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$10,033,654

每月供款
$12,733

首期

$5,120,000

總貸款額

$2,880,000

總利息

$1,703,654

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

$25,465

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

$25,465

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

馬鞍山觀瀾雅軒

thumb_up

觀瀾雅軒** 開揚靚景,池海雙輝,大房大廳,連車位**

實

586 呎

@15,017

建

790 呎

@11,139

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

售$880 萬

實

586 呎

@15,017

建

790 呎

@11,139

售$880 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

馬鞍山新港城 J座

thumb_up

地鐵上蓋交通方便

實

519 呎

@17,341

建

698 呎

@12,894

local_fire_department 至HIT

售$900 萬

實

519 呎

@17,341

建

698 呎

@12,894

售$900 萬

local_fire_department 至HIT

馬鞍山銀湖天峰第07座

thumb_up

罕有7座池海雙景，有匙可睇樓

實

564 呎

@14,716

建

739 呎

@11,231

local_fire_department 至HIT directions_run 日內即走 transfer_within_a_station 人才必選

售$830 萬

實

564 呎

@14,716

建

739 呎

@11,231

售$830 萬

local_fire_department 至HIT directions_run 日內即走 transfer_within_a_station 人才必選

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

維港1號第01B座

thumb_up

[ 啟德 ] 全新地段 [ 移民急走 ] 蝕讓 1 房.

實

338 呎

@22,189

local_fire_department 至HIT verified 首置必買 flight_takeoff 移民急讓 price_change 蝕讓盤

售$750 萬

實

338 呎

@22,189

售$750 萬

local_fire_department 至HIT verified 首置必買 flight_takeoff 移民急讓 price_change 蝕讓盤

馬鞍山銀湖天峰第03座

thumb_up

銀湖天峰 2房連約

實

564 呎

@15,957

建

742 呎

@12,129

local_fire_department 至HIT

售$900 萬

實

564 呎

@15,957

建

742 呎

@12,129

售$900 萬

local_fire_department 至HIT

馬鞍山嘉華星濤灣

thumb_up

嘉華星濤灣, 全海景高層

實

516 呎

@14,147

建

724 呎

@10,083

hotel_class 樓王 local_offer 低水筍價

售$730 萬

實

516 呎

@14,147

建

724 呎

@10,083

售$730 萬

hotel_class 樓王 local_offer 低水筍價

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

馬鞍山迎海第02期星灣

thumb_up

烏溪沙近鐵路站大型屋苑中層開揚景觀

實

497 呎

@14,487

real_estate_agent 罕有放盤

售$720 萬

實

497 呎

@14,487

售$720 萬

real_estate_agent 罕有放盤

VR實景

馬鞍山曉峰灣畔第02座

thumb_up

曉峰灣畔 3房可連約可交吉

實

653 呎

@11,761

建

862 呎

@8,910

local_fire_department 至HIT

售$768 萬

實

653 呎

@11,761

建

862 呎

@8,910

售$768 萬

local_fire_department 至HIT

馬鞍山迎海

thumb_up

高層靚裝二房，價錢好商議

實

498 呎

@14,659

local_fire_department 至HIT

售$730 萬

實

498 呎

@14,659

售$730 萬

local_fire_department 至HIT

馬鞍山天宇海第5A座

thumb_up

天宇海3房

實

797 呎

@11,041

建

1,042 呎

@8,445

local_fire_department 至HIT

售$880 萬

實

797 呎

@11,041

建

1,042 呎

@8,445

售$880 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
3.375	$20,412	$16,518	$14,226	$12,732
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$12,733

年期

30年

貸款金額

$2,880,000

總利息

$1,703,654

總貸款連利息

$4,583,654

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$8,100	$4,632	$12,732	$2,875,368
2	$8,087	$4,645	$12,732	$2,870,722
3	$8,074	$4,658	$12,732	$2,866,064
4	$8,061	$4,672	$12,732	$2,861,392
5	$8,048	$4,685	$12,732	$2,856,707
6	$8,034	$4,698	$12,732	$2,852,010
7	$8,021	$4,711	$12,732	$2,847,299
8	$8,008	$4,724	$12,732	$2,842,574
9	$7,995	$4,738	$12,732	$2,837,837
10	$7,981	$4,751	$12,732	$2,833,086
11	$7,968	$4,764	$12,732	$2,828,321
12	$7,955	$4,778	$12,732	$2,823,544

第1年供款共

$152,788

第1年利息

$96,332

第1年共還本金

$56,456

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$7,941	$4,791	$12,732	$2,818,752
14	$7,928	$4,805	$12,732	$2,813,948
15	$7,914	$4,818	$12,732	$2,809,130
16	$7,901	$4,832	$12,732	$2,804,298
17	$7,887	$4,845	$12,732	$2,799,453
18	$7,873	$4,859	$12,732	$2,794,594
19	$7,860	$4,873	$12,732	$2,789,721
20	$7,846	$4,886	$12,732	$2,784,835
21	$7,832	$4,900	$12,732	$2,779,935
22	$7,819	$4,914	$12,732	$2,775,021
23	$7,805	$4,928	$12,732	$2,770,093
24	$7,791	$4,941	$12,732	$2,765,152

第2年供款共

$152,788

第2年利息

$94,397

第2年共還本金

$58,392

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$7,777	$4,955	$12,732	$2,760,197
26	$7,763	$4,969	$12,732	$2,755,227
27	$7,749	$4,983	$12,732	$2,750,244
28	$7,735	$4,997	$12,732	$2,745,247
29	$7,721	$5,011	$12,732	$2,740,235
30	$7,707	$5,025	$12,732	$2,735,210
31	$7,693	$5,040	$12,732	$2,730,170
32	$7,679	$5,054	$12,732	$2,725,116
33	$7,664	$5,068	$12,732	$2,720,048
34	$7,650	$5,082	$12,732	$2,714,966
35	$7,636	$5,097	$12,732	$2,709,870
36	$7,622	$5,111	$12,732	$2,704,759

第3年供款共

$152,788

第3年利息

$92,395

第3年共還本金

$60,393

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$7,607	$5,125	$12,732	$2,699,634
38	$7,593	$5,140	$12,732	$2,694,494
39	$7,578	$5,154	$12,732	$2,689,340
40	$7,564	$5,169	$12,732	$2,684,171
41	$7,549	$5,183	$12,732	$2,678,988
42	$7,535	$5,198	$12,732	$2,673,790
43	$7,520	$5,212	$12,732	$2,668,578
44	$7,505	$5,227	$12,732	$2,663,351
45	$7,491	$5,242	$12,732	$2,658,109
46	$7,476	$5,256	$12,732	$2,652,853
47	$7,461	$5,271	$12,732	$2,647,582
48	$7,446	$5,286	$12,732	$2,642,296

第4年供款共

$152,788

第4年利息

$90,325

第4年共還本金

$62,463

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$7,431	$5,301	$12,732	$2,636,995
50	$7,417	$5,316	$12,732	$2,631,679
51	$7,402	$5,331	$12,732	$2,626,348
52	$7,387	$5,346	$12,732	$2,621,002
53	$7,372	$5,361	$12,732	$2,615,642
54	$7,356	$5,376	$12,732	$2,610,266
55	$7,341	$5,391	$12,732	$2,604,875
56	$7,326	$5,406	$12,732	$2,599,469
57	$7,311	$5,421	$12,732	$2,594,047
58	$7,296	$5,437	$12,732	$2,588,611
59	$7,280	$5,452	$12,732	$2,583,159
60	$7,265	$5,467	$12,732	$2,577,691

第5年供款共

$152,788

第5年利息

$88,184

第5年共還本金

$64,604

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$7,250	$5,483	$12,732	$2,572,209
62	$7,234	$5,498	$12,732	$2,566,711
63	$7,219	$5,513	$12,732	$2,561,197
64	$7,203	$5,529	$12,732	$2,555,668
65	$7,188	$5,545	$12,732	$2,550,124
66	$7,172	$5,560	$12,732	$2,544,564
67	$7,157	$5,576	$12,732	$2,538,988
68	$7,141	$5,591	$12,732	$2,533,396
69	$7,125	$5,607	$12,732	$2,527,789
70	$7,109	$5,623	$12,732	$2,522,166
71	$7,094	$5,639	$12,732	$2,516,527
72	$7,078	$5,655	$12,732	$2,510,873

第6年供款共

$152,788

第6年利息

$85,970

第6年共還本金

$66,819

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$7,062	$5,671	$12,732	$2,505,202
74	$7,046	$5,686	$12,732	$2,499,516
75	$7,030	$5,702	$12,732	$2,493,813
76	$7,014	$5,719	$12,732	$2,488,095
77	$6,998	$5,735	$12,732	$2,482,360
78	$6,982	$5,751	$12,732	$2,476,609
79	$6,965	$5,767	$12,732	$2,470,842
80	$6,949	$5,783	$12,732	$2,465,059
81	$6,933	$5,799	$12,732	$2,459,260
82	$6,917	$5,816	$12,732	$2,453,444
83	$6,900	$5,832	$12,732	$2,447,612
84	$6,884	$5,848	$12,732	$2,441,764

第7年供款共

$152,788

第7年利息

$83,679

第7年共還本金

$69,109

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$6,867	$5,865	$12,732	$2,435,899
86	$6,851	$5,881	$12,732	$2,430,017
87	$6,834	$5,898	$12,732	$2,424,119
88	$6,818	$5,915	$12,732	$2,418,205
89	$6,801	$5,931	$12,732	$2,412,274
90	$6,785	$5,948	$12,732	$2,406,326
91	$6,768	$5,965	$12,732	$2,400,361
92	$6,751	$5,981	$12,732	$2,394,380
93	$6,734	$5,998	$12,732	$2,388,382
94	$6,717	$6,015	$12,732	$2,382,367
95	$6,700	$6,032	$12,732	$2,376,335
96	$6,683	$6,049	$12,732	$2,370,286

第8年供款共

$152,788

第8年利息

$81,311

第8年共還本金

$71,478

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$6,666	$6,066	$12,732	$2,364,220
98	$6,649	$6,083	$12,732	$2,358,137
99	$6,632	$6,100	$12,732	$2,352,037
100	$6,615	$6,117	$12,732	$2,345,920
101	$6,598	$6,134	$12,732	$2,339,785
102	$6,581	$6,152	$12,732	$2,333,633
103	$6,563	$6,169	$12,732	$2,327,464
104	$6,546	$6,186	$12,732	$2,321,278
105	$6,529	$6,204	$12,732	$2,315,074
106	$6,511	$6,221	$12,732	$2,308,853
107	$6,494	$6,239	$12,732	$2,302,614
108	$6,476	$6,256	$12,732	$2,296,358

第9年供款共

$152,788

第9年利息

$78,861

第9年共還本金

$73,928

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$6,459	$6,274	$12,732	$2,290,084
110	$6,441	$6,292	$12,732	$2,283,793
111	$6,423	$6,309	$12,732	$2,277,483
112	$6,405	$6,327	$12,732	$2,271,156
113	$6,388	$6,345	$12,732	$2,264,812
114	$6,370	$6,363	$12,732	$2,258,449
115	$6,352	$6,380	$12,732	$2,252,069
116	$6,334	$6,398	$12,732	$2,245,670
117	$6,316	$6,416	$12,732	$2,239,254
118	$6,298	$6,434	$12,732	$2,232,819
119	$6,280	$6,453	$12,732	$2,226,367
120	$6,262	$6,471	$12,732	$2,219,896

第10年供款共

$152,788

第10年利息

$76,327

第10年共還本金

$76,462

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$6,243	$6,489	$12,732	$2,213,407
122	$6,225	$6,507	$12,732	$2,206,900
123	$6,207	$6,525	$12,732	$2,200,374
124	$6,189	$6,544	$12,732	$2,193,831
125	$6,170	$6,562	$12,732	$2,187,268
126	$6,152	$6,581	$12,732	$2,180,688
127	$6,133	$6,599	$12,732	$2,174,089
128	$6,115	$6,618	$12,732	$2,167,471
129	$6,096	$6,636	$12,732	$2,160,834
130	$6,077	$6,655	$12,732	$2,154,179
131	$6,059	$6,674	$12,732	$2,147,506
132	$6,040	$6,693	$12,732	$2,140,813

第11年供款共

$152,788

第11年利息

$73,706

第11年共還本金

$79,083

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$6,021	$6,711	$12,732	$2,134,102
134	$6,002	$6,730	$12,732	$2,127,372
135	$5,983	$6,749	$12,732	$2,120,622
136	$5,964	$6,768	$12,732	$2,113,854
137	$5,945	$6,787	$12,732	$2,107,067
138	$5,926	$6,806	$12,732	$2,100,261
139	$5,907	$6,825	$12,732	$2,093,436
140	$5,888	$6,845	$12,732	$2,086,591
141	$5,869	$6,864	$12,732	$2,079,727
142	$5,849	$6,883	$12,732	$2,072,844
143	$5,830	$6,902	$12,732	$2,065,942
144	$5,810	$6,922	$12,732	$2,059,020

第12年供款共

$152,788

第12年利息

$70,995

第12年共還本金

$81,794

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$5,791	$6,941	$12,732	$2,052,078
146	$5,771	$6,961	$12,732	$2,045,117
147	$5,752	$6,980	$12,732	$2,038,137
148	$5,732	$7,000	$12,732	$2,031,137
149	$5,713	$7,020	$12,732	$2,024,117
150	$5,693	$7,040	$12,732	$2,017,077
151	$5,673	$7,059	$12,732	$2,010,018
152	$5,653	$7,079	$12,732	$2,002,939
153	$5,633	$7,099	$12,732	$1,995,840
154	$5,613	$7,119	$12,732	$1,988,721
155	$5,593	$7,139	$12,732	$1,981,582
156	$5,573	$7,159	$12,732	$1,974,422

第13年供款共

$152,788

第13年利息

$68,191

第13年共還本金

$84,597

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$5,553	$7,179	$12,732	$1,967,243
158	$5,533	$7,199	$12,732	$1,960,044
159	$5,513	$7,220	$12,732	$1,952,824
160	$5,492	$7,240	$12,732	$1,945,584
161	$5,472	$7,260	$12,732	$1,938,323
162	$5,452	$7,281	$12,732	$1,931,043
163	$5,431	$7,301	$12,732	$1,923,741
164	$5,411	$7,322	$12,732	$1,916,419
165	$5,390	$7,342	$12,732	$1,909,077
166	$5,369	$7,363	$12,732	$1,901,714
167	$5,349	$7,384	$12,732	$1,894,330
168	$5,328	$7,405	$12,732	$1,886,926

第14年供款共

$152,788

第14年利息

$65,292

第14年共還本金

$87,497

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$5,307	$7,425	$12,732	$1,879,500
170	$5,286	$7,446	$12,732	$1,872,054
171	$5,265	$7,467	$12,732	$1,864,587
172	$5,244	$7,488	$12,732	$1,857,098
173	$5,223	$7,509	$12,732	$1,849,589
174	$5,202	$7,530	$12,732	$1,842,059
175	$5,181	$7,552	$12,732	$1,834,507
176	$5,160	$7,573	$12,732	$1,826,934
177	$5,138	$7,594	$12,732	$1,819,340
178	$5,117	$7,615	$12,732	$1,811,725
179	$5,095	$7,637	$12,732	$1,804,088
180	$5,074	$7,658	$12,732	$1,796,429

第15年供款共

$152,788

第15年利息

$62,292

第15年共還本金

$90,496

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$5,052	$7,680	$12,732	$1,788,750
182	$5,031	$7,702	$12,732	$1,781,048
183	$5,009	$7,723	$12,732	$1,773,325
184	$4,987	$7,745	$12,732	$1,765,580
185	$4,966	$7,767	$12,732	$1,757,813
186	$4,944	$7,789	$12,732	$1,750,025
187	$4,922	$7,810	$12,732	$1,742,214
188	$4,900	$7,832	$12,732	$1,734,382
189	$4,878	$7,854	$12,732	$1,726,528
190	$4,856	$7,877	$12,732	$1,718,651
191	$4,834	$7,899	$12,732	$1,710,752
192	$4,811	$7,921	$12,732	$1,702,831

第16年供款共

$152,788

第16年利息

$59,190

第16年共還本金

$93,598

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$4,789	$7,943	$12,732	$1,694,888
194	$4,767	$7,965	$12,732	$1,686,923
195	$4,744	$7,988	$12,732	$1,678,935
196	$4,722	$8,010	$12,732	$1,670,925
197	$4,699	$8,033	$12,732	$1,662,892
198	$4,677	$8,055	$12,732	$1,654,836
199	$4,654	$8,078	$12,732	$1,646,758
200	$4,632	$8,101	$12,732	$1,638,657
201	$4,609	$8,124	$12,732	$1,630,534
202	$4,586	$8,146	$12,732	$1,622,387
203	$4,563	$8,169	$12,732	$1,614,218
204	$4,540	$8,192	$12,732	$1,606,025

第17年供款共

$152,788

第17年利息

$55,982

第17年共還本金

$96,806

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$4,517	$8,215	$12,732	$1,597,810
206	$4,494	$8,239	$12,732	$1,589,571
207	$4,471	$8,262	$12,732	$1,581,310
208	$4,447	$8,285	$12,732	$1,573,025
209	$4,424	$8,308	$12,732	$1,564,716
210	$4,401	$8,332	$12,732	$1,556,385
211	$4,377	$8,355	$12,732	$1,548,030
212	$4,354	$8,379	$12,732	$1,539,651
213	$4,330	$8,402	$12,732	$1,531,249
214	$4,307	$8,426	$12,732	$1,522,823
215	$4,283	$8,449	$12,732	$1,514,374
216	$4,259	$8,473	$12,732	$1,505,901

第18年供款共

$152,788

第18年利息

$52,664

第18年共還本金

$100,124

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$4,235	$8,497	$12,732	$1,497,404
218	$4,211	$8,521	$12,732	$1,488,883
219	$4,187	$8,545	$12,732	$1,480,338
220	$4,163	$8,569	$12,732	$1,471,769
221	$4,139	$8,593	$12,732	$1,463,176
222	$4,115	$8,617	$12,732	$1,454,559
223	$4,091	$8,641	$12,732	$1,445,917
224	$4,067	$8,666	$12,732	$1,437,252
225	$4,042	$8,690	$12,732	$1,428,562
226	$4,018	$8,715	$12,732	$1,419,847
227	$3,993	$8,739	$12,732	$1,411,108
228	$3,969	$8,764	$12,732	$1,402,344

第19年供款共

$152,788

第19年利息

$49,232

第19年共還本金

$103,556

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$3,944	$8,788	$12,732	$1,393,556
230	$3,919	$8,813	$12,732	$1,384,743
231	$3,895	$8,838	$12,732	$1,375,905
232	$3,870	$8,863	$12,732	$1,367,043
233	$3,845	$8,888	$12,732	$1,358,155
234	$3,820	$8,913	$12,732	$1,349,242
235	$3,795	$8,938	$12,732	$1,340,305
236	$3,770	$8,963	$12,732	$1,331,342
237	$3,744	$8,988	$12,732	$1,322,354
238	$3,719	$9,013	$12,732	$1,313,341
239	$3,694	$9,039	$12,732	$1,304,302
240	$3,668	$9,064	$12,732	$1,295,238

第20年供款共

$152,788

第20年利息

$45,682

第20年共還本金

$107,106

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$3,643	$9,090	$12,732	$1,286,149
242	$3,617	$9,115	$12,732	$1,277,034
243	$3,592	$9,141	$12,732	$1,267,893
244	$3,566	$9,166	$12,732	$1,258,727
245	$3,540	$9,192	$12,732	$1,249,534
246	$3,514	$9,218	$12,732	$1,240,316
247	$3,488	$9,244	$12,732	$1,231,072
248	$3,462	$9,270	$12,732	$1,221,802
249	$3,436	$9,296	$12,732	$1,212,506
250	$3,410	$9,322	$12,732	$1,203,184
251	$3,384	$9,348	$12,732	$1,193,836
252	$3,358	$9,375	$12,732	$1,184,461

第21年供款共

$152,788

第21年利息

$42,011

第21年共還本金

$110,777

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$3,331	$9,401	$12,732	$1,175,060
254	$3,305	$9,428	$12,732	$1,165,632
255	$3,278	$9,454	$12,732	$1,156,178
256	$3,252	$9,481	$12,732	$1,146,698
257	$3,225	$9,507	$12,732	$1,137,190
258	$3,198	$9,534	$12,732	$1,127,656
259	$3,172	$9,561	$12,732	$1,118,096
260	$3,145	$9,588	$12,732	$1,108,508
261	$3,118	$9,615	$12,732	$1,098,893
262	$3,091	$9,642	$12,732	$1,089,251
263	$3,064	$9,669	$12,732	$1,079,583
264	$3,036	$9,696	$12,732	$1,069,887

第22年供款共

$152,788

第22年利息

$38,214

第22年共還本金

$114,574

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$3,009	$9,723	$12,732	$1,060,163
266	$2,982	$9,751	$12,732	$1,050,413
267	$2,954	$9,778	$12,732	$1,040,634
268	$2,927	$9,806	$12,732	$1,030,829
269	$2,899	$9,833	$12,732	$1,020,996
270	$2,872	$9,861	$12,732	$1,011,135
271	$2,844	$9,889	$12,732	$1,001,246
272	$2,816	$9,916	$12,732	$991,330
273	$2,788	$9,944	$12,732	$981,386
274	$2,760	$9,972	$12,732	$971,413
275	$2,732	$10,000	$12,732	$961,413
276	$2,704	$10,028	$12,732	$951,385

第23年供款共

$152,788

第23年利息

$34,287

第23年共還本金

$118,502

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$2,676	$10,057	$12,732	$941,328
278	$2,647	$10,085	$12,732	$931,243
279	$2,619	$10,113	$12,732	$921,130
280	$2,591	$10,142	$12,732	$910,988
281	$2,562	$10,170	$12,732	$900,818
282	$2,534	$10,199	$12,732	$890,619
283	$2,505	$10,228	$12,732	$880,392
284	$2,476	$10,256	$12,732	$870,136
285	$2,447	$10,285	$12,732	$859,850
286	$2,418	$10,314	$12,732	$849,536
287	$2,389	$10,343	$12,732	$839,193
288	$2,360	$10,372	$12,732	$828,821

第24年供款共

$152,788

第24年利息

$30,225

第24年共還本金

$122,564

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$2,331	$10,401	$12,732	$818,420
290	$2,302	$10,431	$12,732	$807,989
291	$2,272	$10,460	$12,732	$797,529
292	$2,243	$10,489	$12,732	$787,040
293	$2,214	$10,519	$12,732	$776,521
294	$2,184	$10,548	$12,732	$765,973
295	$2,154	$10,578	$12,732	$755,395
296	$2,125	$10,608	$12,732	$744,787
297	$2,095	$10,638	$12,732	$734,149
298	$2,065	$10,668	$12,732	$723,482
299	$2,035	$10,698	$12,732	$712,784
300	$2,005	$10,728	$12,732	$702,057

第25年供款共

$152,788

第25年利息

$26,024

第25年共還本金

$126,765

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$1,975	$10,758	$12,732	$691,299
302	$1,944	$10,788	$12,732	$680,511
303	$1,914	$10,818	$12,732	$669,692
304	$1,884	$10,849	$12,732	$658,843
305	$1,853	$10,879	$12,732	$647,964
306	$1,822	$10,910	$12,732	$637,054
307	$1,792	$10,941	$12,732	$626,113
308	$1,761	$10,971	$12,732	$615,142
309	$1,730	$11,002	$12,732	$604,140
310	$1,699	$11,033	$12,732	$593,106
311	$1,668	$11,064	$12,732	$582,042
312	$1,637	$11,095	$12,732	$570,947

第26年供款共

$152,788

第26年利息

$21,679

第26年共還本金

$131,110

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$1,606	$11,127	$12,732	$559,820
314	$1,574	$11,158	$12,732	$548,662
315	$1,543	$11,189	$12,732	$537,473
316	$1,512	$11,221	$12,732	$526,252
317	$1,480	$11,252	$12,732	$515,000
318	$1,448	$11,284	$12,732	$503,716
319	$1,417	$11,316	$12,732	$492,400
320	$1,385	$11,347	$12,732	$481,053
321	$1,353	$11,379	$12,732	$469,673
322	$1,321	$11,411	$12,732	$458,262
323	$1,289	$11,444	$12,732	$446,819
324	$1,257	$11,476	$12,732	$435,343

第27年供款共

$152,788

第27年利息

$17,185

第27年共還本金

$135,604

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,224	$11,508	$12,732	$423,835
326	$1,192	$11,540	$12,732	$412,295
327	$1,160	$11,573	$12,732	$400,722
328	$1,127	$11,605	$12,732	$389,116
329	$1,094	$11,638	$12,732	$377,478
330	$1,062	$11,671	$12,732	$365,808
331	$1,029	$11,704	$12,732	$354,104
332	$996	$11,736	$12,732	$342,368
333	$963	$11,769	$12,732	$330,598
334	$930	$11,803	$12,732	$318,796
335	$897	$11,836	$12,732	$306,960
336	$863	$11,869	$12,732	$295,091

第28年供款共

$152,788

第28年利息

$12,537

第28年共還本金

$140,252

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$830	$11,902	$12,732	$283,189
338	$796	$11,936	$12,732	$271,253
339	$763	$11,969	$12,732	$259,283
340	$729	$12,003	$12,732	$247,280
341	$695	$12,037	$12,732	$235,243
342	$662	$12,071	$12,732	$223,172
343	$628	$12,105	$12,732	$211,068
344	$594	$12,139	$12,732	$198,929
345	$559	$12,173	$12,732	$186,756
346	$525	$12,207	$12,732	$174,549
347	$491	$12,241	$12,732	$162,307
348	$456	$12,276	$12,732	$150,032

第29年供款共

$152,788

第29年利息

$7,729

第29年共還本金

$145,059

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$422	$12,310	$12,732	$137,721
350	$387	$12,345	$12,732	$125,376
351	$353	$12,380	$12,732	$112,996
352	$318	$12,415	$12,732	$100,582
353	$283	$12,449	$12,732	$88,132
354	$248	$12,484	$12,732	$75,648
355	$213	$12,520	$12,732	$63,128
356	$178	$12,555	$12,732	$50,573
357	$142	$12,590	$12,732	$37,983
358	$107	$12,626	$12,732	$25,358
359	$71	$12,661	$12,732	$12,697
360	$36	$12,697	$12,732	$0

第30年供款共

$152,788

第30年利息

$2,757

第30年共還本金

$150,032

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$10,033,654

免責聲明

筍盤推介

按揭保險費
info