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$10,227,775

每月供款
$13,822

首期

$4,922,000

總貸款額

$3,078,000

總利息

$1,897,775

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$5,252,000

按月供比率計算

$27,643

置業成本總預算

HK$5,252,000

首期

$4,922,000
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

$27,643

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

沙田沙田第一城第05期第27座

thumb_up

享優質開揚河景🌊🌊　廳房闊落舒適👍👍

實

688 呎

@12,035

建

870 呎

@9,517

local_fire_department 至HIT

售$828 萬

實

688 呎

@12,035

建

870 呎

@9,517

售$828 萬

local_fire_department 至HIT

西貢逸瓏海滙

thumb_up

西貢逸瓏海滙

實

704 呎

@11,790

local_offer 低水筍價

售$830 萬

實

704 呎

@11,790

售$830 萬

local_offer 低水筍價

馬鞍山銀湖天峰第07座

thumb_up

銀湖天峰開揚2房

實

564 呎

@14,184

建

739 呎

@10,825

local_fire_department 至HIT

售$800 萬

實

564 呎

@14,184

建

739 呎

@10,825

售$800 萬

local_fire_department 至HIT

VR實景

馬鞍山迎海第02期星灣第19座

thumb_up

迎海第02期星灣高層靚裝筍

實

497 呎

@14,085

pets 愛竉必選

售$700 萬

實

497 呎

@14,085

售$700 萬

pets 愛竉必選

馬鞍山迎海第01期第03座

thumb_up

迎海!兩房半!靚景!靚裝修!

實

549 呎

@16,029

建

710 呎

@12,394

local_fire_department 至HIT

售$880 萬

實

549 呎

@16,029

建

710 呎

@12,394

售$880 萬

local_fire_department 至HIT

沙田沙田玖瓏山罕有裝修兩房高層約睇即買即租**

thumb_up

沙田玖瓏山**罕有裝修兩房**高層**約睇**即買即租**

實

663 呎

@11,131

local_fire_department 至HIT

售$738 萬

實

663 呎

@11,131

售$738 萬

local_fire_department 至HIT

馬鞍山銀湖天峰

thumb_up

高層山景向南

實

549 呎

@14,754

建

718 呎

@11,281

local_fire_department 至HIT directions_run 日內即走

售$810 萬

實

549 呎

@14,754

建

718 呎

@11,281

售$810 萬

local_fire_department 至HIT directions_run 日內即走

KOL實拍 VR實景

沙田欣廷軒

thumb_up

新鴻基名牌兩房　近鐵路站方便

實

414 呎

@16,908

建

549 呎

@12,750

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$700 萬

實

414 呎

@16,908

建

549 呎

@12,750

售$700 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

沙田碧濤花園

thumb_up

碧濤花園**前排海景配靚裝**3房1套

實

842 呎

@9,501

建

1,190 呎

@6,723

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

售$800 萬

實

842 呎

@9,501

建

1,190 呎

@6,723

售$800 萬

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

大埔高塘

thumb_up

Nicely Renovated House

建

1,000 呎

@9,000

local_fire_department 至HIT hotel_class 樓王

售$900 萬

建

1,000 呎

@9,000

售$900 萬

local_fire_department 至HIT hotel_class 樓王

大埔海日灣 COURT C 第02座

thumb_up

大兩房,即睇即住,靚裝修,連傢俬電器

實

549 呎

@15,483

real_estate_agent 罕有放盤

售$850 萬

實

549 呎

@15,483

售$850 萬

real_estate_agent 罕有放盤

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

利率	15年	20年	25年	30年
1.000	$18,422	$14,156	$11,600	$9,900
1.500	$19,106	$14,853	$12,310	$10,623
2.000	$19,807	$15,571	$13,046	$11,377
2.500	$20,524	$16,310	$13,808	$12,162
3.000	$21,256	$17,071	$14,596	$12,977
3.500	$22,004	$17,851	$15,409	$13,822
4.000	$22,768	$18,652	$16,247	$14,695
4.500	$23,546	$19,473	$17,109	$15,596
5.000	$24,341	$20,313	$17,994	$16,523
5.500	$25,150	$21,173	$18,902	$17,477
6.000	$25,974	$22,052	$19,832	$18,454

每月供款$13,822

年期

30年

貸款金額

$3,078,000

總利息

$1,897,775

總貸款連利息

$4,975,775

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$8,978	$4,844	$13,822	$3,073,156
2	$8,963	$4,858	$13,822	$3,068,298
3	$8,949	$4,872	$13,822	$3,063,425
4	$8,935	$4,887	$13,822	$3,058,539
5	$8,921	$4,901	$13,822	$3,053,638
6	$8,906	$4,915	$13,822	$3,048,723
7	$8,892	$4,929	$13,822	$3,043,793
8	$8,878	$4,944	$13,822	$3,038,849
9	$8,863	$4,958	$13,822	$3,033,891
10	$8,849	$4,973	$13,822	$3,028,918
11	$8,834	$4,987	$13,822	$3,023,931
12	$8,820	$5,002	$13,822	$3,018,929

第1年供款共

$165,859

第1年利息

$106,788

第1年共還本金

$59,071

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$8,805	$5,016	$13,822	$3,013,913
14	$8,791	$5,031	$13,822	$3,008,882
15	$8,776	$5,046	$13,822	$3,003,836
16	$8,761	$5,060	$13,822	$2,998,776
17	$8,746	$5,075	$13,822	$2,993,701
18	$8,732	$5,090	$13,822	$2,988,611
19	$8,717	$5,105	$13,822	$2,983,506
20	$8,702	$5,120	$13,822	$2,978,386
21	$8,687	$5,135	$13,822	$2,973,251
22	$8,672	$5,150	$13,822	$2,968,102
23	$8,657	$5,165	$13,822	$2,962,937
24	$8,642	$5,180	$13,822	$2,957,758

第2年供款共

$165,859

第2年利息

$104,687

第2年共還本金

$61,172

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$8,627	$5,195	$13,822	$2,952,563
26	$8,612	$5,210	$13,822	$2,947,353
27	$8,596	$5,225	$13,822	$2,942,128
28	$8,581	$5,240	$13,822	$2,936,887
29	$8,566	$5,256	$13,822	$2,931,632
30	$8,551	$5,271	$13,822	$2,926,361
31	$8,535	$5,286	$13,822	$2,921,074
32	$8,520	$5,302	$13,822	$2,915,772
33	$8,504	$5,317	$13,822	$2,910,455
34	$8,489	$5,333	$13,822	$2,905,122
35	$8,473	$5,348	$13,822	$2,899,774
36	$8,458	$5,364	$13,822	$2,894,410

第3年供款共

$165,859

第3年利息

$102,512

第3年共還本金

$63,347

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$8,442	$5,380	$13,822	$2,889,031
38	$8,426	$5,395	$13,822	$2,883,635
39	$8,411	$5,411	$13,822	$2,878,224
40	$8,395	$5,427	$13,822	$2,872,798
41	$8,379	$5,443	$13,822	$2,867,355
42	$8,363	$5,458	$13,822	$2,861,896
43	$8,347	$5,474	$13,822	$2,856,422
44	$8,331	$5,490	$13,822	$2,850,932
45	$8,315	$5,506	$13,822	$2,845,425
46	$8,299	$5,522	$13,822	$2,839,903
47	$8,283	$5,539	$13,822	$2,834,364
48	$8,267	$5,555	$13,822	$2,828,810

第4年供款共

$165,859

第4年利息

$100,259

第4年共還本金

$65,600

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$8,251	$5,571	$13,822	$2,823,239
50	$8,234	$5,587	$13,822	$2,817,652
51	$8,218	$5,603	$13,822	$2,812,048
52	$8,202	$5,620	$13,822	$2,806,428
53	$8,185	$5,636	$13,822	$2,800,792
54	$8,169	$5,653	$13,822	$2,795,140
55	$8,152	$5,669	$13,822	$2,789,470
56	$8,136	$5,686	$13,822	$2,783,785
57	$8,119	$5,702	$13,822	$2,778,083
58	$8,103	$5,719	$13,822	$2,772,364
59	$8,086	$5,736	$13,822	$2,766,628
60	$8,069	$5,752	$13,822	$2,760,876

第5年供款共

$165,859

第5年利息

$97,925

第5年共還本金

$67,934

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$8,053	$5,769	$13,822	$2,755,107
62	$8,036	$5,786	$13,822	$2,749,321
63	$8,019	$5,803	$13,822	$2,743,518
64	$8,002	$5,820	$13,822	$2,737,699
65	$7,985	$5,837	$13,822	$2,731,862
66	$7,968	$5,854	$13,822	$2,726,008
67	$7,951	$5,871	$13,822	$2,720,138
68	$7,934	$5,888	$13,822	$2,714,250
69	$7,917	$5,905	$13,822	$2,708,345
70	$7,899	$5,922	$13,822	$2,702,422
71	$7,882	$5,940	$13,822	$2,696,483
72	$7,865	$5,957	$13,822	$2,690,526

第6年供款共

$165,859

第6年利息

$95,509

第6年共還本金

$70,350

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$7,847	$5,974	$13,822	$2,684,552
74	$7,830	$5,992	$13,822	$2,678,560
75	$7,812	$6,009	$13,822	$2,672,551
76	$7,795	$6,027	$13,822	$2,666,524
77	$7,777	$6,044	$13,822	$2,660,480
78	$7,760	$6,062	$13,822	$2,654,418
79	$7,742	$6,080	$13,822	$2,648,339
80	$7,724	$6,097	$13,822	$2,642,241
81	$7,707	$6,115	$13,822	$2,636,126
82	$7,689	$6,133	$13,822	$2,629,993
83	$7,671	$6,151	$13,822	$2,623,843
84	$7,653	$6,169	$13,822	$2,617,674

第7年供款共

$165,859

第7年利息

$93,007

第7年共還本金

$72,852

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$7,635	$6,187	$13,822	$2,611,487
86	$7,617	$6,205	$13,822	$2,605,282
87	$7,599	$6,223	$13,822	$2,599,060
88	$7,581	$6,241	$13,822	$2,592,819
89	$7,562	$6,259	$13,822	$2,586,559
90	$7,544	$6,277	$13,822	$2,580,282
91	$7,526	$6,296	$13,822	$2,573,986
92	$7,507	$6,314	$13,822	$2,567,672
93	$7,489	$6,333	$13,822	$2,561,340
94	$7,471	$6,351	$13,822	$2,554,988
95	$7,452	$6,370	$13,822	$2,548,619
96	$7,433	$6,388	$13,822	$2,542,231

第8年供款共

$165,859

第8年利息

$90,416

第8年共還本金

$75,443

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$7,415	$6,407	$13,822	$2,535,824
98	$7,396	$6,425	$13,822	$2,529,399
99	$7,377	$6,444	$13,822	$2,522,954
100	$7,359	$6,463	$13,822	$2,516,491
101	$7,340	$6,482	$13,822	$2,510,010
102	$7,321	$6,501	$13,822	$2,503,509
103	$7,302	$6,520	$13,822	$2,496,989
104	$7,283	$6,539	$13,822	$2,490,450
105	$7,264	$6,558	$13,822	$2,483,893
106	$7,245	$6,577	$13,822	$2,477,316
107	$7,226	$6,596	$13,822	$2,470,720
108	$7,206	$6,615	$13,822	$2,464,104

第9年供款共

$165,859

第9年利息

$87,733

第9年共還本金

$78,126

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$7,187	$6,635	$13,822	$2,457,470
110	$7,168	$6,654	$13,822	$2,450,816
111	$7,148	$6,673	$13,822	$2,444,142
112	$7,129	$6,693	$13,822	$2,437,450
113	$7,109	$6,712	$13,822	$2,430,737
114	$7,090	$6,732	$13,822	$2,424,005
115	$7,070	$6,752	$13,822	$2,417,254
116	$7,050	$6,771	$13,822	$2,410,482
117	$7,031	$6,791	$13,822	$2,403,691
118	$7,011	$6,811	$13,822	$2,396,881
119	$6,991	$6,831	$13,822	$2,390,050
120	$6,971	$6,851	$13,822	$2,383,199

第10年供款共

$165,859

第10年利息

$84,954

第10年共還本金

$80,905

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$6,951	$6,871	$13,822	$2,376,329
122	$6,931	$6,891	$13,822	$2,369,438
123	$6,911	$6,911	$13,822	$2,362,527
124	$6,891	$6,931	$13,822	$2,355,596
125	$6,870	$6,951	$13,822	$2,348,645
126	$6,850	$6,971	$13,822	$2,341,674
127	$6,830	$6,992	$13,822	$2,334,682
128	$6,809	$7,012	$13,822	$2,327,670
129	$6,789	$7,033	$13,822	$2,320,637
130	$6,769	$7,053	$13,822	$2,313,584
131	$6,748	$7,074	$13,822	$2,306,511
132	$6,727	$7,094	$13,822	$2,299,417

第11年供款共

$165,859

第11年利息

$82,076

第11年共還本金

$83,783

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$6,707	$7,115	$13,822	$2,292,302
134	$6,686	$7,136	$13,822	$2,285,166
135	$6,665	$7,157	$13,822	$2,278,009
136	$6,644	$7,177	$13,822	$2,270,832
137	$6,623	$7,198	$13,822	$2,263,634
138	$6,602	$7,219	$13,822	$2,256,414
139	$6,581	$7,240	$13,822	$2,249,174
140	$6,560	$7,262	$13,822	$2,241,912
141	$6,539	$7,283	$13,822	$2,234,630
142	$6,518	$7,304	$13,822	$2,227,326
143	$6,496	$7,325	$13,822	$2,220,001
144	$6,475	$7,347	$13,822	$2,212,654

第12年供款共

$165,859

第12年利息

$79,097

第12年共還本金

$86,763

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$6,454	$7,368	$13,822	$2,205,286
146	$6,432	$7,390	$13,822	$2,197,896
147	$6,411	$7,411	$13,822	$2,190,485
148	$6,389	$7,433	$13,822	$2,183,053
149	$6,367	$7,454	$13,822	$2,175,598
150	$6,345	$7,476	$13,822	$2,168,122
151	$6,324	$7,498	$13,822	$2,160,624
152	$6,302	$7,520	$13,822	$2,153,104
153	$6,280	$7,542	$13,822	$2,145,563
154	$6,258	$7,564	$13,822	$2,137,999
155	$6,236	$7,586	$13,822	$2,130,413
156	$6,214	$7,608	$13,822	$2,122,805

第13年供款共

$165,859

第13年利息

$76,011

第13年共還本金

$89,848

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$6,192	$7,630	$13,822	$2,115,175
158	$6,169	$7,652	$13,822	$2,107,523
159	$6,147	$7,675	$13,822	$2,099,848
160	$6,125	$7,697	$13,822	$2,092,151
161	$6,102	$7,719	$13,822	$2,084,432
162	$6,080	$7,742	$13,822	$2,076,690
163	$6,057	$7,765	$13,822	$2,068,925
164	$6,034	$7,787	$13,822	$2,061,138
165	$6,012	$7,810	$13,822	$2,053,328
166	$5,989	$7,833	$13,822	$2,045,495
167	$5,966	$7,856	$13,822	$2,037,640
168	$5,943	$7,878	$13,822	$2,029,761

第14年供款共

$165,859

第14年利息

$72,815

第14年共還本金

$93,044

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$5,920	$7,901	$13,822	$2,021,860
170	$5,897	$7,925	$13,822	$2,013,935
171	$5,874	$7,948	$13,822	$2,005,988
172	$5,851	$7,971	$13,822	$1,998,017
173	$5,828	$7,994	$13,822	$1,990,023
174	$5,804	$8,017	$13,822	$1,982,006
175	$5,781	$8,041	$13,822	$1,973,965
176	$5,757	$8,064	$13,822	$1,965,901
177	$5,734	$8,088	$13,822	$1,957,813
178	$5,710	$8,111	$13,822	$1,949,702
179	$5,687	$8,135	$13,822	$1,941,567
180	$5,663	$8,159	$13,822	$1,933,408

第15年供款共

$165,859

第15年利息

$69,506

第15年共還本金

$96,353

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$5,639	$8,182	$13,822	$1,925,225
182	$5,615	$8,206	$13,822	$1,917,019
183	$5,591	$8,230	$13,822	$1,908,789
184	$5,567	$8,254	$13,822	$1,900,534
185	$5,543	$8,278	$13,822	$1,892,256
186	$5,519	$8,303	$13,822	$1,883,954
187	$5,495	$8,327	$13,822	$1,875,627
188	$5,471	$8,351	$13,822	$1,867,276
189	$5,446	$8,375	$13,822	$1,858,900
190	$5,422	$8,400	$13,822	$1,850,501
191	$5,397	$8,424	$13,822	$1,842,076
192	$5,373	$8,449	$13,822	$1,833,627

第16年供款共

$165,859

第16年利息

$66,079

第16年共還本金

$99,780

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$5,348	$8,474	$13,822	$1,825,154
194	$5,323	$8,498	$13,822	$1,816,656
195	$5,299	$8,523	$13,822	$1,808,133
196	$5,274	$8,548	$13,822	$1,799,585
197	$5,249	$8,573	$13,822	$1,791,012
198	$5,224	$8,598	$13,822	$1,782,414
199	$5,199	$8,623	$13,822	$1,773,791
200	$5,174	$8,648	$13,822	$1,765,143
201	$5,148	$8,673	$13,822	$1,756,470
202	$5,123	$8,699	$13,822	$1,747,771
203	$5,098	$8,724	$13,822	$1,739,048
204	$5,072	$8,749	$13,822	$1,730,298

第17年供款共

$165,859

第17年利息

$62,530

第17年共還本金

$103,329

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$5,047	$8,775	$13,822	$1,721,523
206	$5,021	$8,800	$13,822	$1,712,723
207	$4,995	$8,826	$13,822	$1,703,897
208	$4,970	$8,852	$13,822	$1,695,045
209	$4,944	$8,878	$13,822	$1,686,167
210	$4,918	$8,904	$13,822	$1,677,263
211	$4,892	$8,930	$13,822	$1,668,334
212	$4,866	$8,956	$13,822	$1,659,378
213	$4,840	$8,982	$13,822	$1,650,396
214	$4,814	$9,008	$13,822	$1,641,389
215	$4,787	$9,034	$13,822	$1,632,354
216	$4,761	$9,061	$13,822	$1,623,294

第18年供款共

$165,859

第18年利息

$58,855

第18年共還本金

$107,004

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$4,735	$9,087	$13,822	$1,614,207
218	$4,708	$9,113	$13,822	$1,605,093
219	$4,682	$9,140	$13,822	$1,595,953
220	$4,655	$9,167	$13,822	$1,586,786
221	$4,628	$9,193	$13,822	$1,577,593
222	$4,601	$9,220	$13,822	$1,568,373
223	$4,574	$9,247	$13,822	$1,559,126
224	$4,547	$9,274	$13,822	$1,549,851
225	$4,520	$9,301	$13,822	$1,540,550
226	$4,493	$9,328	$13,822	$1,531,222
227	$4,466	$9,356	$13,822	$1,521,866
228	$4,439	$9,383	$13,822	$1,512,484

第19年供款共

$165,859

第19年利息

$55,049

第19年共還本金

$110,810

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$4,411	$9,410	$13,822	$1,503,073
230	$4,384	$9,438	$13,822	$1,493,636
231	$4,356	$9,465	$13,822	$1,484,171
232	$4,329	$9,493	$13,822	$1,474,678
233	$4,301	$9,520	$13,822	$1,465,157
234	$4,273	$9,548	$13,822	$1,455,609
235	$4,246	$9,576	$13,822	$1,446,033
236	$4,218	$9,604	$13,822	$1,436,429
237	$4,190	$9,632	$13,822	$1,426,797
238	$4,161	$9,660	$13,822	$1,417,137
239	$4,133	$9,688	$13,822	$1,407,449
240	$4,105	$9,717	$13,822	$1,397,732

第20年供款共

$165,859

第20年利息

$51,108

第20年共還本金

$114,751

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$4,077	$9,745	$13,822	$1,387,987
242	$4,048	$9,773	$13,822	$1,378,214
243	$4,020	$9,802	$13,822	$1,368,412
244	$3,991	$9,830	$13,822	$1,358,582
245	$3,963	$9,859	$13,822	$1,348,723
246	$3,934	$9,888	$13,822	$1,338,835
247	$3,905	$9,917	$13,822	$1,328,918
248	$3,876	$9,946	$13,822	$1,318,973
249	$3,847	$9,975	$13,822	$1,308,998
250	$3,818	$10,004	$13,822	$1,298,994
251	$3,789	$10,033	$13,822	$1,288,961
252	$3,759	$10,062	$13,822	$1,278,899

第21年供款共

$165,859

第21年利息

$47,026

第21年共還本金

$118,833

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$3,730	$10,091	$13,822	$1,268,808
254	$3,701	$10,121	$13,822	$1,258,687
255	$3,671	$10,150	$13,822	$1,248,537
256	$3,642	$10,180	$13,822	$1,238,357
257	$3,612	$10,210	$13,822	$1,228,147
258	$3,582	$10,240	$13,822	$1,217,907
259	$3,552	$10,269	$13,822	$1,207,638
260	$3,522	$10,299	$13,822	$1,197,339
261	$3,492	$10,329	$13,822	$1,187,009
262	$3,462	$10,359	$13,822	$1,176,650
263	$3,432	$10,390	$13,822	$1,166,260
264	$3,402	$10,420	$13,822	$1,155,840

第22年供款共

$165,859

第22年利息

$42,800

第22年共還本金

$123,059

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$3,371	$10,450	$13,822	$1,145,390
266	$3,341	$10,481	$13,822	$1,134,909
267	$3,310	$10,511	$13,822	$1,124,397
268	$3,279	$10,542	$13,822	$1,113,855
269	$3,249	$10,573	$13,822	$1,103,282
270	$3,218	$10,604	$13,822	$1,092,679
271	$3,187	$10,635	$13,822	$1,082,044
272	$3,156	$10,666	$13,822	$1,071,378
273	$3,125	$10,697	$13,822	$1,060,682
274	$3,094	$10,728	$13,822	$1,049,954
275	$3,062	$10,759	$13,822	$1,039,195
276	$3,031	$10,791	$13,822	$1,028,404

第23年供款共

$165,859

第23年利息

$38,423

第23年共還本金

$127,436

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,000	$10,822	$13,822	$1,017,582
278	$2,968	$10,854	$13,822	$1,006,728
279	$2,936	$10,885	$13,822	$995,843
280	$2,905	$10,917	$13,822	$984,926
281	$2,873	$10,949	$13,822	$973,977
282	$2,841	$10,981	$13,822	$962,996
283	$2,809	$11,013	$13,822	$951,983
284	$2,777	$11,045	$13,822	$940,938
285	$2,744	$11,077	$13,822	$929,861
286	$2,712	$11,110	$13,822	$918,752
287	$2,680	$11,142	$13,822	$907,610
288	$2,647	$11,174	$13,822	$896,435

第24年供款共

$165,859

第24年利息

$33,890

第24年共還本金

$131,969

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$2,615	$11,207	$13,822	$885,228
290	$2,582	$11,240	$13,822	$873,989
291	$2,549	$11,272	$13,822	$862,716
292	$2,516	$11,305	$13,822	$851,411
293	$2,483	$11,338	$13,822	$840,073
294	$2,450	$11,371	$13,822	$828,701
295	$2,417	$11,405	$13,822	$817,297
296	$2,384	$11,438	$13,822	$805,859
297	$2,350	$11,471	$13,822	$794,388
298	$2,317	$11,505	$13,822	$782,883
299	$2,283	$11,538	$13,822	$771,345
300	$2,250	$11,572	$13,822	$759,773

第25年供款共

$165,859

第25年利息

$29,197

第25年共還本金

$136,662

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,216	$11,606	$13,822	$748,167
302	$2,182	$11,639	$13,822	$736,528
303	$2,148	$11,673	$13,822	$724,855
304	$2,114	$11,707	$13,822	$713,147
305	$2,080	$11,742	$13,822	$701,405
306	$2,046	$11,776	$13,822	$689,630
307	$2,011	$11,810	$13,822	$677,819
308	$1,977	$11,845	$13,822	$665,975
309	$1,942	$11,879	$13,822	$654,096
310	$1,908	$11,914	$13,822	$642,182
311	$1,873	$11,949	$13,822	$630,233
312	$1,838	$11,983	$13,822	$618,250

第26年供款共

$165,859

第26年利息

$24,336

第26年共還本金

$141,523

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$1,803	$12,018	$13,822	$606,232
314	$1,768	$12,053	$13,822	$594,178
315	$1,733	$12,089	$13,822	$582,090
316	$1,698	$12,124	$13,822	$569,966
317	$1,662	$12,159	$13,822	$557,807
318	$1,627	$12,195	$13,822	$545,612
319	$1,591	$12,230	$13,822	$533,382
320	$1,556	$12,266	$13,822	$521,116
321	$1,520	$12,302	$13,822	$508,814
322	$1,484	$12,338	$13,822	$496,476
323	$1,448	$12,374	$13,822	$484,103
324	$1,412	$12,410	$13,822	$471,693

第27年供款共

$165,859

第27年利息

$19,303

第27年共還本金

$146,557

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,376	$12,446	$13,822	$459,248
326	$1,339	$12,482	$13,822	$446,765
327	$1,303	$12,519	$13,822	$434,247
328	$1,267	$12,555	$13,822	$421,692
329	$1,230	$12,592	$13,822	$409,100
330	$1,193	$12,628	$13,822	$396,472
331	$1,156	$12,665	$13,822	$383,807
332	$1,119	$12,702	$13,822	$371,104
333	$1,082	$12,739	$13,822	$358,365
334	$1,045	$12,776	$13,822	$345,589
335	$1,008	$12,814	$13,822	$332,775
336	$971	$12,851	$13,822	$319,924

第28年供款共

$165,859

第28年利息

$14,090

第28年共還本金

$151,769

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$933	$12,888	$13,822	$307,036
338	$896	$12,926	$13,822	$294,110
339	$858	$12,964	$13,822	$281,146
340	$820	$13,002	$13,822	$268,144
341	$782	$13,040	$13,822	$255,105
342	$744	$13,078	$13,822	$242,027
343	$706	$13,116	$13,822	$228,912
344	$668	$13,154	$13,822	$215,758
345	$629	$13,192	$13,822	$202,565
346	$591	$13,231	$13,822	$189,335
347	$552	$13,269	$13,822	$176,065
348	$514	$13,308	$13,822	$162,757

第29年供款共

$165,859

第29年利息

$8,692

第29年共還本金

$157,167

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$475	$13,347	$13,822	$149,410
350	$436	$13,386	$13,822	$136,024
351	$397	$13,425	$13,822	$122,600
352	$358	$13,464	$13,822	$109,135
353	$318	$13,503	$13,822	$95,632
354	$279	$13,543	$13,822	$82,090
355	$239	$13,582	$13,822	$68,507
356	$200	$13,622	$13,822	$54,886
357	$160	$13,662	$13,822	$41,224
358	$120	$13,701	$13,822	$27,523
359	$80	$13,741	$13,822	$13,781
360	$40	$13,781	$13,822	$0

第30年供款共

$165,859

第30年利息

$3,102

第30年共還本金

$162,757

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$10,227,775

免責聲明

筍盤推介

按揭保險費
info