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$10,619,285

每月供款
$17,110

首期

$4,130,000

總貸款額

$3,870,000

總利息

$2,289,285

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$4,460,000

按月供比率計算

$34,218

置業成本總預算

HK$4,460,000

首期

$4,130,000
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

$34,218

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

馬鞍山觀瀾雅軒

thumb_up

觀瀾雅軒 2房靚海景

實

608 呎

@14,638

建

777 呎

@11,454

local_fire_department 至HIT hotel_class 樓王

售$890 萬

實

608 呎

@14,638

建

777 呎

@11,454

售$890 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山天宇海

thumb_up

泳池海罕有放盤地膽推介

實

666 呎

@11,862

建

877 呎

@9,008

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

售$790 萬

實

666 呎

@11,862

建

877 呎

@9,008

售$790 萬

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

粉嶺海燕花園

thumb_up

*低密度住宅*連車位*步行5分鐘到火車站*

實

750 呎

@10,667

建

972 呎

@8,230

real_estate_agent 罕有放盤

售$800 萬

實

750 呎

@10,667

建

972 呎

@8,230

售$800 萬

real_estate_agent 罕有放盤

沙田文禮閣

thumb_up

大圍站旁三房套, 旺中帶靜

實

622 呎

@11,897

建

736 呎

@10,054

local_offer 低水筍價

售$740 萬

實

622 呎

@11,897

建

736 呎

@10,054

售$740 萬

local_offer 低水筍價

馬鞍山迎海第04期駿岸第07座

thumb_up

開揚園海,企理靚裝,即買即住

實

570 呎

@14,912

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$850 萬

實

570 呎

@14,912

售$850 萬

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

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

馬鞍山銀湖天峰第02座

thumb_up

屯馬站上蓋向南山景2房半

實

604 呎

@14,901

建

792 呎

@11,364

local_fire_department 至HIT

售$900 萬

實

604 呎

@14,901

建

792 呎

@11,364

售$900 萬

local_fire_department 至HIT

馬鞍山迎海第01期第03座

thumb_up

迎海!兩房半!靚景!靚裝修!

實

549 呎

@15,264

建

710 呎

@11,803

local_fire_department 至HIT

售$838 萬

實

549 呎

@15,264

建

710 呎

@11,803

售$838 萬

local_fire_department 至HIT

大埔高塘

thumb_up

Nicely Renovated House

建

1,000 呎

@9,000

local_fire_department 至HIT hotel_class 樓王

售$900 萬

建

1,000 呎

@9,000

售$900 萬

local_fire_department 至HIT hotel_class 樓王

西貢逸瓏海滙

thumb_up

西貢市樓新連花園

實

457 呎

@16,630

local_fire_department 至HIT verified 首置必買

售$760 萬

實

457 呎

@16,630

售$760 萬

local_fire_department 至HIT verified 首置必買

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

馬鞍山天宇海第2B座

thumb_up

天宇海 ^^高層靚裝^^可約睇樓

實

666 呎

@12,462

建

878 呎

@9,453

local_fire_department 至HIT

售$830 萬

實

666 呎

@12,462

建

878 呎

@9,453

售$830 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$23,162	$17,798	$14,585	$12,447
1.500	$24,023	$18,675	$15,478	$13,356
2.000	$24,904	$19,578	$16,403	$14,304
2.500	$25,805	$20,507	$17,361	$15,291
3.000	$26,726	$21,463	$18,352	$16,316
3.375	$27,429	$22,197	$19,116	$17,109
3.500	$27,666	$22,444	$19,374	$17,378
4.000	$28,626	$23,451	$20,427	$18,476
4.500	$29,605	$24,484	$21,511	$19,609
5.000	$30,604	$25,540	$22,624	$20,775
5.500	$31,621	$26,621	$23,765	$21,973
6.000	$32,657	$27,726	$24,934	$23,203

每月供款$17,110

年期

30年

貸款金額

$3,870,000

總利息

$2,289,285

總貸款連利息

$6,159,285

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$10,884	$6,225	$17,109	$3,863,775
2	$10,867	$6,242	$17,109	$3,857,533
3	$10,849	$6,260	$17,109	$3,851,273
4	$10,832	$6,277	$17,109	$3,844,996
5	$10,814	$6,295	$17,109	$3,838,701
6	$10,796	$6,313	$17,109	$3,832,388
7	$10,779	$6,331	$17,109	$3,826,057
8	$10,761	$6,348	$17,109	$3,819,709
9	$10,743	$6,366	$17,109	$3,813,343
10	$10,725	$6,384	$17,109	$3,806,959
11	$10,707	$6,402	$17,109	$3,800,557
12	$10,689	$6,420	$17,109	$3,794,137

第1年供款共

$205,309

第1年利息

$129,446

第1年共還本金

$75,863

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$10,671	$6,438	$17,109	$3,787,699
14	$10,653	$6,456	$17,109	$3,781,242
15	$10,635	$6,474	$17,109	$3,774,768
16	$10,617	$6,493	$17,109	$3,768,275
17	$10,598	$6,511	$17,109	$3,761,764
18	$10,580	$6,529	$17,109	$3,755,235
19	$10,562	$6,548	$17,109	$3,748,688
20	$10,543	$6,566	$17,109	$3,742,122
21	$10,525	$6,584	$17,109	$3,735,537
22	$10,506	$6,603	$17,109	$3,728,935
23	$10,488	$6,621	$17,109	$3,722,313
24	$10,469	$6,640	$17,109	$3,715,673

第2年供款共

$205,309

第2年利息

$126,846

第2年共還本金

$78,464

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$10,450	$6,659	$17,109	$3,709,014
26	$10,432	$6,678	$17,109	$3,702,337
27	$10,413	$6,696	$17,109	$3,695,640
28	$10,394	$6,715	$17,109	$3,688,925
29	$10,375	$6,734	$17,109	$3,682,191
30	$10,356	$6,753	$17,109	$3,675,438
31	$10,337	$6,772	$17,109	$3,668,666
32	$10,318	$6,791	$17,109	$3,661,875
33	$10,299	$6,810	$17,109	$3,655,065
34	$10,280	$6,829	$17,109	$3,648,236
35	$10,261	$6,848	$17,109	$3,641,387
36	$10,241	$6,868	$17,109	$3,634,520

第3年供款共

$205,309

第3年利息

$124,156

第3年共還本金

$81,153

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$10,222	$6,887	$17,109	$3,627,633
38	$10,203	$6,906	$17,109	$3,620,726
39	$10,183	$6,926	$17,109	$3,613,800
40	$10,164	$6,945	$17,109	$3,606,855
41	$10,144	$6,965	$17,109	$3,599,890
42	$10,125	$6,984	$17,109	$3,592,906
43	$10,105	$7,004	$17,109	$3,585,902
44	$10,085	$7,024	$17,109	$3,578,878
45	$10,066	$7,044	$17,109	$3,571,834
46	$10,046	$7,063	$17,109	$3,564,771
47	$10,026	$7,083	$17,109	$3,557,688
48	$10,006	$7,103	$17,109	$3,550,585

第4年供款共

$205,309

第4年利息

$121,375

第4年共還本金

$83,935

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$9,986	$7,123	$17,109	$3,543,462
50	$9,966	$7,143	$17,109	$3,536,319
51	$9,946	$7,163	$17,109	$3,529,155
52	$9,926	$7,183	$17,109	$3,521,972
53	$9,906	$7,204	$17,109	$3,514,768
54	$9,885	$7,224	$17,109	$3,507,545
55	$9,865	$7,244	$17,109	$3,500,300
56	$9,845	$7,265	$17,109	$3,493,036
57	$9,824	$7,285	$17,109	$3,485,751
58	$9,804	$7,305	$17,109	$3,478,445
59	$9,783	$7,326	$17,109	$3,471,119
60	$9,763	$7,347	$17,109	$3,463,773

第5年供款共

$205,309

第5年利息

$118,498

第5年共還本金

$86,812

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$9,742	$7,367	$17,109	$3,456,406
62	$9,721	$7,388	$17,109	$3,449,018
63	$9,700	$7,409	$17,109	$3,441,609
64	$9,680	$7,430	$17,109	$3,434,179
65	$9,659	$7,450	$17,109	$3,426,729
66	$9,638	$7,471	$17,109	$3,419,257
67	$9,617	$7,492	$17,109	$3,411,765
68	$9,596	$7,514	$17,109	$3,404,251
69	$9,574	$7,535	$17,109	$3,396,717
70	$9,553	$7,556	$17,109	$3,389,161
71	$9,532	$7,577	$17,109	$3,381,584
72	$9,511	$7,598	$17,109	$3,373,985

第6年供款共

$205,309

第6年利息

$115,522

第6年共還本金

$89,788

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$9,489	$7,620	$17,109	$3,366,365
74	$9,468	$7,641	$17,109	$3,358,724
75	$9,446	$7,663	$17,109	$3,351,062
76	$9,425	$7,684	$17,109	$3,343,377
77	$9,403	$7,706	$17,109	$3,335,671
78	$9,382	$7,728	$17,109	$3,327,944
79	$9,360	$7,749	$17,109	$3,320,195
80	$9,338	$7,771	$17,109	$3,312,424
81	$9,316	$7,793	$17,109	$3,304,631
82	$9,294	$7,815	$17,109	$3,296,816
83	$9,272	$7,837	$17,109	$3,288,979
84	$9,250	$7,859	$17,109	$3,281,120

第7年供款共

$205,309

第7年利息

$112,444

第7年共還本金

$92,865

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$9,228	$7,881	$17,109	$3,273,239
86	$9,206	$7,903	$17,109	$3,265,336
87	$9,184	$7,925	$17,109	$3,257,411
88	$9,161	$7,948	$17,109	$3,249,463
89	$9,139	$7,970	$17,109	$3,241,493
90	$9,117	$7,992	$17,109	$3,233,500
91	$9,094	$8,015	$17,109	$3,225,486
92	$9,072	$8,037	$17,109	$3,217,448
93	$9,049	$8,060	$17,109	$3,209,388
94	$9,026	$8,083	$17,109	$3,201,305
95	$9,004	$8,105	$17,109	$3,193,200
96	$8,981	$8,128	$17,109	$3,185,072

第8年供款共

$205,309

第8年利息

$109,261

第8年共還本金

$96,048

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$8,958	$8,151	$17,109	$3,176,921
98	$8,935	$8,174	$17,109	$3,168,746
99	$8,912	$8,197	$17,109	$3,160,549
100	$8,889	$8,220	$17,109	$3,152,329
101	$8,866	$8,243	$17,109	$3,144,086
102	$8,843	$8,266	$17,109	$3,135,820
103	$8,819	$8,290	$17,109	$3,127,530
104	$8,796	$8,313	$17,109	$3,119,217
105	$8,773	$8,336	$17,109	$3,110,881
106	$8,749	$8,360	$17,109	$3,102,521
107	$8,726	$8,383	$17,109	$3,094,138
108	$8,702	$8,407	$17,109	$3,085,731

第9年供款共

$205,309

第9年利息

$105,969

第9年共還本金

$99,341

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$8,679	$8,431	$17,109	$3,077,300
110	$8,655	$8,454	$17,109	$3,068,846
111	$8,631	$8,478	$17,109	$3,060,368
112	$8,607	$8,502	$17,109	$3,051,866
113	$8,583	$8,526	$17,109	$3,043,341
114	$8,559	$8,550	$17,109	$3,034,791
115	$8,535	$8,574	$17,109	$3,026,217
116	$8,511	$8,598	$17,109	$3,017,619
117	$8,487	$8,622	$17,109	$3,008,997
118	$8,463	$8,646	$17,109	$3,000,351
119	$8,438	$8,671	$17,109	$2,991,680
120	$8,414	$8,695	$17,109	$2,982,985

第10年供款共

$205,309

第10年利息

$102,564

第10年共還本金

$102,746

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$8,390	$8,719	$17,109	$2,974,266
122	$8,365	$8,744	$17,109	$2,965,522
123	$8,341	$8,769	$17,109	$2,956,753
124	$8,316	$8,793	$17,109	$2,947,960
125	$8,291	$8,818	$17,109	$2,939,142
126	$8,266	$8,843	$17,109	$2,930,299
127	$8,241	$8,868	$17,109	$2,921,432
128	$8,217	$8,893	$17,109	$2,912,539
129	$8,192	$8,918	$17,109	$2,903,621
130	$8,166	$8,943	$17,109	$2,894,679
131	$8,141	$8,968	$17,109	$2,885,711
132	$8,116	$8,993	$17,109	$2,876,718

第11年供款共

$205,309

第11年利息

$99,042

第11年共還本金

$106,268

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$8,091	$9,018	$17,109	$2,867,699
134	$8,065	$9,044	$17,109	$2,858,656
135	$8,040	$9,069	$17,109	$2,849,586
136	$8,014	$9,095	$17,109	$2,840,492
137	$7,989	$9,120	$17,109	$2,831,372
138	$7,963	$9,146	$17,109	$2,822,226
139	$7,938	$9,172	$17,109	$2,813,054
140	$7,912	$9,197	$17,109	$2,803,857
141	$7,886	$9,223	$17,109	$2,794,633
142	$7,860	$9,249	$17,109	$2,785,384
143	$7,834	$9,275	$17,109	$2,776,109
144	$7,808	$9,301	$17,109	$2,766,808

第12年供款共

$205,309

第12年利息

$95,399

第12年共還本金

$109,910

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$7,782	$9,327	$17,109	$2,757,480
146	$7,755	$9,354	$17,109	$2,748,126
147	$7,729	$9,380	$17,109	$2,738,746
148	$7,703	$9,406	$17,109	$2,729,340
149	$7,676	$9,433	$17,109	$2,719,907
150	$7,650	$9,459	$17,109	$2,710,448
151	$7,623	$9,486	$17,109	$2,700,962
152	$7,596	$9,513	$17,109	$2,691,449
153	$7,570	$9,539	$17,109	$2,681,910
154	$7,543	$9,566	$17,109	$2,672,343
155	$7,516	$9,593	$17,109	$2,662,750
156	$7,489	$9,620	$17,109	$2,653,130

第13年供款共

$205,309

第13年利息

$91,632

第13年共還本金

$113,677

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$7,462	$9,647	$17,109	$2,643,483
158	$7,435	$9,674	$17,109	$2,633,809
159	$7,408	$9,702	$17,109	$2,624,107
160	$7,380	$9,729	$17,109	$2,614,378
161	$7,353	$9,756	$17,109	$2,604,622
162	$7,325	$9,784	$17,109	$2,594,838
163	$7,298	$9,811	$17,109	$2,585,027
164	$7,270	$9,839	$17,109	$2,575,189
165	$7,243	$9,866	$17,109	$2,565,322
166	$7,215	$9,894	$17,109	$2,555,428
167	$7,187	$9,922	$17,109	$2,545,506
168	$7,159	$9,950	$17,109	$2,535,556

第14年供款共

$205,309

第14年利息

$87,735

第14年共還本金

$117,574

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$7,131	$9,978	$17,109	$2,525,578
170	$7,103	$10,006	$17,109	$2,515,572
171	$7,075	$10,034	$17,109	$2,505,538
172	$7,047	$10,062	$17,109	$2,495,476
173	$7,019	$10,091	$17,109	$2,485,385
174	$6,990	$10,119	$17,109	$2,475,266
175	$6,962	$10,147	$17,109	$2,465,119
176	$6,933	$10,176	$17,109	$2,454,943
177	$6,905	$10,205	$17,109	$2,444,738
178	$6,876	$10,233	$17,109	$2,434,505
179	$6,847	$10,262	$17,109	$2,424,243
180	$6,818	$10,291	$17,109	$2,413,952

第15年供款共

$205,309

第15年利息

$83,705

第15年共還本金

$121,604

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$6,789	$10,320	$17,109	$2,403,632
182	$6,760	$10,349	$17,109	$2,393,283
183	$6,731	$10,378	$17,109	$2,382,905
184	$6,702	$10,407	$17,109	$2,372,498
185	$6,673	$10,436	$17,109	$2,362,062
186	$6,643	$10,466	$17,109	$2,351,596
187	$6,614	$10,495	$17,109	$2,341,101
188	$6,584	$10,525	$17,109	$2,330,576
189	$6,555	$10,554	$17,109	$2,320,021
190	$6,525	$10,584	$17,109	$2,309,437
191	$6,495	$10,614	$17,109	$2,298,823
192	$6,465	$10,644	$17,109	$2,288,180

第16年供款共

$205,309

第16年利息

$79,537

第16年共還本金

$125,772

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$6,436	$10,674	$17,109	$2,277,506
194	$6,405	$10,704	$17,109	$2,266,803
195	$6,375	$10,734	$17,109	$2,256,069
196	$6,345	$10,764	$17,109	$2,245,305
197	$6,315	$10,794	$17,109	$2,234,511
198	$6,285	$10,825	$17,109	$2,223,686
199	$6,254	$10,855	$17,109	$2,212,831
200	$6,224	$10,886	$17,109	$2,201,946
201	$6,193	$10,916	$17,109	$2,191,029
202	$6,162	$10,947	$17,109	$2,180,083
203	$6,131	$10,978	$17,109	$2,169,105
204	$6,101	$11,009	$17,109	$2,158,096

第17年供款共

$205,309

第17年利息

$75,226

第17年共還本金

$130,083

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,070	$11,039	$17,109	$2,147,057
206	$6,039	$11,071	$17,109	$2,135,986
207	$6,007	$11,102	$17,109	$2,124,885
208	$5,976	$11,133	$17,109	$2,113,752
209	$5,945	$11,164	$17,109	$2,102,588
210	$5,914	$11,196	$17,109	$2,091,392
211	$5,882	$11,227	$17,109	$2,080,165
212	$5,850	$11,259	$17,109	$2,068,906
213	$5,819	$11,290	$17,109	$2,057,616
214	$5,787	$11,322	$17,109	$2,046,294
215	$5,755	$11,354	$17,109	$2,034,940
216	$5,723	$11,386	$17,109	$2,023,554

第18年供款共

$205,309

第18年利息

$70,767

第18年共還本金

$134,542

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$5,691	$11,418	$17,109	$2,012,136
218	$5,659	$11,450	$17,109	$2,000,686
219	$5,627	$11,482	$17,109	$1,989,204
220	$5,595	$11,514	$17,109	$1,977,690
221	$5,562	$11,547	$17,109	$1,966,143
222	$5,530	$11,579	$17,109	$1,954,563
223	$5,497	$11,612	$17,109	$1,942,951
224	$5,465	$11,645	$17,109	$1,931,307
225	$5,432	$11,677	$17,109	$1,919,630
226	$5,399	$11,710	$17,109	$1,907,919
227	$5,366	$11,743	$17,109	$1,896,176
228	$5,333	$11,776	$17,109	$1,884,400

第19年供款共

$205,309

第19年利息

$66,156

第19年共還本金

$139,154

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,300	$11,809	$17,109	$1,872,591
230	$5,267	$11,842	$17,109	$1,860,748
231	$5,233	$11,876	$17,109	$1,848,873
232	$5,200	$11,909	$17,109	$1,836,964
233	$5,166	$11,943	$17,109	$1,825,021
234	$5,133	$11,976	$17,109	$1,813,045
235	$5,099	$12,010	$17,109	$1,801,035
236	$5,065	$12,044	$17,109	$1,788,991
237	$5,032	$12,078	$17,109	$1,776,913
238	$4,998	$12,112	$17,109	$1,764,802
239	$4,964	$12,146	$17,109	$1,752,656
240	$4,929	$12,180	$17,109	$1,740,476

第20年供款共

$205,309

第20年利息

$61,386

第20年共還本金

$143,924

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$4,895	$12,214	$17,109	$1,728,262
242	$4,861	$12,248	$17,109	$1,716,014
243	$4,826	$12,283	$17,109	$1,703,731
244	$4,792	$12,317	$17,109	$1,691,414
245	$4,757	$12,352	$17,109	$1,679,062
246	$4,722	$12,387	$17,109	$1,666,675
247	$4,688	$12,422	$17,109	$1,654,253
248	$4,653	$12,457	$17,109	$1,641,797
249	$4,618	$12,492	$17,109	$1,629,305
250	$4,582	$12,527	$17,109	$1,616,779
251	$4,547	$12,562	$17,109	$1,604,217
252	$4,512	$12,597	$17,109	$1,591,619

第21年供款共

$205,309

第21年利息

$56,452

第21年共還本金

$148,857

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,476	$12,633	$17,109	$1,578,987
254	$4,441	$12,668	$17,109	$1,566,318
255	$4,405	$12,704	$17,109	$1,553,615
256	$4,370	$12,740	$17,109	$1,540,875
257	$4,334	$12,775	$17,109	$1,528,100
258	$4,298	$12,811	$17,109	$1,515,288
259	$4,262	$12,847	$17,109	$1,502,441
260	$4,226	$12,884	$17,109	$1,489,557
261	$4,189	$12,920	$17,109	$1,476,638
262	$4,153	$12,956	$17,109	$1,463,682
263	$4,117	$12,993	$17,109	$1,450,689
264	$4,080	$13,029	$17,109	$1,437,660

第22年供款共

$205,309

第22年利息

$51,350

第22年共還本金

$153,959

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,043	$13,066	$17,109	$1,424,594
266	$4,007	$13,102	$17,109	$1,411,492
267	$3,970	$13,139	$17,109	$1,398,353
268	$3,933	$13,176	$17,109	$1,385,176
269	$3,896	$13,213	$17,109	$1,371,963
270	$3,859	$13,250	$17,109	$1,358,712
271	$3,821	$13,288	$17,109	$1,345,425
272	$3,784	$13,325	$17,109	$1,332,100
273	$3,747	$13,363	$17,109	$1,318,737
274	$3,709	$13,400	$17,109	$1,305,337
275	$3,671	$13,438	$17,109	$1,291,899
276	$3,633	$13,476	$17,109	$1,278,423

第23年供款共

$205,309

第23年利息

$46,073

第23年共還本金

$159,237

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,596	$13,514	$17,109	$1,264,910
278	$3,558	$13,552	$17,109	$1,251,358
279	$3,519	$13,590	$17,109	$1,237,769
280	$3,481	$13,628	$17,109	$1,224,141
281	$3,443	$13,666	$17,109	$1,210,474
282	$3,404	$13,705	$17,109	$1,196,770
283	$3,366	$13,743	$17,109	$1,183,027
284	$3,327	$13,782	$17,109	$1,169,245
285	$3,289	$13,821	$17,109	$1,155,424
286	$3,250	$13,859	$17,109	$1,141,565
287	$3,211	$13,898	$17,109	$1,127,666
288	$3,172	$13,938	$17,109	$1,113,729

第24年供款共

$205,309

第24年利息

$40,615

第24年共還本金

$164,695

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,132	$13,977	$17,109	$1,099,752
290	$3,093	$14,016	$17,109	$1,085,736
291	$3,054	$14,055	$17,109	$1,071,680
292	$3,014	$14,095	$17,109	$1,057,585
293	$2,974	$14,135	$17,109	$1,043,451
294	$2,935	$14,174	$17,109	$1,029,276
295	$2,895	$14,214	$17,109	$1,015,062
296	$2,855	$14,254	$17,109	$1,000,808
297	$2,815	$14,294	$17,109	$986,513
298	$2,775	$14,335	$17,109	$972,179
299	$2,734	$14,375	$17,109	$957,804
300	$2,694	$14,415	$17,109	$943,388

第25年供款共

$205,309

第25年利息

$34,969

第25年共還本金

$170,340

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,653	$14,456	$17,109	$928,933
302	$2,613	$14,497	$17,109	$914,436
303	$2,572	$14,537	$17,109	$899,899
304	$2,531	$14,578	$17,109	$885,321
305	$2,490	$14,619	$17,109	$870,702
306	$2,449	$14,660	$17,109	$856,041
307	$2,408	$14,702	$17,109	$841,340
308	$2,366	$14,743	$17,109	$826,597
309	$2,325	$14,784	$17,109	$811,813
310	$2,283	$14,826	$17,109	$796,987
311	$2,242	$14,868	$17,109	$782,119
312	$2,200	$14,909	$17,109	$767,210

第26年供款共

$205,309

第26年利息

$29,131

第26年共還本金

$176,179

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,158	$14,951	$17,109	$752,258
314	$2,116	$14,993	$17,109	$737,265
315	$2,074	$15,036	$17,109	$722,229
316	$2,031	$15,078	$17,109	$707,152
317	$1,989	$15,120	$17,109	$692,031
318	$1,946	$15,163	$17,109	$676,868
319	$1,904	$15,205	$17,109	$661,663
320	$1,861	$15,248	$17,109	$646,415
321	$1,818	$15,291	$17,109	$631,124
322	$1,775	$15,334	$17,109	$615,790
323	$1,732	$15,377	$17,109	$600,412
324	$1,689	$15,420	$17,109	$584,992

第27年供款共

$205,309

第27年利息

$23,092

第27年共還本金

$182,218

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,645	$15,464	$17,109	$569,528
326	$1,602	$15,507	$17,109	$554,021
327	$1,558	$15,551	$17,109	$538,470
328	$1,514	$15,595	$17,109	$522,875
329	$1,471	$15,639	$17,109	$507,237
330	$1,427	$15,683	$17,109	$491,554
331	$1,382	$15,727	$17,109	$475,828
332	$1,338	$15,771	$17,109	$460,057
333	$1,294	$15,815	$17,109	$444,241
334	$1,249	$15,860	$17,109	$428,382
335	$1,205	$15,904	$17,109	$412,477
336	$1,160	$15,949	$17,109	$396,528

第28年供款共

$205,309

第28年利息

$16,846

第28年共還本金

$188,464

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,115	$15,994	$17,109	$380,535
338	$1,070	$16,039	$17,109	$364,496
339	$1,025	$16,084	$17,109	$348,412
340	$980	$16,129	$17,109	$332,282
341	$935	$16,175	$17,109	$316,108
342	$889	$16,220	$17,109	$299,888
343	$843	$16,266	$17,109	$283,622
344	$798	$16,311	$17,109	$267,311
345	$752	$16,357	$17,109	$250,953
346	$706	$16,403	$17,109	$234,550
347	$660	$16,449	$17,109	$218,101
348	$613	$16,496	$17,109	$201,605

第29年供款共

$205,309

第29年利息

$10,386

第29年共還本金

$194,924

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$567	$16,542	$17,109	$185,063
350	$520	$16,589	$17,109	$168,474
351	$474	$16,635	$17,109	$151,839
352	$427	$16,682	$17,109	$135,157
353	$380	$16,729	$17,109	$118,428
354	$333	$16,776	$17,109	$101,652
355	$286	$16,823	$17,109	$84,829
356	$239	$16,871	$17,109	$67,958
357	$191	$16,918	$17,109	$51,040
358	$144	$16,966	$17,109	$34,074
359	$96	$17,013	$17,109	$17,061
360	$48	$17,061	$17,109	$0

第30年供款共

$205,309

第30年利息

$3,705

第30年共還本金

$201,605

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$10,619,285

免責聲明

筍盤推介

按揭保險費
info