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$10,564,100

每月供款
$17,156

首期

$4,058,000

總貸款額

$3,942,000

總利息

$2,234,100

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$4,388,000

按月供比率計算

$34,312

置業成本總預算

HK$4,388,000

首期

$4,058,000
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

$34,312

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

@19,058

local_fire_department 至HIT

售$850 萬

實

446 呎

@19,058

售$850 萬

local_fire_department 至HIT

沙田新城市廣場紅棉閣

thumb_up

高層兩房,開揚山景,站頂上蓋,有裝修,交通方便,配套齊全

實

583 呎

@14,237

建

688 呎

@12,064

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 verified 首置必買

售$830 萬

實

583 呎

@14,237

建

688 呎

@12,064

售$830 萬

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 verified 首置必買

馬鞍山迎海第02期星灣第20座

thumb_up

馬鞍山迎海＊＊開揚遠景,鄰近鐵路＊＊

實

510 呎

@14,471

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

售$738 萬

實

510 呎

@14,471

售$738 萬

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

馬鞍山迎海第01期第05座

thumb_up

**罕有海景套房,鐵路沿線**

實

582 呎

@15,464

建

753 呎

@11,952

local_fire_department 至HIT real_estate_agent 罕有放盤

售$900 萬

實

582 呎

@15,464

建

753 呎

@11,952

售$900 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山泓碧第02座

thumb_up

超值兩房推介

實

480 呎

@15,208

local_fire_department 至HIT

售$730 萬

實

480 呎

@15,208

售$730 萬

local_fire_department 至HIT

馬鞍山翠擁華庭

thumb_up

兩房半-靚雅裝~ 即買即用

實

573 呎

@12,216

建

732 呎

@9,563

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價

售$700 萬

實

573 呎

@12,216

建

732 呎

@9,563

售$700 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價

西貢西沙小全幢

thumb_up

連天台小全幢企理裝修

建

1,200 呎

@6,833

real_estate_agent 罕有放盤

售$820 萬

建

1,200 呎

@6,833

售$820 萬

real_estate_agent 罕有放盤

獨家

KOL實拍影片

馬鞍山大水坑

thumb_up

珍貴全幢連花園村屋只此一幢

實

990 呎

@8,586

建

990 呎

@8,586

real_estate_agent 罕有放盤

售$850 萬

實

990 呎

@8,586

建

990 呎

@8,586

售$850 萬

real_estate_agent 罕有放盤

馬鞍山觀瀾雅軒

thumb_up

觀瀾雅軒** 開揚靚景,池海雙輝,大房大廳,連車位**

實

586 呎

@15,017

建

790 呎

@11,139

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

售$880 萬

實

586 呎

@15,017

建

790 呎

@11,139

售$880 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

西貢逸瓏海滙第02座

thumb_up

逸瓏海滙

實

586 呎

@12,799

local_offer 低水筍價

售$750 萬

實

586 呎

@12,799

售$750 萬

local_offer 低水筍價

西貢逸瓏海滙

thumb_up

逸瓏海滙

實

542 呎

@12,915

local_fire_department 至HIT local_offer 低水筍價

售$700 萬

實

542 呎

@12,915

售$700 萬

local_fire_department 至HIT local_offer 低水筍價

沙田帝堡城第01座

thumb_up

靚裝2房人見人愛

實

547 呎

@13,711

建

718 呎

@10,446

local_fire_department 至HIT

售$750 萬

實

547 呎

@13,711

建

718 呎

@10,446

售$750 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$23,593	$18,129	$14,856	$12,679
1.500	$24,470	$19,022	$15,765	$13,605
2.000	$25,367	$19,942	$16,708	$14,570
2.500	$26,285	$20,889	$17,684	$15,576
3.000	$27,223	$21,862	$18,693	$16,620
3.250	$27,699	$22,359	$19,210	$17,156
3.500	$28,181	$22,862	$19,735	$17,701
4.000	$29,158	$23,888	$20,807	$18,820
4.500	$30,156	$24,939	$21,911	$19,974
5.000	$31,173	$26,015	$23,045	$21,162
5.500	$32,209	$27,117	$24,207	$22,382
6.000	$33,265	$28,242	$25,398	$23,634

每月供款$17,156

年期

30年

貸款金額

$3,942,000

總利息

$2,234,100

總貸款連利息

$6,176,100

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$10,676	$6,480	$17,156	$3,935,520
2	$10,659	$6,497	$17,156	$3,929,023
3	$10,641	$6,515	$17,156	$3,922,509
4	$10,623	$6,532	$17,156	$3,915,976
5	$10,606	$6,550	$17,156	$3,909,426
6	$10,588	$6,568	$17,156	$3,902,858
7	$10,570	$6,586	$17,156	$3,896,273
8	$10,552	$6,603	$17,156	$3,889,669
9	$10,535	$6,621	$17,156	$3,883,048
10	$10,517	$6,639	$17,156	$3,876,409
11	$10,499	$6,657	$17,156	$3,869,752
12	$10,481	$6,675	$17,156	$3,863,076

第1年供款共

$205,870

第1年利息

$126,946

第1年共還本金

$78,924

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$10,462	$6,693	$17,156	$3,856,383
14	$10,444	$6,711	$17,156	$3,849,671
15	$10,426	$6,730	$17,156	$3,842,942
16	$10,408	$6,748	$17,156	$3,836,194
17	$10,390	$6,766	$17,156	$3,829,428
18	$10,371	$6,784	$17,156	$3,822,643
19	$10,353	$6,803	$17,156	$3,815,841
20	$10,335	$6,821	$17,156	$3,809,019
21	$10,316	$6,840	$17,156	$3,802,180
22	$10,298	$6,858	$17,156	$3,795,321
23	$10,279	$6,877	$17,156	$3,788,444
24	$10,260	$6,895	$17,156	$3,781,549

第2年供款共

$205,870

第2年利息

$124,343

第2年共還本金

$81,527

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$10,242	$6,914	$17,156	$3,774,635
26	$10,223	$6,933	$17,156	$3,767,702
27	$10,204	$6,952	$17,156	$3,760,750
28	$10,185	$6,970	$17,156	$3,753,780
29	$10,166	$6,989	$17,156	$3,746,790
30	$10,148	$7,008	$17,156	$3,739,782
31	$10,129	$7,027	$17,156	$3,732,755
32	$10,110	$7,046	$17,156	$3,725,709
33	$10,090	$7,065	$17,156	$3,718,643
34	$10,071	$7,085	$17,156	$3,711,559
35	$10,052	$7,104	$17,156	$3,704,455
36	$10,033	$7,123	$17,156	$3,697,332

第3年供款共

$205,870

第3年利息

$121,653

第3年共還本金

$84,217

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$10,014	$7,142	$17,156	$3,690,190
38	$9,994	$7,162	$17,156	$3,683,028
39	$9,975	$7,181	$17,156	$3,675,847
40	$9,955	$7,200	$17,156	$3,668,647
41	$9,936	$7,220	$17,156	$3,661,427
42	$9,916	$7,239	$17,156	$3,654,188
43	$9,897	$7,259	$17,156	$3,646,929
44	$9,877	$7,279	$17,156	$3,639,650
45	$9,857	$7,298	$17,156	$3,632,351
46	$9,838	$7,318	$17,156	$3,625,033
47	$9,818	$7,338	$17,156	$3,617,695
48	$9,798	$7,358	$17,156	$3,610,337

第4年供款共

$205,870

第4年利息

$118,875

第4年共還本金

$86,995

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$9,778	$7,378	$17,156	$3,602,959
50	$9,758	$7,398	$17,156	$3,595,562
51	$9,738	$7,418	$17,156	$3,588,144
52	$9,718	$7,438	$17,156	$3,580,706
53	$9,698	$7,458	$17,156	$3,573,248
54	$9,678	$7,478	$17,156	$3,565,769
55	$9,657	$7,499	$17,156	$3,558,271
56	$9,637	$7,519	$17,156	$3,550,752
57	$9,617	$7,539	$17,156	$3,543,213
58	$9,596	$7,560	$17,156	$3,535,653
59	$9,576	$7,580	$17,156	$3,528,073
60	$9,555	$7,601	$17,156	$3,520,472

第5年供款共

$205,870

第5年利息

$116,005

第5年共還本金

$89,865

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$9,535	$7,621	$17,156	$3,512,851
62	$9,514	$7,642	$17,156	$3,505,209
63	$9,493	$7,663	$17,156	$3,497,547
64	$9,473	$7,683	$17,156	$3,489,863
65	$9,452	$7,704	$17,156	$3,482,159
66	$9,431	$7,725	$17,156	$3,474,434
67	$9,410	$7,746	$17,156	$3,466,688
68	$9,389	$7,767	$17,156	$3,458,922
69	$9,368	$7,788	$17,156	$3,451,134
70	$9,347	$7,809	$17,156	$3,443,325
71	$9,326	$7,830	$17,156	$3,435,494
72	$9,304	$7,851	$17,156	$3,427,643

第6年供款共

$205,870

第6年利息

$113,041

第6年共還本金

$92,829

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$9,283	$7,873	$17,156	$3,419,770
74	$9,262	$7,894	$17,156	$3,411,876
75	$9,240	$7,915	$17,156	$3,403,961
76	$9,219	$7,937	$17,156	$3,396,024
77	$9,198	$7,958	$17,156	$3,388,066
78	$9,176	$7,980	$17,156	$3,380,086
79	$9,154	$8,001	$17,156	$3,372,085
80	$9,133	$8,023	$17,156	$3,364,062
81	$9,111	$8,045	$17,156	$3,356,017
82	$9,089	$8,067	$17,156	$3,347,950
83	$9,067	$8,088	$17,156	$3,339,862
84	$9,045	$8,110	$17,156	$3,331,751

第7年供款共

$205,870

第7年利息

$109,978

第7年共還本金

$95,892

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$9,023	$8,132	$17,156	$3,323,619
86	$9,001	$8,154	$17,156	$3,315,465
87	$8,979	$8,176	$17,156	$3,307,288
88	$8,957	$8,199	$17,156	$3,299,090
89	$8,935	$8,221	$17,156	$3,290,869
90	$8,913	$8,243	$17,156	$3,282,626
91	$8,890	$8,265	$17,156	$3,274,360
92	$8,868	$8,288	$17,156	$3,266,073
93	$8,846	$8,310	$17,156	$3,257,762
94	$8,823	$8,333	$17,156	$3,249,430
95	$8,801	$8,355	$17,156	$3,241,074
96	$8,778	$8,378	$17,156	$3,232,697

第8年供款共

$205,870

第8年利息

$106,815

第8年共還本金

$99,055

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$8,755	$8,401	$17,156	$3,224,296
98	$8,732	$8,423	$17,156	$3,215,873
99	$8,710	$8,446	$17,156	$3,207,426
100	$8,687	$8,469	$17,156	$3,198,957
101	$8,664	$8,492	$17,156	$3,190,465
102	$8,641	$8,515	$17,156	$3,181,950
103	$8,618	$8,538	$17,156	$3,173,412
104	$8,595	$8,561	$17,156	$3,164,851
105	$8,571	$8,584	$17,156	$3,156,267
106	$8,548	$8,608	$17,156	$3,147,659
107	$8,525	$8,631	$17,156	$3,139,028
108	$8,502	$8,654	$17,156	$3,130,374

第9年供款共

$205,870

第9年利息

$103,547

第9年共還本金

$102,323

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$8,478	$8,678	$17,156	$3,121,696
110	$8,455	$8,701	$17,156	$3,112,995
111	$8,431	$8,725	$17,156	$3,104,270
112	$8,407	$8,748	$17,156	$3,095,522
113	$8,384	$8,772	$17,156	$3,086,750
114	$8,360	$8,796	$17,156	$3,077,954
115	$8,336	$8,820	$17,156	$3,069,134
116	$8,312	$8,844	$17,156	$3,060,290
117	$8,288	$8,868	$17,156	$3,051,423
118	$8,264	$8,892	$17,156	$3,042,531
119	$8,240	$8,916	$17,156	$3,033,616
120	$8,216	$8,940	$17,156	$3,024,676

第10年供款共

$205,870

第10年利息

$100,172

第10年共還本金

$105,698

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$8,192	$8,964	$17,156	$3,015,712
122	$8,168	$8,988	$17,156	$3,006,724
123	$8,143	$9,013	$17,156	$2,997,711
124	$8,119	$9,037	$17,156	$2,988,674
125	$8,094	$9,062	$17,156	$2,979,612
126	$8,070	$9,086	$17,156	$2,970,526
127	$8,045	$9,111	$17,156	$2,961,416
128	$8,021	$9,135	$17,156	$2,952,280
129	$7,996	$9,160	$17,156	$2,943,120
130	$7,971	$9,185	$17,156	$2,933,935
131	$7,946	$9,210	$17,156	$2,924,726
132	$7,921	$9,235	$17,156	$2,915,491

第11年供款共

$205,870

第11年利息

$96,685

第11年共還本金

$109,185

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$7,896	$9,260	$17,156	$2,906,231
134	$7,871	$9,285	$17,156	$2,896,946
135	$7,846	$9,310	$17,156	$2,887,636
136	$7,821	$9,335	$17,156	$2,878,301
137	$7,795	$9,360	$17,156	$2,868,941
138	$7,770	$9,386	$17,156	$2,859,555
139	$7,745	$9,411	$17,156	$2,850,144
140	$7,719	$9,437	$17,156	$2,840,707
141	$7,694	$9,462	$17,156	$2,831,245
142	$7,668	$9,488	$17,156	$2,821,757
143	$7,642	$9,514	$17,156	$2,812,244
144	$7,616	$9,539	$17,156	$2,802,704

第12年供款共

$205,870

第12年利息

$93,083

第12年共還本金

$112,787

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$7,591	$9,565	$17,156	$2,793,139
146	$7,565	$9,591	$17,156	$2,783,548
147	$7,539	$9,617	$17,156	$2,773,931
148	$7,513	$9,643	$17,156	$2,764,288
149	$7,487	$9,669	$17,156	$2,754,619
150	$7,460	$9,695	$17,156	$2,744,923
151	$7,434	$9,722	$17,156	$2,735,201
152	$7,408	$9,748	$17,156	$2,725,453
153	$7,381	$9,774	$17,156	$2,715,679
154	$7,355	$9,801	$17,156	$2,705,878
155	$7,328	$9,827	$17,156	$2,696,051
156	$7,302	$9,854	$17,156	$2,686,197

第13年供款共

$205,870

第13年利息

$89,363

第13年共還本金

$116,507

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$7,275	$9,881	$17,156	$2,676,316
158	$7,248	$9,907	$17,156	$2,666,409
159	$7,222	$9,934	$17,156	$2,656,474
160	$7,195	$9,961	$17,156	$2,646,513
161	$7,168	$9,988	$17,156	$2,636,525
162	$7,141	$10,015	$17,156	$2,626,510
163	$7,113	$10,042	$17,156	$2,616,467
164	$7,086	$10,070	$17,156	$2,606,398
165	$7,059	$10,097	$17,156	$2,596,301
166	$7,032	$10,124	$17,156	$2,586,177
167	$7,004	$10,152	$17,156	$2,576,025
168	$6,977	$10,179	$17,156	$2,565,846

第14年供款共

$205,870

第14年利息

$85,519

第14年共還本金

$120,351

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$6,949	$10,207	$17,156	$2,555,639
170	$6,922	$10,234	$17,156	$2,545,405
171	$6,894	$10,262	$17,156	$2,535,143
172	$6,866	$10,290	$17,156	$2,524,853
173	$6,838	$10,318	$17,156	$2,514,535
174	$6,810	$10,346	$17,156	$2,504,190
175	$6,782	$10,374	$17,156	$2,493,816
176	$6,754	$10,402	$17,156	$2,483,414
177	$6,726	$10,430	$17,156	$2,472,984
178	$6,698	$10,458	$17,156	$2,462,526
179	$6,669	$10,486	$17,156	$2,452,040
180	$6,641	$10,515	$17,156	$2,441,525

第15年供款共

$205,870

第15年利息

$81,549

第15年共還本金

$124,321

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$6,612	$10,543	$17,156	$2,430,982
182	$6,584	$10,572	$17,156	$2,420,410
183	$6,555	$10,601	$17,156	$2,409,809
184	$6,527	$10,629	$17,156	$2,399,180
185	$6,498	$10,658	$17,156	$2,388,522
186	$6,469	$10,687	$17,156	$2,377,835
187	$6,440	$10,716	$17,156	$2,367,119
188	$6,411	$10,745	$17,156	$2,356,374
189	$6,382	$10,774	$17,156	$2,345,600
190	$6,353	$10,803	$17,156	$2,334,797
191	$6,323	$10,832	$17,156	$2,323,964
192	$6,294	$10,862	$17,156	$2,313,103

第16年供款共

$205,870

第16年利息

$77,448

第16年共還本金

$128,422

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$6,265	$10,891	$17,156	$2,302,212
194	$6,235	$10,921	$17,156	$2,291,291
195	$6,206	$10,950	$17,156	$2,280,341
196	$6,176	$10,980	$17,156	$2,269,361
197	$6,146	$11,010	$17,156	$2,258,351
198	$6,116	$11,039	$17,156	$2,247,312
199	$6,086	$11,069	$17,156	$2,236,242
200	$6,056	$11,099	$17,156	$2,225,143
201	$6,026	$11,129	$17,156	$2,214,013
202	$5,996	$11,160	$17,156	$2,202,854
203	$5,966	$11,190	$17,156	$2,191,664
204	$5,936	$11,220	$17,156	$2,180,444

第17年供款共

$205,870

第17年利息

$73,211

第17年共還本金

$132,659

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$5,905	$11,250	$17,156	$2,169,194
206	$5,875	$11,281	$17,156	$2,157,913
207	$5,844	$11,311	$17,156	$2,146,601
208	$5,814	$11,342	$17,156	$2,135,259
209	$5,783	$11,373	$17,156	$2,123,886
210	$5,752	$11,404	$17,156	$2,112,483
211	$5,721	$11,435	$17,156	$2,101,048
212	$5,690	$11,465	$17,156	$2,089,583
213	$5,659	$11,497	$17,156	$2,078,086
214	$5,628	$11,528	$17,156	$2,066,558
215	$5,597	$11,559	$17,156	$2,054,999
216	$5,566	$11,590	$17,156	$2,043,409

第18年供款共

$205,870

第18年利息

$68,835

第18年共還本金

$137,035

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$5,534	$11,622	$17,156	$2,031,788
218	$5,503	$11,653	$17,156	$2,020,135
219	$5,471	$11,685	$17,156	$2,008,450
220	$5,440	$11,716	$17,156	$1,996,734
221	$5,408	$11,748	$17,156	$1,984,986
222	$5,376	$11,780	$17,156	$1,973,206
223	$5,344	$11,812	$17,156	$1,961,394
224	$5,312	$11,844	$17,156	$1,949,550
225	$5,280	$11,876	$17,156	$1,937,675
226	$5,248	$11,908	$17,156	$1,925,767
227	$5,216	$11,940	$17,156	$1,913,826
228	$5,183	$11,973	$17,156	$1,901,854

第19年供款共

$205,870

第19年利息

$64,315

第19年共還本金

$141,555

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,151	$12,005	$17,156	$1,889,849
230	$5,118	$12,037	$17,156	$1,877,811
231	$5,086	$12,070	$17,156	$1,865,741
232	$5,053	$12,103	$17,156	$1,853,638
233	$5,020	$12,136	$17,156	$1,841,503
234	$4,987	$12,168	$17,156	$1,829,334
235	$4,954	$12,201	$17,156	$1,817,133
236	$4,921	$12,234	$17,156	$1,804,899
237	$4,888	$12,268	$17,156	$1,792,631
238	$4,855	$12,301	$17,156	$1,780,330
239	$4,822	$12,334	$17,156	$1,767,996
240	$4,788	$12,368	$17,156	$1,755,629

第20年供款共

$205,870

第20年利息

$59,645

第20年共還本金

$146,225

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$4,755	$12,401	$17,156	$1,743,228
242	$4,721	$12,435	$17,156	$1,730,793
243	$4,688	$12,468	$17,156	$1,718,325
244	$4,654	$12,502	$17,156	$1,705,823
245	$4,620	$12,536	$17,156	$1,693,287
246	$4,586	$12,570	$17,156	$1,680,717
247	$4,552	$12,604	$17,156	$1,668,113
248	$4,518	$12,638	$17,156	$1,655,475
249	$4,484	$12,672	$17,156	$1,642,803
250	$4,449	$12,707	$17,156	$1,630,096
251	$4,415	$12,741	$17,156	$1,617,355
252	$4,380	$12,775	$17,156	$1,604,580

第21年供款共

$205,870

第21年利息

$54,821

第21年共還本金

$151,049

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,346	$12,810	$17,156	$1,591,770
254	$4,311	$12,845	$17,156	$1,578,925
255	$4,276	$12,880	$17,156	$1,566,045
256	$4,241	$12,914	$17,156	$1,553,131
257	$4,206	$12,949	$17,156	$1,540,181
258	$4,171	$12,985	$17,156	$1,527,197
259	$4,136	$13,020	$17,156	$1,514,177
260	$4,101	$13,055	$17,156	$1,501,122
261	$4,066	$13,090	$17,156	$1,488,032
262	$4,030	$13,126	$17,156	$1,474,906
263	$3,995	$13,161	$17,156	$1,461,745
264	$3,959	$13,197	$17,156	$1,448,548

第22年供款共

$205,870

第22年利息

$49,838

第22年共還本金

$156,032

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$3,923	$13,233	$17,156	$1,435,315
266	$3,887	$13,269	$17,156	$1,422,047
267	$3,851	$13,304	$17,156	$1,408,742
268	$3,815	$13,340	$17,156	$1,395,402
269	$3,779	$13,377	$17,156	$1,382,025
270	$3,743	$13,413	$17,156	$1,368,612
271	$3,707	$13,449	$17,156	$1,355,163
272	$3,670	$13,486	$17,156	$1,341,678
273	$3,634	$13,522	$17,156	$1,328,156
274	$3,597	$13,559	$17,156	$1,314,597
275	$3,560	$13,595	$17,156	$1,301,001
276	$3,524	$13,632	$17,156	$1,287,369

第23年供款共

$205,870

第23年利息

$44,691

第23年共還本金

$161,179

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,487	$13,669	$17,156	$1,273,700
278	$3,450	$13,706	$17,156	$1,259,994
279	$3,412	$13,743	$17,156	$1,246,250
280	$3,375	$13,781	$17,156	$1,232,470
281	$3,338	$13,818	$17,156	$1,218,652
282	$3,301	$13,855	$17,156	$1,204,796
283	$3,263	$13,893	$17,156	$1,190,904
284	$3,225	$13,930	$17,156	$1,176,973
285	$3,188	$13,968	$17,156	$1,163,005
286	$3,150	$14,006	$17,156	$1,148,999
287	$3,112	$14,044	$17,156	$1,134,955
288	$3,074	$14,082	$17,156	$1,120,873

第24年供款共

$205,870

第24年利息

$39,374

第24年共還本金

$166,496

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,036	$14,120	$17,156	$1,106,753
290	$2,997	$14,158	$17,156	$1,092,594
291	$2,959	$14,197	$17,156	$1,078,398
292	$2,921	$14,235	$17,156	$1,064,163
293	$2,882	$14,274	$17,156	$1,049,889
294	$2,843	$14,312	$17,156	$1,035,576
295	$2,805	$14,351	$17,156	$1,021,225
296	$2,766	$14,390	$17,156	$1,006,835
297	$2,727	$14,429	$17,156	$992,406
298	$2,688	$14,468	$17,156	$977,938
299	$2,649	$14,507	$17,156	$963,431
300	$2,609	$14,547	$17,156	$948,884

第25年供款共

$205,870

第25年利息

$33,881

第25年共還本金

$171,989

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,570	$14,586	$17,156	$934,299
302	$2,530	$14,625	$17,156	$919,673
303	$2,491	$14,665	$17,156	$905,008
304	$2,451	$14,705	$17,156	$890,303
305	$2,411	$14,745	$17,156	$875,559
306	$2,371	$14,785	$17,156	$860,774
307	$2,331	$14,825	$17,156	$845,950
308	$2,291	$14,865	$17,156	$831,085
309	$2,251	$14,905	$17,156	$816,180
310	$2,210	$14,945	$17,156	$801,235
311	$2,170	$14,986	$17,156	$786,249
312	$2,129	$15,026	$17,156	$771,222

第26年供款共

$205,870

第26年利息

$28,208

第26年共還本金

$177,662

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,089	$15,067	$17,156	$756,155
314	$2,048	$15,108	$17,156	$741,047
315	$2,007	$15,149	$17,156	$725,898
316	$1,966	$15,190	$17,156	$710,709
317	$1,925	$15,231	$17,156	$695,478
318	$1,884	$15,272	$17,156	$680,205
319	$1,842	$15,314	$17,156	$664,892
320	$1,801	$15,355	$17,156	$649,537
321	$1,759	$15,397	$17,156	$634,140
322	$1,717	$15,438	$17,156	$618,702
323	$1,676	$15,480	$17,156	$603,221
324	$1,634	$15,522	$17,156	$587,699

第27年供款共

$205,870

第27年利息

$22,347

第27年共還本金

$183,523

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,592	$15,564	$17,156	$572,135
326	$1,550	$15,606	$17,156	$556,529
327	$1,507	$15,649	$17,156	$540,880
328	$1,465	$15,691	$17,156	$525,189
329	$1,422	$15,733	$17,156	$509,456
330	$1,380	$15,776	$17,156	$493,680
331	$1,337	$15,819	$17,156	$477,861
332	$1,294	$15,862	$17,156	$461,999
333	$1,251	$15,905	$17,156	$446,095
334	$1,208	$15,948	$17,156	$430,147
335	$1,165	$15,991	$17,156	$414,156
336	$1,122	$16,034	$17,156	$398,122

第28年供款共

$205,870

第28年利息

$16,293

第28年共還本金

$189,577

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,078	$16,078	$17,156	$382,045
338	$1,035	$16,121	$17,156	$365,923
339	$991	$16,165	$17,156	$349,759
340	$947	$16,209	$17,156	$333,550
341	$903	$16,252	$17,156	$317,298
342	$859	$16,296	$17,156	$301,001
343	$815	$16,341	$17,156	$284,661
344	$771	$16,385	$17,156	$268,276
345	$727	$16,429	$17,156	$251,846
346	$682	$16,474	$17,156	$235,373
347	$637	$16,518	$17,156	$218,854
348	$593	$16,563	$17,156	$202,291

第29年供款共

$205,870

第29年利息

$10,039

第29年共還本金

$195,831

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$548	$16,608	$17,156	$185,683
350	$503	$16,653	$17,156	$169,030
351	$458	$16,698	$17,156	$152,332
352	$413	$16,743	$17,156	$135,589
353	$367	$16,789	$17,156	$118,800
354	$322	$16,834	$17,156	$101,966
355	$276	$16,880	$17,156	$85,087
356	$230	$16,925	$17,156	$68,161
357	$185	$16,971	$17,156	$51,190
358	$139	$17,017	$17,156	$34,173
359	$93	$17,063	$17,156	$17,109
360	$46	$17,109	$17,156	$0

第30年供款共

$205,870

第30年利息

$3,579

第30年共還本金

$202,291

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$10,564,100

免責聲明

筍盤推介

按揭保險費
info