483 呎

@14,493

建

605 呎

@11,570

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選

馬鞍山迎濤灣 A座

thumb_up

九運地區~旺丁旺財:歡迎約睇

實

735 呎

@10,340

建

959 呎

@7,925

real_estate_agent 罕有放盤

售$760 萬

實

735 呎

@10,340

建

959 呎

@7,925

售$760 萬

real_estate_agent 罕有放盤

馬鞍山天宇海第2B座

thumb_up

三房池景開陽舒適價可傾

實

666 呎

@12,162

建

878 呎

@9,226

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

售$810 萬

實

666 呎

@12,162

建

878 呎

@9,226

售$810 萬

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

馬鞍山迎海第03期星灣御第23座

thumb_up

奇豐精選靚裝有傢電適合新婚人仕

實

479 呎

@14,614

local_fire_department 至HIT

售$700 萬

實

479 呎

@14,614

售$700 萬

local_fire_department 至HIT

西貢泥涌村

thumb_up

**品味靚裝~申報玻璃屋~可使用面積1000呎~開揚海景~**

建

670 呎

@11,791

local_fire_department 至HIT real_estate_agent 罕有放盤

售$790 萬

建

670 呎

@11,791

售$790 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

VR實景

馬鞍山雲海第01期榕海臺連租約

thumb_up

雲海兩房開揚景觀連租約

實

481 呎

@18,711

local_fire_department 至HIT

售$900 萬

實

481 呎

@18,711

售$900 萬

local_fire_department 至HIT

沙田壹號雲頂【環境清幽罕有兩房放盤】

thumb_up

壹號雲頂【環境清幽罕有兩房放盤】

實

591 呎

@14,890

建

797 呎

@11,041

local_fire_department 至HIT

售$880 萬

實

591 呎

@14,890

建

797 呎

@11,041

售$880 萬

local_fire_department 至HIT

馬鞍山西沙村屋

thumb_up

WITH ROOF GOOD LOCATION NEAR BUS STOP

建

700 呎

@10,714

售$750 萬

建

700 呎

@10,714

售$750 萬

西貢對面海

thumb_up

西貢近市海景村屋連天台

建

700 呎

@12,143

directions_run 日內即走 real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$850 萬

建

700 呎

@12,143

售$850 萬

directions_run 日內即走 real_estate_agent 罕有放盤 vpn_key 有匙即睇

馬鞍山聽濤雅苑第08座

thumb_up

高層三房套，鄰近馬鐵有心賣，價錢絕對有傾

實

756 呎

@11,640

建

932 呎

@9,442

local_fire_department 至HIT

售$880 萬

實

756 呎

@11,640

建

932 呎

@9,442

售$880 萬

local_fire_department 至HIT

馬鞍山天宇海

thumb_up

天宇海東南山景,鄰近地鐵,商場有會所,可養狗

實

736 呎

@12,092

建

966 呎

@9,213

local_offer 低水筍價

售$890 萬

實

736 呎

@12,092

建

966 呎

@9,213

售$890 萬

local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$117,640	$90,397	$74,078	$63,221
1.500	$122,013	$94,849	$78,611	$67,837
2.000	$126,488	$99,436	$83,313	$72,652
2.500	$131,064	$104,158	$88,180	$77,665
3.000	$135,741	$109,012	$93,211	$82,870
3.500	$140,517	$113,997	$98,403	$88,264
4.000	$145,393	$119,111	$103,752	$93,841
4.500	$150,367	$124,354	$109,254	$99,594
5.000	$155,438	$129,721	$114,907	$105,518
5.500	$160,606	$135,211	$120,705	$111,605
6.000	$165,868	$140,822	$126,644	$117,848

每月供款$88,265

年期

30年

貸款金額

$19,656,000

總利息

$12,119,121

總貸款連利息

$31,775,121

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$57,330	$30,934	$88,264	$19,625,066
2	$57,240	$31,024	$88,264	$19,594,041
3	$57,149	$31,115	$88,264	$19,562,926
4	$57,059	$31,206	$88,264	$19,531,721
5	$56,968	$31,297	$88,264	$19,500,424
6	$56,876	$31,388	$88,264	$19,469,036
7	$56,785	$31,480	$88,264	$19,437,556
8	$56,693	$31,571	$88,264	$19,405,985
9	$56,601	$31,663	$88,264	$19,374,322
10	$56,508	$31,756	$88,264	$19,342,566
11	$56,416	$31,848	$88,264	$19,310,717
12	$56,323	$31,941	$88,264	$19,278,776

第1年供款共

$1,059,171

第1年利息

$681,947

第1年共還本金

$377,224

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$56,230	$32,034	$88,264	$19,246,742
14	$56,136	$32,128	$88,264	$19,214,614
15	$56,043	$32,222	$88,264	$19,182,392
16	$55,949	$32,316	$88,264	$19,150,077
17	$55,854	$32,410	$88,264	$19,117,667
18	$55,760	$32,504	$88,264	$19,085,162
19	$55,665	$32,599	$88,264	$19,052,563
20	$55,570	$32,694	$88,264	$19,019,869
21	$55,475	$32,790	$88,264	$18,987,079
22	$55,379	$32,885	$88,264	$18,954,194
23	$55,283	$32,981	$88,264	$18,921,213
24	$55,187	$33,077	$88,264	$18,888,136

第2年供款共

$1,059,171

第2年利息

$668,530

第2年共還本金

$390,641

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$55,090	$33,174	$88,264	$18,854,962
26	$54,994	$33,271	$88,264	$18,821,691
27	$54,897	$33,368	$88,264	$18,788,324
28	$54,799	$33,465	$88,264	$18,754,859
29	$54,702	$33,563	$88,264	$18,721,296
30	$54,604	$33,660	$88,264	$18,687,636
31	$54,506	$33,759	$88,264	$18,653,877
32	$54,407	$33,857	$88,264	$18,620,020
33	$54,308	$33,956	$88,264	$18,586,064
34	$54,209	$34,055	$88,264	$18,552,009
35	$54,110	$34,154	$88,264	$18,517,855
36	$54,010	$34,254	$88,264	$18,483,601

第3年供款共

$1,059,171

第3年利息

$654,636

第3年共還本金

$404,534

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$53,911	$34,354	$88,264	$18,449,248
38	$53,810	$34,454	$88,264	$18,414,794
39	$53,710	$34,554	$88,264	$18,380,239
40	$53,609	$34,655	$88,264	$18,345,584
41	$53,508	$34,756	$88,264	$18,310,828
42	$53,407	$34,858	$88,264	$18,275,970
43	$53,305	$34,959	$88,264	$18,241,011
44	$53,203	$35,061	$88,264	$18,205,950
45	$53,101	$35,164	$88,264	$18,170,786
46	$52,998	$35,266	$88,264	$18,135,520
47	$52,895	$35,369	$88,264	$18,100,151
48	$52,792	$35,472	$88,264	$18,064,679

第4年供款共

$1,059,171

第4年利息

$640,248

第4年共還本金

$418,922

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$52,689	$35,576	$88,264	$18,029,103
50	$52,585	$35,679	$88,264	$17,993,424
51	$52,481	$35,783	$88,264	$17,957,641
52	$52,376	$35,888	$88,264	$17,921,753
53	$52,272	$35,992	$88,264	$17,885,760
54	$52,167	$36,097	$88,264	$17,849,663
55	$52,062	$36,203	$88,264	$17,813,460
56	$51,956	$36,308	$88,264	$17,777,152
57	$51,850	$36,414	$88,264	$17,740,738
58	$51,744	$36,520	$88,264	$17,704,217
59	$51,637	$36,627	$88,264	$17,667,590
60	$51,530	$36,734	$88,264	$17,630,857

第5年供款共

$1,059,171

第5年利息

$625,348

第5年共還本金

$433,822

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$51,423	$36,841	$88,264	$17,594,016
62	$51,316	$36,948	$88,264	$17,557,067
63	$51,208	$37,056	$88,264	$17,520,011
64	$51,100	$37,164	$88,264	$17,482,847
65	$50,992	$37,273	$88,264	$17,445,574
66	$50,883	$37,381	$88,264	$17,408,193
67	$50,774	$37,490	$88,264	$17,370,703
68	$50,665	$37,600	$88,264	$17,333,103
69	$50,555	$37,709	$88,264	$17,295,394
70	$50,445	$37,819	$88,264	$17,257,575
71	$50,335	$37,930	$88,264	$17,219,645
72	$50,224	$38,040	$88,264	$17,181,605

第6年供款共

$1,059,171

第6年利息

$609,919

第6年共還本金

$449,252

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$50,113	$38,151	$88,264	$17,143,453
74	$50,002	$38,262	$88,264	$17,105,191
75	$49,890	$38,374	$88,264	$17,066,817
76	$49,778	$38,486	$88,264	$17,028,331
77	$49,666	$38,598	$88,264	$16,989,733
78	$49,553	$38,711	$88,264	$16,951,022
79	$49,440	$38,824	$88,264	$16,912,198
80	$49,327	$38,937	$88,264	$16,873,261
81	$49,214	$39,051	$88,264	$16,834,210
82	$49,100	$39,164	$88,264	$16,795,046
83	$48,986	$39,279	$88,264	$16,755,767
84	$48,871	$39,393	$88,264	$16,716,374

第7年供款共

$1,059,171

第7年利息

$593,940

第7年共還本金

$465,231

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$48,756	$39,508	$88,264	$16,676,866
86	$48,641	$39,623	$88,264	$16,637,243
87	$48,525	$39,739	$88,264	$16,597,504
88	$48,409	$39,855	$88,264	$16,557,649
89	$48,293	$39,971	$88,264	$16,517,678
90	$48,177	$40,088	$88,264	$16,477,590
91	$48,060	$40,205	$88,264	$16,437,386
92	$47,942	$40,322	$88,264	$16,397,064
93	$47,825	$40,439	$88,264	$16,356,624
94	$47,707	$40,557	$88,264	$16,316,067
95	$47,589	$40,676	$88,264	$16,275,391
96	$47,470	$40,794	$88,264	$16,234,597

第8年供款共

$1,059,171

第8年利息

$577,393

第8年共還本金

$481,777

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$47,351	$40,913	$88,264	$16,193,683
98	$47,232	$41,033	$88,264	$16,152,651
99	$47,112	$41,152	$88,264	$16,111,499
100	$46,992	$41,272	$88,264	$16,070,226
101	$46,871	$41,393	$88,264	$16,028,833
102	$46,751	$41,513	$88,264	$15,987,320
103	$46,630	$41,635	$88,264	$15,945,685
104	$46,508	$41,756	$88,264	$15,903,929
105	$46,386	$41,878	$88,264	$15,862,052
106	$46,264	$42,000	$88,264	$15,820,052
107	$46,142	$42,122	$88,264	$15,777,929
108	$46,019	$42,245	$88,264	$15,735,684

第9年供款共

$1,059,171

第9年利息

$560,258

第9年共還本金

$498,913

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$45,896	$42,368	$88,264	$15,693,316
110	$45,772	$42,492	$88,264	$15,650,824
111	$45,648	$42,616	$88,264	$15,608,208
112	$45,524	$42,740	$88,264	$15,565,467
113	$45,399	$42,865	$88,264	$15,522,602
114	$45,274	$42,990	$88,264	$15,479,612
115	$45,149	$43,115	$88,264	$15,436,497
116	$45,023	$43,241	$88,264	$15,393,256
117	$44,897	$43,367	$88,264	$15,349,889
118	$44,771	$43,494	$88,264	$15,306,395
119	$44,644	$43,621	$88,264	$15,262,774
120	$44,516	$43,748	$88,264	$15,219,027

第10年供款共

$1,059,171

第10年利息

$542,513

第10年共還本金

$516,657

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$44,389	$43,875	$88,264	$15,175,151
122	$44,261	$44,003	$88,264	$15,131,148
123	$44,133	$44,132	$88,264	$15,087,016
124	$44,004	$44,260	$88,264	$15,042,756
125	$43,875	$44,390	$88,264	$14,998,366
126	$43,745	$44,519	$88,264	$14,953,847
127	$43,615	$44,649	$88,264	$14,909,198
128	$43,485	$44,779	$88,264	$14,864,419
129	$43,355	$44,910	$88,264	$14,819,510
130	$43,224	$45,041	$88,264	$14,774,469
131	$43,092	$45,172	$88,264	$14,729,297
132	$42,960	$45,304	$88,264	$14,683,993

第11年供款共

$1,059,171

第11年利息

$524,137

第11年共還本金

$535,033

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$42,828	$45,436	$88,264	$14,638,557
134	$42,696	$45,568	$88,264	$14,592,989
135	$42,563	$45,701	$88,264	$14,547,288
136	$42,430	$45,835	$88,264	$14,501,453
137	$42,296	$45,968	$88,264	$14,455,485
138	$42,162	$46,102	$88,264	$14,409,382
139	$42,027	$46,237	$88,264	$14,363,145
140	$41,893	$46,372	$88,264	$14,316,774
141	$41,757	$46,507	$88,264	$14,270,267
142	$41,622	$46,643	$88,264	$14,223,624
143	$41,486	$46,779	$88,264	$14,176,845
144	$41,349	$46,915	$88,264	$14,129,930

第12年供款共

$1,059,171

第12年利息

$505,108

第12年共還本金

$554,063

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$41,212	$47,052	$88,264	$14,082,878
146	$41,075	$47,189	$88,264	$14,035,689
147	$40,937	$47,327	$88,264	$13,988,362
148	$40,799	$47,465	$88,264	$13,940,898
149	$40,661	$47,603	$88,264	$13,893,294
150	$40,522	$47,742	$88,264	$13,845,552
151	$40,383	$47,881	$88,264	$13,797,671
152	$40,243	$48,021	$88,264	$13,749,650
153	$40,103	$48,161	$88,264	$13,701,489
154	$39,963	$48,302	$88,264	$13,653,187
155	$39,822	$48,442	$88,264	$13,604,745
156	$39,681	$48,584	$88,264	$13,556,161

第13年供款共

$1,059,171

第13年利息

$485,401

第13年共還本金

$573,769

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$39,539	$48,725	$88,264	$13,507,436
158	$39,397	$48,868	$88,264	$13,458,568
159	$39,254	$49,010	$88,264	$13,409,558
160	$39,111	$49,153	$88,264	$13,360,405
161	$38,968	$49,296	$88,264	$13,311,109
162	$38,824	$49,440	$88,264	$13,261,668
163	$38,680	$49,584	$88,264	$13,212,084
164	$38,535	$49,729	$88,264	$13,162,355
165	$38,390	$49,874	$88,264	$13,112,481
166	$38,245	$50,019	$88,264	$13,062,462
167	$38,099	$50,165	$88,264	$13,012,296
168	$37,953	$50,312	$88,264	$12,961,985

第14年供款共

$1,059,171

第14年利息

$464,994

第14年共還本金

$594,176

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$37,806	$50,458	$88,264	$12,911,526
170	$37,659	$50,606	$88,264	$12,860,920
171	$37,511	$50,753	$88,264	$12,810,167
172	$37,363	$50,901	$88,264	$12,759,266
173	$37,215	$51,050	$88,264	$12,708,216
174	$37,066	$51,199	$88,264	$12,657,018
175	$36,916	$51,348	$88,264	$12,605,670
176	$36,767	$51,498	$88,264	$12,554,172
177	$36,616	$51,648	$88,264	$12,502,524
178	$36,466	$51,799	$88,264	$12,450,726
179	$36,315	$51,950	$88,264	$12,398,776
180	$36,163	$52,101	$88,264	$12,346,675

第15年供款共

$1,059,171

第15年利息

$443,861

第15年共還本金

$615,310

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$36,011	$52,253	$88,264	$12,294,422
182	$35,859	$52,405	$88,264	$12,242,016
183	$35,706	$52,558	$88,264	$12,189,458
184	$35,553	$52,712	$88,264	$12,136,746
185	$35,399	$52,865	$88,264	$12,083,881
186	$35,245	$53,020	$88,264	$12,030,861
187	$35,090	$53,174	$88,264	$11,977,687
188	$34,935	$53,329	$88,264	$11,924,358
189	$34,779	$53,485	$88,264	$11,870,873
190	$34,623	$53,641	$88,264	$11,817,232
191	$34,467	$53,797	$88,264	$11,763,435
192	$34,310	$53,954	$88,264	$11,709,481

第16年供款共

$1,059,171

第16年利息

$421,976

第16年共還本金

$637,194

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$34,153	$54,112	$88,264	$11,655,369
194	$33,995	$54,269	$88,264	$11,601,100
195	$33,837	$54,428	$88,264	$11,546,672
196	$33,678	$54,586	$88,264	$11,492,086
197	$33,519	$54,746	$88,264	$11,437,340
198	$33,359	$54,905	$88,264	$11,382,435
199	$33,199	$55,065	$88,264	$11,327,369
200	$33,038	$55,226	$88,264	$11,272,143
201	$32,877	$55,387	$88,264	$11,216,756
202	$32,716	$55,549	$88,264	$11,161,207
203	$32,554	$55,711	$88,264	$11,105,497
204	$32,391	$55,873	$88,264	$11,049,623

第17年供款共

$1,059,171

第17年利息

$399,313

第17年共還本金

$659,857

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$32,228	$56,036	$88,264	$10,993,587
206	$32,065	$56,200	$88,264	$10,937,388
207	$31,901	$56,364	$88,264	$10,881,024
208	$31,736	$56,528	$88,264	$10,824,496
209	$31,571	$56,693	$88,264	$10,767,804
210	$31,406	$56,858	$88,264	$10,710,945
211	$31,240	$57,024	$88,264	$10,653,921
212	$31,074	$57,190	$88,264	$10,596,731
213	$30,907	$57,357	$88,264	$10,539,374
214	$30,740	$57,524	$88,264	$10,481,850
215	$30,572	$57,692	$88,264	$10,424,158
216	$30,404	$57,860	$88,264	$10,366,297

第18年供款共

$1,059,171

第18年利息

$375,844

第18年共還本金

$683,326

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$30,235	$58,029	$88,264	$10,308,268
218	$30,066	$58,198	$88,264	$10,250,069
219	$29,896	$58,368	$88,264	$10,191,701
220	$29,726	$58,538	$88,264	$10,133,163
221	$29,555	$58,709	$88,264	$10,074,454
222	$29,384	$58,880	$88,264	$10,015,573
223	$29,212	$59,052	$88,264	$9,956,521
224	$29,040	$59,224	$88,264	$9,897,297
225	$28,867	$59,397	$88,264	$9,837,900
226	$28,694	$59,570	$88,264	$9,778,329
227	$28,520	$59,744	$88,264	$9,718,585
228	$28,346	$59,918	$88,264	$9,658,667

第19年供款共

$1,059,171

第19年利息

$351,540

第19年共還本金

$707,630

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$28,171	$60,093	$88,264	$9,598,574
230	$27,996	$60,268	$88,264	$9,538,305
231	$27,820	$60,444	$88,264	$9,477,861
232	$27,644	$60,620	$88,264	$9,417,241
233	$27,467	$60,797	$88,264	$9,356,443
234	$27,290	$60,975	$88,264	$9,295,469
235	$27,112	$61,152	$88,264	$9,234,316
236	$26,933	$61,331	$88,264	$9,172,986
237	$26,755	$61,510	$88,264	$9,111,476
238	$26,575	$61,689	$88,264	$9,049,787
239	$26,395	$61,869	$88,264	$8,987,918
240	$26,215	$62,049	$88,264	$8,925,868

第20年供款共

$1,059,171

第20年利息

$326,372

第20年共還本金

$732,798

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$26,034	$62,230	$88,264	$8,863,638
242	$25,852	$62,412	$88,264	$8,801,226
243	$25,670	$62,594	$88,264	$8,738,632
244	$25,488	$62,777	$88,264	$8,675,855
245	$25,305	$62,960	$88,264	$8,612,896
246	$25,121	$63,143	$88,264	$8,549,753
247	$24,937	$63,327	$88,264	$8,486,425
248	$24,752	$63,512	$88,264	$8,422,913
249	$24,567	$63,697	$88,264	$8,359,216
250	$24,381	$63,883	$88,264	$8,295,332
251	$24,195	$64,070	$88,264	$8,231,263
252	$24,008	$64,256	$88,264	$8,167,007

第21年供款共

$1,059,171

第21年利息

$300,309

第21年共還本金

$758,862

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$23,820	$64,444	$88,264	$8,102,563
254	$23,632	$64,632	$88,264	$8,037,931
255	$23,444	$64,820	$88,264	$7,973,111
256	$23,255	$65,009	$88,264	$7,908,101
257	$23,065	$65,199	$88,264	$7,842,902
258	$22,875	$65,389	$88,264	$7,777,513
259	$22,684	$65,580	$88,264	$7,711,934
260	$22,493	$65,771	$88,264	$7,646,162
261	$22,301	$65,963	$88,264	$7,580,200
262	$22,109	$66,155	$88,264	$7,514,044
263	$21,916	$66,348	$88,264	$7,447,696
264	$21,722	$66,542	$88,264	$7,381,154

第22年供款共

$1,059,171

第22年利息

$273,318

第22年共還本金

$785,852

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$21,528	$66,736	$88,264	$7,314,418
266	$21,334	$66,931	$88,264	$7,247,488
267	$21,139	$67,126	$88,264	$7,180,362
268	$20,943	$67,322	$88,264	$7,113,041
269	$20,746	$67,518	$88,264	$7,045,523
270	$20,549	$67,715	$88,264	$6,977,808
271	$20,352	$67,912	$88,264	$6,909,896
272	$20,154	$68,110	$88,264	$6,841,785
273	$19,955	$68,309	$88,264	$6,773,476
274	$19,756	$68,508	$88,264	$6,704,968
275	$19,556	$68,708	$88,264	$6,636,260
276	$19,356	$68,908	$88,264	$6,567,352

第23年供款共

$1,059,171

第23年利息

$245,368

第23年共還本金

$813,803

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$19,155	$69,109	$88,264	$6,498,242
278	$18,953	$69,311	$88,264	$6,428,931
279	$18,751	$69,513	$88,264	$6,359,418
280	$18,548	$69,716	$88,264	$6,289,702
281	$18,345	$69,919	$88,264	$6,219,783
282	$18,141	$70,123	$88,264	$6,149,660
283	$17,937	$70,328	$88,264	$6,079,332
284	$17,731	$70,533	$88,264	$6,008,799
285	$17,526	$70,739	$88,264	$5,938,060
286	$17,319	$70,945	$88,264	$5,867,116
287	$17,112	$71,152	$88,264	$5,795,964
288	$16,905	$71,359	$88,264	$5,724,604

第24年供款共

$1,059,171

第24年利息

$216,424

第24年共還本金

$842,747

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$16,697	$71,567	$88,264	$5,653,037
290	$16,488	$71,776	$88,264	$5,581,261
291	$16,279	$71,986	$88,264	$5,509,275
292	$16,069	$72,196	$88,264	$5,437,080
293	$15,858	$72,406	$88,264	$5,364,674
294	$15,647	$72,617	$88,264	$5,292,056
295	$15,435	$72,829	$88,264	$5,219,227
296	$15,223	$73,041	$88,264	$5,146,186
297	$15,010	$73,255	$88,264	$5,072,931
298	$14,796	$73,468	$88,264	$4,999,463
299	$14,582	$73,682	$88,264	$4,925,781
300	$14,367	$73,897	$88,264	$4,851,883

第25年供款共

$1,059,171

第25年利息

$186,450

第25年共還本金

$872,721

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$14,151	$74,113	$88,264	$4,777,770
302	$13,935	$74,329	$88,264	$4,703,441
303	$13,718	$74,546	$88,264	$4,628,896
304	$13,501	$74,763	$88,264	$4,554,132
305	$13,283	$74,981	$88,264	$4,479,151
306	$13,064	$75,200	$88,264	$4,403,951
307	$12,845	$75,419	$88,264	$4,328,531
308	$12,625	$75,639	$88,264	$4,252,892
309	$12,404	$75,860	$88,264	$4,177,032
310	$12,183	$76,081	$88,264	$4,100,951
311	$11,961	$76,303	$88,264	$4,024,648
312	$11,739	$76,526	$88,264	$3,948,122

第26年供款共

$1,059,171

第26年利息

$155,410

第26年共還本金

$903,761

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$11,515	$76,749	$88,264	$3,871,373
314	$11,292	$76,973	$88,264	$3,794,401
315	$11,067	$77,197	$88,264	$3,717,203
316	$10,842	$77,422	$88,264	$3,639,781
317	$10,616	$77,648	$88,264	$3,562,133
318	$10,390	$77,875	$88,264	$3,484,258
319	$10,162	$78,102	$88,264	$3,406,156
320	$9,935	$78,330	$88,264	$3,327,827
321	$9,706	$78,558	$88,264	$3,249,269
322	$9,477	$78,787	$88,264	$3,170,481
323	$9,247	$79,017	$88,264	$3,091,464
324	$9,017	$79,247	$88,264	$3,012,217

第27年供款共

$1,059,171

第27年利息

$123,266

第27年共還本金

$935,905

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$8,786	$79,479	$88,264	$2,932,738
326	$8,554	$79,710	$88,264	$2,853,028
327	$8,321	$79,943	$88,264	$2,773,085
328	$8,088	$80,176	$88,264	$2,692,909
329	$7,854	$80,410	$88,264	$2,612,499
330	$7,620	$80,644	$88,264	$2,531,855
331	$7,385	$80,880	$88,264	$2,450,975
332	$7,149	$81,116	$88,264	$2,369,860
333	$6,912	$81,352	$88,264	$2,288,507
334	$6,675	$81,589	$88,264	$2,206,918
335	$6,437	$81,827	$88,264	$2,125,091
336	$6,198	$82,066	$88,264	$2,043,025

第28年供款共

$1,059,171

第28年利息

$89,978

第28年共還本金

$969,192

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,959	$82,305	$88,264	$1,960,719
338	$5,719	$82,545	$88,264	$1,878,174
339	$5,478	$82,786	$88,264	$1,795,388
340	$5,237	$83,028	$88,264	$1,712,360
341	$4,994	$83,270	$88,264	$1,629,090
342	$4,752	$83,513	$88,264	$1,545,577
343	$4,508	$83,756	$88,264	$1,461,821
344	$4,264	$84,001	$88,264	$1,377,820
345	$4,019	$84,246	$88,264	$1,293,575
346	$3,773	$84,491	$88,264	$1,209,084
347	$3,526	$84,738	$88,264	$1,124,346
348	$3,279	$84,985	$88,264	$1,039,361

第29年供款共

$1,059,171

第29年利息

$55,507

第29年共還本金

$1,003,664

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,031	$85,233	$88,264	$954,128
350	$2,783	$85,481	$88,264	$868,647
351	$2,534	$85,731	$88,264	$782,916
352	$2,284	$85,981	$88,264	$696,935
353	$2,033	$86,231	$88,264	$610,704
354	$1,781	$86,483	$88,264	$524,221
355	$1,529	$86,735	$88,264	$437,486
356	$1,276	$86,988	$88,264	$350,497
357	$1,022	$87,242	$88,264	$263,256
358	$768	$87,496	$88,264	$175,759
359	$513	$87,752	$88,264	$88,008
360	$257	$88,008	$88,264	$0

第30年供款共

$1,059,171

第30年利息

$19,810

第30年共還本金

$1,039,361

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$20,449,121

免責聲明

筍盤推介

按揭保險費
info