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$9,918,852

每月供款
$10,784

首期

$5,706,800

總貸款額

$2,293,200

總利息

$1,588,852

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$6,036,800

按月供比率計算

$21,567

置業成本總預算

HK$6,036,800

首期

$5,706,800
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

$21,567

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

沙田晉名峰 B座

thumb_up

才晉屋苑, 開揚山景

實

602 呎

@14,452

建

756 呎

@11,508

local_fire_department 至HIT local_offer 低水筍價

售$870 萬

實

602 呎

@14,452

建

756 呎

@11,508

售$870 萬

local_fire_department 至HIT local_offer 低水筍價

西貢逸瓏園第01座

thumb_up

逸瓏園 1房連儲物房

實

544 呎

@15,257

local_offer 低水筍價

售$830 萬

實

544 呎

@15,257

售$830 萬

local_offer 低水筍價

馬鞍山嘉華星濤灣第01座

thumb_up

特高樓底海景靚貨,可遇不可求

實

466 呎

@15,837

建

635 呎

@11,622

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$738 萬

實

466 呎

@15,837

建

635 呎

@11,622

售$738 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

沙田帝堡城

thumb_up

罕有東南2房必睇

實

547 呎

@13,711

建

718 呎

@10,446

local_fire_department 至HIT

售$750 萬

實

547 呎

@13,711

建

718 呎

@10,446

售$750 萬

local_fire_department 至HIT

沙田柏傲莊 I 第03B座

thumb_up

＊大圍市中心＊＊交通設施完善＊＊全新樓＊即租即住＊

實

327 呎

@23,853

local_fire_department 至HIT hotel_class 樓王

售$780 萬

實

327 呎

@23,853

售$780 萬

local_fire_department 至HIT hotel_class 樓王

西貢逸瓏園第

thumb_up

**~西貢市中心逸瓏園靚積大積高樓底有露台~**

實

666 呎

@12,733

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

售$848 萬

實

666 呎

@12,733

售$848 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

馬鞍山迎海第02期星灣第20座

thumb_up

迎海 2房半靚,近商場

實

496 呎

@15,121

local_fire_department 至HIT local_offer 低水筍價

售$750 萬

實

496 呎

@15,121

售$750 萬

local_fire_department 至HIT local_offer 低水筍價

大埔天賦海灣第21座

thumb_up

天賦海灣第21座

實

646 呎

@13,932

建

822 呎

@10,949

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

售$900 萬

實

646 呎

@13,932

建

822 呎

@10,949

售$900 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

馬鞍山翠擁華庭第08座

thumb_up

翠擁華庭兩房特色

實

521 呎

@14,012

建

678 呎

@10,767

local_fire_department 至HIT real_estate_agent 罕有放盤

售$730 萬

實

521 呎

@14,012

建

678 呎

@10,767

售$730 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

西貢逸瓏園第03座

thumb_up

逸瓏園樓齡新

實

532 呎

@13,662

local_fire_department 至HIT

售$727 萬

實

532 呎

@13,662

售$727 萬

local_fire_department 至HIT

粉嶺廣福苑

thumb_up

靚裝修大單位即買即住

實

916 呎

@9,607

建

1,235 呎

@7,126

local_fire_department 至HIT real_estate_agent 罕有放盤 transfer_within_a_station 人才必選

售$880 萬

實

916 呎

@9,607

建

1,235 呎

@7,126

售$880 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 transfer_within_a_station 人才必選

VR實景

馬鞍山海柏花園第01座

thumb_up

海柏花園 **高層海景靚裝修,兩房兩廳,即買即用**

實

424 呎

@17,689

建

573 呎

@13,089

local_fire_department 至HIT verified 首置必買

售$750 萬

實

424 呎

@17,689

建

573 呎

@13,089

售$750 萬

local_fire_department 至HIT verified 首置必買

利率	15年	20年	25年	30年
1.000	$13,725	$10,546	$8,642	$7,376
1.500	$14,235	$11,066	$9,171	$7,914
2.000	$14,757	$11,601	$9,720	$8,476
2.500	$15,291	$12,152	$10,288	$9,061
3.000	$15,836	$12,718	$10,875	$9,668
3.500	$16,394	$13,300	$11,480	$10,297
3.875	$16,819	$13,746	$11,947	$10,783
4.000	$16,963	$13,896	$12,104	$10,948
4.500	$17,543	$14,508	$12,746	$11,619
5.000	$18,134	$15,134	$13,406	$12,310
5.500	$18,737	$15,775	$14,082	$13,021
6.000	$19,351	$16,429	$14,775	$13,749

每月供款$10,784

年期

30年

貸款金額

$2,293,200

總利息

$1,588,852

總貸款連利息

$3,882,052

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$7,405	$3,378	$10,783	$2,289,822
2	$7,394	$3,389	$10,783	$2,286,432
3	$7,383	$3,400	$10,783	$2,283,032
4	$7,372	$3,411	$10,783	$2,279,621
5	$7,361	$3,422	$10,783	$2,276,199
6	$7,350	$3,433	$10,783	$2,272,766
7	$7,339	$3,444	$10,783	$2,269,321
8	$7,328	$3,455	$10,783	$2,265,866
9	$7,317	$3,467	$10,783	$2,262,399
10	$7,306	$3,478	$10,783	$2,258,921
11	$7,294	$3,489	$10,783	$2,255,432
12	$7,283	$3,500	$10,783	$2,251,932

第1年供款共

$129,402

第1年利息

$88,134

第1年共還本金

$41,268

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$7,272	$3,512	$10,783	$2,248,420
14	$7,261	$3,523	$10,783	$2,244,897
15	$7,249	$3,534	$10,783	$2,241,363
16	$7,238	$3,546	$10,783	$2,237,817
17	$7,226	$3,557	$10,783	$2,234,260
18	$7,215	$3,569	$10,783	$2,230,691
19	$7,203	$3,580	$10,783	$2,227,111
20	$7,192	$3,592	$10,783	$2,223,519
21	$7,180	$3,603	$10,783	$2,219,916
22	$7,168	$3,615	$10,783	$2,216,301
23	$7,157	$3,627	$10,783	$2,212,674
24	$7,145	$3,638	$10,783	$2,209,036

第2年供款共

$129,402

第2年利息

$86,506

第2年共還本金

$42,896

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$7,133	$3,650	$10,783	$2,205,386
26	$7,122	$3,662	$10,783	$2,201,724
27	$7,110	$3,674	$10,783	$2,198,050
28	$7,098	$3,686	$10,783	$2,194,365
29	$7,086	$3,698	$10,783	$2,190,667
30	$7,074	$3,709	$10,783	$2,186,958
31	$7,062	$3,721	$10,783	$2,183,236
32	$7,050	$3,733	$10,783	$2,179,503
33	$7,038	$3,745	$10,783	$2,175,757
34	$7,026	$3,758	$10,783	$2,172,000
35	$7,014	$3,770	$10,783	$2,168,230
36	$7,002	$3,782	$10,783	$2,164,448

第3年供款共

$129,402

第3年利息

$84,814

第3年共還本金

$44,588

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$6,989	$3,794	$10,783	$2,160,654
38	$6,977	$3,806	$10,783	$2,156,848
39	$6,965	$3,819	$10,783	$2,153,029
40	$6,952	$3,831	$10,783	$2,149,198
41	$6,940	$3,843	$10,783	$2,145,355
42	$6,928	$3,856	$10,783	$2,141,499
43	$6,915	$3,868	$10,783	$2,137,631
44	$6,903	$3,881	$10,783	$2,133,750
45	$6,890	$3,893	$10,783	$2,129,857
46	$6,878	$3,906	$10,783	$2,125,951
47	$6,865	$3,918	$10,783	$2,122,032
48	$6,852	$3,931	$10,783	$2,118,101

第4年供款共

$129,402

第4年利息

$83,055

第4年共還本金

$46,347

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$6,840	$3,944	$10,783	$2,114,158
50	$6,827	$3,957	$10,783	$2,110,201
51	$6,814	$3,969	$10,783	$2,106,232
52	$6,801	$3,982	$10,783	$2,102,250
53	$6,789	$3,995	$10,783	$2,098,255
54	$6,776	$4,008	$10,783	$2,094,247
55	$6,763	$4,021	$10,783	$2,090,226
56	$6,750	$4,034	$10,783	$2,086,192
57	$6,737	$4,047	$10,783	$2,082,145
58	$6,724	$4,060	$10,783	$2,078,086
59	$6,710	$4,073	$10,783	$2,074,013
60	$6,697	$4,086	$10,783	$2,069,926

第5年供款共

$129,402

第5年利息

$81,227

第5年共還本金

$48,175

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$6,684	$4,099	$10,783	$2,065,827
62	$6,671	$4,113	$10,783	$2,061,715
63	$6,658	$4,126	$10,783	$2,057,589
64	$6,644	$4,139	$10,783	$2,053,450
65	$6,631	$4,153	$10,783	$2,049,297
66	$6,618	$4,166	$10,783	$2,045,131
67	$6,604	$4,179	$10,783	$2,040,952
68	$6,591	$4,193	$10,783	$2,036,759
69	$6,577	$4,206	$10,783	$2,032,552
70	$6,563	$4,220	$10,783	$2,028,332
71	$6,550	$4,234	$10,783	$2,024,099
72	$6,536	$4,247	$10,783	$2,019,851

第6年供款共

$129,402

第6年利息

$79,327

第6年共還本金

$50,075

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$6,522	$4,261	$10,783	$2,015,590
74	$6,509	$4,275	$10,783	$2,011,315
75	$6,495	$4,289	$10,783	$2,007,027
76	$6,481	$4,302	$10,783	$2,002,724
77	$6,467	$4,316	$10,783	$1,998,408
78	$6,453	$4,330	$10,783	$1,994,078
79	$6,439	$4,344	$10,783	$1,989,733
80	$6,425	$4,358	$10,783	$1,985,375
81	$6,411	$4,372	$10,783	$1,981,003
82	$6,397	$4,386	$10,783	$1,976,616
83	$6,383	$4,401	$10,783	$1,972,216
84	$6,369	$4,415	$10,783	$1,967,801

第7年供款共

$129,402

第7年利息

$77,351

第7年共還本金

$52,050

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$6,354	$4,429	$10,783	$1,963,372
86	$6,340	$4,443	$10,783	$1,958,928
87	$6,326	$4,458	$10,783	$1,954,470
88	$6,311	$4,472	$10,783	$1,949,998
89	$6,297	$4,487	$10,783	$1,945,512
90	$6,282	$4,501	$10,783	$1,941,011
91	$6,268	$4,516	$10,783	$1,936,495
92	$6,253	$4,530	$10,783	$1,931,965
93	$6,239	$4,545	$10,783	$1,927,420
94	$6,224	$4,560	$10,783	$1,922,860
95	$6,209	$4,574	$10,783	$1,918,286
96	$6,194	$4,589	$10,783	$1,913,697

第8年供款共

$129,402

第8年利息

$75,298

第8年共還本金

$54,104

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$6,180	$4,604	$10,783	$1,909,093
98	$6,165	$4,619	$10,783	$1,904,475
99	$6,150	$4,634	$10,783	$1,899,841
100	$6,135	$4,649	$10,783	$1,895,192
101	$6,120	$4,664	$10,783	$1,890,529
102	$6,105	$4,679	$10,783	$1,885,850
103	$6,090	$4,694	$10,783	$1,881,156
104	$6,075	$4,709	$10,783	$1,876,448
105	$6,059	$4,724	$10,783	$1,871,723
106	$6,044	$4,739	$10,783	$1,866,984
107	$6,029	$4,755	$10,783	$1,862,229
108	$6,013	$4,770	$10,783	$1,857,459

第9年供款共

$129,402

第9年利息

$73,164

第9年共還本金

$56,238

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$5,998	$4,785	$10,783	$1,852,674
110	$5,983	$4,801	$10,783	$1,847,873
111	$5,967	$4,816	$10,783	$1,843,057
112	$5,952	$4,832	$10,783	$1,838,225
113	$5,936	$4,848	$10,783	$1,833,377
114	$5,920	$4,863	$10,783	$1,828,514
115	$5,905	$4,879	$10,783	$1,823,635
116	$5,889	$4,895	$10,783	$1,818,740
117	$5,873	$4,910	$10,783	$1,813,830
118	$5,857	$4,926	$10,783	$1,808,904
119	$5,841	$4,942	$10,783	$1,803,961
120	$5,825	$4,958	$10,783	$1,799,003

第10年供款共

$129,402

第10年利息

$70,946

第10年共還本金

$58,456

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$5,809	$4,974	$10,783	$1,794,029
122	$5,793	$4,990	$10,783	$1,789,039
123	$5,777	$5,006	$10,783	$1,784,032
124	$5,761	$5,023	$10,783	$1,779,010
125	$5,745	$5,039	$10,783	$1,773,971
126	$5,728	$5,055	$10,783	$1,768,916
127	$5,712	$5,071	$10,783	$1,763,845
128	$5,696	$5,088	$10,783	$1,758,757
129	$5,679	$5,104	$10,783	$1,753,653
130	$5,663	$5,121	$10,783	$1,748,532
131	$5,646	$5,137	$10,783	$1,743,395
132	$5,630	$5,154	$10,783	$1,738,241

第11年供款共

$129,402

第11年利息

$68,640

第11年共還本金

$60,762

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$5,613	$5,170	$10,783	$1,733,071
134	$5,596	$5,187	$10,783	$1,727,884
135	$5,580	$5,204	$10,783	$1,722,680
136	$5,563	$5,221	$10,783	$1,717,459
137	$5,546	$5,238	$10,783	$1,712,222
138	$5,529	$5,254	$10,783	$1,706,967
139	$5,512	$5,271	$10,783	$1,701,696
140	$5,495	$5,288	$10,783	$1,696,408
141	$5,478	$5,305	$10,783	$1,691,102
142	$5,461	$5,323	$10,783	$1,685,779
143	$5,444	$5,340	$10,783	$1,680,440
144	$5,426	$5,357	$10,783	$1,675,083

第12年供款共

$129,402

第12年利息

$66,243

第12年共還本金

$63,159

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$5,409	$5,374	$10,783	$1,669,708
146	$5,392	$5,392	$10,783	$1,664,316
147	$5,374	$5,409	$10,783	$1,658,907
148	$5,357	$5,427	$10,783	$1,653,481
149	$5,339	$5,444	$10,783	$1,648,037
150	$5,322	$5,462	$10,783	$1,642,575
151	$5,304	$5,479	$10,783	$1,637,096
152	$5,286	$5,497	$10,783	$1,631,599
153	$5,269	$5,515	$10,783	$1,626,084
154	$5,251	$5,533	$10,783	$1,620,551
155	$5,233	$5,550	$10,783	$1,615,001
156	$5,215	$5,568	$10,783	$1,609,432

第13年供款共

$129,402

第13年利息

$63,752

第13年共還本金

$65,650

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$5,197	$5,586	$10,783	$1,603,846
158	$5,179	$5,604	$10,783	$1,598,242
159	$5,161	$5,622	$10,783	$1,592,619
160	$5,143	$5,641	$10,783	$1,586,979
161	$5,125	$5,659	$10,783	$1,581,320
162	$5,106	$5,677	$10,783	$1,575,643
163	$5,088	$5,695	$10,783	$1,569,947
164	$5,070	$5,714	$10,783	$1,564,233
165	$5,051	$5,732	$10,783	$1,558,501
166	$5,033	$5,751	$10,783	$1,552,750
167	$5,014	$5,769	$10,783	$1,546,981
168	$4,995	$5,788	$10,783	$1,541,193

第14年供款共

$129,402

第14年利息

$61,162

第14年共還本金

$68,240

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$4,977	$5,807	$10,783	$1,535,386
170	$4,958	$5,825	$10,783	$1,529,561
171	$4,939	$5,844	$10,783	$1,523,716
172	$4,920	$5,863	$10,783	$1,517,853
173	$4,901	$5,882	$10,783	$1,511,971
174	$4,882	$5,901	$10,783	$1,506,070
175	$4,863	$5,920	$10,783	$1,500,150
176	$4,844	$5,939	$10,783	$1,494,211
177	$4,825	$5,958	$10,783	$1,488,252
178	$4,806	$5,978	$10,783	$1,482,275
179	$4,787	$5,997	$10,783	$1,476,278
180	$4,767	$6,016	$10,783	$1,470,261

第15年供款共

$129,402

第15年利息

$58,470

第15年共還本金

$70,931

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$4,748	$6,036	$10,783	$1,464,225
182	$4,728	$6,055	$10,783	$1,458,170
183	$4,709	$6,075	$10,783	$1,452,095
184	$4,689	$6,094	$10,783	$1,446,001
185	$4,669	$6,114	$10,783	$1,439,887
186	$4,650	$6,134	$10,783	$1,433,753
187	$4,630	$6,154	$10,783	$1,427,599
188	$4,610	$6,174	$10,783	$1,421,426
189	$4,590	$6,193	$10,783	$1,415,232
190	$4,570	$6,213	$10,783	$1,409,019
191	$4,550	$6,234	$10,783	$1,402,785
192	$4,530	$6,254	$10,783	$1,396,532

第16年供款共

$129,402

第16年利息

$55,672

第16年共還本金

$73,729

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$4,510	$6,274	$10,783	$1,390,258
194	$4,489	$6,294	$10,783	$1,383,964
195	$4,469	$6,314	$10,783	$1,377,649
196	$4,449	$6,335	$10,783	$1,371,315
197	$4,428	$6,355	$10,783	$1,364,959
198	$4,408	$6,376	$10,783	$1,358,584
199	$4,387	$6,396	$10,783	$1,352,187
200	$4,366	$6,417	$10,783	$1,345,770
201	$4,346	$6,438	$10,783	$1,339,332
202	$4,325	$6,459	$10,783	$1,332,874
203	$4,304	$6,479	$10,783	$1,326,394
204	$4,283	$6,500	$10,783	$1,319,894

第17年供款共

$129,402

第17年利息

$52,764

第17年共還本金

$76,638

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$4,262	$6,521	$10,783	$1,313,373
206	$4,241	$6,542	$10,783	$1,306,830
207	$4,220	$6,564	$10,783	$1,300,267
208	$4,199	$6,585	$10,783	$1,293,682
209	$4,178	$6,606	$10,783	$1,287,076
210	$4,156	$6,627	$10,783	$1,280,449
211	$4,135	$6,649	$10,783	$1,273,800
212	$4,113	$6,670	$10,783	$1,267,130
213	$4,092	$6,692	$10,783	$1,260,438
214	$4,070	$6,713	$10,783	$1,253,725
215	$4,048	$6,735	$10,783	$1,246,990
216	$4,027	$6,757	$10,783	$1,240,233

第18年供款共

$129,402

第18年利息

$49,741

第18年共還本金

$79,661

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$4,005	$6,779	$10,783	$1,233,455
218	$3,983	$6,800	$10,783	$1,226,654
219	$3,961	$6,822	$10,783	$1,219,832
220	$3,939	$6,844	$10,783	$1,212,987
221	$3,917	$6,867	$10,783	$1,206,121
222	$3,895	$6,889	$10,783	$1,199,232
223	$3,873	$6,911	$10,783	$1,192,321
224	$3,850	$6,933	$10,783	$1,185,388
225	$3,828	$6,956	$10,783	$1,178,432
226	$3,805	$6,978	$10,783	$1,171,454
227	$3,783	$7,001	$10,783	$1,164,454
228	$3,760	$7,023	$10,783	$1,157,430

第19年供款共

$129,402

第19年利息

$46,599

第19年共還本金

$82,803

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$3,738	$7,046	$10,783	$1,150,384
230	$3,715	$7,069	$10,783	$1,143,316
231	$3,692	$7,092	$10,783	$1,136,224
232	$3,669	$7,114	$10,783	$1,129,110
233	$3,646	$7,137	$10,783	$1,121,972
234	$3,623	$7,160	$10,783	$1,114,812
235	$3,600	$7,184	$10,783	$1,107,628
236	$3,577	$7,207	$10,783	$1,100,422
237	$3,553	$7,230	$10,783	$1,093,192
238	$3,530	$7,253	$10,783	$1,085,938
239	$3,507	$7,277	$10,783	$1,078,661
240	$3,483	$7,300	$10,783	$1,071,361

第20年供款共

$129,402

第20年利息

$43,332

第20年共還本金

$86,069

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$3,460	$7,324	$10,783	$1,064,037
242	$3,436	$7,348	$10,783	$1,056,690
243	$3,412	$7,371	$10,783	$1,049,318
244	$3,388	$7,395	$10,783	$1,041,923
245	$3,365	$7,419	$10,783	$1,034,504
246	$3,341	$7,443	$10,783	$1,027,062
247	$3,317	$7,467	$10,783	$1,019,595
248	$3,292	$7,491	$10,783	$1,012,104
249	$3,268	$7,515	$10,783	$1,004,588
250	$3,244	$7,539	$10,783	$997,049
251	$3,220	$7,564	$10,783	$989,485
252	$3,195	$7,588	$10,783	$981,897

第21年供款共

$129,402

第21年利息

$39,937

第21年共還本金

$89,464

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$3,171	$7,613	$10,783	$974,284
254	$3,146	$7,637	$10,783	$966,647
255	$3,121	$7,662	$10,783	$958,985
256	$3,097	$7,687	$10,783	$951,298
257	$3,072	$7,712	$10,783	$943,586
258	$3,047	$7,736	$10,783	$935,850
259	$3,022	$7,761	$10,783	$928,088
260	$2,997	$7,787	$10,783	$920,302
261	$2,972	$7,812	$10,783	$912,490
262	$2,947	$7,837	$10,783	$904,653
263	$2,921	$7,862	$10,783	$896,791
264	$2,896	$7,888	$10,783	$888,903

第22年供款共

$129,402

第22年利息

$36,408

第22年共還本金

$92,993

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$2,870	$7,913	$10,783	$880,990
266	$2,845	$7,939	$10,783	$873,052
267	$2,819	$7,964	$10,783	$865,088
268	$2,794	$7,990	$10,783	$857,098
269	$2,768	$8,016	$10,783	$849,082
270	$2,742	$8,042	$10,783	$841,040
271	$2,716	$8,068	$10,783	$832,973
272	$2,690	$8,094	$10,783	$824,879
273	$2,664	$8,120	$10,783	$816,759
274	$2,637	$8,146	$10,783	$808,613
275	$2,611	$8,172	$10,783	$800,441
276	$2,585	$8,199	$10,783	$792,242

第23年供款共

$129,402

第23年利息

$32,740

第23年共還本金

$96,661

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$2,558	$8,225	$10,783	$784,017
278	$2,532	$8,252	$10,783	$775,765
279	$2,505	$8,278	$10,783	$767,487
280	$2,478	$8,305	$10,783	$759,181
281	$2,452	$8,332	$10,783	$750,850
282	$2,425	$8,359	$10,783	$742,491
283	$2,398	$8,386	$10,783	$734,105
284	$2,371	$8,413	$10,783	$725,692
285	$2,343	$8,440	$10,783	$717,252
286	$2,316	$8,467	$10,783	$708,784
287	$2,289	$8,495	$10,783	$700,290
288	$2,261	$8,522	$10,783	$691,768

第24年供款共

$129,402

第24年利息

$28,927

第24年共還本金

$100,474

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$2,234	$8,550	$10,783	$683,218
290	$2,206	$8,577	$10,783	$674,641
291	$2,179	$8,605	$10,783	$666,036
292	$2,151	$8,633	$10,783	$657,403
293	$2,123	$8,661	$10,783	$648,742
294	$2,095	$8,689	$10,783	$640,054
295	$2,067	$8,717	$10,783	$631,337
296	$2,039	$8,745	$10,783	$622,592
297	$2,010	$8,773	$10,783	$613,819
298	$1,982	$8,801	$10,783	$605,018
299	$1,954	$8,830	$10,783	$596,188
300	$1,925	$8,858	$10,783	$587,330

第25年供款共

$129,402

第25年利息

$24,964

第25年共還本金

$104,438

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$1,897	$8,887	$10,783	$578,443
302	$1,868	$8,916	$10,783	$569,528
303	$1,839	$8,944	$10,783	$560,583
304	$1,810	$8,973	$10,783	$551,610
305	$1,781	$9,002	$10,783	$542,608
306	$1,752	$9,031	$10,783	$533,576
307	$1,723	$9,060	$10,783	$524,516
308	$1,694	$9,090	$10,783	$515,426
309	$1,664	$9,119	$10,783	$506,307
310	$1,635	$9,149	$10,783	$497,159
311	$1,605	$9,178	$10,783	$487,980
312	$1,576	$9,208	$10,783	$478,773

第26年供款共

$129,402

第26年利息

$20,844

第26年共還本金

$108,557

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$1,546	$9,237	$10,783	$469,535
314	$1,516	$9,267	$10,783	$460,268
315	$1,486	$9,297	$10,783	$450,971
316	$1,456	$9,327	$10,783	$441,644
317	$1,426	$9,357	$10,783	$432,286
318	$1,396	$9,388	$10,783	$422,899
319	$1,366	$9,418	$10,783	$413,481
320	$1,335	$9,448	$10,783	$404,033
321	$1,305	$9,479	$10,783	$394,554
322	$1,274	$9,509	$10,783	$385,044
323	$1,243	$9,540	$10,783	$375,504
324	$1,213	$9,571	$10,783	$365,933

第27年供款共

$129,402

第27年利息

$16,562

第27年共還本金

$112,839

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,182	$9,602	$10,783	$356,332
326	$1,151	$9,633	$10,783	$346,699
327	$1,120	$9,664	$10,783	$337,035
328	$1,088	$9,695	$10,783	$327,340
329	$1,057	$9,726	$10,783	$317,613
330	$1,026	$9,758	$10,783	$307,855
331	$994	$9,789	$10,783	$298,066
332	$963	$9,821	$10,783	$288,245
333	$931	$9,853	$10,783	$278,392
334	$899	$9,885	$10,783	$268,508
335	$867	$9,916	$10,783	$258,591
336	$835	$9,948	$10,783	$248,643

第28年供款共

$129,402

第28年利息

$12,111

第28年共還本金

$117,290

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$803	$9,981	$10,783	$238,662
338	$771	$10,013	$10,783	$228,650
339	$738	$10,045	$10,783	$218,605
340	$706	$10,078	$10,783	$208,527
341	$673	$10,110	$10,783	$198,417
342	$641	$10,143	$10,783	$188,274
343	$608	$10,176	$10,783	$178,099
344	$575	$10,208	$10,783	$167,890
345	$542	$10,241	$10,783	$157,649
346	$509	$10,274	$10,783	$147,375
347	$476	$10,308	$10,783	$137,067
348	$443	$10,341	$10,783	$126,726

第29年供款共

$129,402

第29年利息

$7,485

第29年共還本金

$121,917

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$409	$10,374	$10,783	$116,352
350	$376	$10,408	$10,783	$105,944
351	$342	$10,441	$10,783	$95,503
352	$308	$10,475	$10,783	$85,028
353	$275	$10,509	$10,783	$74,519
354	$241	$10,543	$10,783	$63,976
355	$207	$10,577	$10,783	$53,399
356	$172	$10,611	$10,783	$42,788
357	$138	$10,645	$10,783	$32,143
358	$104	$10,680	$10,783	$21,463
359	$69	$10,714	$10,783	$10,749
360	$35	$10,749	$10,783	$0

第30年供款共

$129,402

第30年利息

$2,676

第30年共還本金

$126,726

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$9,918,852

免責聲明

筍盤推介

按揭保險費
info