樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$60,264

借款月供 $271 , 共加借HK$60,264

不需要按揭保險

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$4,958,726

每月供款
$12,799

首期

$310,000

總貸款額

$2,850,264

總利息

$1,757,362

印花稅

$100

其他

$41,000

置業成本總預算

HK$351,100

按月供比率計算

$25,598

置業成本總預算

HK$351,100

首期

$310,000
印花稅

$100
- AVD
  
  $100
律師費

$ 10,000
代理佣金

$31,000
按揭保險費

$60,264

最低每月入息要求

按月供比率計算

$25,598

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

馬鞍山薈晴

thumb_up

薈晴開放式頂層連天台特式單位

實

223 呎

@17,937

local_fire_department 至HIT

售$400 萬

實

223 呎

@17,937

售$400 萬

local_fire_department 至HIT

西貢打蠔墩村

thumb_up

近海開揚小品中層

實

400 呎

@9,000

建

435 呎

@8,276

local_offer 低水筍價

售$360 萬

實

400 呎

@9,000

建

435 呎

@8,276

售$360 萬

local_offer 低水筍價

粉嶺碧湖花園第05座

thumb_up

上車必睇絕非低層

實

400 呎

@10,000

建

518 呎

@7,722

local_offer 低水筍價 verified 首置必買

售$400 萬

實

400 呎

@10,000

建

518 呎

@7,722

售$400 萬

local_offer 低水筍價 verified 首置必買

馬鞍山薈晴

thumb_up

【 9成按揭優質安樂窩開放式筍盤】鄰近馬鞍山鐵路站

實

223 呎

@14,798

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

售$330 萬

實

223 呎

@14,798

售$330 萬

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

沙田翠華花園 C座

thumb_up

中高層全屋靚裝 5分鐘沙田圍站

實

271 呎

@12,177

建

394 呎

@8,376

local_fire_department 至HIT directions_run 日內即走

售$330 萬

實

271 呎

@12,177

建

394 呎

@8,376

售$330 萬

local_fire_department 至HIT directions_run 日內即走

西貢 Tai Mong Tsai

thumb_up

Attractive Priced Village House

建

700 呎

@5,000

local_fire_department 至HIT hotel_class 樓王 vpn_key 有匙即睇

售$350 萬

建

700 呎

@5,000

售$350 萬

local_fire_department 至HIT hotel_class 樓王 vpn_key 有匙即睇

馬鞍山薈朗

thumb_up

薈朗開放式歡迎查詢

實

225 呎

@16,000

local_fire_department 至HIT local_offer 低水筍價

售$360 萬

實

225 呎

@16,000

售$360 萬

local_fire_department 至HIT local_offer 低水筍價

粉嶺粉嶺名都怡景閣第05座

thumb_up

粉嶺名都開揚景

實

399 呎

@10,000

建

533 呎

@7,486

local_fire_department 至HIT

售$399 萬

實

399 呎

@10,000

建

533 呎

@7,486

售$399 萬

local_fire_department 至HIT

馬鞍山薈朗第01座

thumb_up

馬鞍山薈朗

實

266 呎

@12,707

local_fire_department 至HIT

售$338 萬

實

266 呎

@12,707

售$338 萬

local_fire_department 至HIT

馬鞍山薈朗第02座

thumb_up

旺中帶靜收租一流

實

238 呎

@13,655

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

售$325 萬

實

238 呎

@13,655

售$325 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

馬鞍山薈朗

thumb_up

(真實筍盤) 樓齡新開揚1房即買即住

實

297 呎

@12,795

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

售$380 萬

實

297 呎

@12,795

售$380 萬

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

馬鞍山薈朗第01座

thumb_up

海景高層~

實

224 呎

@15,179

local_fire_department 至HIT

售$340 萬

實

224 呎

@15,179

售$340 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$17,059	$13,108	$10,742	$9,168
1.500	$17,693	$13,754	$11,399	$9,837
2.000	$18,342	$14,419	$12,081	$10,535
2.500	$19,005	$15,104	$12,787	$11,262
3.000	$19,683	$15,807	$13,516	$12,017
3.500	$20,376	$16,530	$14,269	$12,799
4.000	$21,083	$17,272	$15,045	$13,608
4.500	$21,804	$18,032	$15,843	$14,442
5.000	$22,540	$18,810	$16,662	$15,301
5.500	$23,289	$19,607	$17,503	$16,183
6.000	$24,052	$20,420	$18,364	$17,089

每月供款$12,799

年期

30年

貸款金額

$2,850,264

總利息

$1,757,362

總貸款連利息

$4,607,626

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$8,313	$4,486	$12,799	$2,845,778
2	$8,300	$4,499	$12,799	$2,841,280
3	$8,287	$4,512	$12,799	$2,836,768
4	$8,274	$4,525	$12,799	$2,832,243
5	$8,261	$4,538	$12,799	$2,827,704
6	$8,247	$4,551	$12,799	$2,823,153
7	$8,234	$4,565	$12,799	$2,818,588
8	$8,221	$4,578	$12,799	$2,814,010
9	$8,208	$4,591	$12,799	$2,809,419
10	$8,194	$4,605	$12,799	$2,804,814
11	$8,181	$4,618	$12,799	$2,800,196
12	$8,167	$4,632	$12,799	$2,795,564

第1年供款共

$153,588

第1年利息

$98,887

第1年共還本金

$54,700

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$8,154	$4,645	$12,799	$2,790,919
14	$8,140	$4,659	$12,799	$2,786,260
15	$8,127	$4,672	$12,799	$2,781,587
16	$8,113	$4,686	$12,799	$2,776,901
17	$8,099	$4,700	$12,799	$2,772,202
18	$8,086	$4,713	$12,799	$2,767,488
19	$8,072	$4,727	$12,799	$2,762,761
20	$8,058	$4,741	$12,799	$2,758,020
21	$8,044	$4,755	$12,799	$2,753,266
22	$8,030	$4,769	$12,799	$2,748,497
23	$8,016	$4,783	$12,799	$2,743,715
24	$8,003	$4,796	$12,799	$2,738,918

第2年供款共

$153,588

第2年利息

$96,942

第2年共還本金

$56,646

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$7,989	$4,810	$12,799	$2,734,108
26	$7,974	$4,824	$12,799	$2,729,283
27	$7,960	$4,839	$12,799	$2,724,445
28	$7,946	$4,853	$12,799	$2,719,592
29	$7,932	$4,867	$12,799	$2,714,725
30	$7,918	$4,881	$12,799	$2,709,844
31	$7,904	$4,895	$12,799	$2,704,949
32	$7,889	$4,910	$12,799	$2,700,039
33	$7,875	$4,924	$12,799	$2,695,115
34	$7,861	$4,938	$12,799	$2,690,177
35	$7,846	$4,953	$12,799	$2,685,225
36	$7,832	$4,967	$12,799	$2,680,258

第3年供款共

$153,588

第3年利息

$94,927

第3年共還本金

$58,660

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$7,817	$4,982	$12,799	$2,675,276
38	$7,803	$4,996	$12,799	$2,670,280
39	$7,788	$5,011	$12,799	$2,665,269
40	$7,774	$5,025	$12,799	$2,660,244
41	$7,759	$5,040	$12,799	$2,655,204
42	$7,744	$5,055	$12,799	$2,650,150
43	$7,730	$5,069	$12,799	$2,645,080
44	$7,715	$5,084	$12,799	$2,639,996
45	$7,700	$5,099	$12,799	$2,634,897
46	$7,685	$5,114	$12,799	$2,629,783
47	$7,670	$5,129	$12,799	$2,624,654
48	$7,655	$5,144	$12,799	$2,619,511

第4年供款共

$153,588

第4年利息

$92,841

第4年共還本金

$60,747

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$7,640	$5,159	$12,799	$2,614,352
50	$7,625	$5,174	$12,799	$2,609,178
51	$7,610	$5,189	$12,799	$2,603,989
52	$7,595	$5,204	$12,799	$2,598,785
53	$7,580	$5,219	$12,799	$2,593,566
54	$7,565	$5,234	$12,799	$2,588,332
55	$7,549	$5,250	$12,799	$2,583,082
56	$7,534	$5,265	$12,799	$2,577,817
57	$7,519	$5,280	$12,799	$2,572,537
58	$7,503	$5,296	$12,799	$2,567,241
59	$7,488	$5,311	$12,799	$2,561,930
60	$7,472	$5,327	$12,799	$2,556,603

第5年供款共

$153,588

第5年利息

$90,680

第5年共還本金

$62,907

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$7,457	$5,342	$12,799	$2,551,261
62	$7,441	$5,358	$12,799	$2,545,903
63	$7,426	$5,373	$12,799	$2,540,530
64	$7,410	$5,389	$12,799	$2,535,141
65	$7,394	$5,405	$12,799	$2,529,736
66	$7,378	$5,421	$12,799	$2,524,316
67	$7,363	$5,436	$12,799	$2,518,879
68	$7,347	$5,452	$12,799	$2,513,427
69	$7,331	$5,468	$12,799	$2,507,959
70	$7,315	$5,484	$12,799	$2,502,475
71	$7,299	$5,500	$12,799	$2,496,975
72	$7,283	$5,516	$12,799	$2,491,459

第6年供款共

$153,588

第6年利息

$88,443

第6年共還本金

$65,145

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$7,267	$5,532	$12,799	$2,485,926
74	$7,251	$5,548	$12,799	$2,480,378
75	$7,234	$5,565	$12,799	$2,474,813
76	$7,218	$5,581	$12,799	$2,469,233
77	$7,202	$5,597	$12,799	$2,463,636
78	$7,186	$5,613	$12,799	$2,458,022
79	$7,169	$5,630	$12,799	$2,452,393
80	$7,153	$5,646	$12,799	$2,446,746
81	$7,136	$5,663	$12,799	$2,441,084
82	$7,120	$5,679	$12,799	$2,435,405
83	$7,103	$5,696	$12,799	$2,429,709
84	$7,087	$5,712	$12,799	$2,423,997

第7年供款共

$153,588

第7年利息

$86,126

第7年共還本金

$67,462

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$7,070	$5,729	$12,799	$2,418,268
86	$7,053	$5,746	$12,799	$2,412,522
87	$7,037	$5,762	$12,799	$2,406,760
88	$7,020	$5,779	$12,799	$2,400,980
89	$7,003	$5,796	$12,799	$2,395,184
90	$6,986	$5,813	$12,799	$2,389,371
91	$6,969	$5,830	$12,799	$2,383,541
92	$6,952	$5,847	$12,799	$2,377,694
93	$6,935	$5,864	$12,799	$2,371,830
94	$6,918	$5,881	$12,799	$2,365,949
95	$6,901	$5,898	$12,799	$2,360,051
96	$6,883	$5,915	$12,799	$2,354,135

第8年供款共

$153,588

第8年利息

$83,726

第8年共還本金

$69,861

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$6,866	$5,933	$12,799	$2,348,203
98	$6,849	$5,950	$12,799	$2,342,253
99	$6,832	$5,967	$12,799	$2,336,285
100	$6,814	$5,985	$12,799	$2,330,301
101	$6,797	$6,002	$12,799	$2,324,298
102	$6,779	$6,020	$12,799	$2,318,279
103	$6,762	$6,037	$12,799	$2,312,241
104	$6,744	$6,055	$12,799	$2,306,186
105	$6,726	$6,073	$12,799	$2,300,114
106	$6,709	$6,090	$12,799	$2,294,023
107	$6,691	$6,108	$12,799	$2,287,915
108	$6,673	$6,126	$12,799	$2,281,789

第9年供款共

$153,588

第9年利息

$81,242

第9年共還本金

$72,346

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$6,655	$6,144	$12,799	$2,275,646
110	$6,637	$6,162	$12,799	$2,269,484
111	$6,619	$6,180	$12,799	$2,263,304
112	$6,601	$6,198	$12,799	$2,257,107
113	$6,583	$6,216	$12,799	$2,250,891
114	$6,565	$6,234	$12,799	$2,244,657
115	$6,547	$6,252	$12,799	$2,238,405
116	$6,529	$6,270	$12,799	$2,232,135
117	$6,510	$6,289	$12,799	$2,225,846
118	$6,492	$6,307	$12,799	$2,219,539
119	$6,474	$6,325	$12,799	$2,213,214
120	$6,455	$6,344	$12,799	$2,206,870

第10年供款共

$153,588

第10年利息

$78,668

第10年共還本金

$74,919

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$6,437	$6,362	$12,799	$2,200,508
122	$6,418	$6,381	$12,799	$2,194,127
123	$6,400	$6,399	$12,799	$2,187,728
124	$6,381	$6,418	$12,799	$2,181,310
125	$6,362	$6,437	$12,799	$2,174,873
126	$6,343	$6,456	$12,799	$2,168,417
127	$6,325	$6,474	$12,799	$2,161,943
128	$6,306	$6,493	$12,799	$2,155,450
129	$6,287	$6,512	$12,799	$2,148,937
130	$6,268	$6,531	$12,799	$2,142,406
131	$6,249	$6,550	$12,799	$2,135,856
132	$6,230	$6,569	$12,799	$2,129,287

第11年供款共

$153,588

第11年利息

$76,004

第11年共還本金

$77,584

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$6,210	$6,589	$12,799	$2,122,698
134	$6,191	$6,608	$12,799	$2,116,090
135	$6,172	$6,627	$12,799	$2,109,463
136	$6,153	$6,646	$12,799	$2,102,817
137	$6,133	$6,666	$12,799	$2,096,151
138	$6,114	$6,685	$12,799	$2,089,466
139	$6,094	$6,705	$12,799	$2,082,761
140	$6,075	$6,724	$12,799	$2,076,037
141	$6,055	$6,744	$12,799	$2,069,293
142	$6,035	$6,764	$12,799	$2,062,530
143	$6,016	$6,783	$12,799	$2,055,746
144	$5,996	$6,803	$12,799	$2,048,943

第12年供款共

$153,588

第12年利息

$73,244

第12年共還本金

$80,343

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$5,976	$6,823	$12,799	$2,042,121
146	$5,956	$6,843	$12,799	$2,035,278
147	$5,936	$6,863	$12,799	$2,028,415
148	$5,916	$6,883	$12,799	$2,021,532
149	$5,896	$6,903	$12,799	$2,014,629
150	$5,876	$6,923	$12,799	$2,007,706
151	$5,856	$6,943	$12,799	$2,000,763
152	$5,836	$6,963	$12,799	$1,993,800
153	$5,815	$6,984	$12,799	$1,986,816
154	$5,795	$7,004	$12,799	$1,979,812
155	$5,774	$7,025	$12,799	$1,972,788
156	$5,754	$7,045	$12,799	$1,965,743

第13年供款共

$153,588

第13年利息

$70,387

第13年共還本金

$83,201

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$5,733	$7,066	$12,799	$1,958,677
158	$5,713	$7,086	$12,799	$1,951,591
159	$5,692	$7,107	$12,799	$1,944,484
160	$5,671	$7,128	$12,799	$1,937,357
161	$5,651	$7,148	$12,799	$1,930,208
162	$5,630	$7,169	$12,799	$1,923,039
163	$5,609	$7,190	$12,799	$1,915,849
164	$5,588	$7,211	$12,799	$1,908,638
165	$5,567	$7,232	$12,799	$1,901,406
166	$5,546	$7,253	$12,799	$1,894,153
167	$5,525	$7,274	$12,799	$1,886,878
168	$5,503	$7,296	$12,799	$1,879,583

第14年供款共

$153,588

第14年利息

$67,428

第14年共還本金

$86,160

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$5,482	$7,317	$12,799	$1,872,266
170	$5,461	$7,338	$12,799	$1,864,928
171	$5,439	$7,360	$12,799	$1,857,568
172	$5,418	$7,381	$12,799	$1,850,187
173	$5,396	$7,403	$12,799	$1,842,784
174	$5,375	$7,424	$12,799	$1,835,360
175	$5,353	$7,446	$12,799	$1,827,914
176	$5,331	$7,468	$12,799	$1,820,447
177	$5,310	$7,489	$12,799	$1,812,958
178	$5,288	$7,511	$12,799	$1,805,446
179	$5,266	$7,533	$12,799	$1,797,913
180	$5,244	$7,555	$12,799	$1,790,358

第15年供款共

$153,588

第15年利息

$64,363

第15年共還本金

$89,224

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$5,222	$7,577	$12,799	$1,782,781
182	$5,200	$7,599	$12,799	$1,775,182
183	$5,178	$7,621	$12,799	$1,767,561
184	$5,155	$7,644	$12,799	$1,759,917
185	$5,133	$7,666	$12,799	$1,752,251
186	$5,111	$7,688	$12,799	$1,744,563
187	$5,088	$7,711	$12,799	$1,736,852
188	$5,066	$7,733	$12,799	$1,729,119
189	$5,043	$7,756	$12,799	$1,721,364
190	$5,021	$7,778	$12,799	$1,713,585
191	$4,998	$7,801	$12,799	$1,705,784
192	$4,975	$7,824	$12,799	$1,697,960

第16年供款共

$153,588

第16年利息

$61,190

第16年共還本金

$92,398

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$4,952	$7,847	$12,799	$1,690,114
194	$4,929	$7,869	$12,799	$1,682,244
195	$4,907	$7,892	$12,799	$1,674,352
196	$4,884	$7,915	$12,799	$1,666,437
197	$4,860	$7,939	$12,799	$1,658,498
198	$4,837	$7,962	$12,799	$1,650,536
199	$4,814	$7,985	$12,799	$1,642,552
200	$4,791	$8,008	$12,799	$1,634,543
201	$4,767	$8,032	$12,799	$1,626,512
202	$4,744	$8,055	$12,799	$1,618,457
203	$4,720	$8,078	$12,799	$1,610,378
204	$4,697	$8,102	$12,799	$1,602,276

第17年供款共

$153,588

第17年利息

$57,903

第17年共還本金

$95,684

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$4,673	$8,126	$12,799	$1,594,151
206	$4,650	$8,149	$12,799	$1,586,001
207	$4,626	$8,173	$12,799	$1,577,828
208	$4,602	$8,197	$12,799	$1,569,631
209	$4,578	$8,221	$12,799	$1,561,410
210	$4,554	$8,245	$12,799	$1,553,166
211	$4,530	$8,269	$12,799	$1,544,897
212	$4,506	$8,293	$12,799	$1,536,604
213	$4,482	$8,317	$12,799	$1,528,286
214	$4,458	$8,341	$12,799	$1,519,945
215	$4,433	$8,366	$12,799	$1,511,579
216	$4,409	$8,390	$12,799	$1,503,189

第18年供款共

$153,588

第18年利息

$54,500

第18年共還本金

$99,087

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$4,384	$8,415	$12,799	$1,494,774
218	$4,360	$8,439	$12,799	$1,486,335
219	$4,335	$8,464	$12,799	$1,477,871
220	$4,310	$8,489	$12,799	$1,469,383
221	$4,286	$8,513	$12,799	$1,460,870
222	$4,261	$8,538	$12,799	$1,452,331
223	$4,236	$8,563	$12,799	$1,443,769
224	$4,211	$8,588	$12,799	$1,435,181
225	$4,186	$8,613	$12,799	$1,426,568
226	$4,161	$8,638	$12,799	$1,417,929
227	$4,136	$8,663	$12,799	$1,409,266
228	$4,110	$8,689	$12,799	$1,400,577

第19年供款共

$153,588

第19年利息

$50,976

第19年共還本金

$102,612

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$4,085	$8,714	$12,799	$1,391,864
230	$4,060	$8,739	$12,799	$1,383,124
231	$4,034	$8,765	$12,799	$1,374,359
232	$4,009	$8,790	$12,799	$1,365,569
233	$3,983	$8,816	$12,799	$1,356,753
234	$3,957	$8,842	$12,799	$1,347,911
235	$3,931	$8,868	$12,799	$1,339,044
236	$3,906	$8,893	$12,799	$1,330,150
237	$3,880	$8,919	$12,799	$1,321,231
238	$3,854	$8,945	$12,799	$1,312,285
239	$3,827	$8,971	$12,799	$1,303,314
240	$3,801	$8,998	$12,799	$1,294,316

第20年供款共

$153,588

第20年利息

$47,326

第20年共還本金

$106,261

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$3,775	$9,024	$12,799	$1,285,292
242	$3,749	$9,050	$12,799	$1,276,242
243	$3,722	$9,077	$12,799	$1,267,166
244	$3,696	$9,103	$12,799	$1,258,063
245	$3,669	$9,130	$12,799	$1,248,933
246	$3,643	$9,156	$12,799	$1,239,777
247	$3,616	$9,183	$12,799	$1,230,594
248	$3,589	$9,210	$12,799	$1,221,384
249	$3,562	$9,237	$12,799	$1,212,147
250	$3,535	$9,264	$12,799	$1,202,884
251	$3,508	$9,291	$12,799	$1,193,593
252	$3,481	$9,318	$12,799	$1,184,276

第21年供款共

$153,588

第21年利息

$43,547

第21年共還本金

$110,041

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$3,454	$9,345	$12,799	$1,174,931
254	$3,427	$9,372	$12,799	$1,165,559
255	$3,400	$9,399	$12,799	$1,156,159
256	$3,372	$9,427	$12,799	$1,146,733
257	$3,345	$9,454	$12,799	$1,137,278
258	$3,317	$9,482	$12,799	$1,127,796
259	$3,289	$9,510	$12,799	$1,118,287
260	$3,262	$9,537	$12,799	$1,108,750
261	$3,234	$9,565	$12,799	$1,099,184
262	$3,206	$9,593	$12,799	$1,089,591
263	$3,178	$9,621	$12,799	$1,079,970
264	$3,150	$9,649	$12,799	$1,070,321

第22年供款共

$153,588

第22年利息

$39,633

第22年共還本金

$113,954

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$3,122	$9,677	$12,799	$1,060,644
266	$3,094	$9,705	$12,799	$1,050,939
267	$3,065	$9,734	$12,799	$1,041,205
268	$3,037	$9,762	$12,799	$1,031,443
269	$3,008	$9,791	$12,799	$1,021,652
270	$2,980	$9,819	$12,799	$1,011,833
271	$2,951	$9,848	$12,799	$1,001,985
272	$2,922	$9,877	$12,799	$992,109
273	$2,894	$9,905	$12,799	$982,204
274	$2,865	$9,934	$12,799	$972,269
275	$2,836	$9,963	$12,799	$962,306
276	$2,807	$9,992	$12,799	$952,314

第23年供款共

$153,588

第23年利息

$35,580

第23年共還本金

$118,007

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$2,778	$10,021	$12,799	$942,293
278	$2,748	$10,051	$12,799	$932,242
279	$2,719	$10,080	$12,799	$922,162
280	$2,690	$10,109	$12,799	$912,053
281	$2,660	$10,139	$12,799	$901,914
282	$2,631	$10,168	$12,799	$891,746
283	$2,601	$10,198	$12,799	$881,548
284	$2,571	$10,228	$12,799	$871,320
285	$2,541	$10,258	$12,799	$861,062
286	$2,511	$10,288	$12,799	$850,775
287	$2,481	$10,318	$12,799	$840,457
288	$2,451	$10,348	$12,799	$830,110

第24年供款共

$153,588

第24年利息

$31,383

第24年共還本金

$122,205

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$2,421	$10,378	$12,799	$819,732
290	$2,391	$10,408	$12,799	$809,324
291	$2,361	$10,438	$12,799	$798,885
292	$2,330	$10,469	$12,799	$788,416
293	$2,300	$10,499	$12,799	$777,917
294	$2,269	$10,530	$12,799	$767,387
295	$2,238	$10,561	$12,799	$756,826
296	$2,207	$10,592	$12,799	$746,235
297	$2,177	$10,622	$12,799	$735,612
298	$2,146	$10,653	$12,799	$724,959
299	$2,114	$10,684	$12,799	$714,274
300	$2,083	$10,716	$12,799	$703,559

第25年供款共

$153,588

第25年利息

$27,037

第25年共還本金

$126,551

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,052	$10,747	$12,799	$692,812
302	$2,021	$10,778	$12,799	$682,033
303	$1,989	$10,810	$12,799	$671,224
304	$1,958	$10,841	$12,799	$660,383
305	$1,926	$10,873	$12,799	$649,510
306	$1,894	$10,905	$12,799	$638,605
307	$1,863	$10,936	$12,799	$627,669
308	$1,831	$10,968	$12,799	$616,701
309	$1,799	$11,000	$12,799	$605,700
310	$1,767	$11,032	$12,799	$594,668
311	$1,734	$11,065	$12,799	$583,603
312	$1,702	$11,097	$12,799	$572,507

第26年供款共

$153,588

第26年利息

$22,536

第26年共還本金

$131,052

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$1,670	$11,129	$12,799	$561,377
314	$1,637	$11,162	$12,799	$550,216
315	$1,605	$11,194	$12,799	$539,022
316	$1,572	$11,227	$12,799	$527,795
317	$1,539	$11,260	$12,799	$516,535
318	$1,507	$11,292	$12,799	$505,243
319	$1,474	$11,325	$12,799	$493,918
320	$1,441	$11,358	$12,799	$482,559
321	$1,407	$11,391	$12,799	$471,168
322	$1,374	$11,425	$12,799	$459,743
323	$1,341	$11,458	$12,799	$448,285
324	$1,307	$11,491	$12,799	$436,794

第27年供款共

$153,588

第27年利息

$17,874

第27年共還本金

$135,713

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,274	$11,525	$12,799	$425,269
326	$1,240	$11,559	$12,799	$413,710
327	$1,207	$11,592	$12,799	$402,118
328	$1,173	$11,626	$12,799	$390,492
329	$1,139	$11,660	$12,799	$378,832
330	$1,105	$11,694	$12,799	$367,137
331	$1,071	$11,728	$12,799	$355,409
332	$1,037	$11,762	$12,799	$343,647
333	$1,002	$11,797	$12,799	$331,850
334	$968	$11,831	$12,799	$320,019
335	$933	$11,866	$12,799	$308,154
336	$899	$11,900	$12,799	$296,254

第28年供款共

$153,588

第28年利息

$13,048

第28年共還本金

$140,540

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$864	$11,935	$12,799	$284,319
338	$829	$11,970	$12,799	$272,349
339	$794	$12,005	$12,799	$260,344
340	$759	$12,040	$12,799	$248,305
341	$724	$12,075	$12,799	$236,230
342	$689	$12,110	$12,799	$224,120
343	$654	$12,145	$12,799	$211,975
344	$618	$12,181	$12,799	$199,794
345	$583	$12,216	$12,799	$187,578
346	$547	$12,252	$12,799	$175,326
347	$511	$12,288	$12,799	$163,038
348	$476	$12,323	$12,799	$150,715

第29年供款共

$153,588

第29年利息

$8,049

第29年共還本金

$145,539

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$440	$12,359	$12,799	$138,356
350	$404	$12,395	$12,799	$125,960
351	$367	$12,432	$12,799	$113,529
352	$331	$12,468	$12,799	$101,061
353	$295	$12,504	$12,799	$88,557
354	$258	$12,541	$12,799	$76,016
355	$222	$12,577	$12,799	$63,439
356	$185	$12,614	$12,799	$50,825
357	$148	$12,651	$12,799	$38,174
358	$111	$12,688	$12,799	$25,486
359	$74	$12,725	$12,799	$12,762
360	$37	$12,762	$12,799	$0

第30年供款共

$153,588

第30年利息

$2,873

第30年共還本金

$150,715

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$4,958,726

免責聲明

筍盤推介

按揭保險費
info