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$11,130,381

每月供款
$20,929

首期

$3,266,000

總貸款額

$4,734,000

總利息

$2,800,381

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,596,000

按月供比率計算

$41,858

置業成本總預算

HK$3,596,000

首期

$3,266,000
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

$41,858

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

馬鞍山雅濤居第02座

thumb_up

市中心3房套

實

779 呎

@10,911

建

1,053 呎

@8,072

vpn_key 有匙即睇

售$850 萬

實

779 呎

@10,911

建

1,053 呎

@8,072

售$850 萬

vpn_key 有匙即睇

沙田文禮閣

thumb_up

中層三房套, 旺中帶靜, 鄰近圍方及大圍站, 換樓推介!

實

622 呎

@12,460

建

736 呎

@10,530

local_fire_department 至HIT local_offer 低水筍價

售$775 萬

實

622 呎

@12,460

建

736 呎

@10,530

售$775 萬

local_fire_department 至HIT local_offer 低水筍價

沙田隔田村南滘

thumb_up

罕有放售二樓連天台,不用每呎一万

建

700 呎

@11,429

real_estate_agent 罕有放盤

售$800 萬

建

700 呎

@11,429

售$800 萬

real_estate_agent 罕有放盤

VR實景

馬鞍山翠擁華庭

thumb_up

清幽[高實用]3房(1套房)連工人房[專屬屋苑邨巴]免費接駁[鑽石山],[新港城]&[大學站].

實

765 呎

@11,111

建

988 呎

@8,603

local_fire_department 至HIT

售$850 萬

實

765 呎

@11,111

建

988 呎

@8,603

售$850 萬

local_fire_department 至HIT

清水灣相思灣

thumb_up

海景花園村屋

建

700 呎

@12,857

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$900 萬

建

700 呎

@12,857

售$900 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

西貢躉場

thumb_up

開揚海景, 可步行到市中心, 十分方便

實

700 呎

@10,429

建

700 呎

@10,429

directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

售$730 萬

實

700 呎

@10,429

建

700 呎

@10,429

售$730 萬

directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

馬鞍山新港城第05期海濤居

thumb_up

罕有東南放盤商場上蓋三房兩廁唔使900萬可以方便安排約睇

實

649 呎

@13,251

建

824 呎

@10,437

local_fire_department 至HIT real_estate_agent 罕有放盤

售$860 萬

實

649 呎

@13,251

建

824 呎

@10,437

售$860 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

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

VR實景

馬鞍山星漣海第03A座

thumb_up

三房一儲一套房低密度寧靜住宅區

實

780 呎

@11,538

local_fire_department 至HIT price_change 蝕讓盤

售$900 萬

實

780 呎

@11,538

售$900 萬

local_fire_department 至HIT price_change 蝕讓盤

粉嶺綠悠軒第07座

thumb_up

全屋苑都好小供應仲要靚裝把握機會

實

706 呎

@10,765

建

1,010 呎

@7,525

directions_run 日內即走 hotel_class 樓王

售$760 萬

實

706 呎

@10,765

建

1,010 呎

@7,525

售$760 萬

directions_run 日內即走 hotel_class 樓王

馬鞍山天宇海第2A座

thumb_up

東南內園三房一套

實

670 呎

@12,358

建

881 呎

@9,398

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

售$828 萬

實

670 呎

@12,358

建

881 呎

@9,398

售$828 萬

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

馬鞍山馬鞍山中心第02座

thumb_up

馬鞍山中心全新裝修三房間隔實用

實

522 呎

@14,368

建

701 呎

@10,699

real_estate_agent 罕有放盤

售$750 萬

實

522 呎

@14,368

建

701 呎

@10,699

售$750 萬

real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$28,333	$21,771	$17,841	$15,226
1.500	$29,386	$22,844	$18,933	$16,338
2.000	$30,464	$23,949	$20,065	$17,498
2.500	$31,566	$25,086	$21,238	$18,705
3.000	$32,692	$26,255	$22,449	$19,959
3.375	$33,553	$27,152	$23,383	$20,929
3.500	$33,843	$27,455	$23,700	$21,258
4.000	$35,017	$28,687	$24,988	$22,601
4.500	$36,215	$29,950	$26,313	$23,986
5.000	$37,436	$31,242	$27,674	$25,413
5.500	$38,681	$32,565	$29,071	$26,879
6.000	$39,948	$33,916	$30,501	$28,383

每月供款$20,929

年期

30年

貸款金額

$4,734,000

總利息

$2,800,381

總貸款連利息

$7,534,381

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,314	$7,614	$20,929	$4,726,386
2	$13,293	$7,636	$20,929	$4,718,750
3	$13,271	$7,657	$20,929	$4,711,092
4	$13,250	$7,679	$20,929	$4,703,413
5	$13,228	$7,700	$20,929	$4,695,713
6	$13,207	$7,722	$20,929	$4,687,991
7	$13,185	$7,744	$20,929	$4,680,247
8	$13,163	$7,766	$20,929	$4,672,481
9	$13,141	$7,787	$20,929	$4,664,694
10	$13,119	$7,809	$20,929	$4,656,884
11	$13,097	$7,831	$20,929	$4,649,053
12	$13,075	$7,853	$20,929	$4,641,200

第1年供款共

$251,146

第1年利息

$158,346

第1年共還本金

$92,800

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$13,053	$7,875	$20,929	$4,633,324
14	$13,031	$7,898	$20,929	$4,625,427
15	$13,009	$7,920	$20,929	$4,617,507
16	$12,987	$7,942	$20,929	$4,609,565
17	$12,964	$7,964	$20,929	$4,601,600
18	$12,942	$7,987	$20,929	$4,593,613
19	$12,920	$8,009	$20,929	$4,585,604
20	$12,897	$8,032	$20,929	$4,577,572
21	$12,874	$8,054	$20,929	$4,569,518
22	$12,852	$8,077	$20,929	$4,561,441
23	$12,829	$8,100	$20,929	$4,553,341
24	$12,806	$8,123	$20,929	$4,545,219

第2年供款共

$251,146

第2年利息

$155,165

第2年共還本金

$95,981

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,783	$8,145	$20,929	$4,537,073
26	$12,761	$8,168	$20,929	$4,528,905
27	$12,738	$8,191	$20,929	$4,520,714
28	$12,715	$8,214	$20,929	$4,512,499
29	$12,691	$8,237	$20,929	$4,504,262
30	$12,668	$8,261	$20,929	$4,496,001
31	$12,645	$8,284	$20,929	$4,487,717
32	$12,622	$8,307	$20,929	$4,479,410
33	$12,598	$8,330	$20,929	$4,471,080
34	$12,575	$8,354	$20,929	$4,462,726
35	$12,551	$8,377	$20,929	$4,454,348
36	$12,528	$8,401	$20,929	$4,445,947

第3年供款共

$251,146

第3年利息

$151,875

第3年共還本金

$99,271

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,504	$8,425	$20,929	$4,437,523
38	$12,481	$8,448	$20,929	$4,429,074
39	$12,457	$8,472	$20,929	$4,420,602
40	$12,433	$8,496	$20,929	$4,412,107
41	$12,409	$8,520	$20,929	$4,403,587
42	$12,385	$8,544	$20,929	$4,395,043
43	$12,361	$8,568	$20,929	$4,386,475
44	$12,337	$8,592	$20,929	$4,377,883
45	$12,313	$8,616	$20,929	$4,369,267
46	$12,289	$8,640	$20,929	$4,360,627
47	$12,264	$8,665	$20,929	$4,351,962
48	$12,240	$8,689	$20,929	$4,343,274

第4年供款共

$251,146

第4年利息

$148,472

第4年共還本金

$102,674

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,215	$8,713	$20,929	$4,334,560
50	$12,191	$8,738	$20,929	$4,325,822
51	$12,166	$8,762	$20,929	$4,317,060
52	$12,142	$8,787	$20,929	$4,308,273
53	$12,117	$8,812	$20,929	$4,299,461
54	$12,092	$8,837	$20,929	$4,290,624
55	$12,067	$8,861	$20,929	$4,281,763
56	$12,042	$8,886	$20,929	$4,272,876
57	$12,017	$8,911	$20,929	$4,263,965
58	$11,992	$8,936	$20,929	$4,255,029
59	$11,967	$8,962	$20,929	$4,246,067
60	$11,942	$8,987	$20,929	$4,237,080

第5年供款共

$251,146

第5年利息

$144,953

第5年共還本金

$106,193

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,917	$9,012	$20,929	$4,228,068
62	$11,891	$9,037	$20,929	$4,219,031
63	$11,866	$9,063	$20,929	$4,209,968
64	$11,841	$9,088	$20,929	$4,200,880
65	$11,815	$9,114	$20,929	$4,191,766
66	$11,789	$9,139	$20,929	$4,182,626
67	$11,764	$9,165	$20,929	$4,173,461
68	$11,738	$9,191	$20,929	$4,164,270
69	$11,712	$9,217	$20,929	$4,155,053
70	$11,686	$9,243	$20,929	$4,145,811
71	$11,660	$9,269	$20,929	$4,136,542
72	$11,634	$9,295	$20,929	$4,127,247

第6年供款共

$251,146

第6年利息

$141,313

第6年共還本金

$109,833

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,608	$9,321	$20,929	$4,117,926
74	$11,582	$9,347	$20,929	$4,108,579
75	$11,555	$9,373	$20,929	$4,099,206
76	$11,529	$9,400	$20,929	$4,089,806
77	$11,503	$9,426	$20,929	$4,080,379
78	$11,476	$9,453	$20,929	$4,070,927
79	$11,449	$9,479	$20,929	$4,061,447
80	$11,423	$9,506	$20,929	$4,051,941
81	$11,396	$9,533	$20,929	$4,042,409
82	$11,369	$9,560	$20,929	$4,032,849
83	$11,342	$9,586	$20,929	$4,023,263
84	$11,315	$9,613	$20,929	$4,013,649

第7年供款共

$251,146

第7年利息

$137,548

第7年共還本金

$113,598

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,288	$9,640	$20,929	$4,004,009
86	$11,261	$9,668	$20,929	$3,994,341
87	$11,234	$9,695	$20,929	$3,984,646
88	$11,207	$9,722	$20,929	$3,974,924
89	$11,179	$9,749	$20,929	$3,965,175
90	$11,152	$9,777	$20,929	$3,955,398
91	$11,125	$9,804	$20,929	$3,945,594
92	$11,097	$9,832	$20,929	$3,935,762
93	$11,069	$9,860	$20,929	$3,925,903
94	$11,042	$9,887	$20,929	$3,916,015
95	$11,014	$9,915	$20,929	$3,906,100
96	$10,986	$9,943	$20,929	$3,896,157

第8年供款共

$251,146

第8年利息

$133,654

第8年共還本金

$117,492

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$10,958	$9,971	$20,929	$3,886,187
98	$10,930	$9,999	$20,929	$3,876,188
99	$10,902	$10,027	$20,929	$3,866,161
100	$10,874	$10,055	$20,929	$3,856,105
101	$10,845	$10,084	$20,929	$3,846,022
102	$10,817	$10,112	$20,929	$3,835,910
103	$10,788	$10,140	$20,929	$3,825,769
104	$10,760	$10,169	$20,929	$3,815,601
105	$10,731	$10,197	$20,929	$3,805,403
106	$10,703	$10,226	$20,929	$3,795,177
107	$10,674	$10,255	$20,929	$3,784,922
108	$10,645	$10,284	$20,929	$3,774,638

第9年供款共

$251,146

第9年利息

$129,627

第9年共還本金

$121,519

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,616	$10,313	$20,929	$3,764,326
110	$10,587	$10,342	$20,929	$3,753,984
111	$10,558	$10,371	$20,929	$3,743,613
112	$10,529	$10,400	$20,929	$3,733,213
113	$10,500	$10,429	$20,929	$3,722,784
114	$10,470	$10,459	$20,929	$3,712,326
115	$10,441	$10,488	$20,929	$3,701,838
116	$10,411	$10,517	$20,929	$3,691,320
117	$10,382	$10,547	$20,929	$3,680,773
118	$10,352	$10,577	$20,929	$3,670,197
119	$10,322	$10,606	$20,929	$3,659,590
120	$10,293	$10,636	$20,929	$3,648,954

第10年供款共

$251,146

第10年利息

$125,462

第10年共還本金

$125,684

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,263	$10,666	$20,929	$3,638,288
122	$10,233	$10,696	$20,929	$3,627,592
123	$10,203	$10,726	$20,929	$3,616,866
124	$10,172	$10,756	$20,929	$3,606,109
125	$10,142	$10,787	$20,929	$3,595,322
126	$10,112	$10,817	$20,929	$3,584,505
127	$10,081	$10,847	$20,929	$3,573,658
128	$10,051	$10,878	$20,929	$3,562,780
129	$10,020	$10,909	$20,929	$3,551,872
130	$9,990	$10,939	$20,929	$3,540,932
131	$9,959	$10,970	$20,929	$3,529,962
132	$9,928	$11,001	$20,929	$3,518,962

第11年供款共

$251,146

第11年利息

$121,154

第11年共還本金

$129,992

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,897	$11,032	$20,929	$3,507,930
134	$9,866	$11,063	$20,929	$3,496,867
135	$9,835	$11,094	$20,929	$3,485,773
136	$9,804	$11,125	$20,929	$3,474,648
137	$9,772	$11,156	$20,929	$3,463,492
138	$9,741	$11,188	$20,929	$3,452,304
139	$9,710	$11,219	$20,929	$3,441,085
140	$9,678	$11,251	$20,929	$3,429,834
141	$9,646	$11,282	$20,929	$3,418,552
142	$9,615	$11,314	$20,929	$3,407,237
143	$9,583	$11,346	$20,929	$3,395,891
144	$9,551	$11,378	$20,929	$3,384,514

第12年供款共

$251,146

第12年利息

$116,698

第12年共還本金

$134,448

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,519	$11,410	$20,929	$3,373,104
146	$9,487	$11,442	$20,929	$3,361,662
147	$9,455	$11,474	$20,929	$3,350,187
148	$9,422	$11,506	$20,929	$3,338,681
149	$9,390	$11,539	$20,929	$3,327,142
150	$9,358	$11,571	$20,929	$3,315,571
151	$9,325	$11,604	$20,929	$3,303,967
152	$9,292	$11,636	$20,929	$3,292,331
153	$9,260	$11,669	$20,929	$3,280,662
154	$9,227	$11,702	$20,929	$3,268,960
155	$9,194	$11,735	$20,929	$3,257,225
156	$9,161	$11,768	$20,929	$3,245,457

第13年供款共

$251,146

第13年利息

$112,089

第13年共還本金

$139,057

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,128	$11,801	$20,929	$3,233,656
158	$9,095	$11,834	$20,929	$3,221,822
159	$9,061	$11,867	$20,929	$3,209,954
160	$9,028	$11,901	$20,929	$3,198,053
161	$8,995	$11,934	$20,929	$3,186,119
162	$8,961	$11,968	$20,929	$3,174,151
163	$8,927	$12,002	$20,929	$3,162,150
164	$8,894	$12,035	$20,929	$3,150,114
165	$8,860	$12,069	$20,929	$3,138,045
166	$8,826	$12,103	$20,929	$3,125,942
167	$8,792	$12,137	$20,929	$3,113,805
168	$8,758	$12,171	$20,929	$3,101,634

第14年供款共

$251,146

第14年利息

$107,323

第14年共還本金

$143,823

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,723	$12,205	$20,929	$3,089,428
170	$8,689	$12,240	$20,929	$3,077,189
171	$8,655	$12,274	$20,929	$3,064,914
172	$8,620	$12,309	$20,929	$3,052,606
173	$8,585	$12,343	$20,929	$3,040,262
174	$8,551	$12,378	$20,929	$3,027,884
175	$8,516	$12,413	$20,929	$3,015,471
176	$8,481	$12,448	$20,929	$3,003,023
177	$8,446	$12,483	$20,929	$2,990,540
178	$8,411	$12,518	$20,929	$2,978,023
179	$8,376	$12,553	$20,929	$2,965,469
180	$8,340	$12,588	$20,929	$2,952,881

第15年供款共

$251,146

第15年利息

$102,393

第15年共還本金

$148,753

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,305	$12,624	$20,929	$2,940,257
182	$8,269	$12,659	$20,929	$2,927,598
183	$8,234	$12,695	$20,929	$2,914,903
184	$8,198	$12,731	$20,929	$2,902,172
185	$8,162	$12,766	$20,929	$2,889,406
186	$8,126	$12,802	$20,929	$2,876,603
187	$8,090	$12,838	$20,929	$2,863,765
188	$8,054	$12,874	$20,929	$2,850,890
189	$8,018	$12,911	$20,929	$2,837,980
190	$7,982	$12,947	$20,929	$2,825,033
191	$7,945	$12,983	$20,929	$2,812,049
192	$7,909	$13,020	$20,929	$2,799,029

第16年供款共

$251,146

第16年利息

$97,294

第16年共還本金

$153,852

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,872	$13,057	$20,929	$2,785,973
194	$7,836	$13,093	$20,929	$2,772,879
195	$7,799	$13,130	$20,929	$2,759,749
196	$7,762	$13,167	$20,929	$2,746,582
197	$7,725	$13,204	$20,929	$2,733,378
198	$7,688	$13,241	$20,929	$2,720,137
199	$7,650	$13,278	$20,929	$2,706,858
200	$7,613	$13,316	$20,929	$2,693,543
201	$7,576	$13,353	$20,929	$2,680,189
202	$7,538	$13,391	$20,929	$2,666,799
203	$7,500	$13,428	$20,929	$2,653,370
204	$7,463	$13,466	$20,929	$2,639,904

第17年供款共

$251,146

第17年利息

$92,021

第17年共還本金

$159,125

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,425	$13,504	$20,929	$2,626,400
206	$7,387	$13,542	$20,929	$2,612,858
207	$7,349	$13,580	$20,929	$2,599,278
208	$7,310	$13,618	$20,929	$2,585,659
209	$7,272	$13,657	$20,929	$2,572,003
210	$7,234	$13,695	$20,929	$2,558,307
211	$7,195	$13,734	$20,929	$2,544,574
212	$7,157	$13,772	$20,929	$2,530,802
213	$7,118	$13,811	$20,929	$2,516,991
214	$7,079	$13,850	$20,929	$2,503,141
215	$7,040	$13,889	$20,929	$2,489,252
216	$7,001	$13,928	$20,929	$2,475,324

第18年供款共

$251,146

第18年利息

$86,566

第18年共還本金

$164,580

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,962	$13,967	$20,929	$2,461,357
218	$6,923	$14,006	$20,929	$2,447,351
219	$6,883	$14,046	$20,929	$2,433,305
220	$6,844	$14,085	$20,929	$2,419,220
221	$6,804	$14,125	$20,929	$2,405,096
222	$6,764	$14,165	$20,929	$2,390,931
223	$6,724	$14,204	$20,929	$2,376,727
224	$6,685	$14,244	$20,929	$2,362,482
225	$6,644	$14,284	$20,929	$2,348,198
226	$6,604	$14,325	$20,929	$2,333,873
227	$6,564	$14,365	$20,929	$2,319,509
228	$6,524	$14,405	$20,929	$2,305,103

第19年供款共

$251,146

第19年利息

$80,925

第19年共還本金

$170,221

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,483	$14,446	$20,929	$2,290,658
230	$6,442	$14,486	$20,929	$2,276,171
231	$6,402	$14,527	$20,929	$2,261,644
232	$6,361	$14,568	$20,929	$2,247,076
233	$6,320	$14,609	$20,929	$2,232,467
234	$6,279	$14,650	$20,929	$2,217,817
235	$6,238	$14,691	$20,929	$2,203,126
236	$6,196	$14,733	$20,929	$2,188,394
237	$6,155	$14,774	$20,929	$2,173,620
238	$6,113	$14,816	$20,929	$2,158,804
239	$6,072	$14,857	$20,929	$2,143,947
240	$6,030	$14,899	$20,929	$2,129,048

第20年供款共

$251,146

第20年利息

$75,090

第20年共還本金

$176,056

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,988	$14,941	$20,929	$2,114,107
242	$5,946	$14,983	$20,929	$2,099,124
243	$5,904	$15,025	$20,929	$2,084,099
244	$5,862	$15,067	$20,929	$2,069,032
245	$5,819	$15,110	$20,929	$2,053,922
246	$5,777	$15,152	$20,929	$2,038,770
247	$5,734	$15,195	$20,929	$2,023,575
248	$5,691	$15,238	$20,929	$2,008,338
249	$5,648	$15,280	$20,929	$1,993,057
250	$5,605	$15,323	$20,929	$1,977,734
251	$5,562	$15,366	$20,929	$1,962,367
252	$5,519	$15,410	$20,929	$1,946,958

第21年供款共

$251,146

第21年利息

$69,056

第21年共還本金

$182,090

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,476	$15,453	$20,929	$1,931,505
254	$5,432	$15,496	$20,929	$1,916,008
255	$5,389	$15,540	$20,929	$1,900,468
256	$5,345	$15,584	$20,929	$1,884,884
257	$5,301	$15,628	$20,929	$1,869,257
258	$5,257	$15,672	$20,929	$1,853,585
259	$5,213	$15,716	$20,929	$1,837,870
260	$5,169	$15,760	$20,929	$1,822,110
261	$5,125	$15,804	$20,929	$1,806,306
262	$5,080	$15,849	$20,929	$1,790,457
263	$5,036	$15,893	$20,929	$1,774,564
264	$4,991	$15,938	$20,929	$1,758,626

第22年供款共

$251,146

第22年利息

$62,814

第22年共還本金

$188,332

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,946	$15,983	$20,929	$1,742,643
266	$4,901	$16,028	$20,929	$1,726,616
267	$4,856	$16,073	$20,929	$1,710,543
268	$4,811	$16,118	$20,929	$1,694,425
269	$4,766	$16,163	$20,929	$1,678,262
270	$4,720	$16,209	$20,929	$1,662,053
271	$4,675	$16,254	$20,929	$1,645,799
272	$4,629	$16,300	$20,929	$1,629,499
273	$4,583	$16,346	$20,929	$1,613,153
274	$4,537	$16,392	$20,929	$1,596,761
275	$4,491	$16,438	$20,929	$1,580,323
276	$4,445	$16,484	$20,929	$1,563,839

第23年供款共

$251,146

第23年利息

$56,359

第23年共還本金

$194,787

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,398	$16,531	$20,929	$1,547,308
278	$4,352	$16,577	$20,929	$1,530,731
279	$4,305	$16,624	$20,929	$1,514,108
280	$4,258	$16,670	$20,929	$1,497,437
281	$4,212	$16,717	$20,929	$1,480,720
282	$4,165	$16,764	$20,929	$1,463,956
283	$4,117	$16,811	$20,929	$1,447,144
284	$4,070	$16,859	$20,929	$1,430,285
285	$4,023	$16,906	$20,929	$1,413,379
286	$3,975	$16,954	$20,929	$1,396,425
287	$3,927	$17,001	$20,929	$1,379,424
288	$3,880	$17,049	$20,929	$1,362,375

第24年供款共

$251,146

第24年利息

$49,682

第24年共還本金

$201,464

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,832	$17,097	$20,929	$1,345,278
290	$3,784	$17,145	$20,929	$1,328,133
291	$3,735	$17,193	$20,929	$1,310,939
292	$3,687	$17,242	$20,929	$1,293,697
293	$3,639	$17,290	$20,929	$1,276,407
294	$3,590	$17,339	$20,929	$1,259,068
295	$3,541	$17,388	$20,929	$1,241,680
296	$3,492	$17,437	$20,929	$1,224,244
297	$3,443	$17,486	$20,929	$1,206,758
298	$3,394	$17,535	$20,929	$1,189,223
299	$3,345	$17,584	$20,929	$1,171,639
300	$3,295	$17,634	$20,929	$1,154,005

第25年供款共

$251,146

第25年利息

$42,777

第25年共還本金

$208,369

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,246	$17,683	$20,929	$1,136,322
302	$3,196	$17,733	$20,929	$1,118,589
303	$3,146	$17,783	$20,929	$1,100,807
304	$3,096	$17,833	$20,929	$1,082,974
305	$3,046	$17,883	$20,929	$1,065,091
306	$2,996	$17,933	$20,929	$1,047,157
307	$2,945	$17,984	$20,929	$1,029,174
308	$2,895	$18,034	$20,929	$1,011,139
309	$2,844	$18,085	$20,929	$993,054
310	$2,793	$18,136	$20,929	$974,919
311	$2,742	$18,187	$20,929	$956,732
312	$2,691	$18,238	$20,929	$938,494

第26年供款共

$251,146

第26年利息

$35,634

第26年共還本金

$215,512

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,640	$18,289	$20,929	$920,204
314	$2,588	$18,341	$20,929	$901,864
315	$2,536	$18,392	$20,929	$883,471
316	$2,485	$18,444	$20,929	$865,027
317	$2,433	$18,496	$20,929	$846,531
318	$2,381	$18,548	$20,929	$827,983
319	$2,329	$18,600	$20,929	$809,383
320	$2,276	$18,652	$20,929	$790,731
321	$2,224	$18,705	$20,929	$772,026
322	$2,171	$18,758	$20,929	$753,268
323	$2,119	$18,810	$20,929	$734,458
324	$2,066	$18,863	$20,929	$715,595

第27年供款共

$251,146

第27年利息

$28,247

第27年共還本金

$222,899

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,013	$18,916	$20,929	$696,679
326	$1,959	$18,969	$20,929	$677,709
327	$1,906	$19,023	$20,929	$658,686
328	$1,853	$19,076	$20,929	$639,610
329	$1,799	$19,130	$20,929	$620,480
330	$1,745	$19,184	$20,929	$601,296
331	$1,691	$19,238	$20,929	$582,059
332	$1,637	$19,292	$20,929	$562,767
333	$1,583	$19,346	$20,929	$543,421
334	$1,528	$19,400	$20,929	$524,020
335	$1,474	$19,455	$20,929	$504,565
336	$1,419	$19,510	$20,929	$485,056

第28年供款共

$251,146

第28年利息

$20,607

第28年共還本金

$230,539

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,364	$19,565	$20,929	$465,491
338	$1,309	$19,620	$20,929	$445,871
339	$1,254	$19,675	$20,929	$426,197
340	$1,199	$19,730	$20,929	$406,466
341	$1,143	$19,786	$20,929	$386,681
342	$1,088	$19,841	$20,929	$366,840
343	$1,032	$19,897	$20,929	$346,942
344	$976	$19,953	$20,929	$326,989
345	$920	$20,009	$20,929	$306,980
346	$863	$20,065	$20,929	$286,915
347	$807	$20,122	$20,929	$266,793
348	$750	$20,178	$20,929	$246,614

第29年供款共

$251,146

第29年利息

$12,705

第29年共還本金

$238,441

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$694	$20,235	$20,929	$226,379
350	$637	$20,292	$20,929	$206,087
351	$580	$20,349	$20,929	$185,738
352	$522	$20,406	$20,929	$165,331
353	$465	$20,464	$20,929	$144,868
354	$407	$20,521	$20,929	$124,346
355	$350	$20,579	$20,929	$103,767
356	$292	$20,637	$20,929	$83,130
357	$234	$20,695	$20,929	$62,435
358	$176	$20,753	$20,929	$41,682
359	$117	$20,812	$20,929	$20,870
360	$59	$20,870	$20,929	$0

第30年供款共

$251,146

第30年利息

$4,532

第30年共還本金

$246,614

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$11,130,381

免責聲明

筍盤推介

按揭保險費
info