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$10,721,640

每月供款
$17,419

首期

$4,121,000

總貸款額

$3,879,000

總利息

$2,391,640

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$4,451,000

按月供比率計算

$34,837

置業成本總預算

HK$4,451,000

首期

$4,121,000
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

$34,837

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

馬鞍山銀湖天峰

thumb_up

鐵路優質屋苑銀湖天峰池景東南平台特式户

實

564 呎

@12,943

建

742 呎

@9,838

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$730 萬

實

564 呎

@12,943

建

742 呎

@9,838

售$730 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

沙田下禾輋村

thumb_up

罕有地下連600'花園

建

700 呎

@10,286

real_estate_agent 罕有放盤

售$720 萬

建

700 呎

@10,286

售$720 萬

real_estate_agent 罕有放盤

馬鞍山聽濤雅苑第09座

thumb_up

聽濤雅苑實用靚則 ****連車位****

實

733 呎

@10,505

建

913 呎

@8,434

local_fire_department 至HIT

售$770 萬

實

733 呎

@10,505

建

913 呎

@8,434

售$770 萬

local_fire_department 至HIT

馬鞍山雲海第01期榕海臺第02座

thumb_up

馬鞍山雲海新鴻基名牌屋苑樓齡新

實

446 呎

@19,283

local_fire_department 至HIT

售$860 萬

實

446 呎

@19,283

售$860 萬

local_fire_department 至HIT

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

馬鞍山迎濤灣 A座

thumb_up

迎濤灣市中心海景戶歡迎到埸參觀

實

736 呎

@11,522

建

959 呎

@8,843

hotel_class 樓王 verified 首置必買

售$848 萬

實

736 呎

@11,522

建

959 呎

@8,843

售$848 萬

hotel_class 樓王 verified 首置必買

馬鞍山泓碧

thumb_up

全新屋苑 2房海景清靜舒適

實

504 呎

@16,865

local_fire_department 至HIT hotel_class 樓王

售$850 萬

實

504 呎

@16,865

售$850 萬

local_fire_department 至HIT hotel_class 樓王

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

馬鞍山長庚村

thumb_up

**最近馬鞍山市中心靚裝修下覆式可步行到馬鞍山~又租又賣**

建

1,000 呎

@7,800

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$780 萬

建

1,000 呎

@7,800

售$780 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

大埔雲滙第01期

thumb_up

新鴻基5年樓齡科學園雲匯低密度住宅東南池景

實

455 呎

@15,824

price_change 蝕讓盤

售$720 萬

實

455 呎

@15,824

售$720 萬

price_change 蝕讓盤

馬鞍山迎海第04期駿岸第06座

thumb_up

大2房海景高層，企理裝修，明廚明廁客廳對流窗，好客可傾

實

513 呎

@13,840

local_fire_department 至HIT

售$710 萬

實

513 呎

@13,840

售$710 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$23,216	$17,839	$14,619	$12,476
1.500	$24,079	$18,718	$15,514	$13,387
2.000	$24,962	$19,623	$16,441	$14,338
2.500	$25,865	$20,555	$17,402	$15,327
3.000	$26,788	$21,513	$18,395	$16,354
3.500	$27,730	$22,497	$19,419	$17,418
4.000	$28,692	$23,506	$20,475	$18,519
4.500	$29,674	$24,540	$21,561	$19,654
5.000	$30,675	$25,600	$22,676	$20,823
5.500	$31,695	$26,683	$23,820	$22,025
6.000	$32,733	$27,790	$24,992	$23,257

每月供款$17,419

年期

30年

貸款金額

$3,879,000

總利息

$2,391,640

總貸款連利息

$6,270,640

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$11,314	$6,105	$17,418	$3,872,895
2	$11,296	$6,122	$17,418	$3,866,773
3	$11,278	$6,140	$17,418	$3,860,632
4	$11,260	$6,158	$17,418	$3,854,474
5	$11,242	$6,176	$17,418	$3,848,298
6	$11,224	$6,194	$17,418	$3,842,104
7	$11,206	$6,212	$17,418	$3,835,891
8	$11,188	$6,230	$17,418	$3,829,661
9	$11,170	$6,249	$17,418	$3,823,412
10	$11,152	$6,267	$17,418	$3,817,146
11	$11,133	$6,285	$17,418	$3,810,860
12	$11,115	$6,303	$17,418	$3,804,557

第1年供款共

$209,021

第1年利息

$134,578

第1年共還本金

$74,443

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$11,097	$6,322	$17,418	$3,798,235
14	$11,078	$6,340	$17,418	$3,791,895
15	$11,060	$6,359	$17,418	$3,785,536
16	$11,041	$6,377	$17,418	$3,779,159
17	$11,023	$6,396	$17,418	$3,772,763
18	$11,004	$6,415	$17,418	$3,766,348
19	$10,985	$6,433	$17,418	$3,759,915
20	$10,966	$6,452	$17,418	$3,753,463
21	$10,948	$6,471	$17,418	$3,746,992
22	$10,929	$6,490	$17,418	$3,740,503
23	$10,910	$6,509	$17,418	$3,733,994
24	$10,891	$6,528	$17,418	$3,727,466

第2年供款共

$209,021

第2年利息

$131,931

第2年共還本金

$77,091

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$10,872	$6,547	$17,418	$3,720,920
26	$10,853	$6,566	$17,418	$3,714,354
27	$10,834	$6,585	$17,418	$3,707,769
28	$10,814	$6,604	$17,418	$3,701,165
29	$10,795	$6,623	$17,418	$3,694,542
30	$10,776	$6,643	$17,418	$3,687,899
31	$10,756	$6,662	$17,418	$3,681,237
32	$10,737	$6,682	$17,418	$3,674,555
33	$10,717	$6,701	$17,418	$3,667,854
34	$10,698	$6,721	$17,418	$3,661,134
35	$10,678	$6,740	$17,418	$3,654,394
36	$10,659	$6,760	$17,418	$3,647,634

第3年供款共

$209,021

第3年利息

$129,189

第3年共還本金

$79,833

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$10,639	$6,780	$17,418	$3,640,854
38	$10,619	$6,799	$17,418	$3,634,055
39	$10,599	$6,819	$17,418	$3,627,236
40	$10,579	$6,839	$17,418	$3,620,397
41	$10,559	$6,859	$17,418	$3,613,538
42	$10,539	$6,879	$17,418	$3,606,659
43	$10,519	$6,899	$17,418	$3,599,760
44	$10,499	$6,919	$17,418	$3,592,841
45	$10,479	$6,939	$17,418	$3,585,901
46	$10,459	$6,960	$17,418	$3,578,942
47	$10,439	$6,980	$17,418	$3,571,962
48	$10,418	$7,000	$17,418	$3,564,962

第4年供款共

$209,021

第4年利息

$126,349

第4年共還本金

$82,672

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$10,398	$7,021	$17,418	$3,557,941
50	$10,377	$7,041	$17,418	$3,550,900
51	$10,357	$7,062	$17,418	$3,543,838
52	$10,336	$7,082	$17,418	$3,536,756
53	$10,316	$7,103	$17,418	$3,529,653
54	$10,295	$7,124	$17,418	$3,522,530
55	$10,274	$7,144	$17,418	$3,515,385
56	$10,253	$7,165	$17,418	$3,508,220
57	$10,232	$7,186	$17,418	$3,501,034
58	$10,211	$7,207	$17,418	$3,493,827
59	$10,190	$7,228	$17,418	$3,486,599
60	$10,169	$7,249	$17,418	$3,479,349

第5年供款共

$209,021

第5年利息

$123,409

第5年共還本金

$85,612

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$10,148	$7,270	$17,418	$3,472,079
62	$10,127	$7,292	$17,418	$3,464,788
63	$10,106	$7,313	$17,418	$3,457,475
64	$10,084	$7,334	$17,418	$3,450,141
65	$10,063	$7,356	$17,418	$3,442,785
66	$10,041	$7,377	$17,418	$3,435,408
67	$10,020	$7,399	$17,418	$3,428,010
68	$9,998	$7,420	$17,418	$3,420,590
69	$9,977	$7,442	$17,418	$3,413,148
70	$9,955	$7,463	$17,418	$3,405,684
71	$9,933	$7,485	$17,418	$3,398,199
72	$9,911	$7,507	$17,418	$3,390,692

第6年供款共

$209,021

第6年利息

$120,364

第6年共還本金

$88,657

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$9,890	$7,529	$17,418	$3,383,163
74	$9,868	$7,551	$17,418	$3,375,612
75	$9,846	$7,573	$17,418	$3,368,039
76	$9,823	$7,595	$17,418	$3,360,444
77	$9,801	$7,617	$17,418	$3,352,827
78	$9,779	$7,639	$17,418	$3,345,188
79	$9,757	$7,662	$17,418	$3,337,526
80	$9,734	$7,684	$17,418	$3,329,842
81	$9,712	$7,706	$17,418	$3,322,136
82	$9,690	$7,729	$17,418	$3,314,407
83	$9,667	$7,751	$17,418	$3,306,656
84	$9,644	$7,774	$17,418	$3,298,882

第7年供款共

$209,021

第7年利息

$117,211

第7年共還本金

$91,811

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$9,622	$7,797	$17,418	$3,291,085
86	$9,599	$7,819	$17,418	$3,283,265
87	$9,576	$7,842	$17,418	$3,275,423
88	$9,553	$7,865	$17,418	$3,267,558
89	$9,530	$7,888	$17,418	$3,259,670
90	$9,507	$7,911	$17,418	$3,251,759
91	$9,484	$7,934	$17,418	$3,243,825
92	$9,461	$7,957	$17,418	$3,235,867
93	$9,438	$7,980	$17,418	$3,227,887
94	$9,415	$8,004	$17,418	$3,219,883
95	$9,391	$8,027	$17,418	$3,211,856
96	$9,368	$8,051	$17,418	$3,203,806

第8年供款共

$209,021

第8年利息

$113,945

第8年共還本金

$95,076

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$9,344	$8,074	$17,418	$3,195,731
98	$9,321	$8,098	$17,418	$3,187,634
99	$9,297	$8,121	$17,418	$3,179,513
100	$9,274	$8,145	$17,418	$3,171,368
101	$9,250	$8,169	$17,418	$3,163,199
102	$9,226	$8,192	$17,418	$3,155,007
103	$9,202	$8,216	$17,418	$3,146,790
104	$9,178	$8,240	$17,418	$3,138,550
105	$9,154	$8,264	$17,418	$3,130,286
106	$9,130	$8,288	$17,418	$3,121,997
107	$9,106	$8,313	$17,418	$3,113,685
108	$9,082	$8,337	$17,418	$3,105,348

第9年供款共

$209,021

第9年利息

$110,564

第9年共還本金

$98,458

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$9,057	$8,361	$17,418	$3,096,987
110	$9,033	$8,386	$17,418	$3,088,601
111	$9,008	$8,410	$17,418	$3,080,191
112	$8,984	$8,435	$17,418	$3,071,757
113	$8,959	$8,459	$17,418	$3,063,297
114	$8,935	$8,484	$17,418	$3,054,814
115	$8,910	$8,509	$17,418	$3,046,305
116	$8,885	$8,533	$17,418	$3,037,772
117	$8,860	$8,558	$17,418	$3,029,213
118	$8,835	$8,583	$17,418	$3,020,630
119	$8,810	$8,608	$17,418	$3,012,022
120	$8,785	$8,633	$17,418	$3,003,388

第10年供款共

$209,021

第10年利息

$107,062

第10年共還本金

$101,959

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$8,760	$8,659	$17,418	$2,994,730
122	$8,735	$8,684	$17,418	$2,986,046
123	$8,709	$8,709	$17,418	$2,977,337
124	$8,684	$8,735	$17,418	$2,968,602
125	$8,658	$8,760	$17,418	$2,959,842
126	$8,633	$8,786	$17,418	$2,951,057
127	$8,607	$8,811	$17,418	$2,942,246
128	$8,582	$8,837	$17,418	$2,933,409
129	$8,556	$8,863	$17,418	$2,924,546
130	$8,530	$8,889	$17,418	$2,915,658
131	$8,504	$8,914	$17,418	$2,906,743
132	$8,478	$8,940	$17,418	$2,897,803

第11年供款共

$209,021

第11年利息

$103,436

第11年共還本金

$105,586

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$8,452	$8,967	$17,418	$2,888,836
134	$8,426	$8,993	$17,418	$2,879,843
135	$8,400	$9,019	$17,418	$2,870,825
136	$8,373	$9,045	$17,418	$2,861,779
137	$8,347	$9,072	$17,418	$2,852,708
138	$8,320	$9,098	$17,418	$2,843,610
139	$8,294	$9,125	$17,418	$2,834,485
140	$8,267	$9,151	$17,418	$2,825,334
141	$8,241	$9,178	$17,418	$2,816,156
142	$8,214	$9,205	$17,418	$2,806,951
143	$8,187	$9,232	$17,418	$2,797,720
144	$8,160	$9,258	$17,418	$2,788,462

第12年供款共

$209,021

第12年利息

$99,680

第12年共還本金

$109,341

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$8,133	$9,285	$17,418	$2,779,176
146	$8,106	$9,313	$17,418	$2,769,864
147	$8,079	$9,340	$17,418	$2,760,524
148	$8,052	$9,367	$17,418	$2,751,157
149	$8,024	$9,394	$17,418	$2,741,763
150	$7,997	$9,422	$17,418	$2,732,341
151	$7,969	$9,449	$17,418	$2,722,892
152	$7,942	$9,477	$17,418	$2,713,415
153	$7,914	$9,504	$17,418	$2,703,911
154	$7,886	$9,532	$17,418	$2,694,379
155	$7,859	$9,560	$17,418	$2,684,819
156	$7,831	$9,588	$17,418	$2,675,231

第13年供款共

$209,021

第13年利息

$95,791

第13年共還本金

$113,230

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$7,803	$9,616	$17,418	$2,665,616
158	$7,775	$9,644	$17,418	$2,655,972
159	$7,747	$9,672	$17,418	$2,646,300
160	$7,718	$9,700	$17,418	$2,636,600
161	$7,690	$9,728	$17,418	$2,626,872
162	$7,662	$9,757	$17,418	$2,617,115
163	$7,633	$9,785	$17,418	$2,607,330
164	$7,605	$9,814	$17,418	$2,597,516
165	$7,576	$9,842	$17,418	$2,587,674
166	$7,547	$9,871	$17,418	$2,577,803
167	$7,519	$9,900	$17,418	$2,567,903
168	$7,490	$9,929	$17,418	$2,557,974

第14年供款共

$209,021

第14年利息

$91,764

第14年共還本金

$117,257

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$7,461	$9,958	$17,418	$2,548,016
170	$7,432	$9,987	$17,418	$2,538,030
171	$7,403	$10,016	$17,418	$2,528,014
172	$7,373	$10,045	$17,418	$2,517,969
173	$7,344	$10,074	$17,418	$2,507,894
174	$7,315	$10,104	$17,418	$2,497,791
175	$7,285	$10,133	$17,418	$2,487,657
176	$7,256	$10,163	$17,418	$2,477,495
177	$7,226	$10,192	$17,418	$2,467,302
178	$7,196	$10,222	$17,418	$2,457,080
179	$7,166	$10,252	$17,418	$2,446,828
180	$7,137	$10,282	$17,418	$2,436,546

第15年供款共

$209,021

第15年利息

$87,593

第15年共還本金

$121,428

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$7,107	$10,312	$17,418	$2,426,234
182	$7,077	$10,342	$17,418	$2,415,892
183	$7,046	$10,372	$17,418	$2,405,520
184	$7,016	$10,402	$17,418	$2,395,118
185	$6,986	$10,433	$17,418	$2,384,685
186	$6,955	$10,463	$17,418	$2,374,222
187	$6,925	$10,494	$17,418	$2,363,729
188	$6,894	$10,524	$17,418	$2,353,204
189	$6,864	$10,555	$17,418	$2,342,649
190	$6,833	$10,586	$17,418	$2,332,064
191	$6,802	$10,617	$17,418	$2,321,447
192	$6,771	$10,648	$17,418	$2,310,800

第16年供款共

$209,021

第16年利息

$83,275

第16年共還本金

$125,747

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$6,740	$10,679	$17,418	$2,300,121
194	$6,709	$10,710	$17,418	$2,289,411
195	$6,677	$10,741	$17,418	$2,278,670
196	$6,646	$10,772	$17,418	$2,267,898
197	$6,615	$10,804	$17,418	$2,257,094
198	$6,583	$10,835	$17,418	$2,246,259
199	$6,552	$10,867	$17,418	$2,235,392
200	$6,520	$10,899	$17,418	$2,224,493
201	$6,488	$10,930	$17,418	$2,213,563
202	$6,456	$10,962	$17,418	$2,202,601
203	$6,424	$10,994	$17,418	$2,191,607
204	$6,392	$11,026	$17,418	$2,180,580

第17年供款共

$209,021

第17年利息

$78,802

第17年共還本金

$130,219

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,360	$11,058	$17,418	$2,169,522
206	$6,328	$11,091	$17,418	$2,158,431
207	$6,295	$11,123	$17,418	$2,147,308
208	$6,263	$11,155	$17,418	$2,136,153
209	$6,230	$11,188	$17,418	$2,124,965
210	$6,198	$11,221	$17,418	$2,113,744
211	$6,165	$11,253	$17,418	$2,102,491
212	$6,132	$11,286	$17,418	$2,091,205
213	$6,099	$11,319	$17,418	$2,079,886
214	$6,066	$11,352	$17,418	$2,068,534
215	$6,033	$11,385	$17,418	$2,057,148
216	$6,000	$11,418	$17,418	$2,045,730

第18年供款共

$209,021

第18年利息

$74,171

第18年共還本金

$134,851

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$5,967	$11,452	$17,418	$2,034,278
218	$5,933	$11,485	$17,418	$2,022,793
219	$5,900	$11,519	$17,418	$2,011,274
220	$5,866	$11,552	$17,418	$1,999,722
221	$5,833	$11,586	$17,418	$1,988,136
222	$5,799	$11,620	$17,418	$1,976,517
223	$5,765	$11,654	$17,418	$1,964,863
224	$5,731	$11,688	$17,418	$1,953,175
225	$5,697	$11,722	$17,418	$1,941,454
226	$5,663	$11,756	$17,418	$1,929,698
227	$5,628	$11,790	$17,418	$1,917,908
228	$5,594	$11,825	$17,418	$1,906,083

第19年供款共

$209,021

第19年利息

$69,375

第19年共還本金

$139,647

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,559	$11,859	$17,418	$1,894,224
230	$5,525	$11,894	$17,418	$1,882,330
231	$5,490	$11,928	$17,418	$1,870,402
232	$5,455	$11,963	$17,418	$1,858,439
233	$5,420	$11,998	$17,418	$1,846,441
234	$5,385	$12,033	$17,418	$1,834,408
235	$5,350	$12,068	$17,418	$1,822,340
236	$5,315	$12,103	$17,418	$1,810,237
237	$5,280	$12,139	$17,418	$1,798,098
238	$5,244	$12,174	$17,418	$1,785,924
239	$5,209	$12,209	$17,418	$1,773,715
240	$5,173	$12,245	$17,418	$1,761,469

第20年供款共

$209,021

第20年利息

$64,408

第20年共還本金

$144,614

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,138	$12,281	$17,418	$1,749,189
242	$5,102	$12,317	$17,418	$1,736,872
243	$5,066	$12,353	$17,418	$1,724,519
244	$5,030	$12,389	$17,418	$1,712,131
245	$4,994	$12,425	$17,418	$1,699,706
246	$4,957	$12,461	$17,418	$1,687,245
247	$4,921	$12,497	$17,418	$1,674,748
248	$4,885	$12,534	$17,418	$1,662,214
249	$4,848	$12,570	$17,418	$1,649,644
250	$4,811	$12,607	$17,418	$1,637,037
251	$4,775	$12,644	$17,418	$1,624,393
252	$4,738	$12,681	$17,418	$1,611,712

第21年供款共

$209,021

第21年利息

$59,264

第21年共還本金

$149,757

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,701	$12,718	$17,418	$1,598,995
254	$4,664	$12,755	$17,418	$1,586,240
255	$4,627	$12,792	$17,418	$1,573,448
256	$4,589	$12,829	$17,418	$1,560,619
257	$4,552	$12,867	$17,418	$1,547,752
258	$4,514	$12,904	$17,418	$1,534,848
259	$4,477	$12,942	$17,418	$1,521,906
260	$4,439	$12,980	$17,418	$1,508,927
261	$4,401	$13,017	$17,418	$1,495,909
262	$4,363	$13,055	$17,418	$1,482,854
263	$4,325	$13,093	$17,418	$1,469,761
264	$4,287	$13,132	$17,418	$1,456,629

第22年供款共

$209,021

第22年利息

$53,938

第22年共還本金

$155,083

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,249	$13,170	$17,418	$1,443,459
266	$4,210	$13,208	$17,418	$1,430,251
267	$4,172	$13,247	$17,418	$1,417,004
268	$4,133	$13,286	$17,418	$1,403,718
269	$4,094	$13,324	$17,418	$1,390,394
270	$4,055	$13,363	$17,418	$1,377,031
271	$4,016	$13,402	$17,418	$1,363,629
272	$3,977	$13,441	$17,418	$1,350,187
273	$3,938	$13,480	$17,418	$1,336,707
274	$3,899	$13,520	$17,418	$1,323,187
275	$3,859	$13,559	$17,418	$1,309,628
276	$3,820	$13,599	$17,418	$1,296,030

第23年供款共

$209,021

第23年利息

$48,422

第23年共還本金

$160,599

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,780	$13,638	$17,418	$1,282,391
278	$3,740	$13,678	$17,418	$1,268,713
279	$3,700	$13,718	$17,418	$1,254,995
280	$3,660	$13,758	$17,418	$1,241,237
281	$3,620	$13,798	$17,418	$1,227,439
282	$3,580	$13,838	$17,418	$1,213,600
283	$3,540	$13,879	$17,418	$1,199,722
284	$3,499	$13,919	$17,418	$1,185,802
285	$3,459	$13,960	$17,418	$1,171,843
286	$3,418	$14,001	$17,418	$1,157,842
287	$3,377	$14,041	$17,418	$1,143,801
288	$3,336	$14,082	$17,418	$1,129,718

第24年供款共

$209,021

第24年利息

$42,710

第24年共還本金

$166,311

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,295	$14,123	$17,418	$1,115,595
290	$3,254	$14,165	$17,418	$1,101,430
291	$3,213	$14,206	$17,418	$1,087,224
292	$3,171	$14,247	$17,418	$1,072,977
293	$3,130	$14,289	$17,418	$1,058,688
294	$3,088	$14,331	$17,418	$1,044,357
295	$3,046	$14,372	$17,418	$1,029,985
296	$3,004	$14,414	$17,418	$1,015,571
297	$2,962	$14,456	$17,418	$1,001,114
298	$2,920	$14,499	$17,418	$986,616
299	$2,878	$14,541	$17,418	$972,075
300	$2,835	$14,583	$17,418	$957,492

第25年供款共

$209,021

第25年利息

$36,795

第25年共還本金

$172,227

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,793	$14,626	$17,418	$942,866
302	$2,750	$14,668	$17,418	$928,197
303	$2,707	$14,711	$17,418	$913,486
304	$2,664	$14,754	$17,418	$898,732
305	$2,621	$14,797	$17,418	$883,935
306	$2,578	$14,840	$17,418	$869,095
307	$2,535	$14,884	$17,418	$854,211
308	$2,491	$14,927	$17,418	$839,284
309	$2,448	$14,971	$17,418	$824,314
310	$2,404	$15,014	$17,418	$809,299
311	$2,360	$15,058	$17,418	$794,241
312	$2,317	$15,102	$17,418	$779,139

第26年供款共

$209,021

第26年利息

$30,669

第26年共還本金

$178,352

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,272	$15,146	$17,418	$763,994
314	$2,228	$15,190	$17,418	$748,803
315	$2,184	$15,234	$17,418	$733,569
316	$2,140	$15,279	$17,418	$718,290
317	$2,095	$15,323	$17,418	$702,967
318	$2,050	$15,368	$17,418	$687,599
319	$2,005	$15,413	$17,418	$672,186
320	$1,961	$15,458	$17,418	$656,728
321	$1,915	$15,503	$17,418	$641,225
322	$1,870	$15,548	$17,418	$625,677
323	$1,825	$15,594	$17,418	$610,083
324	$1,779	$15,639	$17,418	$594,444

第27年供款共

$209,021

第27年利息

$24,326

第27年共還本金

$184,696

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,734	$15,685	$17,418	$578,759
326	$1,688	$15,730	$17,418	$563,029
327	$1,642	$15,776	$17,418	$547,253
328	$1,596	$15,822	$17,418	$531,430
329	$1,550	$15,868	$17,418	$515,562
330	$1,504	$15,915	$17,418	$499,647
331	$1,457	$15,961	$17,418	$483,686
332	$1,411	$16,008	$17,418	$467,678
333	$1,364	$16,054	$17,418	$451,624
334	$1,317	$16,101	$17,418	$435,523
335	$1,270	$16,148	$17,418	$419,375
336	$1,223	$16,195	$17,418	$403,179

第28年供款共

$209,021

第28年利息

$17,757

第28年共還本金

$191,265

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,176	$16,243	$17,418	$386,937
338	$1,129	$16,290	$17,418	$370,647
339	$1,081	$16,337	$17,418	$354,310
340	$1,033	$16,385	$17,418	$337,924
341	$986	$16,433	$17,418	$321,492
342	$938	$16,481	$17,418	$305,011
343	$890	$16,529	$17,418	$288,482
344	$841	$16,577	$17,418	$271,905
345	$793	$16,625	$17,418	$255,280
346	$745	$16,674	$17,418	$238,606
347	$696	$16,723	$17,418	$221,883
348	$647	$16,771	$17,418	$205,112

第29年供款共

$209,021

第29年利息

$10,954

第29年共還本金

$198,067

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$598	$16,820	$17,418	$188,292
350	$549	$16,869	$17,418	$171,423
351	$500	$16,918	$17,418	$154,504
352	$451	$16,968	$17,418	$137,536
353	$401	$17,017	$17,418	$120,519
354	$352	$17,067	$17,418	$103,452
355	$302	$17,117	$17,418	$86,335
356	$252	$17,167	$17,418	$69,169
357	$202	$17,217	$17,418	$51,952
358	$152	$17,267	$17,418	$34,685
359	$101	$17,317	$17,418	$17,368
360	$51	$17,368	$17,418	$0

第30年供款共

$209,021

第30年利息

$3,909

第30年共還本金

$205,112

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$10,721,640

免責聲明

筍盤推介

按揭保險費
info