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$10,749,385

每月供款
$17,621

首期

$4,076,000

總貸款額

$3,924,000

總利息

$2,419,385

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$4,406,000

按月供比率計算

$35,241

置業成本總預算

HK$4,406,000

首期

$4,076,000
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

$35,241

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

馬鞍山迎海第03期星灣御第23座

thumb_up

高層靚裝, 即買即住

實

480 呎

@14,583

directions_run 日內即走

售$700 萬

實

480 呎

@14,583

售$700 萬

directions_run 日內即走

沙田銀禧花園

thumb_up

東南馬場優質兩房　連租約出售

實

510 呎

@14,314

建

653 呎

@11,179

local_fire_department 至HIT

售$730 萬

實

510 呎

@14,314

建

653 呎

@11,179

售$730 萬

local_fire_department 至HIT

VR實景

馬鞍山聽濤雅苑第06座

thumb_up

聽濤雅苑

實

733 呎

@11,596

建

906 呎

@9,382

local_fire_department 至HIT

售$850 萬

實

733 呎

@11,596

建

906 呎

@9,382

售$850 萬

local_fire_department 至HIT

KOL實拍 VR實景

沙田沙田第一城

thumb_up

奇豐精選大廳有裝有露台東南園景人見人愛實盤可約睇

實

819 呎

@10,989

建

980 呎

@9,184

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$900 萬

實

819 呎

@10,989

建

980 呎

@9,184

售$900 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

馬鞍山迎海第01期第03座

thumb_up

高層海景 ~ 星級會所

實

491 呎

@15,479

建

638 呎

@11,912

directions_run 日內即走 real_estate_agent 罕有放盤 transfer_within_a_station 人才必選

售$760 萬

實

491 呎

@15,479

建

638 呎

@11,912

售$760 萬

directions_run 日內即走 real_estate_agent 罕有放盤 transfer_within_a_station 人才必選

沙田薈蕎 1翼

thumb_up

環境清幽; 世外桃源,10 分鐘步行到, 大圍火車站

實

389 呎

@17,995

local_fire_department 至HIT

售$700 萬

實

389 呎

@17,995

售$700 萬

local_fire_department 至HIT

VR實景

沙田玖瓏山

thumb_up

玖瓏山大兩房業主有心賣

實

665 呎

@10,977

local_fire_department 至HIT real_estate_agent 罕有放盤

售$730 萬

實

665 呎

@10,977

售$730 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山聽濤雅苑第02座

thumb_up

最靚則聽濤放售

實

733 呎

@12,278

建

906 呎

@9,934

hotel_class 樓王

售$900 萬

實

733 呎

@12,278

建

906 呎

@9,934

售$900 萬

hotel_class 樓王

VR實景

馬鞍山迎海

thumb_up

有裝修,業主好想賣

實

524 呎

@14,885

建

645 呎

@12,093

verified 首置必買

售$780 萬

實

524 呎

@14,885

建

645 呎

@12,093

售$780 萬

verified 首置必買

粉嶺蔚翠花園第04座

thumb_up

靚裝連車位

實

716 呎

@12,291

建

826 呎

@10,654

local_fire_department 至HIT

售$880 萬

實

716 呎

@12,291

建

826 呎

@10,654

售$880 萬

local_fire_department 至HIT

沙田新城市廣場

thumb_up

新城市廣場,超方便,大商場新地樓罕有兩房放盤

實

578 呎

@14,706

建

683 呎

@12,445

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$850 萬

實

578 呎

@14,706

建

683 呎

@12,445

售$850 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

馬鞍山雅典居第09座

thumb_up

雅典居三房套企理海景

實

727 呎

@11,692

建

901 呎

@9,434

local_fire_department 至HIT

售$850 萬

實

727 呎

@11,692

建

901 呎

@9,434

售$850 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$23,485	$18,046	$14,788	$12,621
1.500	$24,358	$18,935	$15,694	$13,543
2.000	$25,251	$19,851	$16,632	$14,504
2.500	$26,165	$20,793	$17,604	$15,505
3.000	$27,098	$21,762	$18,608	$16,544
3.500	$28,052	$22,758	$19,644	$17,621
4.000	$29,025	$23,779	$20,712	$18,734
4.500	$30,018	$24,825	$21,811	$19,882
5.000	$31,031	$25,897	$22,939	$21,065
5.500	$32,062	$26,993	$24,097	$22,280
6.000	$33,113	$28,113	$25,282	$23,526

每月供款$17,621

年期

30年

貸款金額

$3,924,000

總利息

$2,419,385

總貸款連利息

$6,343,385

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$11,445	$6,176	$17,621	$3,917,824
2	$11,427	$6,194	$17,621	$3,911,631
3	$11,409	$6,212	$17,621	$3,905,419
4	$11,391	$6,230	$17,621	$3,899,190
5	$11,373	$6,248	$17,621	$3,892,942
6	$11,354	$6,266	$17,621	$3,886,676
7	$11,336	$6,284	$17,621	$3,880,391
8	$11,318	$6,303	$17,621	$3,874,089
9	$11,299	$6,321	$17,621	$3,867,768
10	$11,281	$6,340	$17,621	$3,861,428
11	$11,262	$6,358	$17,621	$3,855,070
12	$11,244	$6,377	$17,621	$3,848,693

第1年供款共

$211,446

第1年利息

$136,140

第1年共還本金

$75,307

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$11,225	$6,395	$17,621	$3,842,298
14	$11,207	$6,414	$17,621	$3,835,884
15	$11,188	$6,433	$17,621	$3,829,452
16	$11,169	$6,451	$17,621	$3,823,001
17	$11,150	$6,470	$17,621	$3,816,531
18	$11,132	$6,489	$17,621	$3,810,042
19	$11,113	$6,508	$17,621	$3,803,534
20	$11,094	$6,527	$17,621	$3,797,007
21	$11,075	$6,546	$17,621	$3,790,461
22	$11,056	$6,565	$17,621	$3,783,896
23	$11,036	$6,584	$17,621	$3,777,312
24	$11,017	$6,603	$17,621	$3,770,708

第2年供款共

$211,446

第2年利息

$133,461

第2年共還本金

$77,985

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$10,998	$6,623	$17,621	$3,764,086
26	$10,979	$6,642	$17,621	$3,757,444
27	$10,959	$6,661	$17,621	$3,750,783
28	$10,940	$6,681	$17,621	$3,744,102
29	$10,920	$6,700	$17,621	$3,737,402
30	$10,901	$6,720	$17,621	$3,730,682
31	$10,881	$6,739	$17,621	$3,723,942
32	$10,861	$6,759	$17,621	$3,717,183
33	$10,842	$6,779	$17,621	$3,710,405
34	$10,822	$6,798	$17,621	$3,703,606
35	$10,802	$6,818	$17,621	$3,696,788
36	$10,782	$6,838	$17,621	$3,689,950

第3年供款共

$211,446

第3年利息

$130,687

第3年共還本金

$80,759

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$10,762	$6,858	$17,621	$3,683,092
38	$10,742	$6,878	$17,621	$3,676,213
39	$10,722	$6,898	$17,621	$3,669,315
40	$10,702	$6,918	$17,621	$3,662,397
41	$10,682	$6,939	$17,621	$3,655,458
42	$10,662	$6,959	$17,621	$3,648,500
43	$10,641	$6,979	$17,621	$3,641,520
44	$10,621	$6,999	$17,621	$3,634,521
45	$10,601	$7,020	$17,621	$3,627,501
46	$10,580	$7,040	$17,621	$3,620,461
47	$10,560	$7,061	$17,621	$3,613,400
48	$10,539	$7,081	$17,621	$3,606,319

第4年供款共

$211,446

第4年利息

$127,815

第4年共還本金

$83,631

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$10,518	$7,102	$17,621	$3,599,217
50	$10,498	$7,123	$17,621	$3,592,094
51	$10,477	$7,144	$17,621	$3,584,950
52	$10,456	$7,164	$17,621	$3,577,786
53	$10,435	$7,185	$17,621	$3,570,601
54	$10,414	$7,206	$17,621	$3,563,394
55	$10,393	$7,227	$17,621	$3,556,167
56	$10,372	$7,248	$17,621	$3,548,919
57	$10,351	$7,270	$17,621	$3,541,649
58	$10,330	$7,291	$17,621	$3,534,358
59	$10,309	$7,312	$17,621	$3,527,046
60	$10,287	$7,333	$17,621	$3,519,713

第5年供款共

$211,446

第5年利息

$124,841

第5年共還本金

$86,606

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$10,266	$7,355	$17,621	$3,512,358
62	$10,244	$7,376	$17,621	$3,504,982
63	$10,223	$7,398	$17,621	$3,497,585
64	$10,201	$7,419	$17,621	$3,490,165
65	$10,180	$7,441	$17,621	$3,482,725
66	$10,158	$7,463	$17,621	$3,475,262
67	$10,136	$7,484	$17,621	$3,467,778
68	$10,114	$7,506	$17,621	$3,460,272
69	$10,092	$7,528	$17,621	$3,452,743
70	$10,071	$7,550	$17,621	$3,445,193
71	$10,048	$7,572	$17,621	$3,437,621
72	$10,026	$7,594	$17,621	$3,430,027

第6年供款共

$211,446

第6年利息

$121,760

第6年共還本金

$89,686

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$10,004	$7,616	$17,621	$3,422,411
74	$9,982	$7,638	$17,621	$3,414,773
75	$9,960	$7,661	$17,621	$3,407,112
76	$9,937	$7,683	$17,621	$3,399,429
77	$9,915	$7,706	$17,621	$3,391,723
78	$9,893	$7,728	$17,621	$3,383,995
79	$9,870	$7,751	$17,621	$3,376,245
80	$9,847	$7,773	$17,621	$3,368,472
81	$9,825	$7,796	$17,621	$3,360,676
82	$9,802	$7,819	$17,621	$3,352,857
83	$9,779	$7,841	$17,621	$3,345,016
84	$9,756	$7,864	$17,621	$3,337,152

第7年供款共

$211,446

第7年利息

$118,570

第7年共還本金

$92,876

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$9,733	$7,887	$17,621	$3,329,264
86	$9,710	$7,910	$17,621	$3,321,354
87	$9,687	$7,933	$17,621	$3,313,421
88	$9,664	$7,956	$17,621	$3,305,465
89	$9,641	$7,980	$17,621	$3,297,485
90	$9,618	$8,003	$17,621	$3,289,482
91	$9,594	$8,026	$17,621	$3,281,456
92	$9,571	$8,050	$17,621	$3,273,406
93	$9,547	$8,073	$17,621	$3,265,333
94	$9,524	$8,097	$17,621	$3,257,237
95	$9,500	$8,120	$17,621	$3,249,117
96	$9,477	$8,144	$17,621	$3,240,973

第8年供款共

$211,446

第8年利息

$115,267

第8年共還本金

$96,179

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$9,453	$8,168	$17,621	$3,232,805
98	$9,429	$8,191	$17,621	$3,224,613
99	$9,405	$8,215	$17,621	$3,216,398
100	$9,381	$8,239	$17,621	$3,208,159
101	$9,357	$8,263	$17,621	$3,199,895
102	$9,333	$8,287	$17,621	$3,191,608
103	$9,309	$8,312	$17,621	$3,183,296
104	$9,285	$8,336	$17,621	$3,174,960
105	$9,260	$8,360	$17,621	$3,166,600
106	$9,236	$8,385	$17,621	$3,158,215
107	$9,211	$8,409	$17,621	$3,149,806
108	$9,187	$8,434	$17,621	$3,141,373

第9年供款共

$211,446

第9年利息

$111,846

第9年共還本金

$99,600

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$9,162	$8,458	$17,621	$3,132,915
110	$9,138	$8,483	$17,621	$3,124,432
111	$9,113	$8,508	$17,621	$3,115,924
112	$9,088	$8,532	$17,621	$3,107,392
113	$9,063	$8,557	$17,621	$3,098,835
114	$9,038	$8,582	$17,621	$3,090,252
115	$9,013	$8,607	$17,621	$3,081,645
116	$8,988	$8,632	$17,621	$3,073,013
117	$8,963	$8,658	$17,621	$3,064,355
118	$8,938	$8,683	$17,621	$3,055,672
119	$8,912	$8,708	$17,621	$3,046,964
120	$8,887	$8,734	$17,621	$3,038,231

第10年供款共

$211,446

第10年利息

$108,304

第10年共還本金

$103,142

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$8,862	$8,759	$17,621	$3,029,472
122	$8,836	$8,785	$17,621	$3,020,687
123	$8,810	$8,810	$17,621	$3,011,877
124	$8,785	$8,836	$17,621	$3,003,041
125	$8,759	$8,862	$17,621	$2,994,179
126	$8,733	$8,887	$17,621	$2,985,292
127	$8,707	$8,913	$17,621	$2,976,378
128	$8,681	$8,939	$17,621	$2,967,439
129	$8,655	$8,965	$17,621	$2,958,474
130	$8,629	$8,992	$17,621	$2,949,482
131	$8,603	$9,018	$17,621	$2,940,464
132	$8,576	$9,044	$17,621	$2,931,420

第11年供款共

$211,446

第11年利息

$104,635

第11年共還本金

$106,811

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$8,550	$9,071	$17,621	$2,922,349
134	$8,524	$9,097	$17,621	$2,913,252
135	$8,497	$9,124	$17,621	$2,904,129
136	$8,470	$9,150	$17,621	$2,894,979
137	$8,444	$9,177	$17,621	$2,885,802
138	$8,417	$9,204	$17,621	$2,876,598
139	$8,390	$9,230	$17,621	$2,867,368
140	$8,363	$9,257	$17,621	$2,858,110
141	$8,336	$9,284	$17,621	$2,848,826
142	$8,309	$9,311	$17,621	$2,839,515
143	$8,282	$9,339	$17,621	$2,830,176
144	$8,255	$9,366	$17,621	$2,820,810

第12年供款共

$211,446

第12年利息

$100,837

第12年共還本金

$110,610

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$8,227	$9,393	$17,621	$2,811,417
146	$8,200	$9,421	$17,621	$2,801,997
147	$8,172	$9,448	$17,621	$2,792,549
148	$8,145	$9,476	$17,621	$2,783,073
149	$8,117	$9,503	$17,621	$2,773,570
150	$8,090	$9,531	$17,621	$2,764,039
151	$8,062	$9,559	$17,621	$2,754,480
152	$8,034	$9,587	$17,621	$2,744,893
153	$8,006	$9,615	$17,621	$2,735,279
154	$7,978	$9,643	$17,621	$2,725,636
155	$7,950	$9,671	$17,621	$2,715,966
156	$7,922	$9,699	$17,621	$2,706,267

第13年供款共

$211,446

第13年利息

$96,902

第13年共還本金

$114,544

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$7,893	$9,727	$17,621	$2,696,539
158	$7,865	$9,756	$17,621	$2,686,784
159	$7,836	$9,784	$17,621	$2,677,000
160	$7,808	$9,813	$17,621	$2,667,187
161	$7,779	$9,841	$17,621	$2,657,346
162	$7,751	$9,870	$17,621	$2,647,476
163	$7,722	$9,899	$17,621	$2,637,577
164	$7,693	$9,928	$17,621	$2,627,650
165	$7,664	$9,957	$17,621	$2,617,693
166	$7,635	$9,986	$17,621	$2,607,708
167	$7,606	$10,015	$17,621	$2,597,693
168	$7,577	$10,044	$17,621	$2,587,649

第14年供款共

$211,446

第14年利息

$92,829

第14年共還本金

$118,618

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$7,547	$10,073	$17,621	$2,577,576
170	$7,518	$10,103	$17,621	$2,567,473
171	$7,488	$10,132	$17,621	$2,557,341
172	$7,459	$10,162	$17,621	$2,547,179
173	$7,429	$10,191	$17,621	$2,536,988
174	$7,400	$10,221	$17,621	$2,526,767
175	$7,370	$10,251	$17,621	$2,516,517
176	$7,340	$10,281	$17,621	$2,506,236
177	$7,310	$10,311	$17,621	$2,495,925
178	$7,280	$10,341	$17,621	$2,485,584
179	$7,250	$10,371	$17,621	$2,475,214
180	$7,219	$10,401	$17,621	$2,464,812

第15年供款共

$211,446

第15年利息

$88,610

第15年共還本金

$122,837

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$7,189	$10,431	$17,621	$2,454,381
182	$7,159	$10,462	$17,621	$2,443,919
183	$7,128	$10,492	$17,621	$2,433,427
184	$7,097	$10,523	$17,621	$2,422,904
185	$7,067	$10,554	$17,621	$2,412,350
186	$7,036	$10,584	$17,621	$2,401,765
187	$7,005	$10,615	$17,621	$2,391,150
188	$6,974	$10,646	$17,621	$2,380,504
189	$6,943	$10,677	$17,621	$2,369,826
190	$6,912	$10,709	$17,621	$2,359,118
191	$6,881	$10,740	$17,621	$2,348,378
192	$6,849	$10,771	$17,621	$2,337,607

第16年供款共

$211,446

第16年利息

$84,241

第16年共還本金

$127,205

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$6,818	$10,802	$17,621	$2,326,804
194	$6,787	$10,834	$17,621	$2,315,970
195	$6,755	$10,866	$17,621	$2,305,105
196	$6,723	$10,897	$17,621	$2,294,208
197	$6,691	$10,929	$17,621	$2,283,279
198	$6,660	$10,961	$17,621	$2,272,318
199	$6,628	$10,993	$17,621	$2,261,325
200	$6,596	$11,025	$17,621	$2,250,300
201	$6,563	$11,057	$17,621	$2,239,243
202	$6,531	$11,089	$17,621	$2,228,153
203	$6,499	$11,122	$17,621	$2,217,031
204	$6,466	$11,154	$17,621	$2,205,877

第17年供款共

$211,446

第17年利息

$79,716

第17年共還本金

$131,730

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,434	$11,187	$17,621	$2,194,691
206	$6,401	$11,219	$17,621	$2,183,471
207	$6,368	$11,252	$17,621	$2,172,219
208	$6,336	$11,285	$17,621	$2,160,934
209	$6,303	$11,318	$17,621	$2,149,616
210	$6,270	$11,351	$17,621	$2,138,266
211	$6,237	$11,384	$17,621	$2,126,882
212	$6,203	$11,417	$17,621	$2,115,465
213	$6,170	$11,450	$17,621	$2,104,014
214	$6,137	$11,484	$17,621	$2,092,530
215	$6,103	$11,517	$17,621	$2,081,013
216	$6,070	$11,551	$17,621	$2,069,462

第18年供款共

$211,446

第18年利息

$75,031

第18年共還本金

$136,415

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,036	$11,585	$17,621	$2,057,878
218	$6,002	$11,618	$17,621	$2,046,259
219	$5,968	$11,652	$17,621	$2,034,607
220	$5,934	$11,686	$17,621	$2,022,921
221	$5,900	$11,720	$17,621	$2,011,200
222	$5,866	$11,755	$17,621	$1,999,446
223	$5,832	$11,789	$17,621	$1,987,657
224	$5,797	$11,823	$17,621	$1,975,834
225	$5,763	$11,858	$17,621	$1,963,976
226	$5,728	$11,892	$17,621	$1,952,084
227	$5,694	$11,927	$17,621	$1,940,157
228	$5,659	$11,962	$17,621	$1,928,195

第19年供款共

$211,446

第19年利息

$70,179

第19年共還本金

$141,267

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,624	$11,997	$17,621	$1,916,199
230	$5,589	$12,032	$17,621	$1,904,167
231	$5,554	$12,067	$17,621	$1,892,100
232	$5,519	$12,102	$17,621	$1,879,999
233	$5,483	$12,137	$17,621	$1,867,861
234	$5,448	$12,173	$17,621	$1,855,689
235	$5,412	$12,208	$17,621	$1,843,481
236	$5,377	$12,244	$17,621	$1,831,237
237	$5,341	$12,279	$17,621	$1,818,958
238	$5,305	$12,315	$17,621	$1,806,642
239	$5,269	$12,351	$17,621	$1,794,291
240	$5,233	$12,387	$17,621	$1,781,904

第20年供款共

$211,446

第20年利息

$65,155

第20年共還本金

$146,291

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,197	$12,423	$17,621	$1,769,481
242	$5,161	$12,460	$17,621	$1,757,021
243	$5,125	$12,496	$17,621	$1,744,525
244	$5,088	$12,532	$17,621	$1,731,993
245	$5,052	$12,569	$17,621	$1,719,424
246	$5,015	$12,606	$17,621	$1,706,819
247	$4,978	$12,642	$17,621	$1,694,176
248	$4,941	$12,679	$17,621	$1,681,497
249	$4,904	$12,716	$17,621	$1,668,781
250	$4,867	$12,753	$17,621	$1,656,028
251	$4,830	$12,790	$17,621	$1,643,237
252	$4,793	$12,828	$17,621	$1,630,410

第21年供款共

$211,446

第21年利息

$59,952

第21年共還本金

$151,494

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,755	$12,865	$17,621	$1,617,545
254	$4,718	$12,903	$17,621	$1,604,642
255	$4,680	$12,940	$17,621	$1,591,702
256	$4,642	$12,978	$17,621	$1,578,724
257	$4,605	$13,016	$17,621	$1,565,708
258	$4,567	$13,054	$17,621	$1,552,654
259	$4,529	$13,092	$17,621	$1,539,562
260	$4,490	$13,130	$17,621	$1,526,432
261	$4,452	$13,168	$17,621	$1,513,263
262	$4,414	$13,207	$17,621	$1,500,056
263	$4,375	$13,245	$17,621	$1,486,811
264	$4,337	$13,284	$17,621	$1,473,527

第22年供款共

$211,446

第22年利息

$54,564

第22年共還本金

$156,883

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,298	$13,323	$17,621	$1,460,204
266	$4,259	$13,362	$17,621	$1,446,843
267	$4,220	$13,401	$17,621	$1,433,442
268	$4,181	$13,440	$17,621	$1,420,003
269	$4,142	$13,479	$17,621	$1,406,524
270	$4,102	$13,518	$17,621	$1,393,006
271	$4,063	$13,558	$17,621	$1,379,448
272	$4,023	$13,597	$17,621	$1,365,851
273	$3,984	$13,637	$17,621	$1,352,214
274	$3,944	$13,677	$17,621	$1,338,538
275	$3,904	$13,716	$17,621	$1,324,821
276	$3,864	$13,756	$17,621	$1,311,065

第23年供款共

$211,446

第23年利息

$48,984

第23年共還本金

$162,462

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,824	$13,797	$17,621	$1,297,268
278	$3,784	$13,837	$17,621	$1,283,431
279	$3,743	$13,877	$17,621	$1,269,554
280	$3,703	$13,918	$17,621	$1,255,636
281	$3,662	$13,958	$17,621	$1,241,678
282	$3,622	$13,999	$17,621	$1,227,679
283	$3,581	$14,040	$17,621	$1,213,640
284	$3,540	$14,081	$17,621	$1,199,559
285	$3,499	$14,122	$17,621	$1,185,437
286	$3,458	$14,163	$17,621	$1,171,274
287	$3,416	$14,204	$17,621	$1,157,070
288	$3,375	$14,246	$17,621	$1,142,824

第24年供款共

$211,446

第24年利息

$43,205

第24年共還本金

$168,241

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,333	$14,287	$17,621	$1,128,537
290	$3,292	$14,329	$17,621	$1,114,208
291	$3,250	$14,371	$17,621	$1,099,837
292	$3,208	$14,413	$17,621	$1,085,424
293	$3,166	$14,455	$17,621	$1,070,970
294	$3,124	$14,497	$17,621	$1,056,473
295	$3,081	$14,539	$17,621	$1,041,934
296	$3,039	$14,582	$17,621	$1,027,352
297	$2,996	$14,624	$17,621	$1,012,728
298	$2,954	$14,667	$17,621	$998,061
299	$2,911	$14,710	$17,621	$983,352
300	$2,868	$14,752	$17,621	$968,599

第25年供款共

$211,446

第25年利息

$37,222

第25年共還本金

$174,225

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,825	$14,795	$17,621	$953,804
302	$2,782	$14,839	$17,621	$938,965
303	$2,739	$14,882	$17,621	$924,084
304	$2,695	$14,925	$17,621	$909,158
305	$2,652	$14,969	$17,621	$894,189
306	$2,608	$15,012	$17,621	$879,177
307	$2,564	$15,056	$17,621	$864,121
308	$2,520	$15,100	$17,621	$849,021
309	$2,476	$15,144	$17,621	$833,876
310	$2,432	$15,188	$17,621	$818,688
311	$2,388	$15,233	$17,621	$803,455
312	$2,343	$15,277	$17,621	$788,178

第26年供款共

$211,446

第26年利息

$31,025

第26年共還本金

$180,421

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,299	$15,322	$17,621	$772,857
314	$2,254	$15,366	$17,621	$757,490
315	$2,209	$15,411	$17,621	$742,079
316	$2,164	$15,456	$17,621	$726,623
317	$2,119	$15,501	$17,621	$711,122
318	$2,074	$15,546	$17,621	$695,575
319	$2,029	$15,592	$17,621	$679,984
320	$1,983	$15,637	$17,621	$664,346
321	$1,938	$15,683	$17,621	$648,664
322	$1,892	$15,729	$17,621	$632,935
323	$1,846	$15,774	$17,621	$617,160
324	$1,800	$15,820	$17,621	$601,340

第27年供款共

$211,446

第27年利息

$24,608

第27年共還本金

$186,838

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,754	$15,867	$17,621	$585,473
326	$1,708	$15,913	$17,621	$569,561
327	$1,661	$15,959	$17,621	$553,601
328	$1,615	$16,006	$17,621	$537,595
329	$1,568	$16,053	$17,621	$521,543
330	$1,521	$16,099	$17,621	$505,444
331	$1,474	$16,146	$17,621	$489,297
332	$1,427	$16,193	$17,621	$473,104
333	$1,380	$16,241	$17,621	$456,863
334	$1,333	$16,288	$17,621	$440,575
335	$1,285	$16,336	$17,621	$424,240
336	$1,237	$16,383	$17,621	$407,857

第28年供款共

$211,446

第28年利息

$17,963

第28年共還本金

$193,483

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,190	$16,431	$17,621	$391,426
338	$1,142	$16,479	$17,621	$374,947
339	$1,094	$16,527	$17,621	$358,420
340	$1,045	$16,575	$17,621	$341,845
341	$997	$16,623	$17,621	$325,221
342	$949	$16,672	$17,621	$308,549
343	$900	$16,721	$17,621	$291,829
344	$851	$16,769	$17,621	$275,059
345	$802	$16,818	$17,621	$258,241
346	$753	$16,867	$17,621	$241,374
347	$704	$16,917	$17,621	$224,457
348	$655	$16,966	$17,621	$207,491

第29年供款共

$211,446

第29年利息

$11,081

第29年共還本金

$200,365

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$605	$17,015	$17,621	$190,476
350	$556	$17,065	$17,621	$173,411
351	$506	$17,115	$17,621	$156,296
352	$456	$17,165	$17,621	$139,132
353	$406	$17,215	$17,621	$121,917
354	$356	$17,265	$17,621	$104,652
355	$305	$17,315	$17,621	$87,337
356	$255	$17,366	$17,621	$69,971
357	$204	$17,416	$17,621	$52,555
358	$153	$17,467	$17,621	$35,087
359	$102	$17,518	$17,621	$17,569
360	$51	$17,569	$17,621	$0

第30年供款共

$211,446

第30年利息

$3,955

第30年共還本金

$207,491

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$10,749,385

免責聲明

筍盤推介

按揭保險費
info