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$10,629,933

每月供款
$17,189

首期

$4,112,000

總貸款額

$3,888,000

總利息

$2,299,933

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$4,442,000

按月供比率計算

$34,377

置業成本總預算

HK$4,442,000

首期

$4,112,000
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

$34,377

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

馬鞍山聽濤雅苑第09座

thumb_up

馬鞍山聽濤雅苑東南靚裝 (已租)

實

748 呎

@11,965

建

930 呎

@9,624

local_fire_department 至HIT

售$895 萬

實

748 呎

@11,965

建

930 呎

@9,624

售$895 萬

local_fire_department 至HIT

馬鞍山泓碧第02座

thumb_up

靚仔裝修，高層開揚景，有心放賣

實

480 呎

@14,583

local_fire_department 至HIT real_estate_agent 罕有放盤

售$700 萬

實

480 呎

@14,583

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山迎海第01期第05座

thumb_up

罕有靓則,高層全海景，特大兩房套房+多用途房 (已租)

實

582 呎

@15,120

建

753 呎

@11,687

local_fire_department 至HIT verified 首置必買 pets 愛竉必選

售$880 萬

實

582 呎

@15,120

建

753 呎

@11,687

售$880 萬

local_fire_department 至HIT verified 首置必買 pets 愛竉必選

獨家

馬鞍山聽濤雅苑第04座

thumb_up

開揚市景, 業主有心求賣

實

733 呎

@11,323

建

906 呎

@9,161

local_fire_department 至HIT

售$830 萬

實

733 呎

@11,323

建

906 呎

@9,161

售$830 萬

local_fire_department 至HIT

西貢泥涌村

thumb_up

**品味靚裝~申報玻璃屋~可使用面積1000呎~開揚海景~**

建

670 呎

@11,791

local_fire_department 至HIT real_estate_agent 罕有放盤

售$790 萬

建

670 呎

@11,791

售$790 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

VR實景

馬鞍山雲海第01期榕海臺第01座

thumb_up

雲海榕海臺 1房低密度高尚住宅

實

383 呎

@18,538

transfer_within_a_station 人才必選

售$710 萬

實

383 呎

@18,538

售$710 萬

transfer_within_a_station 人才必選

沙田愉景花園

thumb_up

奇豐精選鄰近大圍市中心, 高層大3房套罕有放盤

實

689 呎

@12,337

建

852 呎

@9,977

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$850 萬

實

689 呎

@12,337

建

852 呎

@9,977

售$850 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

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

馬鞍山馬鞍山中心第01座

thumb_up

高層海景三房,罕有放盤

實

642 呎

@13,209

建

848 呎

@10,000

verified 首置必買

售$848 萬

實

642 呎

@13,209

建

848 呎

@10,000

售$848 萬

verified 首置必買

馬鞍山銀湖天峰第05座

thumb_up

銀湖天峰 2房海景

實

551 呎

@15,064

建

720 呎

@11,528

local_fire_department 至HIT

售$830 萬

實

551 呎

@15,064

建

720 呎

@11,528

售$830 萬

local_fire_department 至HIT

VR實景

馬鞍山天宇海

thumb_up

天宇海罕有特色花園

實

760 呎

@11,316

建

1,001 呎

@8,591

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

售$860 萬

實

760 呎

@11,316

建

1,001 呎

@8,591

售$860 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

馬鞍山海柏花園第03座

thumb_up

馬鞍山海柏花園上蓋物業

實

567 呎

@15,168

建

757 呎

@11,361

local_fire_department 至HIT

售$860 萬

實

567 呎

@15,168

建

757 呎

@11,361

售$860 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$23,269	$17,881	$14,653	$12,505
1.500	$24,134	$18,761	$15,550	$13,418
2.000	$25,020	$19,669	$16,479	$14,371
2.500	$25,925	$20,603	$17,442	$15,362
3.000	$26,850	$21,563	$18,437	$16,392
3.375	$27,557	$22,300	$19,205	$17,189
3.500	$27,795	$22,549	$19,464	$17,459
4.000	$28,759	$23,561	$20,522	$18,562
4.500	$29,743	$24,597	$21,611	$19,700
5.000	$30,746	$25,659	$22,729	$20,872
5.500	$31,768	$26,745	$23,876	$22,076
6.000	$32,809	$27,855	$25,050	$23,311

每月供款$17,189

年期

30年

貸款金額

$3,888,000

總利息

$2,299,933

總貸款連利息

$6,187,933

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$10,935	$6,254	$17,189	$3,881,746
2	$10,917	$6,271	$17,189	$3,875,475
3	$10,900	$6,289	$17,189	$3,869,186
4	$10,882	$6,307	$17,189	$3,862,879
5	$10,864	$6,324	$17,189	$3,856,555
6	$10,847	$6,342	$17,189	$3,850,213
7	$10,829	$6,360	$17,189	$3,843,853
8	$10,811	$6,378	$17,189	$3,837,475
9	$10,793	$6,396	$17,189	$3,831,079
10	$10,775	$6,414	$17,189	$3,824,666
11	$10,757	$6,432	$17,189	$3,818,234
12	$10,739	$6,450	$17,189	$3,811,784

第1年供款共

$206,264

第1年利息

$130,048

第1年共還本金

$76,216

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$10,721	$6,468	$17,189	$3,805,316
14	$10,702	$6,486	$17,189	$3,798,829
15	$10,684	$6,504	$17,189	$3,792,325
16	$10,666	$6,523	$17,189	$3,785,802
17	$10,648	$6,541	$17,189	$3,779,261
18	$10,629	$6,560	$17,189	$3,772,702
19	$10,611	$6,578	$17,189	$3,766,124
20	$10,592	$6,596	$17,189	$3,759,527
21	$10,574	$6,615	$17,189	$3,752,912
22	$10,555	$6,634	$17,189	$3,746,278
23	$10,536	$6,652	$17,189	$3,739,626
24	$10,518	$6,671	$17,189	$3,732,955

第2年供款共

$206,264

第2年利息

$127,436

第2年共還本金

$78,829

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$10,499	$6,690	$17,189	$3,726,265
26	$10,480	$6,709	$17,189	$3,719,557
27	$10,461	$6,727	$17,189	$3,712,829
28	$10,442	$6,746	$17,189	$3,706,083
29	$10,423	$6,765	$17,189	$3,699,318
30	$10,404	$6,784	$17,189	$3,692,533
31	$10,385	$6,803	$17,189	$3,685,730
32	$10,366	$6,823	$17,189	$3,678,907
33	$10,347	$6,842	$17,189	$3,672,065
34	$10,328	$6,861	$17,189	$3,665,204
35	$10,308	$6,880	$17,189	$3,658,324
36	$10,289	$6,900	$17,189	$3,651,424

第3年供款共

$206,264

第3年利息

$124,734

第3年共還本金

$81,531

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$10,270	$6,919	$17,189	$3,644,505
38	$10,250	$6,939	$17,189	$3,637,567
39	$10,231	$6,958	$17,189	$3,630,609
40	$10,211	$6,978	$17,189	$3,623,631
41	$10,191	$6,997	$17,189	$3,616,634
42	$10,172	$7,017	$17,189	$3,609,617
43	$10,152	$7,037	$17,189	$3,602,580
44	$10,132	$7,056	$17,189	$3,595,524
45	$10,112	$7,076	$17,189	$3,588,448
46	$10,093	$7,096	$17,189	$3,581,351
47	$10,073	$7,116	$17,189	$3,574,235
48	$10,053	$7,136	$17,189	$3,567,099

第4年供款共

$206,264

第4年利息

$121,939

第4年共還本金

$84,325

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$10,032	$7,156	$17,189	$3,559,943
50	$10,012	$7,176	$17,189	$3,552,767
51	$9,992	$7,197	$17,189	$3,545,570
52	$9,972	$7,217	$17,189	$3,538,353
53	$9,952	$7,237	$17,189	$3,531,116
54	$9,931	$7,257	$17,189	$3,523,859
55	$9,911	$7,278	$17,189	$3,516,581
56	$9,890	$7,298	$17,189	$3,509,283
57	$9,870	$7,319	$17,189	$3,501,964
58	$9,849	$7,339	$17,189	$3,494,624
59	$9,829	$7,360	$17,189	$3,487,264
60	$9,808	$7,381	$17,189	$3,479,883

第5年供款共

$206,264

第5年利息

$119,049

第5年共還本金

$87,216

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$9,787	$7,402	$17,189	$3,472,482
62	$9,766	$7,422	$17,189	$3,465,060
63	$9,745	$7,443	$17,189	$3,457,616
64	$9,725	$7,464	$17,189	$3,450,152
65	$9,704	$7,485	$17,189	$3,442,667
66	$9,683	$7,506	$17,189	$3,435,161
67	$9,661	$7,527	$17,189	$3,427,634
68	$9,640	$7,548	$17,189	$3,420,085
69	$9,619	$7,570	$17,189	$3,412,515
70	$9,598	$7,591	$17,189	$3,404,924
71	$9,576	$7,612	$17,189	$3,397,312
72	$9,555	$7,634	$17,189	$3,389,678

第6年供款共

$206,264

第6年利息

$116,059

第6年共還本金

$90,205

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$9,533	$7,655	$17,189	$3,382,023
74	$9,512	$7,677	$17,189	$3,374,346
75	$9,490	$7,698	$17,189	$3,366,648
76	$9,469	$7,720	$17,189	$3,358,928
77	$9,447	$7,742	$17,189	$3,351,186
78	$9,425	$7,763	$17,189	$3,343,423
79	$9,403	$7,785	$17,189	$3,335,637
80	$9,381	$7,807	$17,189	$3,327,830
81	$9,360	$7,829	$17,189	$3,320,001
82	$9,338	$7,851	$17,189	$3,312,150
83	$9,315	$7,873	$17,189	$3,304,276
84	$9,293	$7,895	$17,189	$3,296,381

第7年供款共

$206,264

第7年利息

$112,967

第7年共還本金

$93,297

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$9,271	$7,918	$17,189	$3,288,463
86	$9,249	$7,940	$17,189	$3,280,524
87	$9,226	$7,962	$17,189	$3,272,561
88	$9,204	$7,985	$17,189	$3,264,577
89	$9,182	$8,007	$17,189	$3,256,570
90	$9,159	$8,030	$17,189	$3,248,540
91	$9,137	$8,052	$17,189	$3,240,488
92	$9,114	$8,075	$17,189	$3,232,413
93	$9,091	$8,098	$17,189	$3,224,315
94	$9,068	$8,120	$17,189	$3,216,195
95	$9,046	$8,143	$17,189	$3,208,052
96	$9,023	$8,166	$17,189	$3,199,886

第8年供款共

$206,264

第8年利息

$109,769

第8年共還本金

$96,495

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$9,000	$8,189	$17,189	$3,191,697
98	$8,977	$8,212	$17,189	$3,183,485
99	$8,954	$8,235	$17,189	$3,175,250
100	$8,930	$8,258	$17,189	$3,166,991
101	$8,907	$8,282	$17,189	$3,158,710
102	$8,884	$8,305	$17,189	$3,150,405
103	$8,861	$8,328	$17,189	$3,142,077
104	$8,837	$8,352	$17,189	$3,133,725
105	$8,814	$8,375	$17,189	$3,125,350
106	$8,790	$8,399	$17,189	$3,116,951
107	$8,766	$8,422	$17,189	$3,108,529
108	$8,743	$8,446	$17,189	$3,100,083

第9年供款共

$206,264

第9年利息

$106,462

第9年共還本金

$99,803

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$8,719	$8,470	$17,189	$3,091,614
110	$8,695	$8,494	$17,189	$3,083,120
111	$8,671	$8,517	$17,189	$3,074,603
112	$8,647	$8,541	$17,189	$3,066,061
113	$8,623	$8,565	$17,189	$3,057,496
114	$8,599	$8,589	$17,189	$3,048,906
115	$8,575	$8,614	$17,189	$3,040,293
116	$8,551	$8,638	$17,189	$3,031,655
117	$8,527	$8,662	$17,189	$3,022,993
118	$8,502	$8,687	$17,189	$3,014,306
119	$8,478	$8,711	$17,189	$3,005,595
120	$8,453	$8,735	$17,189	$2,996,860

第10年供款共

$206,264

第10年利息

$103,041

第10年共還本金

$103,224

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$8,429	$8,760	$17,189	$2,988,100
122	$8,404	$8,785	$17,189	$2,979,315
123	$8,379	$8,809	$17,189	$2,970,506
124	$8,355	$8,834	$17,189	$2,961,671
125	$8,330	$8,859	$17,189	$2,952,812
126	$8,305	$8,884	$17,189	$2,943,928
127	$8,280	$8,909	$17,189	$2,935,020
128	$8,255	$8,934	$17,189	$2,926,086
129	$8,230	$8,959	$17,189	$2,917,127
130	$8,204	$8,984	$17,189	$2,908,142
131	$8,179	$9,010	$17,189	$2,899,133
132	$8,154	$9,035	$17,189	$2,890,098

第11年供款共

$206,264

第11年利息

$99,503

第11年共還本金

$106,762

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$8,128	$9,060	$17,189	$2,881,037
134	$8,103	$9,086	$17,189	$2,871,952
135	$8,077	$9,111	$17,189	$2,862,840
136	$8,052	$9,137	$17,189	$2,853,703
137	$8,026	$9,163	$17,189	$2,844,541
138	$8,000	$9,188	$17,189	$2,835,352
139	$7,974	$9,214	$17,189	$2,826,138
140	$7,949	$9,240	$17,189	$2,816,898
141	$7,923	$9,266	$17,189	$2,807,632
142	$7,896	$9,292	$17,189	$2,798,339
143	$7,870	$9,318	$17,189	$2,789,021
144	$7,844	$9,345	$17,189	$2,779,676

第12年供款共

$206,264

第12年利息

$95,843

第12年共還本金

$110,421

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$7,818	$9,371	$17,189	$2,770,306
146	$7,791	$9,397	$17,189	$2,760,908
147	$7,765	$9,424	$17,189	$2,751,485
148	$7,739	$9,450	$17,189	$2,742,035
149	$7,712	$9,477	$17,189	$2,732,558
150	$7,685	$9,503	$17,189	$2,723,055
151	$7,659	$9,530	$17,189	$2,713,524
152	$7,632	$9,557	$17,189	$2,703,967
153	$7,605	$9,584	$17,189	$2,694,384
154	$7,578	$9,611	$17,189	$2,684,773
155	$7,551	$9,638	$17,189	$2,675,135
156	$7,524	$9,665	$17,189	$2,665,470

第13年供款共

$206,264

第13年利息

$92,058

第13年共還本金

$114,206

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$7,497	$9,692	$17,189	$2,655,778
158	$7,469	$9,719	$17,189	$2,646,059
159	$7,442	$9,747	$17,189	$2,636,312
160	$7,415	$9,774	$17,189	$2,626,538
161	$7,387	$9,802	$17,189	$2,616,737
162	$7,360	$9,829	$17,189	$2,606,907
163	$7,332	$9,857	$17,189	$2,597,051
164	$7,304	$9,884	$17,189	$2,587,166
165	$7,276	$9,912	$17,189	$2,577,254
166	$7,249	$9,940	$17,189	$2,567,314
167	$7,221	$9,968	$17,189	$2,557,346
168	$7,193	$9,996	$17,189	$2,547,349

第14年供款共

$206,264

第14年利息

$88,144

第14年共還本金

$118,121

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$7,164	$10,024	$17,189	$2,537,325
170	$7,136	$10,052	$17,189	$2,527,273
171	$7,108	$10,081	$17,189	$2,517,192
172	$7,080	$10,109	$17,189	$2,507,083
173	$7,051	$10,138	$17,189	$2,496,945
174	$7,023	$10,166	$17,189	$2,486,779
175	$6,994	$10,195	$17,189	$2,476,585
176	$6,965	$10,223	$17,189	$2,466,361
177	$6,937	$10,252	$17,189	$2,456,109
178	$6,908	$10,281	$17,189	$2,445,828
179	$6,879	$10,310	$17,189	$2,435,519
180	$6,850	$10,339	$17,189	$2,425,180

第15年供款共

$206,264

第15年利息

$84,095

第15年共還本金

$122,170

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$6,821	$10,368	$17,189	$2,414,812
182	$6,792	$10,397	$17,189	$2,404,415
183	$6,762	$10,426	$17,189	$2,393,989
184	$6,733	$10,456	$17,189	$2,383,533
185	$6,704	$10,485	$17,189	$2,373,048
186	$6,674	$10,515	$17,189	$2,362,533
187	$6,645	$10,544	$17,189	$2,351,989
188	$6,615	$10,574	$17,189	$2,341,416
189	$6,585	$10,603	$17,189	$2,330,812
190	$6,555	$10,633	$17,189	$2,320,179
191	$6,526	$10,663	$17,189	$2,309,516
192	$6,496	$10,693	$17,189	$2,298,822

第16年供款共

$206,264

第16年利息

$79,907

第16年共還本金

$126,357

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$6,465	$10,723	$17,189	$2,288,099
194	$6,435	$10,753	$17,189	$2,277,346
195	$6,405	$10,784	$17,189	$2,266,562
196	$6,375	$10,814	$17,189	$2,255,748
197	$6,344	$10,844	$17,189	$2,244,904
198	$6,314	$10,875	$17,189	$2,234,029
199	$6,283	$10,905	$17,189	$2,223,123
200	$6,253	$10,936	$17,189	$2,212,187
201	$6,222	$10,967	$17,189	$2,201,220
202	$6,191	$10,998	$17,189	$2,190,222
203	$6,160	$11,029	$17,189	$2,179,194
204	$6,129	$11,060	$17,189	$2,168,134

第17年供款共

$206,264

第17年利息

$75,576

第17年共還本金

$130,688

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,098	$11,091	$17,189	$2,157,043
206	$6,067	$11,122	$17,189	$2,145,921
207	$6,035	$11,153	$17,189	$2,134,768
208	$6,004	$11,185	$17,189	$2,123,583
209	$5,973	$11,216	$17,189	$2,112,367
210	$5,941	$11,248	$17,189	$2,101,119
211	$5,909	$11,279	$17,189	$2,089,840
212	$5,878	$11,311	$17,189	$2,078,529
213	$5,846	$11,343	$17,189	$2,067,186
214	$5,814	$11,375	$17,189	$2,055,812
215	$5,782	$11,407	$17,189	$2,044,405
216	$5,750	$11,439	$17,189	$2,032,966

第18年供款共

$206,264

第18年利息

$71,096

第18年共還本金

$135,168

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$5,718	$11,471	$17,189	$2,021,495
218	$5,685	$11,503	$17,189	$2,009,992
219	$5,653	$11,536	$17,189	$1,998,456
220	$5,621	$11,568	$17,189	$1,986,888
221	$5,588	$11,601	$17,189	$1,975,288
222	$5,555	$11,633	$17,189	$1,963,654
223	$5,523	$11,666	$17,189	$1,951,988
224	$5,490	$11,699	$17,189	$1,940,290
225	$5,457	$11,732	$17,189	$1,928,558
226	$5,424	$11,765	$17,189	$1,916,793
227	$5,391	$11,798	$17,189	$1,904,996
228	$5,358	$11,831	$17,189	$1,893,165

第19年供款共

$206,264

第19年利息

$66,463

第19年共還本金

$139,801

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,325	$11,864	$17,189	$1,881,301
230	$5,291	$11,898	$17,189	$1,869,403
231	$5,258	$11,931	$17,189	$1,857,472
232	$5,224	$11,965	$17,189	$1,845,508
233	$5,190	$11,998	$17,189	$1,833,509
234	$5,157	$12,032	$17,189	$1,821,477
235	$5,123	$12,066	$17,189	$1,809,412
236	$5,089	$12,100	$17,189	$1,797,312
237	$5,055	$12,134	$17,189	$1,785,178
238	$5,021	$12,168	$17,189	$1,773,010
239	$4,987	$12,202	$17,189	$1,760,808
240	$4,952	$12,236	$17,189	$1,748,572

第20年供款共

$206,264

第20年利息

$61,671

第20年共還本金

$144,593

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$4,918	$12,271	$17,189	$1,736,301
242	$4,883	$12,305	$17,189	$1,723,995
243	$4,849	$12,340	$17,189	$1,711,655
244	$4,814	$12,375	$17,189	$1,699,281
245	$4,779	$12,409	$17,189	$1,686,871
246	$4,744	$12,444	$17,189	$1,674,427
247	$4,709	$12,479	$17,189	$1,661,948
248	$4,674	$12,514	$17,189	$1,649,433
249	$4,639	$12,550	$17,189	$1,636,883
250	$4,604	$12,585	$17,189	$1,624,298
251	$4,568	$12,620	$17,189	$1,611,678
252	$4,533	$12,656	$17,189	$1,599,022

第21年供款共

$206,264

第21年利息

$56,715

第21年共還本金

$149,549

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,497	$12,691	$17,189	$1,586,331
254	$4,462	$12,727	$17,189	$1,573,604
255	$4,426	$12,763	$17,189	$1,560,841
256	$4,390	$12,799	$17,189	$1,548,042
257	$4,354	$12,835	$17,189	$1,535,207
258	$4,318	$12,871	$17,189	$1,522,336
259	$4,282	$12,907	$17,189	$1,509,429
260	$4,245	$12,943	$17,189	$1,496,486
261	$4,209	$12,980	$17,189	$1,483,506
262	$4,172	$13,016	$17,189	$1,470,489
263	$4,136	$13,053	$17,189	$1,457,436
264	$4,099	$13,090	$17,189	$1,444,347

第22年供款共

$206,264

第22年利息

$51,589

第22年共還本金

$154,675

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,062	$13,126	$17,189	$1,431,220
266	$4,025	$13,163	$17,189	$1,418,057
267	$3,988	$13,200	$17,189	$1,404,857
268	$3,951	$13,238	$17,189	$1,391,619
269	$3,914	$13,275	$17,189	$1,378,344
270	$3,877	$13,312	$17,189	$1,365,032
271	$3,839	$13,350	$17,189	$1,351,683
272	$3,802	$13,387	$17,189	$1,338,295
273	$3,764	$13,425	$17,189	$1,324,871
274	$3,726	$13,463	$17,189	$1,311,408
275	$3,688	$13,500	$17,189	$1,297,908
276	$3,650	$13,538	$17,189	$1,284,369

第23年供款共

$206,264

第23年利息

$46,287

第23年共還本金

$159,977

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,612	$13,576	$17,189	$1,270,793
278	$3,574	$13,615	$17,189	$1,257,178
279	$3,536	$13,653	$17,189	$1,243,526
280	$3,497	$13,691	$17,189	$1,229,834
281	$3,459	$13,730	$17,189	$1,216,105
282	$3,420	$13,768	$17,189	$1,202,336
283	$3,382	$13,807	$17,189	$1,188,529
284	$3,343	$13,846	$17,189	$1,174,683
285	$3,304	$13,885	$17,189	$1,160,798
286	$3,265	$13,924	$17,189	$1,146,874
287	$3,226	$13,963	$17,189	$1,132,911
288	$3,186	$14,002	$17,189	$1,118,909

第24年供款共

$206,264

第24年利息

$40,804

第24年共還本金

$165,461

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,147	$14,042	$17,189	$1,104,867
290	$3,107	$14,081	$17,189	$1,090,786
291	$3,068	$14,121	$17,189	$1,076,665
292	$3,028	$14,161	$17,189	$1,062,504
293	$2,988	$14,200	$17,189	$1,048,304
294	$2,948	$14,240	$17,189	$1,034,063
295	$2,908	$14,280	$17,189	$1,019,783
296	$2,868	$14,321	$17,189	$1,005,462
297	$2,828	$14,361	$17,189	$991,102
298	$2,787	$14,401	$17,189	$976,700
299	$2,747	$14,442	$17,189	$962,259
300	$2,706	$14,482	$17,189	$947,776

第25年供款共

$206,264

第25年利息

$35,132

第25年共還本金

$171,132

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,666	$14,523	$17,189	$933,253
302	$2,625	$14,564	$17,189	$918,689
303	$2,584	$14,605	$17,189	$904,084
304	$2,543	$14,646	$17,189	$889,438
305	$2,502	$14,687	$17,189	$874,751
306	$2,460	$14,728	$17,189	$860,023
307	$2,419	$14,770	$17,189	$845,253
308	$2,377	$14,811	$17,189	$830,442
309	$2,336	$14,853	$17,189	$815,588
310	$2,294	$14,895	$17,189	$800,694
311	$2,252	$14,937	$17,189	$785,757
312	$2,210	$14,979	$17,189	$770,778

第26年供款共

$206,264

第26年利息

$29,266

第26年共還本金

$176,998

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,168	$15,021	$17,189	$755,757
314	$2,126	$15,063	$17,189	$740,694
315	$2,083	$15,105	$17,189	$725,589
316	$2,041	$15,148	$17,189	$710,441
317	$1,998	$15,191	$17,189	$695,250
318	$1,955	$15,233	$17,189	$680,017
319	$1,913	$15,276	$17,189	$664,741
320	$1,870	$15,319	$17,189	$649,421
321	$1,826	$15,362	$17,189	$634,059
322	$1,783	$15,405	$17,189	$618,654
323	$1,740	$15,449	$17,189	$603,205
324	$1,697	$15,492	$17,189	$587,713

第27年供款共

$206,264

第27年利息

$23,199

第27年共還本金

$183,065

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,653	$15,536	$17,189	$572,177
326	$1,609	$15,579	$17,189	$556,598
327	$1,565	$15,623	$17,189	$540,974
328	$1,521	$15,667	$17,189	$525,307
329	$1,477	$15,711	$17,189	$509,596
330	$1,433	$15,755	$17,189	$493,840
331	$1,389	$15,800	$17,189	$478,041
332	$1,344	$15,844	$17,189	$462,196
333	$1,300	$15,889	$17,189	$446,308
334	$1,255	$15,933	$17,189	$430,374
335	$1,210	$15,978	$17,189	$414,396
336	$1,165	$16,023	$17,189	$398,373

第28年供款共

$206,264

第28年利息

$16,924

第28年共還本金

$189,340

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,120	$16,068	$17,189	$382,304
338	$1,075	$16,113	$17,189	$366,191
339	$1,030	$16,159	$17,189	$350,032
340	$984	$16,204	$17,189	$333,828
341	$939	$16,250	$17,189	$317,578
342	$893	$16,296	$17,189	$301,283
343	$847	$16,341	$17,189	$284,941
344	$801	$16,387	$17,189	$268,554
345	$755	$16,433	$17,189	$252,121
346	$709	$16,480	$17,189	$235,641
347	$663	$16,526	$17,189	$219,115
348	$616	$16,572	$17,189	$202,543

第29年供款共

$206,264

第29年利息

$10,434

第29年共還本金

$195,830

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$570	$16,619	$17,189	$185,924
350	$523	$16,666	$17,189	$169,258
351	$476	$16,713	$17,189	$152,545
352	$429	$16,760	$17,189	$135,785
353	$382	$16,807	$17,189	$118,979
354	$335	$16,854	$17,189	$102,125
355	$287	$16,901	$17,189	$85,223
356	$240	$16,949	$17,189	$68,274
357	$192	$16,997	$17,189	$51,277
358	$144	$17,044	$17,189	$34,233
359	$96	$17,092	$17,189	$17,140
360	$48	$17,140	$17,189	$0

第30年供款共

$206,264

第30年利息

$3,722

第30年共還本金

$202,543

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$10,629,933

免責聲明

筍盤推介

按揭保險費
info