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$10,150,088

每月供款
$13,256

首期

$5,048,000

總貸款額

$2,952,000

總利息

$1,820,088

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$5,378,000

按月供比率計算

$26,512

置業成本總預算

HK$5,378,000

首期

$5,048,000
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

$26,512

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

沙田田園閣

thumb_up

新淨廚廁舒適　優質向東闊落三房套🏠🏠　

實

633 呎

@11,532

建

846 呎

@8,629

local_fire_department 至HIT real_estate_agent 罕有放盤

售$730 萬

實

633 呎

@11,532

建

846 呎

@8,629

售$730 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

沙田新城市廣場

thumb_up

新城市廣場,超方便,大商場新地樓罕有兩房放盤

實

578 呎

@14,706

建

683 呎

@12,445

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$850 萬

實

578 呎

@14,706

建

683 呎

@12,445

售$850 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

VR實景

馬鞍山翠擁華庭第02座

thumb_up

翠擁華庭大3房

實

816 呎

@9,804

建

1,052 呎

@7,605

local_offer 低水筍價 verified 首置必買

售$800 萬

實

816 呎

@9,804

建

1,052 呎

@7,605

售$800 萬

local_offer 低水筍價 verified 首置必買

VR實景

沙田晴碧花園

thumb_up

世紀21奇豐!獨家!獨家! 最大三房一套特式戶市場罕有!

實

675 呎

@11,852

建

879 呎

@9,101

local_fire_department 至HIT real_estate_agent 罕有放盤 flight_takeoff 移民急讓

售$800 萬

實

675 呎

@11,852

建

879 呎

@9,101

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 flight_takeoff 移民急讓

VR實景

馬鞍山迎海第03期星灣御

thumb_up

海星灣正海, 極高層海景, 特高樓底, 真3房

實

564 呎

@15,957

local_fire_department 至HIT real_estate_agent 罕有放盤

售$900 萬

實

564 呎

@15,957

售$900 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

VR實景

沙田薈蕎 2翼

thumb_up

✳️業主決心換樓❇️有票即成✳️🔥筍爆🔥連花園🌳毛孩🐩🐕‍🦺之家🏡.

實

516 呎

@14,341

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

售$740 萬

實

516 呎

@14,341

售$740 萬

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

西貢逸瓏海滙

thumb_up

西貢市逸瓏海滙

實

598 呎

@13,378

local_fire_department 至HIT

售$800 萬

實

598 呎

@13,378

售$800 萬

local_fire_department 至HIT

沙田壹號雲頂第02期雲頂峰

thumb_up

💖新鴻基💖 星級🌟屋苑 [高負離子生活社區🏡] 寬敞 [大單邊] 2️⃣房.

實

555 呎

@15,315

建

727 呎

@11,692

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

售$850 萬

實

555 呎

@15,315

建

727 呎

@11,692

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

馬鞍山迎海第04期駿岸第06座

thumb_up

迎海 **開揚遠景,兩房兩廳另有儲物房,齊傢俬可以即住**

實

497 呎

@15,694

local_fire_department 至HIT directions_run 日內即走

售$780 萬

實

497 呎

@15,694

售$780 萬

local_fire_department 至HIT directions_run 日內即走

沙田玖瓏山日瓏閣第02座

thumb_up

迎接奢華生活,盡在玖瓏山

實

663 呎

@11,765

verified 首置必買

售$780 萬

實

663 呎

@11,765

售$780 萬

verified 首置必買

沙田晉名峰

thumb_up

開陽景觀連車位大量荀盤快約

實

612 呎

@13,072

建

756 呎

@10,582

local_fire_department 至HIT

售$800 萬

實

612 呎

@13,072

建

756 呎

@10,582

售$800 萬

local_fire_department 至HIT

VR實景

馬鞍山迎海

thumb_up

馬鞍山迎海2房池景

實

473 呎

@14,799

local_fire_department 至HIT real_estate_agent 罕有放盤

售$700 萬

實

473 呎

@14,799

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$17,668	$13,576	$11,125	$9,495
1.500	$18,324	$14,245	$11,806	$10,188
2.000	$18,996	$14,934	$12,512	$10,911
2.500	$19,684	$15,643	$13,243	$11,664
3.000	$20,386	$16,372	$13,999	$12,446
3.500	$21,103	$17,120	$14,778	$13,256
4.000	$21,836	$17,889	$15,582	$14,093
4.500	$22,583	$18,676	$16,408	$14,957
5.000	$23,344	$19,482	$17,257	$15,847
5.500	$24,120	$20,306	$18,128	$16,761
6.000	$24,911	$21,149	$19,020	$17,699

每月供款$13,256

年期

30年

貸款金額

$2,952,000

總利息

$1,820,088

總貸款連利息

$4,772,088

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$8,610	$4,646	$13,256	$2,947,354
2	$8,596	$4,659	$13,256	$2,942,695
3	$8,583	$4,673	$13,256	$2,938,022
4	$8,569	$4,687	$13,256	$2,933,335
5	$8,556	$4,700	$13,256	$2,928,635
6	$8,542	$4,714	$13,256	$2,923,921
7	$8,528	$4,728	$13,256	$2,919,193
8	$8,514	$4,741	$13,256	$2,914,452
9	$8,500	$4,755	$13,256	$2,909,697
10	$8,487	$4,769	$13,256	$2,904,927
11	$8,473	$4,783	$13,256	$2,900,144
12	$8,459	$4,797	$13,256	$2,895,347

第1年供款共

$159,070

第1年利息

$102,417

第1年共還本金

$56,653

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$8,445	$4,811	$13,256	$2,890,536
14	$8,431	$4,825	$13,256	$2,885,711
15	$8,417	$4,839	$13,256	$2,880,872
16	$8,403	$4,853	$13,256	$2,876,019
17	$8,388	$4,867	$13,256	$2,871,151
18	$8,374	$4,882	$13,256	$2,866,270
19	$8,360	$4,896	$13,256	$2,861,374
20	$8,346	$4,910	$13,256	$2,856,464
21	$8,331	$4,924	$13,256	$2,851,539
22	$8,317	$4,939	$13,256	$2,846,601
23	$8,303	$4,953	$13,256	$2,841,647
24	$8,288	$4,968	$13,256	$2,836,680

第2年供款共

$159,070

第2年利息

$100,402

第2年共還本金

$58,668

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$8,274	$4,982	$13,256	$2,831,698
26	$8,259	$4,997	$13,256	$2,826,701
27	$8,245	$5,011	$13,256	$2,821,690
28	$8,230	$5,026	$13,256	$2,816,664
29	$8,215	$5,041	$13,256	$2,811,623
30	$8,201	$5,055	$13,256	$2,806,568
31	$8,186	$5,070	$13,256	$2,801,498
32	$8,171	$5,085	$13,256	$2,796,413
33	$8,156	$5,100	$13,256	$2,791,314
34	$8,141	$5,114	$13,256	$2,786,199
35	$8,126	$5,129	$13,256	$2,781,070
36	$8,111	$5,144	$13,256	$2,775,925

第3年供款共

$159,070

第3年利息

$98,315

第3年共還本金

$60,754

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$8,096	$5,159	$13,256	$2,770,766
38	$8,081	$5,174	$13,256	$2,765,592
39	$8,066	$5,189	$13,256	$2,760,402
40	$8,051	$5,205	$13,256	$2,755,198
41	$8,036	$5,220	$13,256	$2,749,978
42	$8,021	$5,235	$13,256	$2,744,743
43	$8,005	$5,250	$13,256	$2,739,492
44	$7,990	$5,266	$13,256	$2,734,227
45	$7,975	$5,281	$13,256	$2,728,946
46	$7,959	$5,296	$13,256	$2,723,650
47	$7,944	$5,312	$13,256	$2,718,338
48	$7,928	$5,327	$13,256	$2,713,010

第4年供款共

$159,070

第4年利息

$96,154

第4年共還本金

$62,915

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$7,913	$5,343	$13,256	$2,707,668
50	$7,897	$5,358	$13,256	$2,702,309
51	$7,882	$5,374	$13,256	$2,696,935
52	$7,866	$5,390	$13,256	$2,691,545
53	$7,850	$5,405	$13,256	$2,686,140
54	$7,835	$5,421	$13,256	$2,680,719
55	$7,819	$5,437	$13,256	$2,675,282
56	$7,803	$5,453	$13,256	$2,669,829
57	$7,787	$5,469	$13,256	$2,664,360
58	$7,771	$5,485	$13,256	$2,658,875
59	$7,755	$5,501	$13,256	$2,653,374
60	$7,739	$5,517	$13,256	$2,647,858

第5年供款共

$159,070

第5年利息

$93,917

第5年共還本金

$65,153

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$7,723	$5,533	$13,256	$2,642,325
62	$7,707	$5,549	$13,256	$2,636,776
63	$7,691	$5,565	$13,256	$2,631,210
64	$7,674	$5,581	$13,256	$2,625,629
65	$7,658	$5,598	$13,256	$2,620,031
66	$7,642	$5,614	$13,256	$2,614,417
67	$7,625	$5,630	$13,256	$2,608,787
68	$7,609	$5,647	$13,256	$2,603,140
69	$7,592	$5,663	$13,256	$2,597,477
70	$7,576	$5,680	$13,256	$2,591,797
71	$7,559	$5,696	$13,256	$2,586,101
72	$7,543	$5,713	$13,256	$2,580,388

第6年供款共

$159,070

第6年利息

$91,600

第6年共還本金

$67,470

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$7,526	$5,730	$13,256	$2,574,658
74	$7,509	$5,746	$13,256	$2,568,911
75	$7,493	$5,763	$13,256	$2,563,148
76	$7,476	$5,780	$13,256	$2,557,368
77	$7,459	$5,797	$13,256	$2,551,572
78	$7,442	$5,814	$13,256	$2,545,758
79	$7,425	$5,831	$13,256	$2,539,927
80	$7,408	$5,848	$13,256	$2,534,079
81	$7,391	$5,865	$13,256	$2,528,215
82	$7,374	$5,882	$13,256	$2,522,333
83	$7,357	$5,899	$13,256	$2,516,434
84	$7,340	$5,916	$13,256	$2,510,518

第7年供款共

$159,070

第7年利息

$89,200

第7年共還本金

$69,870

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$7,322	$5,933	$13,256	$2,504,584
86	$7,305	$5,951	$13,256	$2,498,634
87	$7,288	$5,968	$13,256	$2,492,665
88	$7,270	$5,986	$13,256	$2,486,680
89	$7,253	$6,003	$13,256	$2,480,677
90	$7,235	$6,020	$13,256	$2,474,656
91	$7,218	$6,038	$13,256	$2,468,618
92	$7,200	$6,056	$13,256	$2,462,563
93	$7,182	$6,073	$13,256	$2,456,489
94	$7,165	$6,091	$13,256	$2,450,398
95	$7,147	$6,109	$13,256	$2,444,290
96	$7,129	$6,127	$13,256	$2,438,163

第8年供款共

$159,070

第8年利息

$86,715

第8年共還本金

$72,355

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$7,111	$6,144	$13,256	$2,432,018
98	$7,093	$6,162	$13,256	$2,425,856
99	$7,075	$6,180	$13,256	$2,419,676
100	$7,057	$6,198	$13,256	$2,413,477
101	$7,039	$6,216	$13,256	$2,407,261
102	$7,021	$6,235	$13,256	$2,401,026
103	$7,003	$6,253	$13,256	$2,394,773
104	$6,985	$6,271	$13,256	$2,388,502
105	$6,966	$6,289	$13,256	$2,382,213
106	$6,948	$6,308	$13,256	$2,375,905
107	$6,930	$6,326	$13,256	$2,369,579
108	$6,911	$6,345	$13,256	$2,363,235

第9年供款共

$159,070

第9年利息

$84,141

第9年共還本金

$74,928

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$6,893	$6,363	$13,256	$2,356,872
110	$6,874	$6,382	$13,256	$2,350,490
111	$6,856	$6,400	$13,256	$2,344,090
112	$6,837	$6,419	$13,256	$2,337,671
113	$6,818	$6,438	$13,256	$2,331,233
114	$6,799	$6,456	$13,256	$2,324,777
115	$6,781	$6,475	$13,256	$2,318,302
116	$6,762	$6,494	$13,256	$2,311,808
117	$6,743	$6,513	$13,256	$2,305,295
118	$6,724	$6,532	$13,256	$2,298,763
119	$6,705	$6,551	$13,256	$2,292,212
120	$6,686	$6,570	$13,256	$2,285,641

第10年供款共

$159,070

第10年利息

$81,476

第10年共還本金

$77,593

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$6,666	$6,589	$13,256	$2,279,052
122	$6,647	$6,609	$13,256	$2,272,443
123	$6,628	$6,628	$13,256	$2,265,816
124	$6,609	$6,647	$13,256	$2,259,168
125	$6,589	$6,667	$13,256	$2,252,502
126	$6,570	$6,686	$13,256	$2,245,816
127	$6,550	$6,706	$13,256	$2,239,110
128	$6,531	$6,725	$13,256	$2,232,385
129	$6,511	$6,745	$13,256	$2,225,641
130	$6,491	$6,764	$13,256	$2,218,876
131	$6,472	$6,784	$13,256	$2,212,092
132	$6,452	$6,804	$13,256	$2,205,288

第11年供款共

$159,070

第11年利息

$78,717

第11年共還本金

$80,353

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$6,432	$6,824	$13,256	$2,198,465
134	$6,412	$6,844	$13,256	$2,191,621
135	$6,392	$6,864	$13,256	$2,184,757
136	$6,372	$6,884	$13,256	$2,177,874
137	$6,352	$6,904	$13,256	$2,170,970
138	$6,332	$6,924	$13,256	$2,164,046
139	$6,312	$6,944	$13,256	$2,157,102
140	$6,292	$6,964	$13,256	$2,150,138
141	$6,271	$6,985	$13,256	$2,143,154
142	$6,251	$7,005	$13,256	$2,136,149
143	$6,230	$7,025	$13,256	$2,129,123
144	$6,210	$7,046	$13,256	$2,122,077

第12年供款共

$159,070

第12年利息

$75,859

第12年共還本金

$83,211

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$6,189	$7,066	$13,256	$2,115,011
146	$6,169	$7,087	$13,256	$2,107,924
147	$6,148	$7,108	$13,256	$2,100,816
148	$6,127	$7,128	$13,256	$2,093,688
149	$6,107	$7,149	$13,256	$2,086,539
150	$6,086	$7,170	$13,256	$2,079,369
151	$6,065	$7,191	$13,256	$2,072,178
152	$6,044	$7,212	$13,256	$2,064,966
153	$6,023	$7,233	$13,256	$2,057,733
154	$6,002	$7,254	$13,256	$2,050,479
155	$5,981	$7,275	$13,256	$2,043,203
156	$5,959	$7,296	$13,256	$2,035,907

第13年供款共

$159,070

第13年利息

$72,899

第13年共還本金

$86,170

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$5,938	$7,318	$13,256	$2,028,589
158	$5,917	$7,339	$13,256	$2,021,250
159	$5,895	$7,360	$13,256	$2,013,890
160	$5,874	$7,382	$13,256	$2,006,508
161	$5,852	$7,403	$13,256	$1,999,104
162	$5,831	$7,425	$13,256	$1,991,679
163	$5,809	$7,447	$13,256	$1,984,232
164	$5,787	$7,468	$13,256	$1,976,764
165	$5,766	$7,490	$13,256	$1,969,274
166	$5,744	$7,512	$13,256	$1,961,762
167	$5,722	$7,534	$13,256	$1,954,228
168	$5,700	$7,556	$13,256	$1,946,672

第14年供款共

$159,070

第14年利息

$69,834

第14年共還本金

$89,235

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$5,678	$7,578	$13,256	$1,939,094
170	$5,656	$7,600	$13,256	$1,931,494
171	$5,634	$7,622	$13,256	$1,923,871
172	$5,611	$7,645	$13,256	$1,916,227
173	$5,589	$7,667	$13,256	$1,908,560
174	$5,567	$7,689	$13,256	$1,900,871
175	$5,544	$7,712	$13,256	$1,893,159
176	$5,522	$7,734	$13,256	$1,885,425
177	$5,499	$7,757	$13,256	$1,877,668
178	$5,477	$7,779	$13,256	$1,869,889
179	$5,454	$7,802	$13,256	$1,862,087
180	$5,431	$7,825	$13,256	$1,854,263

第15年供款共

$159,070

第15年利息

$66,660

第15年共還本金

$92,409

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$5,408	$7,848	$13,256	$1,846,415
182	$5,385	$7,870	$13,256	$1,838,545
183	$5,362	$7,893	$13,256	$1,830,651
184	$5,339	$7,916	$13,256	$1,822,735
185	$5,316	$7,939	$13,256	$1,814,795
186	$5,293	$7,963	$13,256	$1,806,833
187	$5,270	$7,986	$13,256	$1,798,847
188	$5,247	$8,009	$13,256	$1,790,838
189	$5,223	$8,033	$13,256	$1,782,805
190	$5,200	$8,056	$13,256	$1,774,749
191	$5,176	$8,079	$13,256	$1,766,670
192	$5,153	$8,103	$13,256	$1,758,567

第16年供款共

$159,070

第16年利息

$63,374

第16年共還本金

$95,696

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$5,129	$8,127	$13,256	$1,750,440
194	$5,105	$8,150	$13,256	$1,742,290
195	$5,082	$8,174	$13,256	$1,734,116
196	$5,058	$8,198	$13,256	$1,725,918
197	$5,034	$8,222	$13,256	$1,717,696
198	$5,010	$8,246	$13,256	$1,709,450
199	$4,986	$8,270	$13,256	$1,701,180
200	$4,962	$8,294	$13,256	$1,692,886
201	$4,938	$8,318	$13,256	$1,684,568
202	$4,913	$8,342	$13,256	$1,676,225
203	$4,889	$8,367	$13,256	$1,667,858
204	$4,865	$8,391	$13,256	$1,659,467

第17年供款共

$159,070

第17年利息

$59,970

第17年共還本金

$99,099

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$4,840	$8,416	$13,256	$1,651,052
206	$4,816	$8,440	$13,256	$1,642,611
207	$4,791	$8,465	$13,256	$1,634,146
208	$4,766	$8,490	$13,256	$1,625,657
209	$4,741	$8,514	$13,256	$1,617,143
210	$4,717	$8,539	$13,256	$1,608,604
211	$4,692	$8,564	$13,256	$1,600,039
212	$4,667	$8,589	$13,256	$1,591,450
213	$4,642	$8,614	$13,256	$1,582,836
214	$4,617	$8,639	$13,256	$1,574,197
215	$4,591	$8,664	$13,256	$1,565,533
216	$4,566	$8,690	$13,256	$1,556,843

第18年供款共

$159,070

第18年利息

$56,445

第18年共還本金

$102,624

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$4,541	$8,715	$13,256	$1,548,128
218	$4,515	$8,740	$13,256	$1,539,388
219	$4,490	$8,766	$13,256	$1,530,622
220	$4,464	$8,791	$13,256	$1,521,830
221	$4,439	$8,817	$13,256	$1,513,013
222	$4,413	$8,843	$13,256	$1,504,170
223	$4,387	$8,869	$13,256	$1,495,302
224	$4,361	$8,895	$13,256	$1,486,407
225	$4,335	$8,920	$13,256	$1,477,487
226	$4,309	$8,946	$13,256	$1,468,540
227	$4,283	$8,973	$13,256	$1,459,568
228	$4,257	$8,999	$13,256	$1,450,569

第19年供款共

$159,070

第19年利息

$52,795

第19年共還本金

$106,274

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$4,231	$9,025	$13,256	$1,441,544
230	$4,205	$9,051	$13,256	$1,432,493
231	$4,178	$9,078	$13,256	$1,423,415
232	$4,152	$9,104	$13,256	$1,414,311
233	$4,125	$9,131	$13,256	$1,405,180
234	$4,098	$9,157	$13,256	$1,396,023
235	$4,072	$9,184	$13,256	$1,386,839
236	$4,045	$9,211	$13,256	$1,377,628
237	$4,018	$9,238	$13,256	$1,368,390
238	$3,991	$9,265	$13,256	$1,359,125
239	$3,964	$9,292	$13,256	$1,349,834
240	$3,937	$9,319	$13,256	$1,340,515

第20年供款共

$159,070

第20年利息

$49,016

第20年共還本金

$110,054

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$3,910	$9,346	$13,256	$1,331,169
242	$3,883	$9,373	$13,256	$1,321,796
243	$3,855	$9,401	$13,256	$1,312,395
244	$3,828	$9,428	$13,256	$1,302,967
245	$3,800	$9,455	$13,256	$1,293,512
246	$3,773	$9,483	$13,256	$1,284,029
247	$3,745	$9,511	$13,256	$1,274,518
248	$3,717	$9,538	$13,256	$1,264,980
249	$3,690	$9,566	$13,256	$1,255,413
250	$3,662	$9,594	$13,256	$1,245,819
251	$3,634	$9,622	$13,256	$1,236,197
252	$3,606	$9,650	$13,256	$1,226,547

第21年供款共

$159,070

第21年利息

$45,101

第21年共還本金

$113,968

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$3,577	$9,678	$13,256	$1,216,868
254	$3,549	$9,707	$13,256	$1,207,162
255	$3,521	$9,735	$13,256	$1,197,427
256	$3,492	$9,763	$13,256	$1,187,664
257	$3,464	$9,792	$13,256	$1,177,872
258	$3,435	$9,820	$13,256	$1,168,051
259	$3,407	$9,849	$13,256	$1,158,202
260	$3,378	$9,878	$13,256	$1,148,325
261	$3,349	$9,907	$13,256	$1,138,418
262	$3,320	$9,935	$13,256	$1,128,483
263	$3,291	$9,964	$13,256	$1,118,518
264	$3,262	$9,993	$13,256	$1,108,525

第22年供款共

$159,070

第22年利息

$41,048

第22年共還本金

$118,022

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$3,233	$10,023	$13,256	$1,098,502
266	$3,204	$10,052	$13,256	$1,088,451
267	$3,175	$10,081	$13,256	$1,078,369
268	$3,145	$10,111	$13,256	$1,068,259
269	$3,116	$10,140	$13,256	$1,058,119
270	$3,086	$10,170	$13,256	$1,047,949
271	$3,057	$10,199	$13,256	$1,037,750
272	$3,027	$10,229	$13,256	$1,027,521
273	$2,997	$10,259	$13,256	$1,017,262
274	$2,967	$10,289	$13,256	$1,006,973
275	$2,937	$10,319	$13,256	$996,654
276	$2,907	$10,349	$13,256	$986,306

第23年供款共

$159,070

第23年利息

$36,850

第23年共還本金

$122,219

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$2,877	$10,379	$13,256	$975,926
278	$2,846	$10,409	$13,256	$965,517
279	$2,816	$10,440	$13,256	$955,077
280	$2,786	$10,470	$13,256	$944,607
281	$2,755	$10,501	$13,256	$934,107
282	$2,724	$10,531	$13,256	$923,575
283	$2,694	$10,562	$13,256	$913,013
284	$2,663	$10,593	$13,256	$902,420
285	$2,632	$10,624	$13,256	$891,797
286	$2,601	$10,655	$13,256	$881,142
287	$2,570	$10,686	$13,256	$870,456
288	$2,539	$10,717	$13,256	$859,739

第24年供款共

$159,070

第24年利息

$32,503

第24年共還本金

$126,566

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$2,508	$10,748	$13,256	$848,991
290	$2,476	$10,780	$13,256	$838,211
291	$2,445	$10,811	$13,256	$827,400
292	$2,413	$10,843	$13,256	$816,558
293	$2,382	$10,874	$13,256	$805,684
294	$2,350	$10,906	$13,256	$794,778
295	$2,318	$10,938	$13,256	$783,840
296	$2,286	$10,970	$13,256	$772,870
297	$2,254	$11,002	$13,256	$761,869
298	$2,222	$11,034	$13,256	$750,835
299	$2,190	$11,066	$13,256	$739,769
300	$2,158	$11,098	$13,256	$728,671

第25年供款共

$159,070

第25年利息

$28,002

第25年共還本金

$131,068

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,125	$11,131	$13,256	$717,541
302	$2,093	$11,163	$13,256	$706,378
303	$2,060	$11,196	$13,256	$695,182
304	$2,028	$11,228	$13,256	$683,954
305	$1,995	$11,261	$13,256	$672,693
306	$1,962	$11,294	$13,256	$661,399
307	$1,929	$11,327	$13,256	$650,072
308	$1,896	$11,360	$13,256	$638,713
309	$1,863	$11,393	$13,256	$627,320
310	$1,830	$11,426	$13,256	$615,894
311	$1,796	$11,459	$13,256	$604,434
312	$1,763	$11,493	$13,256	$592,941

第26年供款共

$159,070

第26年利息

$23,340

第26年共還本金

$135,730

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$1,729	$11,526	$13,256	$581,415
314	$1,696	$11,560	$13,256	$569,855
315	$1,662	$11,594	$13,256	$558,261
316	$1,628	$11,628	$13,256	$546,634
317	$1,594	$11,661	$13,256	$534,972
318	$1,560	$11,695	$13,256	$523,277
319	$1,526	$11,730	$13,256	$511,547
320	$1,492	$11,764	$13,256	$499,784
321	$1,458	$11,798	$13,256	$487,985
322	$1,423	$11,833	$13,256	$476,153
323	$1,389	$11,867	$13,256	$464,286
324	$1,354	$11,902	$13,256	$452,384

第27年供款共

$159,070

第27年利息

$18,512

第27年共還本金

$140,557

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,319	$11,936	$13,256	$440,448
326	$1,285	$11,971	$13,256	$428,477
327	$1,250	$12,006	$13,256	$416,471
328	$1,215	$12,041	$13,256	$404,430
329	$1,180	$12,076	$13,256	$392,353
330	$1,144	$12,111	$13,256	$380,242
331	$1,109	$12,147	$13,256	$368,095
332	$1,074	$12,182	$13,256	$355,913
333	$1,038	$12,218	$13,256	$343,695
334	$1,002	$12,253	$13,256	$331,442
335	$967	$12,289	$13,256	$319,153
336	$931	$12,325	$13,256	$306,828

第28年供款共

$159,070

第28年利息

$13,513

第28年共還本金

$145,556

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$895	$12,361	$13,256	$294,467
338	$859	$12,397	$13,256	$282,070
339	$823	$12,433	$13,256	$269,637
340	$786	$12,469	$13,256	$257,168
341	$750	$12,506	$13,256	$244,662
342	$714	$12,542	$13,256	$232,120
343	$677	$12,579	$13,256	$219,541
344	$640	$12,615	$13,256	$206,925
345	$604	$12,652	$13,256	$194,273
346	$567	$12,689	$13,256	$181,584
347	$530	$12,726	$13,256	$168,858
348	$493	$12,763	$13,256	$156,094

第29年供款共

$159,070

第29年利息

$8,336

第29年共還本金

$150,733

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$455	$12,801	$13,256	$143,294
350	$418	$12,838	$13,256	$130,456
351	$380	$12,875	$13,256	$117,581
352	$343	$12,913	$13,256	$104,668
353	$305	$12,951	$13,256	$91,717
354	$268	$12,988	$13,256	$78,729
355	$230	$13,026	$13,256	$65,703
356	$192	$13,064	$13,256	$52,639
357	$154	$13,102	$13,256	$39,537
358	$115	$13,140	$13,256	$26,396
359	$77	$13,179	$13,256	$13,217
360	$39	$13,217	$13,256	$0

第30年供款共

$159,070

第30年利息

$2,975

第30年共還本金

$156,094

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$10,150,088

免責聲明

筍盤推介

按揭保險費
info