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$10,727,066

每月供款
$17,034

首期

$4,265,000

總貸款額

$3,735,000

總利息

$2,397,066

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$4,595,000

按月供比率計算

$34,067

置業成本總預算

HK$4,595,000

首期

$4,265,000
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

$34,067

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

西貢逸瓏海滙

thumb_up

逸瓏海滙

實

595 呎

@12,941

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

售$770 萬

實

595 呎

@12,941

售$770 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

獨家

馬鞍山迎海第04期駿岸第08座

thumb_up

迎海第04期駿岸第08座

實

496 呎

@14,274

flight_takeoff 移民急讓

售$708 萬

實

496 呎

@14,274

售$708 萬

flight_takeoff 移民急讓

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

real_estate_agent 罕有放盤 hotel_class 樓王

售$890 萬

實

608 呎

@14,638

建

777 呎

@11,454

售$890 萬

real_estate_agent 罕有放盤 hotel_class 樓王

馬鞍山迎海第04期駿岸第06座

thumb_up

寧靜大單邊, 企理2房, 收租一流

實

491 呎

@16,293

local_fire_department 至HIT pets 愛竉必選

售$800 萬

實

491 呎

@16,293

售$800 萬

local_fire_department 至HIT pets 愛竉必選

VR實景

馬鞍山新港城

thumb_up

商場頂上蓋盤高層海景 3房2廁

實

618 呎

@14,045

建

832 呎

@10,433

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇

售$868 萬

實

618 呎

@14,045

建

832 呎

@10,433

售$868 萬

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇

VR實景

馬鞍山翠擁華庭第11座

thumb_up

翠擁華庭第11座

實

675 呎

@12,889

建

868 呎

@10,023

local_fire_department 至HIT hotel_class 樓王 verified 首置必買

售$870 萬

實

675 呎

@12,889

建

868 呎

@10,023

售$870 萬

local_fire_department 至HIT hotel_class 樓王 verified 首置必買

馬鞍山新港城

thumb_up

**~馬鐵上蓋~新裝3房2廁見北水~交通方便~有巴士小巴總站**

實

519 呎

@13,642

建

696 呎

@10,172

hotel_class 樓王

售$708 萬

實

519 呎

@13,642

建

696 呎

@10,172

售$708 萬

hotel_class 樓王

VR實景

馬鞍山嘉華星濤灣第02座

thumb_up

星濤灣高層全海全屋靚裝

實

466 呎

@17,811

建

635 呎

@13,071

local_fire_department 至HIT hotel_class 樓王

售$830 萬

實

466 呎

@17,811

建

635 呎

@13,071

售$830 萬

local_fire_department 至HIT hotel_class 樓王

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

VR實景

馬鞍山翠擁華庭第02座

thumb_up

翠擁華庭大3房

實

816 呎

@9,926

建

1,052 呎

@7,700

local_offer 低水筍價 verified 首置必買

售$810 萬

實

816 呎

@9,926

建

1,052 呎

@7,700

售$810 萬

local_offer 低水筍價 verified 首置必買

沙田愉景花園

thumb_up

罕有❤️連平台🏕️❤️方正寬敞2️⃣房.

實

579 呎

@15,199

建

715 呎

@12,308

real_estate_agent 罕有放盤 hotel_class 樓王 flight_takeoff 移民急讓 transfer_within_a_station 人才必選

售$880 萬

實

579 呎

@15,199

建

715 呎

@12,308

售$880 萬

real_estate_agent 罕有放盤 hotel_class 樓王 flight_takeoff 移民急讓 transfer_within_a_station 人才必選

沙田恒峰花園

thumb_up

^ 連車位 ^中層三房套, 有匙即睇!

實

640 呎

@11,719

建

826 呎

@9,080

local_fire_department 至HIT vpn_key 有匙即睇

售$750 萬

實

640 呎

@11,719

建

826 呎

@9,080

售$750 萬

local_fire_department 至HIT vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$22,354	$17,177	$14,076	$12,013
1.500	$23,185	$18,023	$14,938	$12,890
2.000	$24,035	$18,895	$15,831	$13,805
2.500	$24,905	$19,792	$16,756	$14,758
3.000	$25,793	$20,714	$17,712	$15,747
3.500	$26,701	$21,661	$18,698	$16,772
3.625	$26,931	$21,902	$18,950	$17,034
4.000	$27,627	$22,633	$19,715	$17,831
4.500	$28,572	$23,629	$20,760	$18,925
5.000	$29,536	$24,649	$21,834	$20,050
5.500	$30,518	$25,693	$22,936	$21,207
6.000	$31,518	$26,759	$24,065	$22,393

每月供款$17,034

年期

30年

貸款金額

$3,735,000

總利息

$2,397,066

總貸款連利息

$6,132,066

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$11,283	$5,751	$17,034	$3,729,249
2	$11,265	$5,768	$17,034	$3,723,481
3	$11,248	$5,785	$17,034	$3,717,696
4	$11,231	$5,803	$17,034	$3,711,893
5	$11,213	$5,821	$17,034	$3,706,072
6	$11,195	$5,838	$17,034	$3,700,234
7	$11,178	$5,856	$17,034	$3,694,378
8	$11,160	$5,873	$17,034	$3,688,505
9	$11,142	$5,891	$17,034	$3,682,614
10	$11,125	$5,909	$17,034	$3,676,705
11	$11,107	$5,927	$17,034	$3,670,778
12	$11,089	$5,945	$17,034	$3,664,833

第1年供款共

$204,402

第1年利息

$134,236

第1年共還本金

$70,167

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$11,071	$5,963	$17,034	$3,658,871
14	$11,053	$5,981	$17,034	$3,652,890
15	$11,035	$5,999	$17,034	$3,646,891
16	$11,017	$6,017	$17,034	$3,640,874
17	$10,998	$6,035	$17,034	$3,634,839
18	$10,980	$6,053	$17,034	$3,628,786
19	$10,962	$6,072	$17,034	$3,622,715
20	$10,944	$6,090	$17,034	$3,616,625
21	$10,925	$6,108	$17,034	$3,610,516
22	$10,907	$6,127	$17,034	$3,604,390
23	$10,888	$6,145	$17,034	$3,598,244
24	$10,870	$6,164	$17,034	$3,592,081

第2年供款共

$204,402

第2年利息

$131,649

第2年共還本金

$72,753

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$10,851	$6,182	$17,034	$3,585,898
26	$10,832	$6,201	$17,034	$3,579,697
27	$10,814	$6,220	$17,034	$3,573,477
28	$10,795	$6,239	$17,034	$3,567,239
29	$10,776	$6,257	$17,034	$3,560,981
30	$10,757	$6,276	$17,034	$3,554,705
31	$10,738	$6,295	$17,034	$3,548,409
32	$10,719	$6,314	$17,034	$3,542,095
33	$10,700	$6,333	$17,034	$3,535,761
34	$10,681	$6,353	$17,034	$3,529,409
35	$10,662	$6,372	$17,034	$3,523,037
36	$10,643	$6,391	$17,034	$3,516,646

第3年供款共

$204,402

第3年利息

$128,968

第3年共還本金

$75,434

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$10,623	$6,410	$17,034	$3,510,236
38	$10,604	$6,430	$17,034	$3,503,806
39	$10,584	$6,449	$17,034	$3,497,357
40	$10,565	$6,469	$17,034	$3,490,888
41	$10,545	$6,488	$17,034	$3,484,400
42	$10,526	$6,508	$17,034	$3,477,893
43	$10,506	$6,527	$17,034	$3,471,365
44	$10,486	$6,547	$17,034	$3,464,818
45	$10,467	$6,567	$17,034	$3,458,251
46	$10,447	$6,587	$17,034	$3,451,665
47	$10,427	$6,607	$17,034	$3,445,058
48	$10,407	$6,627	$17,034	$3,438,431

第4年供款共

$204,402

第4年利息

$126,187

第4年共還本金

$78,215

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$10,387	$6,647	$17,034	$3,431,785
50	$10,367	$6,667	$17,034	$3,425,118
51	$10,347	$6,687	$17,034	$3,418,431
52	$10,327	$6,707	$17,034	$3,411,724
53	$10,306	$6,727	$17,034	$3,404,997
54	$10,286	$6,748	$17,034	$3,398,249
55	$10,266	$6,768	$17,034	$3,391,481
56	$10,245	$6,788	$17,034	$3,384,693
57	$10,225	$6,809	$17,034	$3,377,884
58	$10,204	$6,829	$17,034	$3,371,055
59	$10,183	$6,850	$17,034	$3,364,205
60	$10,163	$6,871	$17,034	$3,357,334

第5年供款共

$204,402

第5年利息

$123,305

第5年共還本金

$81,098

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$10,142	$6,892	$17,034	$3,350,442
62	$10,121	$6,912	$17,034	$3,343,530
63	$10,100	$6,933	$17,034	$3,336,596
64	$10,079	$6,954	$17,034	$3,329,642
65	$10,058	$6,975	$17,034	$3,322,667
66	$10,037	$6,996	$17,034	$3,315,671
67	$10,016	$7,017	$17,034	$3,308,653
68	$9,995	$7,039	$17,034	$3,301,615
69	$9,974	$7,060	$17,034	$3,294,555
70	$9,952	$7,081	$17,034	$3,287,474
71	$9,931	$7,103	$17,034	$3,280,371
72	$9,909	$7,124	$17,034	$3,273,247

第6年供款共

$204,402

第6年利息

$120,315

第6年共還本金

$84,087

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$9,888	$7,146	$17,034	$3,266,101
74	$9,866	$7,167	$17,034	$3,258,934
75	$9,845	$7,189	$17,034	$3,251,745
76	$9,823	$7,211	$17,034	$3,244,535
77	$9,801	$7,232	$17,034	$3,237,303
78	$9,779	$7,254	$17,034	$3,230,048
79	$9,757	$7,276	$17,034	$3,222,772
80	$9,735	$7,298	$17,034	$3,215,474
81	$9,713	$7,320	$17,034	$3,208,154
82	$9,691	$7,342	$17,034	$3,200,812
83	$9,669	$7,364	$17,034	$3,193,447
84	$9,647	$7,387	$17,034	$3,186,061

第7年供款共

$204,402

第7年利息

$117,216

第7年共還本金

$87,186

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$9,625	$7,409	$17,034	$3,178,652
86	$9,602	$7,431	$17,034	$3,171,221
87	$9,580	$7,454	$17,034	$3,163,767
88	$9,557	$7,476	$17,034	$3,156,290
89	$9,535	$7,499	$17,034	$3,148,792
90	$9,512	$7,522	$17,034	$3,141,270
91	$9,489	$7,544	$17,034	$3,133,726
92	$9,466	$7,567	$17,034	$3,126,159
93	$9,444	$7,590	$17,034	$3,118,569
94	$9,421	$7,613	$17,034	$3,110,956
95	$9,398	$7,636	$17,034	$3,103,320
96	$9,375	$7,659	$17,034	$3,095,661

第8年供款共

$204,402

第8年利息

$114,003

第8年共還本金

$90,400

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$9,351	$7,682	$17,034	$3,087,979
98	$9,328	$7,705	$17,034	$3,080,274
99	$9,305	$7,729	$17,034	$3,072,545
100	$9,282	$7,752	$17,034	$3,064,794
101	$9,258	$7,775	$17,034	$3,057,018
102	$9,235	$7,799	$17,034	$3,049,219
103	$9,211	$7,822	$17,034	$3,041,397
104	$9,188	$7,846	$17,034	$3,033,551
105	$9,164	$7,870	$17,034	$3,025,682
106	$9,140	$7,893	$17,034	$3,017,788
107	$9,116	$7,917	$17,034	$3,009,871
108	$9,092	$7,941	$17,034	$3,001,930

第9年供款共

$204,402

第9年利息

$110,671

第9年共還本金

$93,732

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$9,068	$7,965	$17,034	$2,993,964
110	$9,044	$7,989	$17,034	$2,985,975
111	$9,020	$8,013	$17,034	$2,977,962
112	$8,996	$8,038	$17,034	$2,969,924
113	$8,972	$8,062	$17,034	$2,961,862
114	$8,947	$8,086	$17,034	$2,953,776
115	$8,923	$8,111	$17,034	$2,945,665
116	$8,898	$8,135	$17,034	$2,937,530
117	$8,874	$8,160	$17,034	$2,929,371
118	$8,849	$8,184	$17,034	$2,921,186
119	$8,824	$8,209	$17,034	$2,912,977
120	$8,800	$8,234	$17,034	$2,904,743

第10年供款共

$204,402

第10年利息

$107,216

第10年共還本金

$97,186

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$8,775	$8,259	$17,034	$2,896,484
122	$8,750	$8,284	$17,034	$2,888,201
123	$8,725	$8,309	$17,034	$2,879,892
124	$8,700	$8,334	$17,034	$2,871,558
125	$8,674	$8,359	$17,034	$2,863,199
126	$8,649	$8,384	$17,034	$2,854,815
127	$8,624	$8,410	$17,034	$2,846,405
128	$8,599	$8,435	$17,034	$2,837,970
129	$8,573	$8,460	$17,034	$2,829,510
130	$8,547	$8,486	$17,034	$2,821,024
131	$8,522	$8,512	$17,034	$2,812,512
132	$8,496	$8,537	$17,034	$2,803,975

第11年供款共

$204,402

第11年利息

$103,634

第11年共還本金

$100,769

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$8,470	$8,563	$17,034	$2,795,411
134	$8,444	$8,589	$17,034	$2,786,822
135	$8,419	$8,615	$17,034	$2,778,207
136	$8,393	$8,641	$17,034	$2,769,566
137	$8,366	$8,667	$17,034	$2,760,899
138	$8,340	$8,693	$17,034	$2,752,206
139	$8,314	$8,720	$17,034	$2,743,486
140	$8,288	$8,746	$17,034	$2,734,741
141	$8,261	$8,772	$17,034	$2,725,968
142	$8,235	$8,799	$17,034	$2,717,169
143	$8,208	$8,825	$17,034	$2,708,344
144	$8,181	$8,852	$17,034	$2,699,492

第12年供款共

$204,402

第12年利息

$99,919

第12年共還本金

$104,483

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$8,155	$8,879	$17,034	$2,690,613
146	$8,128	$8,906	$17,034	$2,681,708
147	$8,101	$8,933	$17,034	$2,672,775
148	$8,074	$8,960	$17,034	$2,663,816
149	$8,047	$8,987	$17,034	$2,654,829
150	$8,020	$9,014	$17,034	$2,645,815
151	$7,993	$9,041	$17,034	$2,636,774
152	$7,965	$9,068	$17,034	$2,627,706
153	$7,938	$9,096	$17,034	$2,618,610
154	$7,910	$9,123	$17,034	$2,609,487
155	$7,883	$9,151	$17,034	$2,600,337
156	$7,855	$9,178	$17,034	$2,591,158

第13年供款共

$204,402

第13年利息

$96,068

第13年共還本金

$108,334

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$7,827	$9,206	$17,034	$2,581,952
158	$7,800	$9,234	$17,034	$2,572,718
159	$7,772	$9,262	$17,034	$2,563,457
160	$7,744	$9,290	$17,034	$2,554,167
161	$7,716	$9,318	$17,034	$2,544,849
162	$7,688	$9,346	$17,034	$2,535,503
163	$7,659	$9,374	$17,034	$2,526,129
164	$7,631	$9,403	$17,034	$2,516,726
165	$7,603	$9,431	$17,034	$2,507,295
166	$7,574	$9,459	$17,034	$2,497,836
167	$7,546	$9,488	$17,034	$2,488,348
168	$7,517	$9,517	$17,034	$2,478,831

第14年供款共

$204,402

第14年利息

$92,075

第14年共還本金

$112,327

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$7,488	$9,545	$17,034	$2,469,286
170	$7,459	$9,574	$17,034	$2,459,712
171	$7,430	$9,603	$17,034	$2,450,109
172	$7,401	$9,632	$17,034	$2,440,477
173	$7,372	$9,661	$17,034	$2,430,815
174	$7,343	$9,690	$17,034	$2,421,125
175	$7,314	$9,720	$17,034	$2,411,405
176	$7,284	$9,749	$17,034	$2,401,656
177	$7,255	$9,779	$17,034	$2,391,878
178	$7,225	$9,808	$17,034	$2,382,070
179	$7,196	$9,838	$17,034	$2,372,232
180	$7,166	$9,867	$17,034	$2,362,364

第15年供款共

$204,402

第15年利息

$87,935

第15年共還本金

$116,467

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$7,136	$9,897	$17,034	$2,352,467
182	$7,106	$9,927	$17,034	$2,342,540
183	$7,076	$9,957	$17,034	$2,332,583
184	$7,046	$9,987	$17,034	$2,322,596
185	$7,016	$10,017	$17,034	$2,312,579
186	$6,986	$10,048	$17,034	$2,302,531
187	$6,956	$10,078	$17,034	$2,292,453
188	$6,925	$10,108	$17,034	$2,282,345
189	$6,895	$10,139	$17,034	$2,272,206
190	$6,864	$10,170	$17,034	$2,262,036
191	$6,833	$10,200	$17,034	$2,251,836
192	$6,802	$10,231	$17,034	$2,241,605

第16年供款共

$204,402

第16年利息

$83,642

第16年共還本金

$120,760

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$6,772	$10,262	$17,034	$2,231,343
194	$6,741	$10,293	$17,034	$2,221,050
195	$6,709	$10,324	$17,034	$2,210,726
196	$6,678	$10,355	$17,034	$2,200,370
197	$6,647	$10,387	$17,034	$2,189,984
198	$6,616	$10,418	$17,034	$2,179,566
199	$6,584	$10,449	$17,034	$2,169,116
200	$6,553	$10,481	$17,034	$2,158,635
201	$6,521	$10,513	$17,034	$2,148,123
202	$6,489	$10,544	$17,034	$2,137,578
203	$6,457	$10,576	$17,034	$2,127,002
204	$6,425	$10,608	$17,034	$2,116,394

第17年供款共

$204,402

第17年利息

$79,191

第17年共還本金

$125,211

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,393	$10,640	$17,034	$2,105,754
206	$6,361	$10,672	$17,034	$2,095,081
207	$6,329	$10,705	$17,034	$2,084,377
208	$6,297	$10,737	$17,034	$2,073,640
209	$6,264	$10,769	$17,034	$2,062,870
210	$6,232	$10,802	$17,034	$2,052,068
211	$6,199	$10,835	$17,034	$2,041,234
212	$6,166	$10,867	$17,034	$2,030,367
213	$6,133	$10,900	$17,034	$2,019,466
214	$6,100	$10,933	$17,034	$2,008,533
215	$6,067	$10,966	$17,034	$1,997,567
216	$6,034	$10,999	$17,034	$1,986,568

第18年供款共

$204,402

第18年利息

$74,576

第18年共還本金

$129,826

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,001	$11,032	$17,034	$1,975,536
218	$5,968	$11,066	$17,034	$1,964,470
219	$5,934	$11,099	$17,034	$1,953,371
220	$5,901	$11,133	$17,034	$1,942,238
221	$5,867	$11,166	$17,034	$1,931,072
222	$5,833	$11,200	$17,034	$1,919,872
223	$5,800	$11,234	$17,034	$1,908,638
224	$5,766	$11,268	$17,034	$1,897,370
225	$5,732	$11,302	$17,034	$1,886,068
226	$5,697	$11,336	$17,034	$1,874,732
227	$5,663	$11,370	$17,034	$1,863,362
228	$5,629	$11,405	$17,034	$1,851,957

第19年供款共

$204,402

第19年利息

$69,791

第19年共還本金

$134,611

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,594	$11,439	$17,034	$1,840,518
230	$5,560	$11,474	$17,034	$1,829,044
231	$5,525	$11,508	$17,034	$1,817,536
232	$5,490	$11,543	$17,034	$1,805,993
233	$5,456	$11,578	$17,034	$1,794,415
234	$5,421	$11,613	$17,034	$1,782,802
235	$5,386	$11,648	$17,034	$1,771,154
236	$5,350	$11,683	$17,034	$1,759,471
237	$5,315	$11,718	$17,034	$1,747,753
238	$5,280	$11,754	$17,034	$1,735,999
239	$5,244	$11,789	$17,034	$1,724,210
240	$5,209	$11,825	$17,034	$1,712,385

第20年供款共

$204,402

第20年利息

$64,830

第20年共還本金

$139,573

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,173	$11,861	$17,034	$1,700,524
242	$5,137	$11,897	$17,034	$1,688,627
243	$5,101	$11,932	$17,034	$1,676,695
244	$5,065	$11,969	$17,034	$1,664,726
245	$5,029	$12,005	$17,034	$1,652,722
246	$4,993	$12,041	$17,034	$1,640,681
247	$4,956	$12,077	$17,034	$1,628,604
248	$4,920	$12,114	$17,034	$1,616,490
249	$4,883	$12,150	$17,034	$1,604,339
250	$4,846	$12,187	$17,034	$1,592,152
251	$4,810	$12,224	$17,034	$1,579,928
252	$4,773	$12,261	$17,034	$1,567,668

第21年供款共

$204,402

第21年利息

$59,685

第21年共還本金

$144,717

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,736	$12,298	$17,034	$1,555,370
254	$4,699	$12,335	$17,034	$1,543,035
255	$4,661	$12,372	$17,034	$1,530,663
256	$4,624	$12,410	$17,034	$1,518,253
257	$4,586	$12,447	$17,034	$1,505,806
258	$4,549	$12,485	$17,034	$1,493,321
259	$4,511	$12,522	$17,034	$1,480,799
260	$4,473	$12,560	$17,034	$1,468,238
261	$4,435	$12,598	$17,034	$1,455,640
262	$4,397	$12,636	$17,034	$1,443,004
263	$4,359	$12,674	$17,034	$1,430,329
264	$4,321	$12,713	$17,034	$1,417,617

第22年供款共

$204,402

第22年利息

$54,351

第22年共還本金

$150,051

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,282	$12,751	$17,034	$1,404,866
266	$4,244	$12,790	$17,034	$1,392,076
267	$4,205	$12,828	$17,034	$1,379,248
268	$4,166	$12,867	$17,034	$1,366,381
269	$4,128	$12,906	$17,034	$1,353,475
270	$4,089	$12,945	$17,034	$1,340,530
271	$4,050	$12,984	$17,034	$1,327,546
272	$4,010	$13,023	$17,034	$1,314,523
273	$3,971	$13,063	$17,034	$1,301,460
274	$3,931	$13,102	$17,034	$1,288,358
275	$3,892	$13,142	$17,034	$1,275,216
276	$3,852	$13,181	$17,034	$1,262,035

第23年供款共

$204,402

第23年利息

$48,821

第23年共還本金

$155,582

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,812	$13,221	$17,034	$1,248,814
278	$3,772	$13,261	$17,034	$1,235,553
279	$3,732	$13,301	$17,034	$1,222,252
280	$3,692	$13,341	$17,034	$1,208,910
281	$3,652	$13,382	$17,034	$1,195,529
282	$3,611	$13,422	$17,034	$1,182,107
283	$3,571	$13,463	$17,034	$1,168,644
284	$3,530	$13,503	$17,034	$1,155,141
285	$3,489	$13,544	$17,034	$1,141,597
286	$3,449	$13,585	$17,034	$1,128,012
287	$3,408	$13,626	$17,034	$1,114,386
288	$3,366	$13,667	$17,034	$1,100,719

第24年供款共

$204,402

第24年利息

$43,086

第24年共還本金

$161,316

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,325	$13,708	$17,034	$1,087,011
290	$3,284	$13,750	$17,034	$1,073,261
291	$3,242	$13,791	$17,034	$1,059,469
292	$3,200	$13,833	$17,034	$1,045,636
293	$3,159	$13,875	$17,034	$1,031,761
294	$3,117	$13,917	$17,034	$1,017,845
295	$3,075	$13,959	$17,034	$1,003,886
296	$3,033	$14,001	$17,034	$989,885
297	$2,990	$14,043	$17,034	$975,842
298	$2,948	$14,086	$17,034	$961,756
299	$2,905	$14,128	$17,034	$947,628
300	$2,863	$14,171	$17,034	$933,457

第25年供款共

$204,402

第25年利息

$37,140

第25年共還本金

$167,262

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,820	$14,214	$17,034	$919,243
302	$2,777	$14,257	$17,034	$904,987
303	$2,734	$14,300	$17,034	$890,687
304	$2,691	$14,343	$17,034	$876,344
305	$2,647	$14,386	$17,034	$861,958
306	$2,604	$14,430	$17,034	$847,528
307	$2,560	$14,473	$17,034	$833,055
308	$2,517	$14,517	$17,034	$818,538
309	$2,473	$14,561	$17,034	$803,977
310	$2,429	$14,605	$17,034	$789,372
311	$2,385	$14,649	$17,034	$774,723
312	$2,340	$14,693	$17,034	$760,030

第26年供款共

$204,402

第26年利息

$30,975

第26年共還本金

$173,427

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,296	$14,738	$17,034	$745,292
314	$2,251	$14,782	$17,034	$730,510
315	$2,207	$14,827	$17,034	$715,684
316	$2,162	$14,872	$17,034	$700,812
317	$2,117	$14,916	$17,034	$685,896
318	$2,072	$14,962	$17,034	$670,934
319	$2,027	$15,007	$17,034	$655,927
320	$1,981	$15,052	$17,034	$640,875
321	$1,936	$15,098	$17,034	$625,778
322	$1,890	$15,143	$17,034	$610,635
323	$1,845	$15,189	$17,034	$595,446
324	$1,799	$15,235	$17,034	$580,211

第27年供款共

$204,402

第27年利息

$24,583

第27年共還本金

$179,819

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,753	$15,281	$17,034	$564,930
326	$1,707	$15,327	$17,034	$549,603
327	$1,660	$15,373	$17,034	$534,230
328	$1,614	$15,420	$17,034	$518,810
329	$1,567	$15,466	$17,034	$503,344
330	$1,521	$15,513	$17,034	$487,831
331	$1,474	$15,560	$17,034	$472,271
332	$1,427	$15,607	$17,034	$456,664
333	$1,380	$15,654	$17,034	$441,010
334	$1,332	$15,701	$17,034	$425,309
335	$1,285	$15,749	$17,034	$409,560
336	$1,237	$15,796	$17,034	$393,764

第28年供款共

$204,402

第28年利息

$17,955

第28年共還本金

$186,447

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,189	$15,844	$17,034	$377,920
338	$1,142	$15,892	$17,034	$362,028
339	$1,094	$15,940	$17,034	$346,088
340	$1,045	$15,988	$17,034	$330,100
341	$997	$16,036	$17,034	$314,064
342	$949	$16,085	$17,034	$297,979
343	$900	$16,133	$17,034	$281,845
344	$851	$16,182	$17,034	$265,663
345	$803	$16,231	$17,034	$249,432
346	$753	$16,280	$17,034	$233,152
347	$704	$16,329	$17,034	$216,823
348	$655	$16,379	$17,034	$200,445

第29年供款共

$204,402

第29年利息

$11,083

第29年共還本金

$193,319

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$606	$16,428	$17,034	$184,017
350	$556	$16,478	$17,034	$167,539
351	$506	$16,527	$17,034	$151,012
352	$456	$16,577	$17,034	$134,434
353	$406	$16,627	$17,034	$117,807
354	$356	$16,678	$17,034	$101,129
355	$305	$16,728	$17,034	$84,401
356	$255	$16,779	$17,034	$67,623
357	$204	$16,829	$17,034	$50,793
358	$153	$16,880	$17,034	$33,913
359	$102	$16,931	$17,034	$16,982
360	$51	$16,982	$17,034	$0

第30年供款共

$204,402

第30年利息

$3,958

第30年共還本金

$200,445

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$10,727,066

免責聲明

筍盤推介

按揭保險費
info