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$10,105,696

每月供款
$12,933

首期

$5,120,000

總貸款額

$2,880,000

總利息

$1,775,696

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$5,450,000

按月供比率計算

$25,865

置業成本總預算

HK$5,450,000

首期

$5,120,000
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

$25,865

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08座

thumb_up

優質海景三房,筍價罕有放盤

實

660 呎

@12,879

建

819 呎

@10,379

local_fire_department 至HIT

售$850 萬

實

660 呎

@12,879

建

819 呎

@10,379

售$850 萬

local_fire_department 至HIT

沙田欣廷軒

thumb_up

高層開揚👍👍　買住現成新淨靚裝兩房🏠🏠

實

393 呎

@18,321

建

526 呎

@13,688

real_estate_agent 罕有放盤 pets 愛竉必選

售$720 萬

實

393 呎

@18,321

建

526 呎

@13,688

售$720 萬

real_estate_agent 罕有放盤 pets 愛竉必選

馬鞍山迎海

thumb_up

真實筍盤迎海靚裝兩房

實

511 呎

@14,090

local_fire_department 至HIT

售$720 萬

實

511 呎

@14,090

售$720 萬

local_fire_department 至HIT

馬鞍山天宇海第2B座

thumb_up

三房池景開陽舒適價可傾

實

666 呎

@12,162

建

878 呎

@9,226

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

售$810 萬

實

666 呎

@12,162

建

878 呎

@9,226

售$810 萬

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

馬鞍山迎海

thumb_up

罕有放盤首置收租首選

實

547 呎

@15,320

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 vpn_key 有匙即睇

售$838 萬

實

547 呎

@15,320

售$838 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 vpn_key 有匙即睇

沙田碧濤花園

thumb_up

罕有馬場河景 3房必選

實

739 呎

@9,986

建

1,029 呎

@7,172

local_fire_department 至HIT transfer_within_a_station 人才必選

售$738 萬

實

739 呎

@9,986

建

1,029 呎

@7,172

售$738 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

馬鞍山海典居第02座

thumb_up

海典居罕有東南2房放賣市中心有露台

實

558 呎

@13,530

建

733 呎

@10,300

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

售$755 萬

實

558 呎

@13,530

建

733 呎

@10,300

售$755 萬

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

沙田玖瓏山天瓏閣

thumb_up

玖瓏山天瓏閣靚裝即買即住即收租

實

654 呎

@12,232

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

654 呎

@12,232

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山迎濤灣 A座

thumb_up

迎濤灣 A座

實

773 呎

@9,702

建

959 呎

@7,821

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$750 萬

實

773 呎

@9,702

建

959 呎

@7,821

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

馬鞍山迎海第03期星灣御第23座

thumb_up

奇豐精選靚裝有傢電適合新婚人仕

實

479 呎

@15,658

local_fire_department 至HIT

售$750 萬

實

479 呎

@15,658

售$750 萬

local_fire_department 至HIT

KOL實拍 VR實景

馬鞍山海典居第01座

thumb_up

市中心豪宅 2房超筍價有匙即睇

實

559 呎

@12,880

建

750 呎

@9,600

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$720 萬

實

559 呎

@12,880

建

750 呎

@9,600

售$720 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

馬鞍山銀湖天峰第02座

thumb_up

銀湖天峰 2房1儲開揚景觀

實

605 呎

@14,876

建

792 呎

@11,364

local_fire_department 至HIT

售$900 萬

實

605 呎

@14,876

建

792 呎

@11,364

售$900 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$17,237	$13,245	$10,854	$9,263
1.500	$17,877	$13,897	$11,518	$9,939
2.000	$18,533	$14,569	$12,207	$10,645
2.500	$19,204	$15,261	$12,920	$11,379
3.000	$19,889	$15,972	$13,657	$12,142
3.500	$20,589	$16,703	$14,418	$12,932
4.000	$21,303	$17,452	$15,202	$13,750
4.500	$22,032	$18,220	$16,008	$14,593
5.000	$22,775	$19,007	$16,836	$15,460
5.500	$23,532	$19,811	$17,686	$16,352
6.000	$24,303	$20,633	$18,556	$17,267

每月供款$12,933

年期

30年

貸款金額

$2,880,000

總利息

$1,775,696

總貸款連利息

$4,655,696

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$8,400	$4,532	$12,932	$2,875,468
2	$8,387	$4,546	$12,932	$2,870,922
3	$8,374	$4,559	$12,932	$2,866,363
4	$8,360	$4,572	$12,932	$2,861,791
5	$8,347	$4,586	$12,932	$2,857,205
6	$8,334	$4,599	$12,932	$2,852,606
7	$8,320	$4,612	$12,932	$2,847,994
8	$8,307	$4,626	$12,932	$2,843,368
9	$8,293	$4,639	$12,932	$2,838,728
10	$8,280	$4,653	$12,932	$2,834,076
11	$8,266	$4,666	$12,932	$2,829,409
12	$8,252	$4,680	$12,932	$2,824,729

第1年供款共

$155,190

第1年利息

$99,919

第1年共還本金

$55,271

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$8,239	$4,694	$12,932	$2,820,035
14	$8,225	$4,707	$12,932	$2,815,328
15	$8,211	$4,721	$12,932	$2,810,607
16	$8,198	$4,735	$12,932	$2,805,872
17	$8,184	$4,749	$12,932	$2,801,123
18	$8,170	$4,763	$12,932	$2,796,361
19	$8,156	$4,776	$12,932	$2,791,584
20	$8,142	$4,790	$12,932	$2,786,794
21	$8,128	$4,804	$12,932	$2,781,990
22	$8,114	$4,818	$12,932	$2,777,171
23	$8,100	$4,832	$12,932	$2,772,339
24	$8,086	$4,846	$12,932	$2,767,492

第2年供款共

$155,190

第2年利息

$97,953

第2年共還本金

$57,237

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$8,072	$4,861	$12,932	$2,762,632
26	$8,058	$4,875	$12,932	$2,757,757
27	$8,043	$4,889	$12,932	$2,752,868
28	$8,029	$4,903	$12,932	$2,747,965
29	$8,015	$4,918	$12,932	$2,743,047
30	$8,001	$4,932	$12,932	$2,738,115
31	$7,986	$4,946	$12,932	$2,733,169
32	$7,972	$4,961	$12,932	$2,728,208
33	$7,957	$4,975	$12,932	$2,723,233
34	$7,943	$4,990	$12,932	$2,718,243
35	$7,928	$5,004	$12,932	$2,713,239
36	$7,914	$5,019	$12,932	$2,708,220

第3年供款共

$155,190

第3年利息

$95,917

第3年共還本金

$59,272

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$7,899	$5,034	$12,932	$2,703,186
38	$7,884	$5,048	$12,932	$2,698,138
39	$7,870	$5,063	$12,932	$2,693,075
40	$7,855	$5,078	$12,932	$2,687,998
41	$7,840	$5,092	$12,932	$2,682,905
42	$7,825	$5,107	$12,932	$2,677,798
43	$7,810	$5,122	$12,932	$2,672,676
44	$7,795	$5,137	$12,932	$2,667,538
45	$7,780	$5,152	$12,932	$2,662,386
46	$7,765	$5,167	$12,932	$2,657,219
47	$7,750	$5,182	$12,932	$2,652,037
48	$7,735	$5,197	$12,932	$2,646,839

第4年供款共

$155,190

第4年利息

$93,809

第4年共還本金

$61,381

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$7,720	$5,213	$12,932	$2,641,627
50	$7,705	$5,228	$12,932	$2,636,399
51	$7,689	$5,243	$12,932	$2,631,156
52	$7,674	$5,258	$12,932	$2,625,898
53	$7,659	$5,274	$12,932	$2,620,624
54	$7,643	$5,289	$12,932	$2,615,335
55	$7,628	$5,304	$12,932	$2,610,031
56	$7,613	$5,320	$12,932	$2,604,711
57	$7,597	$5,335	$12,932	$2,599,375
58	$7,582	$5,351	$12,932	$2,594,025
59	$7,566	$5,367	$12,932	$2,588,658
60	$7,550	$5,382	$12,932	$2,583,276

第5年供款共

$155,190

第5年利息

$91,626

第5年共還本金

$63,564

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$7,535	$5,398	$12,932	$2,577,878
62	$7,519	$5,414	$12,932	$2,572,464
63	$7,503	$5,429	$12,932	$2,567,035
64	$7,487	$5,445	$12,932	$2,561,589
65	$7,471	$5,461	$12,932	$2,556,128
66	$7,455	$5,477	$12,932	$2,550,651
67	$7,439	$5,493	$12,932	$2,545,158
68	$7,423	$5,509	$12,932	$2,539,649
69	$7,407	$5,525	$12,932	$2,534,124
70	$7,391	$5,541	$12,932	$2,528,582
71	$7,375	$5,557	$12,932	$2,523,025
72	$7,359	$5,574	$12,932	$2,517,451

第6年供款共

$155,190

第6年利息

$89,365

第6年共還本金

$65,824

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$7,343	$5,590	$12,932	$2,511,861
74	$7,326	$5,606	$12,932	$2,506,255
75	$7,310	$5,623	$12,932	$2,500,633
76	$7,294	$5,639	$12,932	$2,494,994
77	$7,277	$5,655	$12,932	$2,489,338
78	$7,261	$5,672	$12,932	$2,483,666
79	$7,244	$5,688	$12,932	$2,477,978
80	$7,227	$5,705	$12,932	$2,472,273
81	$7,211	$5,722	$12,932	$2,466,551
82	$7,194	$5,738	$12,932	$2,460,813
83	$7,177	$5,755	$12,932	$2,455,057
84	$7,161	$5,772	$12,932	$2,449,286

第7年供款共

$155,190

第7年利息

$87,024

第7年共還本金

$68,166

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$7,144	$5,789	$12,932	$2,443,497
86	$7,127	$5,806	$12,932	$2,437,691
87	$7,110	$5,823	$12,932	$2,431,869
88	$7,093	$5,840	$12,932	$2,426,029
89	$7,076	$5,857	$12,932	$2,420,173
90	$7,059	$5,874	$12,932	$2,414,299
91	$7,042	$5,891	$12,932	$2,408,408
92	$7,025	$5,908	$12,932	$2,402,500
93	$7,007	$5,925	$12,932	$2,396,575
94	$6,990	$5,942	$12,932	$2,390,633
95	$6,973	$5,960	$12,932	$2,384,673
96	$6,955	$5,977	$12,932	$2,378,696

第8年供款共

$155,190

第8年利息

$84,600

第8年共還本金

$70,590

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$6,938	$5,995	$12,932	$2,372,701
98	$6,920	$6,012	$12,932	$2,366,689
99	$6,903	$6,030	$12,932	$2,360,659
100	$6,885	$6,047	$12,932	$2,354,612
101	$6,868	$6,065	$12,932	$2,348,547
102	$6,850	$6,083	$12,932	$2,342,464
103	$6,832	$6,100	$12,932	$2,336,364
104	$6,814	$6,118	$12,932	$2,330,246
105	$6,797	$6,136	$12,932	$2,324,110
106	$6,779	$6,154	$12,932	$2,317,956
107	$6,761	$6,172	$12,932	$2,311,785
108	$6,743	$6,190	$12,932	$2,305,595

第9年供款共

$155,190

第9年利息

$82,089

第9年共還本金

$73,101

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$6,725	$6,208	$12,932	$2,299,387
110	$6,707	$6,226	$12,932	$2,293,161
111	$6,688	$6,244	$12,932	$2,286,917
112	$6,670	$6,262	$12,932	$2,280,655
113	$6,652	$6,281	$12,932	$2,274,374
114	$6,634	$6,299	$12,932	$2,268,075
115	$6,615	$6,317	$12,932	$2,261,758
116	$6,597	$6,336	$12,932	$2,255,422
117	$6,578	$6,354	$12,932	$2,249,068
118	$6,560	$6,373	$12,932	$2,242,695
119	$6,541	$6,391	$12,932	$2,236,304
120	$6,523	$6,410	$12,932	$2,229,894

第10年供款共

$155,190

第10年利息

$79,489

第10年共還本金

$75,701

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$6,504	$6,429	$12,932	$2,223,465
122	$6,485	$6,447	$12,932	$2,217,018
123	$6,466	$6,466	$12,932	$2,210,552
124	$6,447	$6,485	$12,932	$2,204,067
125	$6,429	$6,504	$12,932	$2,197,563
126	$6,410	$6,523	$12,932	$2,191,040
127	$6,391	$6,542	$12,932	$2,184,498
128	$6,371	$6,561	$12,932	$2,177,937
129	$6,352	$6,580	$12,932	$2,171,357
130	$6,333	$6,599	$12,932	$2,164,757
131	$6,314	$6,619	$12,932	$2,158,139
132	$6,295	$6,638	$12,932	$2,151,501

第11年供款共

$155,190

第11年利息

$76,797

第11年共還本金

$78,393

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$6,275	$6,657	$12,932	$2,144,844
134	$6,256	$6,677	$12,932	$2,138,167
135	$6,236	$6,696	$12,932	$2,131,471
136	$6,217	$6,716	$12,932	$2,124,755
137	$6,197	$6,735	$12,932	$2,118,020
138	$6,178	$6,755	$12,932	$2,111,265
139	$6,158	$6,775	$12,932	$2,104,490
140	$6,138	$6,794	$12,932	$2,097,696
141	$6,118	$6,814	$12,932	$2,090,882
142	$6,098	$6,834	$12,932	$2,084,047
143	$6,078	$6,854	$12,932	$2,077,193
144	$6,058	$6,874	$12,932	$2,070,319

第12年供款共

$155,190

第12年利息

$74,008

第12年共還本金

$81,181

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$6,038	$6,894	$12,932	$2,063,425
146	$6,018	$6,914	$12,932	$2,056,511
147	$5,998	$6,934	$12,932	$2,049,577
148	$5,978	$6,955	$12,932	$2,042,622
149	$5,958	$6,975	$12,932	$2,035,648
150	$5,937	$6,995	$12,932	$2,028,652
151	$5,917	$7,016	$12,932	$2,021,637
152	$5,896	$7,036	$12,932	$2,014,601
153	$5,876	$7,057	$12,932	$2,007,544
154	$5,855	$7,077	$12,932	$2,000,467
155	$5,835	$7,098	$12,932	$1,993,369
156	$5,814	$7,118	$12,932	$1,986,251

第13年供款共

$155,190

第13年利息

$71,121

第13年共還本金

$84,069

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$5,793	$7,139	$12,932	$1,979,111
158	$5,772	$7,160	$12,932	$1,971,951
159	$5,752	$7,181	$12,932	$1,964,770
160	$5,731	$7,202	$12,932	$1,957,568
161	$5,710	$7,223	$12,932	$1,950,346
162	$5,689	$7,244	$12,932	$1,943,102
163	$5,667	$7,265	$12,932	$1,935,836
164	$5,646	$7,286	$12,932	$1,928,550
165	$5,625	$7,308	$12,932	$1,921,243
166	$5,604	$7,329	$12,932	$1,913,914
167	$5,582	$7,350	$12,932	$1,906,564
168	$5,561	$7,372	$12,932	$1,899,192

第14年供款共

$155,190

第14年利息

$68,131

第14年共還本金

$87,059

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$5,539	$7,393	$12,932	$1,891,799
170	$5,518	$7,415	$12,932	$1,884,384
171	$5,496	$7,436	$12,932	$1,876,948
172	$5,474	$7,458	$12,932	$1,869,490
173	$5,453	$7,480	$12,932	$1,862,010
174	$5,431	$7,502	$12,932	$1,854,508
175	$5,409	$7,524	$12,932	$1,846,985
176	$5,387	$7,545	$12,932	$1,839,439
177	$5,365	$7,567	$12,932	$1,831,872
178	$5,343	$7,590	$12,932	$1,824,282
179	$5,321	$7,612	$12,932	$1,816,670
180	$5,299	$7,634	$12,932	$1,809,037

第15年供款共

$155,190

第15年利息

$65,035

第15年共還本金

$90,155

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$5,276	$7,656	$12,932	$1,801,380
182	$5,254	$7,678	$12,932	$1,793,702
183	$5,232	$7,701	$12,932	$1,786,001
184	$5,209	$7,723	$12,932	$1,778,278
185	$5,187	$7,746	$12,932	$1,770,532
186	$5,164	$7,768	$12,932	$1,762,764
187	$5,141	$7,791	$12,932	$1,754,972
188	$5,119	$7,814	$12,932	$1,747,159
189	$5,096	$7,837	$12,932	$1,739,322
190	$5,073	$7,859	$12,932	$1,731,463
191	$5,050	$7,882	$12,932	$1,723,580
192	$5,027	$7,905	$12,932	$1,715,675

第16年供款共

$155,190

第16年利息

$61,828

第16年共還本金

$93,362

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$5,004	$7,928	$12,932	$1,707,746
194	$4,981	$7,952	$12,932	$1,699,795
195	$4,958	$7,975	$12,932	$1,691,820
196	$4,934	$7,998	$12,932	$1,683,822
197	$4,911	$8,021	$12,932	$1,675,801
198	$4,888	$8,045	$12,932	$1,667,756
199	$4,864	$8,068	$12,932	$1,659,688
200	$4,841	$8,092	$12,932	$1,651,596
201	$4,817	$8,115	$12,932	$1,643,481
202	$4,793	$8,139	$12,932	$1,635,342
203	$4,770	$8,163	$12,932	$1,627,179
204	$4,746	$8,187	$12,932	$1,618,992

第17年供款共

$155,190

第17年利息

$58,507

第17年共還本金

$96,682

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$4,722	$8,210	$12,932	$1,610,782
206	$4,698	$8,234	$12,932	$1,602,548
207	$4,674	$8,258	$12,932	$1,594,289
208	$4,650	$8,282	$12,932	$1,586,007
209	$4,626	$8,307	$12,932	$1,577,700
210	$4,602	$8,331	$12,932	$1,569,369
211	$4,577	$8,355	$12,932	$1,561,014
212	$4,553	$8,380	$12,932	$1,552,635
213	$4,529	$8,404	$12,932	$1,544,231
214	$4,504	$8,428	$12,932	$1,535,802
215	$4,479	$8,453	$12,932	$1,527,349
216	$4,455	$8,478	$12,932	$1,518,871

第18年供款共

$155,190

第18年利息

$55,069

第18年共還本金

$100,121

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$4,430	$8,502	$12,932	$1,510,369
218	$4,405	$8,527	$12,932	$1,501,842
219	$4,380	$8,552	$12,932	$1,493,290
220	$4,355	$8,577	$12,932	$1,484,713
221	$4,330	$8,602	$12,932	$1,476,110
222	$4,305	$8,627	$12,932	$1,467,483
223	$4,280	$8,652	$12,932	$1,458,831
224	$4,255	$8,678	$12,932	$1,450,153
225	$4,230	$8,703	$12,932	$1,441,450
226	$4,204	$8,728	$12,932	$1,432,722
227	$4,179	$8,754	$12,932	$1,423,969
228	$4,153	$8,779	$12,932	$1,415,189

第19年供款共

$155,190

第19年利息

$51,508

第19年共還本金

$103,682

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$4,128	$8,805	$12,932	$1,406,384
230	$4,102	$8,831	$12,932	$1,397,554
231	$4,076	$8,856	$12,932	$1,388,698
232	$4,050	$8,882	$12,932	$1,379,815
233	$4,024	$8,908	$12,932	$1,370,907
234	$3,998	$8,934	$12,932	$1,361,973
235	$3,972	$8,960	$12,932	$1,353,013
236	$3,946	$8,986	$12,932	$1,344,027
237	$3,920	$9,012	$12,932	$1,335,015
238	$3,894	$9,039	$12,932	$1,325,976
239	$3,867	$9,065	$12,932	$1,316,911
240	$3,841	$9,091	$12,932	$1,307,820

第20年供款共

$155,190

第20年利息

$47,820

第20年共還本金

$107,370

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$3,814	$9,118	$12,932	$1,298,702
242	$3,788	$9,145	$12,932	$1,289,557
243	$3,761	$9,171	$12,932	$1,280,386
244	$3,734	$9,198	$12,932	$1,271,188
245	$3,708	$9,225	$12,932	$1,261,963
246	$3,681	$9,252	$12,932	$1,252,711
247	$3,654	$9,279	$12,932	$1,243,432
248	$3,627	$9,306	$12,932	$1,234,126
249	$3,600	$9,333	$12,932	$1,224,793
250	$3,572	$9,360	$12,932	$1,215,433
251	$3,545	$9,387	$12,932	$1,206,046
252	$3,518	$9,415	$12,932	$1,196,631

第21年供款共

$155,190

第21年利息

$44,001

第21年共還本金

$111,189

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$3,490	$9,442	$12,932	$1,187,189
254	$3,463	$9,470	$12,932	$1,177,719
255	$3,435	$9,497	$12,932	$1,168,221
256	$3,407	$9,525	$12,932	$1,158,696
257	$3,380	$9,553	$12,932	$1,149,143
258	$3,352	$9,581	$12,932	$1,139,562
259	$3,324	$9,609	$12,932	$1,129,954
260	$3,296	$9,637	$12,932	$1,120,317
261	$3,268	$9,665	$12,932	$1,110,652
262	$3,239	$9,693	$12,932	$1,100,959
263	$3,211	$9,721	$12,932	$1,091,238
264	$3,183	$9,750	$12,932	$1,081,488

第22年供款共

$155,190

第22年利息

$40,047

第22年共還本金

$115,143

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$3,154	$9,778	$12,932	$1,071,710
266	$3,126	$9,807	$12,932	$1,061,903
267	$3,097	$9,835	$12,932	$1,052,068
268	$3,069	$9,864	$12,932	$1,042,204
269	$3,040	$9,893	$12,932	$1,032,311
270	$3,011	$9,922	$12,932	$1,022,389
271	$2,982	$9,951	$12,932	$1,012,439
272	$2,953	$9,980	$12,932	$1,002,459
273	$2,924	$10,009	$12,932	$992,451
274	$2,895	$10,038	$12,932	$982,413
275	$2,865	$10,067	$12,932	$972,346
276	$2,836	$10,096	$12,932	$962,249

第23年供款共

$155,190

第23年利息

$35,951

第23年共還本金

$119,238

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$2,807	$10,126	$12,932	$952,123
278	$2,777	$10,155	$12,932	$941,968
279	$2,747	$10,185	$12,932	$931,783
280	$2,718	$10,215	$12,932	$921,568
281	$2,688	$10,245	$12,932	$911,323
282	$2,658	$10,274	$12,932	$901,049
283	$2,628	$10,304	$12,932	$890,745
284	$2,598	$10,334	$12,932	$880,410
285	$2,568	$10,365	$12,932	$870,045
286	$2,538	$10,395	$12,932	$859,651
287	$2,507	$10,425	$12,932	$849,225
288	$2,477	$10,456	$12,932	$838,770

第24年供款共

$155,190

第24年利息

$31,710

第24年共還本金

$123,479

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$2,446	$10,486	$12,932	$828,284
290	$2,416	$10,517	$12,932	$817,767
291	$2,385	$10,547	$12,932	$807,220
292	$2,354	$10,578	$12,932	$796,642
293	$2,324	$10,609	$12,932	$786,033
294	$2,293	$10,640	$12,932	$775,393
295	$2,262	$10,671	$12,932	$764,722
296	$2,230	$10,702	$12,932	$754,020
297	$2,199	$10,733	$12,932	$743,287
298	$2,168	$10,765	$12,932	$732,522
299	$2,137	$10,796	$12,932	$721,726
300	$2,105	$10,827	$12,932	$710,899

第25年供款共

$155,190

第25年利息

$27,319

第25年共還本金

$127,871

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,073	$10,859	$12,932	$700,040
302	$2,042	$10,891	$12,932	$689,149
303	$2,010	$10,922	$12,932	$678,226
304	$1,978	$10,954	$12,932	$667,272
305	$1,946	$10,986	$12,932	$656,286
306	$1,914	$11,018	$12,932	$645,268
307	$1,882	$11,050	$12,932	$634,217
308	$1,850	$11,083	$12,932	$623,134
309	$1,817	$11,115	$12,932	$612,019
310	$1,785	$11,147	$12,932	$600,872
311	$1,753	$11,180	$12,932	$589,692
312	$1,720	$11,213	$12,932	$578,479

第26年供款共

$155,190

第26年利息

$22,771

第26年共還本金

$132,419

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$1,687	$11,245	$12,932	$567,234
314	$1,654	$11,278	$12,932	$555,956
315	$1,622	$11,311	$12,932	$544,645
316	$1,589	$11,344	$12,932	$533,301
317	$1,555	$11,377	$12,932	$521,924
318	$1,522	$11,410	$12,932	$510,514
319	$1,489	$11,443	$12,932	$499,071
320	$1,456	$11,477	$12,932	$487,594
321	$1,422	$11,510	$12,932	$476,083
322	$1,389	$11,544	$12,932	$464,539
323	$1,355	$11,578	$12,932	$452,962
324	$1,321	$11,611	$12,932	$441,350

第27年供款共

$155,190

第27年利息

$18,061

第27年共還本金

$137,129

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,287	$11,645	$12,932	$429,705
326	$1,253	$11,679	$12,932	$418,026
327	$1,219	$11,713	$12,932	$406,313
328	$1,185	$11,747	$12,932	$394,565
329	$1,151	$11,782	$12,932	$382,784
330	$1,116	$11,816	$12,932	$370,968
331	$1,082	$11,850	$12,932	$359,117
332	$1,047	$11,885	$12,932	$347,232
333	$1,013	$11,920	$12,932	$335,312
334	$978	$11,954	$12,932	$323,358
335	$943	$11,989	$12,932	$311,369
336	$908	$12,024	$12,932	$299,344

第28年供款共

$155,190

第28年利息

$13,184

第28年共還本金

$142,006

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$873	$12,059	$12,932	$287,285
338	$838	$12,095	$12,932	$275,190
339	$803	$12,130	$12,932	$263,060
340	$767	$12,165	$12,932	$250,895
341	$732	$12,201	$12,932	$238,695
342	$696	$12,236	$12,932	$226,458
343	$661	$12,272	$12,932	$214,186
344	$625	$12,308	$12,932	$201,878
345	$589	$12,344	$12,932	$189,535
346	$553	$12,380	$12,932	$177,155
347	$517	$12,416	$12,932	$164,739
348	$480	$12,452	$12,932	$152,287

第29年供款共

$155,190

第29年利息

$8,133

第29年共還本金

$147,057

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$444	$12,488	$12,932	$139,799
350	$408	$12,525	$12,932	$127,274
351	$371	$12,561	$12,932	$114,713
352	$335	$12,598	$12,932	$102,115
353	$298	$12,635	$12,932	$89,480
354	$261	$12,672	$12,932	$76,809
355	$224	$12,708	$12,932	$64,100
356	$187	$12,746	$12,932	$51,355
357	$150	$12,783	$12,932	$38,572
358	$113	$12,820	$12,932	$25,752
359	$75	$12,857	$12,932	$12,895
360	$38	$12,895	$12,932	$0

第30年供款共

$155,190

第30年利息

$2,903

第30年共還本金

$152,287

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$10,105,696

免責聲明

筍盤推介

按揭保險費
info