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$11,264,240

每月供款
$20,851

首期

$3,428,000

總貸款額

$4,572,000

總利息

$2,934,240

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,758,000

按月供比率計算

$41,701

置業成本總預算

HK$3,758,000

首期

$3,428,000
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

$41,701

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

西貢逸瓏海滙第03座

thumb_up

逸瓏海滙

實

424 呎

@16,509

local_offer 低水筍價

售$700 萬

實

424 呎

@16,509

售$700 萬

local_offer 低水筍價

馬鞍山天宇海第6B座

thumb_up

天宇海 @11xxx 3房連一工人房全城最平

實

751 呎

@11,851

建

990 呎

@8,990

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價

售$890 萬

實

751 呎

@11,851

建

990 呎

@8,990

售$890 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價

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

沙田沙田第一城

thumb_up

三年新裝　高層東南三房套

實

707 呎

@12,447

建

872 呎

@10,092

real_estate_agent 罕有放盤 hotel_class 樓王

售$880 萬

實

707 呎

@12,447

建

872 呎

@10,092

售$880 萬

real_estate_agent 罕有放盤 hotel_class 樓王

大埔樟木頭村

thumb_up

樟木頭村

建

700 呎

@10,000

real_estate_agent 罕有放盤

售$700 萬

建

700 呎

@10,000

售$700 萬

real_estate_agent 罕有放盤

大埔逸瓏灣 8 【求售業主】

thumb_up

逸瓏灣 8 【求售業主】

實

494 呎

@14,777

local_fire_department 至HIT

售$730 萬

實

494 呎

@14,777

售$730 萬

local_fire_department 至HIT

馬鞍山泓碧第H19-H20座

thumb_up

兩房環境清幽

實

485 呎

@15,464

local_fire_department 至HIT

售$750 萬

實

485 呎

@15,464

售$750 萬

local_fire_department 至HIT

馬鞍山迎海第01期第01座

thumb_up

業主換貨急走！高層開揚實用二房半@近馬鐵、商場

實

497 呎

@14,588

建

639 呎

@11,346

local_fire_department 至HIT

售$725 萬

實

497 呎

@14,588

建

639 呎

@11,346

售$725 萬

local_fire_department 至HIT

VR實景

馬鞍山雲海第01期榕海臺第02座

thumb_up

新鴻基名牌樓盤望内園景間隔實用環境舒適

實

481 呎

@17,672

flight_takeoff 移民急讓

售$850 萬

實

481 呎

@17,672

售$850 萬

flight_takeoff 移民急讓

西貢逸瓏園第03座

thumb_up

逸瓏園樓齡新

實

532 呎

@13,662

local_fire_department 至HIT

售$727 萬

實

532 呎

@13,662

售$727 萬

local_fire_department 至HIT

馬鞍山翠擁華庭第08座

thumb_up

馬鞍山翠擁華庭

實

844 呎

@10,664

建

1,080 呎

@8,333

local_fire_department 至HIT

售$900 萬

實

844 呎

@10,664

建

1,080 呎

@8,333

售$900 萬

local_fire_department 至HIT

沙田碧濤花園第02期 B座富臨閣

thumb_up

碧濤花園開揚河景3房

實

812 呎

@9,852

建

1,146 呎

@6,981

local_fire_department 至HIT directions_run 日內即走

售$800 萬

實

812 呎

@9,852

建

1,146 呎

@6,981

售$800 萬

local_fire_department 至HIT directions_run 日內即走

利率	15年	20年	25年	30年
1.000	$27,363	$21,026	$17,231	$14,705
1.500	$28,380	$22,062	$18,285	$15,779
2.000	$29,421	$23,129	$19,379	$16,899
2.500	$30,486	$24,227	$20,511	$18,065
3.000	$31,573	$25,356	$21,681	$19,276
3.500	$32,684	$26,516	$22,889	$20,530
3.625	$32,966	$26,810	$23,196	$20,851
4.000	$33,819	$27,705	$24,133	$21,827
4.500	$34,975	$28,925	$25,413	$23,166
5.000	$36,155	$30,173	$26,727	$24,543
5.500	$37,357	$31,450	$28,076	$25,959
6.000	$38,581	$32,755	$29,457	$27,411

每月供款$20,851

年期

30年

貸款金額

$4,572,000

總利息

$2,934,240

總貸款連利息

$7,506,240

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,811	$7,039	$20,851	$4,564,961
2	$13,790	$7,061	$20,851	$4,557,900
3	$13,769	$7,082	$20,851	$4,550,818
4	$13,747	$7,103	$20,851	$4,543,714
5	$13,726	$7,125	$20,851	$4,536,590
6	$13,704	$7,146	$20,851	$4,529,443
7	$13,683	$7,168	$20,851	$4,522,275
8	$13,661	$7,190	$20,851	$4,515,086
9	$13,639	$7,211	$20,851	$4,507,874
10	$13,618	$7,233	$20,851	$4,500,641
11	$13,596	$7,255	$20,851	$4,493,386
12	$13,574	$7,277	$20,851	$4,486,109

第1年供款共

$250,208

第1年利息

$164,317

第1年共還本金

$85,891

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$13,552	$7,299	$20,851	$4,478,810
14	$13,530	$7,321	$20,851	$4,471,489
15	$13,508	$7,343	$20,851	$4,464,146
16	$13,485	$7,365	$20,851	$4,456,781
17	$13,463	$7,387	$20,851	$4,449,394
18	$13,441	$7,410	$20,851	$4,441,984
19	$13,418	$7,432	$20,851	$4,434,552
20	$13,396	$7,455	$20,851	$4,427,097
21	$13,374	$7,477	$20,851	$4,419,620
22	$13,351	$7,500	$20,851	$4,412,120
23	$13,328	$7,522	$20,851	$4,404,598
24	$13,306	$7,545	$20,851	$4,397,053

第2年供款共

$250,208

第2年利息

$161,151

第2年共還本金

$89,056

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$13,283	$7,568	$20,851	$4,389,485
26	$13,260	$7,591	$20,851	$4,381,894
27	$13,237	$7,614	$20,851	$4,374,280
28	$13,214	$7,637	$20,851	$4,366,644
29	$13,191	$7,660	$20,851	$4,358,984
30	$13,168	$7,683	$20,851	$4,351,301
31	$13,145	$7,706	$20,851	$4,343,595
32	$13,121	$7,729	$20,851	$4,335,866
33	$13,098	$7,753	$20,851	$4,328,113
34	$13,075	$7,776	$20,851	$4,320,337
35	$13,051	$7,800	$20,851	$4,312,537
36	$13,027	$7,823	$20,851	$4,304,714

第3年供款共

$250,208

第3年利息

$157,869

第3年共還本金

$92,339

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$13,004	$7,847	$20,851	$4,296,867
38	$12,980	$7,871	$20,851	$4,288,996
39	$12,956	$7,894	$20,851	$4,281,102
40	$12,932	$7,918	$20,851	$4,273,184
41	$12,909	$7,942	$20,851	$4,265,242
42	$12,885	$7,966	$20,851	$4,257,276
43	$12,861	$7,990	$20,851	$4,249,286
44	$12,836	$8,014	$20,851	$4,241,271
45	$12,812	$8,038	$20,851	$4,233,233
46	$12,788	$8,063	$20,851	$4,225,170
47	$12,764	$8,087	$20,851	$4,217,083
48	$12,739	$8,112	$20,851	$4,208,971

第4年供款共

$250,208

第4年利息

$154,466

第4年共還本金

$95,742

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,715	$8,136	$20,851	$4,200,835
50	$12,690	$8,161	$20,851	$4,192,675
51	$12,665	$8,185	$20,851	$4,184,489
52	$12,641	$8,210	$20,851	$4,176,279
53	$12,616	$8,235	$20,851	$4,168,045
54	$12,591	$8,260	$20,851	$4,159,785
55	$12,566	$8,285	$20,851	$4,151,500
56	$12,541	$8,310	$20,851	$4,143,191
57	$12,516	$8,335	$20,851	$4,134,856
58	$12,491	$8,360	$20,851	$4,126,496
59	$12,465	$8,385	$20,851	$4,118,111
60	$12,440	$8,411	$20,851	$4,109,700

第5年供款共

$250,208

第5年利息

$150,937

第5年共還本金

$99,271

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$12,415	$8,436	$20,851	$4,101,264
62	$12,389	$8,461	$20,851	$4,092,803
63	$12,364	$8,487	$20,851	$4,084,316
64	$12,338	$8,513	$20,851	$4,075,803
65	$12,312	$8,538	$20,851	$4,067,265
66	$12,287	$8,564	$20,851	$4,058,701
67	$12,261	$8,590	$20,851	$4,050,111
68	$12,235	$8,616	$20,851	$4,041,495
69	$12,209	$8,642	$20,851	$4,032,853
70	$12,183	$8,668	$20,851	$4,024,185
71	$12,156	$8,694	$20,851	$4,015,490
72	$12,130	$8,721	$20,851	$4,006,770

第6年供款共

$250,208

第6年利息

$147,278

第6年共還本金

$102,930

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$12,104	$8,747	$20,851	$3,998,023
74	$12,077	$8,773	$20,851	$3,989,250
75	$12,051	$8,800	$20,851	$3,980,450
76	$12,024	$8,826	$20,851	$3,971,623
77	$11,998	$8,853	$20,851	$3,962,770
78	$11,971	$8,880	$20,851	$3,953,890
79	$11,944	$8,907	$20,851	$3,944,984
80	$11,917	$8,934	$20,851	$3,936,050
81	$11,890	$8,961	$20,851	$3,927,090
82	$11,863	$8,988	$20,851	$3,918,102
83	$11,836	$9,015	$20,851	$3,909,088
84	$11,809	$9,042	$20,851	$3,900,046

第7年供款共

$250,208

第7年利息

$143,484

第7年共還本金

$106,724

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,781	$9,069	$20,851	$3,890,976
86	$11,754	$9,097	$20,851	$3,881,880
87	$11,727	$9,124	$20,851	$3,872,755
88	$11,699	$9,152	$20,851	$3,863,604
89	$11,671	$9,179	$20,851	$3,854,424
90	$11,644	$9,207	$20,851	$3,845,217
91	$11,616	$9,235	$20,851	$3,835,982
92	$11,588	$9,263	$20,851	$3,826,720
93	$11,560	$9,291	$20,851	$3,817,429
94	$11,532	$9,319	$20,851	$3,808,110
95	$11,504	$9,347	$20,851	$3,798,763
96	$11,475	$9,375	$20,851	$3,789,388

第8年供款共

$250,208

第8年利息

$139,550

第8年共還本金

$110,658

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$11,447	$9,404	$20,851	$3,779,984
98	$11,419	$9,432	$20,851	$3,770,552
99	$11,390	$9,460	$20,851	$3,761,092
100	$11,362	$9,489	$20,851	$3,751,603
101	$11,333	$9,518	$20,851	$3,742,085
102	$11,304	$9,546	$20,851	$3,732,539
103	$11,275	$9,575	$20,851	$3,722,963
104	$11,246	$9,604	$20,851	$3,713,359
105	$11,217	$9,633	$20,851	$3,703,726
106	$11,188	$9,662	$20,851	$3,694,063
107	$11,159	$9,692	$20,851	$3,684,372
108	$11,130	$9,721	$20,851	$3,674,651

第9年供款共

$250,208

第9年利息

$135,471

第9年共還本金

$114,737

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$11,101	$9,750	$20,851	$3,664,901
110	$11,071	$9,780	$20,851	$3,655,121
111	$11,042	$9,809	$20,851	$3,645,312
112	$11,012	$9,839	$20,851	$3,635,473
113	$10,982	$9,869	$20,851	$3,625,605
114	$10,952	$9,898	$20,851	$3,615,707
115	$10,922	$9,928	$20,851	$3,605,778
116	$10,892	$9,958	$20,851	$3,595,820
117	$10,862	$9,988	$20,851	$3,585,832
118	$10,832	$10,018	$20,851	$3,575,813
119	$10,802	$10,049	$20,851	$3,565,765
120	$10,772	$10,079	$20,851	$3,555,686

第10年供款共

$250,208

第10年利息

$131,242

第10年共還本金

$118,966

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,741	$10,110	$20,851	$3,545,576
122	$10,711	$10,140	$20,851	$3,535,436
123	$10,680	$10,171	$20,851	$3,525,265
124	$10,649	$10,201	$20,851	$3,515,064
125	$10,618	$10,232	$20,851	$3,504,832
126	$10,588	$10,263	$20,851	$3,494,569
127	$10,557	$10,294	$20,851	$3,484,274
128	$10,525	$10,325	$20,851	$3,473,949
129	$10,494	$10,356	$20,851	$3,463,593
130	$10,463	$10,388	$20,851	$3,453,205
131	$10,432	$10,419	$20,851	$3,442,786
132	$10,400	$10,451	$20,851	$3,432,335

第11年供款共

$250,208

第11年利息

$126,858

第11年共還本金

$123,350

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$10,369	$10,482	$20,851	$3,421,853
134	$10,337	$10,514	$20,851	$3,411,339
135	$10,305	$10,546	$20,851	$3,400,794
136	$10,273	$10,577	$20,851	$3,390,216
137	$10,241	$10,609	$20,851	$3,379,607
138	$10,209	$10,641	$20,851	$3,368,965
139	$10,177	$10,674	$20,851	$3,358,292
140	$10,145	$10,706	$20,851	$3,347,586
141	$10,112	$10,738	$20,851	$3,336,848
142	$10,080	$10,771	$20,851	$3,326,077
143	$10,048	$10,803	$20,851	$3,315,274
144	$10,015	$10,836	$20,851	$3,304,438

第12年供款共

$250,208

第12年利息

$122,311

第12年共還本金

$127,897

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,982	$10,869	$20,851	$3,293,570
146	$9,949	$10,901	$20,851	$3,282,669
147	$9,916	$10,934	$20,851	$3,271,734
148	$9,883	$10,967	$20,851	$3,260,767
149	$9,850	$11,000	$20,851	$3,249,766
150	$9,817	$11,034	$20,851	$3,238,733
151	$9,784	$11,067	$20,851	$3,227,666
152	$9,750	$11,100	$20,851	$3,216,565
153	$9,717	$11,134	$20,851	$3,205,431
154	$9,683	$11,168	$20,851	$3,194,264
155	$9,649	$11,201	$20,851	$3,183,063
156	$9,616	$11,235	$20,851	$3,171,827

第13年供款共

$250,208

第13年利息

$117,597

第13年共還本金

$132,611

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,582	$11,269	$20,851	$3,160,558
158	$9,548	$11,303	$20,851	$3,149,255
159	$9,513	$11,337	$20,851	$3,137,918
160	$9,479	$11,372	$20,851	$3,126,546
161	$9,445	$11,406	$20,851	$3,115,140
162	$9,410	$11,440	$20,851	$3,103,700
163	$9,376	$11,475	$20,851	$3,092,225
164	$9,341	$11,510	$20,851	$3,080,716
165	$9,306	$11,544	$20,851	$3,069,171
166	$9,271	$11,579	$20,851	$3,057,592
167	$9,236	$11,614	$20,851	$3,045,978
168	$9,201	$11,649	$20,851	$3,034,329

第14年供款共

$250,208

第14年利息

$112,709

第14年共還本金

$137,499

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$9,166	$11,684	$20,851	$3,022,644
170	$9,131	$11,720	$20,851	$3,010,924
171	$9,096	$11,755	$20,851	$2,999,169
172	$9,060	$11,791	$20,851	$2,987,379
173	$9,024	$11,826	$20,851	$2,975,552
174	$8,989	$11,862	$20,851	$2,963,690
175	$8,953	$11,898	$20,851	$2,951,792
176	$8,917	$11,934	$20,851	$2,939,859
177	$8,881	$11,970	$20,851	$2,927,889
178	$8,845	$12,006	$20,851	$2,915,883
179	$8,808	$12,042	$20,851	$2,903,840
180	$8,772	$12,079	$20,851	$2,891,762

第15年供款共

$250,208

第15年利息

$107,641

第15年共還本金

$142,567

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,736	$12,115	$20,851	$2,879,647
182	$8,699	$12,152	$20,851	$2,867,495
183	$8,662	$12,188	$20,851	$2,855,306
184	$8,625	$12,225	$20,851	$2,843,081
185	$8,588	$12,262	$20,851	$2,830,819
186	$8,551	$12,299	$20,851	$2,818,520
187	$8,514	$12,336	$20,851	$2,806,183
188	$8,477	$12,374	$20,851	$2,793,810
189	$8,440	$12,411	$20,851	$2,781,399
190	$8,402	$12,449	$20,851	$2,768,950
191	$8,365	$12,486	$20,851	$2,756,464
192	$8,327	$12,524	$20,851	$2,743,940

第16年供款共

$250,208

第16年利息

$102,386

第16年共還本金

$147,822

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$8,289	$12,562	$20,851	$2,731,379
194	$8,251	$12,600	$20,851	$2,718,779
195	$8,213	$12,638	$20,851	$2,706,141
196	$8,175	$12,676	$20,851	$2,693,465
197	$8,137	$12,714	$20,851	$2,680,751
198	$8,098	$12,753	$20,851	$2,667,999
199	$8,060	$12,791	$20,851	$2,655,208
200	$8,021	$12,830	$20,851	$2,642,378
201	$7,982	$12,868	$20,851	$2,629,509
202	$7,943	$12,907	$20,851	$2,616,602
203	$7,904	$12,946	$20,851	$2,603,656
204	$7,865	$12,985	$20,851	$2,590,670

第17年供款共

$250,208

第17年利息

$96,938

第17年共還本金

$153,270

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,826	$13,025	$20,851	$2,577,646
206	$7,787	$13,064	$20,851	$2,564,581
207	$7,747	$13,103	$20,851	$2,551,478
208	$7,708	$13,143	$20,851	$2,538,335
209	$7,668	$13,183	$20,851	$2,525,152
210	$7,628	$13,223	$20,851	$2,511,930
211	$7,588	$13,263	$20,851	$2,498,667
212	$7,548	$13,303	$20,851	$2,485,364
213	$7,508	$13,343	$20,851	$2,472,022
214	$7,468	$13,383	$20,851	$2,458,638
215	$7,427	$13,424	$20,851	$2,445,215
216	$7,387	$13,464	$20,851	$2,431,751

第18年供款共

$250,208

第18年利息

$91,289

第18年共還本金

$158,919

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,346	$13,505	$20,851	$2,418,246
218	$7,305	$13,546	$20,851	$2,404,701
219	$7,264	$13,586	$20,851	$2,391,114
220	$7,223	$13,628	$20,851	$2,377,487
221	$7,182	$13,669	$20,851	$2,363,818
222	$7,141	$13,710	$20,851	$2,350,108
223	$7,099	$13,751	$20,851	$2,336,357
224	$7,058	$13,793	$20,851	$2,322,564
225	$7,016	$13,835	$20,851	$2,308,729
226	$6,974	$13,876	$20,851	$2,294,853
227	$6,932	$13,918	$20,851	$2,280,934
228	$6,890	$13,960	$20,851	$2,266,974

第19年供款共

$250,208

第19年利息

$85,431

第19年共還本金

$164,777

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,848	$14,003	$20,851	$2,252,972
230	$6,806	$14,045	$20,851	$2,238,927
231	$6,763	$14,087	$20,851	$2,224,839
232	$6,721	$14,130	$20,851	$2,210,710
233	$6,678	$14,172	$20,851	$2,196,537
234	$6,635	$14,215	$20,851	$2,182,322
235	$6,592	$14,258	$20,851	$2,168,064
236	$6,549	$14,301	$20,851	$2,153,762
237	$6,506	$14,345	$20,851	$2,139,418
238	$6,463	$14,388	$20,851	$2,125,030
239	$6,419	$14,431	$20,851	$2,110,599
240	$6,376	$14,475	$20,851	$2,096,124

第20年供款共

$250,208

第20年利息

$79,358

第20年共還本金

$170,850

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,332	$14,519	$20,851	$2,081,605
242	$6,288	$14,562	$20,851	$2,067,043
243	$6,244	$14,606	$20,851	$2,052,436
244	$6,200	$14,651	$20,851	$2,037,786
245	$6,156	$14,695	$20,851	$2,023,091
246	$6,111	$14,739	$20,851	$2,008,352
247	$6,067	$14,784	$20,851	$1,993,568
248	$6,022	$14,828	$20,851	$1,978,739
249	$5,977	$14,873	$20,851	$1,963,866
250	$5,933	$14,918	$20,851	$1,948,948
251	$5,887	$14,963	$20,851	$1,933,985
252	$5,842	$15,008	$20,851	$1,918,976

第21年供款共

$250,208

第21年利息

$73,060

第21年共還本金

$177,147

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,797	$15,054	$20,851	$1,903,923
254	$5,751	$15,099	$20,851	$1,888,823
255	$5,706	$15,145	$20,851	$1,873,679
256	$5,660	$15,191	$20,851	$1,858,488
257	$5,614	$15,236	$20,851	$1,843,251
258	$5,568	$15,283	$20,851	$1,827,969
259	$5,522	$15,329	$20,851	$1,812,640
260	$5,476	$15,375	$20,851	$1,797,265
261	$5,429	$15,421	$20,851	$1,781,844
262	$5,383	$15,468	$20,851	$1,766,376
263	$5,336	$15,515	$20,851	$1,750,861
264	$5,289	$15,562	$20,851	$1,735,299

第22年供款共

$250,208

第22年利息

$66,531

第22年共還本金

$183,677

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,242	$15,609	$20,851	$1,719,691
266	$5,195	$15,656	$20,851	$1,704,035
267	$5,148	$15,703	$20,851	$1,688,332
268	$5,100	$15,750	$20,851	$1,672,582
269	$5,053	$15,798	$20,851	$1,656,783
270	$5,005	$15,846	$20,851	$1,640,938
271	$4,957	$15,894	$20,851	$1,625,044
272	$4,909	$15,942	$20,851	$1,609,102
273	$4,861	$15,990	$20,851	$1,593,112
274	$4,813	$16,038	$20,851	$1,577,074
275	$4,764	$16,087	$20,851	$1,560,988
276	$4,715	$16,135	$20,851	$1,544,853

第23年供款共

$250,208

第23年利息

$59,761

第23年共還本金

$190,447

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,667	$16,184	$20,851	$1,528,669
278	$4,618	$16,233	$20,851	$1,512,436
279	$4,569	$16,282	$20,851	$1,496,154
280	$4,520	$16,331	$20,851	$1,479,823
281	$4,470	$16,380	$20,851	$1,463,443
282	$4,421	$16,430	$20,851	$1,447,013
283	$4,371	$16,479	$20,851	$1,430,533
284	$4,321	$16,529	$20,851	$1,414,004
285	$4,271	$16,579	$20,851	$1,397,425
286	$4,221	$16,629	$20,851	$1,380,796
287	$4,171	$16,680	$20,851	$1,364,116
288	$4,121	$16,730	$20,851	$1,347,386

第24年供款共

$250,208

第24年利息

$52,742

第24年共還本金

$197,466

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,070	$16,780	$20,851	$1,330,606
290	$4,020	$16,831	$20,851	$1,313,775
291	$3,969	$16,882	$20,851	$1,296,893
292	$3,918	$16,933	$20,851	$1,279,960
293	$3,867	$16,984	$20,851	$1,262,975
294	$3,815	$17,035	$20,851	$1,245,940
295	$3,764	$17,087	$20,851	$1,228,853
296	$3,712	$17,139	$20,851	$1,211,715
297	$3,660	$17,190	$20,851	$1,194,524
298	$3,608	$17,242	$20,851	$1,177,282
299	$3,556	$17,294	$20,851	$1,159,988
300	$3,504	$17,347	$20,851	$1,142,641

第25年供款共

$250,208

第25年利息

$45,463

第25年共還本金

$204,745

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,452	$17,399	$20,851	$1,125,242
302	$3,399	$17,451	$20,851	$1,107,791
303	$3,346	$17,504	$20,851	$1,090,287
304	$3,294	$17,557	$20,851	$1,072,730
305	$3,241	$17,610	$20,851	$1,055,119
306	$3,187	$17,663	$20,851	$1,037,456
307	$3,134	$17,717	$20,851	$1,019,739
308	$3,080	$17,770	$20,851	$1,001,969
309	$3,027	$17,824	$20,851	$984,145
310	$2,973	$17,878	$20,851	$966,268
311	$2,919	$17,932	$20,851	$948,336
312	$2,865	$17,986	$20,851	$930,350

第26年供款共

$250,208

第26年利息

$37,917

第26年共還本金

$212,291

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,810	$18,040	$20,851	$912,310
314	$2,756	$18,095	$20,851	$894,215
315	$2,701	$18,149	$20,851	$876,066
316	$2,646	$18,204	$20,851	$857,861
317	$2,591	$18,259	$20,851	$839,602
318	$2,536	$18,314	$20,851	$821,288
319	$2,481	$18,370	$20,851	$802,918
320	$2,425	$18,425	$20,851	$784,493
321	$2,370	$18,481	$20,851	$766,012
322	$2,314	$18,537	$20,851	$747,475
323	$2,258	$18,593	$20,851	$728,883
324	$2,202	$18,649	$20,851	$710,234

第27年供款共

$250,208

第27年利息

$30,092

第27年共還本金

$220,116

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,145	$18,705	$20,851	$691,529
326	$2,089	$18,762	$20,851	$672,767
327	$2,032	$18,818	$20,851	$653,949
328	$1,975	$18,875	$20,851	$635,074
329	$1,918	$18,932	$20,851	$616,141
330	$1,861	$18,989	$20,851	$597,152
331	$1,804	$19,047	$20,851	$578,105
332	$1,746	$19,104	$20,851	$559,001
333	$1,689	$19,162	$20,851	$539,839
334	$1,631	$19,220	$20,851	$520,619
335	$1,573	$19,278	$20,851	$501,341
336	$1,514	$19,336	$20,851	$482,005

第28年供款共

$250,208

第28年利息

$21,979

第28年共還本金

$228,229

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,456	$19,395	$20,851	$462,610
338	$1,397	$19,453	$20,851	$443,157
339	$1,339	$19,512	$20,851	$423,645
340	$1,280	$19,571	$20,851	$404,074
341	$1,221	$19,630	$20,851	$384,444
342	$1,161	$19,689	$20,851	$364,755
343	$1,102	$19,749	$20,851	$345,006
344	$1,042	$19,808	$20,851	$325,198
345	$982	$19,868	$20,851	$305,329
346	$922	$19,928	$20,851	$285,401
347	$862	$19,989	$20,851	$265,412
348	$802	$20,049	$20,851	$245,364

第29年供款共

$250,208

第29年利息

$13,567

第29年共還本金

$236,641

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$741	$20,109	$20,851	$225,254
350	$680	$20,170	$20,851	$205,084
351	$620	$20,231	$20,851	$184,853
352	$558	$20,292	$20,851	$164,560
353	$497	$20,354	$20,851	$144,207
354	$436	$20,415	$20,851	$123,792
355	$374	$20,477	$20,851	$103,315
356	$312	$20,539	$20,851	$82,777
357	$250	$20,601	$20,851	$62,176
358	$188	$20,663	$20,851	$41,513
359	$125	$20,725	$20,851	$20,788
360	$63	$20,788	$20,851	$0

第30年供款共

$250,208

第30年利息

$4,844

第30年共還本金

$245,364

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$11,264,240

免責聲明

筍盤推介

按揭保險費
info