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$10,116,794

每月供款
$13,014

首期

$5,102,000

總貸款額

$2,898,000

總利息

$1,786,794

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$5,432,000

按月供比率計算

$26,027

置業成本總預算

HK$5,432,000

首期

$5,102,000
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

$26,027

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

馬鞍山泓碧第03座

thumb_up

罕有两房高層海景

實

498 呎

@15,663

local_fire_department 至HIT directions_run 日內即走 flight_takeoff 移民急讓 price_change 蝕讓盤

售$780 萬

實

498 呎

@15,663

售$780 萬

local_fire_department 至HIT directions_run 日內即走 flight_takeoff 移民急讓 price_change 蝕讓盤

馬鞍山聽濤雅苑第08座

thumb_up

真筍盤@三房套加工人房！業主求賣，還價即成

實

745 呎

@11,007

建

927 呎

@8,846

local_fire_department 至HIT

售$820 萬

實

745 呎

@11,007

建

927 呎

@8,846

售$820 萬

local_fire_department 至HIT

馬鞍山迎海第03期星灣御

thumb_up

迎海第3期兩房

實

496 呎

@16,129

local_fire_department 至HIT verified 首置必買

售$800 萬

實

496 呎

@16,129

售$800 萬

local_fire_department 至HIT verified 首置必買

馬鞍山迎海第04期駿岸第07座

thumb_up

開揚園海,企理靚裝,即買即住

實

570 呎

@15,579

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$888 萬

實

570 呎

@15,579

售$888 萬

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

沙田富豪花園

thumb_up

享露台開揚景觀🌈🌈　買住大則闊落三房套🏠🏠

實

1,093 呎

@8,051

建

1,498 呎

@5,874

local_fire_department 至HIT

售$880 萬

實

1,093 呎

@8,051

建

1,498 呎

@5,874

售$880 萬

local_fire_department 至HIT

西貢逸瓏海滙連大花園

thumb_up

特色戶地下連大花園

實

492 呎

@17,886

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

售$880 萬

實

492 呎

@17,886

售$880 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

馬鞍山嵐岸第07座

thumb_up

3 房海景,大型會所,.

實

749 呎

@12,016

建

1,005 呎

@8,955

vpn_key 有匙即睇 transfer_within_a_station 人才必選

售$900 萬

實

749 呎

@12,016

建

1,005 呎

@8,955

售$900 萬

vpn_key 有匙即睇 transfer_within_a_station 人才必選

沙田富豪花園

thumb_up

靚裝東南大3房連露台家庭客必睇

實

919 呎

@8,923

建

1,255 呎

@6,534

local_fire_department 至HIT hotel_class 樓王

售$820 萬

實

919 呎

@8,923

建

1,255 呎

@6,534

售$820 萬

local_fire_department 至HIT hotel_class 樓王

沙田文禮閣

thumb_up

企型三房套, 鄰近圍方, 旺中帶靜, 預約參觀!

實

622 呎

@12,379

建

736 呎

@10,462

local_offer 低水筍價

售$770 萬

實

622 呎

@12,379

建

736 呎

@10,462

售$770 萬

local_offer 低水筍價

沙田濱景花園

thumb_up

河景~靚裝修~可約睇樓

實

543 呎

@14,144

建

659 呎

@11,654

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

售$768 萬

實

543 呎

@14,144

建

659 呎

@11,654

售$768 萬

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

獨家

馬鞍山海典灣第01座

thumb_up

**奇豐獨家** 罕有連天台加特高樓底

實

468 呎

@14,957

建

625 呎

@11,200

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$700 萬

實

468 呎

@14,957

建

625 呎

@11,200

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

西貢逸瓏海滙

thumb_up

交通方便星級會所

實

589 呎

@14,601

local_offer 低水筍價

售$860 萬

實

589 呎

@14,601

售$860 萬

local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$17,344	$13,328	$10,922	$9,321
1.500	$17,989	$13,984	$11,590	$10,002
2.000	$18,649	$14,660	$12,283	$10,712
2.500	$19,324	$15,357	$13,001	$11,451
3.000	$20,013	$16,072	$13,743	$12,218
3.500	$20,717	$16,807	$14,508	$13,013
4.000	$21,436	$17,561	$15,297	$13,835
4.500	$22,170	$18,334	$16,108	$14,684
5.000	$22,917	$19,126	$16,941	$15,557
5.500	$23,679	$19,935	$17,796	$16,455
6.000	$24,455	$20,762	$18,672	$17,375

每月供款$13,014

年期

30年

貸款金額

$2,898,000

總利息

$1,786,794

總貸款連利息

$4,684,794

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$8,453	$4,561	$13,013	$2,893,439
2	$8,439	$4,574	$13,013	$2,888,865
3	$8,426	$4,587	$13,013	$2,884,278
4	$8,412	$4,601	$13,013	$2,879,677
5	$8,399	$4,614	$13,013	$2,875,063
6	$8,386	$4,628	$13,013	$2,870,435
7	$8,372	$4,641	$13,013	$2,865,794
8	$8,359	$4,655	$13,013	$2,861,139
9	$8,345	$4,668	$13,013	$2,856,471
10	$8,331	$4,682	$13,013	$2,851,789
11	$8,318	$4,696	$13,013	$2,847,093
12	$8,304	$4,709	$13,013	$2,842,384

第1年供款共

$156,160

第1年利息

$100,543

第1年共還本金

$55,616

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$8,290	$4,723	$13,013	$2,837,661
14	$8,277	$4,737	$13,013	$2,832,924
15	$8,263	$4,751	$13,013	$2,828,173
16	$8,249	$4,764	$13,013	$2,823,409
17	$8,235	$4,778	$13,013	$2,818,630
18	$8,221	$4,792	$13,013	$2,813,838
19	$8,207	$4,806	$13,013	$2,809,032
20	$8,193	$4,820	$13,013	$2,804,211
21	$8,179	$4,834	$13,013	$2,799,377
22	$8,165	$4,848	$13,013	$2,794,529
23	$8,151	$4,863	$13,013	$2,789,666
24	$8,137	$4,877	$13,013	$2,784,789

第2年供款共

$156,160

第2年利息

$98,565

第2年共還本金

$57,594

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$8,122	$4,891	$13,013	$2,779,898
26	$8,108	$4,905	$13,013	$2,774,993
27	$8,094	$4,920	$13,013	$2,770,073
28	$8,079	$4,934	$13,013	$2,765,139
29	$8,065	$4,948	$13,013	$2,760,191
30	$8,051	$4,963	$13,013	$2,755,228
31	$8,036	$4,977	$13,013	$2,750,251
32	$8,022	$4,992	$13,013	$2,745,259
33	$8,007	$5,006	$13,013	$2,740,253
34	$7,992	$5,021	$13,013	$2,735,232
35	$7,978	$5,036	$13,013	$2,730,197
36	$7,963	$5,050	$13,013	$2,725,146

第3年供款共

$156,160

第3年利息

$96,517

第3年共還本金

$59,643

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$7,948	$5,065	$13,013	$2,720,081
38	$7,934	$5,080	$13,013	$2,715,002
39	$7,919	$5,095	$13,013	$2,709,907
40	$7,904	$5,109	$13,013	$2,704,798
41	$7,889	$5,124	$13,013	$2,699,673
42	$7,874	$5,139	$13,013	$2,694,534
43	$7,859	$5,154	$13,013	$2,689,380
44	$7,844	$5,169	$13,013	$2,684,211
45	$7,829	$5,184	$13,013	$2,679,026
46	$7,814	$5,199	$13,013	$2,673,827
47	$7,799	$5,215	$13,013	$2,668,612
48	$7,783	$5,230	$13,013	$2,663,382

第4年供款共

$156,160

第4年利息

$94,396

第4年共還本金

$61,764

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$7,768	$5,245	$13,013	$2,658,137
50	$7,753	$5,260	$13,013	$2,652,877
51	$7,738	$5,276	$13,013	$2,647,601
52	$7,722	$5,291	$13,013	$2,642,310
53	$7,707	$5,307	$13,013	$2,637,003
54	$7,691	$5,322	$13,013	$2,631,681
55	$7,676	$5,338	$13,013	$2,626,343
56	$7,660	$5,353	$13,013	$2,620,990
57	$7,645	$5,369	$13,013	$2,615,622
58	$7,629	$5,384	$13,013	$2,610,237
59	$7,613	$5,400	$13,013	$2,604,837
60	$7,597	$5,416	$13,013	$2,599,421

第5年供款共

$156,160

第5年利息

$92,199

第5年共還本金

$63,961

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$7,582	$5,432	$13,013	$2,593,989
62	$7,566	$5,448	$13,013	$2,588,542
63	$7,550	$5,463	$13,013	$2,583,079
64	$7,534	$5,479	$13,013	$2,577,599
65	$7,518	$5,495	$13,013	$2,572,104
66	$7,502	$5,511	$13,013	$2,566,593
67	$7,486	$5,527	$13,013	$2,561,065
68	$7,470	$5,544	$13,013	$2,555,522
69	$7,454	$5,560	$13,013	$2,549,962
70	$7,437	$5,576	$13,013	$2,544,386
71	$7,421	$5,592	$13,013	$2,538,794
72	$7,405	$5,608	$13,013	$2,533,185

第6年供款共

$156,160

第6年利息

$89,924

第6年共還本金

$66,236

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$7,388	$5,625	$13,013	$2,527,560
74	$7,372	$5,641	$13,013	$2,521,919
75	$7,356	$5,658	$13,013	$2,516,261
76	$7,339	$5,674	$13,013	$2,510,587
77	$7,323	$5,691	$13,013	$2,504,896
78	$7,306	$5,707	$13,013	$2,499,189
79	$7,289	$5,724	$13,013	$2,493,465
80	$7,273	$5,741	$13,013	$2,487,724
81	$7,256	$5,757	$13,013	$2,481,967
82	$7,239	$5,774	$13,013	$2,476,193
83	$7,222	$5,791	$13,013	$2,470,402
84	$7,205	$5,808	$13,013	$2,464,594

第7年供款共

$156,160

第7年利息

$87,568

第7年共還本金

$68,592

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$7,188	$5,825	$13,013	$2,458,769
86	$7,171	$5,842	$13,013	$2,452,927
87	$7,154	$5,859	$13,013	$2,447,068
88	$7,137	$5,876	$13,013	$2,441,192
89	$7,120	$5,893	$13,013	$2,435,299
90	$7,103	$5,910	$13,013	$2,429,388
91	$7,086	$5,928	$13,013	$2,423,461
92	$7,068	$5,945	$13,013	$2,417,516
93	$7,051	$5,962	$13,013	$2,411,554
94	$7,034	$5,980	$13,013	$2,405,574
95	$7,016	$5,997	$13,013	$2,399,577
96	$6,999	$6,015	$13,013	$2,393,562

第8年供款共

$156,160

第8年利息

$85,129

第8年共還本金

$71,031

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$6,981	$6,032	$13,013	$2,387,530
98	$6,964	$6,050	$13,013	$2,381,481
99	$6,946	$6,067	$13,013	$2,375,413
100	$6,928	$6,085	$13,013	$2,369,328
101	$6,911	$6,103	$13,013	$2,363,225
102	$6,893	$6,121	$13,013	$2,357,105
103	$6,875	$6,138	$13,013	$2,350,966
104	$6,857	$6,156	$13,013	$2,344,810
105	$6,839	$6,174	$13,013	$2,338,636
106	$6,821	$6,192	$13,013	$2,332,444
107	$6,803	$6,210	$13,013	$2,326,233
108	$6,785	$6,228	$13,013	$2,320,005

第9年供款共

$156,160

第9年利息

$82,602

第9年共還本金

$73,558

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$6,767	$6,247	$13,013	$2,313,758
110	$6,748	$6,265	$13,013	$2,307,493
111	$6,730	$6,283	$13,013	$2,301,210
112	$6,712	$6,301	$13,013	$2,294,909
113	$6,693	$6,320	$13,013	$2,288,589
114	$6,675	$6,338	$13,013	$2,282,251
115	$6,657	$6,357	$13,013	$2,275,894
116	$6,638	$6,375	$13,013	$2,269,519
117	$6,619	$6,394	$13,013	$2,263,125
118	$6,601	$6,413	$13,013	$2,256,712
119	$6,582	$6,431	$13,013	$2,250,281
120	$6,563	$6,450	$13,013	$2,243,831

第10年供款共

$156,160

第10年利息

$79,986

第10年共還本金

$76,174

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$6,545	$6,469	$13,013	$2,237,362
122	$6,526	$6,488	$13,013	$2,230,874
123	$6,507	$6,507	$13,013	$2,224,368
124	$6,488	$6,526	$13,013	$2,217,842
125	$6,469	$6,545	$13,013	$2,211,298
126	$6,450	$6,564	$13,013	$2,204,734
127	$6,430	$6,583	$13,013	$2,198,151
128	$6,411	$6,602	$13,013	$2,191,549
129	$6,392	$6,621	$13,013	$2,184,928
130	$6,373	$6,641	$13,013	$2,178,287
131	$6,353	$6,660	$13,013	$2,171,627
132	$6,334	$6,679	$13,013	$2,164,948

第11年供款共

$156,160

第11年利息

$77,277

第11年共還本金

$78,883

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$6,314	$6,699	$13,013	$2,158,249
134	$6,295	$6,718	$13,013	$2,151,530
135	$6,275	$6,738	$13,013	$2,144,792
136	$6,256	$6,758	$13,013	$2,138,035
137	$6,236	$6,777	$13,013	$2,131,257
138	$6,216	$6,797	$13,013	$2,124,460
139	$6,196	$6,817	$13,013	$2,117,643
140	$6,176	$6,837	$13,013	$2,110,806
141	$6,157	$6,857	$13,013	$2,103,950
142	$6,137	$6,877	$13,013	$2,097,073
143	$6,116	$6,897	$13,013	$2,090,176
144	$6,096	$6,917	$13,013	$2,083,259

第12年供款共

$156,160

第12年利息

$74,471

第12年共還本金

$81,689

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$6,076	$6,937	$13,013	$2,076,322
146	$6,056	$6,957	$13,013	$2,069,364
147	$6,036	$6,978	$13,013	$2,062,387
148	$6,015	$6,998	$13,013	$2,055,389
149	$5,995	$7,018	$13,013	$2,048,370
150	$5,974	$7,039	$13,013	$2,041,331
151	$5,954	$7,059	$13,013	$2,034,272
152	$5,933	$7,080	$13,013	$2,027,192
153	$5,913	$7,101	$13,013	$2,020,091
154	$5,892	$7,121	$13,013	$2,012,970
155	$5,871	$7,142	$13,013	$2,005,828
156	$5,850	$7,163	$13,013	$1,998,665

第13年供款共

$156,160

第13年利息

$71,566

第13年共還本金

$84,594

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$5,829	$7,184	$13,013	$1,991,481
158	$5,808	$7,205	$13,013	$1,984,276
159	$5,787	$7,226	$13,013	$1,977,050
160	$5,766	$7,247	$13,013	$1,969,803
161	$5,745	$7,268	$13,013	$1,962,535
162	$5,724	$7,289	$13,013	$1,955,246
163	$5,703	$7,311	$13,013	$1,947,935
164	$5,681	$7,332	$13,013	$1,940,604
165	$5,660	$7,353	$13,013	$1,933,250
166	$5,639	$7,375	$13,013	$1,925,876
167	$5,617	$7,396	$13,013	$1,918,480
168	$5,596	$7,418	$13,013	$1,911,062

第14年供款共

$156,160

第14年利息

$68,557

第14年共還本金

$87,603

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$5,574	$7,439	$13,013	$1,903,622
170	$5,552	$7,461	$13,013	$1,896,161
171	$5,530	$7,483	$13,013	$1,888,679
172	$5,509	$7,505	$13,013	$1,881,174
173	$5,487	$7,527	$13,013	$1,873,647
174	$5,465	$7,549	$13,013	$1,866,099
175	$5,443	$7,571	$13,013	$1,858,528
176	$5,421	$7,593	$13,013	$1,850,936
177	$5,399	$7,615	$13,013	$1,843,321
178	$5,376	$7,637	$13,013	$1,835,684
179	$5,354	$7,659	$13,013	$1,828,025
180	$5,332	$7,682	$13,013	$1,820,343

第15年供款共

$156,160

第15年利息

$65,441

第15年共還本金

$90,719

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$5,309	$7,704	$13,013	$1,812,639
182	$5,287	$7,726	$13,013	$1,804,913
183	$5,264	$7,749	$13,013	$1,797,164
184	$5,242	$7,772	$13,013	$1,789,392
185	$5,219	$7,794	$13,013	$1,781,598
186	$5,196	$7,817	$13,013	$1,773,781
187	$5,174	$7,840	$13,013	$1,765,941
188	$5,151	$7,863	$13,013	$1,758,078
189	$5,128	$7,886	$13,013	$1,750,193
190	$5,105	$7,909	$13,013	$1,742,284
191	$5,082	$7,932	$13,013	$1,734,353
192	$5,059	$7,955	$13,013	$1,726,398

第16年供款共

$156,160

第16年利息

$62,214

第16年共還本金

$93,945

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$5,035	$7,978	$13,013	$1,718,420
194	$5,012	$8,001	$13,013	$1,710,419
195	$4,989	$8,025	$13,013	$1,702,394
196	$4,965	$8,048	$13,013	$1,694,346
197	$4,942	$8,071	$13,013	$1,686,274
198	$4,918	$8,095	$13,013	$1,678,179
199	$4,895	$8,119	$13,013	$1,670,061
200	$4,871	$8,142	$13,013	$1,661,919
201	$4,847	$8,166	$13,013	$1,653,752
202	$4,823	$8,190	$13,013	$1,645,563
203	$4,800	$8,214	$13,013	$1,637,349
204	$4,776	$8,238	$13,013	$1,629,111

第17年供款共

$156,160

第17年利息

$58,873

第17年共還本金

$97,287

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$4,752	$8,262	$13,013	$1,620,849
206	$4,727	$8,286	$13,013	$1,612,564
207	$4,703	$8,310	$13,013	$1,604,254
208	$4,679	$8,334	$13,013	$1,595,919
209	$4,655	$8,359	$13,013	$1,587,561
210	$4,630	$8,383	$13,013	$1,579,178
211	$4,606	$8,407	$13,013	$1,570,770
212	$4,581	$8,432	$13,013	$1,562,339
213	$4,557	$8,456	$13,013	$1,553,882
214	$4,532	$8,481	$13,013	$1,545,401
215	$4,507	$8,506	$13,013	$1,536,895
216	$4,483	$8,531	$13,013	$1,528,364

第18年供款共

$156,160

第18年利息

$55,413

第18年共還本金

$100,747

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$4,458	$8,556	$13,013	$1,519,809
218	$4,433	$8,581	$13,013	$1,511,228
219	$4,408	$8,606	$13,013	$1,502,623
220	$4,383	$8,631	$13,013	$1,493,992
221	$4,357	$8,656	$13,013	$1,485,336
222	$4,332	$8,681	$13,013	$1,476,655
223	$4,307	$8,706	$13,013	$1,467,949
224	$4,282	$8,732	$13,013	$1,459,217
225	$4,256	$8,757	$13,013	$1,450,460
226	$4,231	$8,783	$13,013	$1,441,677
227	$4,205	$8,808	$13,013	$1,432,868
228	$4,179	$8,834	$13,013	$1,424,034

第19年供款共

$156,160

第19年利息

$51,830

第19年共還本金

$104,330

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$4,153	$8,860	$13,013	$1,415,174
230	$4,128	$8,886	$13,013	$1,406,289
231	$4,102	$8,912	$13,013	$1,397,377
232	$4,076	$8,938	$13,013	$1,388,439
233	$4,050	$8,964	$13,013	$1,379,476
234	$4,023	$8,990	$13,013	$1,370,486
235	$3,997	$9,016	$13,013	$1,361,470
236	$3,971	$9,042	$13,013	$1,352,427
237	$3,945	$9,069	$13,013	$1,343,359
238	$3,918	$9,095	$13,013	$1,334,263
239	$3,892	$9,122	$13,013	$1,325,142
240	$3,865	$9,148	$13,013	$1,315,993

第20年供款共

$156,160

第20年利息

$48,119

第20年共還本金

$108,041

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$3,838	$9,175	$13,013	$1,306,818
242	$3,812	$9,202	$13,013	$1,297,617
243	$3,785	$9,229	$13,013	$1,288,388
244	$3,758	$9,256	$13,013	$1,279,133
245	$3,731	$9,283	$13,013	$1,269,850
246	$3,704	$9,310	$13,013	$1,260,540
247	$3,677	$9,337	$13,013	$1,251,204
248	$3,649	$9,364	$13,013	$1,241,840
249	$3,622	$9,391	$13,013	$1,232,448
250	$3,595	$9,419	$13,013	$1,223,030
251	$3,567	$9,446	$13,013	$1,213,584
252	$3,540	$9,474	$13,013	$1,204,110

第21年供款共

$156,160

第21年利息

$44,276

第21年共還本金

$111,883

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$3,512	$9,501	$13,013	$1,194,609
254	$3,484	$9,529	$13,013	$1,185,080
255	$3,456	$9,557	$13,013	$1,175,523
256	$3,429	$9,585	$13,013	$1,165,938
257	$3,401	$9,613	$13,013	$1,156,325
258	$3,373	$9,641	$13,013	$1,146,685
259	$3,344	$9,669	$13,013	$1,137,016
260	$3,316	$9,697	$13,013	$1,127,319
261	$3,288	$9,725	$13,013	$1,117,594
262	$3,260	$9,754	$13,013	$1,107,840
263	$3,231	$9,782	$13,013	$1,098,058
264	$3,203	$9,811	$13,013	$1,088,247

第22年供款共

$156,160

第22年利息

$40,297

第22年共還本金

$115,863

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$3,174	$9,839	$13,013	$1,078,408
266	$3,145	$9,868	$13,013	$1,068,540
267	$3,117	$9,897	$13,013	$1,058,643
268	$3,088	$9,926	$13,013	$1,048,718
269	$3,059	$9,955	$13,013	$1,038,763
270	$3,030	$9,984	$13,013	$1,028,779
271	$3,001	$10,013	$13,013	$1,018,767
272	$2,971	$10,042	$13,013	$1,008,725
273	$2,942	$10,071	$13,013	$998,654
274	$2,913	$10,101	$13,013	$988,553
275	$2,883	$10,130	$13,013	$978,423
276	$2,854	$10,160	$13,013	$968,263

第23年供款共

$156,160

第23年利息

$36,176

第23年共還本金

$119,984

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$2,824	$10,189	$13,013	$958,074
278	$2,794	$10,219	$13,013	$947,855
279	$2,765	$10,249	$13,013	$937,606
280	$2,735	$10,279	$13,013	$927,328
281	$2,705	$10,309	$13,013	$917,019
282	$2,675	$10,339	$13,013	$906,681
283	$2,644	$10,369	$13,013	$896,312
284	$2,614	$10,399	$13,013	$885,913
285	$2,584	$10,429	$13,013	$875,483
286	$2,553	$10,460	$13,013	$865,023
287	$2,523	$10,490	$13,013	$854,533
288	$2,492	$10,521	$13,013	$844,012

第24年供款共

$156,160

第24年利息

$31,909

第24年共還本金

$124,251

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$2,462	$10,552	$13,013	$833,461
290	$2,431	$10,582	$13,013	$822,878
291	$2,400	$10,613	$13,013	$812,265
292	$2,369	$10,644	$13,013	$801,621
293	$2,338	$10,675	$13,013	$790,945
294	$2,307	$10,706	$13,013	$780,239
295	$2,276	$10,738	$13,013	$769,501
296	$2,244	$10,769	$13,013	$758,733
297	$2,213	$10,800	$13,013	$747,932
298	$2,181	$10,832	$13,013	$737,100
299	$2,150	$10,863	$13,013	$726,237
300	$2,118	$10,895	$13,013	$715,342

第25年供款共

$156,160

第25年利息

$27,489

第25年共還本金

$128,670

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,086	$10,927	$13,013	$704,415
302	$2,055	$10,959	$13,013	$693,456
303	$2,023	$10,991	$13,013	$682,465
304	$1,991	$11,023	$13,013	$671,443
305	$1,958	$11,055	$13,013	$660,388
306	$1,926	$11,087	$13,013	$649,300
307	$1,894	$11,120	$13,013	$638,181
308	$1,861	$11,152	$13,013	$627,029
309	$1,829	$11,184	$13,013	$615,844
310	$1,796	$11,217	$13,013	$604,627
311	$1,763	$11,250	$13,013	$593,378
312	$1,731	$11,283	$13,013	$582,095

第26年供款共

$156,160

第26年利息

$22,913

第26年共還本金

$133,247

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$1,698	$11,316	$13,013	$570,779
314	$1,665	$11,349	$13,013	$559,431
315	$1,632	$11,382	$13,013	$548,049
316	$1,598	$11,415	$13,013	$536,634
317	$1,565	$11,448	$13,013	$525,186
318	$1,532	$11,482	$13,013	$513,705
319	$1,498	$11,515	$13,013	$502,190
320	$1,465	$11,549	$13,013	$490,641
321	$1,431	$11,582	$13,013	$479,059
322	$1,397	$11,616	$13,013	$467,443
323	$1,363	$11,650	$13,013	$455,793
324	$1,329	$11,684	$13,013	$444,109

第27年供款共

$156,160

第27年利息

$18,174

第27年共還本金

$137,986

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,295	$11,718	$13,013	$432,391
326	$1,261	$11,752	$13,013	$420,639
327	$1,227	$11,786	$13,013	$408,852
328	$1,192	$11,821	$13,013	$397,031
329	$1,158	$11,855	$13,013	$385,176
330	$1,123	$11,890	$13,013	$373,286
331	$1,089	$11,925	$13,013	$361,362
332	$1,054	$11,959	$13,013	$349,402
333	$1,019	$11,994	$13,013	$337,408
334	$984	$12,029	$13,013	$325,379
335	$949	$12,064	$13,013	$313,315
336	$914	$12,099	$13,013	$301,215

第28年供款共

$156,160

第28年利息

$13,266

第28年共還本金

$142,894

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$879	$12,135	$13,013	$289,080
338	$843	$12,170	$13,013	$276,910
339	$808	$12,206	$13,013	$264,705
340	$772	$12,241	$13,013	$252,463
341	$736	$12,277	$13,013	$240,186
342	$701	$12,313	$13,013	$227,874
343	$665	$12,349	$13,013	$215,525
344	$629	$12,385	$13,013	$203,140
345	$592	$12,421	$13,013	$190,719
346	$556	$12,457	$13,013	$178,262
347	$520	$12,493	$13,013	$165,769
348	$483	$12,530	$13,013	$153,239

第29年供款共

$156,160

第29年利息

$8,184

第29年共還本金

$147,976

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$447	$12,566	$13,013	$140,673
350	$410	$12,603	$13,013	$128,070
351	$374	$12,640	$13,013	$115,430
352	$337	$12,677	$13,013	$102,753
353	$300	$12,714	$13,013	$90,040
354	$263	$12,751	$13,013	$77,289
355	$225	$12,788	$13,013	$64,501
356	$188	$12,825	$13,013	$51,676
357	$151	$12,863	$13,013	$38,813
358	$113	$12,900	$13,013	$25,913
359	$76	$12,938	$13,013	$12,975
360	$38	$12,975	$13,013	$0

第30年供款共

$156,160

第30年利息

$2,921

第30年共還本金

$153,239

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$10,116,794

免責聲明

筍盤推介

按揭保險費
info