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$11,176,662

每月供款
$20,733

首期

$3,383,000

總貸款額

$4,617,000

總利息

$2,846,662

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,713,000

按月供比率計算

$41,465

置業成本總預算

HK$3,713,000

首期

$3,383,000
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

$41,465

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

沙田聚龍居

thumb_up

高層三房套, 向南開揚, 預約參觀!

實

752 呎

@11,835

建

996 呎

@8,936

local_offer 低水筍價 transfer_within_a_station 人才必選

售$890 萬

實

752 呎

@11,835

建

996 呎

@8,936

售$890 萬

local_offer 低水筍價 transfer_within_a_station 人才必選

大埔沙田段大埔公路

thumb_up

別墅屋罕有

建

612 呎

@11,438

售$700 萬

建

612 呎

@11,438

售$700 萬

馬鞍山迎海第02期星灣奇豐獨家,西南向,東暖夏涼,側望少海,雅裝可即住

thumb_up

迎海第02期星灣***奇豐獨家,西南向,東暖夏涼,側望少海,雅裝可即住***

實

496 呎

@14,113

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$700 萬

實

496 呎

@14,113

售$700 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

粉嶺海燕花園第02期

thumb_up

海燕花園第02期地下連花園

實

630 呎

@11,587

local_fire_department 至HIT

售$730 萬

實

630 呎

@11,587

售$730 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第08座

thumb_up

聽濤雅苑~三房精選~睇左有得傾~

實

755 呎

@10,596

建

932 呎

@8,584

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

755 呎

@10,596

建

932 呎

@8,584

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山迎海第01期第03座

thumb_up

高層海景 ~ 星級會所

實

491 呎

@15,479

建

638 呎

@11,912

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

售$760 萬

實

491 呎

@15,479

建

638 呎

@11,912

售$760 萬

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

VR實景

馬鞍山迎海第01期

thumb_up

奇豐精選西南海景特色單位一房半全屋企理裝修

實

586 呎

@14,505

建

725 呎

@11,724

local_fire_department 至HIT real_estate_agent 罕有放盤

售$850 萬

實

586 呎

@14,505

建

725 呎

@11,724

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

VR實景

馬鞍山聽濤雅苑第06座

thumb_up

聽濤雅苑

實

733 呎

@11,596

建

906 呎

@9,382

local_fire_department 至HIT

售$850 萬

實

733 呎

@11,596

建

906 呎

@9,382

售$850 萬

local_fire_department 至HIT

沙田玖瓏山日瓏閣

thumb_up

九肚山兩房, 中層開揚

實

663 呎

@12,896

local_fire_department 至HIT

售$855 萬

實

663 呎

@12,896

售$855 萬

local_fire_department 至HIT

沙田玖瓏山日瓏閣

thumb_up

🌟優質筍盤🌟誠意還價即成 [正南] 鳳凰樓🦚方正實用-特高樓底 [ 特大一房兩廳 ].

實

467 呎

@16,381

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

售$765 萬

實

467 呎

@16,381

售$765 萬

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

馬鞍山嘉華星濤灣第01座

thumb_up

高層靚裝靚海景,即買可即住

實

466 呎

@15,021

建

635 呎

@11,024

local_fire_department 至HIT hotel_class 樓王

售$700 萬

實

466 呎

@15,021

建

635 呎

@11,024

售$700 萬

local_fire_department 至HIT 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

利率	15年	20年	25年	30年
1.000	$27,632	$21,233	$17,400	$14,850
1.500	$28,660	$22,279	$18,465	$15,934
2.000	$29,711	$23,357	$19,569	$17,065
2.500	$30,786	$24,466	$20,713	$18,243
3.000	$31,884	$25,606	$21,894	$19,465
3.500	$33,006	$26,777	$23,114	$20,732
4.000	$34,151	$27,978	$24,370	$22,042
4.500	$35,320	$29,209	$25,663	$23,394
5.000	$36,511	$30,470	$26,991	$24,785
5.500	$37,725	$31,760	$28,352	$26,215
6.000	$38,961	$33,078	$29,747	$27,681

每月供款$20,733

年期

30年

貸款金額

$4,617,000

總利息

$2,846,662

總貸款連利息

$7,463,662

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,466	$7,266	$20,732	$4,609,734
2	$13,445	$7,287	$20,732	$4,602,447
3	$13,424	$7,309	$20,732	$4,595,138
4	$13,402	$7,330	$20,732	$4,587,808
5	$13,381	$7,351	$20,732	$4,580,457
6	$13,360	$7,373	$20,732	$4,573,084
7	$13,338	$7,394	$20,732	$4,565,690
8	$13,317	$7,416	$20,732	$4,558,274
9	$13,295	$7,437	$20,732	$4,550,837
10	$13,273	$7,459	$20,732	$4,543,377
11	$13,252	$7,481	$20,732	$4,535,897
12	$13,230	$7,503	$20,732	$4,528,394

第1年供款共

$248,789

第1年利息

$160,183

第1年共還本金

$88,606

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$13,208	$7,525	$20,732	$4,520,869
14	$13,186	$7,547	$20,732	$4,513,323
15	$13,164	$7,569	$20,732	$4,505,754
16	$13,142	$7,591	$20,732	$4,498,164
17	$13,120	$7,613	$20,732	$4,490,551
18	$13,097	$7,635	$20,732	$4,482,916
19	$13,075	$7,657	$20,732	$4,475,259
20	$13,053	$7,680	$20,732	$4,467,579
21	$13,030	$7,702	$20,732	$4,459,877
22	$13,008	$7,724	$20,732	$4,452,153
23	$12,985	$7,747	$20,732	$4,444,406
24	$12,963	$7,770	$20,732	$4,436,636

第2年供款共

$248,789

第2年利息

$157,031

第2年共還本金

$91,758

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,940	$7,792	$20,732	$4,428,844
26	$12,917	$7,815	$20,732	$4,421,029
27	$12,895	$7,838	$20,732	$4,413,191
28	$12,872	$7,861	$20,732	$4,405,331
29	$12,849	$7,884	$20,732	$4,397,447
30	$12,826	$7,907	$20,732	$4,389,541
31	$12,803	$7,930	$20,732	$4,381,611
32	$12,780	$7,953	$20,732	$4,373,659
33	$12,757	$7,976	$20,732	$4,365,683
34	$12,733	$7,999	$20,732	$4,357,684
35	$12,710	$8,022	$20,732	$4,349,661
36	$12,687	$8,046	$20,732	$4,341,615

第3年供款共

$248,789

第3年利息

$153,768

第3年共還本金

$95,021

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,663	$8,069	$20,732	$4,333,546
38	$12,640	$8,093	$20,732	$4,325,453
39	$12,616	$8,116	$20,732	$4,317,336
40	$12,592	$8,140	$20,732	$4,309,196
41	$12,568	$8,164	$20,732	$4,301,032
42	$12,545	$8,188	$20,732	$4,292,845
43	$12,521	$8,212	$20,732	$4,284,633
44	$12,497	$8,236	$20,732	$4,276,397
45	$12,473	$8,260	$20,732	$4,268,138
46	$12,449	$8,284	$20,732	$4,259,854
47	$12,425	$8,308	$20,732	$4,251,546
48	$12,400	$8,332	$20,732	$4,243,214

第4年供款共

$248,789

第4年利息

$150,388

第4年共還本金

$98,401

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,376	$8,356	$20,732	$4,234,858
50	$12,352	$8,381	$20,732	$4,226,477
51	$12,327	$8,405	$20,732	$4,218,072
52	$12,303	$8,430	$20,732	$4,209,642
53	$12,278	$8,454	$20,732	$4,201,188
54	$12,253	$8,479	$20,732	$4,192,709
55	$12,229	$8,504	$20,732	$4,184,206
56	$12,204	$8,528	$20,732	$4,175,677
57	$12,179	$8,553	$20,732	$4,167,124
58	$12,154	$8,578	$20,732	$4,158,546
59	$12,129	$8,603	$20,732	$4,149,942
60	$12,104	$8,628	$20,732	$4,141,314

第5年供款共

$248,789

第5年利息

$146,888

第5年共還本金

$101,901

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$12,079	$8,654	$20,732	$4,132,660
62	$12,054	$8,679	$20,732	$4,123,981
63	$12,028	$8,704	$20,732	$4,115,277
64	$12,003	$8,730	$20,732	$4,106,548
65	$11,977	$8,755	$20,732	$4,097,793
66	$11,952	$8,780	$20,732	$4,089,012
67	$11,926	$8,806	$20,732	$4,080,206
68	$11,901	$8,832	$20,732	$4,071,375
69	$11,875	$8,858	$20,732	$4,062,517
70	$11,849	$8,883	$20,732	$4,053,634
71	$11,823	$8,909	$20,732	$4,044,724
72	$11,797	$8,935	$20,732	$4,035,789

第6年供款共

$248,789

第6年利息

$143,264

第6年共還本金

$105,525

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,771	$8,961	$20,732	$4,026,828
74	$11,745	$8,987	$20,732	$4,017,840
75	$11,719	$9,014	$20,732	$4,008,826
76	$11,692	$9,040	$20,732	$3,999,787
77	$11,666	$9,066	$20,732	$3,990,720
78	$11,640	$9,093	$20,732	$3,981,627
79	$11,613	$9,119	$20,732	$3,972,508
80	$11,586	$9,146	$20,732	$3,963,362
81	$11,560	$9,173	$20,732	$3,954,190
82	$11,533	$9,199	$20,732	$3,944,990
83	$11,506	$9,226	$20,732	$3,935,764
84	$11,479	$9,253	$20,732	$3,926,511

第7年供款共

$248,789

第7年利息

$139,511

第7年共還本金

$109,278

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,452	$9,280	$20,732	$3,917,231
86	$11,425	$9,307	$20,732	$3,907,924
87	$11,398	$9,334	$20,732	$3,898,589
88	$11,371	$9,362	$20,732	$3,889,228
89	$11,344	$9,389	$20,732	$3,879,839
90	$11,316	$9,416	$20,732	$3,870,423
91	$11,289	$9,444	$20,732	$3,860,979
92	$11,261	$9,471	$20,732	$3,851,508
93	$11,234	$9,499	$20,732	$3,842,009
94	$11,206	$9,527	$20,732	$3,832,483
95	$11,178	$9,554	$20,732	$3,822,928
96	$11,150	$9,582	$20,732	$3,813,346

第8年供款共

$248,789

第8年利息

$135,624

第8年共還本金

$113,165

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$11,122	$9,610	$20,732	$3,803,736
98	$11,094	$9,638	$20,732	$3,794,098
99	$11,066	$9,666	$20,732	$3,784,432
100	$11,038	$9,694	$20,732	$3,774,737
101	$11,010	$9,723	$20,732	$3,765,014
102	$10,981	$9,751	$20,732	$3,755,263
103	$10,953	$9,780	$20,732	$3,745,484
104	$10,924	$9,808	$20,732	$3,735,676
105	$10,896	$9,837	$20,732	$3,725,839
106	$10,867	$9,865	$20,732	$3,715,974
107	$10,838	$9,894	$20,732	$3,706,080
108	$10,809	$9,923	$20,732	$3,696,157

第9年供款共

$248,789

第9年利息

$131,599

第9年共還本金

$117,190

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,780	$9,952	$20,732	$3,686,205
110	$10,751	$9,981	$20,732	$3,676,224
111	$10,722	$10,010	$20,732	$3,666,214
112	$10,693	$10,039	$20,732	$3,656,174
113	$10,664	$10,069	$20,732	$3,646,106
114	$10,634	$10,098	$20,732	$3,636,008
115	$10,605	$10,127	$20,732	$3,625,880
116	$10,575	$10,157	$20,732	$3,615,724
117	$10,546	$10,187	$20,732	$3,605,537
118	$10,516	$10,216	$20,732	$3,595,321
119	$10,486	$10,246	$20,732	$3,585,075
120	$10,456	$10,276	$20,732	$3,574,799

第10年供款共

$248,789

第10年利息

$127,431

第10年共還本金

$121,358

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,426	$10,306	$20,732	$3,564,493
122	$10,396	$10,336	$20,732	$3,554,157
123	$10,366	$10,366	$20,732	$3,543,791
124	$10,336	$10,396	$20,732	$3,533,395
125	$10,306	$10,427	$20,732	$3,522,968
126	$10,275	$10,457	$20,732	$3,512,511
127	$10,245	$10,488	$20,732	$3,502,023
128	$10,214	$10,518	$20,732	$3,491,505
129	$10,184	$10,549	$20,732	$3,480,956
130	$10,153	$10,580	$20,732	$3,470,377
131	$10,122	$10,610	$20,732	$3,459,766
132	$10,091	$10,641	$20,732	$3,449,125

第11年供款共

$248,789

第11年利息

$123,115

第11年共還本金

$125,674

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$10,060	$10,672	$20,732	$3,438,452
134	$10,029	$10,704	$20,732	$3,427,749
135	$9,998	$10,735	$20,732	$3,417,014
136	$9,966	$10,766	$20,732	$3,406,248
137	$9,935	$10,798	$20,732	$3,395,450
138	$9,903	$10,829	$20,732	$3,384,621
139	$9,872	$10,861	$20,732	$3,373,761
140	$9,840	$10,892	$20,732	$3,362,869
141	$9,808	$10,924	$20,732	$3,351,944
142	$9,777	$10,956	$20,732	$3,340,989
143	$9,745	$10,988	$20,732	$3,330,001
144	$9,713	$11,020	$20,732	$3,318,981

第12年供款共

$248,789

第12年利息

$118,645

第12年共還本金

$130,144

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,680	$11,052	$20,732	$3,307,929
146	$9,648	$11,084	$20,732	$3,296,845
147	$9,616	$11,117	$20,732	$3,285,728
148	$9,583	$11,149	$20,732	$3,274,579
149	$9,551	$11,182	$20,732	$3,263,397
150	$9,518	$11,214	$20,732	$3,252,183
151	$9,486	$11,247	$20,732	$3,240,936
152	$9,453	$11,280	$20,732	$3,229,657
153	$9,420	$11,313	$20,732	$3,218,344
154	$9,387	$11,346	$20,732	$3,206,999
155	$9,354	$11,379	$20,732	$3,195,620
156	$9,321	$11,412	$20,732	$3,184,208

第13年供款共

$248,789

第13年利息

$114,016

第13年共還本金

$134,773

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,287	$11,445	$20,732	$3,172,763
158	$9,254	$11,479	$20,732	$3,161,285
159	$9,220	$11,512	$20,732	$3,149,773
160	$9,187	$11,546	$20,732	$3,138,227
161	$9,153	$11,579	$20,732	$3,126,648
162	$9,119	$11,613	$20,732	$3,115,035
163	$9,086	$11,647	$20,732	$3,103,388
164	$9,052	$11,681	$20,732	$3,091,707
165	$9,017	$11,715	$20,732	$3,079,992
166	$8,983	$11,749	$20,732	$3,068,243
167	$8,949	$11,783	$20,732	$3,056,460
168	$8,915	$11,818	$20,732	$3,044,642

第14年供款共

$248,789

第14年利息

$109,223

第14年共還本金

$139,566

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,880	$11,852	$20,732	$3,032,790
170	$8,846	$11,887	$20,732	$3,020,903
171	$8,811	$11,921	$20,732	$3,008,982
172	$8,776	$11,956	$20,732	$2,997,025
173	$8,741	$11,991	$20,732	$2,985,034
174	$8,706	$12,026	$20,732	$2,973,008
175	$8,671	$12,061	$20,732	$2,960,947
176	$8,636	$12,096	$20,732	$2,948,851
177	$8,601	$12,132	$20,732	$2,936,719
178	$8,565	$12,167	$20,732	$2,924,552
179	$8,530	$12,202	$20,732	$2,912,350
180	$8,494	$12,238	$20,732	$2,900,112

第15年供款共

$248,789

第15年利息

$104,259

第15年共還本金

$144,530

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,459	$12,274	$20,732	$2,887,838
182	$8,423	$12,310	$20,732	$2,875,529
183	$8,387	$12,345	$20,732	$2,863,183
184	$8,351	$12,381	$20,732	$2,850,802
185	$8,315	$12,418	$20,732	$2,838,384
186	$8,279	$12,454	$20,732	$2,825,930
187	$8,242	$12,490	$20,732	$2,813,440
188	$8,206	$12,527	$20,732	$2,800,914
189	$8,169	$12,563	$20,732	$2,788,351
190	$8,133	$12,600	$20,732	$2,775,751
191	$8,096	$12,636	$20,732	$2,763,115
192	$8,059	$12,673	$20,732	$2,750,441

第16年供款共

$248,789

第16年利息

$99,118

第16年共還本金

$149,671

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$8,022	$12,710	$20,732	$2,737,731
194	$7,985	$12,747	$20,732	$2,724,984
195	$7,948	$12,785	$20,732	$2,712,199
196	$7,911	$12,822	$20,732	$2,699,377
197	$7,873	$12,859	$20,732	$2,686,518
198	$7,836	$12,897	$20,732	$2,673,621
199	$7,798	$12,934	$20,732	$2,660,687
200	$7,760	$12,972	$20,732	$2,647,715
201	$7,723	$13,010	$20,732	$2,634,705
202	$7,685	$13,048	$20,732	$2,621,657
203	$7,647	$13,086	$20,732	$2,608,571
204	$7,608	$13,124	$20,732	$2,595,447

第17年供款共

$248,789

第17年利息

$93,795

第17年共還本金

$154,994

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,570	$13,162	$20,732	$2,582,285
206	$7,532	$13,201	$20,732	$2,569,084
207	$7,493	$13,239	$20,732	$2,555,845
208	$7,455	$13,278	$20,732	$2,542,567
209	$7,416	$13,317	$20,732	$2,529,251
210	$7,377	$13,355	$20,732	$2,515,895
211	$7,338	$13,394	$20,732	$2,502,501
212	$7,299	$13,433	$20,732	$2,489,067
213	$7,260	$13,473	$20,732	$2,475,595
214	$7,220	$13,512	$20,732	$2,462,083
215	$7,181	$13,551	$20,732	$2,448,532
216	$7,142	$13,591	$20,732	$2,434,941

第18年供款共

$248,789

第18年利息

$88,282

第18年共還本金

$160,507

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,102	$13,630	$20,732	$2,421,310
218	$7,062	$13,670	$20,732	$2,407,640
219	$7,022	$13,710	$20,732	$2,393,930
220	$6,982	$13,750	$20,732	$2,380,180
221	$6,942	$13,790	$20,732	$2,366,390
222	$6,902	$13,830	$20,732	$2,352,559
223	$6,862	$13,871	$20,732	$2,338,688
224	$6,821	$13,911	$20,732	$2,324,777
225	$6,781	$13,952	$20,732	$2,310,825
226	$6,740	$13,992	$20,732	$2,296,833
227	$6,699	$14,033	$20,732	$2,282,800
228	$6,658	$14,074	$20,732	$2,268,725

第19年供款共

$248,789

第19年利息

$82,573

第19年共還本金

$166,215

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,617	$14,115	$20,732	$2,254,610
230	$6,576	$14,156	$20,732	$2,240,454
231	$6,535	$14,198	$20,732	$2,226,256
232	$6,493	$14,239	$20,732	$2,212,017
233	$6,452	$14,281	$20,732	$2,197,736
234	$6,410	$14,322	$20,732	$2,183,414
235	$6,368	$14,364	$20,732	$2,169,050
236	$6,326	$14,406	$20,732	$2,154,644
237	$6,284	$14,448	$20,732	$2,140,196
238	$6,242	$14,490	$20,732	$2,125,705
239	$6,200	$14,532	$20,732	$2,111,173
240	$6,158	$14,575	$20,732	$2,096,598

第20年供款共

$248,789

第20年利息

$76,662

第20年共還本金

$172,127

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,115	$14,617	$20,732	$2,081,981
242	$6,072	$14,660	$20,732	$2,067,321
243	$6,030	$14,703	$20,732	$2,052,618
244	$5,987	$14,746	$20,732	$2,037,873
245	$5,944	$14,789	$20,732	$2,023,084
246	$5,901	$14,832	$20,732	$2,008,252
247	$5,857	$14,875	$20,732	$1,993,377
248	$5,814	$14,918	$20,732	$1,978,459
249	$5,771	$14,962	$20,732	$1,963,497
250	$5,727	$15,006	$20,732	$1,948,492
251	$5,683	$15,049	$20,732	$1,933,442
252	$5,639	$15,093	$20,732	$1,918,349

第21年供款共

$248,789

第21年利息

$70,540

第21年共還本金

$178,249

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,595	$15,137	$20,732	$1,903,212
254	$5,551	$15,181	$20,732	$1,888,030
255	$5,507	$15,226	$20,732	$1,872,805
256	$5,462	$15,270	$20,732	$1,857,535
257	$5,418	$15,315	$20,732	$1,842,220
258	$5,373	$15,359	$20,732	$1,826,861
259	$5,328	$15,404	$20,732	$1,811,457
260	$5,283	$15,449	$20,732	$1,796,008
261	$5,238	$15,494	$20,732	$1,780,514
262	$5,193	$15,539	$20,732	$1,764,975
263	$5,148	$15,585	$20,732	$1,749,390
264	$5,102	$15,630	$20,732	$1,733,760

第22年供款共

$248,789

第22年利息

$64,200

第22年共還本金

$184,589

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,057	$15,676	$20,732	$1,718,085
266	$5,011	$15,721	$20,732	$1,702,363
267	$4,965	$15,767	$20,732	$1,686,596
268	$4,919	$15,813	$20,732	$1,670,783
269	$4,873	$15,859	$20,732	$1,654,924
270	$4,827	$15,906	$20,732	$1,639,018
271	$4,780	$15,952	$20,732	$1,623,066
272	$4,734	$15,998	$20,732	$1,607,068
273	$4,687	$16,045	$20,732	$1,591,023
274	$4,640	$16,092	$20,732	$1,574,931
275	$4,594	$16,139	$20,732	$1,558,792
276	$4,546	$16,186	$20,732	$1,542,606

第23年供款共

$248,789

第23年利息

$57,635

第23年共還本金

$191,154

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,499	$16,233	$20,732	$1,526,373
278	$4,452	$16,280	$20,732	$1,510,092
279	$4,404	$16,328	$20,732	$1,493,764
280	$4,357	$16,376	$20,732	$1,477,389
281	$4,309	$16,423	$20,732	$1,460,965
282	$4,261	$16,471	$20,732	$1,444,494
283	$4,213	$16,519	$20,732	$1,427,975
284	$4,165	$16,567	$20,732	$1,411,407
285	$4,117	$16,616	$20,732	$1,394,792
286	$4,068	$16,664	$20,732	$1,378,127
287	$4,020	$16,713	$20,732	$1,361,415
288	$3,971	$16,762	$20,732	$1,344,653

第24年供款共

$248,789

第24年利息

$50,836

第24年共還本金

$197,953

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,922	$16,810	$20,732	$1,327,842
290	$3,873	$16,860	$20,732	$1,310,983
291	$3,824	$16,909	$20,732	$1,294,074
292	$3,774	$16,958	$20,732	$1,277,116
293	$3,725	$17,007	$20,732	$1,260,109
294	$3,675	$17,057	$20,732	$1,243,052
295	$3,626	$17,107	$20,732	$1,225,945
296	$3,576	$17,157	$20,732	$1,208,788
297	$3,526	$17,207	$20,732	$1,191,581
298	$3,475	$17,257	$20,732	$1,174,324
299	$3,425	$17,307	$20,732	$1,157,017
300	$3,375	$17,358	$20,732	$1,139,659

第25年供款共

$248,789

第25年利息

$43,795

第25年共還本金

$204,994

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,324	$17,408	$20,732	$1,122,251
302	$3,273	$17,459	$20,732	$1,104,792
303	$3,222	$17,510	$20,732	$1,087,282
304	$3,171	$17,561	$20,732	$1,069,721
305	$3,120	$17,612	$20,732	$1,052,108
306	$3,069	$17,664	$20,732	$1,034,444
307	$3,017	$17,715	$20,732	$1,016,729
308	$2,965	$17,767	$20,732	$998,962
309	$2,914	$17,819	$20,732	$981,144
310	$2,862	$17,871	$20,732	$963,273
311	$2,810	$17,923	$20,732	$945,350
312	$2,757	$17,975	$20,732	$927,375

第26年供款共

$248,789

第26年利息

$36,504

第26年共還本金

$212,285

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,705	$18,028	$20,732	$909,347
314	$2,652	$18,080	$20,732	$891,267
315	$2,600	$18,133	$20,732	$873,134
316	$2,547	$18,186	$20,732	$854,949
317	$2,494	$18,239	$20,732	$836,710
318	$2,440	$18,292	$20,732	$818,418
319	$2,387	$18,345	$20,732	$800,072
320	$2,334	$18,399	$20,732	$781,674
321	$2,280	$18,453	$20,732	$763,221
322	$2,226	$18,506	$20,732	$744,715
323	$2,172	$18,560	$20,732	$726,154
324	$2,118	$18,614	$20,732	$707,540

第27年供款共

$248,789

第27年利息

$28,954

第27年共還本金

$219,835

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,064	$18,669	$20,732	$688,871
326	$2,009	$18,723	$20,732	$670,148
327	$1,955	$18,778	$20,732	$651,370
328	$1,900	$18,833	$20,732	$632,538
329	$1,845	$18,887	$20,732	$613,650
330	$1,790	$18,943	$20,732	$594,708
331	$1,735	$18,998	$20,732	$575,710
332	$1,679	$19,053	$20,732	$556,657
333	$1,624	$19,109	$20,732	$537,548
334	$1,568	$19,165	$20,732	$518,383
335	$1,512	$19,220	$20,732	$499,163
336	$1,456	$19,277	$20,732	$479,886

第28年供款共

$248,789

第28年利息

$21,135

第28年共還本金

$227,654

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,400	$19,333	$20,732	$460,554
338	$1,343	$19,389	$20,732	$441,164
339	$1,287	$19,446	$20,732	$421,719
340	$1,230	$19,502	$20,732	$402,216
341	$1,173	$19,559	$20,732	$382,657
342	$1,116	$19,616	$20,732	$363,041
343	$1,059	$19,674	$20,732	$343,367
344	$1,001	$19,731	$20,732	$323,636
345	$944	$19,788	$20,732	$303,848
346	$886	$19,846	$20,732	$284,002
347	$828	$19,904	$20,732	$264,098
348	$770	$19,962	$20,732	$244,136

第29年供款共

$248,789

第29年利息

$13,038

第29年共還本金

$235,751

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$712	$20,020	$20,732	$224,115
350	$654	$20,079	$20,732	$204,037
351	$595	$20,137	$20,732	$183,899
352	$536	$20,196	$20,732	$163,703
353	$477	$20,255	$20,732	$143,448
354	$418	$20,314	$20,732	$123,134
355	$359	$20,373	$20,732	$102,761
356	$300	$20,433	$20,732	$82,328
357	$240	$20,492	$20,732	$61,836
358	$180	$20,552	$20,732	$41,284
359	$120	$20,612	$20,732	$20,672
360	$60	$20,672	$20,732	$0

第30年供款共

$248,789

第30年利息

$4,653

第30年共還本金

$244,136

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$11,176,662

免責聲明

筍盤推介

按揭保險費
info