樓價

HK$

按揭成數

HK$

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$10,799,327

每月供款
$17,985

首期

$3,995,000

總貸款額

$4,005,000

總利息

$2,469,327

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$4,325,000

按月供比率計算

$35,968

置業成本總預算

HK$4,325,000

首期

$3,995,000
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

$35,968

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

馬鞍山泓碧

thumb_up

泓碧！兩房新淨~買樓必需！

實

517 呎

@15,087

directions_run 日內即走

售$780 萬

實

517 呎

@15,087

售$780 萬

directions_run 日內即走

馬鞍山迎海第04期駿岸第06座

thumb_up

迎海 **開揚遠景,兩房兩廳另有儲物房,齊傢俬可以即住**

實

497 呎

@15,694

local_fire_department 至HIT directions_run 日內即走

售$780 萬

實

497 呎

@15,694

售$780 萬

local_fire_department 至HIT directions_run 日內即走

馬鞍山泓碧第03座

thumb_up

罕有两房高層海景

實

498 呎

@15,663

local_fire_department 至HIT directions_run 日內即走 flight_takeoff 移民急讓 price_change 蝕讓盤

售$780 萬

實

498 呎

@15,663

售$780 萬

local_fire_department 至HIT directions_run 日內即走 flight_takeoff 移民急讓 price_change 蝕讓盤

西貢逸瓏園第05座

thumb_up

逸瓏園

實

566 呎

@13,781

local_fire_department 至HIT

售$780 萬

實

566 呎

@13,781

售$780 萬

local_fire_department 至HIT

馬鞍山迎海第03期星灣御第23座

thumb_up

高層靚裝, 即買即住

實

480 呎

@14,583

directions_run 日內即走

售$700 萬

實

480 呎

@14,583

售$700 萬

directions_run 日內即走

沙田帝堡城

thumb_up

罕有東南園景 SHUTTLE 直到新城市廣場

實

547 呎

@12,797

建

718 呎

@9,749

local_fire_department 至HIT

售$700 萬

實

547 呎

@12,797

建

718 呎

@9,749

售$700 萬

local_fire_department 至HIT

馬鞍山迎海第04期駿岸第07座

thumb_up

高層靚位

實

514 呎

@14,591

pets 愛竉必選

售$750 萬

實

514 呎

@14,591

售$750 萬

pets 愛竉必選

馬鞍山迎海第01期第03座

thumb_up

迎海!兩房半!靚景!靚裝修!

實

549 呎

@16,029

建

710 呎

@12,394

local_fire_department 至HIT

售$880 萬

實

549 呎

@16,029

建

710 呎

@12,394

售$880 萬

local_fire_department 至HIT

VR實景

馬鞍山曉峰灣畔第02座

thumb_up

曉峰灣畔 3房可連約可交吉

實

653 呎

@11,792

建

862 呎

@8,933

local_fire_department 至HIT

售$770 萬

實

653 呎

@11,792

建

862 呎

@8,933

售$770 萬

local_fire_department 至HIT

VR實景

沙田翠湖花園

thumb_up

罕有河景3房放售

實

694 呎

@11,643

建

862 呎

@9,374

local_fire_department 至HIT

售$808 萬

實

694 呎

@11,643

建

862 呎

@9,374

售$808 萬

local_fire_department 至HIT

VR實景

馬鞍山天宇海

thumb_up

天宇海罕有特色花園

實

760 呎

@11,316

建

1,001 呎

@8,591

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

售$860 萬

實

760 呎

@11,316

建

1,001 呎

@8,591

售$860 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

獨家

VR實景

粉嶺牽晴間第12座

thumb_up

孟母三遷，業主割愛賣樓【世紀21奇豐獨家代理】

實

714 呎

@12,185

建

978 呎

@8,896

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$870 萬

實

714 呎

@12,185

建

978 呎

@8,896

售$870 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$23,970	$18,419	$15,094	$12,882
1.500	$24,861	$19,326	$16,017	$13,822
2.000	$25,773	$20,261	$16,975	$14,803
2.500	$26,705	$21,223	$17,967	$15,825
3.000	$27,658	$22,212	$18,992	$16,885
3.500	$28,631	$23,227	$20,050	$17,984
4.000	$29,625	$24,270	$21,140	$19,120
4.500	$30,638	$25,338	$22,261	$20,293
5.000	$31,671	$26,431	$23,413	$21,500
5.500	$32,724	$27,550	$24,594	$22,740
6.000	$33,796	$28,693	$25,804	$24,012

每月供款$17,985

年期

30年

貸款金額

$4,005,000

總利息

$2,469,327

總貸款連利息

$6,474,327

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$11,681	$6,303	$17,984	$3,998,697
2	$11,663	$6,321	$17,984	$3,992,376
3	$11,644	$6,340	$17,984	$3,986,036
4	$11,626	$6,358	$17,984	$3,979,678
5	$11,607	$6,377	$17,984	$3,973,301
6	$11,589	$6,395	$17,984	$3,966,905
7	$11,570	$6,414	$17,984	$3,960,491
8	$11,551	$6,433	$17,984	$3,954,058
9	$11,533	$6,452	$17,984	$3,947,607
10	$11,514	$6,470	$17,984	$3,941,136
11	$11,495	$6,489	$17,984	$3,934,647
12	$11,476	$6,508	$17,984	$3,928,139

第1年供款共

$215,811

第1年利息

$138,950

第1年共還本金

$76,861

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$11,457	$6,527	$17,984	$3,921,612
14	$11,438	$6,546	$17,984	$3,915,066
15	$11,419	$6,565	$17,984	$3,908,500
16	$11,400	$6,584	$17,984	$3,901,916
17	$11,381	$6,604	$17,984	$3,895,312
18	$11,361	$6,623	$17,984	$3,888,689
19	$11,342	$6,642	$17,984	$3,882,047
20	$11,323	$6,662	$17,984	$3,875,385
21	$11,303	$6,681	$17,984	$3,868,704
22	$11,284	$6,701	$17,984	$3,862,004
23	$11,264	$6,720	$17,984	$3,855,284
24	$11,245	$6,740	$17,984	$3,848,544

第2年供款共

$215,811

第2年利息

$136,216

第2年共還本金

$79,595

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$11,225	$6,759	$17,984	$3,841,785
26	$11,205	$6,779	$17,984	$3,835,006
27	$11,185	$6,799	$17,984	$3,828,207
28	$11,166	$6,819	$17,984	$3,821,388
29	$11,146	$6,839	$17,984	$3,814,550
30	$11,126	$6,858	$17,984	$3,807,691
31	$11,106	$6,878	$17,984	$3,800,813
32	$11,086	$6,899	$17,984	$3,793,914
33	$11,066	$6,919	$17,984	$3,786,996
34	$11,045	$6,939	$17,984	$3,780,057
35	$11,025	$6,959	$17,984	$3,773,098
36	$11,005	$6,979	$17,984	$3,766,118

第3年供款共

$215,811

第3年利息

$133,385

第3年共還本金

$82,426

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$10,985	$7,000	$17,984	$3,759,119
38	$10,964	$7,020	$17,984	$3,752,099
39	$10,944	$7,041	$17,984	$3,745,058
40	$10,923	$7,061	$17,984	$3,737,997
41	$10,902	$7,082	$17,984	$3,730,915
42	$10,882	$7,102	$17,984	$3,723,813
43	$10,861	$7,123	$17,984	$3,716,689
44	$10,840	$7,144	$17,984	$3,709,546
45	$10,820	$7,165	$17,984	$3,702,381
46	$10,799	$7,186	$17,984	$3,695,195
47	$10,778	$7,207	$17,984	$3,687,989
48	$10,757	$7,228	$17,984	$3,680,761

第4年供款共

$215,811

第4年利息

$130,454

第4年共還本金

$85,357

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$10,736	$7,249	$17,984	$3,673,512
50	$10,714	$7,270	$17,984	$3,666,243
51	$10,693	$7,291	$17,984	$3,658,951
52	$10,672	$7,312	$17,984	$3,651,639
53	$10,651	$7,334	$17,984	$3,644,306
54	$10,629	$7,355	$17,984	$3,636,951
55	$10,608	$7,376	$17,984	$3,629,574
56	$10,586	$7,398	$17,984	$3,622,176
57	$10,565	$7,420	$17,984	$3,614,757
58	$10,543	$7,441	$17,984	$3,607,315
59	$10,521	$7,463	$17,984	$3,599,852
60	$10,500	$7,485	$17,984	$3,592,368

第5年供款共

$215,811

第5年利息

$127,418

第5年共還本金

$88,393

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$10,478	$7,507	$17,984	$3,584,861
62	$10,456	$7,528	$17,984	$3,577,333
63	$10,434	$7,550	$17,984	$3,569,783
64	$10,412	$7,572	$17,984	$3,562,210
65	$10,390	$7,594	$17,984	$3,554,616
66	$10,368	$7,617	$17,984	$3,546,999
67	$10,345	$7,639	$17,984	$3,539,360
68	$10,323	$7,661	$17,984	$3,531,699
69	$10,301	$7,683	$17,984	$3,524,016
70	$10,278	$7,706	$17,984	$3,516,310
71	$10,256	$7,728	$17,984	$3,508,581
72	$10,233	$7,751	$17,984	$3,500,831

第6年供款共

$215,811

第6年利息

$124,274

第6年共還本金

$91,537

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$10,211	$7,773	$17,984	$3,493,057
74	$10,188	$7,796	$17,984	$3,485,261
75	$10,165	$7,819	$17,984	$3,477,442
76	$10,143	$7,842	$17,984	$3,469,600
77	$10,120	$7,865	$17,984	$3,461,736
78	$10,097	$7,888	$17,984	$3,453,848
79	$10,074	$7,911	$17,984	$3,445,938
80	$10,051	$7,934	$17,984	$3,438,004
81	$10,028	$7,957	$17,984	$3,430,047
82	$10,004	$7,980	$17,984	$3,422,068
83	$9,981	$8,003	$17,984	$3,414,064
84	$9,958	$8,027	$17,984	$3,406,038

第7年供款共

$215,811

第7年利息

$121,018

第7年共還本金

$94,793

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$9,934	$8,050	$17,984	$3,397,988
86	$9,911	$8,073	$17,984	$3,389,914
87	$9,887	$8,097	$17,984	$3,381,817
88	$9,864	$8,121	$17,984	$3,373,697
89	$9,840	$8,144	$17,984	$3,365,552
90	$9,816	$8,168	$17,984	$3,357,384
91	$9,792	$8,192	$17,984	$3,349,193
92	$9,768	$8,216	$17,984	$3,340,977
93	$9,745	$8,240	$17,984	$3,332,737
94	$9,720	$8,264	$17,984	$3,324,473
95	$9,696	$8,288	$17,984	$3,316,185
96	$9,672	$8,312	$17,984	$3,307,873

第8年供款共

$215,811

第8年利息

$117,647

第8年共還本金

$98,164

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$9,648	$8,336	$17,984	$3,299,537
98	$9,624	$8,361	$17,984	$3,291,177
99	$9,599	$8,385	$17,984	$3,282,792
100	$9,575	$8,409	$17,984	$3,274,382
101	$9,550	$8,434	$17,984	$3,265,948
102	$9,526	$8,459	$17,984	$3,257,490
103	$9,501	$8,483	$17,984	$3,249,006
104	$9,476	$8,508	$17,984	$3,240,498
105	$9,451	$8,533	$17,984	$3,231,966
106	$9,427	$8,558	$17,984	$3,223,408
107	$9,402	$8,583	$17,984	$3,214,825
108	$9,377	$8,608	$17,984	$3,206,218

第9年供款共

$215,811

第9年利息

$114,155

第9年共還本金

$101,656

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$9,351	$8,633	$17,984	$3,197,585
110	$9,326	$8,658	$17,984	$3,188,927
111	$9,301	$8,683	$17,984	$3,180,244
112	$9,276	$8,709	$17,984	$3,171,535
113	$9,250	$8,734	$17,984	$3,162,801
114	$9,225	$8,759	$17,984	$3,154,042
115	$9,199	$8,785	$17,984	$3,145,257
116	$9,174	$8,811	$17,984	$3,136,446
117	$9,148	$8,836	$17,984	$3,127,610
118	$9,122	$8,862	$17,984	$3,118,748
119	$9,096	$8,888	$17,984	$3,109,860
120	$9,070	$8,914	$17,984	$3,100,946

第10年供款共

$215,811

第10年利息

$110,540

第10年共還本金

$105,271

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$9,044	$8,940	$17,984	$3,092,007
122	$9,018	$8,966	$17,984	$3,083,041
123	$8,992	$8,992	$17,984	$3,074,049
124	$8,966	$9,018	$17,984	$3,065,030
125	$8,940	$9,045	$17,984	$3,055,986
126	$8,913	$9,071	$17,984	$3,046,915
127	$8,887	$9,097	$17,984	$3,037,817
128	$8,860	$9,124	$17,984	$3,028,693
129	$8,834	$9,151	$17,984	$3,019,543
130	$8,807	$9,177	$17,984	$3,010,366
131	$8,780	$9,204	$17,984	$3,001,162
132	$8,753	$9,231	$17,984	$2,991,931

第11年供款共

$215,811

第11年利息

$106,795

第11年共還本金

$109,016

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$8,726	$9,258	$17,984	$2,982,673
134	$8,699	$9,285	$17,984	$2,973,388
135	$8,672	$9,312	$17,984	$2,964,076
136	$8,645	$9,339	$17,984	$2,954,737
137	$8,618	$9,366	$17,984	$2,945,371
138	$8,591	$9,394	$17,984	$2,935,978
139	$8,563	$9,421	$17,984	$2,926,557
140	$8,536	$9,448	$17,984	$2,917,108
141	$8,508	$9,476	$17,984	$2,907,632
142	$8,481	$9,504	$17,984	$2,898,129
143	$8,453	$9,531	$17,984	$2,888,597
144	$8,425	$9,559	$17,984	$2,879,038

第12年供款共

$215,811

第12年利息

$102,918

第12年共還本金

$112,893

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$8,397	$9,587	$17,984	$2,869,451
146	$8,369	$9,615	$17,984	$2,859,836
147	$8,341	$9,643	$17,984	$2,850,193
148	$8,313	$9,671	$17,984	$2,840,522
149	$8,285	$9,699	$17,984	$2,830,822
150	$8,257	$9,728	$17,984	$2,821,095
151	$8,228	$9,756	$17,984	$2,811,339
152	$8,200	$9,785	$17,984	$2,801,554
153	$8,171	$9,813	$17,984	$2,791,741
154	$8,143	$9,842	$17,984	$2,781,899
155	$8,114	$9,870	$17,984	$2,772,029
156	$8,085	$9,899	$17,984	$2,762,130

第13年供款共

$215,811

第13年利息

$98,903

第13年共還本金

$116,908

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$8,056	$9,928	$17,984	$2,752,202
158	$8,027	$9,957	$17,984	$2,742,245
159	$7,998	$9,986	$17,984	$2,732,259
160	$7,969	$10,015	$17,984	$2,722,244
161	$7,940	$10,044	$17,984	$2,712,199
162	$7,911	$10,074	$17,984	$2,702,126
163	$7,881	$10,103	$17,984	$2,692,023
164	$7,852	$10,133	$17,984	$2,681,890
165	$7,822	$10,162	$17,984	$2,671,728
166	$7,793	$10,192	$17,984	$2,661,536
167	$7,763	$10,221	$17,984	$2,651,315
168	$7,733	$10,251	$17,984	$2,641,064

第14年供款共

$215,811

第14年利息

$94,745

第14年共還本金

$121,066

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$7,703	$10,281	$17,984	$2,630,783
170	$7,673	$10,311	$17,984	$2,620,471
171	$7,643	$10,341	$17,984	$2,610,130
172	$7,613	$10,371	$17,984	$2,599,759
173	$7,583	$10,402	$17,984	$2,589,357
174	$7,552	$10,432	$17,984	$2,578,925
175	$7,522	$10,462	$17,984	$2,568,463
176	$7,491	$10,493	$17,984	$2,557,970
177	$7,461	$10,523	$17,984	$2,547,447
178	$7,430	$10,554	$17,984	$2,536,892
179	$7,399	$10,585	$17,984	$2,526,307
180	$7,368	$10,616	$17,984	$2,515,692

第15年供款共

$215,811

第15年利息

$90,439

第15年共還本金

$125,372

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$7,337	$10,647	$17,984	$2,505,045
182	$7,306	$10,678	$17,984	$2,494,367
183	$7,275	$10,709	$17,984	$2,483,658
184	$7,244	$10,740	$17,984	$2,472,918
185	$7,213	$10,772	$17,984	$2,462,146
186	$7,181	$10,803	$17,984	$2,451,343
187	$7,150	$10,834	$17,984	$2,440,509
188	$7,118	$10,866	$17,984	$2,429,643
189	$7,086	$10,898	$17,984	$2,418,745
190	$7,055	$10,930	$17,984	$2,407,815
191	$7,023	$10,961	$17,984	$2,396,854
192	$6,991	$10,993	$17,984	$2,385,860

第16年供款共

$215,811

第16年利息

$85,980

第16年共還本金

$129,831

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$6,959	$11,025	$17,984	$2,374,835
194	$6,927	$11,058	$17,984	$2,363,777
195	$6,894	$11,090	$17,984	$2,352,687
196	$6,862	$11,122	$17,984	$2,341,565
197	$6,830	$11,155	$17,984	$2,330,410
198	$6,797	$11,187	$17,984	$2,319,223
199	$6,764	$11,220	$17,984	$2,308,003
200	$6,732	$11,253	$17,984	$2,296,751
201	$6,699	$11,285	$17,984	$2,285,465
202	$6,666	$11,318	$17,984	$2,274,147
203	$6,633	$11,351	$17,984	$2,262,796
204	$6,600	$11,384	$17,984	$2,251,411

第17年供款共

$215,811

第17年利息

$81,362

第17年共還本金

$134,449

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,567	$11,418	$17,984	$2,239,994
206	$6,533	$11,451	$17,984	$2,228,543
207	$6,500	$11,484	$17,984	$2,217,059
208	$6,466	$11,518	$17,984	$2,205,541
209	$6,433	$11,551	$17,984	$2,193,989
210	$6,399	$11,585	$17,984	$2,182,404
211	$6,365	$11,619	$17,984	$2,170,785
212	$6,331	$11,653	$17,984	$2,159,132
213	$6,297	$11,687	$17,984	$2,147,446
214	$6,263	$11,721	$17,984	$2,135,725
215	$6,229	$11,755	$17,984	$2,123,970
216	$6,195	$11,789	$17,984	$2,112,180

第18年供款共

$215,811

第18年利息

$76,580

第18年共還本金

$139,231

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,161	$11,824	$17,984	$2,100,357
218	$6,126	$11,858	$17,984	$2,088,499
219	$6,091	$11,893	$17,984	$2,076,606
220	$6,057	$11,927	$17,984	$2,064,678
221	$6,022	$11,962	$17,984	$2,052,716
222	$5,987	$11,997	$17,984	$2,040,719
223	$5,952	$12,032	$17,984	$2,028,687
224	$5,917	$12,067	$17,984	$2,016,620
225	$5,882	$12,102	$17,984	$2,004,517
226	$5,847	$12,138	$17,984	$1,992,379
227	$5,811	$12,173	$17,984	$1,980,206
228	$5,776	$12,209	$17,984	$1,967,998

第19年供款共

$215,811

第19年利息

$71,628

第19年共還本金

$144,183

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,740	$12,244	$17,984	$1,955,753
230	$5,704	$12,280	$17,984	$1,943,473
231	$5,668	$12,316	$17,984	$1,931,158
232	$5,633	$12,352	$17,984	$1,918,806
233	$5,597	$12,388	$17,984	$1,906,418
234	$5,560	$12,424	$17,984	$1,893,994
235	$5,524	$12,460	$17,984	$1,881,534
236	$5,488	$12,496	$17,984	$1,869,038
237	$5,451	$12,533	$17,984	$1,856,505
238	$5,415	$12,569	$17,984	$1,843,936
239	$5,378	$12,606	$17,984	$1,831,329
240	$5,341	$12,643	$17,984	$1,818,687

第20年供款共

$215,811

第20年利息

$66,500

第20年共還本金

$149,311

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,305	$12,680	$17,984	$1,806,007
242	$5,268	$12,717	$17,984	$1,793,290
243	$5,230	$12,754	$17,984	$1,780,536
244	$5,193	$12,791	$17,984	$1,767,745
245	$5,156	$12,828	$17,984	$1,754,917
246	$5,119	$12,866	$17,984	$1,742,051
247	$5,081	$12,903	$17,984	$1,729,148
248	$5,043	$12,941	$17,984	$1,716,207
249	$5,006	$12,979	$17,984	$1,703,228
250	$4,968	$13,016	$17,984	$1,690,212
251	$4,930	$13,054	$17,984	$1,677,157
252	$4,892	$13,093	$17,984	$1,664,065

第21年供款共

$215,811

第21年利息

$61,189

第21年共還本金

$154,622

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,854	$13,131	$17,984	$1,650,934
254	$4,815	$13,169	$17,984	$1,637,765
255	$4,777	$13,207	$17,984	$1,624,558
256	$4,738	$13,246	$17,984	$1,611,312
257	$4,700	$13,285	$17,984	$1,598,027
258	$4,661	$13,323	$17,984	$1,584,704
259	$4,622	$13,362	$17,984	$1,571,342
260	$4,583	$13,401	$17,984	$1,557,941
261	$4,544	$13,440	$17,984	$1,544,500
262	$4,505	$13,479	$17,984	$1,531,021
263	$4,465	$13,519	$17,984	$1,517,502
264	$4,426	$13,558	$17,984	$1,503,944

第22年供款共

$215,811

第22年利息

$55,690

第22年共還本金

$160,121

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,387	$13,598	$17,984	$1,490,346
266	$4,347	$13,637	$17,984	$1,476,709
267	$4,307	$13,677	$17,984	$1,463,032
268	$4,267	$13,717	$17,984	$1,449,315
269	$4,227	$13,757	$17,984	$1,435,558
270	$4,187	$13,797	$17,984	$1,421,760
271	$4,147	$13,837	$17,984	$1,407,923
272	$4,106	$13,878	$17,984	$1,394,045
273	$4,066	$13,918	$17,984	$1,380,127
274	$4,025	$13,959	$17,984	$1,366,168
275	$3,985	$14,000	$17,984	$1,352,168
276	$3,944	$14,040	$17,984	$1,338,128

第23年供款共

$215,811

第23年利息

$49,995

第23年共還本金

$165,816

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,903	$14,081	$17,984	$1,324,047
278	$3,862	$14,122	$17,984	$1,309,924
279	$3,821	$14,164	$17,984	$1,295,761
280	$3,779	$14,205	$17,984	$1,281,556
281	$3,738	$14,246	$17,984	$1,267,309
282	$3,696	$14,288	$17,984	$1,253,021
283	$3,655	$14,330	$17,984	$1,238,692
284	$3,613	$14,371	$17,984	$1,224,320
285	$3,571	$14,413	$17,984	$1,209,907
286	$3,529	$14,455	$17,984	$1,195,452
287	$3,487	$14,498	$17,984	$1,180,954
288	$3,444	$14,540	$17,984	$1,166,414

第24年供款共

$215,811

第24年利息

$44,097

第24年共還本金

$171,714

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,402	$14,582	$17,984	$1,151,832
290	$3,360	$14,625	$17,984	$1,137,207
291	$3,317	$14,667	$17,984	$1,122,540
292	$3,274	$14,710	$17,984	$1,107,830
293	$3,231	$14,753	$17,984	$1,093,077
294	$3,188	$14,796	$17,984	$1,078,281
295	$3,145	$14,839	$17,984	$1,063,441
296	$3,102	$14,883	$17,984	$1,048,559
297	$3,058	$14,926	$17,984	$1,033,633
298	$3,015	$14,969	$17,984	$1,018,664
299	$2,971	$15,013	$17,984	$1,003,650
300	$2,927	$15,057	$17,984	$988,593

第25年供款共

$215,811

第25年利息

$37,990

第25年共還本金

$177,821

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,883	$15,101	$17,984	$973,493
302	$2,839	$15,145	$17,984	$958,348
303	$2,795	$15,189	$17,984	$943,159
304	$2,751	$15,233	$17,984	$927,925
305	$2,706	$15,278	$17,984	$912,648
306	$2,662	$15,322	$17,984	$897,325
307	$2,617	$15,367	$17,984	$881,958
308	$2,572	$15,412	$17,984	$866,546
309	$2,527	$15,457	$17,984	$851,089
310	$2,482	$15,502	$17,984	$835,588
311	$2,437	$15,547	$17,984	$820,040
312	$2,392	$15,592	$17,984	$804,448

第26年供款共

$215,811

第26年利息

$31,665

第26年共還本金

$184,145

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,346	$15,638	$17,984	$788,810
314	$2,301	$15,684	$17,984	$773,126
315	$2,255	$15,729	$17,984	$757,397
316	$2,209	$15,775	$17,984	$741,622
317	$2,163	$15,821	$17,984	$725,801
318	$2,117	$15,867	$17,984	$709,934
319	$2,071	$15,914	$17,984	$694,020
320	$2,024	$15,960	$17,984	$678,060
321	$1,978	$16,007	$17,984	$662,053
322	$1,931	$16,053	$17,984	$646,000
323	$1,884	$16,100	$17,984	$629,900
324	$1,837	$16,147	$17,984	$613,753

第27年供款共

$215,811

第27年利息

$25,116

第27年共還本金

$190,695

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,790	$16,194	$17,984	$597,559
326	$1,743	$16,241	$17,984	$581,318
327	$1,696	$16,289	$17,984	$565,029
328	$1,648	$16,336	$17,984	$548,693
329	$1,600	$16,384	$17,984	$532,309
330	$1,553	$16,432	$17,984	$515,877
331	$1,505	$16,480	$17,984	$499,397
332	$1,457	$16,528	$17,984	$482,870
333	$1,408	$16,576	$17,984	$466,294
334	$1,360	$16,624	$17,984	$449,670
335	$1,312	$16,673	$17,984	$432,997
336	$1,263	$16,721	$17,984	$416,276

第28年供款共

$215,811

第28年利息

$18,333

第28年共還本金

$197,477

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,214	$16,770	$17,984	$399,506
338	$1,165	$16,819	$17,984	$382,686
339	$1,116	$16,868	$17,984	$365,818
340	$1,067	$16,917	$17,984	$348,901
341	$1,018	$16,967	$17,984	$331,935
342	$968	$17,016	$17,984	$314,918
343	$919	$17,066	$17,984	$297,853
344	$869	$17,116	$17,984	$280,737
345	$819	$17,165	$17,984	$263,572
346	$769	$17,215	$17,984	$246,356
347	$719	$17,266	$17,984	$229,091
348	$668	$17,316	$17,984	$211,775

第29年供款共

$215,811

第29年利息

$11,310

第29年共還本金

$204,501

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$618	$17,367	$17,984	$194,408
350	$567	$17,417	$17,984	$176,991
351	$516	$17,468	$17,984	$159,523
352	$465	$17,519	$17,984	$142,004
353	$414	$17,570	$17,984	$124,434
354	$363	$17,621	$17,984	$106,812
355	$312	$17,673	$17,984	$89,140
356	$260	$17,724	$17,984	$71,415
357	$208	$17,776	$17,984	$53,640
358	$156	$17,828	$17,984	$35,812
359	$104	$17,880	$17,984	$17,932
360	$52	$17,932	$17,984	$0

第30年供款共

$215,811

第30年利息

$4,036

第30年共還本金

$211,775

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$10,799,327

免責聲明

筍盤推介

按揭保險費
info