樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$0

借款月供 $25,385 , 共加借HK$0

不需要按揭保險

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$11,726,660

每月供款
$25,386

首期

$2,258,000

總貸款額

$5,742,000

總利息

$3,396,660

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$2,588,000

按月供比率計算

$50,770

置業成本總預算

HK$2,588,000

首期

$2,258,000
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

$50,770

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

大埔天鑽第08座

thumb_up

天鑽2房靚裝開揚景觀

實

551 呎

@13,067

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$720 萬

實

551 呎

@13,067

售$720 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

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

沙田碧濤花園第03期###奇豐獨家,三房+工人房,河景+馬場景,河岸生活圍,極寫意慢活節奏###

thumb_up

碧濤花園第03期###奇豐獨家,三房+工人房,河景+馬場景,河岸生活圍,極寫意慢活節奏###

實

770 呎

@9,481

建

1,067 呎

@6,842

local_fire_department 至HIT directions_run 日內即走 verified 首置必買 transfer_within_a_station 人才必選

售$730 萬

實

770 呎

@9,481

建

1,067 呎

@6,842

售$730 萬

local_fire_department 至HIT directions_run 日內即走 verified 首置必買 transfer_within_a_station 人才必選

馬鞍山迎海第01期第03座

thumb_up

迎海 2房海景投資可選

實

491 呎

@14,257

建

638 呎

@10,972

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$700 萬

實

491 呎

@14,257

建

638 呎

@10,972

售$700 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

西貢逸瓏海滙連大花園

thumb_up

特色戶地下連大花園

實

492 呎

@17,886

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

售$880 萬

實

492 呎

@17,886

售$880 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

馬鞍山迎海第01期第03座

thumb_up

迎海!兩房半!靚景!靚裝修!

實

549 呎

@15,264

建

710 呎

@11,803

local_fire_department 至HIT

售$838 萬

實

549 呎

@15,264

建

710 呎

@11,803

售$838 萬

local_fire_department 至HIT

VR實景

馬鞍山曉峰灣畔第02座

thumb_up

曉峰灣畔 3房可連約可交吉

實

653 呎

@11,761

建

862 呎

@8,910

local_fire_department 至HIT

售$768 萬

實

653 呎

@11,761

建

862 呎

@8,910

售$768 萬

local_fire_department 至HIT

大埔朗濤

thumb_up

朗濤**罕有一房連148呎花園**上車CHILL盤**連設計裝修

實

421 呎

@17,815

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 transfer_within_a_station 人才必選

售$750 萬

實

421 呎

@17,815

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 transfer_within_a_station 人才必選

沙田晉名峰

thumb_up

***開揚企理兩房***

實

568 呎

@14,754

建

718 呎

@11,671

vpn_key 有匙即睇

售$838 萬

實

568 呎

@14,754

建

718 呎

@11,671

售$838 萬

vpn_key 有匙即睇

馬鞍山雲海第01期榕海臺第02座

thumb_up

馬鞍山雲海新鴻基名牌屋苑樓齡新

實

446 呎

@19,058

local_fire_department 至HIT

售$850 萬

實

446 呎

@19,058

售$850 萬

local_fire_department 至HIT

馬鞍山迎濤灣 B座

thumb_up

真盤-有傢俱即住3房套海景筍租)*鄰近馬鞍山鐵路站

實

734 呎

@10,218

建

973 呎

@7,708

vpn_key 有匙即睇

售$750 萬

實

734 呎

@10,218

建

973 呎

@7,708

售$750 萬

vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$34,366	$26,407	$21,640	$18,469
1.500	$35,643	$27,708	$22,964	$19,817
2.000	$36,950	$29,048	$24,338	$21,224
2.500	$38,287	$30,427	$25,760	$22,688
3.000	$39,653	$31,845	$27,229	$24,209
3.375	$40,697	$32,934	$28,362	$25,385
3.500	$41,049	$33,301	$28,746	$25,784
4.000	$42,473	$34,795	$30,308	$27,413
4.500	$43,926	$36,327	$31,916	$29,094
5.000	$45,407	$37,895	$33,567	$30,824
5.500	$46,917	$39,498	$35,261	$32,602
6.000	$48,454	$41,137	$36,996	$34,426

每月供款$25,386

年期

30年

貸款金額

$5,742,000

總利息

$3,396,660

總貸款連利息

$9,138,660

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$16,149	$9,236	$25,385	$5,732,764
2	$16,123	$9,262	$25,385	$5,723,502
3	$16,097	$9,288	$25,385	$5,714,215
4	$16,071	$9,314	$25,385	$5,704,901
5	$16,045	$9,340	$25,385	$5,695,561
6	$16,019	$9,366	$25,385	$5,686,194
7	$15,992	$9,393	$25,385	$5,676,801
8	$15,966	$9,419	$25,385	$5,667,382
9	$15,940	$9,446	$25,385	$5,657,937
10	$15,913	$9,472	$25,385	$5,648,464
11	$15,886	$9,499	$25,385	$5,638,966
12	$15,860	$9,526	$25,385	$5,629,440

第1年供款共

$304,622

第1年利息

$192,062

第1年共還本金

$112,560

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$15,833	$9,552	$25,385	$5,619,888
14	$15,806	$9,579	$25,385	$5,610,308
15	$15,779	$9,606	$25,385	$5,600,702
16	$15,752	$9,633	$25,385	$5,591,069
17	$15,725	$9,660	$25,385	$5,581,409
18	$15,698	$9,687	$25,385	$5,571,721
19	$15,670	$9,715	$25,385	$5,562,007
20	$15,643	$9,742	$25,385	$5,552,265
21	$15,616	$9,769	$25,385	$5,542,495
22	$15,588	$9,797	$25,385	$5,532,698
23	$15,561	$9,824	$25,385	$5,522,874
24	$15,533	$9,852	$25,385	$5,513,022

第2年供款共

$304,622

第2年利息

$188,204

第2年共還本金

$116,418

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$15,505	$9,880	$25,385	$5,503,142
26	$15,478	$9,908	$25,385	$5,493,234
27	$15,450	$9,935	$25,385	$5,483,299
28	$15,422	$9,963	$25,385	$5,473,336
29	$15,394	$9,991	$25,385	$5,463,344
30	$15,366	$10,020	$25,385	$5,453,325
31	$15,337	$10,048	$25,385	$5,443,277
32	$15,309	$10,076	$25,385	$5,433,201
33	$15,281	$10,104	$25,385	$5,423,097
34	$15,252	$10,133	$25,385	$5,412,964
35	$15,224	$10,161	$25,385	$5,402,803
36	$15,195	$10,190	$25,385	$5,392,613

第3年供款共

$304,622

第3年利息

$184,213

第3年共還本金

$120,409

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$15,167	$10,218	$25,385	$5,382,395
38	$15,138	$10,247	$25,385	$5,372,147
39	$15,109	$10,276	$25,385	$5,361,871
40	$15,080	$10,305	$25,385	$5,351,566
41	$15,051	$10,334	$25,385	$5,341,233
42	$15,022	$10,363	$25,385	$5,330,870
43	$14,993	$10,392	$25,385	$5,320,478
44	$14,964	$10,421	$25,385	$5,310,056
45	$14,935	$10,451	$25,385	$5,299,606
46	$14,905	$10,480	$25,385	$5,289,126
47	$14,876	$10,509	$25,385	$5,278,616
48	$14,846	$10,539	$25,385	$5,268,077

第4年供款共

$304,622

第4年利息

$180,086

第4年共還本金

$124,536

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$14,816	$10,569	$25,385	$5,257,508
50	$14,787	$10,598	$25,385	$5,246,910
51	$14,757	$10,628	$25,385	$5,236,282
52	$14,727	$10,658	$25,385	$5,225,624
53	$14,697	$10,688	$25,385	$5,214,935
54	$14,667	$10,718	$25,385	$5,204,217
55	$14,637	$10,748	$25,385	$5,193,469
56	$14,607	$10,779	$25,385	$5,182,690
57	$14,576	$10,809	$25,385	$5,171,882
58	$14,546	$10,839	$25,385	$5,161,042
59	$14,515	$10,870	$25,385	$5,150,173
60	$14,485	$10,900	$25,385	$5,139,272

第5年供款共

$304,622

第5年利息

$175,817

第5年共還本金

$128,805

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$14,454	$10,931	$25,385	$5,128,341
62	$14,423	$10,962	$25,385	$5,117,380
63	$14,393	$10,993	$25,385	$5,106,387
64	$14,362	$11,023	$25,385	$5,095,364
65	$14,331	$11,054	$25,385	$5,084,309
66	$14,300	$11,086	$25,385	$5,073,224
67	$14,268	$11,117	$25,385	$5,062,107
68	$14,237	$11,148	$25,385	$5,050,959
69	$14,206	$11,179	$25,385	$5,039,780
70	$14,174	$11,211	$25,385	$5,028,569
71	$14,143	$11,242	$25,385	$5,017,326
72	$14,111	$11,274	$25,385	$5,006,053

第6年供款共

$304,622

第6年利息

$171,402

第6年共還本金

$133,220

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$14,080	$11,306	$25,385	$4,994,747
74	$14,048	$11,337	$25,385	$4,983,409
75	$14,016	$11,369	$25,385	$4,972,040
76	$13,984	$11,401	$25,385	$4,960,639
77	$13,952	$11,433	$25,385	$4,949,205
78	$13,920	$11,466	$25,385	$4,937,740
79	$13,887	$11,498	$25,385	$4,926,242
80	$13,855	$11,530	$25,385	$4,914,712
81	$13,823	$11,563	$25,385	$4,903,150
82	$13,790	$11,595	$25,385	$4,891,554
83	$13,757	$11,628	$25,385	$4,879,927
84	$13,725	$11,660	$25,385	$4,868,266

第7年供款共

$304,622

第7年利息

$166,836

第7年共還本金

$137,786

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$13,692	$11,693	$25,385	$4,856,573
86	$13,659	$11,726	$25,385	$4,844,847
87	$13,626	$11,759	$25,385	$4,833,088
88	$13,593	$11,792	$25,385	$4,821,296
89	$13,560	$11,825	$25,385	$4,809,471
90	$13,527	$11,859	$25,385	$4,797,612
91	$13,493	$11,892	$25,385	$4,785,720
92	$13,460	$11,925	$25,385	$4,773,795
93	$13,426	$11,959	$25,385	$4,761,836
94	$13,393	$11,993	$25,385	$4,749,844
95	$13,359	$12,026	$25,385	$4,737,817
96	$13,325	$12,060	$25,385	$4,725,757

第8年供款共

$304,622

第8年利息

$162,113

第8年共還本金

$142,509

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$13,291	$12,094	$25,385	$4,713,663
98	$13,257	$12,128	$25,385	$4,701,535
99	$13,223	$12,162	$25,385	$4,689,373
100	$13,189	$12,196	$25,385	$4,677,177
101	$13,155	$12,231	$25,385	$4,664,946
102	$13,120	$12,265	$25,385	$4,652,681
103	$13,086	$12,299	$25,385	$4,640,382
104	$13,051	$12,334	$25,385	$4,628,048
105	$13,016	$12,369	$25,385	$4,615,679
106	$12,982	$12,404	$25,385	$4,603,276
107	$12,947	$12,438	$25,385	$4,590,837
108	$12,912	$12,473	$25,385	$4,578,364

第9年供款共

$304,622

第9年利息

$157,228

第9年共還本金

$147,394

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$12,877	$12,509	$25,385	$4,565,855
110	$12,841	$12,544	$25,385	$4,553,311
111	$12,806	$12,579	$25,385	$4,540,732
112	$12,771	$12,614	$25,385	$4,528,118
113	$12,735	$12,650	$25,385	$4,515,468
114	$12,700	$12,685	$25,385	$4,502,783
115	$12,664	$12,721	$25,385	$4,490,062
116	$12,628	$12,757	$25,385	$4,477,305
117	$12,592	$12,793	$25,385	$4,464,512
118	$12,556	$12,829	$25,385	$4,451,683
119	$12,520	$12,865	$25,385	$4,438,819
120	$12,484	$12,901	$25,385	$4,425,918

第10年供款共

$304,622

第10年利息

$152,176

第10年共還本金

$152,446

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$12,448	$12,937	$25,385	$4,412,980
122	$12,412	$12,974	$25,385	$4,400,007
123	$12,375	$13,010	$25,385	$4,386,997
124	$12,338	$13,047	$25,385	$4,373,950
125	$12,302	$13,083	$25,385	$4,360,866
126	$12,265	$13,120	$25,385	$4,347,746
127	$12,228	$13,157	$25,385	$4,334,589
128	$12,191	$13,194	$25,385	$4,321,395
129	$12,154	$13,231	$25,385	$4,308,164
130	$12,117	$13,268	$25,385	$4,294,895
131	$12,079	$13,306	$25,385	$4,281,589
132	$12,042	$13,343	$25,385	$4,268,246

第11年供款共

$304,622

第11年利息

$146,951

第11年共還本金

$157,671

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$12,004	$13,381	$25,385	$4,254,866
134	$11,967	$13,418	$25,385	$4,241,447
135	$11,929	$13,456	$25,385	$4,227,991
136	$11,891	$13,494	$25,385	$4,214,497
137	$11,853	$13,532	$25,385	$4,200,965
138	$11,815	$13,570	$25,385	$4,187,395
139	$11,777	$13,608	$25,385	$4,173,787
140	$11,739	$13,646	$25,385	$4,160,141
141	$11,700	$13,685	$25,385	$4,146,456
142	$11,662	$13,723	$25,385	$4,132,733
143	$11,623	$13,762	$25,385	$4,118,971
144	$11,585	$13,801	$25,385	$4,105,170

第12年供款共

$304,622

第12年利息

$141,546

第12年共還本金

$163,076

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$11,546	$13,839	$25,385	$4,091,331
146	$11,507	$13,878	$25,385	$4,077,453
147	$11,468	$13,917	$25,385	$4,063,535
148	$11,429	$13,956	$25,385	$4,049,579
149	$11,389	$13,996	$25,385	$4,035,583
150	$11,350	$14,035	$25,385	$4,021,548
151	$11,311	$14,075	$25,385	$4,007,474
152	$11,271	$14,114	$25,385	$3,993,359
153	$11,231	$14,154	$25,385	$3,979,206
154	$11,192	$14,194	$25,385	$3,965,012
155	$11,152	$14,234	$25,385	$3,950,778
156	$11,112	$14,274	$25,385	$3,936,505

第13年供款共

$304,622

第13年利息

$135,956

第13年共還本金

$168,666

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$11,071	$14,314	$25,385	$3,922,191
158	$11,031	$14,354	$25,385	$3,907,837
159	$10,991	$14,394	$25,385	$3,893,443
160	$10,950	$14,435	$25,385	$3,879,008
161	$10,910	$14,475	$25,385	$3,864,532
162	$10,869	$14,516	$25,385	$3,850,016
163	$10,828	$14,557	$25,385	$3,835,459
164	$10,787	$14,598	$25,385	$3,820,861
165	$10,746	$14,639	$25,385	$3,806,222
166	$10,705	$14,680	$25,385	$3,791,542
167	$10,664	$14,721	$25,385	$3,776,821
168	$10,622	$14,763	$25,385	$3,762,058

第14年供款共

$304,622

第14年利息

$130,175

第14年共還本金

$174,447

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$10,581	$14,804	$25,385	$3,747,253
170	$10,539	$14,846	$25,385	$3,732,407
171	$10,497	$14,888	$25,385	$3,717,520
172	$10,456	$14,930	$25,385	$3,702,590
173	$10,414	$14,972	$25,385	$3,687,618
174	$10,371	$15,014	$25,385	$3,672,605
175	$10,329	$15,056	$25,385	$3,657,549
176	$10,287	$15,098	$25,385	$3,642,450
177	$10,244	$15,141	$25,385	$3,627,310
178	$10,202	$15,183	$25,385	$3,612,126
179	$10,159	$15,226	$25,385	$3,596,900
180	$10,116	$15,269	$25,385	$3,581,631

第15年供款共

$304,622

第15年利息

$124,195

第15年共還本金

$180,427

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$10,073	$15,312	$25,385	$3,566,319
182	$10,030	$15,355	$25,385	$3,550,965
183	$9,987	$15,398	$25,385	$3,535,566
184	$9,944	$15,441	$25,385	$3,520,125
185	$9,900	$15,485	$25,385	$3,504,640
186	$9,857	$15,528	$25,385	$3,489,112
187	$9,813	$15,572	$25,385	$3,473,540
188	$9,769	$15,616	$25,385	$3,457,924
189	$9,725	$15,660	$25,385	$3,442,264
190	$9,681	$15,704	$25,385	$3,426,560
191	$9,637	$15,748	$25,385	$3,410,812
192	$9,593	$15,792	$25,385	$3,395,020

第16年供款共

$304,622

第16年利息

$118,011

第16年共還本金

$186,611

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$9,548	$15,837	$25,385	$3,379,184
194	$9,504	$15,881	$25,385	$3,363,302
195	$9,459	$15,926	$25,385	$3,347,376
196	$9,414	$15,971	$25,385	$3,331,406
197	$9,370	$16,016	$25,385	$3,315,390
198	$9,325	$16,061	$25,385	$3,299,330
199	$9,279	$16,106	$25,385	$3,283,224
200	$9,234	$16,151	$25,385	$3,267,073
201	$9,189	$16,197	$25,385	$3,250,876
202	$9,143	$16,242	$25,385	$3,234,634
203	$9,097	$16,288	$25,385	$3,218,346
204	$9,052	$16,334	$25,385	$3,202,013

第17年供款共

$304,622

第17年利息

$111,615

第17年共還本金

$193,007

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$9,006	$16,380	$25,385	$3,185,633
206	$8,960	$16,426	$25,385	$3,169,208
207	$8,913	$16,472	$25,385	$3,152,736
208	$8,867	$16,518	$25,385	$3,136,218
209	$8,821	$16,565	$25,385	$3,119,653
210	$8,774	$16,611	$25,385	$3,103,042
211	$8,727	$16,658	$25,385	$3,086,384
212	$8,680	$16,705	$25,385	$3,069,680
213	$8,633	$16,752	$25,385	$3,052,928
214	$8,586	$16,799	$25,385	$3,036,129
215	$8,539	$16,846	$25,385	$3,019,283
216	$8,492	$16,893	$25,385	$3,002,390

第18年供款共

$304,622

第18年利息

$104,999

第18年共還本金

$199,623

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$8,444	$16,941	$25,385	$2,985,449
218	$8,397	$16,989	$25,385	$2,968,460
219	$8,349	$17,036	$25,385	$2,951,424
220	$8,301	$17,084	$25,385	$2,934,339
221	$8,253	$17,132	$25,385	$2,917,207
222	$8,205	$17,181	$25,385	$2,900,027
223	$8,156	$17,229	$25,385	$2,882,798
224	$8,108	$17,277	$25,385	$2,865,520
225	$8,059	$17,326	$25,385	$2,848,195
226	$8,011	$17,375	$25,385	$2,830,820
227	$7,962	$17,423	$25,385	$2,813,396
228	$7,913	$17,472	$25,385	$2,795,924

第19年供款共

$304,622

第19年利息

$98,156

第19年共還本金

$206,466

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$7,864	$17,522	$25,385	$2,778,402
230	$7,814	$17,571	$25,385	$2,760,831
231	$7,765	$17,620	$25,385	$2,743,211
232	$7,715	$17,670	$25,385	$2,725,541
233	$7,666	$17,720	$25,385	$2,707,822
234	$7,616	$17,769	$25,385	$2,690,052
235	$7,566	$17,819	$25,385	$2,672,233
236	$7,516	$17,870	$25,385	$2,654,363
237	$7,465	$17,920	$25,385	$2,636,444
238	$7,415	$17,970	$25,385	$2,618,473
239	$7,364	$18,021	$25,385	$2,600,453
240	$7,314	$18,071	$25,385	$2,582,381

第20年供款共

$304,622

第20年利息

$91,079

第20年共還本金

$213,543

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$7,263	$18,122	$25,385	$2,564,259
242	$7,212	$18,173	$25,385	$2,546,086
243	$7,161	$18,224	$25,385	$2,527,862
244	$7,110	$18,276	$25,385	$2,509,586
245	$7,058	$18,327	$25,385	$2,491,259
246	$7,007	$18,378	$25,385	$2,472,881
247	$6,955	$18,430	$25,385	$2,454,450
248	$6,903	$18,482	$25,385	$2,435,968
249	$6,851	$18,534	$25,385	$2,417,434
250	$6,799	$18,586	$25,385	$2,398,848
251	$6,747	$18,638	$25,385	$2,380,210
252	$6,694	$18,691	$25,385	$2,361,519

第21年供款共

$304,622

第21年利息

$83,760

第21年共還本金

$220,862

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$6,642	$18,743	$25,385	$2,342,776
254	$6,589	$18,796	$25,385	$2,323,980
255	$6,536	$18,849	$25,385	$2,305,131
256	$6,483	$18,902	$25,385	$2,286,229
257	$6,430	$18,955	$25,385	$2,267,273
258	$6,377	$19,008	$25,385	$2,248,265
259	$6,323	$19,062	$25,385	$2,229,203
260	$6,270	$19,116	$25,385	$2,210,087
261	$6,216	$19,169	$25,385	$2,190,918
262	$6,162	$19,223	$25,385	$2,171,695
263	$6,108	$19,277	$25,385	$2,152,418
264	$6,054	$19,331	$25,385	$2,133,086

第22年供款共

$304,622

第22年利息

$76,189

第22年共還本金

$228,433

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,999	$19,386	$25,385	$2,113,700
266	$5,945	$19,440	$25,385	$2,094,260
267	$5,890	$19,495	$25,385	$2,074,765
268	$5,835	$19,550	$25,385	$2,055,215
269	$5,780	$19,605	$25,385	$2,035,610
270	$5,725	$19,660	$25,385	$2,015,950
271	$5,670	$19,715	$25,385	$1,996,235
272	$5,614	$19,771	$25,385	$1,976,464
273	$5,559	$19,826	$25,385	$1,956,638
274	$5,503	$19,882	$25,385	$1,936,756
275	$5,447	$19,938	$25,385	$1,916,818
276	$5,391	$19,994	$25,385	$1,896,823

第23年供款共

$304,622

第23年利息

$68,359

第23年共還本金

$236,263

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$5,335	$20,050	$25,385	$1,876,773
278	$5,278	$20,107	$25,385	$1,856,666
279	$5,222	$20,163	$25,385	$1,836,503
280	$5,165	$20,220	$25,385	$1,816,283
281	$5,108	$20,277	$25,385	$1,796,006
282	$5,051	$20,334	$25,385	$1,775,672
283	$4,994	$20,391	$25,385	$1,755,281
284	$4,937	$20,448	$25,385	$1,734,833
285	$4,879	$20,506	$25,385	$1,714,327
286	$4,822	$20,564	$25,385	$1,693,763
287	$4,764	$20,621	$25,385	$1,673,142
288	$4,706	$20,679	$25,385	$1,652,462

第24年供款共

$304,622

第24年利息

$60,261

第24年共還本金

$244,361

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,648	$20,738	$25,385	$1,631,725
290	$4,589	$20,796	$25,385	$1,610,929
291	$4,531	$20,854	$25,385	$1,590,074
292	$4,472	$20,913	$25,385	$1,569,161
293	$4,413	$20,972	$25,385	$1,548,189
294	$4,354	$21,031	$25,385	$1,527,158
295	$4,295	$21,090	$25,385	$1,506,068
296	$4,236	$21,149	$25,385	$1,484,919
297	$4,176	$21,209	$25,385	$1,463,710
298	$4,117	$21,268	$25,385	$1,442,442
299	$4,057	$21,328	$25,385	$1,421,114
300	$3,997	$21,388	$25,385	$1,399,725

第25年供款共

$304,622

第25年利息

$51,885

第25年共還本金

$252,737

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,937	$21,448	$25,385	$1,378,277
302	$3,876	$21,509	$25,385	$1,356,768
303	$3,816	$21,569	$25,385	$1,335,199
304	$3,755	$21,630	$25,385	$1,313,569
305	$3,694	$21,691	$25,385	$1,291,878
306	$3,633	$21,752	$25,385	$1,270,126
307	$3,572	$21,813	$25,385	$1,248,313
308	$3,511	$21,874	$25,385	$1,226,439
309	$3,449	$21,936	$25,385	$1,204,503
310	$3,388	$21,997	$25,385	$1,182,506
311	$3,326	$22,059	$25,385	$1,160,446
312	$3,264	$22,121	$25,385	$1,138,325

第26年供款共

$304,622

第26年利息

$43,222

第26年共還本金

$261,400

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,202	$22,184	$25,385	$1,116,141
314	$3,139	$22,246	$25,385	$1,093,895
315	$3,077	$22,309	$25,385	$1,071,587
316	$3,014	$22,371	$25,385	$1,049,215
317	$2,951	$22,434	$25,385	$1,026,781
318	$2,888	$22,497	$25,385	$1,004,284
319	$2,825	$22,561	$25,385	$981,723
320	$2,761	$22,624	$25,385	$959,099
321	$2,697	$22,688	$25,385	$936,412
322	$2,634	$22,752	$25,385	$913,660
323	$2,570	$22,815	$25,385	$890,845
324	$2,506	$22,880	$25,385	$867,965

第27年供款共

$304,622

第27年利息

$34,262

第27年共還本金

$270,360

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,441	$22,944	$25,385	$845,021
326	$2,377	$23,009	$25,385	$822,012
327	$2,312	$23,073	$25,385	$798,939
328	$2,247	$23,138	$25,385	$775,801
329	$2,182	$23,203	$25,385	$752,598
330	$2,117	$23,268	$25,385	$729,329
331	$2,051	$23,334	$25,385	$705,995
332	$1,986	$23,400	$25,385	$682,596
333	$1,920	$23,465	$25,385	$659,130
334	$1,854	$23,531	$25,385	$635,599
335	$1,788	$23,598	$25,385	$612,001
336	$1,721	$23,664	$25,385	$588,338

第28年供款共

$304,622

第28年利息

$24,995

第28年共還本金

$279,627

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,655	$23,730	$25,385	$564,607
338	$1,588	$23,797	$25,385	$540,810
339	$1,521	$23,864	$25,385	$516,946
340	$1,454	$23,931	$25,385	$493,014
341	$1,387	$23,999	$25,385	$469,016
342	$1,319	$24,066	$25,385	$444,950
343	$1,251	$24,134	$25,385	$420,816
344	$1,184	$24,202	$25,385	$396,614
345	$1,115	$24,270	$25,385	$372,345
346	$1,047	$24,338	$25,385	$348,007
347	$979	$24,406	$25,385	$323,600
348	$910	$24,475	$25,385	$299,125

第29年供款共

$304,622

第29年利息

$15,410

第29年共還本金

$289,212

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$841	$24,544	$25,385	$274,582
350	$772	$24,613	$25,385	$249,969
351	$703	$24,682	$25,385	$225,287
352	$634	$24,752	$25,385	$200,535
353	$564	$24,821	$25,385	$175,714
354	$494	$24,891	$25,385	$150,823
355	$424	$24,961	$25,385	$125,862
356	$354	$25,031	$25,385	$100,831
357	$284	$25,102	$25,385	$75,729
358	$213	$25,172	$25,385	$50,557
359	$142	$25,243	$25,385	$25,314
360	$71	$25,314	$25,385	$0

第30年供款共

$304,622

第30年利息

$5,497

第30年共還本金

$299,125

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$11,726,660

免責聲明

筍盤推介

按揭保險費
info