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$11,465,213

每月供款
$22,834

首期

$2,915,000

總貸款額

$5,085,000

總利息

$3,135,213

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,245,000

按月供比率計算

$45,668

置業成本總預算

HK$3,245,000

首期

$2,915,000
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

$45,668

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

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

沙田帝堡城

thumb_up

＊豪華會所屋苑＊東南大2房高層園景＊

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

VR實景

馬鞍山翠擁華庭第11座

thumb_up

翠擁華庭第11座

實

675 呎

@12,889

建

868 呎

@10,023

local_fire_department 至HIT hotel_class 樓王 verified 首置必買

售$870 萬

實

675 呎

@12,889

建

868 呎

@10,023

售$870 萬

local_fire_department 至HIT hotel_class 樓王 verified 首置必買

西貢 Marina Cove

thumb_up

匡湖居分層靚景

實

533 呎

@13,659

建

650 呎

@11,200

local_fire_department 至HIT local_offer 低水筍價

售$728 萬

實

533 呎

@13,659

建

650 呎

@11,200

售$728 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山聽濤雅苑第07座

thumb_up

靚裝高層海景三房套平賣

實

733 呎

@12,005

建

906 呎

@9,713

local_fire_department 至HIT

售$880 萬

實

733 呎

@12,005

建

906 呎

@9,713

售$880 萬

local_fire_department 至HIT

VR實景

馬鞍山泓碧第02座

thumb_up

萬中無一極罕有梗廚明廁放盤, 大2房靚則, 2年新樓, 低密度豪宅,

實

511 呎

@16,204

local_fire_department 至HIT verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

售$828 萬

實

511 呎

@16,204

售$828 萬

local_fire_department 至HIT verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

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

馬鞍山聽濤雅苑第08座

thumb_up

真筍盤@三房套加工人房！業主求賣，還價即成

實

745 呎

@11,007

建

927 呎

@8,846

local_fire_department 至HIT

售$820 萬

實

745 呎

@11,007

建

927 呎

@8,846

售$820 萬

local_fire_department 至HIT

沙田玖瓏山

thumb_up

玖瓏山**1房正南**麗坪路唯一屋苑1房單位**買少見少**大則1房

實

467 呎

@17,131

售$800 萬

實

467 呎

@17,131

售$800 萬

馬鞍山海典灣第05座

thumb_up

罕有放盤

實

561 呎

@14,260

建

756 呎

@10,582

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

售$800 萬

實

561 呎

@14,260

建

756 呎

@10,582

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

馬鞍山銀湖天峰第02座

thumb_up

特色戶,超大平台,罕有放盤,

實

549 呎

@13,661

建

718 呎

@10,446

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$750 萬

實

549 呎

@13,661

建

718 呎

@10,446

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

沙田沙田第一城

thumb_up

沙田第一城 3房套加工人房換樓必睇

實

853 呎

@9,965

建

1,018 呎

@8,350

local_fire_department 至HIT

售$850 萬

實

853 呎

@9,965

建

1,018 呎

@8,350

售$850 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$30,433	$23,386	$19,164	$16,355
1.500	$31,565	$24,537	$20,337	$17,549
2.000	$32,722	$25,724	$21,553	$18,795
2.500	$33,906	$26,946	$22,812	$20,092
3.000	$35,116	$28,201	$24,114	$21,439
3.500	$36,352	$29,491	$25,457	$22,834
4.000	$37,613	$30,814	$26,841	$24,277
4.500	$38,900	$32,170	$28,264	$25,765
5.000	$40,212	$33,559	$29,726	$27,297
5.500	$41,549	$34,979	$31,226	$28,872
6.000	$42,910	$36,431	$32,763	$30,487

每月供款$22,834

年期

30年

貸款金額

$5,085,000

總利息

$3,135,213

總貸款連利息

$8,220,213

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$14,831	$8,003	$22,834	$5,076,997
2	$14,808	$8,026	$22,834	$5,068,971
3	$14,784	$8,049	$22,834	$5,060,922
4	$14,761	$8,073	$22,834	$5,052,849
5	$14,737	$8,096	$22,834	$5,044,753
6	$14,714	$8,120	$22,834	$5,036,632
7	$14,690	$8,144	$22,834	$5,028,489
8	$14,666	$8,167	$22,834	$5,020,321
9	$14,643	$8,191	$22,834	$5,012,130
10	$14,619	$8,215	$22,834	$5,003,915
11	$14,595	$8,239	$22,834	$4,995,676
12	$14,571	$8,263	$22,834	$4,987,412

第1年供款共

$274,007

第1年利息

$176,419

第1年共還本金

$97,588

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$14,547	$8,287	$22,834	$4,979,125
14	$14,522	$8,311	$22,834	$4,970,814
15	$14,498	$8,336	$22,834	$4,962,478
16	$14,474	$8,360	$22,834	$4,954,118
17	$14,450	$8,384	$22,834	$4,945,733
18	$14,425	$8,409	$22,834	$4,937,325
19	$14,401	$8,433	$22,834	$4,928,891
20	$14,376	$8,458	$22,834	$4,920,433
21	$14,351	$8,483	$22,834	$4,911,950
22	$14,327	$8,507	$22,834	$4,903,443
23	$14,302	$8,532	$22,834	$4,894,911
24	$14,277	$8,557	$22,834	$4,886,354

第2年供款共

$274,007

第2年利息

$172,949

第2年共還本金

$101,059

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$14,252	$8,582	$22,834	$4,877,772
26	$14,227	$8,607	$22,834	$4,869,165
27	$14,202	$8,632	$22,834	$4,860,532
28	$14,177	$8,657	$22,834	$4,851,875
29	$14,151	$8,683	$22,834	$4,843,192
30	$14,126	$8,708	$22,834	$4,834,485
31	$14,101	$8,733	$22,834	$4,825,751
32	$14,075	$8,759	$22,834	$4,816,992
33	$14,050	$8,784	$22,834	$4,808,208
34	$14,024	$8,810	$22,834	$4,799,398
35	$13,998	$8,836	$22,834	$4,790,562
36	$13,972	$8,861	$22,834	$4,781,701

第3年供款共

$274,007

第3年利息

$169,354

第3年共還本金

$104,653

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$13,947	$8,887	$22,834	$4,772,814
38	$13,921	$8,913	$22,834	$4,763,900
39	$13,895	$8,939	$22,834	$4,754,961
40	$13,869	$8,965	$22,834	$4,745,996
41	$13,842	$8,991	$22,834	$4,737,004
42	$13,816	$9,018	$22,834	$4,727,987
43	$13,790	$9,044	$22,834	$4,718,943
44	$13,764	$9,070	$22,834	$4,709,872
45	$13,737	$9,097	$22,834	$4,700,776
46	$13,711	$9,123	$22,834	$4,691,652
47	$13,684	$9,150	$22,834	$4,682,502
48	$13,657	$9,177	$22,834	$4,673,326

第4年供款共

$274,007

第4年利息

$165,632

第4年共還本金

$108,375

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$13,631	$9,203	$22,834	$4,664,122
50	$13,604	$9,230	$22,834	$4,654,892
51	$13,577	$9,257	$22,834	$4,645,635
52	$13,550	$9,284	$22,834	$4,636,351
53	$13,523	$9,311	$22,834	$4,627,040
54	$13,496	$9,338	$22,834	$4,617,701
55	$13,468	$9,366	$22,834	$4,608,336
56	$13,441	$9,393	$22,834	$4,598,943
57	$13,414	$9,420	$22,834	$4,589,522
58	$13,386	$9,448	$22,834	$4,580,075
59	$13,359	$9,475	$22,834	$4,570,599
60	$13,331	$9,503	$22,834	$4,561,096

第5年供款共

$274,007

第5年利息

$161,777

第5年共還本金

$112,230

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$13,303	$9,531	$22,834	$4,551,565
62	$13,275	$9,559	$22,834	$4,542,007
63	$13,248	$9,586	$22,834	$4,532,420
64	$13,220	$9,614	$22,834	$4,522,806
65	$13,192	$9,642	$22,834	$4,513,164
66	$13,163	$9,671	$22,834	$4,503,493
67	$13,135	$9,699	$22,834	$4,493,794
68	$13,107	$9,727	$22,834	$4,484,067
69	$13,079	$9,755	$22,834	$4,474,312
70	$13,050	$9,784	$22,834	$4,464,528
71	$13,022	$9,812	$22,834	$4,454,716
72	$12,993	$9,841	$22,834	$4,444,875

第6年供款共

$274,007

第6年利息

$157,786

第6年共還本金

$116,221

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$12,964	$9,870	$22,834	$4,435,005
74	$12,935	$9,898	$22,834	$4,425,107
75	$12,907	$9,927	$22,834	$4,415,179
76	$12,878	$9,956	$22,834	$4,405,223
77	$12,849	$9,985	$22,834	$4,395,238
78	$12,819	$10,014	$22,834	$4,385,223
79	$12,790	$10,044	$22,834	$4,375,179
80	$12,761	$10,073	$22,834	$4,365,106
81	$12,732	$10,102	$22,834	$4,355,004
82	$12,702	$10,132	$22,834	$4,344,872
83	$12,673	$10,161	$22,834	$4,334,711
84	$12,643	$10,191	$22,834	$4,324,520

第7年供款共

$274,007

第7年利息

$153,652

第7年共還本金

$120,355

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$12,613	$10,221	$22,834	$4,314,299
86	$12,583	$10,251	$22,834	$4,304,049
87	$12,553	$10,280	$22,834	$4,293,768
88	$12,523	$10,310	$22,834	$4,283,458
89	$12,493	$10,341	$22,834	$4,273,117
90	$12,463	$10,371	$22,834	$4,262,747
91	$12,433	$10,401	$22,834	$4,252,346
92	$12,403	$10,431	$22,834	$4,241,914
93	$12,372	$10,462	$22,834	$4,231,453
94	$12,342	$10,492	$22,834	$4,220,961
95	$12,311	$10,523	$22,834	$4,210,438
96	$12,280	$10,553	$22,834	$4,199,884

第8年供款共

$274,007

第8年利息

$149,371

第8年共還本金

$124,636

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$12,250	$10,584	$22,834	$4,189,300
98	$12,219	$10,615	$22,834	$4,178,685
99	$12,188	$10,646	$22,834	$4,168,039
100	$12,157	$10,677	$22,834	$4,157,362
101	$12,126	$10,708	$22,834	$4,146,653
102	$12,094	$10,740	$22,834	$4,135,914
103	$12,063	$10,771	$22,834	$4,125,143
104	$12,032	$10,802	$22,834	$4,114,341
105	$12,000	$10,834	$22,834	$4,103,507
106	$11,969	$10,865	$22,834	$4,092,642
107	$11,937	$10,897	$22,834	$4,081,745
108	$11,905	$10,929	$22,834	$4,070,816

第9年供款共

$274,007

第9年利息

$144,939

第9年共還本金

$129,069

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$11,873	$10,961	$22,834	$4,059,855
110	$11,841	$10,993	$22,834	$4,048,862
111	$11,809	$11,025	$22,834	$4,037,838
112	$11,777	$11,057	$22,834	$4,026,781
113	$11,745	$11,089	$22,834	$4,015,692
114	$11,712	$11,121	$22,834	$4,004,570
115	$11,680	$11,154	$22,834	$3,993,416
116	$11,647	$11,186	$22,834	$3,982,230
117	$11,615	$11,219	$22,834	$3,971,011
118	$11,582	$11,252	$22,834	$3,959,759
119	$11,549	$11,285	$22,834	$3,948,474
120	$11,516	$11,318	$22,834	$3,937,157

第10年供款共

$274,007

第10年利息

$140,348

第10年共還本金

$133,659

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$11,483	$11,351	$22,834	$3,925,806
122	$11,450	$11,384	$22,834	$3,914,422
123	$11,417	$11,417	$22,834	$3,903,006
124	$11,384	$11,450	$22,834	$3,891,555
125	$11,350	$11,484	$22,834	$3,880,072
126	$11,317	$11,517	$22,834	$3,868,555
127	$11,283	$11,551	$22,834	$3,857,004
128	$11,250	$11,584	$22,834	$3,845,420
129	$11,216	$11,618	$22,834	$3,833,802
130	$11,182	$11,652	$22,834	$3,822,150
131	$11,148	$11,686	$22,834	$3,810,464
132	$11,114	$11,720	$22,834	$3,798,744

第11年供款共

$274,007

第11年利息

$135,594

第11年共還本金

$138,413

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$11,080	$11,754	$22,834	$3,786,989
134	$11,045	$11,789	$22,834	$3,775,201
135	$11,011	$11,823	$22,834	$3,763,378
136	$10,977	$11,857	$22,834	$3,751,521
137	$10,942	$11,892	$22,834	$3,739,629
138	$10,907	$11,927	$22,834	$3,727,702
139	$10,872	$11,961	$22,834	$3,715,740
140	$10,838	$11,996	$22,834	$3,703,744
141	$10,803	$12,031	$22,834	$3,691,713
142	$10,767	$12,066	$22,834	$3,679,646
143	$10,732	$12,102	$22,834	$3,667,545
144	$10,697	$12,137	$22,834	$3,655,408

第12年供款共

$274,007

第12年利息

$130,671

第12年共還本金

$143,336

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$10,662	$12,172	$22,834	$3,643,235
146	$10,626	$12,208	$22,834	$3,631,028
147	$10,590	$12,243	$22,834	$3,618,784
148	$10,555	$12,279	$22,834	$3,606,505
149	$10,519	$12,315	$22,834	$3,594,190
150	$10,483	$12,351	$22,834	$3,581,839
151	$10,447	$12,387	$22,834	$3,569,452
152	$10,411	$12,423	$22,834	$3,557,029
153	$10,375	$12,459	$22,834	$3,544,570
154	$10,338	$12,496	$22,834	$3,532,075
155	$10,302	$12,532	$22,834	$3,519,542
156	$10,265	$12,569	$22,834	$3,506,974

第13年供款共

$274,007

第13年利息

$125,573

第13年共還本金

$148,434

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$10,229	$12,605	$22,834	$3,494,369
158	$10,192	$12,642	$22,834	$3,481,727
159	$10,155	$12,679	$22,834	$3,469,048
160	$10,118	$12,716	$22,834	$3,456,332
161	$10,081	$12,753	$22,834	$3,443,579
162	$10,044	$12,790	$22,834	$3,430,789
163	$10,006	$12,827	$22,834	$3,417,961
164	$9,969	$12,865	$22,834	$3,405,096
165	$9,932	$12,902	$22,834	$3,392,194
166	$9,894	$12,940	$22,834	$3,379,254
167	$9,856	$12,978	$22,834	$3,366,276
168	$9,818	$13,016	$22,834	$3,353,261

第14年供款共

$274,007

第14年利息

$120,294

第14年共還本金

$153,713

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$9,780	$13,054	$22,834	$3,340,207
170	$9,742	$13,092	$22,834	$3,327,115
171	$9,704	$13,130	$22,834	$3,313,986
172	$9,666	$13,168	$22,834	$3,300,817
173	$9,627	$13,207	$22,834	$3,287,611
174	$9,589	$13,245	$22,834	$3,274,366
175	$9,550	$13,284	$22,834	$3,261,082
176	$9,511	$13,322	$22,834	$3,247,760
177	$9,473	$13,361	$22,834	$3,234,398
178	$9,434	$13,400	$22,834	$3,220,998
179	$9,395	$13,439	$22,834	$3,207,559
180	$9,355	$13,479	$22,834	$3,194,080

第15年供款共

$274,007

第15年利息

$114,827

第15年共還本金

$159,180

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$9,316	$13,518	$22,834	$3,180,562
182	$9,277	$13,557	$22,834	$3,167,005
183	$9,237	$13,597	$22,834	$3,153,408
184	$9,197	$13,636	$22,834	$3,139,772
185	$9,158	$13,676	$22,834	$3,126,096
186	$9,118	$13,716	$22,834	$3,112,379
187	$9,078	$13,756	$22,834	$3,098,623
188	$9,038	$13,796	$22,834	$3,084,827
189	$8,997	$13,837	$22,834	$3,070,991
190	$8,957	$13,877	$22,834	$3,057,114
191	$8,917	$13,917	$22,834	$3,043,196
192	$8,876	$13,958	$22,834	$3,029,238

第16年供款共

$274,007

第16年利息

$109,165

第16年共還本金

$164,842

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$8,835	$13,999	$22,834	$3,015,240
194	$8,794	$14,039	$22,834	$3,001,200
195	$8,754	$14,080	$22,834	$2,987,120
196	$8,712	$14,121	$22,834	$2,972,998
197	$8,671	$14,163	$22,834	$2,958,836
198	$8,630	$14,204	$22,834	$2,944,632
199	$8,589	$14,245	$22,834	$2,930,386
200	$8,547	$14,287	$22,834	$2,916,099
201	$8,505	$14,329	$22,834	$2,901,771
202	$8,463	$14,370	$22,834	$2,887,400
203	$8,422	$14,412	$22,834	$2,872,988
204	$8,380	$14,454	$22,834	$2,858,534

第17年供款共

$274,007

第17年利息

$103,302

第17年共還本金

$170,705

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$8,337	$14,497	$22,834	$2,844,037
206	$8,295	$14,539	$22,834	$2,829,498
207	$8,253	$14,581	$22,834	$2,814,917
208	$8,210	$14,624	$22,834	$2,800,293
209	$8,168	$14,666	$22,834	$2,785,627
210	$8,125	$14,709	$22,834	$2,770,918
211	$8,082	$14,752	$22,834	$2,756,166
212	$8,039	$14,795	$22,834	$2,741,370
213	$7,996	$14,838	$22,834	$2,726,532
214	$7,952	$14,882	$22,834	$2,711,651
215	$7,909	$14,925	$22,834	$2,696,726
216	$7,865	$14,968	$22,834	$2,681,757

第18年供款共

$274,007

第18年利息

$97,231

第18年共還本金

$176,776

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,822	$15,012	$22,834	$2,666,745
218	$7,778	$15,056	$22,834	$2,651,689
219	$7,734	$15,100	$22,834	$2,636,589
220	$7,690	$15,144	$22,834	$2,621,446
221	$7,646	$15,188	$22,834	$2,606,257
222	$7,602	$15,232	$22,834	$2,591,025
223	$7,557	$15,277	$22,834	$2,575,748
224	$7,513	$15,321	$22,834	$2,560,427
225	$7,468	$15,366	$22,834	$2,545,061
226	$7,423	$15,411	$22,834	$2,529,650
227	$7,378	$15,456	$22,834	$2,514,194
228	$7,333	$15,501	$22,834	$2,498,694

第19年供款共

$274,007

第19年利息

$90,943

第19年共還本金

$183,064

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$7,288	$15,546	$22,834	$2,483,148
230	$7,243	$15,591	$22,834	$2,467,556
231	$7,197	$15,637	$22,834	$2,451,919
232	$7,151	$15,682	$22,834	$2,436,237
233	$7,106	$15,728	$22,834	$2,420,508
234	$7,060	$15,774	$22,834	$2,404,734
235	$7,014	$15,820	$22,834	$2,388,914
236	$6,968	$15,866	$22,834	$2,373,048
237	$6,921	$15,913	$22,834	$2,357,135
238	$6,875	$15,959	$22,834	$2,341,177
239	$6,828	$16,005	$22,834	$2,325,171
240	$6,782	$16,052	$22,834	$2,309,119

第20年供款共

$274,007

第20年利息

$84,432

第20年共還本金

$189,575

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,735	$16,099	$22,834	$2,293,020
242	$6,688	$16,146	$22,834	$2,276,874
243	$6,641	$16,193	$22,834	$2,260,681
244	$6,594	$16,240	$22,834	$2,244,441
245	$6,546	$16,288	$22,834	$2,228,153
246	$6,499	$16,335	$22,834	$2,211,818
247	$6,451	$16,383	$22,834	$2,195,435
248	$6,403	$16,431	$22,834	$2,179,004
249	$6,355	$16,478	$22,834	$2,162,526
250	$6,307	$16,527	$22,834	$2,145,999
251	$6,259	$16,575	$22,834	$2,129,425
252	$6,211	$16,623	$22,834	$2,112,802

第21年供款共

$274,007

第21年利息

$77,690

第21年共還本金

$196,317

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$6,162	$16,672	$22,834	$2,096,130
254	$6,114	$16,720	$22,834	$2,079,410
255	$6,065	$16,769	$22,834	$2,062,641
256	$6,016	$16,818	$22,834	$2,045,823
257	$5,967	$16,867	$22,834	$2,028,956
258	$5,918	$16,916	$22,834	$2,012,040
259	$5,868	$16,965	$22,834	$1,995,074
260	$5,819	$17,015	$22,834	$1,978,059
261	$5,769	$17,065	$22,834	$1,960,995
262	$5,720	$17,114	$22,834	$1,943,880
263	$5,670	$17,164	$22,834	$1,926,716
264	$5,620	$17,214	$22,834	$1,909,502

第22年供款共

$274,007

第22年利息

$70,707

第22年共還本金

$203,300

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,569	$17,265	$22,834	$1,892,237
266	$5,519	$17,315	$22,834	$1,874,922
267	$5,469	$17,365	$22,834	$1,857,557
268	$5,418	$17,416	$22,834	$1,840,141
269	$5,367	$17,467	$22,834	$1,822,674
270	$5,316	$17,518	$22,834	$1,805,156
271	$5,265	$17,569	$22,834	$1,787,587
272	$5,214	$17,620	$22,834	$1,769,967
273	$5,162	$17,672	$22,834	$1,752,296
274	$5,111	$17,723	$22,834	$1,734,573
275	$5,059	$17,775	$22,834	$1,716,798
276	$5,007	$17,827	$22,834	$1,698,971

第23年供款共

$274,007

第23年利息

$63,477

第23年共還本金

$210,530

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,955	$17,879	$22,834	$1,681,093
278	$4,903	$17,931	$22,834	$1,663,162
279	$4,851	$17,983	$22,834	$1,645,179
280	$4,798	$18,035	$22,834	$1,627,144
281	$4,746	$18,088	$22,834	$1,609,056
282	$4,693	$18,141	$22,834	$1,590,915
283	$4,640	$18,194	$22,834	$1,572,721
284	$4,587	$18,247	$22,834	$1,554,474
285	$4,534	$18,300	$22,834	$1,536,174
286	$4,481	$18,353	$22,834	$1,517,821
287	$4,427	$18,407	$22,834	$1,499,414
288	$4,373	$18,461	$22,834	$1,480,953

第24年供款共

$274,007

第24年利息

$55,989

第24年共還本金

$218,018

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,319	$18,514	$22,834	$1,462,439
290	$4,265	$18,568	$22,834	$1,443,870
291	$4,211	$18,623	$22,834	$1,425,247
292	$4,157	$18,677	$22,834	$1,406,571
293	$4,102	$18,731	$22,834	$1,387,839
294	$4,048	$18,786	$22,834	$1,369,053
295	$3,993	$18,841	$22,834	$1,350,212
296	$3,938	$18,896	$22,834	$1,331,316
297	$3,883	$18,951	$22,834	$1,312,365
298	$3,828	$19,006	$22,834	$1,293,359
299	$3,772	$19,062	$22,834	$1,274,298
300	$3,717	$19,117	$22,834	$1,255,180

第25年供款共

$274,007

第25年利息

$48,234

第25年共還本金

$225,773

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,661	$19,173	$22,834	$1,236,007
302	$3,605	$19,229	$22,834	$1,216,779
303	$3,549	$19,285	$22,834	$1,197,494
304	$3,493	$19,341	$22,834	$1,178,152
305	$3,436	$19,398	$22,834	$1,158,755
306	$3,380	$19,454	$22,834	$1,139,300
307	$3,323	$19,511	$22,834	$1,119,790
308	$3,266	$19,568	$22,834	$1,100,222
309	$3,209	$19,625	$22,834	$1,080,597
310	$3,152	$19,682	$22,834	$1,060,915
311	$3,094	$19,740	$22,834	$1,041,175
312	$3,037	$19,797	$22,834	$1,021,378

第26年供款共

$274,007

第26年利息

$40,204

第26年共還本金

$233,803

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,979	$19,855	$22,834	$1,001,523
314	$2,921	$19,913	$22,834	$981,610
315	$2,863	$19,971	$22,834	$961,639
316	$2,805	$20,029	$22,834	$941,610
317	$2,746	$20,088	$22,834	$921,522
318	$2,688	$20,146	$22,834	$901,376
319	$2,629	$20,205	$22,834	$881,171
320	$2,570	$20,264	$22,834	$860,908
321	$2,511	$20,323	$22,834	$840,585
322	$2,452	$20,382	$22,834	$820,202
323	$2,392	$20,442	$22,834	$799,761
324	$2,333	$20,501	$22,834	$779,259

第27年供款共

$274,007

第27年利息

$31,889

第27年共還本金

$242,118

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,273	$20,561	$22,834	$758,698
326	$2,213	$20,621	$22,834	$738,077
327	$2,153	$20,681	$22,834	$717,396
328	$2,092	$20,742	$22,834	$696,655
329	$2,032	$20,802	$22,834	$675,853
330	$1,971	$20,863	$22,834	$654,990
331	$1,910	$20,924	$22,834	$634,066
332	$1,849	$20,985	$22,834	$613,082
333	$1,788	$21,046	$22,834	$592,036
334	$1,727	$21,107	$22,834	$570,929
335	$1,665	$21,169	$22,834	$549,760
336	$1,603	$21,230	$22,834	$528,530

第28年供款共

$274,007

第28年利息

$23,277

第28年共還本金

$250,730

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,542	$21,292	$22,834	$507,237
338	$1,479	$21,354	$22,834	$485,883
339	$1,417	$21,417	$22,834	$464,466
340	$1,355	$21,479	$22,834	$442,987
341	$1,292	$21,542	$22,834	$421,445
342	$1,229	$21,605	$22,834	$399,840
343	$1,166	$21,668	$22,834	$378,173
344	$1,103	$21,731	$22,834	$356,442
345	$1,040	$21,794	$22,834	$334,647
346	$976	$21,858	$22,834	$312,789
347	$912	$21,922	$22,834	$290,868
348	$848	$21,986	$22,834	$268,882

第29年供款共

$274,007

第29年利息

$14,360

第29年共還本金

$259,647

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$784	$22,050	$22,834	$246,833
350	$720	$22,114	$22,834	$224,719
351	$655	$22,178	$22,834	$202,540
352	$591	$22,243	$22,834	$180,297
353	$526	$22,308	$22,834	$157,989
354	$461	$22,373	$22,834	$135,616
355	$396	$22,438	$22,834	$113,177
356	$330	$22,504	$22,834	$90,674
357	$264	$22,569	$22,834	$68,104
358	$199	$22,635	$22,834	$45,469
359	$133	$22,701	$22,834	$22,768
360	$66	$22,768	$22,834	$0

第30年供款共

$274,007

第30年利息

$5,125

第30年共還本金

$268,882

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$11,465,213

免責聲明

筍盤推介

按揭保險費
info