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$10,087,939

每月供款
$12,804

首期

$5,148,800

總貸款額

$2,851,200

總利息

$1,757,939

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$5,478,800

按月供比率計算

$25,606

置業成本總預算

HK$5,478,800

首期

$5,148,800
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

$25,606

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

馬鞍山海柏花園第03座

thumb_up

馬鞍山海柏花園上蓋物業

實

567 呎

@15,344

建

757 呎

@11,493

local_fire_department 至HIT

售$870 萬

實

567 呎

@15,344

建

757 呎

@11,493

售$870 萬

local_fire_department 至HIT

馬鞍山迎海第04期駿岸第06座

thumb_up

迎海4期2房

實

514 呎

@14,300

local_fire_department 至HIT

售$735 萬

實

514 呎

@14,300

售$735 萬

local_fire_department 至HIT

沙田晉名峰

thumb_up

環境幽靜開揚山景實用兩房連車位

實

602 呎

@14,784

建

756 呎

@11,772

local_fire_department 至HIT local_offer 低水筍價

售$890 萬

實

602 呎

@14,784

建

756 呎

@11,772

售$890 萬

local_fire_department 至HIT local_offer 低水筍價

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

西貢清水灣

thumb_up

A LOVELY DUPLEX IN CLEAR WATER BAY

實

1,194 呎

@6,281

建

1,194 呎

@6,281

local_offer 低水筍價 verified 首置必買 pets 愛竉必選

售$750 萬

實

1,194 呎

@6,281

建

1,194 呎

@6,281

售$750 萬

local_offer 低水筍價 verified 首置必買 pets 愛竉必選

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

大埔天鑽 ^^ 豪裝兩房梗廚^^

thumb_up

天鑽 ^^ 豪裝兩房梗廚^^

實

524 呎

@14,313

local_fire_department 至HIT

售$750 萬

實

524 呎

@14,313

售$750 萬

local_fire_department 至HIT

沙田富豪花園

thumb_up

城門河景大露台3房有票有驚喜

實

725 呎

@10,069

建

980 呎

@7,449

local_fire_department 至HIT transfer_within_a_station 人才必選

售$730 萬

實

725 呎

@10,069

建

980 呎

@7,449

售$730 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

馬鞍山迎海第04期

thumb_up

*(9成按揭-鐵路線豪宅2房筍盤)*靚園景激筍出售

實

513 呎

@14,581

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

售$748 萬

實

513 呎

@14,581

售$748 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

馬鞍山嘉華星濤灣第02座

thumb_up

罕有全海大兩房, 中層, 酒店式私樓, 歡迎查詢!

實

465 呎

@16,774

建

635 呎

@12,283

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

售$780 萬

實

465 呎

@16,774

建

635 呎

@12,283

售$780 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

西貢逸瓏海滙

thumb_up

逸瓏海滙

實

590 呎

@15,085

local_offer 低水筍價 vpn_key 有匙即睇

售$890 萬

實

590 呎

@15,085

售$890 萬

local_offer 低水筍價 vpn_key 有匙即睇

馬鞍山嵐岸第07座

thumb_up

嵐岸 2房池海雙輝連約

實

701 呎

@12,839

建

939 呎

@9,585

local_fire_department 至HIT

售$900 萬

實

701 呎

@12,839

建

939 呎

@9,585

售$900 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$17,064	$13,113	$10,745	$9,171
1.500	$17,699	$13,758	$11,403	$9,840
2.000	$18,348	$14,424	$12,085	$10,539
2.500	$19,011	$15,109	$12,791	$11,266
3.000	$19,690	$15,813	$13,521	$12,021
3.500	$20,383	$16,536	$14,274	$12,803
4.000	$21,090	$17,278	$15,050	$13,612
4.500	$21,811	$18,038	$15,848	$14,447
5.000	$22,547	$18,817	$16,668	$15,306
5.500	$23,297	$19,613	$17,509	$16,189
6.000	$24,060	$20,427	$18,370	$17,094

每月供款$12,804

年期

30年

貸款金額

$2,851,200

總利息

$1,757,939

總貸款連利息

$4,609,139

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$8,316	$4,487	$12,803	$2,846,713
2	$8,303	$4,500	$12,803	$2,842,213
3	$8,290	$4,513	$12,803	$2,837,699
4	$8,277	$4,527	$12,803	$2,833,173
5	$8,263	$4,540	$12,803	$2,828,633
6	$8,250	$4,553	$12,803	$2,824,080
7	$8,237	$4,566	$12,803	$2,819,514
8	$8,224	$4,580	$12,803	$2,814,934
9	$8,210	$4,593	$12,803	$2,810,341
10	$8,197	$4,606	$12,803	$2,805,735
11	$8,183	$4,620	$12,803	$2,801,115
12	$8,170	$4,633	$12,803	$2,796,482

第1年供款共

$153,638

第1年利息

$98,920

第1年共還本金

$54,718

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$8,156	$4,647	$12,803	$2,791,835
14	$8,143	$4,660	$12,803	$2,787,175
15	$8,129	$4,674	$12,803	$2,782,501
16	$8,116	$4,688	$12,803	$2,777,813
17	$8,102	$4,701	$12,803	$2,773,112
18	$8,088	$4,715	$12,803	$2,768,397
19	$8,074	$4,729	$12,803	$2,763,669
20	$8,061	$4,742	$12,803	$2,758,926
21	$8,047	$4,756	$12,803	$2,754,170
22	$8,033	$4,770	$12,803	$2,749,400
23	$8,019	$4,784	$12,803	$2,744,616
24	$8,005	$4,798	$12,803	$2,739,817

第2年供款共

$153,638

第2年利息

$96,974

第2年共還本金

$56,664

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$7,991	$4,812	$12,803	$2,735,005
26	$7,977	$4,826	$12,803	$2,730,179
27	$7,963	$4,840	$12,803	$2,725,339
28	$7,949	$4,854	$12,803	$2,720,485
29	$7,935	$4,868	$12,803	$2,715,617
30	$7,921	$4,883	$12,803	$2,710,734
31	$7,906	$4,897	$12,803	$2,705,837
32	$7,892	$4,911	$12,803	$2,700,926
33	$7,878	$4,925	$12,803	$2,696,001
34	$7,863	$4,940	$12,803	$2,691,061
35	$7,849	$4,954	$12,803	$2,686,106
36	$7,834	$4,969	$12,803	$2,681,138

第3年供款共

$153,638

第3年利息

$94,958

第3年共還本金

$58,680

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$7,820	$4,983	$12,803	$2,676,155
38	$7,805	$4,998	$12,803	$2,671,157
39	$7,791	$5,012	$12,803	$2,666,145
40	$7,776	$5,027	$12,803	$2,661,118
41	$7,762	$5,042	$12,803	$2,656,076
42	$7,747	$5,056	$12,803	$2,651,020
43	$7,732	$5,071	$12,803	$2,645,949
44	$7,717	$5,086	$12,803	$2,640,863
45	$7,703	$5,101	$12,803	$2,635,762
46	$7,688	$5,116	$12,803	$2,630,647
47	$7,673	$5,130	$12,803	$2,625,516
48	$7,658	$5,145	$12,803	$2,620,371

第4年供款共

$153,638

第4年利息

$92,871

第4年共還本金

$60,767

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$7,643	$5,160	$12,803	$2,615,211
50	$7,628	$5,175	$12,803	$2,610,035
51	$7,613	$5,191	$12,803	$2,604,845
52	$7,597	$5,206	$12,803	$2,599,639
53	$7,582	$5,221	$12,803	$2,594,418
54	$7,567	$5,236	$12,803	$2,589,182
55	$7,552	$5,251	$12,803	$2,583,930
56	$7,536	$5,267	$12,803	$2,578,664
57	$7,521	$5,282	$12,803	$2,573,382
58	$7,506	$5,297	$12,803	$2,568,084
59	$7,490	$5,313	$12,803	$2,562,771
60	$7,475	$5,328	$12,803	$2,557,443

第5年供款共

$153,638

第5年利息

$90,710

第5年共還本金

$62,928

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$7,459	$5,344	$12,803	$2,552,099
62	$7,444	$5,360	$12,803	$2,546,739
63	$7,428	$5,375	$12,803	$2,541,364
64	$7,412	$5,391	$12,803	$2,535,973
65	$7,397	$5,407	$12,803	$2,530,567
66	$7,381	$5,422	$12,803	$2,525,145
67	$7,365	$5,438	$12,803	$2,519,706
68	$7,349	$5,454	$12,803	$2,514,252
69	$7,333	$5,470	$12,803	$2,508,782
70	$7,317	$5,486	$12,803	$2,503,297
71	$7,301	$5,502	$12,803	$2,497,795
72	$7,285	$5,518	$12,803	$2,492,277

第6年供款共

$153,638

第6年利息

$88,472

第6年共還本金

$65,166

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$7,269	$5,534	$12,803	$2,486,743
74	$7,253	$5,550	$12,803	$2,481,193
75	$7,237	$5,566	$12,803	$2,475,626
76	$7,221	$5,583	$12,803	$2,470,044
77	$7,204	$5,599	$12,803	$2,464,445
78	$7,188	$5,615	$12,803	$2,458,830
79	$7,172	$5,632	$12,803	$2,453,198
80	$7,155	$5,648	$12,803	$2,447,550
81	$7,139	$5,664	$12,803	$2,441,885
82	$7,122	$5,681	$12,803	$2,436,204
83	$7,106	$5,698	$12,803	$2,430,507
84	$7,089	$5,714	$12,803	$2,424,793

第7年供款共

$153,638

第7年利息

$86,154

第7年共還本金

$67,484

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$7,072	$5,731	$12,803	$2,419,062
86	$7,056	$5,748	$12,803	$2,413,314
87	$7,039	$5,764	$12,803	$2,407,550
88	$7,022	$5,781	$12,803	$2,401,769
89	$7,005	$5,798	$12,803	$2,395,971
90	$6,988	$5,815	$12,803	$2,390,156
91	$6,971	$5,832	$12,803	$2,384,324
92	$6,954	$5,849	$12,803	$2,378,475
93	$6,937	$5,866	$12,803	$2,372,609
94	$6,920	$5,883	$12,803	$2,366,726
95	$6,903	$5,900	$12,803	$2,360,826
96	$6,886	$5,917	$12,803	$2,354,909

第8年供款共

$153,638

第8年利息

$83,754

第8年共還本金

$69,884

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$6,868	$5,935	$12,803	$2,348,974
98	$6,851	$5,952	$12,803	$2,343,022
99	$6,834	$5,969	$12,803	$2,337,053
100	$6,816	$5,987	$12,803	$2,331,066
101	$6,799	$6,004	$12,803	$2,325,062
102	$6,781	$6,022	$12,803	$2,319,040
103	$6,764	$6,039	$12,803	$2,313,001
104	$6,746	$6,057	$12,803	$2,306,944
105	$6,729	$6,075	$12,803	$2,300,869
106	$6,711	$6,092	$12,803	$2,294,777
107	$6,693	$6,110	$12,803	$2,288,667
108	$6,675	$6,128	$12,803	$2,282,539

第9年供款共

$153,638

第9年利息

$81,268

第9年共還本金

$72,370

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$6,657	$6,146	$12,803	$2,276,393
110	$6,639	$6,164	$12,803	$2,270,229
111	$6,622	$6,182	$12,803	$2,264,048
112	$6,603	$6,200	$12,803	$2,257,848
113	$6,585	$6,218	$12,803	$2,251,630
114	$6,567	$6,236	$12,803	$2,245,394
115	$6,549	$6,254	$12,803	$2,239,140
116	$6,531	$6,272	$12,803	$2,232,868
117	$6,513	$6,291	$12,803	$2,226,577
118	$6,494	$6,309	$12,803	$2,220,268
119	$6,476	$6,327	$12,803	$2,213,941
120	$6,457	$6,346	$12,803	$2,207,595

第10年供款共

$153,638

第10年利息

$78,694

第10年共還本金

$74,944

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$6,439	$6,364	$12,803	$2,201,231
122	$6,420	$6,383	$12,803	$2,194,848
123	$6,402	$6,402	$12,803	$2,188,446
124	$6,383	$6,420	$12,803	$2,182,026
125	$6,364	$6,439	$12,803	$2,175,587
126	$6,345	$6,458	$12,803	$2,169,129
127	$6,327	$6,477	$12,803	$2,162,653
128	$6,308	$6,495	$12,803	$2,156,158
129	$6,289	$6,514	$12,803	$2,149,643
130	$6,270	$6,533	$12,803	$2,143,110
131	$6,251	$6,552	$12,803	$2,136,557
132	$6,232	$6,572	$12,803	$2,129,986

第11年供款共

$153,638

第11年利息

$76,029

第11年共還本金

$77,609

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$6,212	$6,591	$12,803	$2,123,395
134	$6,193	$6,610	$12,803	$2,116,785
135	$6,174	$6,629	$12,803	$2,110,156
136	$6,155	$6,649	$12,803	$2,103,507
137	$6,135	$6,668	$12,803	$2,096,840
138	$6,116	$6,687	$12,803	$2,090,152
139	$6,096	$6,707	$12,803	$2,083,445
140	$6,077	$6,726	$12,803	$2,076,719
141	$6,057	$6,746	$12,803	$2,069,973
142	$6,037	$6,766	$12,803	$2,063,207
143	$6,018	$6,785	$12,803	$2,056,422
144	$5,998	$6,805	$12,803	$2,049,616

第12年供款共

$153,638

第12年利息

$73,268

第12年共還本金

$80,370

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$5,978	$6,825	$12,803	$2,042,791
146	$5,958	$6,845	$12,803	$2,035,946
147	$5,938	$6,865	$12,803	$2,029,081
148	$5,918	$6,885	$12,803	$2,022,196
149	$5,898	$6,905	$12,803	$2,015,291
150	$5,878	$6,925	$12,803	$2,008,366
151	$5,858	$6,945	$12,803	$2,001,420
152	$5,837	$6,966	$12,803	$1,994,455
153	$5,817	$6,986	$12,803	$1,987,469
154	$5,797	$7,006	$12,803	$1,980,462
155	$5,776	$7,027	$12,803	$1,973,435
156	$5,756	$7,047	$12,803	$1,966,388

第13年供款共

$153,638

第13年利息

$70,410

第13年共還本金

$83,228

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$5,735	$7,068	$12,803	$1,959,320
158	$5,715	$7,088	$12,803	$1,952,232
159	$5,694	$7,109	$12,803	$1,945,123
160	$5,673	$7,130	$12,803	$1,937,993
161	$5,652	$7,151	$12,803	$1,930,842
162	$5,632	$7,172	$12,803	$1,923,671
163	$5,611	$7,192	$12,803	$1,916,478
164	$5,590	$7,213	$12,803	$1,909,265
165	$5,569	$7,234	$12,803	$1,902,030
166	$5,548	$7,256	$12,803	$1,894,775
167	$5,526	$7,277	$12,803	$1,887,498
168	$5,505	$7,298	$12,803	$1,880,200

第14年供款共

$153,638

第14年利息

$67,450

第14年共還本金

$86,188

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$5,484	$7,319	$12,803	$1,872,881
170	$5,463	$7,341	$12,803	$1,865,540
171	$5,441	$7,362	$12,803	$1,858,178
172	$5,420	$7,383	$12,803	$1,850,795
173	$5,398	$7,405	$12,803	$1,843,390
174	$5,377	$7,427	$12,803	$1,835,963
175	$5,355	$7,448	$12,803	$1,828,515
176	$5,333	$7,470	$12,803	$1,821,045
177	$5,311	$7,492	$12,803	$1,813,553
178	$5,290	$7,514	$12,803	$1,806,039
179	$5,268	$7,536	$12,803	$1,798,504
180	$5,246	$7,558	$12,803	$1,790,946

第15年供款共

$153,638

第15年利息

$64,384

第15年共還本金

$89,254

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$5,224	$7,580	$12,803	$1,783,367
182	$5,201	$7,602	$12,803	$1,775,765
183	$5,179	$7,624	$12,803	$1,768,141
184	$5,157	$7,646	$12,803	$1,760,495
185	$5,135	$7,668	$12,803	$1,752,827
186	$5,112	$7,691	$12,803	$1,745,136
187	$5,090	$7,713	$12,803	$1,737,423
188	$5,067	$7,736	$12,803	$1,729,687
189	$5,045	$7,758	$12,803	$1,721,929
190	$5,022	$7,781	$12,803	$1,714,148
191	$5,000	$7,804	$12,803	$1,706,344
192	$4,977	$7,826	$12,803	$1,698,518

第16年供款共

$153,638

第16年利息

$61,210

第16年共還本金

$92,428

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$4,954	$7,849	$12,803	$1,690,669
194	$4,931	$7,872	$12,803	$1,682,797
195	$4,908	$7,895	$12,803	$1,674,902
196	$4,885	$7,918	$12,803	$1,666,984
197	$4,862	$7,941	$12,803	$1,659,043
198	$4,839	$7,964	$12,803	$1,651,078
199	$4,816	$7,988	$12,803	$1,643,091
200	$4,792	$8,011	$12,803	$1,635,080
201	$4,769	$8,034	$12,803	$1,627,046
202	$4,746	$8,058	$12,803	$1,618,988
203	$4,722	$8,081	$12,803	$1,610,907
204	$4,698	$8,105	$12,803	$1,602,803

第17年供款共

$153,638

第17年利息

$57,922

第17年共還本金

$95,716

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$4,675	$8,128	$12,803	$1,594,674
206	$4,651	$8,152	$12,803	$1,586,522
207	$4,627	$8,176	$12,803	$1,578,346
208	$4,604	$8,200	$12,803	$1,570,147
209	$4,580	$8,224	$12,803	$1,561,923
210	$4,556	$8,248	$12,803	$1,553,676
211	$4,532	$8,272	$12,803	$1,545,404
212	$4,507	$8,296	$12,803	$1,537,108
213	$4,483	$8,320	$12,803	$1,528,788
214	$4,459	$8,344	$12,803	$1,520,444
215	$4,435	$8,369	$12,803	$1,512,076
216	$4,410	$8,393	$12,803	$1,503,683

第18年供款共

$153,638

第18年利息

$54,518

第18年共還本金

$99,120

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$4,386	$8,417	$12,803	$1,495,265
218	$4,361	$8,442	$12,803	$1,486,823
219	$4,337	$8,467	$12,803	$1,478,357
220	$4,312	$8,491	$12,803	$1,469,865
221	$4,287	$8,516	$12,803	$1,461,349
222	$4,262	$8,541	$12,803	$1,452,808
223	$4,237	$8,566	$12,803	$1,444,243
224	$4,212	$8,591	$12,803	$1,435,652
225	$4,187	$8,616	$12,803	$1,427,036
226	$4,162	$8,641	$12,803	$1,418,395
227	$4,137	$8,666	$12,803	$1,409,729
228	$4,112	$8,691	$12,803	$1,401,037

第19年供款共

$153,638

第19年利息

$50,993

第19年共還本金

$102,645

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$4,086	$8,717	$12,803	$1,392,321
230	$4,061	$8,742	$12,803	$1,383,578
231	$4,035	$8,768	$12,803	$1,374,811
232	$4,010	$8,793	$12,803	$1,366,017
233	$3,984	$8,819	$12,803	$1,357,198
234	$3,958	$8,845	$12,803	$1,348,354
235	$3,933	$8,870	$12,803	$1,339,483
236	$3,907	$8,896	$12,803	$1,330,587
237	$3,881	$8,922	$12,803	$1,321,665
238	$3,855	$8,948	$12,803	$1,312,716
239	$3,829	$8,974	$12,803	$1,303,742
240	$3,803	$9,001	$12,803	$1,294,741

第20年供款共

$153,638

第20年利息

$47,342

第20年共還本金

$106,296

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$3,776	$9,027	$12,803	$1,285,715
242	$3,750	$9,053	$12,803	$1,276,661
243	$3,724	$9,080	$12,803	$1,267,582
244	$3,697	$9,106	$12,803	$1,258,476
245	$3,671	$9,133	$12,803	$1,249,343
246	$3,644	$9,159	$12,803	$1,240,184
247	$3,617	$9,186	$12,803	$1,230,998
248	$3,590	$9,213	$12,803	$1,221,785
249	$3,564	$9,240	$12,803	$1,212,546
250	$3,537	$9,267	$12,803	$1,203,279
251	$3,510	$9,294	$12,803	$1,193,985
252	$3,482	$9,321	$12,803	$1,184,665

第21年供款共

$153,638

第21年利息

$43,561

第21年共還本金

$110,077

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$3,455	$9,348	$12,803	$1,175,317
254	$3,428	$9,375	$12,803	$1,165,942
255	$3,401	$9,402	$12,803	$1,156,539
256	$3,373	$9,430	$12,803	$1,147,109
257	$3,346	$9,457	$12,803	$1,137,652
258	$3,318	$9,485	$12,803	$1,128,167
259	$3,290	$9,513	$12,803	$1,118,654
260	$3,263	$9,540	$12,803	$1,109,114
261	$3,235	$9,568	$12,803	$1,099,545
262	$3,207	$9,596	$12,803	$1,089,949
263	$3,179	$9,624	$12,803	$1,080,325
264	$3,151	$9,652	$12,803	$1,070,673

第22年供款共

$153,638

第22年利息

$39,646

第22年共還本金

$113,992

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$3,123	$9,680	$12,803	$1,060,993
266	$3,095	$9,709	$12,803	$1,051,284
267	$3,066	$9,737	$12,803	$1,041,547
268	$3,038	$9,765	$12,803	$1,031,782
269	$3,009	$9,794	$12,803	$1,021,988
270	$2,981	$9,822	$12,803	$1,012,166
271	$2,952	$9,851	$12,803	$1,002,315
272	$2,923	$9,880	$12,803	$992,435
273	$2,895	$9,909	$12,803	$982,526
274	$2,866	$9,937	$12,803	$972,589
275	$2,837	$9,966	$12,803	$962,622
276	$2,808	$9,996	$12,803	$952,627

第23年供款共

$153,638

第23年利息

$35,592

第23年共還本金

$118,046

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$2,778	$10,025	$12,803	$942,602
278	$2,749	$10,054	$12,803	$932,548
279	$2,720	$10,083	$12,803	$922,465
280	$2,691	$10,113	$12,803	$912,352
281	$2,661	$10,142	$12,803	$902,210
282	$2,631	$10,172	$12,803	$892,039
283	$2,602	$10,201	$12,803	$881,837
284	$2,572	$10,231	$12,803	$871,606
285	$2,542	$10,261	$12,803	$861,345
286	$2,512	$10,291	$12,803	$851,054
287	$2,482	$10,321	$12,803	$840,733
288	$2,452	$10,351	$12,803	$830,382

第24年供款共

$153,638

第24年利息

$31,393

第24年共還本金

$122,245

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$2,422	$10,381	$12,803	$820,001
290	$2,392	$10,411	$12,803	$809,589
291	$2,361	$10,442	$12,803	$799,148
292	$2,331	$10,472	$12,803	$788,675
293	$2,300	$10,503	$12,803	$778,172
294	$2,270	$10,533	$12,803	$767,639
295	$2,239	$10,564	$12,803	$757,075
296	$2,208	$10,595	$12,803	$746,480
297	$2,177	$10,626	$12,803	$735,854
298	$2,146	$10,657	$12,803	$725,197
299	$2,115	$10,688	$12,803	$714,509
300	$2,084	$10,719	$12,803	$703,790

第25年供款共

$153,638

第25年利息

$27,045

第25年共還本金

$126,593

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,053	$10,750	$12,803	$693,039
302	$2,021	$10,782	$12,803	$682,257
303	$1,990	$10,813	$12,803	$671,444
304	$1,958	$10,845	$12,803	$660,599
305	$1,927	$10,876	$12,803	$649,723
306	$1,895	$10,908	$12,803	$638,815
307	$1,863	$10,940	$12,803	$627,875
308	$1,831	$10,972	$12,803	$616,903
309	$1,799	$11,004	$12,803	$605,899
310	$1,767	$11,036	$12,803	$594,863
311	$1,735	$11,068	$12,803	$583,795
312	$1,703	$11,100	$12,803	$572,695

第26年供款共

$153,638

第26年利息

$22,543

第26年共還本金

$131,095

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$1,670	$11,133	$12,803	$561,562
314	$1,638	$11,165	$12,803	$550,397
315	$1,605	$11,198	$12,803	$539,199
316	$1,573	$11,230	$12,803	$527,968
317	$1,540	$11,263	$12,803	$516,705
318	$1,507	$11,296	$12,803	$505,409
319	$1,474	$11,329	$12,803	$494,080
320	$1,441	$11,362	$12,803	$482,718
321	$1,408	$11,395	$12,803	$471,322
322	$1,375	$11,428	$12,803	$459,894
323	$1,341	$11,462	$12,803	$448,432
324	$1,308	$11,495	$12,803	$436,937

第27年供款共

$153,638

第27年利息

$17,880

第27年共還本金

$135,758

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,274	$11,529	$12,803	$425,408
326	$1,241	$11,562	$12,803	$413,846
327	$1,207	$11,596	$12,803	$402,250
328	$1,173	$11,630	$12,803	$390,620
329	$1,139	$11,664	$12,803	$378,956
330	$1,105	$11,698	$12,803	$367,258
331	$1,071	$11,732	$12,803	$355,526
332	$1,037	$11,766	$12,803	$343,760
333	$1,003	$11,801	$12,803	$331,959
334	$968	$11,835	$12,803	$320,124
335	$934	$11,869	$12,803	$308,255
336	$899	$11,904	$12,803	$296,351

第28年供款共

$153,638

第28年利息

$13,052

第28年共還本金

$140,586

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$864	$11,939	$12,803	$284,412
338	$830	$11,974	$12,803	$272,438
339	$795	$12,009	$12,803	$260,430
340	$760	$12,044	$12,803	$248,386
341	$724	$12,079	$12,803	$236,308
342	$689	$12,114	$12,803	$224,194
343	$654	$12,149	$12,803	$212,044
344	$618	$12,185	$12,803	$199,860
345	$583	$12,220	$12,803	$187,639
346	$547	$12,256	$12,803	$175,384
347	$512	$12,292	$12,803	$163,092
348	$476	$12,327	$12,803	$150,764

第29年供款共

$153,638

第29年利息

$8,052

第29年共還本金

$145,586

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$440	$12,363	$12,803	$138,401
350	$404	$12,399	$12,803	$126,002
351	$368	$12,436	$12,803	$113,566
352	$331	$12,472	$12,803	$101,094
353	$295	$12,508	$12,803	$88,586
354	$258	$12,545	$12,803	$76,041
355	$222	$12,581	$12,803	$63,459
356	$185	$12,618	$12,803	$50,841
357	$148	$12,655	$12,803	$38,187
358	$111	$12,692	$12,803	$25,495
359	$74	$12,729	$12,803	$12,766
360	$37	$12,766	$12,803	$0

第30年供款共

$153,638

第30年利息

$2,874

第30年共還本金

$150,764

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$10,087,939

免責聲明

筍盤推介

按揭保險費
info