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$9,980,415

每月供款
$12,335

首期

$5,210,000

總貸款額

$2,790,000

總利息

$1,650,415

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$5,540,000

按月供比率計算

$24,669

置業成本總預算

HK$5,540,000

首期

$5,210,000
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

$24,669

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

馬鞍山嵐岸第05座

thumb_up

3房(1套) 企理單邊嵐岸

實

660 呎

@12,727

建

898 呎

@9,354

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

售$840 萬

實

660 呎

@12,727

建

898 呎

@9,354

售$840 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

馬鞍山雲海第01期松海臺第02座

thumb_up

新鴻基樓王, 特色連天台, 精緻小品

實

493 呎

@16,207

real_estate_agent 罕有放盤 pets 愛竉必選 price_change 蝕讓盤

售$799 萬

實

493 呎

@16,207

售$799 萬

real_estate_agent 罕有放盤 pets 愛竉必選 price_change 蝕讓盤

VR實景

馬鞍山觀瀾雅軒

thumb_up

大廳大房靚池海景

實

605 呎

@13,207

建

808 呎

@9,889

local_fire_department 至HIT

售$799 萬

實

605 呎

@13,207

建

808 呎

@9,889

售$799 萬

local_fire_department 至HIT

西貢嘉林別墅

thumb_up

**低密度屋苑式_嘉林別墅連車位~~~又租$22000,又賣$850萬

實

552 呎

@15,036

建

759 呎

@10,935

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

售$830 萬

實

552 呎

@15,036

建

759 呎

@10,935

售$830 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

馬鞍山翠擁華庭第01座

thumb_up

開揚山景

實

837 呎

@10,514

建

1,078 呎

@8,163

local_fire_department 至HIT

售$880 萬

實

837 呎

@10,514

建

1,078 呎

@8,163

售$880 萬

local_fire_department 至HIT

沙田柏傲莊 I 第02A座

thumb_up

大圍柏傲莊是一個充滿吸引力的住宅樓盤,致力為居民提供舒適的生活空間

實

352 呎

@25,170

real_estate_agent 罕有放盤

售$886 萬

實

352 呎

@25,170

售$886 萬

real_estate_agent 罕有放盤

馬鞍山西沙村屋

thumb_up

WITH ROOF GOOD LOCATION NEAR BUS STOP

建

700 呎

@10,714

售$750 萬

建

700 呎

@10,714

售$750 萬

馬鞍山聽濤雅苑第05座清靜綠化景, 自住收租一流

thumb_up

聽濤雅苑第5座 3房1套, 清靜綠化景, 自住收租一流

實

650 呎

@12,154

建

807 呎

@9,789

local_fire_department 至HIT vpn_key 有匙即睇

售$790 萬

實

650 呎

@12,154

建

807 呎

@9,789

售$790 萬

local_fire_department 至HIT vpn_key 有匙即睇

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

馬鞍山西徑村

thumb_up

近路方便上覆式西徑村

建

1,400 呎

@6,214

local_fire_department 至HIT

售$870 萬

建

1,400 呎

@6,214

售$870 萬

local_fire_department 至HIT

馬鞍山天宇海

thumb_up

泳池海罕有放盤地膽推介

實

666 呎

@11,862

建

877 呎

@9,008

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

售$790 萬

實

666 呎

@11,862

建

877 呎

@9,008

售$790 萬

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

西貢傲瀧

thumb_up

傲瀧明星屋苑 1房連天台特式戶

實

460 呎

@17,783

local_offer 低水筍價

售$818 萬

實

460 呎

@17,783

售$818 萬

local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$16,698	$12,831	$10,515	$8,974
1.500	$17,319	$13,463	$11,158	$9,629
2.000	$17,954	$14,114	$11,826	$10,312
2.500	$18,603	$14,784	$12,516	$11,024
3.000	$19,267	$15,473	$13,230	$11,763
3.375	$19,774	$16,002	$13,781	$12,334
3.500	$19,945	$16,181	$13,967	$12,528
4.000	$20,637	$16,907	$14,727	$13,320
4.500	$21,343	$17,651	$15,508	$14,137
5.000	$22,063	$18,413	$16,310	$14,977
5.500	$22,797	$19,192	$17,133	$15,841
6.000	$23,544	$19,988	$17,976	$16,727

每月供款$12,335

年期

30年

貸款金額

$2,790,000

總利息

$1,650,415

總貸款連利息

$4,440,415

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$7,847	$4,488	$12,334	$2,785,512
2	$7,834	$4,500	$12,334	$2,781,012
3	$7,822	$4,513	$12,334	$2,776,499
4	$7,809	$4,526	$12,334	$2,771,974
5	$7,796	$4,538	$12,334	$2,767,435
6	$7,783	$4,551	$12,334	$2,762,884
7	$7,771	$4,564	$12,334	$2,758,320
8	$7,758	$4,577	$12,334	$2,753,744
9	$7,745	$4,590	$12,334	$2,749,154
10	$7,732	$4,602	$12,334	$2,744,552
11	$7,719	$4,615	$12,334	$2,739,936
12	$7,706	$4,628	$12,334	$2,735,308

第1年供款共

$148,014

第1年利息

$93,322

第1年共還本金

$54,692

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$7,693	$4,641	$12,334	$2,730,666
14	$7,680	$4,654	$12,334	$2,726,012
15	$7,667	$4,668	$12,334	$2,721,344
16	$7,654	$4,681	$12,334	$2,716,664
17	$7,641	$4,694	$12,334	$2,711,970
18	$7,627	$4,707	$12,334	$2,707,263
19	$7,614	$4,720	$12,334	$2,702,542
20	$7,601	$4,734	$12,334	$2,697,809
21	$7,588	$4,747	$12,334	$2,693,062
22	$7,574	$4,760	$12,334	$2,688,302
23	$7,561	$4,774	$12,334	$2,683,528
24	$7,547	$4,787	$12,334	$2,678,741

第2年供款共

$148,014

第2年利息

$91,447

第2年共還本金

$56,567

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$7,534	$4,801	$12,334	$2,673,940
26	$7,520	$4,814	$12,334	$2,669,126
27	$7,507	$4,828	$12,334	$2,664,299
28	$7,493	$4,841	$12,334	$2,659,458
29	$7,480	$4,855	$12,334	$2,654,603
30	$7,466	$4,868	$12,334	$2,649,735
31	$7,452	$4,882	$12,334	$2,644,852
32	$7,439	$4,896	$12,334	$2,639,957
33	$7,425	$4,910	$12,334	$2,635,047
34	$7,411	$4,923	$12,334	$2,630,124
35	$7,397	$4,937	$12,334	$2,625,186
36	$7,383	$4,951	$12,334	$2,620,235

第3年供款共

$148,014

第3年利息

$89,508

第3年共還本金

$58,506

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$7,369	$4,965	$12,334	$2,615,270
38	$7,355	$4,979	$12,334	$2,610,291
39	$7,341	$4,993	$12,334	$2,605,298
40	$7,327	$5,007	$12,334	$2,600,291
41	$7,313	$5,021	$12,334	$2,595,270
42	$7,299	$5,035	$12,334	$2,590,234
43	$7,285	$5,049	$12,334	$2,585,185
44	$7,271	$5,064	$12,334	$2,580,121
45	$7,257	$5,078	$12,334	$2,575,043
46	$7,242	$5,092	$12,334	$2,569,951
47	$7,228	$5,106	$12,334	$2,564,845
48	$7,214	$5,121	$12,334	$2,559,724

第4年供款共

$148,014

第4年利息

$87,503

第4年共還本金

$60,511

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$7,199	$5,135	$12,334	$2,554,589
50	$7,185	$5,150	$12,334	$2,549,439
51	$7,170	$5,164	$12,334	$2,544,275
52	$7,156	$5,179	$12,334	$2,539,096
53	$7,141	$5,193	$12,334	$2,533,903
54	$7,127	$5,208	$12,334	$2,528,695
55	$7,112	$5,223	$12,334	$2,523,472
56	$7,097	$5,237	$12,334	$2,518,235
57	$7,083	$5,252	$12,334	$2,512,983
58	$7,068	$5,267	$12,334	$2,507,716
59	$7,053	$5,282	$12,334	$2,502,435
60	$7,038	$5,296	$12,334	$2,497,139

第5年供款共

$148,014

第5年利息

$85,428

第5年共還本金

$62,585

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$7,023	$5,311	$12,334	$2,491,827
62	$7,008	$5,326	$12,334	$2,486,501
63	$6,993	$5,341	$12,334	$2,481,160
64	$6,978	$5,356	$12,334	$2,475,804
65	$6,963	$5,371	$12,334	$2,470,432
66	$6,948	$5,386	$12,334	$2,465,046
67	$6,933	$5,402	$12,334	$2,459,644
68	$6,918	$5,417	$12,334	$2,454,228
69	$6,903	$5,432	$12,334	$2,448,796
70	$6,887	$5,447	$12,334	$2,443,348
71	$6,872	$5,463	$12,334	$2,437,886
72	$6,857	$5,478	$12,334	$2,432,408

第6年供款共

$148,014

第6年利息

$83,283

第6年共還本金

$64,731

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$6,841	$5,493	$12,334	$2,426,915
74	$6,826	$5,509	$12,334	$2,421,406
75	$6,810	$5,524	$12,334	$2,415,882
76	$6,795	$5,540	$12,334	$2,410,342
77	$6,779	$5,555	$12,334	$2,404,786
78	$6,763	$5,571	$12,334	$2,399,215
79	$6,748	$5,587	$12,334	$2,393,629
80	$6,732	$5,602	$12,334	$2,388,026
81	$6,716	$5,618	$12,334	$2,382,408
82	$6,701	$5,634	$12,334	$2,376,774
83	$6,685	$5,650	$12,334	$2,371,124
84	$6,669	$5,666	$12,334	$2,365,459

第7年供款共

$148,014

第7年利息

$81,064

第7年共還本金

$66,949

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$6,653	$5,682	$12,334	$2,359,777
86	$6,637	$5,698	$12,334	$2,354,079
87	$6,621	$5,714	$12,334	$2,348,366
88	$6,605	$5,730	$12,334	$2,342,636
89	$6,589	$5,746	$12,334	$2,336,890
90	$6,573	$5,762	$12,334	$2,331,128
91	$6,556	$5,778	$12,334	$2,325,350
92	$6,540	$5,794	$12,334	$2,319,556
93	$6,524	$5,811	$12,334	$2,313,745
94	$6,507	$5,827	$12,334	$2,307,918
95	$6,491	$5,843	$12,334	$2,302,074
96	$6,475	$5,860	$12,334	$2,296,214

第8年供款共

$148,014

第8年利息

$78,770

第8年共還本金

$69,244

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$6,458	$5,876	$12,334	$2,290,338
98	$6,442	$5,893	$12,334	$2,284,445
99	$6,425	$5,909	$12,334	$2,278,536
100	$6,408	$5,926	$12,334	$2,272,610
101	$6,392	$5,943	$12,334	$2,266,667
102	$6,375	$5,959	$12,334	$2,260,707
103	$6,358	$5,976	$12,334	$2,254,731
104	$6,341	$5,993	$12,334	$2,248,738
105	$6,325	$6,010	$12,334	$2,242,728
106	$6,308	$6,027	$12,334	$2,236,701
107	$6,291	$6,044	$12,334	$2,230,658
108	$6,274	$6,061	$12,334	$2,224,597

第9年供款共

$148,014

第9年利息

$76,396

第9年共還本金

$71,618

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$6,257	$6,078	$12,334	$2,218,519
110	$6,240	$6,095	$12,334	$2,212,424
111	$6,222	$6,112	$12,334	$2,206,312
112	$6,205	$6,129	$12,334	$2,200,183
113	$6,188	$6,146	$12,334	$2,194,036
114	$6,171	$6,164	$12,334	$2,187,873
115	$6,153	$6,181	$12,334	$2,181,691
116	$6,136	$6,198	$12,334	$2,175,493
117	$6,119	$6,216	$12,334	$2,169,277
118	$6,101	$6,233	$12,334	$2,163,044
119	$6,084	$6,251	$12,334	$2,156,793
120	$6,066	$6,269	$12,334	$2,150,524

第10年供款共

$148,014

第10年利息

$73,941

第10年共還本金

$74,073

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$6,048	$6,286	$12,334	$2,144,238
122	$6,031	$6,304	$12,334	$2,137,934
123	$6,013	$6,322	$12,334	$2,131,613
124	$5,995	$6,339	$12,334	$2,125,273
125	$5,977	$6,357	$12,334	$2,118,916
126	$5,959	$6,375	$12,334	$2,112,541
127	$5,942	$6,393	$12,334	$2,106,148
128	$5,924	$6,411	$12,334	$2,099,737
129	$5,906	$6,429	$12,334	$2,093,308
130	$5,887	$6,447	$12,334	$2,086,861
131	$5,869	$6,465	$12,334	$2,080,396
132	$5,851	$6,483	$12,334	$2,073,913

第11年供款共

$148,014

第11年利息

$71,402

第11年共還本金

$76,611

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$5,833	$6,502	$12,334	$2,067,411
134	$5,815	$6,520	$12,334	$2,060,891
135	$5,796	$6,538	$12,334	$2,054,353
136	$5,778	$6,557	$12,334	$2,047,796
137	$5,759	$6,575	$12,334	$2,041,221
138	$5,741	$6,594	$12,334	$2,034,628
139	$5,722	$6,612	$12,334	$2,028,016
140	$5,704	$6,631	$12,334	$2,021,385
141	$5,685	$6,649	$12,334	$2,014,736
142	$5,666	$6,668	$12,334	$2,008,068
143	$5,648	$6,687	$12,334	$2,001,381
144	$5,629	$6,706	$12,334	$1,994,675

第12年供款共

$148,014

第12年利息

$68,776

第12年共還本金

$79,238

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$5,610	$6,724	$12,334	$1,987,951
146	$5,591	$6,743	$12,334	$1,981,207
147	$5,572	$6,762	$12,334	$1,974,445
148	$5,553	$6,781	$12,334	$1,967,664
149	$5,534	$6,800	$12,334	$1,960,863
150	$5,515	$6,820	$12,334	$1,954,044
151	$5,496	$6,839	$12,334	$1,947,205
152	$5,477	$6,858	$12,334	$1,940,347
153	$5,457	$6,877	$12,334	$1,933,470
154	$5,438	$6,897	$12,334	$1,926,573
155	$5,418	$6,916	$12,334	$1,919,657
156	$5,399	$6,935	$12,334	$1,912,722

第13年供款共

$148,014

第13年利息

$66,060

第13年共還本金

$81,954

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$5,380	$6,955	$12,334	$1,905,767
158	$5,360	$6,975	$12,334	$1,898,792
159	$5,340	$6,994	$12,334	$1,891,798
160	$5,321	$7,014	$12,334	$1,884,784
161	$5,301	$7,034	$12,334	$1,877,751
162	$5,281	$7,053	$12,334	$1,870,697
163	$5,261	$7,073	$12,334	$1,863,624
164	$5,241	$7,093	$12,334	$1,856,531
165	$5,221	$7,113	$12,334	$1,849,418
166	$5,201	$7,133	$12,334	$1,842,285
167	$5,181	$7,153	$12,334	$1,835,132
168	$5,161	$7,173	$12,334	$1,827,959

第14年供款共

$148,014

第14年利息

$63,251

第14年共還本金

$84,763

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$5,141	$7,193	$12,334	$1,820,766
170	$5,121	$7,214	$12,334	$1,813,552
171	$5,101	$7,234	$12,334	$1,806,318
172	$5,080	$7,254	$12,334	$1,799,064
173	$5,060	$7,275	$12,334	$1,791,789
174	$5,039	$7,295	$12,334	$1,784,494
175	$5,019	$7,316	$12,334	$1,777,179
176	$4,998	$7,336	$12,334	$1,769,843
177	$4,978	$7,357	$12,334	$1,762,486
178	$4,957	$7,377	$12,334	$1,755,108
179	$4,936	$7,398	$12,334	$1,747,710
180	$4,915	$7,419	$12,334	$1,740,291

第15年供款共

$148,014

第15年利息

$60,346

第15年共還本金

$87,668

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$4,895	$7,440	$12,334	$1,732,851
182	$4,874	$7,461	$12,334	$1,725,390
183	$4,853	$7,482	$12,334	$1,717,908
184	$4,832	$7,503	$12,334	$1,710,406
185	$4,811	$7,524	$12,334	$1,702,882
186	$4,789	$7,545	$12,334	$1,695,336
187	$4,768	$7,566	$12,334	$1,687,770
188	$4,747	$7,588	$12,334	$1,680,183
189	$4,726	$7,609	$12,334	$1,672,574
190	$4,704	$7,630	$12,334	$1,664,943
191	$4,683	$7,652	$12,334	$1,657,291
192	$4,661	$7,673	$12,334	$1,649,618

第16年供款共

$148,014

第16年利息

$57,341

第16年共還本金

$90,673

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$4,640	$7,695	$12,334	$1,641,923
194	$4,618	$7,717	$12,334	$1,634,206
195	$4,596	$7,738	$12,334	$1,626,468
196	$4,574	$7,760	$12,334	$1,618,708
197	$4,553	$7,782	$12,334	$1,610,926
198	$4,531	$7,804	$12,334	$1,603,123
199	$4,509	$7,826	$12,334	$1,595,297
200	$4,487	$7,848	$12,334	$1,587,449
201	$4,465	$7,870	$12,334	$1,579,579
202	$4,443	$7,892	$12,334	$1,571,687
203	$4,420	$7,914	$12,334	$1,563,773
204	$4,398	$7,936	$12,334	$1,555,837

第17年供款共

$148,014

第17年利息

$54,233

第17年共還本金

$93,781

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$4,376	$7,959	$12,334	$1,547,878
206	$4,353	$7,981	$12,334	$1,539,897
207	$4,331	$8,004	$12,334	$1,531,894
208	$4,308	$8,026	$12,334	$1,523,868
209	$4,286	$8,049	$12,334	$1,515,819
210	$4,263	$8,071	$12,334	$1,507,748
211	$4,241	$8,094	$12,334	$1,499,654
212	$4,218	$8,117	$12,334	$1,491,537
213	$4,195	$8,140	$12,334	$1,483,398
214	$4,172	$8,162	$12,334	$1,475,235
215	$4,149	$8,185	$12,334	$1,467,050
216	$4,126	$8,208	$12,334	$1,458,841

第18年供款共

$148,014

第18年利息

$51,018

第18年共還本金

$96,996

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$4,103	$8,231	$12,334	$1,450,610
218	$4,080	$8,255	$12,334	$1,442,355
219	$4,057	$8,278	$12,334	$1,434,077
220	$4,033	$8,301	$12,334	$1,425,776
221	$4,010	$8,324	$12,334	$1,417,452
222	$3,987	$8,348	$12,334	$1,409,104
223	$3,963	$8,371	$12,334	$1,400,732
224	$3,940	$8,395	$12,334	$1,392,338
225	$3,916	$8,419	$12,334	$1,383,919
226	$3,892	$8,442	$12,334	$1,375,477
227	$3,869	$8,466	$12,334	$1,367,011
228	$3,845	$8,490	$12,334	$1,358,521

第19年供款共

$148,014

第19年利息

$47,694

第19年共還本金

$100,320

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$3,821	$8,514	$12,334	$1,350,007
230	$3,797	$8,538	$12,334	$1,341,470
231	$3,773	$8,562	$12,334	$1,332,908
232	$3,749	$8,586	$12,334	$1,324,323
233	$3,725	$8,610	$12,334	$1,315,713
234	$3,700	$8,634	$12,334	$1,307,079
235	$3,676	$8,658	$12,334	$1,298,420
236	$3,652	$8,683	$12,334	$1,289,738
237	$3,627	$8,707	$12,334	$1,281,031
238	$3,603	$8,732	$12,334	$1,272,299
239	$3,578	$8,756	$12,334	$1,263,543
240	$3,554	$8,781	$12,334	$1,254,762

第20年供款共

$148,014

第20年利息

$44,255

第20年共還本金

$103,759

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$3,529	$8,805	$12,334	$1,245,957
242	$3,504	$8,830	$12,334	$1,237,126
243	$3,479	$8,855	$12,334	$1,228,271
244	$3,455	$8,880	$12,334	$1,219,391
245	$3,430	$8,905	$12,334	$1,210,486
246	$3,404	$8,930	$12,334	$1,201,556
247	$3,379	$8,955	$12,334	$1,192,601
248	$3,354	$8,980	$12,334	$1,183,621
249	$3,329	$9,006	$12,334	$1,174,615
250	$3,304	$9,031	$12,334	$1,165,585
251	$3,278	$9,056	$12,334	$1,156,528
252	$3,253	$9,082	$12,334	$1,147,447

第21年供款共

$148,014

第21年利息

$40,698

第21年共還本金

$107,316

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$3,227	$9,107	$12,334	$1,138,339
254	$3,202	$9,133	$12,334	$1,129,206
255	$3,176	$9,159	$12,334	$1,120,048
256	$3,150	$9,184	$12,334	$1,110,863
257	$3,124	$9,210	$12,334	$1,101,653
258	$3,098	$9,236	$12,334	$1,092,417
259	$3,072	$9,262	$12,334	$1,083,155
260	$3,046	$9,288	$12,334	$1,073,867
261	$3,020	$9,314	$12,334	$1,064,553
262	$2,994	$9,340	$12,334	$1,055,212
263	$2,968	$9,367	$12,334	$1,045,846
264	$2,941	$9,393	$12,334	$1,036,453

第22年供款共

$148,014

第22年利息

$37,020

第22年共還本金

$110,994

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$2,915	$9,419	$12,334	$1,027,033
266	$2,889	$9,446	$12,334	$1,017,587
267	$2,862	$9,473	$12,334	$1,008,115
268	$2,835	$9,499	$12,334	$998,615
269	$2,809	$9,526	$12,334	$989,090
270	$2,782	$9,553	$12,334	$979,537
271	$2,755	$9,580	$12,334	$969,957
272	$2,728	$9,606	$12,334	$960,351
273	$2,701	$9,633	$12,334	$950,717
274	$2,674	$9,661	$12,334	$941,057
275	$2,647	$9,688	$12,334	$931,369
276	$2,619	$9,715	$12,334	$921,654

第23年供款共

$148,014

第23年利息

$33,215

第23年共還本金

$114,799

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$2,592	$9,742	$12,334	$911,912
278	$2,565	$9,770	$12,334	$902,142
279	$2,537	$9,797	$12,334	$892,345
280	$2,510	$9,825	$12,334	$882,520
281	$2,482	$9,852	$12,334	$872,668
282	$2,454	$9,880	$12,334	$862,787
283	$2,427	$9,908	$12,334	$852,880
284	$2,399	$9,936	$12,334	$842,944
285	$2,371	$9,964	$12,334	$832,980
286	$2,343	$9,992	$12,334	$822,988
287	$2,315	$10,020	$12,334	$812,969
288	$2,286	$10,048	$12,334	$802,921

第24年供款共

$148,014

第24年利息

$29,280

第24年共還本金

$118,733

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$2,258	$10,076	$12,334	$792,844
290	$2,230	$10,105	$12,334	$782,740
291	$2,201	$10,133	$12,334	$772,607
292	$2,173	$10,162	$12,334	$762,445
293	$2,144	$10,190	$12,334	$752,255
294	$2,116	$10,219	$12,334	$742,036
295	$2,087	$10,248	$12,334	$731,789
296	$2,058	$10,276	$12,334	$721,512
297	$2,029	$10,305	$12,334	$711,207
298	$2,000	$10,334	$12,334	$700,873
299	$1,971	$10,363	$12,334	$690,510
300	$1,942	$10,392	$12,334	$680,117

第25年供款共

$148,014

第25年利息

$25,211

第25年共還本金

$122,803

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$1,913	$10,422	$12,334	$669,696
302	$1,884	$10,451	$12,334	$659,245
303	$1,854	$10,480	$12,334	$648,764
304	$1,825	$10,510	$12,334	$638,254
305	$1,795	$10,539	$12,334	$627,715
306	$1,765	$10,569	$12,334	$617,146
307	$1,736	$10,599	$12,334	$606,547
308	$1,706	$10,629	$12,334	$595,919
309	$1,676	$10,658	$12,334	$585,260
310	$1,646	$10,688	$12,334	$574,572
311	$1,616	$10,719	$12,334	$563,853
312	$1,586	$10,749	$12,334	$553,105

第26年供款共

$148,014

第26年利息

$21,001

第26年共還本金

$127,013

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$1,556	$10,779	$12,334	$542,326
314	$1,525	$10,809	$12,334	$531,517
315	$1,495	$10,840	$12,334	$520,677
316	$1,464	$10,870	$12,334	$509,807
317	$1,434	$10,901	$12,334	$498,906
318	$1,403	$10,931	$12,334	$487,975
319	$1,372	$10,962	$12,334	$477,013
320	$1,342	$10,993	$12,334	$466,020
321	$1,311	$11,024	$12,334	$454,996
322	$1,280	$11,055	$12,334	$443,941
323	$1,249	$11,086	$12,334	$432,855
324	$1,217	$11,117	$12,334	$421,738

第27年供款共

$148,014

第27年利息

$16,648

第27年共還本金

$131,366

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,186	$11,148	$12,334	$410,590
326	$1,155	$11,180	$12,334	$399,410
327	$1,123	$11,211	$12,334	$388,199
328	$1,092	$11,243	$12,334	$376,957
329	$1,060	$11,274	$12,334	$365,682
330	$1,028	$11,306	$12,334	$354,376
331	$997	$11,338	$12,334	$343,038
332	$965	$11,370	$12,334	$331,669
333	$933	$11,402	$12,334	$320,267
334	$901	$11,434	$12,334	$308,833
335	$869	$11,466	$12,334	$297,367
336	$836	$11,498	$12,334	$285,869

第28年供款共

$148,014

第28年利息

$12,145

第28年共還本金

$135,869

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$804	$11,530	$12,334	$274,339
338	$772	$11,563	$12,334	$262,776
339	$739	$11,595	$12,334	$251,181
340	$706	$11,628	$12,334	$239,552
341	$674	$11,661	$12,334	$227,892
342	$641	$11,694	$12,334	$216,198
343	$608	$11,726	$12,334	$204,472
344	$575	$11,759	$12,334	$192,712
345	$542	$11,792	$12,334	$180,920
346	$509	$11,826	$12,334	$169,094
347	$476	$11,859	$12,334	$157,235
348	$442	$11,892	$12,334	$145,343

第29年供款共

$148,014

第29年利息

$7,488

第29年共還本金

$140,526

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$409	$11,926	$12,334	$133,417
350	$375	$11,959	$12,334	$121,458
351	$342	$11,993	$12,334	$109,465
352	$308	$12,027	$12,334	$97,439
353	$274	$12,060	$12,334	$85,378
354	$240	$12,094	$12,334	$73,284
355	$206	$12,128	$12,334	$61,155
356	$172	$12,162	$12,334	$48,993
357	$138	$12,197	$12,334	$36,796
358	$103	$12,231	$12,334	$24,565
359	$69	$12,265	$12,334	$12,300
360	$35	$12,300	$12,334	$0

第30年供款共

$148,014

第30年利息

$2,671

第30年共還本金

$145,343

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$9,980,415

免責聲明

筍盤推介

按揭保險費
info