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$10,956,853

每月供款
$20,172

首期

$3,365,000

總貸款額

$4,635,000

總利息

$2,626,853

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,695,000

按月供比率計算

$40,344

置業成本總預算

HK$3,695,000

首期

$3,365,000
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

$40,344

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

沙田濱景花園

thumb_up

沙田濱景花園,新地物業,特高樓底

實

643 呎

@12,753

建

780 呎

@10,513

real_estate_agent 罕有放盤

售$820 萬

實

643 呎

@12,753

建

780 呎

@10,513

售$820 萬

real_estate_agent 罕有放盤

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

大埔朗濤

thumb_up

朗濤**罕有一房連148呎花園**上車CHILL盤**連設計裝修

實

421 呎

@17,815

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 transfer_within_a_station 人才必選

售$750 萬

實

421 呎

@17,815

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 transfer_within_a_station 人才必選

粉嶺禎祥園

thumb_up

【3房2廁另加工人房、連車位、9成按揭】一次過滿足晒3個願望

實

681 呎

@11,013

建

1,168 呎

@6,421

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$750 萬

實

681 呎

@11,013

建

1,168 呎

@6,421

售$750 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

馬鞍山銀湖天峰第05座

thumb_up

銀湖天峰 2房海景

實

551 呎

@15,064

建

720 呎

@11,528

local_fire_department 至HIT

售$830 萬

實

551 呎

@15,064

建

720 呎

@11,528

售$830 萬

local_fire_department 至HIT

獨家

馬鞍山聽濤雅苑第04座

thumb_up

開揚市景, 業主有心求賣

實

733 呎

@10,914

建

906 呎

@8,830

local_fire_department 至HIT

售$800 萬

實

733 呎

@10,914

建

906 呎

@8,830

售$800 萬

local_fire_department 至HIT

馬鞍山泓碧**客廳直出入契大花園,割愛出售,花園方正好用,2房光廁,特高樓底*

thumb_up

泓碧****客廳直出入契大花園,割愛出售,花園方正好用,2房光廁,特高樓底***

實

446 呎

@18,610

local_fire_department 至HIT real_estate_agent 罕有放盤

售$830 萬

實

446 呎

@18,610

售$830 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

VR實景

粉嶺百福花園

thumb_up

*換樓精選*開揚遠景*

實

790 呎

@10,759

建

1,075 呎

@7,907

real_estate_agent 罕有放盤

售$850 萬

實

790 呎

@10,759

建

1,075 呎

@7,907

售$850 萬

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

西貢蠔涌村

thumb_up

蠔涌村

建

1,350 呎

@6,296

local_offer 低水筍價

售$850 萬

建

1,350 呎

@6,296

售$850 萬

local_offer 低水筍價

馬鞍山曉峰灣畔第04座

thumb_up

曉峰灣畔 **開揚海景,套3房2廳,雅致裝修**

實

653 呎

@11,026

建

827 呎

@8,706

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

售$720 萬

實

653 呎

@11,026

建

827 呎

@8,706

售$720 萬

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

白石角天賦海灣第20座

thumb_up

天賦海灣投資收租自住佳宜

實

653 呎

@13,476

建

832 呎

@10,577

real_estate_agent 罕有放盤 verified 首置必買

售$880 萬

實

653 呎

@13,476

建

832 呎

@10,577

售$880 萬

real_estate_agent 罕有放盤 verified 首置必買

利率	15年	20年	25年	30年
1.000	$27,740	$21,316	$17,468	$14,908
1.500	$28,771	$22,366	$18,537	$15,996
2.000	$29,827	$23,448	$19,646	$17,132
2.500	$30,906	$24,561	$20,793	$18,314
3.000	$32,008	$25,706	$21,980	$19,541
3.250	$32,569	$26,290	$22,587	$20,172
3.500	$33,135	$26,881	$23,204	$20,813
4.000	$34,285	$28,087	$24,465	$22,128
4.500	$35,457	$29,323	$25,763	$23,485
5.000	$36,653	$30,589	$27,096	$24,882
5.500	$37,872	$31,884	$28,463	$26,317
6.000	$39,113	$33,207	$29,863	$27,789

每月供款$20,172

年期

30年

貸款金額

$4,635,000

總利息

$2,626,853

總貸款連利息

$7,261,853

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$12,553	$7,619	$20,172	$4,627,381
2	$12,532	$7,639	$20,172	$4,619,742
3	$12,512	$7,660	$20,172	$4,612,082
4	$12,491	$7,681	$20,172	$4,604,401
5	$12,470	$7,702	$20,172	$4,596,700
6	$12,449	$7,722	$20,172	$4,588,977
7	$12,428	$7,743	$20,172	$4,581,234
8	$12,408	$7,764	$20,172	$4,573,470
9	$12,386	$7,785	$20,172	$4,565,684
10	$12,365	$7,806	$20,172	$4,557,878
11	$12,344	$7,828	$20,172	$4,550,050
12	$12,323	$7,849	$20,172	$4,542,202

第1年供款共

$242,062

第1年利息

$149,263

第1年共還本金

$92,798

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$12,302	$7,870	$20,172	$4,534,332
14	$12,280	$7,891	$20,172	$4,526,440
15	$12,259	$7,913	$20,172	$4,518,527
16	$12,238	$7,934	$20,172	$4,510,593
17	$12,216	$7,956	$20,172	$4,502,638
18	$12,195	$7,977	$20,172	$4,494,661
19	$12,173	$7,999	$20,172	$4,486,662
20	$12,151	$8,020	$20,172	$4,478,641
21	$12,130	$8,042	$20,172	$4,470,599
22	$12,108	$8,064	$20,172	$4,462,535
23	$12,086	$8,086	$20,172	$4,454,449
24	$12,064	$8,108	$20,172	$4,446,342

第2年供款共

$242,062

第2年利息

$146,202

第2年共還本金

$95,860

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,042	$8,130	$20,172	$4,438,212
26	$12,020	$8,152	$20,172	$4,430,060
27	$11,998	$8,174	$20,172	$4,421,887
28	$11,976	$8,196	$20,172	$4,413,691
29	$11,954	$8,218	$20,172	$4,405,473
30	$11,931	$8,240	$20,172	$4,397,233
31	$11,909	$8,263	$20,172	$4,388,970
32	$11,887	$8,285	$20,172	$4,380,685
33	$11,864	$8,307	$20,172	$4,372,377
34	$11,842	$8,330	$20,172	$4,364,047
35	$11,819	$8,353	$20,172	$4,355,695
36	$11,797	$8,375	$20,172	$4,347,320

第3年供款共

$242,062

第3年利息

$143,040

第3年共還本金

$99,022

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$11,774	$8,398	$20,172	$4,338,922
38	$11,751	$8,421	$20,172	$4,330,501
39	$11,728	$8,443	$20,172	$4,322,058
40	$11,706	$8,466	$20,172	$4,313,592
41	$11,683	$8,489	$20,172	$4,305,103
42	$11,660	$8,512	$20,172	$4,296,590
43	$11,637	$8,535	$20,172	$4,288,055
44	$11,613	$8,558	$20,172	$4,279,497
45	$11,590	$8,582	$20,172	$4,270,915
46	$11,567	$8,605	$20,172	$4,262,311
47	$11,544	$8,628	$20,172	$4,253,683
48	$11,520	$8,651	$20,172	$4,245,031

第4年供款共

$242,062

第4年利息

$139,773

第4年共還本金

$102,289

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$11,497	$8,675	$20,172	$4,236,356
50	$11,473	$8,698	$20,172	$4,227,658
51	$11,450	$8,722	$20,172	$4,218,936
52	$11,426	$8,746	$20,172	$4,210,191
53	$11,403	$8,769	$20,172	$4,201,421
54	$11,379	$8,793	$20,172	$4,192,628
55	$11,355	$8,817	$20,172	$4,183,812
56	$11,331	$8,841	$20,172	$4,174,971
57	$11,307	$8,865	$20,172	$4,166,106
58	$11,283	$8,889	$20,172	$4,157,218
59	$11,259	$8,913	$20,172	$4,148,305
60	$11,235	$8,937	$20,172	$4,139,368

第5年供款共

$242,062

第5年利息

$136,399

第5年共還本金

$105,663

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,211	$8,961	$20,172	$4,130,407
62	$11,187	$8,985	$20,172	$4,121,422
63	$11,162	$9,010	$20,172	$4,112,412
64	$11,138	$9,034	$20,172	$4,103,378
65	$11,113	$9,058	$20,172	$4,094,320
66	$11,089	$9,083	$20,172	$4,085,237
67	$11,064	$9,108	$20,172	$4,076,129
68	$11,040	$9,132	$20,172	$4,066,997
69	$11,015	$9,157	$20,172	$4,057,840
70	$10,990	$9,182	$20,172	$4,048,658
71	$10,965	$9,207	$20,172	$4,039,451
72	$10,940	$9,232	$20,172	$4,030,220

第6年供款共

$242,062

第6年利息

$132,913

第6年共還本金

$109,149

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$10,915	$9,257	$20,172	$4,020,963
74	$10,890	$9,282	$20,172	$4,011,681
75	$10,865	$9,307	$20,172	$4,002,374
76	$10,840	$9,332	$20,172	$3,993,042
77	$10,814	$9,357	$20,172	$3,983,685
78	$10,789	$9,383	$20,172	$3,974,302
79	$10,764	$9,408	$20,172	$3,964,894
80	$10,738	$9,434	$20,172	$3,955,461
81	$10,713	$9,459	$20,172	$3,946,002
82	$10,687	$9,485	$20,172	$3,936,517
83	$10,661	$9,510	$20,172	$3,927,006
84	$10,636	$9,536	$20,172	$3,917,470

第7年供款共

$242,062

第7年利息

$129,312

第7年共還本金

$112,749

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$10,610	$9,562	$20,172	$3,907,908
86	$10,584	$9,588	$20,172	$3,898,320
87	$10,558	$9,614	$20,172	$3,888,707
88	$10,532	$9,640	$20,172	$3,879,067
89	$10,506	$9,666	$20,172	$3,869,401
90	$10,480	$9,692	$20,172	$3,859,708
91	$10,453	$9,718	$20,172	$3,849,990
92	$10,427	$9,745	$20,172	$3,840,245
93	$10,401	$9,771	$20,172	$3,830,474
94	$10,374	$9,798	$20,172	$3,820,677
95	$10,348	$9,824	$20,172	$3,810,852
96	$10,321	$9,851	$20,172	$3,801,002

第8年供款共

$242,062

第8年利息

$125,593

第8年共還本金

$116,469

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$10,294	$9,877	$20,172	$3,791,124
98	$10,268	$9,904	$20,172	$3,781,220
99	$10,241	$9,931	$20,172	$3,771,289
100	$10,214	$9,958	$20,172	$3,761,331
101	$10,187	$9,985	$20,172	$3,751,346
102	$10,160	$10,012	$20,172	$3,741,334
103	$10,133	$10,039	$20,172	$3,731,295
104	$10,106	$10,066	$20,172	$3,721,229
105	$10,078	$10,093	$20,172	$3,711,136
106	$10,051	$10,121	$20,172	$3,701,015
107	$10,024	$10,148	$20,172	$3,690,866
108	$9,996	$10,176	$20,172	$3,680,691

第9年供款共

$242,062

第9年利息

$121,751

第9年共還本金

$120,311

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$9,969	$10,203	$20,172	$3,670,488
110	$9,941	$10,231	$20,172	$3,660,257
111	$9,913	$10,259	$20,172	$3,649,998
112	$9,885	$10,286	$20,172	$3,639,712
113	$9,858	$10,314	$20,172	$3,629,397
114	$9,830	$10,342	$20,172	$3,619,055
115	$9,802	$10,370	$20,172	$3,608,685
116	$9,774	$10,398	$20,172	$3,598,287
117	$9,745	$10,426	$20,172	$3,587,860
118	$9,717	$10,455	$20,172	$3,577,405
119	$9,689	$10,483	$20,172	$3,566,922
120	$9,660	$10,511	$20,172	$3,556,411

第10年供款共

$242,062

第10年利息

$117,782

第10年共還本金

$124,280

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$9,632	$10,540	$20,172	$3,545,871
122	$9,603	$10,568	$20,172	$3,535,303
123	$9,575	$10,597	$20,172	$3,524,706
124	$9,546	$10,626	$20,172	$3,514,080
125	$9,517	$10,655	$20,172	$3,503,426
126	$9,488	$10,683	$20,172	$3,492,742
127	$9,460	$10,712	$20,172	$3,482,030
128	$9,430	$10,741	$20,172	$3,471,289
129	$9,401	$10,770	$20,172	$3,460,518
130	$9,372	$10,800	$20,172	$3,449,719
131	$9,343	$10,829	$20,172	$3,438,890
132	$9,314	$10,858	$20,172	$3,428,032

第11年供款共

$242,062

第11年利息

$113,682

第11年共還本金

$128,380

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,284	$10,888	$20,172	$3,417,144
134	$9,255	$10,917	$20,172	$3,406,227
135	$9,225	$10,947	$20,172	$3,395,280
136	$9,196	$10,976	$20,172	$3,384,304
137	$9,166	$11,006	$20,172	$3,373,298
138	$9,136	$11,036	$20,172	$3,362,262
139	$9,106	$11,066	$20,172	$3,351,197
140	$9,076	$11,096	$20,172	$3,340,101
141	$9,046	$11,126	$20,172	$3,328,975
142	$9,016	$11,156	$20,172	$3,317,819
143	$8,986	$11,186	$20,172	$3,306,633
144	$8,955	$11,216	$20,172	$3,295,417

第12年供款共

$242,062

第12年利息

$109,447

第12年共還本金

$132,615

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$8,925	$11,247	$20,172	$3,284,170
146	$8,895	$11,277	$20,172	$3,272,893
147	$8,864	$11,308	$20,172	$3,261,585
148	$8,833	$11,338	$20,172	$3,250,247
149	$8,803	$11,369	$20,172	$3,238,878
150	$8,772	$11,400	$20,172	$3,227,478
151	$8,741	$11,431	$20,172	$3,216,047
152	$8,710	$11,462	$20,172	$3,204,586
153	$8,679	$11,493	$20,172	$3,193,093
154	$8,648	$11,524	$20,172	$3,181,569
155	$8,617	$11,555	$20,172	$3,170,014
156	$8,585	$11,586	$20,172	$3,158,428

第13年供款共

$242,062

第13年利息

$105,072

第13年共還本金

$136,989

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$8,554	$11,618	$20,172	$3,146,810
158	$8,523	$11,649	$20,172	$3,135,161
159	$8,491	$11,681	$20,172	$3,123,480
160	$8,459	$11,712	$20,172	$3,111,768
161	$8,428	$11,744	$20,172	$3,100,024
162	$8,396	$11,776	$20,172	$3,088,248
163	$8,364	$11,808	$20,172	$3,076,440
164	$8,332	$11,840	$20,172	$3,064,600
165	$8,300	$11,872	$20,172	$3,052,728
166	$8,268	$11,904	$20,172	$3,040,824
167	$8,236	$11,936	$20,172	$3,028,888
168	$8,203	$11,969	$20,172	$3,016,919

第14年供款共

$242,062

第14年利息

$100,553

第14年共還本金

$141,508

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,171	$12,001	$20,172	$3,004,918
170	$8,138	$12,033	$20,172	$2,992,885
171	$8,106	$12,066	$20,172	$2,980,819
172	$8,073	$12,099	$20,172	$2,968,720
173	$8,040	$12,132	$20,172	$2,956,588
174	$8,007	$12,164	$20,172	$2,944,424
175	$7,974	$12,197	$20,172	$2,932,227
176	$7,941	$12,230	$20,172	$2,919,996
177	$7,908	$12,263	$20,172	$2,907,733
178	$7,875	$12,297	$20,172	$2,895,436
179	$7,842	$12,330	$20,172	$2,883,106
180	$7,808	$12,363	$20,172	$2,870,743

第15年供款共

$242,062

第15年利息

$95,885

第15年共還本金

$146,177

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$7,775	$12,397	$20,172	$2,858,346
182	$7,741	$12,430	$20,172	$2,845,915
183	$7,708	$12,464	$20,172	$2,833,451
184	$7,674	$12,498	$20,172	$2,820,953
185	$7,640	$12,532	$20,172	$2,808,422
186	$7,606	$12,566	$20,172	$2,795,856
187	$7,572	$12,600	$20,172	$2,783,256
188	$7,538	$12,634	$20,172	$2,770,622
189	$7,504	$12,668	$20,172	$2,757,954
190	$7,469	$12,702	$20,172	$2,745,252
191	$7,435	$12,737	$20,172	$2,732,515
192	$7,401	$12,771	$20,172	$2,719,744

第16年供款共

$242,062

第16年利息

$91,063

第16年共還本金

$150,999

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,366	$12,806	$20,172	$2,706,938
194	$7,331	$12,841	$20,172	$2,694,098
195	$7,297	$12,875	$20,172	$2,681,222
196	$7,262	$12,910	$20,172	$2,668,312
197	$7,227	$12,945	$20,172	$2,655,367
198	$7,192	$12,980	$20,172	$2,642,387
199	$7,156	$13,015	$20,172	$2,629,372
200	$7,121	$13,051	$20,172	$2,616,321
201	$7,086	$13,086	$20,172	$2,603,235
202	$7,050	$13,121	$20,172	$2,590,114
203	$7,015	$13,157	$20,172	$2,576,957
204	$6,979	$13,193	$20,172	$2,563,764

第17年供款共

$242,062

第17年利息

$86,082

第17年共還本金

$155,980

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,944	$13,228	$20,172	$2,550,536
206	$6,908	$13,264	$20,172	$2,537,272
207	$6,872	$13,300	$20,172	$2,523,972
208	$6,836	$13,336	$20,172	$2,510,636
209	$6,800	$13,372	$20,172	$2,497,264
210	$6,763	$13,408	$20,172	$2,483,855
211	$6,727	$13,445	$20,172	$2,470,410
212	$6,691	$13,481	$20,172	$2,456,929
213	$6,654	$13,518	$20,172	$2,443,412
214	$6,618	$13,554	$20,172	$2,429,857
215	$6,581	$13,591	$20,172	$2,416,266
216	$6,544	$13,628	$20,172	$2,402,639

第18年供款共

$242,062

第18年利息

$80,936

第18年共還本金

$161,125

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,507	$13,665	$20,172	$2,388,974
218	$6,470	$13,702	$20,172	$2,375,272
219	$6,433	$13,739	$20,172	$2,361,534
220	$6,396	$13,776	$20,172	$2,347,758
221	$6,359	$13,813	$20,172	$2,333,944
222	$6,321	$13,851	$20,172	$2,320,094
223	$6,284	$13,888	$20,172	$2,306,205
224	$6,246	$13,926	$20,172	$2,292,280
225	$6,208	$13,964	$20,172	$2,278,316
226	$6,170	$14,001	$20,172	$2,264,315
227	$6,133	$14,039	$20,172	$2,250,275
228	$6,094	$14,077	$20,172	$2,236,198

第19年供款共

$242,062

第19年利息

$75,621

第19年共還本金

$166,441

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,056	$14,115	$20,172	$2,222,083
230	$6,018	$14,154	$20,172	$2,207,929
231	$5,980	$14,192	$20,172	$2,193,737
232	$5,941	$14,230	$20,172	$2,179,506
233	$5,903	$14,269	$20,172	$2,165,237
234	$5,864	$14,308	$20,172	$2,150,930
235	$5,825	$14,346	$20,172	$2,136,583
236	$5,787	$14,385	$20,172	$2,122,198
237	$5,748	$14,424	$20,172	$2,107,774
238	$5,709	$14,463	$20,172	$2,093,311
239	$5,669	$14,502	$20,172	$2,078,808
240	$5,630	$14,542	$20,172	$2,064,267

第20年供款共

$242,062

第20年利息

$70,130

第20年共還本金

$171,931

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,591	$14,581	$20,172	$2,049,686
242	$5,551	$14,621	$20,172	$2,035,065
243	$5,512	$14,660	$20,172	$2,020,405
244	$5,472	$14,700	$20,172	$2,005,705
245	$5,432	$14,740	$20,172	$1,990,965
246	$5,392	$14,780	$20,172	$1,976,186
247	$5,352	$14,820	$20,172	$1,961,366
248	$5,312	$14,860	$20,172	$1,946,506
249	$5,272	$14,900	$20,172	$1,931,606
250	$5,231	$14,940	$20,172	$1,916,666
251	$5,191	$14,981	$20,172	$1,901,685
252	$5,150	$15,021	$20,172	$1,886,663

第21年供款共

$242,062

第21年利息

$64,459

第21年共還本金

$177,603

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,110	$15,062	$20,172	$1,871,601
254	$5,069	$15,103	$20,172	$1,856,498
255	$5,028	$15,144	$20,172	$1,841,355
256	$4,987	$15,185	$20,172	$1,826,170
257	$4,946	$15,226	$20,172	$1,810,944
258	$4,905	$15,267	$20,172	$1,795,677
259	$4,863	$15,309	$20,172	$1,780,368
260	$4,822	$15,350	$20,172	$1,765,018
261	$4,780	$15,392	$20,172	$1,749,627
262	$4,739	$15,433	$20,172	$1,734,193
263	$4,697	$15,475	$20,172	$1,718,718
264	$4,655	$15,517	$20,172	$1,703,201

第22年供款共

$242,062

第22年利息

$58,600

第22年共還本金

$183,462

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,613	$15,559	$20,172	$1,687,643
266	$4,571	$15,601	$20,172	$1,672,041
267	$4,528	$15,643	$20,172	$1,656,398
268	$4,486	$15,686	$20,172	$1,640,712
269	$4,444	$15,728	$20,172	$1,624,984
270	$4,401	$15,771	$20,172	$1,609,213
271	$4,358	$15,814	$20,172	$1,593,400
272	$4,315	$15,856	$20,172	$1,577,543
273	$4,273	$15,899	$20,172	$1,561,644
274	$4,229	$15,942	$20,172	$1,545,702
275	$4,186	$15,986	$20,172	$1,529,716
276	$4,143	$16,029	$20,172	$1,513,687

第23年供款共

$242,062

第23年利息

$52,548

第23年共還本金

$189,514

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,100	$16,072	$20,172	$1,497,615
278	$4,056	$16,116	$20,172	$1,481,499
279	$4,012	$16,159	$20,172	$1,465,340
280	$3,969	$16,203	$20,172	$1,449,137
281	$3,925	$16,247	$20,172	$1,432,890
282	$3,881	$16,291	$20,172	$1,416,599
283	$3,837	$16,335	$20,172	$1,400,263
284	$3,792	$16,379	$20,172	$1,383,884
285	$3,748	$16,424	$20,172	$1,367,460
286	$3,704	$16,468	$20,172	$1,350,992
287	$3,659	$16,513	$20,172	$1,334,479
288	$3,614	$16,558	$20,172	$1,317,921

第24年供款共

$242,062

第24年利息

$46,296

第24年共還本金

$195,766

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,569	$16,602	$20,172	$1,301,319
290	$3,524	$16,647	$20,172	$1,284,672
291	$3,479	$16,692	$20,172	$1,267,979
292	$3,434	$16,738	$20,172	$1,251,241
293	$3,389	$16,783	$20,172	$1,234,458
294	$3,343	$16,828	$20,172	$1,217,630
295	$3,298	$16,874	$20,172	$1,200,756
296	$3,252	$16,920	$20,172	$1,183,836
297	$3,206	$16,966	$20,172	$1,166,870
298	$3,160	$17,012	$20,172	$1,149,859
299	$3,114	$17,058	$20,172	$1,132,801
300	$3,068	$17,104	$20,172	$1,115,697

第25年供款共

$242,062

第25年利息

$39,838

第25年共還本金

$202,224

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,022	$17,150	$20,172	$1,098,547
302	$2,975	$17,197	$20,172	$1,081,351
303	$2,929	$17,243	$20,172	$1,064,108
304	$2,882	$17,290	$20,172	$1,046,818
305	$2,835	$17,337	$20,172	$1,029,481
306	$2,788	$17,384	$20,172	$1,012,097
307	$2,741	$17,431	$20,172	$994,667
308	$2,694	$17,478	$20,172	$977,189
309	$2,647	$17,525	$20,172	$959,664
310	$2,599	$17,573	$20,172	$942,091
311	$2,551	$17,620	$20,172	$924,470
312	$2,504	$17,668	$20,172	$906,802

第26年供款共

$242,062

第26年利息

$33,167

第26年共還本金

$208,895

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,456	$17,716	$20,172	$889,087
314	$2,408	$17,764	$20,172	$871,323
315	$2,360	$17,812	$20,172	$853,511
316	$2,312	$17,860	$20,172	$835,650
317	$2,263	$17,909	$20,172	$817,742
318	$2,215	$17,957	$20,172	$799,785
319	$2,166	$18,006	$20,172	$781,779
320	$2,117	$18,054	$20,172	$763,725
321	$2,068	$18,103	$20,172	$745,621
322	$2,019	$18,152	$20,172	$727,469
323	$1,970	$18,202	$20,172	$709,267
324	$1,921	$18,251	$20,172	$691,016

第27年供款共

$242,062

第27年利息

$26,276

第27年共還本金

$215,786

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,872	$18,300	$20,172	$672,716
326	$1,822	$18,350	$20,172	$654,366
327	$1,772	$18,400	$20,172	$635,967
328	$1,722	$18,449	$20,172	$617,517
329	$1,672	$18,499	$20,172	$599,018
330	$1,622	$18,549	$20,172	$580,468
331	$1,572	$18,600	$20,172	$561,869
332	$1,522	$18,650	$20,172	$543,219
333	$1,471	$18,701	$20,172	$524,518
334	$1,421	$18,751	$20,172	$505,767
335	$1,370	$18,802	$20,172	$486,965
336	$1,319	$18,853	$20,172	$468,112

第28年供款共

$242,062

第28年利息

$19,157

第28年共還本金

$222,905

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,268	$18,904	$20,172	$449,208
338	$1,217	$18,955	$20,172	$430,252
339	$1,165	$19,007	$20,172	$411,246
340	$1,114	$19,058	$20,172	$392,188
341	$1,062	$19,110	$20,172	$373,078
342	$1,010	$19,161	$20,172	$353,917
343	$959	$19,213	$20,172	$334,704
344	$906	$19,265	$20,172	$315,438
345	$854	$19,318	$20,172	$296,121
346	$802	$19,370	$20,172	$276,751
347	$750	$19,422	$20,172	$257,329
348	$697	$19,475	$20,172	$237,854

第29年供款共

$242,062

第29年利息

$11,804

第29年共還本金

$230,258

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$644	$19,528	$20,172	$218,326
350	$591	$19,581	$20,172	$198,746
351	$538	$19,634	$20,172	$179,112
352	$485	$19,687	$20,172	$159,425
353	$432	$19,740	$20,172	$139,685
354	$378	$19,793	$20,172	$119,892
355	$325	$19,847	$20,172	$100,045
356	$271	$19,901	$20,172	$80,144
357	$217	$19,955	$20,172	$60,189
358	$163	$20,009	$20,172	$40,180
359	$109	$20,063	$20,172	$20,117
360	$54	$20,117	$20,172	$0

第30年供款共

$242,062

第30年利息

$4,208

第30年共還本金

$237,854

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$10,956,853

免責聲明

筍盤推介

按揭保險費
info