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$10,249,971

每月供款
$13,984

首期

$4,886,000

總貸款額

$3,114,000

總利息

$1,919,971

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$5,216,000

按月供比率計算

$27,967

置業成本總預算

HK$5,216,000

首期

$4,886,000
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

$27,967

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

馬鞍山聽濤雅苑第02座

thumb_up

最靚則聽濤放售

實

733 呎

@11,596

建

906 呎

@9,382

hotel_class 樓王

售$850 萬

實

733 呎

@11,596

建

906 呎

@9,382

售$850 萬

hotel_class 樓王

粉嶺海燕花園第02期

thumb_up

海燕花園第02期地下連花園

實

630 呎

@11,587

local_fire_department 至HIT

售$730 萬

實

630 呎

@11,587

售$730 萬

local_fire_department 至HIT

粉嶺牽晴間

thumb_up

高層大3房,開揚山景,心曠神怡

實

634 呎

@13,407

建

868 呎

@9,793

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$850 萬

實

634 呎

@13,407

建

868 呎

@9,793

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

KOL實拍 VR實景

馬鞍山泓碧

thumb_up

(真實筍盤)全新未住過! 海景高層兩房

實

504 呎

@17,063

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 vpn_key 有匙即睇

售$860 萬

實

504 呎

@17,063

售$860 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 vpn_key 有匙即睇

沙田碧濤花園

thumb_up

新淨廚廁　高層東南三房套

實

646 呎

@12,074

建

953 呎

@8,185

local_fire_department 至HIT

售$780 萬

實

646 呎

@12,074

建

953 呎

@8,185

售$780 萬

local_fire_department 至HIT

馬鞍山曉峰灣畔

thumb_up

曉峰灣畔

實

639 呎

@11,737

建

827 呎

@9,069

hotel_class 樓王

售$750 萬

實

639 呎

@11,737

建

827 呎

@9,069

售$750 萬

hotel_class 樓王

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

@11,463

local_fire_department 至HIT

售$760 萬

實

663 呎

@11,463

售$760 萬

local_fire_department 至HIT

西貢逸瓏海滙

thumb_up

逸瓏海滙

實

590 呎

@15,085

local_offer 低水筍價 vpn_key 有匙即睇

售$890 萬

實

590 呎

@15,085

售$890 萬

local_offer 低水筍價 vpn_key 有匙即睇

大埔天鑽 ^^ 豪裝兩房梗廚^^

thumb_up

天鑽 ^^ 豪裝兩房梗廚^^

實

524 呎

@15,267

local_fire_department 至HIT

售$800 萬

實

524 呎

@15,267

售$800 萬

local_fire_department 至HIT

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

KOL實拍 VR實景

沙田沙田第一城

thumb_up

奇豐精選大廳有裝有露台東南園景人見人愛實盤可約睇

實

819 呎

@10,989

建

980 呎

@9,184

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$900 萬

實

819 呎

@10,989

建

980 呎

@9,184

售$900 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

馬鞍山迎海第03期星灣御第25座

thumb_up

1房高層【有山有海】

實

521 呎

@13,436

directions_run 日內即走 verified 首置必買

售$700 萬

實

521 呎

@13,436

售$700 萬

directions_run 日內即走 verified 首置必買

利率	15年	20年	25年	30年
1.000	$18,637	$14,321	$11,736	$10,016
1.500	$19,330	$15,026	$12,454	$10,747
2.000	$20,039	$15,753	$13,199	$11,510
2.500	$20,764	$16,501	$13,970	$12,304
3.000	$21,505	$17,270	$14,767	$13,129
3.500	$22,261	$18,060	$15,589	$13,983
4.000	$23,034	$18,870	$16,437	$14,867
4.500	$23,822	$19,701	$17,309	$15,778
5.000	$24,625	$20,551	$18,204	$16,717
5.500	$25,444	$21,421	$19,123	$17,681
6.000	$26,278	$22,310	$20,064	$18,670

每月供款$13,984

年期

30年

貸款金額

$3,114,000

總利息

$1,919,971

總貸款連利息

$5,033,971

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$9,083	$4,901	$13,983	$3,109,099
2	$9,068	$4,915	$13,983	$3,104,184
3	$9,054	$4,929	$13,983	$3,099,255
4	$9,039	$4,944	$13,983	$3,094,311
5	$9,025	$4,958	$13,983	$3,089,353
6	$9,011	$4,973	$13,983	$3,084,380
7	$8,996	$4,987	$13,983	$3,079,393
8	$8,982	$5,002	$13,983	$3,074,391
9	$8,967	$5,016	$13,983	$3,069,375
10	$8,952	$5,031	$13,983	$3,064,344
11	$8,938	$5,046	$13,983	$3,059,299
12	$8,923	$5,060	$13,983	$3,054,238

第1年供款共

$167,799

第1年利息

$108,037

第1年共還本金

$59,762

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$8,908	$5,075	$13,983	$3,049,163
14	$8,893	$5,090	$13,983	$3,044,073
15	$8,879	$5,105	$13,983	$3,038,969
16	$8,864	$5,120	$13,983	$3,033,849
17	$8,849	$5,135	$13,983	$3,028,715
18	$8,834	$5,150	$13,983	$3,023,565
19	$8,819	$5,165	$13,983	$3,018,401
20	$8,804	$5,180	$13,983	$3,013,221
21	$8,789	$5,195	$13,983	$3,008,026
22	$8,773	$5,210	$13,983	$3,002,816
23	$8,758	$5,225	$13,983	$2,997,591
24	$8,743	$5,240	$13,983	$2,992,351

第2年供款共

$167,799

第2年利息

$105,912

第2年共還本金

$61,887

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$8,728	$5,256	$13,983	$2,987,096
26	$8,712	$5,271	$13,983	$2,981,825
27	$8,697	$5,286	$13,983	$2,976,538
28	$8,682	$5,302	$13,983	$2,971,237
29	$8,666	$5,317	$13,983	$2,965,920
30	$8,651	$5,333	$13,983	$2,960,587
31	$8,635	$5,348	$13,983	$2,955,239
32	$8,619	$5,364	$13,983	$2,949,875
33	$8,604	$5,379	$13,983	$2,944,496
34	$8,588	$5,395	$13,983	$2,939,100
35	$8,572	$5,411	$13,983	$2,933,690
36	$8,557	$5,427	$13,983	$2,928,263

第3年供款共

$167,799

第3年利息

$103,711

第3年共還本金

$64,088

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$8,541	$5,442	$13,983	$2,922,820
38	$8,525	$5,458	$13,983	$2,917,362
39	$8,509	$5,474	$13,983	$2,911,888
40	$8,493	$5,490	$13,983	$2,906,397
41	$8,477	$5,506	$13,983	$2,900,891
42	$8,461	$5,522	$13,983	$2,895,369
43	$8,445	$5,538	$13,983	$2,889,830
44	$8,429	$5,555	$13,983	$2,884,276
45	$8,412	$5,571	$13,983	$2,878,705
46	$8,396	$5,587	$13,983	$2,873,118
47	$8,380	$5,603	$13,983	$2,867,515
48	$8,364	$5,620	$13,983	$2,861,895

第4年供款共

$167,799

第4年利息

$101,431

第4年共還本金

$66,368

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$8,347	$5,636	$13,983	$2,856,259
50	$8,331	$5,652	$13,983	$2,850,607
51	$8,314	$5,669	$13,983	$2,844,938
52	$8,298	$5,686	$13,983	$2,839,252
53	$8,281	$5,702	$13,983	$2,833,550
54	$8,265	$5,719	$13,983	$2,827,831
55	$8,248	$5,735	$13,983	$2,822,096
56	$8,231	$5,752	$13,983	$2,816,344
57	$8,214	$5,769	$13,983	$2,810,575
58	$8,198	$5,786	$13,983	$2,804,789
59	$8,181	$5,803	$13,983	$2,798,986
60	$8,164	$5,820	$13,983	$2,793,167

第5年供款共

$167,799

第5年利息

$99,071

第5年共還本金

$68,728

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$8,147	$5,837	$13,983	$2,787,330
62	$8,130	$5,854	$13,983	$2,781,477
63	$8,113	$5,871	$13,983	$2,775,606
64	$8,096	$5,888	$13,983	$2,769,718
65	$8,078	$5,905	$13,983	$2,763,814
66	$8,061	$5,922	$13,983	$2,757,891
67	$8,044	$5,939	$13,983	$2,751,952
68	$8,027	$5,957	$13,983	$2,745,995
69	$8,009	$5,974	$13,983	$2,740,021
70	$7,992	$5,992	$13,983	$2,734,030
71	$7,974	$6,009	$13,983	$2,728,021
72	$7,957	$6,027	$13,983	$2,721,994

第6年供款共

$167,799

第6年利息

$96,626

第6年共還本金

$71,173

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$7,939	$6,044	$13,983	$2,715,950
74	$7,922	$6,062	$13,983	$2,709,888
75	$7,904	$6,079	$13,983	$2,703,809
76	$7,886	$6,097	$13,983	$2,697,712
77	$7,868	$6,115	$13,983	$2,691,597
78	$7,850	$6,133	$13,983	$2,685,464
79	$7,833	$6,151	$13,983	$2,679,313
80	$7,815	$6,169	$13,983	$2,673,145
81	$7,797	$6,187	$13,983	$2,666,958
82	$7,779	$6,205	$13,983	$2,660,754
83	$7,761	$6,223	$13,983	$2,654,531
84	$7,742	$6,241	$13,983	$2,648,290

第7年供款共

$167,799

第7年利息

$94,095

第7年共還本金

$73,704

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$7,724	$6,259	$13,983	$2,642,031
86	$7,706	$6,277	$13,983	$2,635,754
87	$7,688	$6,296	$13,983	$2,629,458
88	$7,669	$6,314	$13,983	$2,623,144
89	$7,651	$6,332	$13,983	$2,616,812
90	$7,632	$6,351	$13,983	$2,610,461
91	$7,614	$6,369	$13,983	$2,604,091
92	$7,595	$6,388	$13,983	$2,597,703
93	$7,577	$6,407	$13,983	$2,591,297
94	$7,558	$6,425	$13,983	$2,584,871
95	$7,539	$6,444	$13,983	$2,578,427
96	$7,520	$6,463	$13,983	$2,571,965

第8年供款共

$167,799

第8年利息

$91,473

第8年共還本金

$76,326

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$7,502	$6,482	$13,983	$2,565,483
98	$7,483	$6,501	$13,983	$2,558,982
99	$7,464	$6,520	$13,983	$2,552,463
100	$7,445	$6,539	$13,983	$2,545,924
101	$7,426	$6,558	$13,983	$2,539,366
102	$7,406	$6,577	$13,983	$2,532,790
103	$7,387	$6,596	$13,983	$2,526,194
104	$7,368	$6,615	$13,983	$2,519,579
105	$7,349	$6,634	$13,983	$2,512,944
106	$7,329	$6,654	$13,983	$2,506,290
107	$7,310	$6,673	$13,983	$2,499,617
108	$7,291	$6,693	$13,983	$2,492,924

第9年供款共

$167,799

第9年利息

$88,759

第9年共還本金

$79,040

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$7,271	$6,712	$13,983	$2,486,212
110	$7,251	$6,732	$13,983	$2,479,480
111	$7,232	$6,751	$13,983	$2,472,729
112	$7,212	$6,771	$13,983	$2,465,958
113	$7,192	$6,791	$13,983	$2,459,167
114	$7,173	$6,811	$13,983	$2,452,356
115	$7,153	$6,831	$13,983	$2,445,526
116	$7,133	$6,850	$13,983	$2,438,675
117	$7,113	$6,870	$13,983	$2,431,805
118	$7,093	$6,890	$13,983	$2,424,914
119	$7,073	$6,911	$13,983	$2,418,004
120	$7,053	$6,931	$13,983	$2,411,073

第10年供款共

$167,799

第10年利息

$85,948

第10年共還本金

$81,851

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$7,032	$6,951	$13,983	$2,404,122
122	$7,012	$6,971	$13,983	$2,397,151
123	$6,992	$6,992	$13,983	$2,390,159
124	$6,971	$7,012	$13,983	$2,383,147
125	$6,951	$7,032	$13,983	$2,376,115
126	$6,930	$7,053	$13,983	$2,369,062
127	$6,910	$7,073	$13,983	$2,361,988
128	$6,889	$7,094	$13,983	$2,354,894
129	$6,868	$7,115	$13,983	$2,347,779
130	$6,848	$7,136	$13,983	$2,340,644
131	$6,827	$7,156	$13,983	$2,333,488
132	$6,806	$7,177	$13,983	$2,326,310

第11年供款共

$167,799

第11年利息

$83,036

第11年共還本金

$84,763

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$6,785	$7,198	$13,983	$2,319,112
134	$6,764	$7,219	$13,983	$2,311,893
135	$6,743	$7,240	$13,983	$2,304,653
136	$6,722	$7,261	$13,983	$2,297,391
137	$6,701	$7,283	$13,983	$2,290,109
138	$6,679	$7,304	$13,983	$2,282,805
139	$6,658	$7,325	$13,983	$2,275,480
140	$6,637	$7,346	$13,983	$2,268,134
141	$6,615	$7,368	$13,983	$2,260,766
142	$6,594	$7,389	$13,983	$2,253,376
143	$6,572	$7,411	$13,983	$2,245,965
144	$6,551	$7,433	$13,983	$2,238,533

第12年供款共

$167,799

第12年利息

$80,022

第12年共還本金

$87,777

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$6,529	$7,454	$13,983	$2,231,079
146	$6,507	$7,476	$13,983	$2,223,603
147	$6,486	$7,498	$13,983	$2,216,105
148	$6,464	$7,520	$13,983	$2,208,585
149	$6,442	$7,542	$13,983	$2,201,044
150	$6,420	$7,564	$13,983	$2,193,480
151	$6,398	$7,586	$13,983	$2,185,895
152	$6,376	$7,608	$13,983	$2,178,287
153	$6,353	$7,630	$13,983	$2,170,657
154	$6,331	$7,652	$13,983	$2,163,005
155	$6,309	$7,674	$13,983	$2,155,330
156	$6,286	$7,697	$13,983	$2,147,634

第13年供款共

$167,799

第13年利息

$76,900

第13年共還本金

$90,899

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$6,264	$7,719	$13,983	$2,139,914
158	$6,241	$7,742	$13,983	$2,132,172
159	$6,219	$7,764	$13,983	$2,124,408
160	$6,196	$7,787	$13,983	$2,116,621
161	$6,173	$7,810	$13,983	$2,108,811
162	$6,151	$7,833	$13,983	$2,100,979
163	$6,128	$7,855	$13,983	$2,093,123
164	$6,105	$7,878	$13,983	$2,085,245
165	$6,082	$7,901	$13,983	$2,077,344
166	$6,059	$7,924	$13,983	$2,069,419
167	$6,036	$7,947	$13,983	$2,061,472
168	$6,013	$7,971	$13,983	$2,053,501

第14年供款共

$167,799

第14年利息

$73,667

第14年共還本金

$94,132

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$5,989	$7,994	$13,983	$2,045,507
170	$5,966	$8,017	$13,983	$2,037,490
171	$5,943	$8,041	$13,983	$2,029,450
172	$5,919	$8,064	$13,983	$2,021,386
173	$5,896	$8,088	$13,983	$2,013,298
174	$5,872	$8,111	$13,983	$2,005,187
175	$5,848	$8,135	$13,983	$1,997,052
176	$5,825	$8,159	$13,983	$1,988,894
177	$5,801	$8,182	$13,983	$1,980,711
178	$5,777	$8,206	$13,983	$1,972,505
179	$5,753	$8,230	$13,983	$1,964,275
180	$5,729	$8,254	$13,983	$1,956,021

第15年供款共

$167,799

第15年利息

$70,319

第15年共還本金

$97,480

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$5,705	$8,278	$13,983	$1,947,743
182	$5,681	$8,302	$13,983	$1,939,440
183	$5,657	$8,327	$13,983	$1,931,114
184	$5,632	$8,351	$13,983	$1,922,763
185	$5,608	$8,375	$13,983	$1,914,388
186	$5,584	$8,400	$13,983	$1,905,988
187	$5,559	$8,424	$13,983	$1,897,564
188	$5,535	$8,449	$13,983	$1,889,115
189	$5,510	$8,473	$13,983	$1,880,642
190	$5,485	$8,498	$13,983	$1,872,144
191	$5,460	$8,523	$13,983	$1,863,621
192	$5,436	$8,548	$13,983	$1,855,073

第16年供款共

$167,799

第16年利息

$66,852

第16年共還本金

$100,947

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$5,411	$8,573	$13,983	$1,846,501
194	$5,386	$8,598	$13,983	$1,837,903
195	$5,361	$8,623	$13,983	$1,829,280
196	$5,335	$8,648	$13,983	$1,820,633
197	$5,310	$8,673	$13,983	$1,811,960
198	$5,285	$8,698	$13,983	$1,803,261
199	$5,260	$8,724	$13,983	$1,794,537
200	$5,234	$8,749	$13,983	$1,785,788
201	$5,209	$8,775	$13,983	$1,777,014
202	$5,183	$8,800	$13,983	$1,768,213
203	$5,157	$8,826	$13,983	$1,759,387
204	$5,132	$8,852	$13,983	$1,750,536

第17年供款共

$167,799

第17年利息

$63,261

第17年共還本金

$104,538

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$5,106	$8,878	$13,983	$1,741,658
206	$5,080	$8,903	$13,983	$1,732,755
207	$5,054	$8,929	$13,983	$1,723,825
208	$5,028	$8,955	$13,983	$1,714,870
209	$5,002	$8,982	$13,983	$1,705,888
210	$4,976	$9,008	$13,983	$1,696,881
211	$4,949	$9,034	$13,983	$1,687,847
212	$4,923	$9,060	$13,983	$1,678,786
213	$4,896	$9,087	$13,983	$1,669,699
214	$4,870	$9,113	$13,983	$1,660,586
215	$4,843	$9,140	$13,983	$1,651,446
216	$4,817	$9,167	$13,983	$1,642,280

第18年供款共

$167,799

第18年利息

$59,543

第18年共還本金

$108,256

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$4,790	$9,193	$13,983	$1,633,086
218	$4,763	$9,220	$13,983	$1,623,866
219	$4,736	$9,247	$13,983	$1,614,619
220	$4,709	$9,274	$13,983	$1,605,345
221	$4,682	$9,301	$13,983	$1,596,044
222	$4,655	$9,328	$13,983	$1,586,716
223	$4,628	$9,355	$13,983	$1,577,361
224	$4,601	$9,383	$13,983	$1,567,978
225	$4,573	$9,410	$13,983	$1,558,568
226	$4,546	$9,437	$13,983	$1,549,131
227	$4,518	$9,465	$13,983	$1,539,666
228	$4,491	$9,493	$13,983	$1,530,173

第19年供款共

$167,799

第19年利息

$55,693

第19年共還本金

$112,106

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$4,463	$9,520	$13,983	$1,520,653
230	$4,435	$9,548	$13,983	$1,511,105
231	$4,407	$9,576	$13,983	$1,501,529
232	$4,379	$9,604	$13,983	$1,491,926
233	$4,351	$9,632	$13,983	$1,482,294
234	$4,323	$9,660	$13,983	$1,472,634
235	$4,295	$9,688	$13,983	$1,462,946
236	$4,267	$9,716	$13,983	$1,453,229
237	$4,239	$9,745	$13,983	$1,443,485
238	$4,210	$9,773	$13,983	$1,433,712
239	$4,182	$9,802	$13,983	$1,423,910
240	$4,153	$9,830	$13,983	$1,414,080

第20年供款共

$167,799

第20年利息

$51,705

第20年共還本金

$116,094

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$4,124	$9,859	$13,983	$1,404,221
242	$4,096	$9,888	$13,983	$1,394,333
243	$4,067	$9,916	$13,983	$1,384,417
244	$4,038	$9,945	$13,983	$1,374,472
245	$4,009	$9,974	$13,983	$1,364,497
246	$3,980	$10,003	$13,983	$1,354,494
247	$3,951	$10,033	$13,983	$1,344,461
248	$3,921	$10,062	$13,983	$1,334,399
249	$3,892	$10,091	$13,983	$1,324,308
250	$3,863	$10,121	$13,983	$1,314,187
251	$3,833	$10,150	$13,983	$1,304,037
252	$3,803	$10,180	$13,983	$1,293,857

第21年供款共

$167,799

第21年利息

$47,576

第21年共還本金

$120,223

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$3,774	$10,210	$13,983	$1,283,648
254	$3,744	$10,239	$13,983	$1,273,408
255	$3,714	$10,269	$13,983	$1,263,139
256	$3,684	$10,299	$13,983	$1,252,840
257	$3,654	$10,329	$13,983	$1,242,511
258	$3,624	$10,359	$13,983	$1,232,152
259	$3,594	$10,389	$13,983	$1,221,762
260	$3,563	$10,420	$13,983	$1,211,343
261	$3,533	$10,450	$13,983	$1,200,892
262	$3,503	$10,481	$13,983	$1,190,412
263	$3,472	$10,511	$13,983	$1,179,901
264	$3,441	$10,542	$13,983	$1,169,359

第22年供款共

$167,799

第22年利息

$43,300

第22年共還本金

$124,499

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$3,411	$10,573	$13,983	$1,158,786
266	$3,380	$10,603	$13,983	$1,148,183
267	$3,349	$10,634	$13,983	$1,137,548
268	$3,318	$10,665	$13,983	$1,126,883
269	$3,287	$10,697	$13,983	$1,116,186
270	$3,256	$10,728	$13,983	$1,105,459
271	$3,224	$10,759	$13,983	$1,094,700
272	$3,193	$10,790	$13,983	$1,083,909
273	$3,161	$10,822	$13,983	$1,073,087
274	$3,130	$10,853	$13,983	$1,062,234
275	$3,098	$10,885	$13,983	$1,051,349
276	$3,066	$10,917	$13,983	$1,040,432

第23年供款共

$167,799

第23年利息

$38,872

第23年共還本金

$128,927

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,035	$10,949	$13,983	$1,029,483
278	$3,003	$10,981	$13,983	$1,018,503
279	$2,971	$11,013	$13,983	$1,007,490
280	$2,939	$11,045	$13,983	$996,445
281	$2,906	$11,077	$13,983	$985,369
282	$2,874	$11,109	$13,983	$974,259
283	$2,842	$11,142	$13,983	$963,118
284	$2,809	$11,174	$13,983	$951,943
285	$2,777	$11,207	$13,983	$940,737
286	$2,744	$11,239	$13,983	$929,497
287	$2,711	$11,272	$13,983	$918,225
288	$2,678	$11,305	$13,983	$906,920

第24年供款共

$167,799

第24年利息

$34,287

第24年共還本金

$133,512

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$2,645	$11,338	$13,983	$895,582
290	$2,612	$11,371	$13,983	$884,211
291	$2,579	$11,404	$13,983	$872,806
292	$2,546	$11,438	$13,983	$861,369
293	$2,512	$11,471	$13,983	$849,898
294	$2,479	$11,504	$13,983	$838,394
295	$2,445	$11,538	$13,983	$826,856
296	$2,412	$11,572	$13,983	$815,284
297	$2,378	$11,605	$13,983	$803,679
298	$2,344	$11,639	$13,983	$792,039
299	$2,310	$11,673	$13,983	$780,366
300	$2,276	$11,707	$13,983	$768,659

第25年供款共

$167,799

第25年利息

$29,538

第25年共還本金

$138,261

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,242	$11,741	$13,983	$756,918
302	$2,208	$11,776	$13,983	$745,142
303	$2,173	$11,810	$13,983	$733,332
304	$2,139	$11,844	$13,983	$721,488
305	$2,104	$11,879	$13,983	$709,609
306	$2,070	$11,914	$13,983	$697,696
307	$2,035	$11,948	$13,983	$685,747
308	$2,000	$11,983	$13,983	$673,764
309	$1,965	$12,018	$13,983	$661,746
310	$1,930	$12,053	$13,983	$649,693
311	$1,895	$12,088	$13,983	$637,604
312	$1,860	$12,124	$13,983	$625,481

第26年供款共

$167,799

第26年利息

$24,621

第26年共還本金

$143,178

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$1,824	$12,159	$13,983	$613,322
314	$1,789	$12,194	$13,983	$601,128
315	$1,753	$12,230	$13,983	$588,898
316	$1,718	$12,266	$13,983	$576,632
317	$1,682	$12,301	$13,983	$564,331
318	$1,646	$12,337	$13,983	$551,993
319	$1,610	$12,373	$13,983	$539,620
320	$1,574	$12,409	$13,983	$527,211
321	$1,538	$12,446	$13,983	$514,765
322	$1,501	$12,482	$13,983	$502,283
323	$1,465	$12,518	$13,983	$489,765
324	$1,428	$12,555	$13,983	$477,210

第27年供款共

$167,799

第27年利息

$19,528

第27年共還本金

$148,271

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,392	$12,591	$13,983	$464,619
326	$1,355	$12,628	$13,983	$451,991
327	$1,318	$12,665	$13,983	$439,326
328	$1,281	$12,702	$13,983	$426,624
329	$1,244	$12,739	$13,983	$413,885
330	$1,207	$12,776	$13,983	$401,109
331	$1,170	$12,813	$13,983	$388,296
332	$1,133	$12,851	$13,983	$375,445
333	$1,095	$12,888	$13,983	$362,557
334	$1,057	$12,926	$13,983	$349,631
335	$1,020	$12,963	$13,983	$336,667
336	$982	$13,001	$13,983	$323,666

第28年供款共

$167,799

第28年利息

$14,255

第28年共還本金

$153,544

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$944	$13,039	$13,983	$310,627
338	$906	$13,077	$13,983	$297,550
339	$868	$13,115	$13,983	$284,434
340	$830	$13,154	$13,983	$271,280
341	$791	$13,192	$13,983	$258,088
342	$753	$13,230	$13,983	$244,858
343	$714	$13,269	$13,983	$231,589
344	$675	$13,308	$13,983	$218,281
345	$637	$13,347	$13,983	$204,934
346	$598	$13,386	$13,983	$191,549
347	$559	$13,425	$13,983	$178,124
348	$520	$13,464	$13,983	$164,661

第29年供款共

$167,799

第29年利息

$8,794

第29年共還本金

$159,005

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$480	$13,503	$13,983	$151,158
350	$441	$13,542	$13,983	$137,615
351	$401	$13,582	$13,983	$124,033
352	$362	$13,621	$13,983	$110,412
353	$322	$13,661	$13,983	$96,751
354	$282	$13,701	$13,983	$83,050
355	$242	$13,741	$13,983	$69,309
356	$202	$13,781	$13,983	$55,528
357	$162	$13,821	$13,983	$41,706
358	$122	$13,862	$13,983	$27,845
359	$81	$13,902	$13,983	$13,943
360	$41	$13,943	$13,983	$0

第30年供款共

$167,799

第30年利息

$3,138

第30年共還本金

$164,661

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$10,249,971

免責聲明

筍盤推介

按揭保險費
info