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$9,069,600

每月供款
$5,680

首期

$6,695,000

總貸款額

$1,305,000

總利息

$739,600

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$7,025,000

按月供比率計算

$11,359

置業成本總預算

HK$7,025,000

首期

$6,695,000
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

$11,359

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

粉嶺牽晴間第10座

thumb_up

精品裝修罕有三房公路景

實

556 呎

@12,590

建

758 呎

@9,235

real_estate_agent 罕有放盤 pets 愛竉必選

售$700 萬

實

556 呎

@12,590

建

758 呎

@9,235

售$700 萬

real_estate_agent 罕有放盤 pets 愛竉必選

大埔雲滙第01期

thumb_up

新鴻基5年樓齡科學園雲匯低密度住宅東南池景

實

455 呎

@15,824

price_change 蝕讓盤

售$720 萬

實

455 呎

@15,824

售$720 萬

price_change 蝕讓盤

馬鞍山新港城第05期海濤居

thumb_up

罕有東南放盤商場上蓋三房兩廁唔使900萬可以方便安排約睇

實

649 呎

@13,251

建

824 呎

@10,437

local_fire_department 至HIT real_estate_agent 罕有放盤

售$860 萬

實

649 呎

@13,251

建

824 呎

@10,437

售$860 萬

local_fire_department 至HIT 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

西貢逸瓏海滙

thumb_up

東南有管理會所泳池新裝修寵物友善屋苑

實

491 呎

@14,257

local_offer 低水筍價

售$700 萬

實

491 呎

@14,257

售$700 萬

local_offer 低水筍價

KOL實拍 VR實景

沙田沙田第一城

thumb_up

奇豐精選大廳有裝有露台東南園景人見人愛實盤可約睇

實

819 呎

@10,989

建

980 呎

@9,184

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$900 萬

實

819 呎

@10,989

建

980 呎

@9,184

售$900 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

西貢傲瀧

thumb_up

傲瀧明星屋苑 1房連天台特式戶

實

460 呎

@17,783

local_offer 低水筍價

售$818 萬

實

460 呎

@17,783

售$818 萬

local_offer 低水筍價

馬鞍山海柏花園第04座

thumb_up

海柏花園新裝海景3房

實

567 呎

@15,520

建

757 呎

@11,625

local_fire_department 至HIT

售$880 萬

實

567 呎

@15,520

建

757 呎

@11,625

售$880 萬

local_fire_department 至HIT

VR實景

馬鞍山 DOUBLE COVE PH 03北水靚盤,大兩房半海星灣海景,罕有高層抵買,歡迎查詢

thumb_up

DOUBLE COVE PH 03 北水靚盤,大兩房半海星灣海景,罕有高層抵買,歡迎查詢

實

546 呎

@15,751

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$860 萬

實

546 呎

@15,751

售$860 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

西貢 Marina Cove

thumb_up

匡湖居分層靚景

實

533 呎

@13,659

建

650 呎

@11,200

local_fire_department 至HIT local_offer 低水筍價

售$728 萬

實

533 呎

@13,659

建

650 呎

@11,200

售$728 萬

local_fire_department 至HIT local_offer 低水筍價

沙田濱景花園

thumb_up

沙田濱景花園,新地物業,特高樓底

實

643 呎

@12,753

建

780 呎

@10,513

real_estate_agent 罕有放盤

售$820 萬

實

643 呎

@12,753

建

780 呎

@10,513

售$820 萬

real_estate_agent 罕有放盤

西貢躉場

thumb_up

開揚海景, 可步行到市中心, 十分方便

實

700 呎

@10,429

建

700 呎

@10,429

directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

售$730 萬

實

700 呎

@10,429

建

700 呎

@10,429

售$730 萬

directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$7,810	$6,002	$4,918	$4,197
1.500	$8,101	$6,297	$5,219	$4,504
2.000	$8,398	$6,602	$5,531	$4,824
2.500	$8,702	$6,915	$5,854	$5,156
3.000	$9,012	$7,237	$6,188	$5,502
3.250	$9,170	$7,402	$6,359	$5,679
3.500	$9,329	$7,568	$6,533	$5,860
4.000	$9,653	$7,908	$6,888	$6,230
4.500	$9,983	$8,256	$7,254	$6,612
5.000	$10,320	$8,612	$7,629	$7,006
5.500	$10,663	$8,977	$8,014	$7,410
6.000	$11,012	$9,349	$8,408	$7,824

每月供款$5,680

年期

30年

貸款金額

$1,305,000

總利息

$739,600

總貸款連利息

$2,044,600

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$3,534	$2,145	$5,679	$1,302,855
2	$3,529	$2,151	$5,679	$1,300,704
3	$3,523	$2,157	$5,679	$1,298,547
4	$3,517	$2,163	$5,679	$1,296,385
5	$3,511	$2,168	$5,679	$1,294,216
6	$3,505	$2,174	$5,679	$1,292,042
7	$3,499	$2,180	$5,679	$1,289,862
8	$3,493	$2,186	$5,679	$1,287,676
9	$3,487	$2,192	$5,679	$1,285,484
10	$3,482	$2,198	$5,679	$1,283,286
11	$3,476	$2,204	$5,679	$1,281,082
12	$3,470	$2,210	$5,679	$1,278,872

第1年供款共

$68,153

第1年利息

$42,026

第1年共還本金

$26,128

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$3,464	$2,216	$5,679	$1,276,656
14	$3,458	$2,222	$5,679	$1,274,435
15	$3,452	$2,228	$5,679	$1,272,207
16	$3,446	$2,234	$5,679	$1,269,973
17	$3,440	$2,240	$5,679	$1,267,733
18	$3,433	$2,246	$5,679	$1,265,487
19	$3,427	$2,252	$5,679	$1,263,235
20	$3,421	$2,258	$5,679	$1,260,977
21	$3,415	$2,264	$5,679	$1,258,712
22	$3,409	$2,270	$5,679	$1,256,442
23	$3,403	$2,277	$5,679	$1,254,165
24	$3,397	$2,283	$5,679	$1,251,883

第2年供款共

$68,153

第2年利息

$41,164

第2年共還本金

$26,990

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$3,391	$2,289	$5,679	$1,249,594
26	$3,384	$2,295	$5,679	$1,247,299
27	$3,378	$2,301	$5,679	$1,244,997
28	$3,372	$2,308	$5,679	$1,242,690
29	$3,366	$2,314	$5,679	$1,240,376
30	$3,359	$2,320	$5,679	$1,238,056
31	$3,353	$2,326	$5,679	$1,235,729
32	$3,347	$2,333	$5,679	$1,233,397
33	$3,340	$2,339	$5,679	$1,231,058
34	$3,334	$2,345	$5,679	$1,228,712
35	$3,328	$2,352	$5,679	$1,226,361
36	$3,321	$2,358	$5,679	$1,224,003

第3年供款共

$68,153

第3年利息

$40,273

第3年共還本金

$27,880

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$3,315	$2,364	$5,679	$1,221,638
38	$3,309	$2,371	$5,679	$1,219,267
39	$3,302	$2,377	$5,679	$1,216,890
40	$3,296	$2,384	$5,679	$1,214,506
41	$3,289	$2,390	$5,679	$1,212,116
42	$3,283	$2,397	$5,679	$1,209,720
43	$3,276	$2,403	$5,679	$1,207,317
44	$3,270	$2,410	$5,679	$1,204,907
45	$3,263	$2,416	$5,679	$1,202,491
46	$3,257	$2,423	$5,679	$1,200,068
47	$3,250	$2,429	$5,679	$1,197,639
48	$3,244	$2,436	$5,679	$1,195,203

第4年供款共

$68,153

第4年利息

$39,354

第4年共還本金

$28,800

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$3,237	$2,442	$5,679	$1,192,761
50	$3,230	$2,449	$5,679	$1,190,311
51	$3,224	$2,456	$5,679	$1,187,856
52	$3,217	$2,462	$5,679	$1,185,393
53	$3,210	$2,469	$5,679	$1,182,924
54	$3,204	$2,476	$5,679	$1,180,449
55	$3,197	$2,482	$5,679	$1,177,966
56	$3,190	$2,489	$5,679	$1,175,477
57	$3,184	$2,496	$5,679	$1,172,981
58	$3,177	$2,503	$5,679	$1,170,479
59	$3,170	$2,509	$5,679	$1,167,969
60	$3,163	$2,516	$5,679	$1,165,453

第5年供款共

$68,153

第5年利息

$38,404

第5年共還本金

$29,750

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$3,156	$2,523	$5,679	$1,162,930
62	$3,150	$2,530	$5,679	$1,160,400
63	$3,143	$2,537	$5,679	$1,157,864
64	$3,136	$2,544	$5,679	$1,155,320
65	$3,129	$2,550	$5,679	$1,152,770
66	$3,122	$2,557	$5,679	$1,150,212
67	$3,115	$2,564	$5,679	$1,147,648
68	$3,108	$2,571	$5,679	$1,145,077
69	$3,101	$2,578	$5,679	$1,142,499
70	$3,094	$2,585	$5,679	$1,139,913
71	$3,087	$2,592	$5,679	$1,137,321
72	$3,080	$2,599	$5,679	$1,134,722

第6年供款共

$68,153

第6年利息

$37,422

第6年共還本金

$30,731

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$3,073	$2,606	$5,679	$1,132,116
74	$3,066	$2,613	$5,679	$1,129,502
75	$3,059	$2,620	$5,679	$1,126,882
76	$3,052	$2,627	$5,679	$1,124,255
77	$3,045	$2,635	$5,679	$1,121,620
78	$3,038	$2,642	$5,679	$1,118,978
79	$3,031	$2,649	$5,679	$1,116,329
80	$3,023	$2,656	$5,679	$1,113,673
81	$3,016	$2,663	$5,679	$1,111,010
82	$3,009	$2,670	$5,679	$1,108,340
83	$3,002	$2,678	$5,679	$1,105,662
84	$2,995	$2,685	$5,679	$1,102,977

第7年供款共

$68,153

第7年利息

$36,408

第7年共還本金

$31,745

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$2,987	$2,692	$5,679	$1,100,285
86	$2,980	$2,700	$5,679	$1,097,585
87	$2,973	$2,707	$5,679	$1,094,879
88	$2,965	$2,714	$5,679	$1,092,164
89	$2,958	$2,721	$5,679	$1,089,443
90	$2,951	$2,729	$5,679	$1,086,714
91	$2,943	$2,736	$5,679	$1,083,978
92	$2,936	$2,744	$5,679	$1,081,234
93	$2,928	$2,751	$5,679	$1,078,483
94	$2,921	$2,759	$5,679	$1,075,724
95	$2,913	$2,766	$5,679	$1,072,958
96	$2,906	$2,774	$5,679	$1,070,185

第8年供款共

$68,153

第8年利息

$35,361

第8年共還本金

$32,792

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$2,898	$2,781	$5,679	$1,067,404
98	$2,891	$2,789	$5,679	$1,064,615
99	$2,883	$2,796	$5,679	$1,061,819
100	$2,876	$2,804	$5,679	$1,059,016
101	$2,868	$2,811	$5,679	$1,056,204
102	$2,861	$2,819	$5,679	$1,053,385
103	$2,853	$2,827	$5,679	$1,050,559
104	$2,845	$2,834	$5,679	$1,047,725
105	$2,838	$2,842	$5,679	$1,044,883
106	$2,830	$2,850	$5,679	$1,042,033
107	$2,822	$2,857	$5,679	$1,039,176
108	$2,814	$2,865	$5,679	$1,036,311

第9年供款共

$68,153

第9年利息

$34,279

第9年共還本金

$33,874

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$2,807	$2,873	$5,679	$1,033,438
110	$2,799	$2,881	$5,679	$1,030,558
111	$2,791	$2,888	$5,679	$1,027,669
112	$2,783	$2,896	$5,679	$1,024,773
113	$2,775	$2,904	$5,679	$1,021,869
114	$2,768	$2,912	$5,679	$1,018,957
115	$2,760	$2,920	$5,679	$1,016,038
116	$2,752	$2,928	$5,679	$1,013,110
117	$2,744	$2,936	$5,679	$1,010,174
118	$2,736	$2,944	$5,679	$1,007,231
119	$2,728	$2,952	$5,679	$1,004,279
120	$2,720	$2,960	$5,679	$1,001,320

第10年供款共

$68,153

第10年利息

$33,162

第10年共還本金

$34,991

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$2,712	$2,968	$5,679	$998,352
122	$2,704	$2,976	$5,679	$995,377
123	$2,696	$2,984	$5,679	$992,393
124	$2,688	$2,992	$5,679	$989,401
125	$2,680	$3,000	$5,679	$986,401
126	$2,672	$3,008	$5,679	$983,393
127	$2,663	$3,016	$5,679	$980,377
128	$2,655	$3,024	$5,679	$977,353
129	$2,647	$3,032	$5,679	$974,321
130	$2,639	$3,041	$5,679	$971,280
131	$2,631	$3,049	$5,679	$968,231
132	$2,622	$3,057	$5,679	$965,174

第11年供款共

$68,153

第11年利息

$32,008

第11年共還本金

$36,146

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$2,614	$3,065	$5,679	$962,109
134	$2,606	$3,074	$5,679	$959,035
135	$2,597	$3,082	$5,679	$955,953
136	$2,589	$3,090	$5,679	$952,862
137	$2,581	$3,099	$5,679	$949,764
138	$2,572	$3,107	$5,679	$946,656
139	$2,564	$3,116	$5,679	$943,541
140	$2,555	$3,124	$5,679	$940,417
141	$2,547	$3,132	$5,679	$937,284
142	$2,538	$3,141	$5,679	$934,143
143	$2,530	$3,149	$5,679	$930,994
144	$2,521	$3,158	$5,679	$927,836

第12年供款共

$68,153

第12年利息

$30,815

第12年共還本金

$37,338

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$2,513	$3,167	$5,679	$924,669
146	$2,504	$3,175	$5,679	$921,494
147	$2,496	$3,184	$5,679	$918,310
148	$2,487	$3,192	$5,679	$915,118
149	$2,478	$3,201	$5,679	$911,917
150	$2,470	$3,210	$5,679	$908,707
151	$2,461	$3,218	$5,679	$905,489
152	$2,452	$3,227	$5,679	$902,262
153	$2,444	$3,236	$5,679	$899,026
154	$2,435	$3,245	$5,679	$895,782
155	$2,426	$3,253	$5,679	$892,528
156	$2,417	$3,262	$5,679	$889,266

第13年供款共

$68,153

第13年利息

$29,584

第13年共還本金

$38,570

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$2,408	$3,271	$5,679	$885,995
158	$2,400	$3,280	$5,679	$882,715
159	$2,391	$3,289	$5,679	$879,426
160	$2,382	$3,298	$5,679	$876,129
161	$2,373	$3,307	$5,679	$872,822
162	$2,364	$3,316	$5,679	$869,507
163	$2,355	$3,325	$5,679	$866,182
164	$2,346	$3,334	$5,679	$862,849
165	$2,337	$3,343	$5,679	$859,506
166	$2,328	$3,352	$5,679	$856,154
167	$2,319	$3,361	$5,679	$852,794
168	$2,310	$3,370	$5,679	$849,424

第14年供款共

$68,153

第14年利息

$28,311

第14年共還本金

$39,842

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$2,301	$3,379	$5,679	$846,045
170	$2,291	$3,388	$5,679	$842,657
171	$2,282	$3,397	$5,679	$839,260
172	$2,273	$3,406	$5,679	$835,853
173	$2,264	$3,416	$5,679	$832,438
174	$2,255	$3,425	$5,679	$829,013
175	$2,245	$3,434	$5,679	$825,578
176	$2,236	$3,444	$5,679	$822,135
177	$2,227	$3,453	$5,679	$818,682
178	$2,217	$3,462	$5,679	$815,220
179	$2,208	$3,472	$5,679	$811,748
180	$2,198	$3,481	$5,679	$808,267

第15年供款共

$68,153

第15年利息

$26,997

第15年共還本金

$41,157

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$2,189	$3,490	$5,679	$804,777
182	$2,180	$3,500	$5,679	$801,277
183	$2,170	$3,509	$5,679	$797,768
184	$2,161	$3,519	$5,679	$794,249
185	$2,151	$3,528	$5,679	$790,721
186	$2,142	$3,538	$5,679	$787,183
187	$2,132	$3,547	$5,679	$783,635
188	$2,122	$3,557	$5,679	$780,078
189	$2,113	$3,567	$5,679	$776,511
190	$2,103	$3,576	$5,679	$772,935
191	$2,093	$3,586	$5,679	$769,349
192	$2,084	$3,596	$5,679	$765,753

第16年供款共

$68,153

第16年利息

$25,639

第16年共還本金

$42,514

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$2,074	$3,606	$5,679	$762,148
194	$2,064	$3,615	$5,679	$758,532
195	$2,054	$3,625	$5,679	$754,907
196	$2,045	$3,635	$5,679	$751,272
197	$2,035	$3,645	$5,679	$747,628
198	$2,025	$3,655	$5,679	$743,973
199	$2,015	$3,665	$5,679	$740,309
200	$2,005	$3,674	$5,679	$736,634
201	$1,995	$3,684	$5,679	$732,950
202	$1,985	$3,694	$5,679	$729,255
203	$1,975	$3,704	$5,679	$725,551
204	$1,965	$3,714	$5,679	$721,837

第17年供款共

$68,153

第17年利息

$24,237

第17年共還本金

$43,917

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$1,955	$3,724	$5,679	$718,112
206	$1,945	$3,735	$5,679	$714,377
207	$1,935	$3,745	$5,679	$710,633
208	$1,925	$3,755	$5,679	$706,878
209	$1,914	$3,765	$5,679	$703,113
210	$1,904	$3,775	$5,679	$699,338
211	$1,894	$3,785	$5,679	$695,552
212	$1,884	$3,796	$5,679	$691,757
213	$1,874	$3,806	$5,679	$687,951
214	$1,863	$3,816	$5,679	$684,135
215	$1,853	$3,827	$5,679	$680,308
216	$1,843	$3,837	$5,679	$676,471

第18年供款共

$68,153

第18年利息

$22,788

第18年共還本金

$45,365

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$1,832	$3,847	$5,679	$672,624
218	$1,822	$3,858	$5,679	$668,766
219	$1,811	$3,868	$5,679	$664,898
220	$1,801	$3,879	$5,679	$661,019
221	$1,790	$3,889	$5,679	$657,130
222	$1,780	$3,900	$5,679	$653,230
223	$1,769	$3,910	$5,679	$649,320
224	$1,759	$3,921	$5,679	$645,399
225	$1,748	$3,931	$5,679	$641,468
226	$1,737	$3,942	$5,679	$637,525
227	$1,727	$3,953	$5,679	$633,573
228	$1,716	$3,964	$5,679	$629,609

第19年供款共

$68,153

第19年利息

$21,291

第19年共還本金

$46,862

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$1,705	$3,974	$5,679	$625,635
230	$1,694	$3,985	$5,679	$621,650
231	$1,684	$3,996	$5,679	$617,654
232	$1,673	$4,007	$5,679	$613,647
233	$1,662	$4,017	$5,679	$609,630
234	$1,651	$4,028	$5,679	$605,602
235	$1,640	$4,039	$5,679	$601,562
236	$1,629	$4,050	$5,679	$597,512
237	$1,618	$4,061	$5,679	$593,451
238	$1,607	$4,072	$5,679	$589,379
239	$1,596	$4,083	$5,679	$585,296
240	$1,585	$4,094	$5,679	$581,201

第20年供款共

$68,153

第20年利息

$19,745

第20年共還本金

$48,408

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$1,574	$4,105	$5,679	$577,096
242	$1,563	$4,116	$5,679	$572,979
243	$1,552	$4,128	$5,679	$568,852
244	$1,541	$4,139	$5,679	$564,713
245	$1,529	$4,150	$5,679	$560,563
246	$1,518	$4,161	$5,679	$556,402
247	$1,507	$4,173	$5,679	$552,229
248	$1,496	$4,184	$5,679	$548,045
249	$1,484	$4,195	$5,679	$543,850
250	$1,473	$4,207	$5,679	$539,644
251	$1,462	$4,218	$5,679	$535,426
252	$1,450	$4,229	$5,679	$531,197

第21年供款共

$68,153

第21年利息

$18,149

第21年共還本金

$50,005

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$1,439	$4,241	$5,679	$526,956
254	$1,427	$4,252	$5,679	$522,703
255	$1,416	$4,264	$5,679	$518,440
256	$1,404	$4,275	$5,679	$514,164
257	$1,393	$4,287	$5,679	$509,877
258	$1,381	$4,299	$5,679	$505,579
259	$1,369	$4,310	$5,679	$501,269
260	$1,358	$4,322	$5,679	$496,947
261	$1,346	$4,334	$5,679	$492,613
262	$1,334	$4,345	$5,679	$488,268
263	$1,322	$4,357	$5,679	$483,911
264	$1,311	$4,369	$5,679	$479,542

第22年供款共

$68,153

第22年利息

$16,499

第22年共還本金

$51,654

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$1,299	$4,381	$5,679	$475,161
266	$1,287	$4,393	$5,679	$470,769
267	$1,275	$4,404	$5,679	$466,364
268	$1,263	$4,416	$5,679	$461,948
269	$1,251	$4,428	$5,679	$457,520
270	$1,239	$4,440	$5,679	$453,079
271	$1,227	$4,452	$5,679	$448,627
272	$1,215	$4,464	$5,679	$444,163
273	$1,203	$4,477	$5,679	$439,686
274	$1,191	$4,489	$5,679	$435,198
275	$1,179	$4,501	$5,679	$430,697
276	$1,166	$4,513	$5,679	$426,184

第23年供款共

$68,153

第23年利息

$14,795

第23年共還本金

$53,358

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$1,154	$4,525	$5,679	$421,659
278	$1,142	$4,537	$5,679	$417,121
279	$1,130	$4,550	$5,679	$412,571
280	$1,117	$4,562	$5,679	$408,009
281	$1,105	$4,574	$5,679	$403,435
282	$1,093	$4,587	$5,679	$398,848
283	$1,080	$4,599	$5,679	$394,249
284	$1,068	$4,612	$5,679	$389,637
285	$1,055	$4,624	$5,679	$385,013
286	$1,043	$4,637	$5,679	$380,376
287	$1,030	$4,649	$5,679	$375,727
288	$1,018	$4,662	$5,679	$371,065

第24年供款共

$68,153

第24年利息

$13,035

第24年共還本金

$55,119

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$1,005	$4,674	$5,679	$366,391
290	$992	$4,687	$5,679	$361,704
291	$980	$4,700	$5,679	$357,004
292	$967	$4,713	$5,679	$352,291
293	$954	$4,725	$5,679	$347,566
294	$941	$4,738	$5,679	$342,828
295	$928	$4,751	$5,679	$338,077
296	$916	$4,764	$5,679	$333,313
297	$903	$4,777	$5,679	$328,536
298	$890	$4,790	$5,679	$323,747
299	$877	$4,803	$5,679	$318,944
300	$864	$4,816	$5,679	$314,128

第25年供款共

$68,153

第25年利息

$11,216

第25年共還本金

$56,937

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$851	$4,829	$5,679	$309,300
302	$838	$4,842	$5,679	$304,458
303	$825	$4,855	$5,679	$299,603
304	$811	$4,868	$5,679	$294,735
305	$798	$4,881	$5,679	$289,854
306	$785	$4,894	$5,679	$284,959
307	$772	$4,908	$5,679	$280,052
308	$758	$4,921	$5,679	$275,131
309	$745	$4,934	$5,679	$270,197
310	$732	$4,948	$5,679	$265,249
311	$718	$4,961	$5,679	$260,288
312	$705	$4,974	$5,679	$255,313

第26年供款共

$68,153

第26年利息

$9,338

第26年共還本金

$58,815

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$691	$4,988	$5,679	$250,325
314	$678	$5,001	$5,679	$245,324
315	$664	$5,015	$5,679	$240,309
316	$651	$5,029	$5,679	$235,280
317	$637	$5,042	$5,679	$230,238
318	$624	$5,056	$5,679	$225,182
319	$610	$5,070	$5,679	$220,113
320	$596	$5,083	$5,679	$215,029
321	$582	$5,097	$5,679	$209,932
322	$569	$5,111	$5,679	$204,821
323	$555	$5,125	$5,679	$199,697
324	$541	$5,139	$5,679	$194,558

第27年供款共

$68,153

第27年利息

$7,398

第27年共還本金

$60,755

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$527	$5,153	$5,679	$189,405
326	$513	$5,166	$5,679	$184,239
327	$499	$5,180	$5,679	$179,059
328	$485	$5,194	$5,679	$173,864
329	$471	$5,209	$5,679	$168,655
330	$457	$5,223	$5,679	$163,433
331	$443	$5,237	$5,679	$158,196
332	$428	$5,251	$5,679	$152,945
333	$414	$5,265	$5,679	$147,680
334	$400	$5,279	$5,679	$142,400
335	$386	$5,294	$5,679	$137,107
336	$371	$5,308	$5,679	$131,798

第28年供款共

$68,153

第28年利息

$5,394

第28年共還本金

$62,760

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$357	$5,322	$5,679	$126,476
338	$343	$5,337	$5,679	$121,139
339	$328	$5,351	$5,679	$115,788
340	$314	$5,366	$5,679	$110,422
341	$299	$5,380	$5,679	$105,041
342	$284	$5,395	$5,679	$99,646
343	$270	$5,410	$5,679	$94,237
344	$255	$5,424	$5,679	$88,813
345	$241	$5,439	$5,679	$83,374
346	$226	$5,454	$5,679	$77,920
347	$211	$5,468	$5,679	$72,452
348	$196	$5,483	$5,679	$66,969

第29年供款共

$68,153

第29年利息

$3,323

第29年共還本金

$64,830

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$181	$5,498	$5,679	$61,470
350	$166	$5,513	$5,679	$55,958
351	$152	$5,528	$5,679	$50,430
352	$137	$5,543	$5,679	$44,887
353	$122	$5,558	$5,679	$39,329
354	$107	$5,573	$5,679	$33,756
355	$91	$5,588	$5,679	$28,168
356	$76	$5,603	$5,679	$22,565
357	$61	$5,618	$5,679	$16,946
358	$46	$5,634	$5,679	$11,313
359	$31	$5,649	$5,679	$5,664
360	$15	$5,664	$5,679	$0

第30年供款共

$68,153

第30年利息

$1,185

第30年共還本金

$66,969

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$9,069,600

免責聲明

筍盤推介

按揭保險費
info