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$10,608,637

每月供款
$17,030

首期

$4,148,000

總貸款額

$3,852,000

總利息

$2,278,637

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$4,478,000

按月供比率計算

$34,059

置業成本總預算

HK$4,478,000

首期

$4,148,000
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

$34,059

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

清水灣陳屋村

thumb_up

Nicely Renovated House

實

700 呎

@10,000

建

700 呎

@10,000

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$700 萬

實

700 呎

@10,000

建

700 呎

@10,000

售$700 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

西貢逸瓏海滙

thumb_up

東南有管理會所泳池新裝修寵物友善屋苑

實

491 呎

@14,257

local_offer 低水筍價

售$700 萬

實

491 呎

@14,257

售$700 萬

local_offer 低水筍價

西貢 CLEAR WATER BAY

thumb_up

清水灣上覆式

建

1,400 呎

@6,286

local_fire_department 至HIT

售$880 萬

建

1,400 呎

@6,286

售$880 萬

local_fire_department 至HIT

沙田富豪花園

thumb_up

風水屋連靚車位~住到風生水起~👍

實

831 呎

@9,386

建

1,125 呎

@6,933

hotel_class 樓王

售$780 萬

實

831 呎

@9,386

建

1,125 呎

@6,933

售$780 萬

hotel_class 樓王

馬鞍山聽濤雅苑第03座

thumb_up

聽濤三房

實

733 呎

@11,323

建

906 呎

@9,161

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

售$830 萬

實

733 呎

@11,323

建

906 呎

@9,161

售$830 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

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

西貢茅坪新村

thumb_up

茅坪新村

建

700 呎

@11,000

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價

售$770 萬

建

700 呎

@11,000

售$770 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價

馬鞍山銀湖天峰第07座

thumb_up

馬鞍烏奚沙上蓋

實

570 呎

@15,439

建

748 呎

@11,765

local_fire_department 至HIT

售$880 萬

實

570 呎

@15,439

建

748 呎

@11,765

售$880 萬

local_fire_department 至HIT

西貢逸瓏海滙第02座

thumb_up

Managed Complex Close to Sai Kung

實

586 呎

@12,457

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$730 萬

實

586 呎

@12,457

售$730 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

馬鞍山聽濤雅苑第08座

thumb_up

優質海景三房,筍價罕有放盤

實

660 呎

@12,879

建

819 呎

@10,379

local_fire_department 至HIT

售$850 萬

實

660 呎

@12,879

建

819 呎

@10,379

售$850 萬

local_fire_department 至HIT

馬鞍山迎海第01期第05座

thumb_up

高層海景兩房特式單位

實

541 呎

@15,712

建

682 呎

@12,463

real_estate_agent 罕有放盤 hotel_class 樓王

售$850 萬

實

541 呎

@15,712

建

682 呎

@12,463

售$850 萬

real_estate_agent 罕有放盤 hotel_class 樓王

西貢清水灣

thumb_up

A LOVELY DUPLEX IN CLEAR WATER BAY

實

1,194 呎

@6,281

建

1,194 呎

@6,281

local_offer 低水筍價 verified 首置必買 pets 愛竉必選

售$750 萬

實

1,194 呎

@6,281

建

1,194 呎

@6,281

售$750 萬

local_offer 低水筍價 verified 首置必買 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$23,054	$17,715	$14,517	$12,390
1.500	$23,911	$18,588	$15,406	$13,294
2.000	$24,788	$19,487	$16,327	$14,238
2.500	$25,685	$20,412	$17,281	$15,220
3.000	$26,601	$21,363	$18,267	$16,240
3.375	$27,301	$22,093	$19,027	$17,030
3.500	$27,537	$22,340	$19,284	$17,297
4.000	$28,493	$23,342	$20,332	$18,390
4.500	$29,468	$24,370	$21,411	$19,518
5.000	$30,461	$25,421	$22,518	$20,678
5.500	$31,474	$26,497	$23,655	$21,871
6.000	$32,505	$27,597	$24,818	$23,095

每月供款$17,030

年期

30年

貸款金額

$3,852,000

總利息

$2,278,637

總貸款連利息

$6,130,637

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$10,834	$6,196	$17,030	$3,845,804
2	$10,816	$6,213	$17,030	$3,839,591
3	$10,799	$6,231	$17,030	$3,833,360
4	$10,781	$6,248	$17,030	$3,827,112
5	$10,764	$6,266	$17,030	$3,820,846
6	$10,746	$6,283	$17,030	$3,814,563
7	$10,728	$6,301	$17,030	$3,808,262
8	$10,711	$6,319	$17,030	$3,801,943
9	$10,693	$6,337	$17,030	$3,795,606
10	$10,675	$6,354	$17,030	$3,789,252
11	$10,657	$6,372	$17,030	$3,782,880
12	$10,639	$6,390	$17,030	$3,776,490

第1年供款共

$204,355

第1年利息

$128,844

第1年共還本金

$75,510

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$10,621	$6,408	$17,030	$3,770,081
14	$10,603	$6,426	$17,030	$3,763,655
15	$10,585	$6,444	$17,030	$3,757,211
16	$10,567	$6,462	$17,030	$3,750,748
17	$10,549	$6,481	$17,030	$3,744,268
18	$10,531	$6,499	$17,030	$3,737,769
19	$10,512	$6,517	$17,030	$3,731,252
20	$10,494	$6,535	$17,030	$3,724,717
21	$10,476	$6,554	$17,030	$3,718,163
22	$10,457	$6,572	$17,030	$3,711,591
23	$10,439	$6,591	$17,030	$3,705,000
24	$10,420	$6,609	$17,030	$3,698,391

第2年供款共

$204,355

第2年利息

$126,256

第2年共還本金

$78,099

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$10,402	$6,628	$17,030	$3,691,763
26	$10,383	$6,646	$17,030	$3,685,116
27	$10,364	$6,665	$17,030	$3,678,451
28	$10,346	$6,684	$17,030	$3,671,767
29	$10,327	$6,703	$17,030	$3,665,065
30	$10,308	$6,722	$17,030	$3,658,343
31	$10,289	$6,740	$17,030	$3,651,603
32	$10,270	$6,759	$17,030	$3,644,843
33	$10,251	$6,778	$17,030	$3,638,065
34	$10,232	$6,797	$17,030	$3,631,267
35	$10,213	$6,817	$17,030	$3,624,451
36	$10,194	$6,836	$17,030	$3,617,615

第3年供款共

$204,355

第3年利息

$123,579

第3年共還本金

$80,776

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$10,175	$6,855	$17,030	$3,610,760
38	$10,155	$6,874	$17,030	$3,603,886
39	$10,136	$6,894	$17,030	$3,596,992
40	$10,117	$6,913	$17,030	$3,590,079
41	$10,097	$6,932	$17,030	$3,583,147
42	$10,078	$6,952	$17,030	$3,576,195
43	$10,058	$6,971	$17,030	$3,569,223
44	$10,038	$6,991	$17,030	$3,562,232
45	$10,019	$7,011	$17,030	$3,555,221
46	$9,999	$7,030	$17,030	$3,548,191
47	$9,979	$7,050	$17,030	$3,541,141
48	$9,959	$7,070	$17,030	$3,534,070

第4年供款共

$204,355

第4年利息

$120,810

第4年共還本金

$83,545

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$9,940	$7,090	$17,030	$3,526,980
50	$9,920	$7,110	$17,030	$3,519,871
51	$9,900	$7,130	$17,030	$3,512,741
52	$9,880	$7,150	$17,030	$3,505,591
53	$9,859	$7,170	$17,030	$3,498,421
54	$9,839	$7,190	$17,030	$3,491,230
55	$9,819	$7,210	$17,030	$3,484,020
56	$9,799	$7,231	$17,030	$3,476,789
57	$9,778	$7,251	$17,030	$3,469,538
58	$9,758	$7,271	$17,030	$3,462,267
59	$9,738	$7,292	$17,030	$3,454,975
60	$9,717	$7,312	$17,030	$3,447,662

第5年供款共

$204,355

第5年利息

$117,946

第5年共還本金

$86,408

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$9,697	$7,333	$17,030	$3,440,329
62	$9,676	$7,354	$17,030	$3,432,976
63	$9,655	$7,374	$17,030	$3,425,601
64	$9,635	$7,395	$17,030	$3,418,206
65	$9,614	$7,416	$17,030	$3,410,790
66	$9,593	$7,437	$17,030	$3,403,354
67	$9,572	$7,458	$17,030	$3,395,896
68	$9,551	$7,479	$17,030	$3,388,418
69	$9,530	$7,500	$17,030	$3,380,918
70	$9,509	$7,521	$17,030	$3,373,397
71	$9,488	$7,542	$17,030	$3,365,855
72	$9,466	$7,563	$17,030	$3,358,292

第6年供款共

$204,355

第6年利息

$114,985

第6年共還本金

$89,370

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$9,445	$7,584	$17,030	$3,350,708
74	$9,424	$7,606	$17,030	$3,343,102
75	$9,402	$7,627	$17,030	$3,335,475
76	$9,381	$7,649	$17,030	$3,327,827
77	$9,360	$7,670	$17,030	$3,320,157
78	$9,338	$7,692	$17,030	$3,312,465
79	$9,316	$7,713	$17,030	$3,304,752
80	$9,295	$7,735	$17,030	$3,297,017
81	$9,273	$7,757	$17,030	$3,289,260
82	$9,251	$7,779	$17,030	$3,281,482
83	$9,229	$7,800	$17,030	$3,273,681
84	$9,207	$7,822	$17,030	$3,265,859

第7年供款共

$204,355

第7年利息

$111,921

第7年共還本金

$92,433

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$9,185	$7,844	$17,030	$3,258,015
86	$9,163	$7,866	$17,030	$3,250,148
87	$9,141	$7,889	$17,030	$3,242,260
88	$9,119	$7,911	$17,030	$3,234,349
89	$9,097	$7,933	$17,030	$3,226,416
90	$9,074	$7,955	$17,030	$3,218,461
91	$9,052	$7,978	$17,030	$3,210,483
92	$9,029	$8,000	$17,030	$3,202,483
93	$9,007	$8,023	$17,030	$3,194,461
94	$8,984	$8,045	$17,030	$3,186,416
95	$8,962	$8,068	$17,030	$3,178,348
96	$8,939	$8,090	$17,030	$3,170,257

第8年供款共

$204,355

第8年利息

$108,753

第8年共還本金

$95,602

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$8,916	$8,113	$17,030	$3,162,144
98	$8,894	$8,136	$17,030	$3,154,008
99	$8,871	$8,159	$17,030	$3,145,849
100	$8,848	$8,182	$17,030	$3,137,667
101	$8,825	$8,205	$17,030	$3,129,463
102	$8,802	$8,228	$17,030	$3,121,235
103	$8,778	$8,251	$17,030	$3,112,984
104	$8,755	$8,274	$17,030	$3,104,709
105	$8,732	$8,298	$17,030	$3,096,412
106	$8,709	$8,321	$17,030	$3,088,091
107	$8,685	$8,344	$17,030	$3,079,747
108	$8,662	$8,368	$17,030	$3,071,379

第9年供款共

$204,355

第9年利息

$105,476

第9年共還本金

$98,879

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$8,638	$8,391	$17,030	$3,062,987
110	$8,615	$8,415	$17,030	$3,054,573
111	$8,591	$8,439	$17,030	$3,046,134
112	$8,567	$8,462	$17,030	$3,037,672
113	$8,543	$8,486	$17,030	$3,029,186
114	$8,520	$8,510	$17,030	$3,020,676
115	$8,496	$8,534	$17,030	$3,012,142
116	$8,472	$8,558	$17,030	$3,003,584
117	$8,448	$8,582	$17,030	$2,995,002
118	$8,423	$8,606	$17,030	$2,986,396
119	$8,399	$8,630	$17,030	$2,977,765
120	$8,375	$8,655	$17,030	$2,969,111

第10年供款共

$204,355

第10年利息

$102,087

第10年共還本金

$102,268

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$8,351	$8,679	$17,030	$2,960,432
122	$8,326	$8,703	$17,030	$2,951,729
123	$8,302	$8,728	$17,030	$2,943,001
124	$8,277	$8,752	$17,030	$2,934,248
125	$8,253	$8,777	$17,030	$2,925,472
126	$8,228	$8,802	$17,030	$2,916,670
127	$8,203	$8,826	$17,030	$2,907,843
128	$8,178	$8,851	$17,030	$2,898,992
129	$8,153	$8,876	$17,030	$2,890,116
130	$8,128	$8,901	$17,030	$2,881,215
131	$8,103	$8,926	$17,030	$2,872,289
132	$8,078	$8,951	$17,030	$2,863,338

第11年供款共

$204,355

第11年利息

$98,581

第11年共還本金

$105,773

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$8,053	$8,976	$17,030	$2,854,361
134	$8,028	$9,002	$17,030	$2,845,360
135	$8,003	$9,027	$17,030	$2,836,333
136	$7,977	$9,052	$17,030	$2,827,280
137	$7,952	$9,078	$17,030	$2,818,202
138	$7,926	$9,103	$17,030	$2,809,099
139	$7,901	$9,129	$17,030	$2,799,970
140	$7,875	$9,155	$17,030	$2,790,815
141	$7,849	$9,180	$17,030	$2,781,635
142	$7,823	$9,206	$17,030	$2,772,429
143	$7,797	$9,232	$17,030	$2,763,197
144	$7,771	$9,258	$17,030	$2,753,939

第12年供款共

$204,355

第12年利息

$94,956

第12年共還本金

$109,399

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$7,745	$9,284	$17,030	$2,744,655
146	$7,719	$9,310	$17,030	$2,735,344
147	$7,693	$9,336	$17,030	$2,726,008
148	$7,667	$9,363	$17,030	$2,716,645
149	$7,641	$9,389	$17,030	$2,707,256
150	$7,614	$9,415	$17,030	$2,697,841
151	$7,588	$9,442	$17,030	$2,688,399
152	$7,561	$9,468	$17,030	$2,678,931
153	$7,534	$9,495	$17,030	$2,669,436
154	$7,508	$9,522	$17,030	$2,659,914
155	$7,481	$9,549	$17,030	$2,650,365
156	$7,454	$9,575	$17,030	$2,640,790

第13年供款共

$204,355

第13年利息

$91,206

第13年共還本金

$113,149

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$7,427	$9,602	$17,030	$2,631,188
158	$7,400	$9,629	$17,030	$2,621,558
159	$7,373	$9,656	$17,030	$2,611,902
160	$7,346	$9,684	$17,030	$2,602,218
161	$7,319	$9,711	$17,030	$2,592,508
162	$7,291	$9,738	$17,030	$2,582,769
163	$7,264	$9,766	$17,030	$2,573,004
164	$7,237	$9,793	$17,030	$2,563,211
165	$7,209	$9,821	$17,030	$2,553,390
166	$7,181	$9,848	$17,030	$2,543,542
167	$7,154	$9,876	$17,030	$2,533,666
168	$7,126	$9,904	$17,030	$2,523,763

第14年供款共

$204,355

第14年利息

$87,327

第14年共還本金

$117,027

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$7,098	$9,931	$17,030	$2,513,831
170	$7,070	$9,959	$17,030	$2,503,872
171	$7,042	$9,987	$17,030	$2,493,885
172	$7,014	$10,015	$17,030	$2,483,869
173	$6,986	$10,044	$17,030	$2,473,825
174	$6,958	$10,072	$17,030	$2,463,754
175	$6,929	$10,100	$17,030	$2,453,653
176	$6,901	$10,129	$17,030	$2,443,525
177	$6,872	$10,157	$17,030	$2,433,368
178	$6,844	$10,186	$17,030	$2,423,182
179	$6,815	$10,214	$17,030	$2,412,967
180	$6,786	$10,243	$17,030	$2,402,724

第15年供款共

$204,355

第15年利息

$83,316

第15年共還本金

$121,038

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$6,758	$10,272	$17,030	$2,392,453
182	$6,729	$10,301	$17,030	$2,382,152
183	$6,700	$10,330	$17,030	$2,371,822
184	$6,671	$10,359	$17,030	$2,361,463
185	$6,642	$10,388	$17,030	$2,351,075
186	$6,612	$10,417	$17,030	$2,340,658
187	$6,583	$10,446	$17,030	$2,330,212
188	$6,554	$10,476	$17,030	$2,319,736
189	$6,524	$10,505	$17,030	$2,309,231
190	$6,495	$10,535	$17,030	$2,298,696
191	$6,465	$10,564	$17,030	$2,288,131
192	$6,435	$10,594	$17,030	$2,277,537

第16年供款共

$204,355

第16年利息

$79,167

第16年共還本金

$125,187

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$6,406	$10,624	$17,030	$2,266,913
194	$6,376	$10,654	$17,030	$2,256,259
195	$6,346	$10,684	$17,030	$2,245,575
196	$6,316	$10,714	$17,030	$2,234,862
197	$6,286	$10,744	$17,030	$2,224,118
198	$6,255	$10,774	$17,030	$2,213,343
199	$6,225	$10,805	$17,030	$2,202,539
200	$6,195	$10,835	$17,030	$2,191,704
201	$6,164	$10,865	$17,030	$2,180,839
202	$6,134	$10,896	$17,030	$2,169,943
203	$6,103	$10,927	$17,030	$2,159,016
204	$6,072	$10,957	$17,030	$2,148,059

第17年供款共

$204,355

第17年利息

$74,876

第17年共還本金

$129,478

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,041	$10,988	$17,030	$2,137,071
206	$6,011	$11,019	$17,030	$2,126,052
207	$5,980	$11,050	$17,030	$2,115,002
208	$5,948	$11,081	$17,030	$2,103,920
209	$5,917	$11,112	$17,030	$2,092,808
210	$5,886	$11,144	$17,030	$2,081,665
211	$5,855	$11,175	$17,030	$2,070,490
212	$5,823	$11,206	$17,030	$2,059,283
213	$5,792	$11,238	$17,030	$2,048,046
214	$5,760	$11,269	$17,030	$2,036,776
215	$5,728	$11,301	$17,030	$2,025,475
216	$5,697	$11,333	$17,030	$2,014,142

第18年供款共

$204,355

第18年利息

$70,438

第18年共還本金

$133,916

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$5,665	$11,365	$17,030	$2,002,777
218	$5,633	$11,397	$17,030	$1,991,381
219	$5,601	$11,429	$17,030	$1,979,952
220	$5,569	$11,461	$17,030	$1,968,491
221	$5,536	$11,493	$17,030	$1,956,998
222	$5,504	$11,525	$17,030	$1,945,472
223	$5,472	$11,558	$17,030	$1,933,914
224	$5,439	$11,590	$17,030	$1,922,324
225	$5,407	$11,623	$17,030	$1,910,701
226	$5,374	$11,656	$17,030	$1,899,045
227	$5,341	$11,688	$17,030	$1,887,357
228	$5,308	$11,721	$17,030	$1,875,636

第19年供款共

$204,355

第19年利息

$65,848

第19年共還本金

$138,507

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,275	$11,754	$17,030	$1,863,881
230	$5,242	$11,787	$17,030	$1,852,094
231	$5,209	$11,821	$17,030	$1,840,273
232	$5,176	$11,854	$17,030	$1,828,419
233	$5,142	$11,887	$17,030	$1,816,532
234	$5,109	$11,921	$17,030	$1,804,612
235	$5,075	$11,954	$17,030	$1,792,658
236	$5,042	$11,988	$17,030	$1,780,670
237	$5,008	$12,021	$17,030	$1,768,649
238	$4,974	$12,055	$17,030	$1,756,593
239	$4,940	$12,089	$17,030	$1,744,504
240	$4,906	$12,123	$17,030	$1,732,381

第20年供款共

$204,355

第20年利息

$61,100

第20年共還本金

$143,254

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$4,872	$12,157	$17,030	$1,720,224
242	$4,838	$12,191	$17,030	$1,708,033
243	$4,804	$12,226	$17,030	$1,695,807
244	$4,769	$12,260	$17,030	$1,683,547
245	$4,735	$12,295	$17,030	$1,671,252
246	$4,700	$12,329	$17,030	$1,658,923
247	$4,666	$12,364	$17,030	$1,646,559
248	$4,631	$12,399	$17,030	$1,634,161
249	$4,596	$12,433	$17,030	$1,621,727
250	$4,561	$12,468	$17,030	$1,609,259
251	$4,526	$12,504	$17,030	$1,596,755
252	$4,491	$12,539	$17,030	$1,584,217

第21年供款共

$204,355

第21年利息

$56,190

第21年共還本金

$148,165

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,456	$12,574	$17,030	$1,571,643
254	$4,420	$12,609	$17,030	$1,559,033
255	$4,385	$12,645	$17,030	$1,546,389
256	$4,349	$12,680	$17,030	$1,533,708
257	$4,314	$12,716	$17,030	$1,520,992
258	$4,278	$12,752	$17,030	$1,508,240
259	$4,242	$12,788	$17,030	$1,495,453
260	$4,206	$12,824	$17,030	$1,482,629
261	$4,170	$12,860	$17,030	$1,469,770
262	$4,134	$12,896	$17,030	$1,456,874
263	$4,097	$12,932	$17,030	$1,443,942
264	$4,061	$12,968	$17,030	$1,430,973

第22年供款共

$204,355

第22年利息

$51,111

第22年共還本金

$153,243

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,025	$13,005	$17,030	$1,417,968
266	$3,988	$13,042	$17,030	$1,404,927
267	$3,951	$13,078	$17,030	$1,391,849
268	$3,915	$13,115	$17,030	$1,378,734
269	$3,878	$13,152	$17,030	$1,365,582
270	$3,841	$13,189	$17,030	$1,352,393
271	$3,804	$13,226	$17,030	$1,339,167
272	$3,766	$13,263	$17,030	$1,325,904
273	$3,729	$13,300	$17,030	$1,312,603
274	$3,692	$13,338	$17,030	$1,299,266
275	$3,654	$13,375	$17,030	$1,285,890
276	$3,617	$13,413	$17,030	$1,272,477

第23年供款共

$204,355

第23年利息

$45,859

第23年共還本金

$158,496

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,579	$13,451	$17,030	$1,259,026
278	$3,541	$13,489	$17,030	$1,245,538
279	$3,503	$13,526	$17,030	$1,232,011
280	$3,465	$13,565	$17,030	$1,218,447
281	$3,427	$13,603	$17,030	$1,204,844
282	$3,389	$13,641	$17,030	$1,191,203
283	$3,350	$13,679	$17,030	$1,177,524
284	$3,312	$13,718	$17,030	$1,163,806
285	$3,273	$13,756	$17,030	$1,150,050
286	$3,235	$13,795	$17,030	$1,136,255
287	$3,196	$13,834	$17,030	$1,122,421
288	$3,157	$13,873	$17,030	$1,108,548

第24年供款共

$204,355

第24年利息

$40,426

第24年共還本金

$163,929

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,118	$13,912	$17,030	$1,094,637
290	$3,079	$13,951	$17,030	$1,080,686
291	$3,039	$13,990	$17,030	$1,066,696
292	$3,000	$14,029	$17,030	$1,052,666
293	$2,961	$14,069	$17,030	$1,038,597
294	$2,921	$14,108	$17,030	$1,024,489
295	$2,881	$14,148	$17,030	$1,010,341
296	$2,842	$14,188	$17,030	$996,153
297	$2,802	$14,228	$17,030	$981,925
298	$2,762	$14,268	$17,030	$967,657
299	$2,722	$14,308	$17,030	$953,349
300	$2,681	$14,348	$17,030	$939,001

第25年供款共

$204,355

第25年利息

$34,807

第25年共還本金

$169,548

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,641	$14,389	$17,030	$924,612
302	$2,600	$14,429	$17,030	$910,183
303	$2,560	$14,470	$17,030	$895,713
304	$2,519	$14,510	$17,030	$881,203
305	$2,478	$14,551	$17,030	$866,652
306	$2,437	$14,592	$17,030	$852,060
307	$2,396	$14,633	$17,030	$837,427
308	$2,355	$14,674	$17,030	$822,752
309	$2,314	$14,716	$17,030	$808,037
310	$2,273	$14,757	$17,030	$793,280
311	$2,231	$14,798	$17,030	$778,481
312	$2,189	$14,840	$17,030	$763,641

第26年供款共

$204,355

第26年利息

$28,995

第26年共還本金

$175,359

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,148	$14,882	$17,030	$748,759
314	$2,106	$14,924	$17,030	$733,836
315	$2,064	$14,966	$17,030	$718,870
316	$2,022	$15,008	$17,030	$703,862
317	$1,980	$15,050	$17,030	$688,813
318	$1,937	$15,092	$17,030	$673,720
319	$1,895	$15,135	$17,030	$658,586
320	$1,852	$15,177	$17,030	$643,408
321	$1,810	$15,220	$17,030	$628,188
322	$1,767	$15,263	$17,030	$612,926
323	$1,724	$15,306	$17,030	$597,620
324	$1,681	$15,349	$17,030	$582,271

第27年供款共

$204,355

第27年利息

$22,984

第27年共還本金

$181,370

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,638	$15,392	$17,030	$566,879
326	$1,594	$15,435	$17,030	$551,444
327	$1,551	$15,479	$17,030	$535,965
328	$1,507	$15,522	$17,030	$520,443
329	$1,464	$15,566	$17,030	$504,877
330	$1,420	$15,610	$17,030	$489,268
331	$1,376	$15,653	$17,030	$473,614
332	$1,332	$15,698	$17,030	$457,917
333	$1,288	$15,742	$17,030	$442,175
334	$1,244	$15,786	$17,030	$426,389
335	$1,199	$15,830	$17,030	$410,559
336	$1,155	$15,875	$17,030	$394,684

第28年供款共

$204,355

第28年利息

$16,768

第28年共還本金

$187,587

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,110	$15,919	$17,030	$378,765
338	$1,065	$15,964	$17,030	$362,800
339	$1,020	$16,009	$17,030	$346,791
340	$975	$16,054	$17,030	$330,737
341	$930	$16,099	$17,030	$314,638
342	$885	$16,145	$17,030	$298,493
343	$840	$16,190	$17,030	$282,303
344	$794	$16,236	$17,030	$266,067
345	$748	$16,281	$17,030	$249,786
346	$703	$16,327	$17,030	$233,459
347	$657	$16,373	$17,030	$217,086
348	$611	$16,419	$17,030	$200,667

第29年供款共

$204,355

第29年利息

$10,338

第29年共還本金

$194,017

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$564	$16,465	$17,030	$184,202
350	$518	$16,511	$17,030	$167,691
351	$472	$16,558	$17,030	$151,133
352	$425	$16,604	$17,030	$134,528
353	$378	$16,651	$17,030	$117,877
354	$332	$16,698	$17,030	$101,179
355	$285	$16,745	$17,030	$84,434
356	$237	$16,792	$17,030	$67,642
357	$190	$16,839	$17,030	$50,803
358	$143	$16,887	$17,030	$33,916
359	$95	$16,934	$17,030	$16,982
360	$48	$16,982	$17,030	$0

第30年供款共

$204,355

第30年利息

$3,687

第30年共還本金

$200,667

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$10,608,637

免責聲明

筍盤推介

按揭保險費
info