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$11,160,015

每月供款
$20,612

首期

$3,410,000

總貸款額

$4,590,000

總利息

$2,830,015

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,740,000

按月供比率計算

$41,222

置業成本總預算

HK$3,740,000

首期

$3,410,000
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

$41,222

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

馬鞍山泓碧全屋靚裝修,罕有底座內園全池景,蝕讓出售,歡迎參觀,絕對實盤

thumb_up

泓碧***全屋靚裝修,罕有底座內園全池景,蝕讓出售,歡迎參觀,絕對實盤***

實

477 呎

@16,143

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$770 萬

實

477 呎

@16,143

售$770 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

維港1號第01B座

thumb_up

[ 啟德 ] 全新地段 [ 移民急走 ] 蝕讓 1 房.

實

338 呎

@22,189

local_fire_department 至HIT verified 首置必買 flight_takeoff 移民急讓 price_change 蝕讓盤

售$750 萬

實

338 呎

@22,189

售$750 萬

local_fire_department 至HIT verified 首置必買 flight_takeoff 移民急讓 price_change 蝕讓盤

馬鞍山銀湖天峰第03座

thumb_up

銀湖天峰 2房連約

實

564 呎

@15,957

建

742 呎

@12,129

local_fire_department 至HIT

售$900 萬

實

564 呎

@15,957

建

742 呎

@12,129

售$900 萬

local_fire_department 至HIT

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02期星灣第20座

thumb_up

馬鞍山迎海＊＊開揚遠景,鄰近鐵路＊＊

實

510 呎

@14,706

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

售$750 萬

實

510 呎

@14,706

售$750 萬

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

馬鞍山新港城 K座

thumb_up

馬鞍山新港城

實

551 呎

@13,067

建

750 呎

@9,600

local_fire_department 至HIT

售$720 萬

實

551 呎

@13,067

建

750 呎

@9,600

售$720 萬

local_fire_department 至HIT

牛池灣曉暉花園第05座

thumb_up

半山高層單邊樓皇-極罕之選

實

686 呎

@12,391

建

895 呎

@9,497

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

售$850 萬

實

686 呎

@12,391

建

895 呎

@9,497

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

馬鞍山泓碧第02座

thumb_up

海景2房，上車首選

實

511 呎

@16,047

real_estate_agent 罕有放盤 verified 首置必買

售$820 萬

實

511 呎

@16,047

售$820 萬

real_estate_agent 罕有放盤 verified 首置必買

西貢相思灣

thumb_up

CLEAR WATER BAY VILLAGE HOUSE

建

1,350 呎

@6,667

local_fire_department 至HIT hotel_class 樓王

售$900 萬

建

1,350 呎

@6,667

售$900 萬

local_fire_department 至HIT hotel_class 樓王

獨家

西貢甲邊朗

thumb_up

獨家 - 西貢市中心地下3房

建

700 呎

@10,543

real_estate_agent 罕有放盤

售$738 萬

建

700 呎

@10,543

售$738 萬

real_estate_agent 罕有放盤

獨家

KOL實拍 VR實景

馬鞍山新港城 L座

thumb_up

四期荀盤, 市場難求, 還價即成

實

618 呎

@12,540

建

830 呎

@9,337

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇

售$775 萬

實

618 呎

@12,540

建

830 呎

@9,337

售$775 萬

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇

VR實景

馬鞍山聽濤雅苑【百萬豪裝三房】

thumb_up

聽濤雅苑【百萬豪裝三房】

實

660 呎

@13,333

建

819 呎

@10,745

local_fire_department 至HIT

售$880 萬

實

660 呎

@13,333

建

819 呎

@10,745

售$880 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$27,471	$21,109	$17,298	$14,763
1.500	$28,492	$22,149	$18,357	$15,841
2.000	$29,537	$23,220	$19,455	$16,966
2.500	$30,606	$24,323	$20,592	$18,136
3.000	$31,698	$25,456	$21,766	$19,352
3.500	$32,813	$26,620	$22,979	$20,611
4.000	$33,952	$27,814	$24,228	$21,913
4.500	$35,113	$29,039	$25,513	$23,257
5.000	$36,297	$30,292	$26,833	$24,640
5.500	$37,504	$31,574	$28,187	$26,062
6.000	$38,733	$32,884	$29,573	$27,519

每月供款$20,612

年期

30年

貸款金額

$4,590,000

總利息

$2,830,015

總貸款連利息

$7,420,015

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,388	$7,224	$20,611	$4,582,776
2	$13,366	$7,245	$20,611	$4,575,532
3	$13,345	$7,266	$20,611	$4,568,266
4	$13,324	$7,287	$20,611	$4,560,979
5	$13,303	$7,308	$20,611	$4,553,670
6	$13,282	$7,330	$20,611	$4,546,341
7	$13,260	$7,351	$20,611	$4,538,990
8	$13,239	$7,372	$20,611	$4,531,617
9	$13,217	$7,394	$20,611	$4,524,223
10	$13,196	$7,415	$20,611	$4,516,808
11	$13,174	$7,437	$20,611	$4,509,371
12	$13,152	$7,459	$20,611	$4,501,912

第1年供款共

$247,334

第1年利息

$159,246

第1年共還本金

$88,088

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$13,131	$7,481	$20,611	$4,494,431
14	$13,109	$7,502	$20,611	$4,486,929
15	$13,087	$7,524	$20,611	$4,479,405
16	$13,065	$7,546	$20,611	$4,471,859
17	$13,043	$7,568	$20,611	$4,464,290
18	$13,021	$7,590	$20,611	$4,456,700
19	$12,999	$7,612	$20,611	$4,449,088
20	$12,977	$7,635	$20,611	$4,441,453
21	$12,954	$7,657	$20,611	$4,433,796
22	$12,932	$7,679	$20,611	$4,426,117
23	$12,910	$7,702	$20,611	$4,418,415
24	$12,887	$7,724	$20,611	$4,410,691

第2年供款共

$247,334

第2年利息

$156,113

第2年共還本金

$91,221

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,865	$7,747	$20,611	$4,402,944
26	$12,842	$7,769	$20,611	$4,395,175
27	$12,819	$7,792	$20,611	$4,387,383
28	$12,797	$7,815	$20,611	$4,379,569
29	$12,774	$7,837	$20,611	$4,371,731
30	$12,751	$7,860	$20,611	$4,363,871
31	$12,728	$7,883	$20,611	$4,355,988
32	$12,705	$7,906	$20,611	$4,348,082
33	$12,682	$7,929	$20,611	$4,340,152
34	$12,659	$7,952	$20,611	$4,332,200
35	$12,636	$7,976	$20,611	$4,324,224
36	$12,612	$7,999	$20,611	$4,316,226

第3年供款共

$247,334

第3年利息

$152,868

第3年共還本金

$94,465

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,589	$8,022	$20,611	$4,308,203
38	$12,566	$8,046	$20,611	$4,300,158
39	$12,542	$8,069	$20,611	$4,292,089
40	$12,519	$8,093	$20,611	$4,283,996
41	$12,495	$8,116	$20,611	$4,275,880
42	$12,471	$8,140	$20,611	$4,267,740
43	$12,448	$8,164	$20,611	$4,259,577
44	$12,424	$8,187	$20,611	$4,251,389
45	$12,400	$8,211	$20,611	$4,243,178
46	$12,376	$8,235	$20,611	$4,234,943
47	$12,352	$8,259	$20,611	$4,226,684
48	$12,328	$8,283	$20,611	$4,218,400

第4年供款共

$247,334

第4年利息

$149,509

第4年共還本金

$97,825

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,304	$8,307	$20,611	$4,210,093
50	$12,279	$8,332	$20,611	$4,201,761
51	$12,255	$8,356	$20,611	$4,193,405
52	$12,231	$8,380	$20,611	$4,185,025
53	$12,206	$8,405	$20,611	$4,176,620
54	$12,182	$8,429	$20,611	$4,168,191
55	$12,157	$8,454	$20,611	$4,159,737
56	$12,133	$8,479	$20,611	$4,151,258
57	$12,108	$8,503	$20,611	$4,142,755
58	$12,083	$8,528	$20,611	$4,134,227
59	$12,058	$8,553	$20,611	$4,125,674
60	$12,033	$8,578	$20,611	$4,117,096

第5年供款共

$247,334

第5年利息

$146,029

第5年共還本金

$101,305

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$12,008	$8,603	$20,611	$4,108,493
62	$11,983	$8,628	$20,611	$4,099,865
63	$11,958	$8,653	$20,611	$4,091,211
64	$11,933	$8,678	$20,611	$4,082,533
65	$11,907	$8,704	$20,611	$4,073,829
66	$11,882	$8,729	$20,611	$4,065,100
67	$11,857	$8,755	$20,611	$4,056,345
68	$11,831	$8,780	$20,611	$4,047,565
69	$11,805	$8,806	$20,611	$4,038,760
70	$11,780	$8,831	$20,611	$4,029,928
71	$11,754	$8,857	$20,611	$4,021,071
72	$11,728	$8,883	$20,611	$4,012,188

第6年供款共

$247,334

第6年利息

$142,426

第6年共還本金

$104,908

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,702	$8,909	$20,611	$4,003,279
74	$11,676	$8,935	$20,611	$3,994,344
75	$11,650	$8,961	$20,611	$3,985,383
76	$11,624	$8,987	$20,611	$3,976,396
77	$11,598	$9,013	$20,611	$3,967,383
78	$11,572	$9,040	$20,611	$3,958,343
79	$11,545	$9,066	$20,611	$3,949,277
80	$11,519	$9,092	$20,611	$3,940,185
81	$11,492	$9,119	$20,611	$3,931,066
82	$11,466	$9,146	$20,611	$3,921,920
83	$11,439	$9,172	$20,611	$3,912,748
84	$11,412	$9,199	$20,611	$3,903,549

第7年供款共

$247,334

第7年利息

$138,695

第7年共還本金

$108,639

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,385	$9,226	$20,611	$3,894,323
86	$11,358	$9,253	$20,611	$3,885,070
87	$11,331	$9,280	$20,611	$3,875,791
88	$11,304	$9,307	$20,611	$3,866,484
89	$11,277	$9,334	$20,611	$3,857,150
90	$11,250	$9,361	$20,611	$3,847,789
91	$11,223	$9,388	$20,611	$3,838,400
92	$11,195	$9,416	$20,611	$3,828,985
93	$11,168	$9,443	$20,611	$3,819,541
94	$11,140	$9,471	$20,611	$3,810,071
95	$11,113	$9,498	$20,611	$3,800,572
96	$11,085	$9,526	$20,611	$3,791,046

第8年供款共

$247,334

第8年利息

$134,831

第8年共還本金

$112,503

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$11,057	$9,554	$20,611	$3,781,492
98	$11,029	$9,582	$20,611	$3,771,910
99	$11,001	$9,610	$20,611	$3,762,300
100	$10,973	$9,638	$20,611	$3,752,663
101	$10,945	$9,666	$20,611	$3,742,997
102	$10,917	$9,694	$20,611	$3,733,303
103	$10,889	$9,722	$20,611	$3,723,580
104	$10,860	$9,751	$20,611	$3,713,830
105	$10,832	$9,779	$20,611	$3,704,051
106	$10,803	$9,808	$20,611	$3,694,243
107	$10,775	$9,836	$20,611	$3,684,407
108	$10,746	$9,865	$20,611	$3,674,542

第9年供款共

$247,334

第9年利息

$130,829

第9年共還本金

$116,504

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,717	$9,894	$20,611	$3,664,648
110	$10,689	$9,923	$20,611	$3,654,725
111	$10,660	$9,952	$20,611	$3,644,774
112	$10,631	$9,981	$20,611	$3,634,793
113	$10,601	$10,010	$20,611	$3,624,784
114	$10,572	$10,039	$20,611	$3,614,745
115	$10,543	$10,068	$20,611	$3,604,677
116	$10,514	$10,098	$20,611	$3,594,579
117	$10,484	$10,127	$20,611	$3,584,452
118	$10,455	$10,156	$20,611	$3,574,296
119	$10,425	$10,186	$20,611	$3,564,109
120	$10,395	$10,216	$20,611	$3,553,894

第10年供款共

$247,334

第10年利息

$126,686

第10年共還本金

$120,648

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,366	$10,246	$20,611	$3,543,648
122	$10,336	$10,276	$20,611	$3,533,372
123	$10,306	$10,305	$20,611	$3,523,067
124	$10,276	$10,336	$20,611	$3,512,731
125	$10,245	$10,366	$20,611	$3,502,366
126	$10,215	$10,396	$20,611	$3,491,970
127	$10,185	$10,426	$20,611	$3,481,544
128	$10,155	$10,457	$20,611	$3,471,087
129	$10,124	$10,487	$20,611	$3,460,600
130	$10,093	$10,518	$20,611	$3,450,082
131	$10,063	$10,548	$20,611	$3,439,534
132	$10,032	$10,579	$20,611	$3,428,954

第11年供款共

$247,334

第11年利息

$122,395

第11年共還本金

$124,939

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$10,001	$10,610	$20,611	$3,418,344
134	$9,970	$10,641	$20,611	$3,407,703
135	$9,939	$10,672	$20,611	$3,397,031
136	$9,908	$10,703	$20,611	$3,386,328
137	$9,877	$10,734	$20,611	$3,375,594
138	$9,845	$10,766	$20,611	$3,364,828
139	$9,814	$10,797	$20,611	$3,354,031
140	$9,783	$10,829	$20,611	$3,343,203
141	$9,751	$10,860	$20,611	$3,332,342
142	$9,719	$10,892	$20,611	$3,321,451
143	$9,688	$10,924	$20,611	$3,310,527
144	$9,656	$10,955	$20,611	$3,299,572

第12年供款共

$247,334

第12年利息

$117,951

第12年共還本金

$129,383

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,624	$10,987	$20,611	$3,288,584
146	$9,592	$11,019	$20,611	$3,277,565
147	$9,560	$11,052	$20,611	$3,266,513
148	$9,527	$11,084	$20,611	$3,255,429
149	$9,495	$11,116	$20,611	$3,244,313
150	$9,463	$11,149	$20,611	$3,233,165
151	$9,430	$11,181	$20,611	$3,221,984
152	$9,397	$11,214	$20,611	$3,210,770
153	$9,365	$11,246	$20,611	$3,199,523
154	$9,332	$11,279	$20,611	$3,188,244
155	$9,299	$11,312	$20,611	$3,176,932
156	$9,266	$11,345	$20,611	$3,165,587

第13年供款共

$247,334

第13年利息

$113,349

第13年共還本金

$133,985

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,233	$11,378	$20,611	$3,154,209
158	$9,200	$11,411	$20,611	$3,142,797
159	$9,166	$11,445	$20,611	$3,131,353
160	$9,133	$11,478	$20,611	$3,119,875
161	$9,100	$11,512	$20,611	$3,108,363
162	$9,066	$11,545	$20,611	$3,096,818
163	$9,032	$11,579	$20,611	$3,085,239
164	$8,999	$11,613	$20,611	$3,073,627
165	$8,965	$11,646	$20,611	$3,061,980
166	$8,931	$11,680	$20,611	$3,050,300
167	$8,897	$11,714	$20,611	$3,038,586
168	$8,863	$11,749	$20,611	$3,026,837

第14年供款共

$247,334

第14年利息

$108,584

第14年共還本金

$138,750

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,828	$11,783	$20,611	$3,015,054
170	$8,794	$11,817	$20,611	$3,003,237
171	$8,759	$11,852	$20,611	$2,991,385
172	$8,725	$11,886	$20,611	$2,979,499
173	$8,690	$11,921	$20,611	$2,967,578
174	$8,655	$11,956	$20,611	$2,955,622
175	$8,621	$11,991	$20,611	$2,943,632
176	$8,586	$12,026	$20,611	$2,931,606
177	$8,551	$12,061	$20,611	$2,919,545
178	$8,515	$12,096	$20,611	$2,907,450
179	$8,480	$12,131	$20,611	$2,895,319
180	$8,445	$12,166	$20,611	$2,883,152

第15年供款共

$247,334

第15年利息

$103,649

第15年共還本金

$143,685

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,409	$12,202	$20,611	$2,870,950
182	$8,374	$12,238	$20,611	$2,858,713
183	$8,338	$12,273	$20,611	$2,846,439
184	$8,302	$12,309	$20,611	$2,834,130
185	$8,266	$12,345	$20,611	$2,821,785
186	$8,230	$12,381	$20,611	$2,809,404
187	$8,194	$12,417	$20,611	$2,796,987
188	$8,158	$12,453	$20,611	$2,784,534
189	$8,122	$12,490	$20,611	$2,772,045
190	$8,085	$12,526	$20,611	$2,759,519
191	$8,049	$12,563	$20,611	$2,746,956
192	$8,012	$12,599	$20,611	$2,734,357

第16年供款共

$247,334

第16年利息

$98,538

第16年共還本金

$148,795

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,975	$12,636	$20,611	$2,721,721
194	$7,938	$12,673	$20,611	$2,709,048
195	$7,901	$12,710	$20,611	$2,696,338
196	$7,864	$12,747	$20,611	$2,683,591
197	$7,827	$12,784	$20,611	$2,670,807
198	$7,790	$12,821	$20,611	$2,657,986
199	$7,752	$12,859	$20,611	$2,645,127
200	$7,715	$12,896	$20,611	$2,632,231
201	$7,677	$12,934	$20,611	$2,619,297
202	$7,640	$12,972	$20,611	$2,606,326
203	$7,602	$13,009	$20,611	$2,593,317
204	$7,564	$13,047	$20,611	$2,580,269

第17年供款共

$247,334

第17年利息

$93,246

第17年共還本金

$154,088

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,526	$13,085	$20,611	$2,567,184
206	$7,488	$13,124	$20,611	$2,554,060
207	$7,449	$13,162	$20,611	$2,540,899
208	$7,411	$13,200	$20,611	$2,527,698
209	$7,372	$13,239	$20,611	$2,514,460
210	$7,334	$13,277	$20,611	$2,501,182
211	$7,295	$13,316	$20,611	$2,487,866
212	$7,256	$13,355	$20,611	$2,474,511
213	$7,217	$13,394	$20,611	$2,461,118
214	$7,178	$13,433	$20,611	$2,447,685
215	$7,139	$13,472	$20,611	$2,434,213
216	$7,100	$13,511	$20,611	$2,420,701

第18年供款共

$247,334

第18年利息

$87,766

第18年共還本金

$159,568

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,060	$13,551	$20,611	$2,407,150
218	$7,021	$13,590	$20,611	$2,393,560
219	$6,981	$13,630	$20,611	$2,379,930
220	$6,941	$13,670	$20,611	$2,366,261
221	$6,902	$13,710	$20,611	$2,352,551
222	$6,862	$13,750	$20,611	$2,338,801
223	$6,822	$13,790	$20,611	$2,325,012
224	$6,781	$13,830	$20,611	$2,311,182
225	$6,741	$13,870	$20,611	$2,297,312
226	$6,700	$13,911	$20,611	$2,283,401
227	$6,660	$13,951	$20,611	$2,269,450
228	$6,619	$13,992	$20,611	$2,255,458

第19年供款共

$247,334

第19年利息

$82,090

第19年共還本金

$165,243

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,578	$14,033	$20,611	$2,241,425
230	$6,537	$14,074	$20,611	$2,227,352
231	$6,496	$14,115	$20,611	$2,213,237
232	$6,455	$14,156	$20,611	$2,199,081
233	$6,414	$14,197	$20,611	$2,184,884
234	$6,373	$14,239	$20,611	$2,170,645
235	$6,331	$14,280	$20,611	$2,156,365
236	$6,289	$14,322	$20,611	$2,142,043
237	$6,248	$14,364	$20,611	$2,127,680
238	$6,206	$14,405	$20,611	$2,113,274
239	$6,164	$14,447	$20,611	$2,098,827
240	$6,122	$14,490	$20,611	$2,084,337

第20年供款共

$247,334

第20年利息

$76,213

第20年共還本金

$171,121

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,079	$14,532	$20,611	$2,069,806
242	$6,037	$14,574	$20,611	$2,055,231
243	$5,994	$14,617	$20,611	$2,040,615
244	$5,952	$14,659	$20,611	$2,025,955
245	$5,909	$14,702	$20,611	$2,011,253
246	$5,866	$14,745	$20,611	$1,996,508
247	$5,823	$14,788	$20,611	$1,981,720
248	$5,780	$14,831	$20,611	$1,966,889
249	$5,737	$14,874	$20,611	$1,952,015
250	$5,693	$14,918	$20,611	$1,937,097
251	$5,650	$14,961	$20,611	$1,922,136
252	$5,606	$15,005	$20,611	$1,907,131

第21年供款共

$247,334

第21年利息

$70,127

第21年共還本金

$177,207

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,562	$15,049	$20,611	$1,892,082
254	$5,519	$15,093	$20,611	$1,876,989
255	$5,475	$15,137	$20,611	$1,861,853
256	$5,430	$15,181	$20,611	$1,846,672
257	$5,386	$15,225	$20,611	$1,831,447
258	$5,342	$15,269	$20,611	$1,816,178
259	$5,297	$15,314	$20,611	$1,800,864
260	$5,253	$15,359	$20,611	$1,785,505
261	$5,208	$15,403	$20,611	$1,770,102
262	$5,163	$15,448	$20,611	$1,754,653
263	$5,118	$15,493	$20,611	$1,739,160
264	$5,073	$15,539	$20,611	$1,723,621

第22年供款共

$247,334

第22年利息

$63,824

第22年共還本金

$183,509

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,027	$15,584	$20,611	$1,708,037
266	$4,982	$15,629	$20,611	$1,692,408
267	$4,936	$15,675	$20,611	$1,676,733
268	$4,890	$15,721	$20,611	$1,661,012
269	$4,845	$15,767	$20,611	$1,645,246
270	$4,799	$15,813	$20,611	$1,629,433
271	$4,753	$15,859	$20,611	$1,613,575
272	$4,706	$15,905	$20,611	$1,597,670
273	$4,660	$15,951	$20,611	$1,581,718
274	$4,613	$15,998	$20,611	$1,565,721
275	$4,567	$16,044	$20,611	$1,549,676
276	$4,520	$16,091	$20,611	$1,533,585

第23年供款共

$247,334

第23年利息

$57,297

第23年共還本金

$190,036

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,473	$16,138	$20,611	$1,517,447
278	$4,426	$16,185	$20,611	$1,501,261
279	$4,379	$16,232	$20,611	$1,485,029
280	$4,331	$16,280	$20,611	$1,468,749
281	$4,284	$16,327	$20,611	$1,452,422
282	$4,236	$16,375	$20,611	$1,436,047
283	$4,188	$16,423	$20,611	$1,419,624
284	$4,141	$16,471	$20,611	$1,403,154
285	$4,093	$16,519	$20,611	$1,386,635
286	$4,044	$16,567	$20,611	$1,370,068
287	$3,996	$16,615	$20,611	$1,353,453
288	$3,948	$16,664	$20,611	$1,336,789

第24年供款共

$247,334

第24年利息

$50,538

第24年共還本金

$196,795

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,899	$16,712	$20,611	$1,320,077
290	$3,850	$16,761	$20,611	$1,303,316
291	$3,801	$16,810	$20,611	$1,286,507
292	$3,752	$16,859	$20,611	$1,269,648
293	$3,703	$16,908	$20,611	$1,252,740
294	$3,654	$16,957	$20,611	$1,235,782
295	$3,604	$17,007	$20,611	$1,218,776
296	$3,555	$17,056	$20,611	$1,201,719
297	$3,505	$17,106	$20,611	$1,184,613
298	$3,455	$17,156	$20,611	$1,167,457
299	$3,405	$17,206	$20,611	$1,150,251
300	$3,355	$17,256	$20,611	$1,132,995

第25年供款共

$247,334

第25年利息

$43,539

第25年共還本金

$203,795

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,305	$17,307	$20,611	$1,115,688
302	$3,254	$17,357	$20,611	$1,098,331
303	$3,203	$17,408	$20,611	$1,080,923
304	$3,153	$17,458	$20,611	$1,063,465
305	$3,102	$17,509	$20,611	$1,045,956
306	$3,051	$17,560	$20,611	$1,028,395
307	$2,999	$17,612	$20,611	$1,010,783
308	$2,948	$17,663	$20,611	$993,120
309	$2,897	$17,715	$20,611	$975,406
310	$2,845	$17,766	$20,611	$957,640
311	$2,793	$17,818	$20,611	$939,822
312	$2,741	$17,870	$20,611	$921,952

第26年供款共

$247,334

第26年利息

$36,291

第26年共還本金

$211,043

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,689	$17,922	$20,611	$904,029
314	$2,637	$17,974	$20,611	$886,055
315	$2,584	$18,027	$20,611	$868,028
316	$2,532	$18,079	$20,611	$849,949
317	$2,479	$18,132	$20,611	$831,817
318	$2,426	$18,185	$20,611	$813,632
319	$2,373	$18,238	$20,611	$795,394
320	$2,320	$18,291	$20,611	$777,102
321	$2,267	$18,345	$20,611	$758,758
322	$2,213	$18,398	$20,611	$740,360
323	$2,159	$18,452	$20,611	$721,908
324	$2,106	$18,506	$20,611	$703,402

第27年供款共

$247,334

第27年利息

$28,785

第27年共還本金

$218,549

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,052	$18,560	$20,611	$684,843
326	$1,997	$18,614	$20,611	$666,229
327	$1,943	$18,668	$20,611	$647,561
328	$1,889	$18,722	$20,611	$628,839
329	$1,834	$18,777	$20,611	$610,062
330	$1,779	$18,832	$20,611	$591,230
331	$1,724	$18,887	$20,611	$572,343
332	$1,669	$18,942	$20,611	$553,401
333	$1,614	$18,997	$20,611	$534,404
334	$1,559	$19,052	$20,611	$515,352
335	$1,503	$19,108	$20,611	$496,244
336	$1,447	$19,164	$20,611	$477,080

第28年供款共

$247,334

第28年利息

$21,011

第28年共還本金

$226,322

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,391	$19,220	$20,611	$457,860
338	$1,335	$19,276	$20,611	$438,585
339	$1,279	$19,332	$20,611	$419,253
340	$1,223	$19,388	$20,611	$399,864
341	$1,166	$19,445	$20,611	$380,419
342	$1,110	$19,502	$20,611	$360,918
343	$1,053	$19,558	$20,611	$341,359
344	$996	$19,616	$20,611	$321,744
345	$938	$19,673	$20,611	$302,071
346	$881	$19,730	$20,611	$282,341
347	$823	$19,788	$20,611	$262,553
348	$766	$19,845	$20,611	$242,708

第29年供款共

$247,334

第29年利息

$12,962

第29年共還本金

$234,372

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$708	$19,903	$20,611	$222,805
350	$650	$19,961	$20,611	$202,843
351	$592	$20,020	$20,611	$182,824
352	$533	$20,078	$20,611	$162,746
353	$475	$20,136	$20,611	$142,609
354	$416	$20,195	$20,611	$122,414
355	$357	$20,254	$20,611	$102,160
356	$298	$20,313	$20,611	$81,847
357	$239	$20,372	$20,611	$61,475
358	$179	$20,432	$20,611	$41,043
359	$120	$20,491	$20,611	$20,551
360	$60	$20,551	$20,611	$0

第30年供款共

$247,334

第30年利息

$4,626

第30年共還本金

$242,708

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$11,160,015

免責聲明

筍盤推介

按揭保險費
info