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$10,028,330

每月供款
$12,693

首期

$5,129,000

總貸款額

$2,871,000

總利息

$1,698,330

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$5,459,000

按月供比率計算

$25,385

置業成本總預算

HK$5,459,000

首期

$5,129,000
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

$25,385

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

大埔天賦海灣第21座

thumb_up

天賦海灣第21座

實

646 呎

@13,158

建

822 呎

@10,341

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

售$850 萬

實

646 呎

@13,158

建

822 呎

@10,341

售$850 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

粉嶺蔚翠花園第06座

thumb_up

激荀蔚翠花園三房兩廳一套厠連地面車位近電梯口

實

716 呎

@9,777

建

826 呎

@8,475

售$700 萬

實

716 呎

@9,777

建

826 呎

@8,475

售$700 萬

沙田帝堡城第06座

thumb_up

罕有玻璃屋連天台　新鴻基名牌兩房

實

580 呎

@13,448

建

726 呎

@10,744

local_fire_department 至HIT hotel_class 樓王

售$780 萬

實

580 呎

@13,448

建

726 呎

@10,744

售$780 萬

local_fire_department 至HIT hotel_class 樓王

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

KOL實拍 VR實景

馬鞍山泓碧

thumb_up

(真實筍盤) 海景高層兩房

實

504 呎

@15,873

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 vpn_key 有匙即睇

售$800 萬

實

504 呎

@15,873

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 vpn_key 有匙即睇

馬鞍山翠擁華庭第05座

thumb_up

翠擁華庭大3房內園池景東南方向有工人房

實

816 呎

@10,417

建

1,052 呎

@8,080

local_offer 低水筍價

售$850 萬

實

816 呎

@10,417

建

1,052 呎

@8,080

售$850 萬

local_offer 低水筍價

VR實景

馬鞍山迎海第04期駿岸第07座

thumb_up

迎海第04期駿岸第07座 2房開摥海景

實

496 呎

@14,113

local_fire_department 至HIT

售$700 萬

實

496 呎

@14,113

售$700 萬

local_fire_department 至HIT

馬鞍山新港城 K座

thumb_up

3房景觀開揚,交通方便

實

551 呎

@12,704

建

750 呎

@9,333

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$700 萬

實

551 呎

@12,704

建

750 呎

@9,333

售$700 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

馬鞍山迎海第04期駿岸第08座

thumb_up

2房2廳東北迎海

實

512 呎

@14,414

local_fire_department 至HIT hotel_class 樓王 flight_takeoff 移民急讓 pets 愛竉必選

售$738 萬

實

512 呎

@14,414

售$738 萬

local_fire_department 至HIT hotel_class 樓王 flight_takeoff 移民急讓 pets 愛竉必選

粉嶺海燕花園

thumb_up

*低密度住宅*連車位*步行5分鐘到火車站*

實

750 呎

@10,667

建

972 呎

@8,230

real_estate_agent 罕有放盤

售$800 萬

實

750 呎

@10,667

建

972 呎

@8,230

售$800 萬

real_estate_agent 罕有放盤

沙田玖瓏山日瓏閣

thumb_up

九肚山兩房, 中層開揚

實

663 呎

@11,312

local_fire_department 至HIT

售$750 萬

實

663 呎

@11,312

售$750 萬

local_fire_department 至HIT

沙田文禮閣

thumb_up

文禮閣**大圍3房1套**廚廁執左**有樓睇

實

637 呎

@13,815

建

750 呎

@11,733

local_fire_department 至HIT real_estate_agent 罕有放盤

售$880 萬

實

637 呎

@13,815

建

750 呎

@11,733

售$880 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	$17,183	$13,204	$10,820	$9,234
1.500	$17,822	$13,854	$11,482	$9,908
2.000	$18,475	$14,524	$12,169	$10,612
2.500	$19,144	$15,214	$12,880	$11,344
3.000	$19,827	$15,922	$13,615	$12,104
3.375	$20,348	$16,467	$14,181	$12,693
3.500	$20,524	$16,651	$14,373	$12,892
4.000	$21,236	$17,398	$15,154	$13,707
4.500	$21,963	$18,163	$15,958	$14,547
5.000	$22,704	$18,947	$16,784	$15,412
5.500	$23,458	$19,749	$17,630	$16,301
6.000	$24,227	$20,569	$18,498	$17,213

每月供款$12,693

年期

30年

貸款金額

$2,871,000

總利息

$1,698,330

總貸款連利息

$4,569,330

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$8,075	$4,618	$12,693	$2,866,382
2	$8,062	$4,631	$12,693	$2,861,751
3	$8,049	$4,644	$12,693	$2,857,107
4	$8,036	$4,657	$12,693	$2,852,450
5	$8,023	$4,670	$12,693	$2,847,780
6	$8,009	$4,683	$12,693	$2,843,097
7	$7,996	$4,696	$12,693	$2,838,401
8	$7,983	$4,710	$12,693	$2,833,691
9	$7,970	$4,723	$12,693	$2,828,968
10	$7,956	$4,736	$12,693	$2,824,232
11	$7,943	$4,749	$12,693	$2,819,483
12	$7,930	$4,763	$12,693	$2,814,720

第1年供款共

$152,311

第1年利息

$96,031

第1年共還本金

$56,280

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$7,916	$4,776	$12,693	$2,809,944
14	$7,903	$4,790	$12,693	$2,805,154
15	$7,889	$4,803	$12,693	$2,800,351
16	$7,876	$4,817	$12,693	$2,795,535
17	$7,862	$4,830	$12,693	$2,790,704
18	$7,849	$4,844	$12,693	$2,785,861
19	$7,835	$4,857	$12,693	$2,781,003
20	$7,822	$4,871	$12,693	$2,776,132
21	$7,808	$4,885	$12,693	$2,771,248
22	$7,794	$4,898	$12,693	$2,766,349
23	$7,780	$4,912	$12,693	$2,761,437
24	$7,767	$4,926	$12,693	$2,756,511

第2年供款共

$152,311

第2年利息

$94,102

第2年共還本金

$58,209

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$7,753	$4,940	$12,693	$2,751,571
26	$7,739	$4,954	$12,693	$2,746,617
27	$7,725	$4,968	$12,693	$2,741,649
28	$7,711	$4,982	$12,693	$2,736,668
29	$7,697	$4,996	$12,693	$2,731,672
30	$7,683	$5,010	$12,693	$2,726,662
31	$7,669	$5,024	$12,693	$2,721,638
32	$7,655	$5,038	$12,693	$2,716,600
33	$7,640	$5,052	$12,693	$2,711,548
34	$7,626	$5,066	$12,693	$2,706,482
35	$7,612	$5,081	$12,693	$2,701,401
36	$7,598	$5,095	$12,693	$2,696,306

第3年供款共

$152,311

第3年利息

$92,107

第3年共還本金

$60,204

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$7,583	$5,109	$12,693	$2,691,197
38	$7,569	$5,124	$12,693	$2,686,074
39	$7,555	$5,138	$12,693	$2,680,936
40	$7,540	$5,152	$12,693	$2,675,783
41	$7,526	$5,167	$12,693	$2,670,616
42	$7,511	$5,181	$12,693	$2,665,435
43	$7,497	$5,196	$12,693	$2,660,239
44	$7,482	$5,211	$12,693	$2,655,028
45	$7,467	$5,225	$12,693	$2,649,803
46	$7,453	$5,240	$12,693	$2,644,563
47	$7,438	$5,255	$12,693	$2,639,308
48	$7,423	$5,270	$12,693	$2,634,038

第4年供款共

$152,311

第4年利息

$90,043

第4年共還本金

$62,268

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$7,408	$5,284	$12,693	$2,628,754
50	$7,393	$5,299	$12,693	$2,623,455
51	$7,378	$5,314	$12,693	$2,618,141
52	$7,364	$5,329	$12,693	$2,612,812
53	$7,349	$5,344	$12,693	$2,607,468
54	$7,334	$5,359	$12,693	$2,602,109
55	$7,318	$5,374	$12,693	$2,596,734
56	$7,303	$5,389	$12,693	$2,591,345
57	$7,288	$5,404	$12,693	$2,585,941
58	$7,273	$5,420	$12,693	$2,580,521
59	$7,258	$5,435	$12,693	$2,575,086
60	$7,242	$5,450	$12,693	$2,569,636

第5年供款共

$152,311

第5年利息

$87,909

第5年共還本金

$64,402

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$7,227	$5,465	$12,693	$2,564,171
62	$7,212	$5,481	$12,693	$2,558,690
63	$7,196	$5,496	$12,693	$2,553,194
64	$7,181	$5,512	$12,693	$2,547,682
65	$7,165	$5,527	$12,693	$2,542,155
66	$7,150	$5,543	$12,693	$2,536,612
67	$7,134	$5,558	$12,693	$2,531,053
68	$7,119	$5,574	$12,693	$2,525,479
69	$7,103	$5,590	$12,693	$2,519,890
70	$7,087	$5,605	$12,693	$2,514,284
71	$7,071	$5,621	$12,693	$2,508,663
72	$7,056	$5,637	$12,693	$2,503,026

第6年供款共

$152,311

第6年利息

$85,701

第6年共還本金

$66,610

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$7,040	$5,653	$12,693	$2,497,373
74	$7,024	$5,669	$12,693	$2,491,705
75	$7,008	$5,685	$12,693	$2,486,020
76	$6,992	$5,701	$12,693	$2,480,319
77	$6,976	$5,717	$12,693	$2,474,603
78	$6,960	$5,733	$12,693	$2,468,870
79	$6,944	$5,749	$12,693	$2,463,121
80	$6,928	$5,765	$12,693	$2,457,356
81	$6,911	$5,781	$12,693	$2,451,575
82	$6,895	$5,798	$12,693	$2,445,777
83	$6,879	$5,814	$12,693	$2,439,963
84	$6,862	$5,830	$12,693	$2,434,133

第7年供款共

$152,311

第7年利息

$83,418

第7年共還本金

$68,893

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$6,846	$5,847	$12,693	$2,428,287
86	$6,830	$5,863	$12,693	$2,422,424
87	$6,813	$5,880	$12,693	$2,416,544
88	$6,797	$5,896	$12,693	$2,410,648
89	$6,780	$5,913	$12,693	$2,404,735
90	$6,763	$5,929	$12,693	$2,398,806
91	$6,747	$5,946	$12,693	$2,392,860
92	$6,730	$5,963	$12,693	$2,386,898
93	$6,713	$5,979	$12,693	$2,380,918
94	$6,696	$5,996	$12,693	$2,374,922
95	$6,679	$6,013	$12,693	$2,368,909
96	$6,663	$6,030	$12,693	$2,362,879

第8年供款共

$152,311

第8年利息

$81,056

第8年共還本金

$71,255

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$6,646	$6,047	$12,693	$2,356,832
98	$6,629	$6,064	$12,693	$2,350,768
99	$6,612	$6,081	$12,693	$2,344,687
100	$6,594	$6,098	$12,693	$2,338,589
101	$6,577	$6,115	$12,693	$2,332,473
102	$6,560	$6,133	$12,693	$2,326,341
103	$6,543	$6,150	$12,693	$2,320,191
104	$6,526	$6,167	$12,693	$2,314,024
105	$6,508	$6,184	$12,693	$2,307,840
106	$6,491	$6,202	$12,693	$2,301,638
107	$6,473	$6,219	$12,693	$2,295,419
108	$6,456	$6,237	$12,693	$2,289,182

第9年供款共

$152,311

第9年利息

$78,614

第9年共還本金

$73,697

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$6,438	$6,254	$12,693	$2,282,928
110	$6,421	$6,272	$12,693	$2,276,656
111	$6,403	$6,289	$12,693	$2,270,366
112	$6,385	$6,307	$12,693	$2,264,059
113	$6,368	$6,325	$12,693	$2,257,734
114	$6,350	$6,343	$12,693	$2,251,391
115	$6,332	$6,361	$12,693	$2,245,031
116	$6,314	$6,378	$12,693	$2,238,652
117	$6,296	$6,396	$12,693	$2,232,256
118	$6,278	$6,414	$12,693	$2,225,842
119	$6,260	$6,432	$12,693	$2,219,409
120	$6,242	$6,450	$12,693	$2,212,959

第10年供款共

$152,311

第10年利息

$76,088

第10年共還本金

$76,223

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$6,224	$6,469	$12,693	$2,206,490
122	$6,206	$6,487	$12,693	$2,200,003
123	$6,188	$6,505	$12,693	$2,193,498
124	$6,169	$6,523	$12,693	$2,186,975
125	$6,151	$6,542	$12,693	$2,180,433
126	$6,132	$6,560	$12,693	$2,173,873
127	$6,114	$6,579	$12,693	$2,167,295
128	$6,096	$6,597	$12,693	$2,160,697
129	$6,077	$6,616	$12,693	$2,154,082
130	$6,058	$6,634	$12,693	$2,147,448
131	$6,040	$6,653	$12,693	$2,140,795
132	$6,021	$6,672	$12,693	$2,134,123

第11年供款共

$152,311

第11年利息

$73,475

第11年共還本金

$78,836

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$6,002	$6,690	$12,693	$2,127,433
134	$5,983	$6,709	$12,693	$2,120,724
135	$5,965	$6,728	$12,693	$2,113,996
136	$5,946	$6,747	$12,693	$2,107,249
137	$5,927	$6,766	$12,693	$2,100,483
138	$5,908	$6,785	$12,693	$2,093,698
139	$5,889	$6,804	$12,693	$2,086,894
140	$5,869	$6,823	$12,693	$2,080,070
141	$5,850	$6,842	$12,693	$2,073,228
142	$5,831	$6,862	$12,693	$2,066,366
143	$5,812	$6,881	$12,693	$2,059,485
144	$5,792	$6,900	$12,693	$2,052,585

第12年供款共

$152,311

第12年利息

$70,773

第12年共還本金

$81,538

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$5,773	$6,920	$12,693	$2,045,666
146	$5,753	$6,939	$12,693	$2,038,726
147	$5,734	$6,959	$12,693	$2,031,768
148	$5,714	$6,978	$12,693	$2,024,789
149	$5,695	$6,998	$12,693	$2,017,792
150	$5,675	$7,018	$12,693	$2,010,774
151	$5,655	$7,037	$12,693	$2,003,737
152	$5,636	$7,057	$12,693	$1,996,680
153	$5,616	$7,077	$12,693	$1,989,603
154	$5,596	$7,097	$12,693	$1,982,506
155	$5,576	$7,117	$12,693	$1,975,389
156	$5,556	$7,137	$12,693	$1,968,252

第13年供款共

$152,311

第13年利息

$67,978

第13年共還本金

$84,333

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$5,536	$7,157	$12,693	$1,961,095
158	$5,516	$7,177	$12,693	$1,953,918
159	$5,495	$7,197	$12,693	$1,946,721
160	$5,475	$7,217	$12,693	$1,939,504
161	$5,455	$7,238	$12,693	$1,932,266
162	$5,434	$7,258	$12,693	$1,925,008
163	$5,414	$7,278	$12,693	$1,917,730
164	$5,394	$7,299	$12,693	$1,910,431
165	$5,373	$7,319	$12,693	$1,903,111
166	$5,353	$7,340	$12,693	$1,895,771
167	$5,332	$7,361	$12,693	$1,888,410
168	$5,311	$7,381	$12,693	$1,881,029

第14年供款共

$152,311

第14年利息

$65,087

第14年共還本金

$87,223

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$5,290	$7,402	$12,693	$1,873,627
170	$5,270	$7,423	$12,693	$1,866,204
171	$5,249	$7,444	$12,693	$1,858,760
172	$5,228	$7,465	$12,693	$1,851,295
173	$5,207	$7,486	$12,693	$1,843,809
174	$5,186	$7,507	$12,693	$1,836,302
175	$5,165	$7,528	$12,693	$1,828,774
176	$5,143	$7,549	$12,693	$1,821,225
177	$5,122	$7,570	$12,693	$1,813,655
178	$5,101	$7,592	$12,693	$1,806,063
179	$5,080	$7,613	$12,693	$1,798,450
180	$5,058	$7,634	$12,693	$1,790,816

第15年供款共

$152,311

第15年利息

$62,098

第15年共還本金

$90,213

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$5,037	$7,656	$12,693	$1,783,160
182	$5,015	$7,677	$12,693	$1,775,482
183	$4,994	$7,699	$12,693	$1,767,783
184	$4,972	$7,721	$12,693	$1,760,063
185	$4,950	$7,742	$12,693	$1,752,320
186	$4,928	$7,764	$12,693	$1,744,556
187	$4,907	$7,786	$12,693	$1,736,770
188	$4,885	$7,808	$12,693	$1,728,962
189	$4,863	$7,830	$12,693	$1,721,132
190	$4,841	$7,852	$12,693	$1,713,280
191	$4,819	$7,874	$12,693	$1,705,406
192	$4,796	$7,896	$12,693	$1,697,510

第16年供款共

$152,311

第16年利息

$59,005

第16年共還本金

$93,305

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$4,774	$7,918	$12,693	$1,689,592
194	$4,752	$7,941	$12,693	$1,681,651
195	$4,730	$7,963	$12,693	$1,673,688
196	$4,707	$7,985	$12,693	$1,665,703
197	$4,685	$8,008	$12,693	$1,657,695
198	$4,662	$8,030	$12,693	$1,649,665
199	$4,640	$8,053	$12,693	$1,641,612
200	$4,617	$8,076	$12,693	$1,633,536
201	$4,594	$8,098	$12,693	$1,625,438
202	$4,572	$8,121	$12,693	$1,617,317
203	$4,549	$8,144	$12,693	$1,609,173
204	$4,526	$8,167	$12,693	$1,601,006

第17年供款共

$152,311

第17年利息

$55,807

第17年共還本金

$96,504

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$4,503	$8,190	$12,693	$1,592,817
206	$4,480	$8,213	$12,693	$1,584,604
207	$4,457	$8,236	$12,693	$1,576,368
208	$4,434	$8,259	$12,693	$1,568,109
209	$4,410	$8,282	$12,693	$1,559,827
210	$4,387	$8,306	$12,693	$1,551,521
211	$4,364	$8,329	$12,693	$1,543,192
212	$4,340	$8,352	$12,693	$1,534,840
213	$4,317	$8,376	$12,693	$1,526,464
214	$4,293	$8,399	$12,693	$1,518,065
215	$4,270	$8,423	$12,693	$1,509,642
216	$4,246	$8,447	$12,693	$1,501,195

第18年供款共

$152,311

第18年利息

$52,499

第18年共還本金

$99,812

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$4,222	$8,470	$12,693	$1,492,724
218	$4,198	$8,494	$12,693	$1,484,230
219	$4,174	$8,518	$12,693	$1,475,712
220	$4,150	$8,542	$12,693	$1,467,170
221	$4,126	$8,566	$12,693	$1,458,604
222	$4,102	$8,590	$12,693	$1,450,013
223	$4,078	$8,614	$12,693	$1,441,399
224	$4,054	$8,639	$12,693	$1,432,760
225	$4,030	$8,663	$12,693	$1,424,097
226	$4,005	$8,687	$12,693	$1,415,410
227	$3,981	$8,712	$12,693	$1,406,698
228	$3,956	$8,736	$12,693	$1,397,962

第19年供款共

$152,311

第19年利息

$49,078

第19年共還本金

$103,233

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$3,932	$8,761	$12,693	$1,389,201
230	$3,907	$8,785	$12,693	$1,380,416
231	$3,882	$8,810	$12,693	$1,371,606
232	$3,858	$8,835	$12,693	$1,362,771
233	$3,833	$8,860	$12,693	$1,353,911
234	$3,808	$8,885	$12,693	$1,345,026
235	$3,783	$8,910	$12,693	$1,336,116
236	$3,758	$8,935	$12,693	$1,327,182
237	$3,733	$8,960	$12,693	$1,318,222
238	$3,707	$8,985	$12,693	$1,309,237
239	$3,682	$9,010	$12,693	$1,300,226
240	$3,657	$9,036	$12,693	$1,291,191

第20年供款共

$152,311

第20年利息

$45,540

第20年共還本金

$106,771

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$3,631	$9,061	$12,693	$1,282,130
242	$3,606	$9,087	$12,693	$1,273,043
243	$3,580	$9,112	$12,693	$1,263,931
244	$3,555	$9,138	$12,693	$1,254,793
245	$3,529	$9,163	$12,693	$1,245,630
246	$3,503	$9,189	$12,693	$1,236,440
247	$3,477	$9,215	$12,693	$1,227,225
248	$3,452	$9,241	$12,693	$1,217,984
249	$3,426	$9,267	$12,693	$1,208,717
250	$3,400	$9,293	$12,693	$1,199,424
251	$3,373	$9,319	$12,693	$1,190,105
252	$3,347	$9,345	$12,693	$1,180,760

第21年供款共

$152,311

第21年利息

$41,880

第21年共還本金

$110,431

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$3,321	$9,372	$12,693	$1,171,388
254	$3,295	$9,398	$12,693	$1,161,990
255	$3,268	$9,424	$12,693	$1,152,565
256	$3,242	$9,451	$12,693	$1,143,114
257	$3,215	$9,478	$12,693	$1,133,637
258	$3,188	$9,504	$12,693	$1,124,132
259	$3,162	$9,531	$12,693	$1,114,602
260	$3,135	$9,558	$12,693	$1,105,044
261	$3,108	$9,585	$12,693	$1,095,459
262	$3,081	$9,612	$12,693	$1,085,847
263	$3,054	$9,639	$12,693	$1,076,209
264	$3,027	$9,666	$12,693	$1,066,543

第22年供款共

$152,311

第22年利息

$38,095

第22年共還本金

$114,216

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$3,000	$9,693	$12,693	$1,056,850
266	$2,972	$9,720	$12,693	$1,047,130
267	$2,945	$9,748	$12,693	$1,037,382
268	$2,918	$9,775	$12,693	$1,027,608
269	$2,890	$9,802	$12,693	$1,017,805
270	$2,863	$9,830	$12,693	$1,007,975
271	$2,835	$9,858	$12,693	$998,117
272	$2,807	$9,885	$12,693	$988,232
273	$2,779	$9,913	$12,693	$978,319
274	$2,752	$9,941	$12,693	$968,378
275	$2,724	$9,969	$12,693	$958,409
276	$2,696	$9,997	$12,693	$948,412

第23年供款共

$152,311

第23年利息

$34,180

第23年共還本金

$118,131

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$2,667	$10,025	$12,693	$938,387
278	$2,639	$10,053	$12,693	$928,333
279	$2,611	$10,082	$12,693	$918,252
280	$2,583	$10,110	$12,693	$908,142
281	$2,554	$10,138	$12,693	$898,003
282	$2,526	$10,167	$12,693	$887,836
283	$2,497	$10,196	$12,693	$877,641
284	$2,468	$10,224	$12,693	$867,416
285	$2,440	$10,253	$12,693	$857,163
286	$2,411	$10,282	$12,693	$846,882
287	$2,382	$10,311	$12,693	$836,571
288	$2,353	$10,340	$12,693	$826,231

第24年供款共

$152,311

第24年利息

$30,130

第24年共還本金

$122,181

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$2,324	$10,369	$12,693	$815,862
290	$2,295	$10,398	$12,693	$805,464
291	$2,265	$10,427	$12,693	$795,037
292	$2,236	$10,457	$12,693	$784,581
293	$2,207	$10,486	$12,693	$774,095
294	$2,177	$10,515	$12,693	$763,579
295	$2,148	$10,545	$12,693	$753,034
296	$2,118	$10,575	$12,693	$742,460
297	$2,088	$10,604	$12,693	$731,855
298	$2,058	$10,634	$12,693	$721,221
299	$2,028	$10,664	$12,693	$710,557
300	$1,998	$10,694	$12,693	$699,863

第25年供款共

$152,311

第25年利息

$25,942

第25年共還本金

$126,369

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$1,968	$10,724	$12,693	$689,138
302	$1,938	$10,754	$12,693	$678,384
303	$1,908	$10,785	$12,693	$667,599
304	$1,878	$10,815	$12,693	$656,784
305	$1,847	$10,845	$12,693	$645,939
306	$1,817	$10,876	$12,693	$635,063
307	$1,786	$10,906	$12,693	$624,157
308	$1,755	$10,937	$12,693	$613,220
309	$1,725	$10,968	$12,693	$602,252
310	$1,694	$10,999	$12,693	$591,253
311	$1,663	$11,030	$12,693	$580,223
312	$1,632	$11,061	$12,693	$569,163

第26年供款共

$152,311

第26年利息

$21,611

第26年共還本金

$130,700

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$1,601	$11,092	$12,693	$558,071
314	$1,570	$11,123	$12,693	$546,948
315	$1,538	$11,154	$12,693	$535,793
316	$1,507	$11,186	$12,693	$524,608
317	$1,475	$11,217	$12,693	$513,391
318	$1,444	$11,249	$12,693	$502,142
319	$1,412	$11,280	$12,693	$490,862
320	$1,381	$11,312	$12,693	$479,550
321	$1,349	$11,344	$12,693	$468,206
322	$1,317	$11,376	$12,693	$456,830
323	$1,285	$11,408	$12,693	$445,422
324	$1,253	$11,440	$12,693	$433,982

第27年供款共

$152,311

第27年利息

$17,131

第27年共還本金

$135,180

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,221	$11,472	$12,693	$422,510
326	$1,188	$11,504	$12,693	$411,006
327	$1,156	$11,537	$12,693	$399,470
328	$1,124	$11,569	$12,693	$387,900
329	$1,091	$11,602	$12,693	$376,299
330	$1,058	$11,634	$12,693	$364,665
331	$1,026	$11,667	$12,693	$352,998
332	$993	$11,700	$12,693	$341,298
333	$960	$11,733	$12,693	$329,565
334	$927	$11,766	$12,693	$317,799
335	$894	$11,799	$12,693	$306,001
336	$861	$11,832	$12,693	$294,169

第28年供款共

$152,311

第28年利息

$12,497

第28年共還本金

$139,814

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$827	$11,865	$12,693	$282,304
338	$794	$11,899	$12,693	$270,405
339	$761	$11,932	$12,693	$258,473
340	$727	$11,966	$12,693	$246,507
341	$693	$11,999	$12,693	$234,508
342	$660	$12,033	$12,693	$222,475
343	$626	$12,067	$12,693	$210,408
344	$592	$12,101	$12,693	$198,307
345	$558	$12,135	$12,693	$186,172
346	$524	$12,169	$12,693	$174,003
347	$489	$12,203	$12,693	$161,800
348	$455	$12,238	$12,693	$149,563

第29年供款共

$152,311

第29年利息

$7,705

第29年共還本金

$144,606

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$421	$12,272	$12,693	$137,291
350	$386	$12,306	$12,693	$124,984
351	$352	$12,341	$12,693	$112,643
352	$317	$12,376	$12,693	$100,267
353	$282	$12,411	$12,693	$87,857
354	$247	$12,445	$12,693	$75,411
355	$212	$12,480	$12,693	$62,931
356	$177	$12,516	$12,693	$50,415
357	$142	$12,551	$12,693	$37,865
358	$106	$12,586	$12,693	$25,278
359	$71	$12,621	$12,693	$12,657
360	$36	$12,657	$12,693	$0

第30年供款共

$152,311

第30年利息

$2,748

第30年共還本金

$149,563

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$10,028,330

免責聲明

筍盤推介

按揭保險費
info