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$10,771,582

每月供款
$17,783

首期

$4,040,000

總貸款額

$3,960,000

總利息

$2,441,582

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$4,370,000

按月供比率計算

$35,564

置業成本總預算

HK$4,370,000

首期

$4,040,000
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

$35,564

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

將軍澳蔚藍灣畔

thumb_up

優質居所,大型會所

實

533 呎

@16,510

建

677 呎

@12,999

售$880 萬

實

533 呎

@16,510

建

677 呎

@12,999

售$880 萬

馬鞍山迎海

thumb_up

迎海第1座最近鐵路

實

511 呎

@15,460

建

663 呎

@11,916

local_fire_department 至HIT

售$790 萬

實

511 呎

@15,460

建

663 呎

@11,916

售$790 萬

local_fire_department 至HIT

馬鞍山天宇海

thumb_up

泳池海罕有放盤地膽推介

實

666 呎

@12,763

建

877 呎

@9,692

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

666 呎

@12,763

建

877 呎

@9,692

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

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

KOL實拍 VR實景

沙田溱岸8號

thumb_up

💥💥💥業主堅決割愛💥💥💥見票💵有驚喜😍

實

506 呎

@16,759

建

663 呎

@12,790

local_offer 低水筍價 vpn_key 有匙即睇 flight_takeoff 移民急讓 transfer_within_a_station 人才必選

售$848 萬

實

506 呎

@16,759

建

663 呎

@12,790

售$848 萬

local_offer 低水筍價 vpn_key 有匙即睇 flight_takeoff 移民急讓 transfer_within_a_station 人才必選

VR實景

馬鞍山聽濤雅苑第

thumb_up

聽濤雅苑~恆安站~3房套+工人房

實

733 呎

@11,323

建

906 呎

@9,161

vpn_key 有匙即睇 flight_takeoff 移民急讓

售$830 萬

實

733 呎

@11,323

建

906 呎

@9,161

售$830 萬

vpn_key 有匙即睇 flight_takeoff 移民急讓

西貢傲瀧

thumb_up

連天台, 海景 (連租約)

實

457 呎

@19,256

verified 首置必買

售$880 萬

實

457 呎

@19,256

售$880 萬

verified 首置必買

將軍澳日出康城第05A期 MALIBU 第03B座

thumb_up

大2房梗廚有齊山景海景球場景

實

541 呎

@14,787

local_fire_department 至HIT real_estate_agent 罕有放盤

售$800 萬

實

541 呎

@14,787

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山聽濤雅苑第03座

thumb_up

聽濤三房

實

733 呎

@11,460

建

906 呎

@9,272

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

售$840 萬

實

733 呎

@11,460

建

906 呎

@9,272

售$840 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

大埔海日灣 COURT C 第02座

thumb_up

大兩房,即睇即住,靚裝修,連傢俬電器

實

549 呎

@15,483

real_estate_agent 罕有放盤

售$850 萬

實

549 呎

@15,483

售$850 萬

real_estate_agent 罕有放盤

大埔嘉熙第08座

thumb_up

嘉熙2房

實

461 呎

@17,354

local_fire_department 至HIT

售$800 萬

實

461 呎

@17,354

售$800 萬

local_fire_department 至HIT

馬鞍山新港城 K座

thumb_up

馬鞍山新港城

實

551 呎

@13,067

建

750 呎

@9,600

local_fire_department 至HIT

售$720 萬

實

551 呎

@13,067

建

750 呎

@9,600

售$720 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$23,700	$18,212	$14,924	$12,737
1.500	$24,581	$19,109	$15,837	$13,667
2.000	$25,483	$20,033	$16,785	$14,637
2.500	$26,405	$20,984	$17,765	$15,647
3.000	$27,347	$21,962	$18,779	$16,696
3.500	$28,309	$22,966	$19,825	$17,782
4.000	$29,292	$23,997	$20,902	$18,906
4.500	$30,294	$25,053	$22,011	$20,065
5.000	$31,315	$26,134	$23,150	$21,258
5.500	$32,357	$27,240	$24,318	$22,484
6.000	$33,417	$28,371	$25,514	$23,742

每月供款$17,783

年期

30年

貸款金額

$3,960,000

總利息

$2,441,582

總貸款連利息

$6,401,582

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$11,550	$6,232	$17,782	$3,953,768
2	$11,532	$6,250	$17,782	$3,947,517
3	$11,514	$6,269	$17,782	$3,941,249
4	$11,495	$6,287	$17,782	$3,934,962
5	$11,477	$6,305	$17,782	$3,928,657
6	$11,459	$6,324	$17,782	$3,922,333
7	$11,440	$6,342	$17,782	$3,915,991
8	$11,422	$6,361	$17,782	$3,909,631
9	$11,403	$6,379	$17,782	$3,903,252
10	$11,384	$6,398	$17,782	$3,896,854
11	$11,366	$6,416	$17,782	$3,890,438
12	$11,347	$6,435	$17,782	$3,884,003

第1年供款共

$213,386

第1年利息

$137,389

第1年共還本金

$75,997

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$11,328	$6,454	$17,782	$3,877,549
14	$11,310	$6,473	$17,782	$3,871,076
15	$11,291	$6,492	$17,782	$3,864,585
16	$11,272	$6,510	$17,782	$3,858,074
17	$11,253	$6,529	$17,782	$3,851,545
18	$11,234	$6,548	$17,782	$3,844,996
19	$11,215	$6,568	$17,782	$3,838,429
20	$11,195	$6,587	$17,782	$3,831,842
21	$11,176	$6,606	$17,782	$3,825,236
22	$11,157	$6,625	$17,782	$3,818,611
23	$11,138	$6,645	$17,782	$3,811,966
24	$11,118	$6,664	$17,782	$3,805,302

第2年供款共

$213,386

第2年利息

$134,686

第2年共還本金

$78,700

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$11,099	$6,683	$17,782	$3,798,619
26	$11,079	$6,703	$17,782	$3,791,916
27	$11,060	$6,722	$17,782	$3,785,193
28	$11,040	$6,742	$17,782	$3,778,451
29	$11,020	$6,762	$17,782	$3,771,690
30	$11,001	$6,781	$17,782	$3,764,908
31	$10,981	$6,801	$17,782	$3,758,107
32	$10,961	$6,821	$17,782	$3,751,286
33	$10,941	$6,841	$17,782	$3,744,445
34	$10,921	$6,861	$17,782	$3,737,584
35	$10,901	$6,881	$17,782	$3,730,703
36	$10,881	$6,901	$17,782	$3,723,802

第3年供款共

$213,386

第3年利息

$131,886

第3年共還本金

$81,500

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$10,861	$6,921	$17,782	$3,716,881
38	$10,841	$6,941	$17,782	$3,709,940
39	$10,821	$6,962	$17,782	$3,702,979
40	$10,800	$6,982	$17,782	$3,695,997
41	$10,780	$7,002	$17,782	$3,688,995
42	$10,760	$7,023	$17,782	$3,681,972
43	$10,739	$7,043	$17,782	$3,674,929
44	$10,719	$7,064	$17,782	$3,667,865
45	$10,698	$7,084	$17,782	$3,660,781
46	$10,677	$7,105	$17,782	$3,653,676
47	$10,657	$7,126	$17,782	$3,646,551
48	$10,636	$7,146	$17,782	$3,639,404

第4年供款共

$213,386

第4年利息

$128,988

第4年共還本金

$84,398

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$10,615	$7,167	$17,782	$3,632,237
50	$10,594	$7,188	$17,782	$3,625,049
51	$10,573	$7,209	$17,782	$3,617,840
52	$10,552	$7,230	$17,782	$3,610,610
53	$10,531	$7,251	$17,782	$3,603,358
54	$10,510	$7,272	$17,782	$3,596,086
55	$10,489	$7,294	$17,782	$3,588,792
56	$10,467	$7,315	$17,782	$3,581,477
57	$10,446	$7,336	$17,782	$3,574,141
58	$10,425	$7,358	$17,782	$3,566,784
59	$10,403	$7,379	$17,782	$3,559,405
60	$10,382	$7,401	$17,782	$3,552,004

第5年供款共

$213,386

第5年利息

$125,986

第5年共還本金

$87,400

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$10,360	$7,422	$17,782	$3,544,582
62	$10,338	$7,444	$17,782	$3,537,138
63	$10,317	$7,466	$17,782	$3,529,673
64	$10,295	$7,487	$17,782	$3,522,185
65	$10,273	$7,509	$17,782	$3,514,676
66	$10,251	$7,531	$17,782	$3,507,145
67	$10,229	$7,553	$17,782	$3,499,592
68	$10,207	$7,575	$17,782	$3,492,017
69	$10,185	$7,597	$17,782	$3,484,420
70	$10,163	$7,619	$17,782	$3,476,801
71	$10,141	$7,642	$17,782	$3,469,159
72	$10,118	$7,664	$17,782	$3,461,495

第6年供款共

$213,386

第6年利息

$122,877

第6年共還本金

$90,509

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$10,096	$7,686	$17,782	$3,453,809
74	$10,074	$7,709	$17,782	$3,446,101
75	$10,051	$7,731	$17,782	$3,438,370
76	$10,029	$7,754	$17,782	$3,430,616
77	$10,006	$7,776	$17,782	$3,422,840
78	$9,983	$7,799	$17,782	$3,415,041
79	$9,961	$7,822	$17,782	$3,407,219
80	$9,938	$7,844	$17,782	$3,399,375
81	$9,915	$7,867	$17,782	$3,391,508
82	$9,892	$7,890	$17,782	$3,383,617
83	$9,869	$7,913	$17,782	$3,375,704
84	$9,846	$7,936	$17,782	$3,367,768

第7年供款共

$213,386

第7年利息

$119,658

第7年共還本金

$93,728

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$9,823	$7,960	$17,782	$3,359,808
86	$9,799	$7,983	$17,782	$3,351,825
87	$9,776	$8,006	$17,782	$3,343,819
88	$9,753	$8,029	$17,782	$3,335,790
89	$9,729	$8,053	$17,782	$3,327,737
90	$9,706	$8,076	$17,782	$3,319,661
91	$9,682	$8,100	$17,782	$3,311,561
92	$9,659	$8,123	$17,782	$3,303,438
93	$9,635	$8,147	$17,782	$3,295,291
94	$9,611	$8,171	$17,782	$3,287,120
95	$9,587	$8,195	$17,782	$3,278,925
96	$9,564	$8,219	$17,782	$3,270,706

第8年供款共

$213,386

第8年利息

$116,325

第8年共還本金

$97,061

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$9,540	$8,243	$17,782	$3,262,464
98	$9,516	$8,267	$17,782	$3,254,197
99	$9,491	$8,291	$17,782	$3,245,906
100	$9,467	$8,315	$17,782	$3,237,591
101	$9,443	$8,339	$17,782	$3,229,252
102	$9,419	$8,364	$17,782	$3,220,889
103	$9,394	$8,388	$17,782	$3,212,501
104	$9,370	$8,412	$17,782	$3,204,088
105	$9,345	$8,437	$17,782	$3,195,651
106	$9,321	$8,462	$17,782	$3,187,190
107	$9,296	$8,486	$17,782	$3,178,704
108	$9,271	$8,511	$17,782	$3,170,193

第9年供款共

$213,386

第9年利息

$112,872

第9年共還本金

$100,514

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$9,246	$8,536	$17,782	$3,161,657
110	$9,221	$8,561	$17,782	$3,153,096
111	$9,197	$8,586	$17,782	$3,144,511
112	$9,171	$8,611	$17,782	$3,135,900
113	$9,146	$8,636	$17,782	$3,127,264
114	$9,121	$8,661	$17,782	$3,118,603
115	$9,096	$8,686	$17,782	$3,109,917
116	$9,071	$8,712	$17,782	$3,101,205
117	$9,045	$8,737	$17,782	$3,092,468
118	$9,020	$8,762	$17,782	$3,083,706
119	$8,994	$8,788	$17,782	$3,074,918
120	$8,969	$8,814	$17,782	$3,066,104

第10年供款共

$213,386

第10年利息

$109,298

第10年共還本金

$104,089

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$8,943	$8,839	$17,782	$3,057,265
122	$8,917	$8,865	$17,782	$3,048,400
123	$8,891	$8,891	$17,782	$3,039,509
124	$8,865	$8,917	$17,782	$3,030,592
125	$8,839	$8,943	$17,782	$3,021,649
126	$8,813	$8,969	$17,782	$3,012,680
127	$8,787	$8,995	$17,782	$3,003,685
128	$8,761	$9,021	$17,782	$2,994,663
129	$8,734	$9,048	$17,782	$2,985,615
130	$8,708	$9,074	$17,782	$2,976,541
131	$8,682	$9,101	$17,782	$2,967,441
132	$8,655	$9,127	$17,782	$2,958,314

第11年供款共

$213,386

第11年利息

$105,595

第11年共還本金

$107,791

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$8,628	$9,154	$17,782	$2,949,160
134	$8,602	$9,180	$17,782	$2,939,979
135	$8,575	$9,207	$17,782	$2,930,772
136	$8,548	$9,234	$17,782	$2,921,538
137	$8,521	$9,261	$17,782	$2,912,277
138	$8,494	$9,288	$17,782	$2,902,989
139	$8,467	$9,315	$17,782	$2,893,674
140	$8,440	$9,342	$17,782	$2,884,332
141	$8,413	$9,370	$17,782	$2,874,962
142	$8,385	$9,397	$17,782	$2,865,565
143	$8,358	$9,424	$17,782	$2,856,141
144	$8,330	$9,452	$17,782	$2,846,689

第12年供款共

$213,386

第12年利息

$101,762

第12年共還本金

$111,624

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$8,303	$9,479	$17,782	$2,837,210
146	$8,275	$9,507	$17,782	$2,827,703
147	$8,247	$9,535	$17,782	$2,818,168
148	$8,220	$9,563	$17,782	$2,808,606
149	$8,192	$9,590	$17,782	$2,799,015
150	$8,164	$9,618	$17,782	$2,789,397
151	$8,136	$9,646	$17,782	$2,779,751
152	$8,108	$9,675	$17,782	$2,770,076
153	$8,079	$9,703	$17,782	$2,760,373
154	$8,051	$9,731	$17,782	$2,750,642
155	$8,023	$9,759	$17,782	$2,740,883
156	$7,994	$9,788	$17,782	$2,731,095

第13年供款共

$213,386

第13年利息

$97,791

第13年共還本金

$115,595

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$7,966	$9,816	$17,782	$2,721,278
158	$7,937	$9,845	$17,782	$2,711,433
159	$7,908	$9,874	$17,782	$2,701,559
160	$7,880	$9,903	$17,782	$2,691,657
161	$7,851	$9,932	$17,782	$2,681,725
162	$7,822	$9,960	$17,782	$2,671,765
163	$7,793	$9,990	$17,782	$2,661,775
164	$7,764	$10,019	$17,782	$2,651,757
165	$7,734	$10,048	$17,782	$2,641,709
166	$7,705	$10,077	$17,782	$2,631,631
167	$7,676	$10,107	$17,782	$2,621,525
168	$7,646	$10,136	$17,782	$2,611,389

第14年供款共

$213,386

第14年利息

$93,680

第14年共還本金

$119,706

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$7,617	$10,166	$17,782	$2,601,223
170	$7,587	$10,195	$17,782	$2,591,028
171	$7,557	$10,225	$17,782	$2,580,803
172	$7,527	$10,255	$17,782	$2,570,548
173	$7,497	$10,285	$17,782	$2,560,263
174	$7,467	$10,315	$17,782	$2,549,949
175	$7,437	$10,345	$17,782	$2,539,604
176	$7,407	$10,375	$17,782	$2,529,229
177	$7,377	$10,405	$17,782	$2,518,824
178	$7,347	$10,436	$17,782	$2,508,388
179	$7,316	$10,466	$17,782	$2,497,922
180	$7,286	$10,497	$17,782	$2,487,425

第15年供款共

$213,386

第15年利息

$89,423

第15年共還本金

$123,963

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$7,255	$10,527	$17,782	$2,476,898
182	$7,224	$10,558	$17,782	$2,466,340
183	$7,193	$10,589	$17,782	$2,455,752
184	$7,163	$10,620	$17,782	$2,445,132
185	$7,132	$10,651	$17,782	$2,434,482
186	$7,101	$10,682	$17,782	$2,423,800
187	$7,069	$10,713	$17,782	$2,413,087
188	$7,038	$10,744	$17,782	$2,402,343
189	$7,007	$10,775	$17,782	$2,391,568
190	$6,975	$10,807	$17,782	$2,380,761
191	$6,944	$10,838	$17,782	$2,369,923
192	$6,912	$10,870	$17,782	$2,359,053

第16年供款共

$213,386

第16年利息

$85,014

第16年共還本金

$128,372

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$6,881	$10,902	$17,782	$2,348,151
194	$6,849	$10,933	$17,782	$2,337,218
195	$6,817	$10,965	$17,782	$2,326,253
196	$6,785	$10,997	$17,782	$2,315,255
197	$6,753	$11,029	$17,782	$2,304,226
198	$6,721	$11,062	$17,782	$2,293,165
199	$6,688	$11,094	$17,782	$2,282,071
200	$6,656	$11,126	$17,782	$2,270,945
201	$6,624	$11,159	$17,782	$2,259,786
202	$6,591	$11,191	$17,782	$2,248,595
203	$6,558	$11,224	$17,782	$2,237,371
204	$6,526	$11,257	$17,782	$2,226,115

第17年供款共

$213,386

第17年利息

$80,448

第17年共還本金

$132,938

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,493	$11,289	$17,782	$2,214,825
206	$6,460	$11,322	$17,782	$2,203,503
207	$6,427	$11,355	$17,782	$2,192,148
208	$6,394	$11,388	$17,782	$2,180,759
209	$6,361	$11,422	$17,782	$2,169,338
210	$6,327	$11,455	$17,782	$2,157,883
211	$6,294	$11,488	$17,782	$2,146,394
212	$6,260	$11,522	$17,782	$2,134,873
213	$6,227	$11,555	$17,782	$2,123,317
214	$6,193	$11,589	$17,782	$2,111,728
215	$6,159	$11,623	$17,782	$2,100,105
216	$6,125	$11,657	$17,782	$2,088,448

第18年供款共

$213,386

第18年利息

$75,720

第18年共還本金

$137,666

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,091	$11,691	$17,782	$2,076,757
218	$6,057	$11,725	$17,782	$2,065,032
219	$6,023	$11,759	$17,782	$2,053,273
220	$5,989	$11,793	$17,782	$2,041,480
221	$5,954	$11,828	$17,782	$2,029,652
222	$5,920	$11,862	$17,782	$2,017,789
223	$5,885	$11,897	$17,782	$2,005,893
224	$5,851	$11,932	$17,782	$1,993,961
225	$5,816	$11,966	$17,782	$1,981,994
226	$5,781	$12,001	$17,782	$1,969,993
227	$5,746	$12,036	$17,782	$1,957,957
228	$5,711	$12,071	$17,782	$1,945,885

第19年供款共

$213,386

第19年利息

$70,823

第19年共還本金

$142,563

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,675	$12,107	$17,782	$1,933,779
230	$5,640	$12,142	$17,782	$1,921,637
231	$5,605	$12,177	$17,782	$1,909,459
232	$5,569	$12,213	$17,782	$1,897,246
233	$5,534	$12,249	$17,782	$1,884,998
234	$5,498	$12,284	$17,782	$1,872,714
235	$5,462	$12,320	$17,782	$1,860,393
236	$5,426	$12,356	$17,782	$1,848,037
237	$5,390	$12,392	$17,782	$1,835,645
238	$5,354	$12,428	$17,782	$1,823,217
239	$5,318	$12,464	$17,782	$1,810,753
240	$5,281	$12,501	$17,782	$1,798,252

第20年供款共

$213,386

第20年利息

$65,753

第20年共還本金

$147,633

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,245	$12,537	$17,782	$1,785,715
242	$5,208	$12,574	$17,782	$1,773,141
243	$5,172	$12,611	$17,782	$1,760,530
244	$5,135	$12,647	$17,782	$1,747,883
245	$5,098	$12,684	$17,782	$1,735,199
246	$5,061	$12,721	$17,782	$1,722,478
247	$5,024	$12,758	$17,782	$1,709,719
248	$4,987	$12,795	$17,782	$1,696,924
249	$4,949	$12,833	$17,782	$1,684,091
250	$4,912	$12,870	$17,782	$1,671,221
251	$4,874	$12,908	$17,782	$1,658,313
252	$4,837	$12,945	$17,782	$1,645,368

第21年供款共

$213,386

第21年利息

$60,502

第21年共還本金

$152,884

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,799	$12,983	$17,782	$1,632,384
254	$4,761	$13,021	$17,782	$1,619,363
255	$4,723	$13,059	$17,782	$1,606,304
256	$4,685	$13,097	$17,782	$1,593,207
257	$4,647	$13,135	$17,782	$1,580,072
258	$4,609	$13,174	$17,782	$1,566,898
259	$4,570	$13,212	$17,782	$1,553,686
260	$4,532	$13,251	$17,782	$1,540,436
261	$4,493	$13,289	$17,782	$1,527,146
262	$4,454	$13,328	$17,782	$1,513,818
263	$4,415	$13,367	$17,782	$1,500,452
264	$4,376	$13,406	$17,782	$1,487,046

第22年供款共

$213,386

第22年利息

$55,064

第22年共還本金

$158,322

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,337	$13,445	$17,782	$1,473,601
266	$4,298	$13,484	$17,782	$1,460,117
267	$4,259	$13,523	$17,782	$1,446,593
268	$4,219	$13,563	$17,782	$1,433,030
269	$4,180	$13,602	$17,782	$1,419,428
270	$4,140	$13,642	$17,782	$1,405,785
271	$4,100	$13,682	$17,782	$1,392,104
272	$4,060	$13,722	$17,782	$1,378,382
273	$4,020	$13,762	$17,782	$1,364,620
274	$3,980	$13,802	$17,782	$1,350,818
275	$3,940	$13,842	$17,782	$1,336,975
276	$3,900	$13,883	$17,782	$1,323,093

第23年供款共

$213,386

第23年利息

$49,433

第23年共還本金

$163,953

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,859	$13,923	$17,782	$1,309,170
278	$3,818	$13,964	$17,782	$1,295,206
279	$3,778	$14,004	$17,782	$1,281,201
280	$3,737	$14,045	$17,782	$1,267,156
281	$3,696	$14,086	$17,782	$1,253,070
282	$3,655	$14,127	$17,782	$1,238,942
283	$3,614	$14,169	$17,782	$1,224,774
284	$3,572	$14,210	$17,782	$1,210,564
285	$3,531	$14,251	$17,782	$1,196,313
286	$3,489	$14,293	$17,782	$1,182,020
287	$3,448	$14,335	$17,782	$1,167,685
288	$3,406	$14,376	$17,782	$1,153,309

第24年供款共

$213,386

第24年利息

$43,602

第24年共還本金

$169,784

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,364	$14,418	$17,782	$1,138,890
290	$3,322	$14,460	$17,782	$1,124,430
291	$3,280	$14,503	$17,782	$1,109,927
292	$3,237	$14,545	$17,782	$1,095,382
293	$3,195	$14,587	$17,782	$1,080,795
294	$3,152	$14,630	$17,782	$1,066,165
295	$3,110	$14,673	$17,782	$1,051,493
296	$3,067	$14,715	$17,782	$1,036,777
297	$3,024	$14,758	$17,782	$1,022,019
298	$2,981	$14,801	$17,782	$1,007,218
299	$2,938	$14,844	$17,782	$992,373
300	$2,894	$14,888	$17,782	$977,486

第25年供款共

$213,386

第25年利息

$37,563

第25年共還本金

$175,823

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,851	$14,931	$17,782	$962,554
302	$2,807	$14,975	$17,782	$947,580
303	$2,764	$15,018	$17,782	$932,561
304	$2,720	$15,062	$17,782	$917,499
305	$2,676	$15,106	$17,782	$902,393
306	$2,632	$15,150	$17,782	$887,243
307	$2,588	$15,194	$17,782	$872,048
308	$2,543	$15,239	$17,782	$856,810
309	$2,499	$15,283	$17,782	$841,527
310	$2,454	$15,328	$17,782	$826,199
311	$2,410	$15,372	$17,782	$810,826
312	$2,365	$15,417	$17,782	$795,409

第26年供款共

$213,386

第26年利息

$31,310

第26年共還本金

$182,076

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,320	$15,462	$17,782	$779,947
314	$2,275	$15,507	$17,782	$764,440
315	$2,230	$15,553	$17,782	$748,887
316	$2,184	$15,598	$17,782	$733,289
317	$2,139	$15,643	$17,782	$717,646
318	$2,093	$15,689	$17,782	$701,957
319	$2,047	$15,735	$17,782	$686,222
320	$2,001	$15,781	$17,782	$670,441
321	$1,955	$15,827	$17,782	$654,615
322	$1,909	$15,873	$17,782	$638,742
323	$1,863	$15,919	$17,782	$622,823
324	$1,817	$15,966	$17,782	$606,857

第27年供款共

$213,386

第27年利息

$24,834

第27年共還本金

$188,552

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,770	$16,012	$17,782	$590,845
326	$1,723	$16,059	$17,782	$574,786
327	$1,676	$16,106	$17,782	$558,680
328	$1,629	$16,153	$17,782	$542,527
329	$1,582	$16,200	$17,782	$526,328
330	$1,535	$16,247	$17,782	$510,081
331	$1,488	$16,294	$17,782	$493,786
332	$1,440	$16,342	$17,782	$477,444
333	$1,393	$16,390	$17,782	$461,055
334	$1,345	$16,437	$17,782	$444,617
335	$1,297	$16,485	$17,782	$428,132
336	$1,249	$16,533	$17,782	$411,598

第28年供款共

$213,386

第28年利息

$18,127

第28年共還本金

$195,259

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,200	$16,582	$17,782	$395,017
338	$1,152	$16,630	$17,782	$378,387
339	$1,104	$16,679	$17,782	$361,708
340	$1,055	$16,727	$17,782	$344,981
341	$1,006	$16,776	$17,782	$328,205
342	$957	$16,825	$17,782	$311,380
343	$908	$16,874	$17,782	$294,506
344	$859	$16,923	$17,782	$277,583
345	$810	$16,973	$17,782	$260,610
346	$760	$17,022	$17,782	$243,588
347	$710	$17,072	$17,782	$226,517
348	$661	$17,121	$17,782	$209,395

第29年供款共

$213,386

第29年利息

$11,183

第29年共還本金

$202,203

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$611	$17,171	$17,782	$192,224
350	$561	$17,222	$17,782	$175,002
351	$510	$17,272	$17,782	$157,730
352	$460	$17,322	$17,782	$140,408
353	$410	$17,373	$17,782	$123,036
354	$359	$17,423	$17,782	$105,612
355	$308	$17,474	$17,782	$88,138
356	$257	$17,525	$17,782	$70,613
357	$206	$17,576	$17,782	$53,037
358	$155	$17,627	$17,782	$35,409
359	$103	$17,679	$17,782	$17,730
360	$52	$17,730	$17,782	$0

第30年供款共

$213,386

第30年利息

$3,991

第30年共還本金

$209,395

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$10,771,582

免責聲明

筍盤推介

按揭保險費
info