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$11,178,296

每月供款
$21,287

首期

$3,185,000

總貸款額

$4,815,000

總利息

$2,848,296

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,515,000

按月供比率計算

$42,574

置業成本總預算

HK$3,515,000

首期

$3,185,000
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

$42,574

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

馬鞍山天宇海第3B座

thumb_up

天宇海第3B座

實

757 呎

@11,625

建

992 呎

@8,871

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$880 萬

實

757 呎

@11,625

建

992 呎

@8,871

售$880 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

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

馬鞍山泓碧第02座

thumb_up

超值兩房推介

實

480 呎

@15,208

local_fire_department 至HIT

售$730 萬

實

480 呎

@15,208

售$730 萬

local_fire_department 至HIT

馬鞍山雲海第01期香海臺第02座

thumb_up

馬鞍山雲海新鴻基品牌

實

382 呎

@18,325

local_fire_department 至HIT

售$700 萬

實

382 呎

@18,325

售$700 萬

local_fire_department 至HIT

獨家

馬鞍山曉峰灣畔第05座極高層

thumb_up

曉峰灣畔第05座筍盤即走首置必買

實

510 呎

@14,706

建

643 呎

@11,664

local_fire_department 至HIT real_estate_agent 罕有放盤

售$750 萬

實

510 呎

@14,706

建

643 呎

@11,664

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

獨家

KOL實拍

馬鞍山銀湖天峰第05座

thumb_up

【獨家號外】問鼎銀湖最高質2房，光廁梗廚極高層

實

572 呎

@15,385

建

752 呎

@11,702

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 price_change 蝕讓盤

售$880 萬

實

572 呎

@15,385

建

752 呎

@11,702

售$880 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 price_change 蝕讓盤

西貢蠔涌新村

thumb_up

附花園村屋

建

1,400 呎

@6,286

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$880 萬

建

1,400 呎

@6,286

售$880 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

粉嶺蔚翠花園第06座

thumb_up

激荀蔚翠花園三房兩廳一套厠連地面車位近電梯口

實

716 呎

@9,777

建

826 呎

@8,475

售$700 萬

實

716 呎

@9,777

建

826 呎

@8,475

售$700 萬

沙田碧濤花園

thumb_up

真人靚過上鏡快約睇

實

662 呎

@10,876

建

968 呎

@7,438

local_fire_department 至HIT

售$720 萬

實

662 呎

@10,876

建

968 呎

@7,438

售$720 萬

local_fire_department 至HIT

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

西貢逸瓏海滙連大花園

thumb_up

特色戶地下連大花園

實

492 呎

@17,886

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

售$880 萬

實

492 呎

@17,886

售$880 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

馬鞍山觀瀾雅軒

thumb_up

觀瀾雅軒** 開揚靚景,池海雙輝,大房大廳,連車位**

實

586 呎

@15,017

建

790 呎

@11,139

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

售$880 萬

實

586 呎

@15,017

建

790 呎

@11,139

售$880 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$28,818	$22,144	$18,146	$15,487
1.500	$29,889	$23,235	$19,257	$16,618
2.000	$30,985	$24,358	$20,409	$17,797
2.500	$32,106	$25,515	$21,601	$19,025
3.000	$33,252	$26,704	$22,833	$20,300
3.375	$34,127	$27,617	$23,783	$21,287
3.500	$34,422	$27,925	$24,105	$21,622
4.000	$35,616	$29,178	$25,415	$22,988
4.500	$36,834	$30,462	$26,763	$24,397
5.000	$38,077	$31,777	$28,148	$25,848
5.500	$39,343	$33,122	$29,568	$27,339
6.000	$40,632	$34,496	$31,023	$28,868

每月供款$21,287

年期

30年

貸款金額

$4,815,000

總利息

$2,848,296

總貸款連利息

$7,663,296

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,542	$7,745	$21,287	$4,807,255
2	$13,520	$7,767	$21,287	$4,799,489
3	$13,499	$7,788	$21,287	$4,791,700
4	$13,477	$7,810	$21,287	$4,783,890
5	$13,455	$7,832	$21,287	$4,776,058
6	$13,433	$7,854	$21,287	$4,768,204
7	$13,411	$7,876	$21,287	$4,760,327
8	$13,388	$7,899	$21,287	$4,752,429
9	$13,366	$7,921	$21,287	$4,744,508
10	$13,344	$7,943	$21,287	$4,736,565
11	$13,322	$7,965	$21,287	$4,728,600
12	$13,299	$7,988	$21,287	$4,720,612

第1年供款共

$255,443

第1年利息

$161,055

第1年共還本金

$94,388

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$13,277	$8,010	$21,287	$4,712,602
14	$13,254	$8,033	$21,287	$4,704,569
15	$13,232	$8,055	$21,287	$4,696,514
16	$13,209	$8,078	$21,287	$4,688,436
17	$13,186	$8,101	$21,287	$4,680,335
18	$13,163	$8,123	$21,287	$4,672,211
19	$13,141	$8,146	$21,287	$4,664,065
20	$13,118	$8,169	$21,287	$4,655,896
21	$13,095	$8,192	$21,287	$4,647,704
22	$13,072	$8,215	$21,287	$4,639,488
23	$13,049	$8,238	$21,287	$4,631,250
24	$13,025	$8,262	$21,287	$4,622,988

第2年供款共

$255,443

第2年利息

$157,820

第2年共還本金

$97,623

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$13,002	$8,285	$21,287	$4,614,704
26	$12,979	$8,308	$21,287	$4,606,396
27	$12,955	$8,331	$21,287	$4,598,064
28	$12,932	$8,355	$21,287	$4,589,709
29	$12,909	$8,378	$21,287	$4,581,331
30	$12,885	$8,402	$21,287	$4,572,929
31	$12,861	$8,426	$21,287	$4,564,503
32	$12,838	$8,449	$21,287	$4,556,054
33	$12,814	$8,473	$21,287	$4,547,581
34	$12,790	$8,497	$21,287	$4,539,084
35	$12,766	$8,521	$21,287	$4,530,563
36	$12,742	$8,545	$21,287	$4,522,019

第3年供款共

$255,443

第3年利息

$154,473

第3年共還本金

$100,970

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,718	$8,569	$21,287	$4,513,450
38	$12,694	$8,593	$21,287	$4,504,857
39	$12,670	$8,617	$21,287	$4,496,240
40	$12,646	$8,641	$21,287	$4,487,599
41	$12,621	$8,666	$21,287	$4,478,933
42	$12,597	$8,690	$21,287	$4,470,243
43	$12,573	$8,714	$21,287	$4,461,529
44	$12,548	$8,739	$21,287	$4,452,790
45	$12,523	$8,763	$21,287	$4,444,027
46	$12,499	$8,788	$21,287	$4,435,239
47	$12,474	$8,813	$21,287	$4,426,426
48	$12,449	$8,838	$21,287	$4,417,588

第4年供款共

$255,443

第4年利息

$151,013

第4年共還本金

$104,431

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,424	$8,862	$21,287	$4,408,726
50	$12,400	$8,887	$21,287	$4,399,838
51	$12,375	$8,912	$21,287	$4,390,926
52	$12,349	$8,937	$21,287	$4,381,988
53	$12,324	$8,963	$21,287	$4,373,026
54	$12,299	$8,988	$21,287	$4,364,038
55	$12,274	$9,013	$21,287	$4,355,025
56	$12,249	$9,038	$21,287	$4,345,986
57	$12,223	$9,064	$21,287	$4,336,923
58	$12,198	$9,089	$21,287	$4,327,833
59	$12,172	$9,115	$21,287	$4,318,718
60	$12,146	$9,141	$21,287	$4,309,578

第5年供款共

$255,443

第5年利息

$147,433

第5年共還本金

$108,010

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$12,121	$9,166	$21,287	$4,300,412
62	$12,095	$9,192	$21,287	$4,291,220
63	$12,069	$9,218	$21,287	$4,282,002
64	$12,043	$9,244	$21,287	$4,272,758
65	$12,017	$9,270	$21,287	$4,263,488
66	$11,991	$9,296	$21,287	$4,254,192
67	$11,965	$9,322	$21,287	$4,244,870
68	$11,939	$9,348	$21,287	$4,235,522
69	$11,912	$9,375	$21,287	$4,226,147
70	$11,886	$9,401	$21,287	$4,216,747
71	$11,860	$9,427	$21,287	$4,207,319
72	$11,833	$9,454	$21,287	$4,197,865

第6年供款共

$255,443

第6年利息

$143,731

第6年共還本金

$111,712

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,806	$9,480	$21,287	$4,188,385
74	$11,780	$9,507	$21,287	$4,178,878
75	$11,753	$9,534	$21,287	$4,169,344
76	$11,726	$9,561	$21,287	$4,159,783
77	$11,699	$9,588	$21,287	$4,150,196
78	$11,672	$9,615	$21,287	$4,140,581
79	$11,645	$9,642	$21,287	$4,130,940
80	$11,618	$9,669	$21,287	$4,121,271
81	$11,591	$9,696	$21,287	$4,111,575
82	$11,564	$9,723	$21,287	$4,101,852
83	$11,536	$9,750	$21,287	$4,092,102
84	$11,509	$9,778	$21,287	$4,082,324

第7年供款共

$255,443

第7年利息

$139,902

第7年共還本金

$115,542

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,482	$9,805	$21,287	$4,072,518
86	$11,454	$9,833	$21,287	$4,062,685
87	$11,426	$9,861	$21,287	$4,052,825
88	$11,399	$9,888	$21,287	$4,042,936
89	$11,371	$9,916	$21,287	$4,033,020
90	$11,343	$9,944	$21,287	$4,023,076
91	$11,315	$9,972	$21,287	$4,013,104
92	$11,287	$10,000	$21,287	$4,003,104
93	$11,259	$10,028	$21,287	$3,993,076
94	$11,231	$10,056	$21,287	$3,983,019
95	$11,202	$10,085	$21,287	$3,972,935
96	$11,174	$10,113	$21,287	$3,962,822

第8年供款共

$255,443

第8年利息

$135,941

第8年共還本金

$119,502

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$11,145	$10,141	$21,287	$3,952,680
98	$11,117	$10,170	$21,287	$3,942,510
99	$11,088	$10,199	$21,287	$3,932,312
100	$11,060	$10,227	$21,287	$3,922,084
101	$11,031	$10,256	$21,287	$3,911,828
102	$11,002	$10,285	$21,287	$3,901,543
103	$10,973	$10,314	$21,287	$3,891,229
104	$10,944	$10,343	$21,287	$3,880,887
105	$10,915	$10,372	$21,287	$3,870,515
106	$10,886	$10,401	$21,287	$3,860,114
107	$10,857	$10,430	$21,287	$3,849,683
108	$10,827	$10,460	$21,287	$3,839,223

第9年供款共

$255,443

第9年利息

$131,845

第9年共還本金

$123,598

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,798	$10,489	$21,287	$3,828,734
110	$10,768	$10,519	$21,287	$3,818,216
111	$10,739	$10,548	$21,287	$3,807,668
112	$10,709	$10,578	$21,287	$3,797,090
113	$10,679	$10,608	$21,287	$3,786,482
114	$10,649	$10,637	$21,287	$3,775,845
115	$10,620	$10,667	$21,287	$3,765,177
116	$10,590	$10,697	$21,287	$3,754,480
117	$10,559	$10,727	$21,287	$3,743,752
118	$10,529	$10,758	$21,287	$3,732,995
119	$10,499	$10,788	$21,287	$3,722,207
120	$10,469	$10,818	$21,287	$3,711,389

第10年供款共

$255,443

第10年利息

$127,608

第10年共還本金

$127,835

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,438	$10,849	$21,287	$3,700,540
122	$10,408	$10,879	$21,287	$3,689,661
123	$10,377	$10,910	$21,287	$3,678,751
124	$10,346	$10,940	$21,287	$3,667,811
125	$10,316	$10,971	$21,287	$3,656,839
126	$10,285	$11,002	$21,287	$3,645,837
127	$10,254	$11,033	$21,287	$3,634,804
128	$10,223	$11,064	$21,287	$3,623,740
129	$10,192	$11,095	$21,287	$3,612,645
130	$10,161	$11,126	$21,287	$3,601,519
131	$10,129	$11,158	$21,287	$3,590,361
132	$10,098	$11,189	$21,287	$3,579,172

第11年供款共

$255,443

第11年利息

$123,227

第11年共還本金

$132,217

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$10,066	$11,221	$21,287	$3,567,952
134	$10,035	$11,252	$21,287	$3,556,699
135	$10,003	$11,284	$21,287	$3,545,416
136	$9,971	$11,315	$21,287	$3,534,100
137	$9,940	$11,347	$21,287	$3,522,753
138	$9,908	$11,379	$21,287	$3,511,374
139	$9,876	$11,411	$21,287	$3,499,963
140	$9,844	$11,443	$21,287	$3,488,519
141	$9,811	$11,475	$21,287	$3,477,044
142	$9,779	$11,508	$21,287	$3,465,536
143	$9,747	$11,540	$21,287	$3,453,996
144	$9,714	$11,573	$21,287	$3,442,423

第12年供款共

$255,443

第12年利息

$118,695

第12年共還本金

$136,749

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,682	$11,605	$21,287	$3,430,818
146	$9,649	$11,638	$21,287	$3,419,181
147	$9,616	$11,670	$21,287	$3,407,510
148	$9,584	$11,703	$21,287	$3,395,807
149	$9,551	$11,736	$21,287	$3,384,071
150	$9,518	$11,769	$21,287	$3,372,301
151	$9,485	$11,802	$21,287	$3,360,499
152	$9,451	$11,836	$21,287	$3,348,663
153	$9,418	$11,869	$21,287	$3,336,795
154	$9,385	$11,902	$21,287	$3,324,892
155	$9,351	$11,936	$21,287	$3,312,957
156	$9,318	$11,969	$21,287	$3,300,988

第13年供款共

$255,443

第13年利息

$114,007

第13年共還本金

$141,436

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,284	$12,003	$21,287	$3,288,985
158	$9,250	$12,037	$21,287	$3,276,948
159	$9,216	$12,071	$21,287	$3,264,877
160	$9,182	$12,104	$21,287	$3,252,773
161	$9,148	$12,139	$21,287	$3,240,634
162	$9,114	$12,173	$21,287	$3,228,462
163	$9,080	$12,207	$21,287	$3,216,255
164	$9,046	$12,241	$21,287	$3,204,014
165	$9,011	$12,276	$21,287	$3,191,738
166	$8,977	$12,310	$21,287	$3,179,428
167	$8,942	$12,345	$21,287	$3,167,083
168	$8,907	$12,380	$21,287	$3,154,704

第14年供款共

$255,443

第14年利息

$109,159

第14年共還本金

$146,284

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,873	$12,414	$21,287	$3,142,289
170	$8,838	$12,449	$21,287	$3,129,840
171	$8,803	$12,484	$21,287	$3,117,356
172	$8,768	$12,519	$21,287	$3,104,836
173	$8,732	$12,555	$21,287	$3,092,282
174	$8,697	$12,590	$21,287	$3,079,692
175	$8,662	$12,625	$21,287	$3,067,067
176	$8,626	$12,661	$21,287	$3,054,406
177	$8,591	$12,696	$21,287	$3,041,709
178	$8,555	$12,732	$21,287	$3,028,977
179	$8,519	$12,768	$21,287	$3,016,209
180	$8,483	$12,804	$21,287	$3,003,406

第15年供款共

$255,443

第15年利息

$104,145

第15年共還本金

$151,298

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,447	$12,840	$21,287	$2,990,566
182	$8,411	$12,876	$21,287	$2,977,690
183	$8,375	$12,912	$21,287	$2,964,778
184	$8,338	$12,948	$21,287	$2,951,829
185	$8,302	$12,985	$21,287	$2,938,844
186	$8,265	$13,021	$21,287	$2,925,823
187	$8,229	$13,058	$21,287	$2,912,765
188	$8,192	$13,095	$21,287	$2,899,670
189	$8,155	$13,132	$21,287	$2,886,538
190	$8,118	$13,169	$21,287	$2,873,370
191	$8,081	$13,206	$21,287	$2,860,164
192	$8,044	$13,243	$21,287	$2,846,921

第16年供款共

$255,443

第16年利息

$98,959

第16年共還本金

$156,484

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$8,007	$13,280	$21,287	$2,833,641
194	$7,970	$13,317	$21,287	$2,820,324
195	$7,932	$13,355	$21,287	$2,806,969
196	$7,895	$13,392	$21,287	$2,793,577
197	$7,857	$13,430	$21,287	$2,780,147
198	$7,819	$13,468	$21,287	$2,766,679
199	$7,781	$13,506	$21,287	$2,753,174
200	$7,743	$13,544	$21,287	$2,739,630
201	$7,705	$13,582	$21,287	$2,726,048
202	$7,667	$13,620	$21,287	$2,712,428
203	$7,629	$13,658	$21,287	$2,698,770
204	$7,590	$13,697	$21,287	$2,685,073

第17年供款共

$255,443

第17年利息

$93,595

第17年共還本金

$161,848

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,552	$13,735	$21,287	$2,671,338
206	$7,513	$13,774	$21,287	$2,657,564
207	$7,474	$13,813	$21,287	$2,643,752
208	$7,436	$13,851	$21,287	$2,629,901
209	$7,397	$13,890	$21,287	$2,616,010
210	$7,358	$13,929	$21,287	$2,602,081
211	$7,318	$13,969	$21,287	$2,588,112
212	$7,279	$14,008	$21,287	$2,574,104
213	$7,240	$14,047	$21,287	$2,560,057
214	$7,200	$14,087	$21,287	$2,545,970
215	$7,161	$14,126	$21,287	$2,531,844
216	$7,121	$14,166	$21,287	$2,517,678

第18年供款共

$255,443

第18年利息

$88,048

第18年共還本金

$167,396

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,081	$14,206	$21,287	$2,503,472
218	$7,041	$14,246	$21,287	$2,489,226
219	$7,001	$14,286	$21,287	$2,474,940
220	$6,961	$14,326	$21,287	$2,460,614
221	$6,920	$14,366	$21,287	$2,446,247
222	$6,880	$14,407	$21,287	$2,431,840
223	$6,840	$14,447	$21,287	$2,417,393
224	$6,799	$14,488	$21,287	$2,402,905
225	$6,758	$14,529	$21,287	$2,388,376
226	$6,717	$14,570	$21,287	$2,373,807
227	$6,676	$14,611	$21,287	$2,359,196
228	$6,635	$14,652	$21,287	$2,344,544

第19年供款共

$255,443

第19年利息

$82,310

第19年共還本金

$173,133

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,594	$14,693	$21,287	$2,329,851
230	$6,553	$14,734	$21,287	$2,315,117
231	$6,511	$14,776	$21,287	$2,300,342
232	$6,470	$14,817	$21,287	$2,285,524
233	$6,428	$14,859	$21,287	$2,270,665
234	$6,386	$14,901	$21,287	$2,255,765
235	$6,344	$14,943	$21,287	$2,240,822
236	$6,302	$14,985	$21,287	$2,225,838
237	$6,260	$15,027	$21,287	$2,210,811
238	$6,218	$15,069	$21,287	$2,195,742
239	$6,176	$15,111	$21,287	$2,180,630
240	$6,133	$15,154	$21,287	$2,165,476

第20年供款共

$255,443

第20年利息

$76,375

第20年共還本金

$179,068

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,090	$15,197	$21,287	$2,150,280
242	$6,048	$15,239	$21,287	$2,135,041
243	$6,005	$15,282	$21,287	$2,119,759
244	$5,962	$15,325	$21,287	$2,104,433
245	$5,919	$15,368	$21,287	$2,089,065
246	$5,875	$15,411	$21,287	$2,073,654
247	$5,832	$15,455	$21,287	$2,058,199
248	$5,789	$15,498	$21,287	$2,042,701
249	$5,745	$15,542	$21,287	$2,027,159
250	$5,701	$15,586	$21,287	$2,011,573
251	$5,658	$15,629	$21,287	$1,995,944
252	$5,614	$15,673	$21,287	$1,980,271

第21年供款共

$255,443

第21年利息

$70,237

第21年共還本金

$185,206

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,570	$15,717	$21,287	$1,964,553
254	$5,525	$15,762	$21,287	$1,948,792
255	$5,481	$15,806	$21,287	$1,932,986
256	$5,437	$15,850	$21,287	$1,917,135
257	$5,392	$15,895	$21,287	$1,901,240
258	$5,347	$15,940	$21,287	$1,885,301
259	$5,302	$15,985	$21,287	$1,869,316
260	$5,257	$16,029	$21,287	$1,853,287
261	$5,212	$16,075	$21,287	$1,837,212
262	$5,167	$16,120	$21,287	$1,821,092
263	$5,122	$16,165	$21,287	$1,804,927
264	$5,076	$16,211	$21,287	$1,788,717

第22年供款共

$255,443

第22年利息

$63,889

第22年共還本金

$191,554

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,031	$16,256	$21,287	$1,772,460
266	$4,985	$16,302	$21,287	$1,756,158
267	$4,939	$16,348	$21,287	$1,739,811
268	$4,893	$16,394	$21,287	$1,723,417
269	$4,847	$16,440	$21,287	$1,706,977
270	$4,801	$16,486	$21,287	$1,690,491
271	$4,755	$16,532	$21,287	$1,673,959
272	$4,708	$16,579	$21,287	$1,657,380
273	$4,661	$16,626	$21,287	$1,640,754
274	$4,615	$16,672	$21,287	$1,624,082
275	$4,568	$16,719	$21,287	$1,607,363
276	$4,521	$16,766	$21,287	$1,590,596

第23年供款共

$255,443

第23年利息

$57,323

第23年共還本金

$198,120

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,474	$16,813	$21,287	$1,573,783
278	$4,426	$16,861	$21,287	$1,556,922
279	$4,379	$16,908	$21,287	$1,540,014
280	$4,331	$16,956	$21,287	$1,523,059
281	$4,284	$17,003	$21,287	$1,506,055
282	$4,236	$17,051	$21,287	$1,489,004
283	$4,188	$17,099	$21,287	$1,471,905
284	$4,140	$17,147	$21,287	$1,454,758
285	$4,092	$17,195	$21,287	$1,437,562
286	$4,043	$17,244	$21,287	$1,420,319
287	$3,995	$17,292	$21,287	$1,403,026
288	$3,946	$17,341	$21,287	$1,385,685

第24年供款共

$255,443

第24年利息

$50,532

第24年共還本金

$204,911

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,897	$17,390	$21,287	$1,368,296
290	$3,848	$17,439	$21,287	$1,350,857
291	$3,799	$17,488	$21,287	$1,333,370
292	$3,750	$17,537	$21,287	$1,315,833
293	$3,701	$17,586	$21,287	$1,298,247
294	$3,651	$17,636	$21,287	$1,280,611
295	$3,602	$17,685	$21,287	$1,262,926
296	$3,552	$17,735	$21,287	$1,245,191
297	$3,502	$17,785	$21,287	$1,227,406
298	$3,452	$17,835	$21,287	$1,209,571
299	$3,402	$17,885	$21,287	$1,191,686
300	$3,352	$17,935	$21,287	$1,173,751

第25年供款共

$255,443

第25年利息

$43,508

第25年共還本金

$211,935

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,301	$17,986	$21,287	$1,155,765
302	$3,251	$18,036	$21,287	$1,137,729
303	$3,200	$18,087	$21,287	$1,119,642
304	$3,149	$18,138	$21,287	$1,101,504
305	$3,098	$18,189	$21,287	$1,083,315
306	$3,047	$18,240	$21,287	$1,065,075
307	$2,996	$18,291	$21,287	$1,046,783
308	$2,944	$18,343	$21,287	$1,028,440
309	$2,892	$18,394	$21,287	$1,010,046
310	$2,841	$18,446	$21,287	$991,600
311	$2,789	$18,498	$21,287	$973,102
312	$2,737	$18,550	$21,287	$954,552

第26年供款共

$255,443

第26年利息

$36,244

第26年共還本金

$219,199

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,685	$18,602	$21,287	$935,949
314	$2,632	$18,655	$21,287	$917,295
315	$2,580	$18,707	$21,287	$898,588
316	$2,527	$18,760	$21,287	$879,828
317	$2,475	$18,812	$21,287	$861,016
318	$2,422	$18,865	$21,287	$842,150
319	$2,369	$18,918	$21,287	$823,232
320	$2,315	$18,972	$21,287	$804,260
321	$2,262	$19,025	$21,287	$785,235
322	$2,208	$19,078	$21,287	$766,157
323	$2,155	$19,132	$21,287	$747,025
324	$2,101	$19,186	$21,287	$727,839

第27年供款共

$255,443

第27年利息

$28,730

第27年共還本金

$226,713

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,047	$19,240	$21,287	$708,599
326	$1,993	$19,294	$21,287	$689,305
327	$1,939	$19,348	$21,287	$669,957
328	$1,884	$19,403	$21,287	$650,554
329	$1,830	$19,457	$21,287	$631,097
330	$1,775	$19,512	$21,287	$611,585
331	$1,720	$19,567	$21,287	$592,018
332	$1,665	$19,622	$21,287	$572,396
333	$1,610	$19,677	$21,287	$552,719
334	$1,555	$19,732	$21,287	$532,987
335	$1,499	$19,788	$21,287	$513,199
336	$1,443	$19,844	$21,287	$493,355

第28年供款共

$255,443

第28年利息

$20,959

第28年共還本金

$234,484

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,388	$19,899	$21,287	$473,456
338	$1,332	$19,955	$21,287	$453,500
339	$1,275	$20,011	$21,287	$433,489
340	$1,219	$20,068	$21,287	$413,421
341	$1,163	$20,124	$21,287	$393,297
342	$1,106	$20,181	$21,287	$373,116
343	$1,049	$20,238	$21,287	$352,879
344	$992	$20,294	$21,287	$332,584
345	$935	$20,352	$21,287	$312,233
346	$878	$20,409	$21,287	$291,824
347	$821	$20,466	$21,287	$271,358
348	$763	$20,524	$21,287	$250,834

第29年供款共

$255,443

第29年利息

$12,922

第29年共還本金

$242,521

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$705	$20,581	$21,287	$230,253
350	$648	$20,639	$21,287	$209,613
351	$590	$20,697	$21,287	$188,916
352	$531	$20,756	$21,287	$168,160
353	$473	$20,814	$21,287	$147,346
354	$414	$20,873	$21,287	$126,474
355	$356	$20,931	$21,287	$105,542
356	$297	$20,990	$21,287	$84,552
357	$238	$21,049	$21,287	$63,503
358	$179	$21,108	$21,287	$42,395
359	$119	$21,168	$21,287	$21,227
360	$60	$21,227	$21,287	$0

第30年供款共

$255,443

第30年利息

$4,609

第30年共還本金

$250,834

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$11,178,296

免責聲明

筍盤推介

按揭保險費
info