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$18,608,824

每月供款
$73,042

首期

$-8,016,000

總貸款額

$16,016,000

總利息

$10,278,824

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-7,686,000

按月供比率計算

$146,082

置業成本總預算

HK$-7,686,000

首期

$-8,016,000
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

$146,082

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

馬鞍山嘉華星濤灣

thumb_up

市場罕有@頭牌，海景大兩房

實

538 呎

@13,011

建

736 呎

@9,511

hotel_class 樓王

售$700 萬

實

538 呎

@13,011

建

736 呎

@9,511

售$700 萬

hotel_class 樓王

大埔天鑽 ^^ 豪裝兩房梗廚^^

thumb_up

天鑽 ^^ 豪裝兩房梗廚^^

實

524 呎

@15,267

local_fire_department 至HIT

售$800 萬

實

524 呎

@15,267

售$800 萬

local_fire_department 至HIT

VR實景

馬鞍山迎濤灣極高層靚裝,全屋水,電,煤喉都換哂,磚地,單邊永久全海景

thumb_up

迎濤灣****極高層靚裝,全屋水,電,煤喉都換哂,磚地,單邊永久全海景****

實

737 呎

@12,212

建

973 呎

@9,250

local_fire_department 至HIT

售$900 萬

實

737 呎

@12,212

建

973 呎

@9,250

售$900 萬

local_fire_department 至HIT

VR實景

馬鞍山嵐岸

thumb_up

罕有放盤@高層海景@靚裝修三房單位

實

590 呎

@12,712

建

813 呎

@9,225

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇

售$750 萬

實

590 呎

@12,712

建

813 呎

@9,225

售$750 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇

沙田薈蕎 1翼

thumb_up

環境清幽; 世外桃源,10 分鐘步行到, 大圍火車站

實

389 呎

@17,995

local_fire_department 至HIT

售$700 萬

實

389 呎

@17,995

售$700 萬

local_fire_department 至HIT

大埔嵐山

thumb_up

全城激筍大3房 7XX萬

實

833 呎

@8,764

local_fire_department 至HIT

售$730 萬

實

833 呎

@8,764

售$730 萬

local_fire_department 至HIT

馬鞍山嵐岸

thumb_up

嵐岸2房筍盤，投資自用都咁啱😍

實

483 呎

@15,528

建

649 呎

@11,556

local_fire_department 至HIT

售$750 萬

實

483 呎

@15,528

建

649 呎

@11,556

售$750 萬

local_fire_department 至HIT

沙田帝堡城

thumb_up

帝堡城高層特式戶！坐擁落地全景！~

實

580 呎

@12,931

建

726 呎

@10,331

local_fire_department 至HIT hotel_class 樓王

售$750 萬

實

580 呎

@12,931

建

726 呎

@10,331

售$750 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山迎海第01期第03座

thumb_up

高層海景 ~ 星級會所

實

491 呎

@15,886

建

638 呎

@12,226

directions_run 日內即走 real_estate_agent 罕有放盤 transfer_within_a_station 人才必選

售$780 萬

實

491 呎

@15,886

建

638 呎

@12,226

售$780 萬

directions_run 日內即走 real_estate_agent 罕有放盤 transfer_within_a_station 人才必選

馬鞍山迎海

thumb_up

真實筍盤迎海靚裝兩房

實

511 呎

@15,264

local_fire_department 至HIT

售$780 萬

實

511 呎

@15,264

售$780 萬

local_fire_department 至HIT

馬鞍山新港城第05期濤居海

thumb_up

新港城海濤居 **開揚遠景,套3房2廳,即買即用**

實

643 呎

@13,219

建

824 呎

@10,316

local_fire_department 至HIT local_offer 低水筍價

售$850 萬

實

643 呎

@13,219

建

824 呎

@10,316

售$850 萬

local_fire_department 至HIT local_offer 低水筍價

VR實景

馬鞍山迎海第02期星灣第21座

thumb_up

💥移民急讓💥正南 [ 簇新裝修2房 + 書房 ] 鳳凰樓💝

實

472 呎

@16,314

local_fire_department 至HIT verified 首置必買 pets 愛竉必選 price_change 蝕讓盤

售$770 萬

實

472 呎

@16,314

售$770 萬

local_fire_department 至HIT verified 首置必買 pets 愛竉必選 price_change 蝕讓盤

利率	15年	20年	25年	30年
1.000	$95,855	$73,657	$60,360	$51,514
1.500	$99,418	$77,284	$64,054	$55,274
2.000	$103,064	$81,022	$67,885	$59,198
2.500	$106,793	$84,869	$71,850	$63,283
3.000	$110,604	$88,824	$75,950	$67,524
3.500	$114,496	$92,886	$80,180	$71,919
3.625	$115,481	$93,918	$81,258	$73,041
4.000	$118,468	$97,054	$84,538	$76,463
4.500	$122,521	$101,325	$89,022	$81,151
5.000	$126,654	$105,699	$93,628	$85,977
5.500	$130,864	$110,172	$98,352	$90,937
6.000	$135,152	$114,744	$103,191	$96,024

每月供款$73,042

年期

30年

貸款金額

$16,016,000

總利息

$10,278,824

總貸款連利息

$26,294,824

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$48,382	$24,660	$73,041	$15,991,340
2	$48,307	$24,734	$73,041	$15,966,606
3	$48,232	$24,809	$73,041	$15,941,798
4	$48,158	$24,884	$73,041	$15,916,914
5	$48,082	$24,959	$73,041	$15,891,955
6	$48,007	$25,034	$73,041	$15,866,921
7	$47,931	$25,110	$73,041	$15,841,811
8	$47,855	$25,186	$73,041	$15,816,625
9	$47,779	$25,262	$73,041	$15,791,364
10	$47,703	$25,338	$73,041	$15,766,026
11	$47,627	$25,415	$73,041	$15,740,611
12	$47,550	$25,491	$73,041	$15,715,120

第1年供款共

$876,494

第1年利息

$575,614

第1年共還本金

$300,880

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$47,473	$25,568	$73,041	$15,689,551
14	$47,396	$25,646	$73,041	$15,663,905
15	$47,318	$25,723	$73,041	$15,638,182
16	$47,240	$25,801	$73,041	$15,612,382
17	$47,162	$25,879	$73,041	$15,586,503
18	$47,084	$25,957	$73,041	$15,560,546
19	$47,006	$26,035	$73,041	$15,534,510
20	$46,927	$26,114	$73,041	$15,508,396
21	$46,848	$26,193	$73,041	$15,482,204
22	$46,769	$26,272	$73,041	$15,455,931
23	$46,690	$26,351	$73,041	$15,429,580
24	$46,610	$26,431	$73,041	$15,403,149

第2年供款共

$876,494

第2年利息

$564,524

第2年共還本金

$311,970

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$46,530	$26,511	$73,041	$15,376,638
26	$46,450	$26,591	$73,041	$15,350,047
27	$46,370	$26,671	$73,041	$15,323,376
28	$46,289	$26,752	$73,041	$15,296,624
29	$46,209	$26,833	$73,041	$15,269,792
30	$46,127	$26,914	$73,041	$15,242,878
31	$46,046	$26,995	$73,041	$15,215,883
32	$45,965	$27,077	$73,041	$15,188,807
33	$45,883	$27,158	$73,041	$15,161,648
34	$45,801	$27,240	$73,041	$15,134,408
35	$45,719	$27,323	$73,041	$15,107,085
36	$45,636	$27,405	$73,041	$15,079,680

第3年供款共

$876,494

第3年利息

$553,025

第3年共還本金

$323,469

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$45,553	$27,488	$73,041	$15,052,192
38	$45,470	$27,571	$73,041	$15,024,621
39	$45,387	$27,654	$73,041	$14,996,967
40	$45,303	$27,738	$73,041	$14,969,229
41	$45,220	$27,822	$73,041	$14,941,407
42	$45,136	$27,906	$73,041	$14,913,502
43	$45,051	$27,990	$73,041	$14,885,512
44	$44,967	$28,075	$73,041	$14,857,437
45	$44,882	$28,159	$73,041	$14,829,278
46	$44,797	$28,244	$73,041	$14,801,033
47	$44,711	$28,330	$73,041	$14,772,704
48	$44,626	$28,415	$73,041	$14,744,288

第4年供款共

$876,494

第4年利息

$541,102

第4年共還本金

$335,392

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$44,540	$28,501	$73,041	$14,715,787
50	$44,454	$28,587	$73,041	$14,687,200
51	$44,368	$28,674	$73,041	$14,658,526
52	$44,281	$28,760	$73,041	$14,629,766
53	$44,194	$28,847	$73,041	$14,600,919
54	$44,107	$28,934	$73,041	$14,571,985
55	$44,020	$29,022	$73,041	$14,542,963
56	$43,932	$29,109	$73,041	$14,513,854
57	$43,844	$29,197	$73,041	$14,484,657
58	$43,756	$29,285	$73,041	$14,455,371
59	$43,667	$29,374	$73,041	$14,425,997
60	$43,579	$29,463	$73,041	$14,396,535

第5年供款共

$876,494

第5年利息

$528,740

第5年共還本金

$347,754

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$43,490	$29,552	$73,041	$14,366,983
62	$43,400	$29,641	$73,041	$14,337,342
63	$43,311	$29,730	$73,041	$14,307,612
64	$43,221	$29,820	$73,041	$14,277,791
65	$43,131	$29,910	$73,041	$14,247,881
66	$43,040	$30,001	$73,041	$14,217,880
67	$42,950	$30,091	$73,041	$14,187,789
68	$42,859	$30,182	$73,041	$14,157,607
69	$42,768	$30,273	$73,041	$14,127,333
70	$42,676	$30,365	$73,041	$14,096,968
71	$42,585	$30,457	$73,041	$14,066,512
72	$42,493	$30,549	$73,041	$14,035,963

第6年供款共

$876,494

第6年利息

$515,923

第6年共還本金

$360,571

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$42,400	$30,641	$73,041	$14,005,322
74	$42,308	$30,733	$73,041	$13,974,589
75	$42,215	$30,826	$73,041	$13,943,763
76	$42,122	$30,919	$73,041	$13,912,843
77	$42,028	$31,013	$73,041	$13,881,830
78	$41,935	$31,106	$73,041	$13,850,724
79	$41,841	$31,200	$73,041	$13,819,524
80	$41,746	$31,295	$73,041	$13,788,229
81	$41,652	$31,389	$73,041	$13,756,840
82	$41,557	$31,484	$73,041	$13,725,356
83	$41,462	$31,579	$73,041	$13,693,776
84	$41,367	$31,675	$73,041	$13,662,102

第7年供款共

$876,494

第7年利息

$502,633

第7年共還本金

$373,861

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$41,271	$31,770	$73,041	$13,630,332
86	$41,175	$31,866	$73,041	$13,598,465
87	$41,079	$31,962	$73,041	$13,566,503
88	$40,982	$32,059	$73,041	$13,534,444
89	$40,885	$32,156	$73,041	$13,502,288
90	$40,788	$32,253	$73,041	$13,470,035
91	$40,691	$32,350	$73,041	$13,437,685
92	$40,593	$32,448	$73,041	$13,405,236
93	$40,495	$32,546	$73,041	$13,372,690
94	$40,397	$32,645	$73,041	$13,340,046
95	$40,298	$32,743	$73,041	$13,307,303
96	$40,199	$32,842	$73,041	$13,274,461

第8年供款共

$876,494

第8年利息

$488,853

第8年共還本金

$387,641

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$40,100	$32,941	$73,041	$13,241,519
98	$40,000	$33,041	$73,041	$13,208,479
99	$39,901	$33,141	$73,041	$13,175,338
100	$39,801	$33,241	$73,041	$13,142,097
101	$39,700	$33,341	$73,041	$13,108,756
102	$39,599	$33,442	$73,041	$13,075,314
103	$39,498	$33,543	$73,041	$13,041,772
104	$39,397	$33,644	$73,041	$13,008,127
105	$39,295	$33,746	$73,041	$12,974,382
106	$39,193	$33,848	$73,041	$12,940,534
107	$39,091	$33,950	$73,041	$12,906,584
108	$38,989	$34,053	$73,041	$12,872,531

第9年供款共

$876,494

第9年利息

$474,565

第9年共還本金

$401,929

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$38,886	$34,155	$73,041	$12,838,376
110	$38,783	$34,259	$73,041	$12,804,117
111	$38,679	$34,362	$73,041	$12,769,755
112	$38,575	$34,466	$73,041	$12,735,289
113	$38,471	$34,570	$73,041	$12,700,719
114	$38,367	$34,674	$73,041	$12,666,045
115	$38,262	$34,779	$73,041	$12,631,266
116	$38,157	$34,884	$73,041	$12,596,382
117	$38,052	$34,990	$73,041	$12,561,392
118	$37,946	$35,095	$73,041	$12,526,297
119	$37,840	$35,201	$73,041	$12,491,095
120	$37,734	$35,308	$73,041	$12,455,788

第10年供款共

$876,494

第10年利息

$459,750

第10年共還本金

$416,744

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$37,627	$35,414	$73,041	$12,420,373
122	$37,520	$35,521	$73,041	$12,384,852
123	$37,413	$35,629	$73,041	$12,349,223
124	$37,305	$35,736	$73,041	$12,313,487
125	$37,197	$35,844	$73,041	$12,277,643
126	$37,089	$35,952	$73,041	$12,241,691
127	$36,980	$36,061	$73,041	$12,205,630
128	$36,871	$36,170	$73,041	$12,169,460
129	$36,762	$36,279	$73,041	$12,133,180
130	$36,652	$36,389	$73,041	$12,096,791
131	$36,542	$36,499	$73,041	$12,060,293
132	$36,432	$36,609	$73,041	$12,023,684

第11年供款共

$876,494

第11年利息

$444,390

第11年共還本金

$432,104

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$36,322	$36,720	$73,041	$11,986,964
134	$36,211	$36,831	$73,041	$11,950,133
135	$36,099	$36,942	$73,041	$11,913,192
136	$35,988	$37,053	$73,041	$11,876,138
137	$35,876	$37,165	$73,041	$11,838,973
138	$35,764	$37,278	$73,041	$11,801,695
139	$35,651	$37,390	$73,041	$11,764,305
140	$35,538	$37,503	$73,041	$11,726,802
141	$35,425	$37,616	$73,041	$11,689,185
142	$35,311	$37,730	$73,041	$11,651,455
143	$35,197	$37,844	$73,041	$11,613,611
144	$35,083	$37,958	$73,041	$11,575,653

第12年供款共

$876,494

第12年利息

$428,463

第12年共還本金

$448,031

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$34,968	$38,073	$73,041	$11,537,580
146	$34,853	$38,188	$73,041	$11,499,392
147	$34,738	$38,303	$73,041	$11,461,088
148	$34,622	$38,419	$73,041	$11,422,669
149	$34,506	$38,535	$73,041	$11,384,134
150	$34,390	$38,652	$73,041	$11,345,482
151	$34,273	$38,768	$73,041	$11,306,714
152	$34,156	$38,885	$73,041	$11,267,828
153	$34,038	$39,003	$73,041	$11,228,826
154	$33,920	$39,121	$73,041	$11,189,705
155	$33,802	$39,239	$73,041	$11,150,466
156	$33,684	$39,357	$73,041	$11,111,108

第13年供款共

$876,494

第13年利息

$411,950

第13年共還本金

$464,544

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$33,565	$39,476	$73,041	$11,071,632
158	$33,446	$39,596	$73,041	$11,032,036
159	$33,326	$39,715	$73,041	$10,992,321
160	$33,206	$39,835	$73,041	$10,952,486
161	$33,086	$39,956	$73,041	$10,912,530
162	$32,965	$40,076	$73,041	$10,872,454
163	$32,844	$40,197	$73,041	$10,832,257
164	$32,722	$40,319	$73,041	$10,791,938
165	$32,601	$40,441	$73,041	$10,751,498
166	$32,478	$40,563	$73,041	$10,710,935
167	$32,356	$40,685	$73,041	$10,670,250
168	$32,233	$40,808	$73,041	$10,629,441

第14年供款共

$876,494

第14年利息

$394,827

第14年共還本金

$481,667

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$32,110	$40,931	$73,041	$10,588,510
170	$31,986	$41,055	$73,041	$10,547,455
171	$31,862	$41,179	$73,041	$10,506,276
172	$31,738	$41,303	$73,041	$10,464,972
173	$31,613	$41,428	$73,041	$10,423,544
174	$31,488	$41,553	$73,041	$10,381,991
175	$31,362	$41,679	$73,041	$10,340,312
176	$31,236	$41,805	$73,041	$10,298,507
177	$31,110	$41,931	$73,041	$10,256,576
178	$30,983	$42,058	$73,041	$10,214,518
179	$30,856	$42,185	$73,041	$10,172,333
180	$30,729	$42,312	$73,041	$10,130,021

第15年供款共

$876,494

第15年利息

$377,074

第15年共還本金

$499,420

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$30,601	$42,440	$73,041	$10,087,581
182	$30,473	$42,568	$73,041	$10,045,013
183	$30,344	$42,697	$73,041	$10,002,316
184	$30,215	$42,826	$73,041	$9,959,490
185	$30,086	$42,955	$73,041	$9,916,535
186	$29,956	$43,085	$73,041	$9,873,450
187	$29,826	$43,215	$73,041	$9,830,235
188	$29,696	$43,346	$73,041	$9,786,889
189	$29,565	$43,477	$73,041	$9,743,413
190	$29,433	$43,608	$73,041	$9,699,805
191	$29,301	$43,740	$73,041	$9,656,065
192	$29,169	$43,872	$73,041	$9,612,193

第16年供款共

$876,494

第16年利息

$358,666

第16年共還本金

$517,828

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$29,037	$44,004	$73,041	$9,568,189
194	$28,904	$44,137	$73,041	$9,524,051
195	$28,771	$44,271	$73,041	$9,479,781
196	$28,637	$44,404	$73,041	$9,435,377
197	$28,503	$44,538	$73,041	$9,390,838
198	$28,368	$44,673	$73,041	$9,346,165
199	$28,233	$44,808	$73,041	$9,301,357
200	$28,098	$44,943	$73,041	$9,256,414
201	$27,962	$45,079	$73,041	$9,211,335
202	$27,826	$45,215	$73,041	$9,166,119
203	$27,689	$45,352	$73,041	$9,120,767
204	$27,552	$45,489	$73,041	$9,075,279

第17年供款共

$876,494

第17年利息

$339,580

第17年共還本金

$536,914

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$27,415	$45,626	$73,041	$9,029,652
206	$27,277	$45,764	$73,041	$8,983,888
207	$27,139	$45,902	$73,041	$8,937,986
208	$27,000	$46,041	$73,041	$8,891,945
209	$26,861	$46,180	$73,041	$8,845,765
210	$26,722	$46,320	$73,041	$8,799,445
211	$26,582	$46,460	$73,041	$8,752,986
212	$26,441	$46,600	$73,041	$8,706,386
213	$26,301	$46,741	$73,041	$8,659,645
214	$26,159	$46,882	$73,041	$8,612,763
215	$26,018	$47,023	$73,041	$8,565,740
216	$25,876	$47,166	$73,041	$8,518,574

第18年供款共

$876,494

第18年利息

$319,790

第18年共還本金

$556,704

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$25,733	$47,308	$73,041	$8,471,266
218	$25,590	$47,451	$73,041	$8,423,816
219	$25,447	$47,594	$73,041	$8,376,221
220	$25,303	$47,738	$73,041	$8,328,483
221	$25,159	$47,882	$73,041	$8,280,601
222	$25,014	$48,027	$73,041	$8,232,574
223	$24,869	$48,172	$73,041	$8,184,402
224	$24,724	$48,317	$73,041	$8,136,085
225	$24,578	$48,463	$73,041	$8,087,621
226	$24,431	$48,610	$73,041	$8,039,012
227	$24,285	$48,757	$73,041	$7,990,255
228	$24,137	$48,904	$73,041	$7,941,351

第19年供款共

$876,494

第19年利息

$299,271

第19年共還本金

$577,223

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$23,989	$49,052	$73,041	$7,892,299
230	$23,841	$49,200	$73,041	$7,843,099
231	$23,693	$49,348	$73,041	$7,793,751
232	$23,544	$49,498	$73,041	$7,744,253
233	$23,394	$49,647	$73,041	$7,694,606
234	$23,244	$49,797	$73,041	$7,644,809
235	$23,094	$49,947	$73,041	$7,594,862
236	$22,943	$50,098	$73,041	$7,544,763
237	$22,791	$50,250	$73,041	$7,494,514
238	$22,640	$50,401	$73,041	$7,444,112
239	$22,487	$50,554	$73,041	$7,393,558
240	$22,335	$50,706	$73,041	$7,342,852

第20年供款共

$876,494

第20年利息

$277,995

第20年共還本金

$598,499

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$22,182	$50,860	$73,041	$7,291,992
242	$22,028	$51,013	$73,041	$7,240,979
243	$21,874	$51,167	$73,041	$7,189,812
244	$21,719	$51,322	$73,041	$7,138,490
245	$21,564	$51,477	$73,041	$7,087,013
246	$21,409	$51,632	$73,041	$7,035,380
247	$21,253	$51,788	$73,041	$6,983,592
248	$21,096	$51,945	$73,041	$6,931,647
249	$20,939	$52,102	$73,041	$6,879,545
250	$20,782	$52,259	$73,041	$6,827,286
251	$20,624	$52,417	$73,041	$6,774,869
252	$20,466	$52,575	$73,041	$6,722,293

第21年供款共

$876,494

第21年利息

$255,935

第21年共還本金

$620,559

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$20,307	$52,734	$73,041	$6,669,559
254	$20,148	$52,894	$73,041	$6,616,666
255	$19,988	$53,053	$73,041	$6,563,612
256	$19,828	$53,214	$73,041	$6,510,399
257	$19,667	$53,374	$73,041	$6,457,024
258	$19,506	$53,536	$73,041	$6,403,489
259	$19,344	$53,697	$73,041	$6,349,791
260	$19,182	$53,860	$73,041	$6,295,932
261	$19,019	$54,022	$73,041	$6,241,910
262	$18,856	$54,185	$73,041	$6,187,724
263	$18,692	$54,349	$73,041	$6,133,375
264	$18,528	$54,513	$73,041	$6,078,862

第22年供款共

$876,494

第22年利息

$233,063

第22年共還本金

$643,431

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$18,363	$54,678	$73,041	$6,024,184
266	$18,198	$54,843	$73,041	$5,969,341
267	$18,032	$55,009	$73,041	$5,914,332
268	$17,866	$55,175	$73,041	$5,859,157
269	$17,700	$55,342	$73,041	$5,803,815
270	$17,532	$55,509	$73,041	$5,748,307
271	$17,365	$55,677	$73,041	$5,692,630
272	$17,196	$55,845	$73,041	$5,636,785
273	$17,028	$56,013	$73,041	$5,580,772
274	$16,859	$56,183	$73,041	$5,524,589
275	$16,689	$56,352	$73,041	$5,468,237
276	$16,519	$56,523	$73,041	$5,411,715

第23年供款共

$876,494

第23年利息

$209,347

第23年共還本金

$667,147

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$16,348	$56,693	$73,041	$5,355,021
278	$16,177	$56,865	$73,041	$5,298,157
279	$16,005	$57,036	$73,041	$5,241,120
280	$15,833	$57,209	$73,041	$5,183,912
281	$15,660	$57,381	$73,041	$5,126,530
282	$15,486	$57,555	$73,041	$5,068,976
283	$15,313	$57,729	$73,041	$5,011,247
284	$15,138	$57,903	$73,041	$4,953,344
285	$14,963	$58,078	$73,041	$4,895,266
286	$14,788	$58,253	$73,041	$4,837,012
287	$14,612	$58,429	$73,041	$4,778,583
288	$14,435	$58,606	$73,041	$4,719,977

第24年供款共

$876,494

第24年利息

$184,757

第24年共還本金

$691,737

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$14,258	$58,783	$73,041	$4,661,194
290	$14,081	$58,960	$73,041	$4,602,234
291	$13,903	$59,139	$73,041	$4,543,095
292	$13,724	$59,317	$73,041	$4,483,778
293	$13,545	$59,496	$73,041	$4,424,282
294	$13,365	$59,676	$73,041	$4,364,605
295	$13,185	$59,856	$73,041	$4,304,749
296	$13,004	$60,037	$73,041	$4,244,712
297	$12,823	$60,219	$73,041	$4,184,493
298	$12,641	$60,401	$73,041	$4,124,093
299	$12,458	$60,583	$73,041	$4,063,510
300	$12,275	$60,766	$73,041	$4,002,744

第25年供款共

$876,494

第25年利息

$159,261

第25年共還本金

$717,234

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$12,092	$60,950	$73,041	$3,941,794
302	$11,908	$61,134	$73,041	$3,880,660
303	$11,723	$61,318	$73,041	$3,819,342
304	$11,538	$61,504	$73,041	$3,757,838
305	$11,352	$61,689	$73,041	$3,696,149
306	$11,165	$61,876	$73,041	$3,634,273
307	$10,979	$62,063	$73,041	$3,572,211
308	$10,791	$62,250	$73,041	$3,509,961
309	$10,603	$62,438	$73,041	$3,447,522
310	$10,414	$62,627	$73,041	$3,384,896
311	$10,225	$62,816	$73,041	$3,322,080
312	$10,035	$63,006	$73,041	$3,259,074

第26年供款共

$876,494

第26年利息

$132,824

第26年共還本金

$743,670

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$9,845	$63,196	$73,041	$3,195,878
314	$9,654	$63,387	$73,041	$3,132,491
315	$9,463	$63,578	$73,041	$3,068,912
316	$9,271	$63,771	$73,041	$3,005,142
317	$9,078	$63,963	$73,041	$2,941,179
318	$8,885	$64,156	$73,041	$2,877,022
319	$8,691	$64,350	$73,041	$2,812,672
320	$8,497	$64,545	$73,041	$2,748,128
321	$8,302	$64,740	$73,041	$2,683,388
322	$8,106	$64,935	$73,041	$2,618,453
323	$7,910	$65,131	$73,041	$2,553,322
324	$7,713	$65,328	$73,041	$2,487,994

第27年供款共

$876,494

第27年利息

$105,414

第27年共還本金

$771,080

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$7,516	$65,525	$73,041	$2,422,468
326	$7,318	$65,723	$73,041	$2,356,745
327	$7,119	$65,922	$73,041	$2,290,823
328	$6,920	$66,121	$73,041	$2,224,702
329	$6,720	$66,321	$73,041	$2,158,382
330	$6,520	$66,521	$73,041	$2,091,861
331	$6,319	$66,722	$73,041	$2,025,139
332	$6,118	$66,924	$73,041	$1,958,215
333	$5,915	$67,126	$73,041	$1,891,089
334	$5,713	$67,329	$73,041	$1,823,761
335	$5,509	$67,532	$73,041	$1,756,229
336	$5,305	$67,736	$73,041	$1,688,493

第28年供款共

$876,494

第28年利息

$76,993

第28年共還本金

$799,501

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,101	$67,941	$73,041	$1,620,552
338	$4,895	$68,146	$73,041	$1,552,407
339	$4,690	$68,352	$73,041	$1,484,055
340	$4,483	$68,558	$73,041	$1,415,497
341	$4,276	$68,765	$73,041	$1,346,732
342	$4,068	$68,973	$73,041	$1,277,759
343	$3,860	$69,181	$73,041	$1,208,578
344	$3,651	$69,390	$73,041	$1,139,187
345	$3,441	$69,600	$73,041	$1,069,587
346	$3,231	$69,810	$73,041	$999,777
347	$3,020	$70,021	$73,041	$929,756
348	$2,809	$70,233	$73,041	$859,524

第29年供款共

$876,494

第29年利息

$47,525

第29年共還本金

$828,969

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,596	$70,445	$73,041	$789,079
350	$2,384	$70,658	$73,041	$718,421
351	$2,170	$70,871	$73,041	$647,551
352	$1,956	$71,085	$73,041	$576,466
353	$1,741	$71,300	$73,041	$505,166
354	$1,526	$71,515	$73,041	$433,651
355	$1,310	$71,731	$73,041	$361,919
356	$1,093	$71,948	$73,041	$289,972
357	$876	$72,165	$73,041	$217,806
358	$658	$72,383	$73,041	$145,423
359	$439	$72,602	$73,041	$72,821
360	$220	$72,821	$73,041	$0

第30年供款共

$876,494

第30年利息

$16,970

第30年共還本金

$859,524

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$18,608,824

免責聲明

筍盤推介

按揭保險費
info