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$10,060,274

每月供款
$12,932

首期

$5,075,000

總貸款額

$2,925,000

總利息

$1,730,274

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$5,405,000

按月供比率計算

$25,863

置業成本總預算

HK$5,405,000

首期

$5,075,000
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

$25,863

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

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

維港1號第01B座

thumb_up

[ 啟德 ] 全新地段 [ 移民急走 ] 蝕讓 1 房.

實

338 呎

@22,189

local_fire_department 至HIT verified 首置必買 flight_takeoff 移民急讓 price_change 蝕讓盤

售$750 萬

實

338 呎

@22,189

售$750 萬

local_fire_department 至HIT verified 首置必買 flight_takeoff 移民急讓 price_change 蝕讓盤

馬鞍山迎海第02期星灣第19座

thumb_up

真實筍盤迎海靚裝兩房

實

511 呎

@14,677

local_fire_department 至HIT

售$750 萬

實

511 呎

@14,677

售$750 萬

local_fire_department 至HIT

西貢逸瓏海滙

thumb_up

西貢市樓新連花園

實

457 呎

@16,630

local_fire_department 至HIT verified 首置必買

售$760 萬

實

457 呎

@16,630

售$760 萬

local_fire_department 至HIT verified 首置必買

馬鞍山迎海第02期星灣第21座

thumb_up

馬鐵上蓋環境舒適

實

497 呎

@14,487

local_fire_department 至HIT

售$720 萬

實

497 呎

@14,487

售$720 萬

local_fire_department 至HIT

KOL實拍 VR實景

沙田沙田第一城第02期

thumb_up

奇豐精選堅靚裝高層河景可即入住

實

504 呎

@14,286

建

622 呎

@11,576

hotel_class 樓王 vpn_key 有匙即睇

售$720 萬

實

504 呎

@14,286

建

622 呎

@11,576

售$720 萬

hotel_class 樓王 vpn_key 有匙即睇

西貢蠔涌村

thumb_up

蠔涌村

建

1,350 呎

@6,296

local_offer 低水筍價

售$850 萬

建

1,350 呎

@6,296

售$850 萬

local_offer 低水筍價

沙田恒峰花園

thumb_up

3房套山景實盤約睇

實

638 呎

@11,755

建

826 呎

@9,080

real_estate_agent 罕有放盤

售$750 萬

實

638 呎

@11,755

建

826 呎

@9,080

售$750 萬

real_estate_agent 罕有放盤

VR實景

馬鞍山海柏花園第02座

thumb_up

馬鐵站頂海景歡迎睇樓。

實

560 呎

@15,714

建

750 呎

@11,733

local_fire_department 至HIT directions_run 日內即走

售$880 萬

實

560 呎

@15,714

建

750 呎

@11,733

售$880 萬

local_fire_department 至HIT directions_run 日內即走

馬鞍山聽濤雅苑第05座清靜綠化景, 自住收租一流

thumb_up

聽濤雅苑第5座 3房1套, 清靜綠化景, 自住收租一流

實

650 呎

@12,154

建

807 呎

@9,789

local_fire_department 至HIT vpn_key 有匙即睇

售$790 萬

實

650 呎

@12,154

建

807 呎

@9,789

售$790 萬

local_fire_department 至HIT vpn_key 有匙即睇

沙田銀禧花園銀禧閣

thumb_up

罕有🍀東南🍀馬場景🐎 [覆式] 有部份傢俬3️⃣房.

實

665 呎

@11,128

建

1,094 呎

@6,764

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 transfer_within_a_station 人才必選

售$740 萬

實

665 呎

@11,128

建

1,094 呎

@6,764

售$740 萬

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 transfer_within_a_station 人才必選

馬鞍山西徑村

thumb_up

近路方便上覆式西徑村

建

1,400 呎

@6,214

local_fire_department 至HIT

售$870 萬

建

1,400 呎

@6,214

售$870 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$17,506	$13,452	$11,024	$9,408
1.500	$18,157	$14,114	$11,698	$10,095
2.000	$18,823	$14,797	$12,398	$10,811
2.500	$19,504	$15,500	$13,122	$11,557
3.000	$20,200	$16,222	$13,871	$12,332
3.375	$20,731	$16,777	$14,448	$12,931
3.500	$20,910	$16,964	$14,643	$13,135
4.000	$21,636	$17,725	$15,439	$13,964
4.500	$22,376	$18,505	$16,258	$14,821
5.000	$23,131	$19,304	$17,099	$15,702
5.500	$23,900	$20,121	$17,962	$16,608
6.000	$24,683	$20,956	$18,846	$17,537

每月供款$12,932

年期

30年

貸款金額

$2,925,000

總利息

$1,730,274

總貸款連利息

$4,655,274

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$8,227	$4,705	$12,931	$2,920,295
2	$8,213	$4,718	$12,931	$2,915,577
3	$8,200	$4,731	$12,931	$2,910,846
4	$8,187	$4,745	$12,931	$2,906,101
5	$8,173	$4,758	$12,931	$2,901,344
6	$8,160	$4,771	$12,931	$2,896,572
7	$8,147	$4,785	$12,931	$2,891,788
8	$8,133	$4,798	$12,931	$2,886,989
9	$8,120	$4,812	$12,931	$2,882,178
10	$8,106	$4,825	$12,931	$2,877,353
11	$8,093	$4,839	$12,931	$2,872,514
12	$8,079	$4,852	$12,931	$2,867,661

第1年供款共

$155,176

第1年利息

$97,837

第1年共還本金

$57,339

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$8,065	$4,866	$12,931	$2,862,795
14	$8,052	$4,880	$12,931	$2,857,916
15	$8,038	$4,893	$12,931	$2,853,022
16	$8,024	$4,907	$12,931	$2,848,115
17	$8,010	$4,921	$12,931	$2,843,194
18	$7,996	$4,935	$12,931	$2,838,259
19	$7,983	$4,949	$12,931	$2,833,311
20	$7,969	$4,963	$12,931	$2,828,348
21	$7,955	$4,977	$12,931	$2,823,371
22	$7,941	$4,991	$12,931	$2,818,381
23	$7,927	$5,005	$12,931	$2,813,376
24	$7,913	$5,019	$12,931	$2,808,357

第2年供款共

$155,176

第2年利息

$95,872

第2年共還本金

$59,304

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$7,899	$5,033	$12,931	$2,803,325
26	$7,884	$5,047	$12,931	$2,798,278
27	$7,870	$5,061	$12,931	$2,793,217
28	$7,856	$5,075	$12,931	$2,788,141
29	$7,842	$5,090	$12,931	$2,783,051
30	$7,827	$5,104	$12,931	$2,777,947
31	$7,813	$5,118	$12,931	$2,772,829
32	$7,799	$5,133	$12,931	$2,767,696
33	$7,784	$5,147	$12,931	$2,762,549
34	$7,770	$5,162	$12,931	$2,757,388
35	$7,755	$5,176	$12,931	$2,752,211
36	$7,741	$5,191	$12,931	$2,747,021

第3年供款共

$155,176

第3年利息

$93,839

第3年共還本金

$61,337

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$7,726	$5,205	$12,931	$2,741,815
38	$7,711	$5,220	$12,931	$2,736,595
39	$7,697	$5,235	$12,931	$2,731,361
40	$7,682	$5,249	$12,931	$2,726,111
41	$7,667	$5,264	$12,931	$2,720,847
42	$7,652	$5,279	$12,931	$2,715,568
43	$7,638	$5,294	$12,931	$2,710,275
44	$7,623	$5,309	$12,931	$2,704,966
45	$7,608	$5,324	$12,931	$2,699,642
46	$7,593	$5,339	$12,931	$2,694,304
47	$7,578	$5,354	$12,931	$2,688,950
48	$7,563	$5,369	$12,931	$2,683,582

第4年供款共

$155,176

第4年利息

$91,737

第4年共還本金

$63,439

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$7,548	$5,384	$12,931	$2,678,198
50	$7,532	$5,399	$12,931	$2,672,799
51	$7,517	$5,414	$12,931	$2,667,385
52	$7,502	$5,429	$12,931	$2,661,956
53	$7,487	$5,445	$12,931	$2,656,511
54	$7,471	$5,460	$12,931	$2,651,051
55	$7,456	$5,475	$12,931	$2,645,576
56	$7,441	$5,491	$12,931	$2,640,085
57	$7,425	$5,506	$12,931	$2,634,579
58	$7,410	$5,522	$12,931	$2,629,058
59	$7,394	$5,537	$12,931	$2,623,521
60	$7,379	$5,553	$12,931	$2,617,968

第5年供款共

$155,176

第5年利息

$89,562

第5年共還本金

$65,614

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$7,363	$5,568	$12,931	$2,612,400
62	$7,347	$5,584	$12,931	$2,606,816
63	$7,332	$5,600	$12,931	$2,601,216
64	$7,316	$5,615	$12,931	$2,595,601
65	$7,300	$5,631	$12,931	$2,589,969
66	$7,284	$5,647	$12,931	$2,584,322
67	$7,268	$5,663	$12,931	$2,578,659
68	$7,252	$5,679	$12,931	$2,572,981
69	$7,237	$5,695	$12,931	$2,567,286
70	$7,220	$5,711	$12,931	$2,561,575
71	$7,204	$5,727	$12,931	$2,555,848
72	$7,188	$5,743	$12,931	$2,550,105

第6年供款共

$155,176

第6年利息

$87,313

第6年共還本金

$67,863

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$7,172	$5,759	$12,931	$2,544,346
74	$7,156	$5,775	$12,931	$2,538,571
75	$7,140	$5,792	$12,931	$2,532,779
76	$7,123	$5,808	$12,931	$2,526,971
77	$7,107	$5,824	$12,931	$2,521,147
78	$7,091	$5,841	$12,931	$2,515,306
79	$7,074	$5,857	$12,931	$2,509,449
80	$7,058	$5,873	$12,931	$2,503,576
81	$7,041	$5,890	$12,931	$2,497,686
82	$7,025	$5,907	$12,931	$2,491,779
83	$7,008	$5,923	$12,931	$2,485,856
84	$6,991	$5,940	$12,931	$2,479,916

第7年供款共

$155,176

第7年利息

$84,987

第7年共還本金

$70,189

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$6,975	$5,957	$12,931	$2,473,960
86	$6,958	$5,973	$12,931	$2,467,986
87	$6,941	$5,990	$12,931	$2,461,996
88	$6,924	$6,007	$12,931	$2,455,989
89	$6,907	$6,024	$12,931	$2,449,966
90	$6,891	$6,041	$12,931	$2,443,925
91	$6,874	$6,058	$12,931	$2,437,867
92	$6,857	$6,075	$12,931	$2,431,792
93	$6,839	$6,092	$12,931	$2,425,700
94	$6,822	$6,109	$12,931	$2,419,591
95	$6,805	$6,126	$12,931	$2,413,465
96	$6,788	$6,143	$12,931	$2,407,322

第8年供款共

$155,176

第8年利息

$82,581

第8年共還本金

$72,595

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$6,771	$6,161	$12,931	$2,401,161
98	$6,753	$6,178	$12,931	$2,394,983
99	$6,736	$6,195	$12,931	$2,388,787
100	$6,718	$6,213	$12,931	$2,382,575
101	$6,701	$6,230	$12,931	$2,376,344
102	$6,683	$6,248	$12,931	$2,370,096
103	$6,666	$6,265	$12,931	$2,363,831
104	$6,648	$6,283	$12,931	$2,357,548
105	$6,631	$6,301	$12,931	$2,351,247
106	$6,613	$6,318	$12,931	$2,344,929
107	$6,595	$6,336	$12,931	$2,338,593
108	$6,577	$6,354	$12,931	$2,332,239

第9年供款共

$155,176

第9年利息

$80,093

第9年共還本金

$75,083

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$6,559	$6,372	$12,931	$2,325,867
110	$6,541	$6,390	$12,931	$2,319,477
111	$6,524	$6,408	$12,931	$2,313,069
112	$6,506	$6,426	$12,931	$2,306,643
113	$6,487	$6,444	$12,931	$2,300,199
114	$6,469	$6,462	$12,931	$2,293,737
115	$6,451	$6,480	$12,931	$2,287,257
116	$6,433	$6,498	$12,931	$2,280,759
117	$6,415	$6,517	$12,931	$2,274,242
118	$6,396	$6,535	$12,931	$2,267,707
119	$6,378	$6,553	$12,931	$2,261,154
120	$6,359	$6,572	$12,931	$2,254,582

第10年供款共

$155,176

第10年利息

$77,519

第10年共還本金

$77,657

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$6,341	$6,590	$12,931	$2,247,992
122	$6,322	$6,609	$12,931	$2,241,383
123	$6,304	$6,627	$12,931	$2,234,755
124	$6,285	$6,646	$12,931	$2,228,109
125	$6,267	$6,665	$12,931	$2,221,444
126	$6,248	$6,684	$12,931	$2,214,761
127	$6,229	$6,702	$12,931	$2,208,059
128	$6,210	$6,721	$12,931	$2,201,338
129	$6,191	$6,740	$12,931	$2,194,597
130	$6,172	$6,759	$12,931	$2,187,838
131	$6,153	$6,778	$12,931	$2,181,060
132	$6,134	$6,797	$12,931	$2,174,263

第11年供款共

$155,176

第11年利息

$74,857

第11年共還本金

$80,318

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$6,115	$6,816	$12,931	$2,167,447
134	$6,096	$6,835	$12,931	$2,160,612
135	$6,077	$6,855	$12,931	$2,153,757
136	$6,057	$6,874	$12,931	$2,146,883
137	$6,038	$6,893	$12,931	$2,139,990
138	$6,019	$6,913	$12,931	$2,133,078
139	$5,999	$6,932	$12,931	$2,126,146
140	$5,980	$6,952	$12,931	$2,119,194
141	$5,960	$6,971	$12,931	$2,112,223
142	$5,941	$6,991	$12,931	$2,105,232
143	$5,921	$7,010	$12,931	$2,098,222
144	$5,901	$7,030	$12,931	$2,091,192

第12年供款共

$155,176

第12年利息

$72,104

第12年共還本金

$83,072

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$5,881	$7,050	$12,931	$2,084,142
146	$5,862	$7,070	$12,931	$2,077,072
147	$5,842	$7,090	$12,931	$2,069,983
148	$5,822	$7,109	$12,931	$2,062,873
149	$5,802	$7,129	$12,931	$2,055,744
150	$5,782	$7,150	$12,931	$2,048,594
151	$5,762	$7,170	$12,931	$2,041,425
152	$5,742	$7,190	$12,931	$2,034,235
153	$5,721	$7,210	$12,931	$2,027,025
154	$5,701	$7,230	$12,931	$2,019,794
155	$5,681	$7,251	$12,931	$2,012,544
156	$5,660	$7,271	$12,931	$2,005,273

第13年供款共

$155,176

第13年利息

$69,257

第13年共還本金

$85,919

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$5,640	$7,291	$12,931	$1,997,981
158	$5,619	$7,312	$12,931	$1,990,669
159	$5,599	$7,333	$12,931	$1,983,337
160	$5,578	$7,353	$12,931	$1,975,984
161	$5,557	$7,374	$12,931	$1,968,610
162	$5,537	$7,395	$12,931	$1,961,215
163	$5,516	$7,415	$12,931	$1,953,800
164	$5,495	$7,436	$12,931	$1,946,363
165	$5,474	$7,457	$12,931	$1,938,906
166	$5,453	$7,478	$12,931	$1,931,428
167	$5,432	$7,499	$12,931	$1,923,929
168	$5,411	$7,520	$12,931	$1,916,409

第14年供款共

$155,176

第14年利息

$66,312

第14年共還本金

$88,864

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$5,390	$7,541	$12,931	$1,908,867
170	$5,369	$7,563	$12,931	$1,901,305
171	$5,347	$7,584	$12,931	$1,893,721
172	$5,326	$7,605	$12,931	$1,886,116
173	$5,305	$7,627	$12,931	$1,878,489
174	$5,283	$7,648	$12,931	$1,870,841
175	$5,262	$7,670	$12,931	$1,863,171
176	$5,240	$7,691	$12,931	$1,855,480
177	$5,219	$7,713	$12,931	$1,847,767
178	$5,197	$7,734	$12,931	$1,840,033
179	$5,175	$7,756	$12,931	$1,832,277
180	$5,153	$7,778	$12,931	$1,824,499

第15年供款共

$155,176

第15年利息

$63,266

第15年共還本金

$91,910

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$5,131	$7,800	$12,931	$1,816,699
182	$5,109	$7,822	$12,931	$1,808,877
183	$5,087	$7,844	$12,931	$1,801,033
184	$5,065	$7,866	$12,931	$1,793,167
185	$5,043	$7,888	$12,931	$1,785,279
186	$5,021	$7,910	$12,931	$1,777,369
187	$4,999	$7,932	$12,931	$1,769,436
188	$4,977	$7,955	$12,931	$1,761,482
189	$4,954	$7,977	$12,931	$1,753,505
190	$4,932	$8,000	$12,931	$1,745,505
191	$4,909	$8,022	$12,931	$1,737,483
192	$4,887	$8,045	$12,931	$1,729,438

第16年供款共

$155,176

第16年利息

$60,115

第16年共還本金

$95,060

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$4,864	$8,067	$12,931	$1,721,371
194	$4,841	$8,090	$12,931	$1,713,281
195	$4,819	$8,113	$12,931	$1,705,168
196	$4,796	$8,136	$12,931	$1,697,033
197	$4,773	$8,158	$12,931	$1,688,874
198	$4,750	$8,181	$12,931	$1,680,693
199	$4,727	$8,204	$12,931	$1,672,489
200	$4,704	$8,227	$12,931	$1,664,261
201	$4,681	$8,251	$12,931	$1,656,011
202	$4,658	$8,274	$12,931	$1,647,737
203	$4,634	$8,297	$12,931	$1,639,440
204	$4,611	$8,320	$12,931	$1,631,119

第17年供款共

$155,176

第17年利息

$56,857

第17年共還本金

$98,319

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$4,588	$8,344	$12,931	$1,622,776
206	$4,564	$8,367	$12,931	$1,614,408
207	$4,541	$8,391	$12,931	$1,606,018
208	$4,517	$8,414	$12,931	$1,597,603
209	$4,493	$8,438	$12,931	$1,589,165
210	$4,470	$8,462	$12,931	$1,580,703
211	$4,446	$8,486	$12,931	$1,572,218
212	$4,422	$8,509	$12,931	$1,563,708
213	$4,398	$8,533	$12,931	$1,555,175
214	$4,374	$8,557	$12,931	$1,546,617
215	$4,350	$8,581	$12,931	$1,538,036
216	$4,326	$8,606	$12,931	$1,529,430

第18年供款共

$155,176

第18年利息

$53,487

第18年共還本金

$101,689

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$4,302	$8,630	$12,931	$1,520,801
218	$4,277	$8,654	$12,931	$1,512,147
219	$4,253	$8,678	$12,931	$1,503,468
220	$4,229	$8,703	$12,931	$1,494,765
221	$4,204	$8,727	$12,931	$1,486,038
222	$4,179	$8,752	$12,931	$1,477,286
223	$4,155	$8,776	$12,931	$1,468,510
224	$4,130	$8,801	$12,931	$1,459,709
225	$4,105	$8,826	$12,931	$1,450,883
226	$4,081	$8,851	$12,931	$1,442,032
227	$4,056	$8,876	$12,931	$1,433,156
228	$4,031	$8,901	$12,931	$1,424,256

第19年供款共

$155,176

第19年利息

$50,001

第19年共還本金

$105,175

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$4,006	$8,926	$12,931	$1,415,330
230	$3,981	$8,951	$12,931	$1,406,380
231	$3,955	$8,976	$12,931	$1,397,404
232	$3,930	$9,001	$12,931	$1,388,403
233	$3,905	$9,026	$12,931	$1,379,376
234	$3,879	$9,052	$12,931	$1,370,324
235	$3,854	$9,077	$12,931	$1,361,247
236	$3,829	$9,103	$12,931	$1,352,144
237	$3,803	$9,128	$12,931	$1,343,016
238	$3,777	$9,154	$12,931	$1,333,862
239	$3,751	$9,180	$12,931	$1,324,682
240	$3,726	$9,206	$12,931	$1,315,476

第20年供款共

$155,176

第20年利息

$46,396

第20年共還本金

$108,780

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$3,700	$9,232	$12,931	$1,306,245
242	$3,674	$9,258	$12,931	$1,296,987
243	$3,648	$9,284	$12,931	$1,287,704
244	$3,622	$9,310	$12,931	$1,278,394
245	$3,595	$9,336	$12,931	$1,269,058
246	$3,569	$9,362	$12,931	$1,259,696
247	$3,543	$9,388	$12,931	$1,250,308
248	$3,516	$9,415	$12,931	$1,240,893
249	$3,490	$9,441	$12,931	$1,231,452
250	$3,463	$9,468	$12,931	$1,221,984
251	$3,437	$9,494	$12,931	$1,212,489
252	$3,410	$9,521	$12,931	$1,202,968

第21年供款共

$155,176

第21年利息

$42,668

第21年共還本金

$112,508

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$3,383	$9,548	$12,931	$1,193,420
254	$3,356	$9,575	$12,931	$1,183,845
255	$3,330	$9,602	$12,931	$1,174,244
256	$3,303	$9,629	$12,931	$1,164,615
257	$3,275	$9,656	$12,931	$1,154,959
258	$3,248	$9,683	$12,931	$1,145,276
259	$3,221	$9,710	$12,931	$1,135,566
260	$3,194	$9,738	$12,931	$1,125,828
261	$3,166	$9,765	$12,931	$1,116,063
262	$3,139	$9,792	$12,931	$1,106,271
263	$3,111	$9,820	$12,931	$1,096,451
264	$3,084	$9,848	$12,931	$1,086,603

第22年供款共

$155,176

第22年利息

$38,811

第22年共還本金

$116,365

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$3,056	$9,875	$12,931	$1,076,728
266	$3,028	$9,903	$12,931	$1,066,825
267	$3,000	$9,931	$12,931	$1,056,894
268	$2,973	$9,959	$12,931	$1,046,936
269	$2,945	$9,987	$12,931	$1,036,949
270	$2,916	$10,015	$12,931	$1,026,934
271	$2,888	$10,043	$12,931	$1,016,891
272	$2,860	$10,071	$12,931	$1,006,819
273	$2,832	$10,100	$12,931	$996,720
274	$2,803	$10,128	$12,931	$986,592
275	$2,775	$10,157	$12,931	$976,435
276	$2,746	$10,185	$12,931	$966,250

第23年供款共

$155,176

第23年利息

$34,822

第23年共還本金

$120,353

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$2,718	$10,214	$12,931	$956,036
278	$2,689	$10,242	$12,931	$945,794
279	$2,660	$10,271	$12,931	$935,523
280	$2,631	$10,300	$12,931	$925,223
281	$2,602	$10,329	$12,931	$914,893
282	$2,573	$10,358	$12,931	$904,535
283	$2,544	$10,387	$12,931	$894,148
284	$2,515	$10,417	$12,931	$883,731
285	$2,485	$10,446	$12,931	$873,286
286	$2,456	$10,475	$12,931	$862,810
287	$2,427	$10,505	$12,931	$852,306
288	$2,397	$10,534	$12,931	$841,772

第24年供款共

$155,176

第24年利息

$30,697

第24年共還本金

$124,479

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$2,367	$10,564	$12,931	$831,208
290	$2,338	$10,594	$12,931	$820,614
291	$2,308	$10,623	$12,931	$809,991
292	$2,278	$10,653	$12,931	$799,338
293	$2,248	$10,683	$12,931	$788,654
294	$2,218	$10,713	$12,931	$777,941
295	$2,188	$10,743	$12,931	$767,198
296	$2,158	$10,774	$12,931	$756,424
297	$2,127	$10,804	$12,931	$745,620
298	$2,097	$10,834	$12,931	$734,786
299	$2,067	$10,865	$12,931	$723,921
300	$2,036	$10,895	$12,931	$713,026

第25年供款共

$155,176

第25年利息

$26,430

第25年共還本金

$128,745

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,005	$10,926	$12,931	$702,100
302	$1,975	$10,957	$12,931	$691,144
303	$1,944	$10,987	$12,931	$680,156
304	$1,913	$11,018	$12,931	$669,138
305	$1,882	$11,049	$12,931	$658,088
306	$1,851	$11,080	$12,931	$647,008
307	$1,820	$11,112	$12,931	$635,896
308	$1,788	$11,143	$12,931	$624,753
309	$1,757	$11,174	$12,931	$613,579
310	$1,726	$11,206	$12,931	$602,374
311	$1,694	$11,237	$12,931	$591,137
312	$1,663	$11,269	$12,931	$579,868

第26年供款共

$155,176

第26年利息

$22,017

第26年共還本金

$133,158

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$1,631	$11,300	$12,931	$568,567
314	$1,599	$11,332	$12,931	$557,235
315	$1,567	$11,364	$12,931	$545,871
316	$1,535	$11,396	$12,931	$534,475
317	$1,503	$11,428	$12,931	$523,047
318	$1,471	$11,460	$12,931	$511,587
319	$1,439	$11,492	$12,931	$500,094
320	$1,407	$11,525	$12,931	$488,569
321	$1,374	$11,557	$12,931	$477,012
322	$1,342	$11,590	$12,931	$465,422
323	$1,309	$11,622	$12,931	$453,800
324	$1,276	$11,655	$12,931	$442,145

第27年供款共

$155,176

第27年利息

$17,453

第27年共還本金

$137,723

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,244	$11,688	$12,931	$430,457
326	$1,211	$11,721	$12,931	$418,737
327	$1,178	$11,754	$12,931	$406,983
328	$1,145	$11,787	$12,931	$395,196
329	$1,111	$11,820	$12,931	$383,377
330	$1,078	$11,853	$12,931	$371,523
331	$1,045	$11,886	$12,931	$359,637
332	$1,011	$11,920	$12,931	$347,717
333	$978	$11,953	$12,931	$335,764
334	$944	$11,987	$12,931	$323,777
335	$911	$12,021	$12,931	$311,756
336	$877	$12,054	$12,931	$299,702

第28年供款共

$155,176

第28年利息

$12,732

第28年共還本金

$142,443

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$843	$12,088	$12,931	$287,613
338	$809	$12,122	$12,931	$275,491
339	$775	$12,156	$12,931	$263,334
340	$741	$12,191	$12,931	$251,144
341	$706	$12,225	$12,931	$238,919
342	$672	$12,259	$12,931	$226,659
343	$637	$12,294	$12,931	$214,366
344	$603	$12,328	$12,931	$202,037
345	$568	$12,363	$12,931	$189,674
346	$533	$12,398	$12,931	$177,276
347	$499	$12,433	$12,931	$164,843
348	$464	$12,468	$12,931	$152,376

第29年供款共

$155,176

第29年利息

$7,850

第29年共還本金

$147,326

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$429	$12,503	$12,931	$139,873
350	$393	$12,538	$12,931	$127,335
351	$358	$12,573	$12,931	$114,762
352	$323	$12,609	$12,931	$102,153
353	$287	$12,644	$12,931	$89,509
354	$252	$12,680	$12,931	$76,830
355	$216	$12,715	$12,931	$64,115
356	$180	$12,751	$12,931	$51,364
357	$144	$12,787	$12,931	$38,577
358	$108	$12,823	$12,931	$25,754
359	$72	$12,859	$12,931	$12,895
360	$36	$12,895	$12,931	$0

第30年供款共

$155,176

第30年利息

$2,800

第30年共還本金

$152,376

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$10,060,274

免責聲明

筍盤推介

按揭保險費
info