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$11,259,898

每月供款
$21,339

首期

$3,248,000

總貸款額

$4,752,000

總利息

$2,929,898

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,578,000

按月供比率計算

$42,677

置業成本總預算

HK$3,578,000

首期

$3,248,000
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

$42,677

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

KOL實拍 VR實景

馬鞍山新港城第05期海濤居第03座

thumb_up

市中心3房2廁廳大房大

實

644 呎

@12,391

建

824 呎

@9,684

local_fire_department 至HIT

售$798 萬

實

644 呎

@12,391

建

824 呎

@9,684

售$798 萬

local_fire_department 至HIT

KOL實拍 VR實景

沙田沙田第一城第01期第05座

thumb_up

靚裝開揚景寬敞實用

實

819 呎

@10,989

建

980 呎

@9,184

local_offer 低水筍價

售$900 萬

實

819 呎

@10,989

建

980 呎

@9,184

售$900 萬

local_offer 低水筍價

馬鞍山迎海第01期第05座

thumb_up

特色單位1房, 高層開揚

實

483 呎

@14,493

建

605 呎

@11,570

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選

售$700 萬

實

483 呎

@14,493

建

605 呎

@11,570

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選

沙田沙田第一城第05期第27座

thumb_up

享優質開揚河景🌊🌊　廳房闊落舒適👍👍

實

688 呎

@12,035

建

870 呎

@9,517

local_fire_department 至HIT

售$828 萬

實

688 呎

@12,035

建

870 呎

@9,517

售$828 萬

local_fire_department 至HIT

沙田碧濤花園

thumb_up

罕有馬場河景 3房必選

實

739 呎

@9,986

建

1,029 呎

@7,172

local_fire_department 至HIT transfer_within_a_station 人才必選

售$738 萬

實

739 呎

@9,986

建

1,029 呎

@7,172

售$738 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

西貢大環頭

thumb_up

海邊小品全幢

建

990 呎

@9,091

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$900 萬

建

990 呎

@9,091

售$900 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

粉嶺蔚翠花園第04座

thumb_up

靚裝連車位

實

716 呎

@12,291

建

826 呎

@10,654

local_fire_department 至HIT

售$880 萬

實

716 呎

@12,291

建

826 呎

@10,654

售$880 萬

local_fire_department 至HIT

KOL實拍

沙田玖瓏山

thumb_up

玖瓏山*大積2房1套連梗廚**向東園池景

實

705 呎

@11,206

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選 price_change 蝕讓盤

售$790 萬

實

705 呎

@11,206

售$790 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選 price_change 蝕讓盤

馬鞍山曉峰灣畔第05座

thumb_up

曉峰灣畔三房前排海必睇

實

653 呎

@12,251

建

827 呎

@9,674

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 flight_takeoff 移民急讓

售$800 萬

實

653 呎

@12,251

建

827 呎

@9,674

售$800 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 flight_takeoff 移民急讓

VR實景

馬鞍山嵐岸

thumb_up

罕有放盤@高層海景@靚裝修三房單位

實

590 呎

@12,712

建

813 呎

@9,225

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇

售$750 萬

實

590 呎

@12,712

建

813 呎

@9,225

售$750 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇

馬鞍山井頭村

thumb_up

~*樓新地下,單邊可泊車,方便~罕有放盤*~

建

700 呎

@10,000

local_fire_department 至HIT

售$700 萬

建

700 呎

@10,000

售$700 萬

local_fire_department 至HIT

馬鞍山迎海第04期駿岸第07座

thumb_up

高層靚位

實

514 呎

@14,591

pets 愛竉必選

售$750 萬

實

514 呎

@14,591

售$750 萬

pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$28,440	$21,854	$17,909	$15,284
1.500	$29,498	$22,931	$19,005	$16,400
2.000	$30,580	$24,040	$20,142	$17,564
2.500	$31,686	$25,181	$21,318	$18,776
3.000	$32,816	$26,354	$22,535	$20,035
3.500	$33,971	$27,560	$23,790	$21,339
4.000	$35,150	$28,796	$25,083	$22,687
4.500	$36,352	$30,063	$26,413	$24,078
5.000	$37,579	$31,361	$27,780	$25,510
5.500	$38,828	$32,688	$29,181	$26,981
6.000	$40,100	$34,045	$30,617	$28,491

每月供款$21,339

年期

30年

貸款金額

$4,752,000

總利息

$2,929,898

總貸款連利息

$7,681,898

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,860	$7,479	$21,339	$4,744,521
2	$13,838	$7,500	$21,339	$4,737,021
3	$13,816	$7,522	$21,339	$4,729,499
4	$13,794	$7,544	$21,339	$4,721,954
5	$13,772	$7,566	$21,339	$4,714,388
6	$13,750	$7,588	$21,339	$4,706,800
7	$13,728	$7,610	$21,339	$4,699,189
8	$13,706	$7,633	$21,339	$4,691,557
9	$13,684	$7,655	$21,339	$4,683,902
10	$13,661	$7,677	$21,339	$4,676,225
11	$13,639	$7,700	$21,339	$4,668,525
12	$13,617	$7,722	$21,339	$4,660,803

第1年供款共

$256,063

第1年利息

$164,866

第1年共還本金

$91,197

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$13,594	$7,745	$21,339	$4,653,058
14	$13,571	$7,767	$21,339	$4,645,291
15	$13,549	$7,790	$21,339	$4,637,501
16	$13,526	$7,813	$21,339	$4,629,689
17	$13,503	$7,835	$21,339	$4,621,854
18	$13,480	$7,858	$21,339	$4,613,995
19	$13,457	$7,881	$21,339	$4,606,114
20	$13,434	$7,904	$21,339	$4,598,210
21	$13,411	$7,927	$21,339	$4,590,283
22	$13,388	$7,950	$21,339	$4,582,333
23	$13,365	$7,973	$21,339	$4,574,359
24	$13,342	$7,997	$21,339	$4,566,362

第2年供款共

$256,063

第2年利息

$161,623

第2年共還本金

$94,441

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$13,319	$8,020	$21,339	$4,558,342
26	$13,295	$8,043	$21,339	$4,550,299
27	$13,272	$8,067	$21,339	$4,542,232
28	$13,248	$8,090	$21,339	$4,534,142
29	$13,225	$8,114	$21,339	$4,526,028
30	$13,201	$8,138	$21,339	$4,517,890
31	$13,177	$8,161	$21,339	$4,509,729
32	$13,153	$8,185	$21,339	$4,501,543
33	$13,130	$8,209	$21,339	$4,493,334
34	$13,106	$8,233	$21,339	$4,485,101
35	$13,082	$8,257	$21,339	$4,476,844
36	$13,057	$8,281	$21,339	$4,468,563

第3年供款共

$256,063

第3年利息

$158,264

第3年共還本金

$97,800

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$13,033	$8,305	$21,339	$4,460,258
38	$13,009	$8,330	$21,339	$4,451,928
39	$12,985	$8,354	$21,339	$4,443,574
40	$12,960	$8,378	$21,339	$4,435,196
41	$12,936	$8,403	$21,339	$4,426,794
42	$12,911	$8,427	$21,339	$4,418,366
43	$12,887	$8,452	$21,339	$4,409,915
44	$12,862	$8,476	$21,339	$4,401,438
45	$12,838	$8,501	$21,339	$4,392,937
46	$12,813	$8,526	$21,339	$4,384,411
47	$12,788	$8,551	$21,339	$4,375,861
48	$12,763	$8,576	$21,339	$4,367,285

第4年供款共

$256,063

第4年利息

$154,785

第4年共還本金

$101,278

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,738	$8,601	$21,339	$4,358,684
50	$12,713	$8,626	$21,339	$4,350,059
51	$12,688	$8,651	$21,339	$4,341,408
52	$12,662	$8,676	$21,339	$4,332,731
53	$12,637	$8,701	$21,339	$4,324,030
54	$12,612	$8,727	$21,339	$4,315,303
55	$12,586	$8,752	$21,339	$4,306,551
56	$12,561	$8,778	$21,339	$4,297,773
57	$12,535	$8,803	$21,339	$4,288,970
58	$12,509	$8,829	$21,339	$4,280,140
59	$12,484	$8,855	$21,339	$4,271,286
60	$12,458	$8,881	$21,339	$4,262,405

第5年供款共

$256,063

第5年利息

$151,183

第5年共還本金

$104,880

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$12,432	$8,907	$21,339	$4,253,498
62	$12,406	$8,933	$21,339	$4,244,566
63	$12,380	$8,959	$21,339	$4,235,607
64	$12,354	$8,985	$21,339	$4,226,622
65	$12,328	$9,011	$21,339	$4,217,611
66	$12,301	$9,037	$21,339	$4,208,574
67	$12,275	$9,064	$21,339	$4,199,511
68	$12,249	$9,090	$21,339	$4,190,421
69	$12,222	$9,117	$21,339	$4,181,304
70	$12,195	$9,143	$21,339	$4,172,161
71	$12,169	$9,170	$21,339	$4,162,991
72	$12,142	$9,197	$21,339	$4,153,795

第6年供款共

$256,063

第6年利息

$147,453

第6年共還本金

$108,610

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$12,115	$9,223	$21,339	$4,144,571
74	$12,088	$9,250	$21,339	$4,135,321
75	$12,061	$9,277	$21,339	$4,126,044
76	$12,034	$9,304	$21,339	$4,116,739
77	$12,007	$9,331	$21,339	$4,107,408
78	$11,980	$9,359	$21,339	$4,098,049
79	$11,953	$9,386	$21,339	$4,088,663
80	$11,925	$9,413	$21,339	$4,079,250
81	$11,898	$9,441	$21,339	$4,069,809
82	$11,870	$9,468	$21,339	$4,060,341
83	$11,843	$9,496	$21,339	$4,050,845
84	$11,815	$9,524	$21,339	$4,041,321

第7年供款共

$256,063

第7年利息

$143,590

第7年共還本金

$112,473

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,787	$9,551	$21,339	$4,031,770
86	$11,759	$9,579	$21,339	$4,022,191
87	$11,731	$9,607	$21,339	$4,012,583
88	$11,703	$9,635	$21,339	$4,002,948
89	$11,675	$9,663	$21,339	$3,993,285
90	$11,647	$9,692	$21,339	$3,983,593
91	$11,619	$9,720	$21,339	$3,973,873
92	$11,590	$9,748	$21,339	$3,964,125
93	$11,562	$9,777	$21,339	$3,954,349
94	$11,534	$9,805	$21,339	$3,944,544
95	$11,505	$9,834	$21,339	$3,934,710
96	$11,476	$9,862	$21,339	$3,924,848

第8年供款共

$256,063

第8年利息

$139,590

第8年共還本金

$116,474

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$11,447	$9,891	$21,339	$3,914,956
98	$11,419	$9,920	$21,339	$3,905,036
99	$11,390	$9,949	$21,339	$3,895,088
100	$11,361	$9,978	$21,339	$3,885,110
101	$11,332	$10,007	$21,339	$3,875,103
102	$11,302	$10,036	$21,339	$3,865,066
103	$11,273	$10,065	$21,339	$3,855,001
104	$11,244	$10,095	$21,339	$3,844,906
105	$11,214	$10,124	$21,339	$3,834,782
106	$11,185	$10,154	$21,339	$3,824,628
107	$11,155	$10,183	$21,339	$3,814,444
108	$11,125	$10,213	$21,339	$3,804,231

第9年供款共

$256,063

第9年利息

$135,447

第9年共還本金

$120,616

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$11,096	$10,243	$21,339	$3,793,988
110	$11,066	$10,273	$21,339	$3,783,716
111	$11,036	$10,303	$21,339	$3,773,413
112	$11,006	$10,333	$21,339	$3,763,080
113	$10,976	$10,363	$21,339	$3,752,717
114	$10,945	$10,393	$21,339	$3,742,324
115	$10,915	$10,423	$21,339	$3,731,900
116	$10,885	$10,454	$21,339	$3,721,446
117	$10,854	$10,484	$21,339	$3,710,962
118	$10,824	$10,515	$21,339	$3,700,447
119	$10,793	$10,546	$21,339	$3,689,902
120	$10,762	$10,576	$21,339	$3,679,325

第10年供款共

$256,063

第10年利息

$131,157

第10年共還本金

$124,906

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,731	$10,607	$21,339	$3,668,718
122	$10,700	$10,638	$21,339	$3,658,080
123	$10,669	$10,669	$21,339	$3,647,410
124	$10,638	$10,700	$21,339	$3,636,710
125	$10,607	$10,732	$21,339	$3,625,979
126	$10,576	$10,763	$21,339	$3,615,216
127	$10,544	$10,794	$21,339	$3,604,422
128	$10,513	$10,826	$21,339	$3,593,596
129	$10,481	$10,857	$21,339	$3,582,739
130	$10,450	$10,889	$21,339	$3,571,850
131	$10,418	$10,921	$21,339	$3,560,929
132	$10,386	$10,953	$21,339	$3,549,976

第11年供款共

$256,063

第11年利息

$126,715

第11年共還本金

$129,349

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$10,354	$10,985	$21,339	$3,538,992
134	$10,322	$11,017	$21,339	$3,527,975
135	$10,290	$11,049	$21,339	$3,516,927
136	$10,258	$11,081	$21,339	$3,505,846
137	$10,225	$11,113	$21,339	$3,494,733
138	$10,193	$11,146	$21,339	$3,483,587
139	$10,160	$11,178	$21,339	$3,472,409
140	$10,128	$11,211	$21,339	$3,461,198
141	$10,095	$11,243	$21,339	$3,449,955
142	$10,062	$11,276	$21,339	$3,438,678
143	$10,029	$11,309	$21,339	$3,427,369
144	$9,996	$11,342	$21,339	$3,416,027

第12年供款共

$256,063

第12年利息

$122,114

第12年共還本金

$133,949

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,963	$11,375	$21,339	$3,404,652
146	$9,930	$11,408	$21,339	$3,393,244
147	$9,897	$11,442	$21,339	$3,381,802
148	$9,864	$11,475	$21,339	$3,370,327
149	$9,830	$11,508	$21,339	$3,358,818
150	$9,797	$11,542	$21,339	$3,347,276
151	$9,763	$11,576	$21,339	$3,335,701
152	$9,729	$11,609	$21,339	$3,324,091
153	$9,695	$11,643	$21,339	$3,312,448
154	$9,661	$11,677	$21,339	$3,300,771
155	$9,627	$11,711	$21,339	$3,289,059
156	$9,593	$11,746	$21,339	$3,277,314

第13年供款共

$256,063

第13年利息

$117,350

第13年共還本金

$138,713

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,559	$11,780	$21,339	$3,265,534
158	$9,524	$11,814	$21,339	$3,253,720
159	$9,490	$11,849	$21,339	$3,241,871
160	$9,455	$11,883	$21,339	$3,229,988
161	$9,421	$11,918	$21,339	$3,218,070
162	$9,386	$11,953	$21,339	$3,206,118
163	$9,351	$11,987	$21,339	$3,194,130
164	$9,316	$12,022	$21,339	$3,182,108
165	$9,281	$12,057	$21,339	$3,170,050
166	$9,246	$12,093	$21,339	$3,157,958
167	$9,211	$12,128	$21,339	$3,145,830
168	$9,175	$12,163	$21,339	$3,133,667

第14年供款共

$256,063

第14年利息

$112,416

第14年共還本金

$143,647

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$9,140	$12,199	$21,339	$3,121,468
170	$9,104	$12,234	$21,339	$3,109,234
171	$9,069	$12,270	$21,339	$3,096,964
172	$9,033	$12,306	$21,339	$3,084,658
173	$8,997	$12,342	$21,339	$3,072,316
174	$8,961	$12,378	$21,339	$3,059,938
175	$8,925	$12,414	$21,339	$3,047,525
176	$8,889	$12,450	$21,339	$3,035,075
177	$8,852	$12,486	$21,339	$3,022,588
178	$8,816	$12,523	$21,339	$3,010,066
179	$8,779	$12,559	$21,339	$2,997,506
180	$8,743	$12,596	$21,339	$2,984,910

第15年供款共

$256,063

第15年利息

$107,307

第15年共還本金

$148,756

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,706	$12,633	$21,339	$2,972,278
182	$8,669	$12,669	$21,339	$2,959,608
183	$8,632	$12,706	$21,339	$2,946,902
184	$8,595	$12,743	$21,339	$2,934,158
185	$8,558	$12,781	$21,339	$2,921,378
186	$8,521	$12,818	$21,339	$2,908,560
187	$8,483	$12,855	$21,339	$2,895,705
188	$8,446	$12,893	$21,339	$2,882,812
189	$8,408	$12,930	$21,339	$2,869,881
190	$8,370	$12,968	$21,339	$2,856,913
191	$8,333	$13,006	$21,339	$2,843,907
192	$8,295	$13,044	$21,339	$2,830,863

第16年供款共

$256,063

第16年利息

$102,016

第16年共還本金

$154,047

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$8,257	$13,082	$21,339	$2,817,782
194	$8,219	$13,120	$21,339	$2,804,661
195	$8,180	$13,158	$21,339	$2,791,503
196	$8,142	$13,197	$21,339	$2,778,306
197	$8,103	$13,235	$21,339	$2,765,071
198	$8,065	$13,274	$21,339	$2,751,797
199	$8,026	$13,313	$21,339	$2,738,485
200	$7,987	$13,351	$21,339	$2,725,134
201	$7,948	$13,390	$21,339	$2,711,743
202	$7,909	$13,429	$21,339	$2,698,314
203	$7,870	$13,469	$21,339	$2,684,845
204	$7,831	$13,508	$21,339	$2,671,338

第17年供款共

$256,063

第17年利息

$96,537

第17年共還本金

$159,526

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,791	$13,547	$21,339	$2,657,790
206	$7,752	$13,587	$21,339	$2,644,204
207	$7,712	$13,626	$21,339	$2,630,577
208	$7,673	$13,666	$21,339	$2,616,911
209	$7,633	$13,706	$21,339	$2,603,205
210	$7,593	$13,746	$21,339	$2,589,459
211	$7,553	$13,786	$21,339	$2,575,673
212	$7,512	$13,826	$21,339	$2,561,847
213	$7,472	$13,867	$21,339	$2,547,981
214	$7,432	$13,907	$21,339	$2,534,074
215	$7,391	$13,948	$21,339	$2,520,126
216	$7,350	$13,988	$21,339	$2,506,138

第18年供款共

$256,063

第18年利息

$90,863

第18年共還本金

$165,200

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,310	$14,029	$21,339	$2,492,109
218	$7,269	$14,070	$21,339	$2,478,039
219	$7,228	$14,111	$21,339	$2,463,928
220	$7,186	$14,152	$21,339	$2,449,776
221	$7,145	$14,193	$21,339	$2,435,582
222	$7,104	$14,235	$21,339	$2,421,347
223	$7,062	$14,276	$21,339	$2,407,071
224	$7,021	$14,318	$21,339	$2,392,753
225	$6,979	$14,360	$21,339	$2,378,393
226	$6,937	$14,402	$21,339	$2,363,992
227	$6,895	$14,444	$21,339	$2,349,548
228	$6,853	$14,486	$21,339	$2,335,062

第19年供款共

$256,063

第19年利息

$84,988

第19年共還本金

$171,075

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,811	$14,528	$21,339	$2,320,534
230	$6,768	$14,570	$21,339	$2,305,964
231	$6,726	$14,613	$21,339	$2,291,351
232	$6,683	$14,655	$21,339	$2,276,696
233	$6,640	$14,698	$21,339	$2,261,997
234	$6,597	$14,741	$21,339	$2,247,256
235	$6,554	$14,784	$21,339	$2,232,472
236	$6,511	$14,827	$21,339	$2,217,645
237	$6,468	$14,870	$21,339	$2,202,774
238	$6,425	$14,914	$21,339	$2,187,861
239	$6,381	$14,957	$21,339	$2,172,903
240	$6,338	$15,001	$21,339	$2,157,902

第20年供款共

$256,063

第20年利息

$78,903

第20年共還本金

$177,160

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,294	$15,045	$21,339	$2,142,858
242	$6,250	$15,089	$21,339	$2,127,769
243	$6,206	$15,133	$21,339	$2,112,636
244	$6,162	$15,177	$21,339	$2,097,460
245	$6,118	$15,221	$21,339	$2,082,239
246	$6,073	$15,265	$21,339	$2,066,973
247	$6,029	$15,310	$21,339	$2,051,663
248	$5,984	$15,355	$21,339	$2,036,309
249	$5,939	$15,399	$21,339	$2,020,909
250	$5,894	$15,444	$21,339	$2,005,465
251	$5,849	$15,489	$21,339	$1,989,976
252	$5,804	$15,535	$21,339	$1,974,441

第21年供款共

$256,063

第21年利息

$72,602

第21年共還本金

$183,461

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,759	$15,580	$21,339	$1,958,861
254	$5,713	$15,625	$21,339	$1,943,236
255	$5,668	$15,671	$21,339	$1,927,565
256	$5,622	$15,717	$21,339	$1,911,849
257	$5,576	$15,762	$21,339	$1,896,086
258	$5,530	$15,808	$21,339	$1,880,278
259	$5,484	$15,854	$21,339	$1,864,423
260	$5,438	$15,901	$21,339	$1,848,523
261	$5,392	$15,947	$21,339	$1,832,576
262	$5,345	$15,994	$21,339	$1,816,582
263	$5,298	$16,040	$21,339	$1,800,542
264	$5,252	$16,087	$21,339	$1,784,455

第22年供款共

$256,063

第22年利息

$66,077

第22年共還本金

$189,986

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,205	$16,134	$21,339	$1,768,321
266	$5,158	$16,181	$21,339	$1,752,140
267	$5,110	$16,228	$21,339	$1,735,912
268	$5,063	$16,276	$21,339	$1,719,636
269	$5,016	$16,323	$21,339	$1,703,313
270	$4,968	$16,371	$21,339	$1,686,943
271	$4,920	$16,418	$21,339	$1,670,524
272	$4,872	$16,466	$21,339	$1,654,058
273	$4,824	$16,514	$21,339	$1,637,544
274	$4,776	$16,562	$21,339	$1,620,981
275	$4,728	$16,611	$21,339	$1,604,371
276	$4,679	$16,659	$21,339	$1,587,711

第23年供款共

$256,063

第23年利息

$59,320

第23年共還本金

$196,744

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,631	$16,708	$21,339	$1,571,004
278	$4,582	$16,757	$21,339	$1,554,247
279	$4,533	$16,805	$21,339	$1,537,442
280	$4,484	$16,854	$21,339	$1,520,587
281	$4,435	$16,904	$21,339	$1,503,684
282	$4,386	$16,953	$21,339	$1,486,731
283	$4,336	$17,002	$21,339	$1,469,729
284	$4,287	$17,052	$21,339	$1,452,677
285	$4,237	$17,102	$21,339	$1,435,575
286	$4,187	$17,152	$21,339	$1,418,424
287	$4,137	$17,202	$21,339	$1,401,222
288	$4,087	$17,252	$21,339	$1,383,970

第24年供款共

$256,063

第24年利息

$52,322

第24年共還本金

$203,741

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,037	$17,302	$21,339	$1,366,668
290	$3,986	$17,352	$21,339	$1,349,316
291	$3,936	$17,403	$21,339	$1,331,913
292	$3,885	$17,454	$21,339	$1,314,459
293	$3,834	$17,505	$21,339	$1,296,954
294	$3,783	$17,556	$21,339	$1,279,398
295	$3,732	$17,607	$21,339	$1,261,791
296	$3,680	$17,658	$21,339	$1,244,133
297	$3,629	$17,710	$21,339	$1,226,423
298	$3,577	$17,762	$21,339	$1,208,661
299	$3,525	$17,813	$21,339	$1,190,848
300	$3,473	$17,865	$21,339	$1,172,983

第25年供款共

$256,063

第25年利息

$45,076

第25年共還本金

$210,988

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,421	$17,917	$21,339	$1,155,065
302	$3,369	$17,970	$21,339	$1,137,096
303	$3,317	$18,022	$21,339	$1,119,074
304	$3,264	$18,075	$21,339	$1,100,999
305	$3,211	$18,127	$21,339	$1,082,872
306	$3,158	$18,180	$21,339	$1,064,691
307	$3,105	$18,233	$21,339	$1,046,458
308	$3,052	$18,286	$21,339	$1,028,172
309	$2,999	$18,340	$21,339	$1,009,832
310	$2,945	$18,393	$21,339	$991,439
311	$2,892	$18,447	$21,339	$972,992
312	$2,838	$18,501	$21,339	$954,491

第26年供款共

$256,063

第26年利息

$37,572

第26年共還本金

$218,492

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,784	$18,555	$21,339	$935,936
314	$2,730	$18,609	$21,339	$917,328
315	$2,676	$18,663	$21,339	$898,665
316	$2,621	$18,717	$21,339	$879,947
317	$2,567	$18,772	$21,339	$861,175
318	$2,512	$18,827	$21,339	$842,348
319	$2,457	$18,882	$21,339	$823,466
320	$2,402	$18,937	$21,339	$804,530
321	$2,347	$18,992	$21,339	$785,537
322	$2,291	$19,047	$21,339	$766,490
323	$2,236	$19,103	$21,339	$747,387
324	$2,180	$19,159	$21,339	$728,228

第27年供款共

$256,063

第27年利息

$29,800

第27年共還本金

$226,263

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,124	$19,215	$21,339	$709,014
326	$2,068	$19,271	$21,339	$689,743
327	$2,012	$19,327	$21,339	$670,416
328	$1,955	$19,383	$21,339	$651,033
329	$1,899	$19,440	$21,339	$631,593
330	$1,842	$19,496	$21,339	$612,097
331	$1,785	$19,553	$21,339	$592,543
332	$1,728	$19,610	$21,339	$572,933
333	$1,671	$19,668	$21,339	$553,266
334	$1,614	$19,725	$21,339	$533,541
335	$1,556	$19,782	$21,339	$513,758
336	$1,498	$19,840	$21,339	$493,918

第28年供款共

$256,063

第28年利息

$21,753

第28年共還本金

$234,310

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,441	$19,898	$21,339	$474,020
338	$1,383	$19,956	$21,339	$454,064
339	$1,324	$20,014	$21,339	$434,050
340	$1,266	$20,073	$21,339	$413,977
341	$1,207	$20,131	$21,339	$393,846
342	$1,149	$20,190	$21,339	$373,656
343	$1,090	$20,249	$21,339	$353,407
344	$1,031	$20,308	$21,339	$333,099
345	$972	$20,367	$21,339	$312,732
346	$912	$20,426	$21,339	$292,306
347	$853	$20,486	$21,339	$271,820
348	$793	$20,546	$21,339	$251,274

第29年供款共

$256,063

第29年利息

$13,419

第29年共還本金

$242,644

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$733	$20,606	$21,339	$230,668
350	$673	$20,666	$21,339	$210,003
351	$613	$20,726	$21,339	$189,276
352	$552	$20,787	$21,339	$168,490
353	$491	$20,847	$21,339	$147,643
354	$431	$20,908	$21,339	$126,735
355	$370	$20,969	$21,339	$105,766
356	$308	$21,030	$21,339	$84,736
357	$247	$21,091	$21,339	$63,644
358	$186	$21,153	$21,339	$42,491
359	$124	$21,215	$21,339	$21,277
360	$62	$21,277	$21,339	$0

第30年供款共

$256,063

第30年利息

$4,789

第30年共還本金

$251,274

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$11,259,898

免責聲明

筍盤推介

按揭保險費
info