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$9,969,767

每月供款
$12,255

首期

$5,228,000

總貸款額

$2,772,000

總利息

$1,639,767

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$5,558,000

按月供比率計算

$24,510

置業成本總預算

HK$5,558,000

首期

$5,228,000
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

$24,510

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

馬鞍山嵐岸 2房(1套) 海景租買皆筍

thumb_up

嵐岸 2房(1套) 海景租買皆筍

實

701 呎

@12,268

建

939 呎

@9,159

local_fire_department 至HIT vpn_key 有匙即睇

售$860 萬

實

701 呎

@12,268

建

939 呎

@9,159

售$860 萬

local_fire_department 至HIT vpn_key 有匙即睇

馬鞍山薈朗第01座

thumb_up

【特色單位】【內置樓梯上天台】

實

427 呎

@19,906

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 pets 愛竉必選

售$850 萬

實

427 呎

@19,906

售$850 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 pets 愛竉必選

馬鞍山海柏花園第04座

thumb_up

海柏花園新裝海景3房

實

567 呎

@15,520

建

757 呎

@11,625

local_fire_department 至HIT

售$880 萬

實

567 呎

@15,520

建

757 呎

@11,625

售$880 萬

local_fire_department 至HIT

馬鞍山迎海第01期第05座

thumb_up

高層海景兩房特式單位

實

541 呎

@15,712

建

682 呎

@12,463

real_estate_agent 罕有放盤 hotel_class 樓王

售$850 萬

實

541 呎

@15,712

建

682 呎

@12,463

售$850 萬

real_estate_agent 罕有放盤 hotel_class 樓王

馬鞍山新港城 M座

thumb_up

海景3房地鐵及大型商場上蓋方便

實

618 呎

@12,864

建

832 呎

@9,555

local_fire_department 至HIT

售$795 萬

實

618 呎

@12,864

建

832 呎

@9,555

售$795 萬

local_fire_department 至HIT

馬鞍山翠擁華庭

thumb_up

馬鞍山翠擁華庭

實

675 呎

@10,370

建

868 呎

@8,065

local_fire_department 至HIT

售$700 萬

實

675 呎

@10,370

建

868 呎

@8,065

售$700 萬

local_fire_department 至HIT

馬鞍山迎海第01期第05座

thumb_up

高層開揚, 鐵路靚盤

實

483 呎

@14,493

建

605 呎

@11,570

local_fire_department 至HIT

售$700 萬

實

483 呎

@14,493

建

605 呎

@11,570

售$700 萬

local_fire_department 至HIT

VR實景

馬鞍山翠擁華庭

thumb_up

清幽[高實用]3房(1套房)連工人房[專屬屋苑邨巴]免費接駁[鑽石山],[新港城]&[大學站].

實

765 呎

@11,111

建

988 呎

@8,603

local_fire_department 至HIT

售$850 萬

實

765 呎

@11,111

建

988 呎

@8,603

售$850 萬

local_fire_department 至HIT

馬鞍山天宇海第7A座

thumb_up

天宇海 3房(1套)2廳1貯

實

755 呎

@11,656

建

995 呎

@8,844

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選 transfer_within_a_station 人才必選

售$880 萬

實

755 呎

@11,656

建

995 呎

@8,844

售$880 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選 transfer_within_a_station 人才必選

VR實景

粉嶺牽晴間第12座

thumb_up

孟母三遷，業主割愛賣樓【世紀21奇豐獨家代理】

實

714 呎

@12,185

建

978 呎

@8,896

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$870 萬

實

714 呎

@12,185

建

978 呎

@8,896

售$870 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

馬鞍山新港城第05期海濤居

thumb_up

罕有東南放盤商場上蓋三房兩廁唔使900萬可以方便安排約睇

實

649 呎

@13,251

建

824 呎

@10,437

local_fire_department 至HIT real_estate_agent 罕有放盤

售$860 萬

實

649 呎

@13,251

建

824 呎

@10,437

售$860 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

大埔朗濤第07B座

thumb_up

太埔朗濤屋苑有shuttle 東南單邊

實

553 呎

@13,382

local_fire_department 至HIT local_offer 低水筍價

售$740 萬

實

553 呎

@13,382

售$740 萬

local_fire_department 至HIT local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$16,590	$12,748	$10,447	$8,916
1.500	$17,207	$13,376	$11,086	$9,567
2.000	$17,838	$14,023	$11,749	$10,246
2.500	$18,483	$14,689	$12,436	$10,953
3.000	$19,143	$15,373	$13,145	$11,687
3.375	$19,647	$15,899	$13,692	$12,255
3.500	$19,817	$16,076	$13,877	$12,448
4.000	$20,504	$16,798	$14,632	$13,234
4.500	$21,206	$17,537	$15,408	$14,045
5.000	$21,921	$18,294	$16,205	$14,881
5.500	$22,650	$19,068	$17,023	$15,739
6.000	$23,392	$19,859	$17,860	$16,620

每月供款$12,255

年期

30年

貸款金額

$2,772,000

總利息

$1,639,767

總貸款連利息

$4,411,767

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$7,796	$4,459	$12,255	$2,767,541
2	$7,784	$4,471	$12,255	$2,763,070
3	$7,771	$4,484	$12,255	$2,758,586
4	$7,759	$4,496	$12,255	$2,754,090
5	$7,746	$4,509	$12,255	$2,749,581
6	$7,733	$4,522	$12,255	$2,745,059
7	$7,720	$4,534	$12,255	$2,740,525
8	$7,708	$4,547	$12,255	$2,735,978
9	$7,695	$4,560	$12,255	$2,731,418
10	$7,682	$4,573	$12,255	$2,726,845
11	$7,669	$4,586	$12,255	$2,722,259
12	$7,656	$4,599	$12,255	$2,717,661

第1年供款共

$147,059

第1年利息

$92,720

第1年共還本金

$54,339

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$7,643	$4,611	$12,255	$2,713,049
14	$7,630	$4,624	$12,255	$2,708,425
15	$7,617	$4,637	$12,255	$2,703,787
16	$7,604	$4,651	$12,255	$2,699,137
17	$7,591	$4,664	$12,255	$2,694,473
18	$7,578	$4,677	$12,255	$2,689,796
19	$7,565	$4,690	$12,255	$2,685,107
20	$7,552	$4,703	$12,255	$2,680,404
21	$7,539	$4,716	$12,255	$2,675,687
22	$7,525	$4,730	$12,255	$2,670,958
23	$7,512	$4,743	$12,255	$2,666,215
24	$7,499	$4,756	$12,255	$2,661,459

第2年供款共

$147,059

第2年利息

$90,857

第2年共還本金

$56,202

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$7,485	$4,770	$12,255	$2,656,689
26	$7,472	$4,783	$12,255	$2,651,906
27	$7,458	$4,796	$12,255	$2,647,110
28	$7,445	$4,810	$12,255	$2,642,300
29	$7,431	$4,823	$12,255	$2,637,476
30	$7,418	$4,837	$12,255	$2,632,639
31	$7,404	$4,851	$12,255	$2,627,789
32	$7,391	$4,864	$12,255	$2,622,925
33	$7,377	$4,878	$12,255	$2,618,047
34	$7,363	$4,892	$12,255	$2,613,155
35	$7,349	$4,905	$12,255	$2,608,250
36	$7,336	$4,919	$12,255	$2,603,330

第3年供款共

$147,059

第3年利息

$88,931

第3年共還本金

$58,128

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$7,322	$4,933	$12,255	$2,598,397
38	$7,308	$4,947	$12,255	$2,593,450
39	$7,294	$4,961	$12,255	$2,588,490
40	$7,280	$4,975	$12,255	$2,583,515
41	$7,266	$4,989	$12,255	$2,578,526
42	$7,252	$5,003	$12,255	$2,573,523
43	$7,238	$5,017	$12,255	$2,568,506
44	$7,224	$5,031	$12,255	$2,563,475
45	$7,210	$5,045	$12,255	$2,558,430
46	$7,196	$5,059	$12,255	$2,553,371
47	$7,181	$5,074	$12,255	$2,548,297
48	$7,167	$5,088	$12,255	$2,543,210

第4年供款共

$147,059

第4年利息

$86,938

第4年共還本金

$60,121

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$7,153	$5,102	$12,255	$2,538,107
50	$7,138	$5,116	$12,255	$2,532,991
51	$7,124	$5,131	$12,255	$2,527,860
52	$7,110	$5,145	$12,255	$2,522,715
53	$7,095	$5,160	$12,255	$2,517,555
54	$7,081	$5,174	$12,255	$2,512,381
55	$7,066	$5,189	$12,255	$2,507,192
56	$7,051	$5,203	$12,255	$2,501,988
57	$7,037	$5,218	$12,255	$2,496,770
58	$7,022	$5,233	$12,255	$2,491,538
59	$7,007	$5,247	$12,255	$2,486,290
60	$6,993	$5,262	$12,255	$2,481,028

第5年供款共

$147,059

第5年利息

$84,877

第5年共還本金

$62,182

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$6,978	$5,277	$12,255	$2,475,751
62	$6,963	$5,292	$12,255	$2,470,459
63	$6,948	$5,307	$12,255	$2,465,152
64	$6,933	$5,322	$12,255	$2,459,831
65	$6,918	$5,337	$12,255	$2,454,494
66	$6,903	$5,352	$12,255	$2,449,142
67	$6,888	$5,367	$12,255	$2,443,776
68	$6,873	$5,382	$12,255	$2,438,394
69	$6,858	$5,397	$12,255	$2,432,997
70	$6,843	$5,412	$12,255	$2,427,585
71	$6,828	$5,427	$12,255	$2,422,158
72	$6,812	$5,443	$12,255	$2,416,715

第6年供款共

$147,059

第6年利息

$82,746

第6年共還本金

$64,313

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$6,797	$5,458	$12,255	$2,411,257
74	$6,782	$5,473	$12,255	$2,405,784
75	$6,766	$5,489	$12,255	$2,400,295
76	$6,751	$5,504	$12,255	$2,394,791
77	$6,735	$5,520	$12,255	$2,389,272
78	$6,720	$5,535	$12,255	$2,383,737
79	$6,704	$5,551	$12,255	$2,378,186
80	$6,689	$5,566	$12,255	$2,372,620
81	$6,673	$5,582	$12,255	$2,367,038
82	$6,657	$5,598	$12,255	$2,361,440
83	$6,642	$5,613	$12,255	$2,355,827
84	$6,626	$5,629	$12,255	$2,350,198

第7年供款共

$147,059

第7年利息

$80,541

第7年共還本金

$66,517

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$6,610	$5,645	$12,255	$2,344,553
86	$6,594	$5,661	$12,255	$2,338,892
87	$6,578	$5,677	$12,255	$2,333,215
88	$6,562	$5,693	$12,255	$2,327,522
89	$6,546	$5,709	$12,255	$2,321,814
90	$6,530	$5,725	$12,255	$2,316,089
91	$6,514	$5,741	$12,255	$2,310,348
92	$6,498	$5,757	$12,255	$2,304,591
93	$6,482	$5,773	$12,255	$2,298,817
94	$6,465	$5,789	$12,255	$2,293,028
95	$6,449	$5,806	$12,255	$2,287,222
96	$6,433	$5,822	$12,255	$2,281,400

第8年供款共

$147,059

第8年利息

$78,261

第8年共還本金

$68,797

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$6,416	$5,838	$12,255	$2,275,562
98	$6,400	$5,855	$12,255	$2,269,707
99	$6,384	$5,871	$12,255	$2,263,835
100	$6,367	$5,888	$12,255	$2,257,948
101	$6,350	$5,904	$12,255	$2,252,043
102	$6,334	$5,921	$12,255	$2,246,122
103	$6,317	$5,938	$12,255	$2,240,184
104	$6,301	$5,954	$12,255	$2,234,230
105	$6,284	$5,971	$12,255	$2,228,259
106	$6,267	$5,988	$12,255	$2,222,271
107	$6,250	$6,005	$12,255	$2,216,266
108	$6,233	$6,022	$12,255	$2,210,245

第9年供款共

$147,059

第9年利息

$75,903

第9年共還本金

$71,156

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$6,216	$6,039	$12,255	$2,204,206
110	$6,199	$6,056	$12,255	$2,198,150
111	$6,182	$6,073	$12,255	$2,192,078
112	$6,165	$6,090	$12,255	$2,185,988
113	$6,148	$6,107	$12,255	$2,179,881
114	$6,131	$6,124	$12,255	$2,173,757
115	$6,114	$6,141	$12,255	$2,167,616
116	$6,096	$6,158	$12,255	$2,161,458
117	$6,079	$6,176	$12,255	$2,155,282
118	$6,062	$6,193	$12,255	$2,149,089
119	$6,044	$6,211	$12,255	$2,142,878
120	$6,027	$6,228	$12,255	$2,136,650

第10年供款共

$147,059

第10年利息

$73,464

第10年共還本金

$73,595

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$6,009	$6,246	$12,255	$2,130,404
122	$5,992	$6,263	$12,255	$2,124,141
123	$5,974	$6,281	$12,255	$2,117,860
124	$5,956	$6,298	$12,255	$2,111,562
125	$5,939	$6,316	$12,255	$2,105,246
126	$5,921	$6,334	$12,255	$2,098,912
127	$5,903	$6,352	$12,255	$2,092,560
128	$5,885	$6,370	$12,255	$2,086,191
129	$5,867	$6,387	$12,255	$2,079,803
130	$5,849	$6,405	$12,255	$2,073,398
131	$5,831	$6,423	$12,255	$2,066,974
132	$5,813	$6,442	$12,255	$2,060,533

第11年供款共

$147,059

第11年利息

$70,942

第11年共還本金

$76,117

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$5,795	$6,460	$12,255	$2,054,073
134	$5,777	$6,478	$12,255	$2,047,595
135	$5,759	$6,496	$12,255	$2,041,099
136	$5,741	$6,514	$12,255	$2,034,585
137	$5,722	$6,533	$12,255	$2,028,052
138	$5,704	$6,551	$12,255	$2,021,501
139	$5,685	$6,569	$12,255	$2,014,932
140	$5,667	$6,588	$12,255	$2,008,344
141	$5,648	$6,606	$12,255	$2,001,737
142	$5,630	$6,625	$12,255	$1,995,112
143	$5,611	$6,644	$12,255	$1,988,469
144	$5,593	$6,662	$12,255	$1,981,806

第12年供款共

$147,059

第12年利息

$68,333

第12年共還本金

$78,726

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$5,574	$6,681	$12,255	$1,975,125
146	$5,555	$6,700	$12,255	$1,968,425
147	$5,536	$6,719	$12,255	$1,961,707
148	$5,517	$6,738	$12,255	$1,954,969
149	$5,498	$6,757	$12,255	$1,948,213
150	$5,479	$6,776	$12,255	$1,941,437
151	$5,460	$6,795	$12,255	$1,934,642
152	$5,441	$6,814	$12,255	$1,927,829
153	$5,422	$6,833	$12,255	$1,920,996
154	$5,403	$6,852	$12,255	$1,914,144
155	$5,384	$6,871	$12,255	$1,907,272
156	$5,364	$6,891	$12,255	$1,900,382

第13年供款共

$147,059

第13年利息

$65,634

第13年共還本金

$81,425

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$5,345	$6,910	$12,255	$1,893,472
158	$5,325	$6,930	$12,255	$1,886,542
159	$5,306	$6,949	$12,255	$1,879,593
160	$5,286	$6,969	$12,255	$1,872,624
161	$5,267	$6,988	$12,255	$1,865,636
162	$5,247	$7,008	$12,255	$1,858,628
163	$5,227	$7,028	$12,255	$1,851,601
164	$5,208	$7,047	$12,255	$1,844,554
165	$5,188	$7,067	$12,255	$1,837,487
166	$5,168	$7,087	$12,255	$1,830,400
167	$5,148	$7,107	$12,255	$1,823,293
168	$5,128	$7,127	$12,255	$1,816,166

第14年供款共

$147,059

第14年利息

$62,843

第14年共還本金

$84,216

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$5,108	$7,147	$12,255	$1,809,019
170	$5,088	$7,167	$12,255	$1,801,852
171	$5,068	$7,187	$12,255	$1,794,665
172	$5,047	$7,207	$12,255	$1,787,457
173	$5,027	$7,228	$12,255	$1,780,230
174	$5,007	$7,248	$12,255	$1,772,982
175	$4,987	$7,268	$12,255	$1,765,713
176	$4,966	$7,289	$12,255	$1,758,424
177	$4,946	$7,309	$12,255	$1,751,115
178	$4,925	$7,330	$12,255	$1,743,785
179	$4,904	$7,351	$12,255	$1,736,435
180	$4,884	$7,371	$12,255	$1,729,063

第15年供款共

$147,059

第15年利息

$59,956

第15年共還本金

$87,102

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$4,863	$7,392	$12,255	$1,721,671
182	$4,842	$7,413	$12,255	$1,714,259
183	$4,821	$7,434	$12,255	$1,706,825
184	$4,800	$7,454	$12,255	$1,699,371
185	$4,779	$7,475	$12,255	$1,691,895
186	$4,758	$7,496	$12,255	$1,684,399
187	$4,737	$7,518	$12,255	$1,676,881
188	$4,716	$7,539	$12,255	$1,669,343
189	$4,695	$7,560	$12,255	$1,661,783
190	$4,674	$7,581	$12,255	$1,654,202
191	$4,652	$7,602	$12,255	$1,646,599
192	$4,631	$7,624	$12,255	$1,638,975

第16年供款共

$147,059

第16年利息

$56,971

第16年共還本金

$90,088

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$4,610	$7,645	$12,255	$1,631,330
194	$4,588	$7,667	$12,255	$1,623,663
195	$4,567	$7,688	$12,255	$1,615,975
196	$4,545	$7,710	$12,255	$1,608,265
197	$4,523	$7,732	$12,255	$1,600,533
198	$4,501	$7,753	$12,255	$1,592,780
199	$4,480	$7,775	$12,255	$1,585,005
200	$4,458	$7,797	$12,255	$1,577,208
201	$4,436	$7,819	$12,255	$1,569,389
202	$4,414	$7,841	$12,255	$1,561,548
203	$4,392	$7,863	$12,255	$1,553,684
204	$4,370	$7,885	$12,255	$1,545,799

第17年供款共

$147,059

第17年利息

$53,883

第17年共還本金

$93,176

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$4,348	$7,907	$12,255	$1,537,892
206	$4,325	$7,930	$12,255	$1,529,962
207	$4,303	$7,952	$12,255	$1,522,010
208	$4,281	$7,974	$12,255	$1,514,036
209	$4,258	$7,997	$12,255	$1,506,040
210	$4,236	$8,019	$12,255	$1,498,020
211	$4,213	$8,042	$12,255	$1,489,979
212	$4,191	$8,064	$12,255	$1,481,914
213	$4,168	$8,087	$12,255	$1,473,827
214	$4,145	$8,110	$12,255	$1,465,717
215	$4,122	$8,133	$12,255	$1,457,585
216	$4,099	$8,155	$12,255	$1,449,429

第18年供款共

$147,059

第18年利息

$50,689

第18年共還本金

$96,370

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$4,077	$8,178	$12,255	$1,441,251
218	$4,054	$8,201	$12,255	$1,433,050
219	$4,030	$8,224	$12,255	$1,424,825
220	$4,007	$8,248	$12,255	$1,416,578
221	$3,984	$8,271	$12,255	$1,408,307
222	$3,961	$8,294	$12,255	$1,400,013
223	$3,938	$8,317	$12,255	$1,391,695
224	$3,914	$8,341	$12,255	$1,383,355
225	$3,891	$8,364	$12,255	$1,374,990
226	$3,867	$8,388	$12,255	$1,366,603
227	$3,844	$8,411	$12,255	$1,358,191
228	$3,820	$8,435	$12,255	$1,349,756

第19年供款共

$147,059

第19年利息

$47,386

第19年共還本金

$99,673

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$3,796	$8,459	$12,255	$1,341,298
230	$3,772	$8,483	$12,255	$1,332,815
231	$3,749	$8,506	$12,255	$1,324,309
232	$3,725	$8,530	$12,255	$1,315,779
233	$3,701	$8,554	$12,255	$1,307,224
234	$3,677	$8,578	$12,255	$1,298,646
235	$3,652	$8,602	$12,255	$1,290,043
236	$3,628	$8,627	$12,255	$1,281,417
237	$3,604	$8,651	$12,255	$1,272,766
238	$3,580	$8,675	$12,255	$1,264,091
239	$3,555	$8,700	$12,255	$1,255,391
240	$3,531	$8,724	$12,255	$1,246,667

第20年供款共

$147,059

第20年利息

$43,969

第20年共還本金

$103,090

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$3,506	$8,749	$12,255	$1,237,918
242	$3,482	$8,773	$12,255	$1,229,145
243	$3,457	$8,798	$12,255	$1,220,347
244	$3,432	$8,823	$12,255	$1,211,524
245	$3,407	$8,847	$12,255	$1,202,677
246	$3,383	$8,872	$12,255	$1,193,804
247	$3,358	$8,897	$12,255	$1,184,907
248	$3,333	$8,922	$12,255	$1,175,985
249	$3,307	$8,947	$12,255	$1,167,037
250	$3,282	$8,973	$12,255	$1,158,065
251	$3,257	$8,998	$12,255	$1,149,067
252	$3,232	$9,023	$12,255	$1,140,044

第21年供款共

$147,059

第21年利息

$40,436

第21年共還本金

$106,623

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$3,206	$9,049	$12,255	$1,130,995
254	$3,181	$9,074	$12,255	$1,121,921
255	$3,155	$9,100	$12,255	$1,112,822
256	$3,130	$9,125	$12,255	$1,103,697
257	$3,104	$9,151	$12,255	$1,094,546
258	$3,078	$9,176	$12,255	$1,085,369
259	$3,053	$9,202	$12,255	$1,076,167
260	$3,027	$9,228	$12,255	$1,066,939
261	$3,001	$9,254	$12,255	$1,057,685
262	$2,975	$9,280	$12,255	$1,048,404
263	$2,949	$9,306	$12,255	$1,039,098
264	$2,922	$9,332	$12,255	$1,029,766

第22年供款共

$147,059

第22年利息

$36,781

第22年共還本金

$110,278

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$2,896	$9,359	$12,255	$1,020,407
266	$2,870	$9,385	$12,255	$1,011,022
267	$2,843	$9,411	$12,255	$1,001,611
268	$2,817	$9,438	$12,255	$992,173
269	$2,790	$9,464	$12,255	$982,708
270	$2,764	$9,491	$12,255	$973,217
271	$2,737	$9,518	$12,255	$963,700
272	$2,710	$9,545	$12,255	$954,155
273	$2,684	$9,571	$12,255	$944,584
274	$2,657	$9,598	$12,255	$934,985
275	$2,630	$9,625	$12,255	$925,360
276	$2,603	$9,652	$12,255	$915,708

第23年供款共

$147,059

第23年利息

$33,001

第23年共還本金

$114,058

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$2,575	$9,679	$12,255	$906,028
278	$2,548	$9,707	$12,255	$896,322
279	$2,521	$9,734	$12,255	$886,588
280	$2,494	$9,761	$12,255	$876,826
281	$2,466	$9,789	$12,255	$867,037
282	$2,439	$9,816	$12,255	$857,221
283	$2,411	$9,844	$12,255	$847,377
284	$2,383	$9,872	$12,255	$837,505
285	$2,355	$9,899	$12,255	$827,606
286	$2,328	$9,927	$12,255	$817,679
287	$2,300	$9,955	$12,255	$807,724
288	$2,272	$9,983	$12,255	$797,740

第24年供款共

$147,059

第24年利息

$29,091

第24年共還本金

$117,967

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$2,244	$10,011	$12,255	$787,729
290	$2,215	$10,039	$12,255	$777,690
291	$2,187	$10,068	$12,255	$767,622
292	$2,159	$10,096	$12,255	$757,526
293	$2,131	$10,124	$12,255	$747,402
294	$2,102	$10,153	$12,255	$737,249
295	$2,074	$10,181	$12,255	$727,068
296	$2,045	$10,210	$12,255	$716,858
297	$2,016	$10,239	$12,255	$706,619
298	$1,987	$10,268	$12,255	$696,351
299	$1,958	$10,296	$12,255	$686,055
300	$1,930	$10,325	$12,255	$675,729

第25年供款共

$147,059

第25年利息

$25,048

第25年共還本金

$122,011

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$1,900	$10,354	$12,255	$665,375
302	$1,871	$10,384	$12,255	$654,991
303	$1,842	$10,413	$12,255	$644,579
304	$1,813	$10,442	$12,255	$634,137
305	$1,784	$10,471	$12,255	$623,665
306	$1,754	$10,501	$12,255	$613,164
307	$1,725	$10,530	$12,255	$602,634
308	$1,695	$10,560	$12,255	$592,074
309	$1,665	$10,590	$12,255	$581,484
310	$1,635	$10,619	$12,255	$570,865
311	$1,606	$10,649	$12,255	$560,216
312	$1,576	$10,679	$12,255	$549,536

第26年供款共

$147,059

第26年利息

$20,866

第26年共還本金

$126,193

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$1,546	$10,709	$12,255	$538,827
314	$1,515	$10,739	$12,255	$528,087
315	$1,485	$10,770	$12,255	$517,318
316	$1,455	$10,800	$12,255	$506,518
317	$1,425	$10,830	$12,255	$495,688
318	$1,394	$10,861	$12,255	$484,827
319	$1,364	$10,891	$12,255	$473,935
320	$1,333	$10,922	$12,255	$463,013
321	$1,302	$10,953	$12,255	$452,061
322	$1,271	$10,983	$12,255	$441,077
323	$1,241	$11,014	$12,255	$430,063
324	$1,210	$11,045	$12,255	$419,018

第27年供款共

$147,059

第27年利息

$16,540

第27年共還本金

$130,519

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,178	$11,076	$12,255	$407,941
326	$1,147	$11,108	$12,255	$396,834
327	$1,116	$11,139	$12,255	$385,695
328	$1,085	$11,170	$12,255	$374,525
329	$1,053	$11,202	$12,255	$363,323
330	$1,022	$11,233	$12,255	$352,090
331	$990	$11,265	$12,255	$340,825
332	$959	$11,296	$12,255	$329,529
333	$927	$11,328	$12,255	$318,201
334	$895	$11,360	$12,255	$306,841
335	$863	$11,392	$12,255	$295,449
336	$831	$11,424	$12,255	$284,025

第28年供款共

$147,059

第28年利息

$12,066

第28年共還本金

$134,993

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$799	$11,456	$12,255	$272,569
338	$767	$11,488	$12,255	$261,081
339	$734	$11,521	$12,255	$249,560
340	$702	$11,553	$12,255	$238,007
341	$669	$11,586	$12,255	$226,421
342	$637	$11,618	$12,255	$214,803
343	$604	$11,651	$12,255	$203,153
344	$571	$11,684	$12,255	$191,469
345	$539	$11,716	$12,255	$179,753
346	$506	$11,749	$12,255	$168,003
347	$473	$11,782	$12,255	$156,221
348	$439	$11,816	$12,255	$144,405

第29年供款共

$147,059

第29年利息

$7,439

第29年共還本金

$139,620

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$406	$11,849	$12,255	$132,557
350	$373	$11,882	$12,255	$120,675
351	$339	$11,916	$12,255	$108,759
352	$306	$11,949	$12,255	$96,810
353	$272	$11,983	$12,255	$84,827
354	$239	$12,016	$12,255	$72,811
355	$205	$12,050	$12,255	$60,761
356	$171	$12,084	$12,255	$48,677
357	$137	$12,118	$12,255	$36,559
358	$103	$12,152	$12,255	$24,407
359	$69	$12,186	$12,255	$12,221
360	$34	$12,221	$12,255	$0

第30年供款共

$147,059

第30年利息

$2,654

第30年共還本金

$144,405

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$9,969,767

免責聲明

筍盤推介

按揭保險費
info