樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$0

借款月供 $25,381 , 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$11,635,244

每月供款
$25,382

首期

$2,168,000

總貸款額

$5,832,000

總利息

$3,305,244

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$2,498,000

按月供比率計算

$50,762

置業成本總預算

HK$2,498,000

首期

$2,168,000
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

$50,762

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

粉嶺海燕花園

thumb_up

激筍 *** 連天台 *** 連車位 *** 步行幾分鐘到港鐵

實

750 呎

@10,067

建

972 呎

@7,767

local_offer 低水筍價

售$755 萬

實

750 呎

@10,067

建

972 呎

@7,767

售$755 萬

local_offer 低水筍價

西貢逸瓏海滙第02座

thumb_up

西貢底密度豪宅會所泳池

實

592 呎

@13,514

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$800 萬

實

592 呎

@13,514

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

馬鞍山薈朗第01座

thumb_up

【特色單位】【內置樓梯上天台】

實

427 呎

@19,906

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 pets 愛竉必選

售$850 萬

實

427 呎

@19,906

售$850 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 pets 愛竉必選

馬鞍山迎海第03期星灣御

thumb_up

山景靚裝買入即住

實

496 呎

@14,516

local_fire_department 至HIT

售$720 萬

實

496 呎

@14,516

售$720 萬

local_fire_department 至HIT

西貢逸瓏園

thumb_up

西貢逸瓏園

實

669 呎

@13,453

local_offer 低水筍價

售$900 萬

實

669 呎

@13,453

售$900 萬

local_offer 低水筍價

沙田隔田村南滘

thumb_up

罕有放售二樓連天台,不用每呎一万

建

700 呎

@11,429

real_estate_agent 罕有放盤

售$800 萬

建

700 呎

@11,429

售$800 萬

real_estate_agent 罕有放盤

獨家

馬鞍山天宇海###奇豐獨家###近鐵路站靚裝北水3房,即買即住,有心還價即成,歡迎參觀###

thumb_up

天宇海###奇豐獨家###近鐵路站靚裝北水3房,即買即住,有心還價即成,歡迎參觀###

實

763 呎

@11,638

建

1,004 呎

@8,845

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 pets 愛竉必選

售$888 萬

實

763 呎

@11,638

建

1,004 呎

@8,845

售$888 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 pets 愛竉必選

粉嶺帝庭軒第01期第01座

thumb_up

聯和3寶,東南3房,新裝即住

實

607 呎

@12,026

建

862 呎

@8,469

hotel_class 樓王 local_offer 低水筍價

售$730 萬

實

607 呎

@12,026

建

862 呎

@8,469

售$730 萬

hotel_class 樓王 local_offer 低水筍價

馬鞍山聽濤雅苑

thumb_up

海景3房加工房屋苑最筍

實

788 呎

@9,645

建

977 呎

@7,779

verified 首置必買

售$760 萬

實

788 呎

@9,645

建

977 呎

@7,779

售$760 萬

verified 首置必買

馬鞍山天宇海第7A座

thumb_up

天宇海 3房(1套)2廳1貯

實

755 呎

@11,656

建

995 呎

@8,844

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選 transfer_within_a_station 人才必選

售$880 萬

實

755 呎

@11,656

建

995 呎

@8,844

售$880 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選 transfer_within_a_station 人才必選

西貢逸瓏園第01座

thumb_up

逸瓏園

實

691 呎

@13,025

local_fire_department 至HIT

售$900 萬

實

691 呎

@13,025

售$900 萬

local_fire_department 至HIT

VR實景

沙田柏傲莊 I

thumb_up

大圍站上蓋, 樓下圍方,優質生活, 二人世界!

實

357 呎

@22,129

local_fire_department 至HIT verified 首置必買 vpn_key 有匙即睇 transfer_within_a_station 人才必選

售$790 萬

實

357 呎

@22,129

售$790 萬

local_fire_department 至HIT verified 首置必買 vpn_key 有匙即睇 transfer_within_a_station 人才必選

利率	15年	20年	25年	30年
1.000	$34,904	$26,821	$21,979	$18,758
1.500	$36,202	$28,142	$23,324	$20,127
2.000	$37,529	$29,503	$24,719	$21,556
2.500	$38,887	$30,904	$26,163	$23,043
3.000	$40,275	$32,344	$27,656	$24,588
3.250	$40,980	$33,079	$28,420	$25,381
3.500	$41,692	$33,823	$29,196	$26,188
4.000	$43,139	$35,341	$30,783	$27,843
4.500	$44,614	$36,896	$32,416	$29,550
5.000	$46,119	$38,489	$34,093	$31,307
5.500	$47,652	$40,118	$35,814	$33,113
6.000	$49,214	$41,782	$37,576	$34,966

每月供款$25,382

年期

30年

貸款金額

$5,832,000

總利息

$3,305,244

總貸款連利息

$9,137,244

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$15,795	$9,586	$25,381	$5,822,414
2	$15,769	$9,612	$25,381	$5,812,802
3	$15,743	$9,638	$25,381	$5,803,163
4	$15,717	$9,664	$25,381	$5,793,499
5	$15,691	$9,691	$25,381	$5,783,809
6	$15,664	$9,717	$25,381	$5,774,092
7	$15,638	$9,743	$25,381	$5,764,349
8	$15,612	$9,769	$25,381	$5,754,579
9	$15,585	$9,796	$25,381	$5,744,783
10	$15,559	$9,822	$25,381	$5,734,961
11	$15,532	$9,849	$25,381	$5,725,112
12	$15,506	$9,876	$25,381	$5,715,236

第1年供款共

$304,575

第1年利息

$187,811

第1年共還本金

$116,764

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$15,479	$9,902	$25,381	$5,705,334
14	$15,452	$9,929	$25,381	$5,695,404
15	$15,425	$9,956	$25,381	$5,685,448
16	$15,398	$9,983	$25,381	$5,675,465
17	$15,371	$10,010	$25,381	$5,665,455
18	$15,344	$10,037	$25,381	$5,655,418
19	$15,317	$10,064	$25,381	$5,645,353
20	$15,289	$10,092	$25,381	$5,635,261
21	$15,262	$10,119	$25,381	$5,625,142
22	$15,235	$10,146	$25,381	$5,614,996
23	$15,207	$10,174	$25,381	$5,604,822
24	$15,180	$10,202	$25,381	$5,594,620

第2年供款共

$304,575

第2年利息

$183,959

第2年共還本金

$120,616

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$15,152	$10,229	$25,381	$5,584,391
26	$15,124	$10,257	$25,381	$5,574,134
27	$15,097	$10,285	$25,381	$5,563,850
28	$15,069	$10,312	$25,381	$5,553,537
29	$15,041	$10,340	$25,381	$5,543,197
30	$15,013	$10,368	$25,381	$5,532,828
31	$14,985	$10,396	$25,381	$5,522,432
32	$14,957	$10,425	$25,381	$5,512,007
33	$14,928	$10,453	$25,381	$5,501,554
34	$14,900	$10,481	$25,381	$5,491,073
35	$14,872	$10,510	$25,381	$5,480,564
36	$14,843	$10,538	$25,381	$5,470,026

第3年供款共

$304,575

第3年利息

$179,980

第3年共還本金

$124,595

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$14,815	$10,567	$25,381	$5,459,459
38	$14,786	$10,595	$25,381	$5,448,864
39	$14,757	$10,624	$25,381	$5,438,240
40	$14,729	$10,653	$25,381	$5,427,587
41	$14,700	$10,682	$25,381	$5,416,906
42	$14,671	$10,710	$25,381	$5,406,195
43	$14,642	$10,739	$25,381	$5,395,456
44	$14,613	$10,769	$25,381	$5,384,687
45	$14,584	$10,798	$25,381	$5,373,890
46	$14,554	$10,827	$25,381	$5,363,063
47	$14,525	$10,856	$25,381	$5,352,206
48	$14,496	$10,886	$25,381	$5,341,321

第4年供款共

$304,575

第4年利息

$175,870

第4年共還本金

$128,705

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$14,466	$10,915	$25,381	$5,330,406
50	$14,437	$10,945	$25,381	$5,319,461
51	$14,407	$10,974	$25,381	$5,308,487
52	$14,377	$11,004	$25,381	$5,297,482
53	$14,347	$11,034	$25,381	$5,286,449
54	$14,317	$11,064	$25,381	$5,275,385
55	$14,288	$11,094	$25,381	$5,264,291
56	$14,257	$11,124	$25,381	$5,253,167
57	$14,227	$11,154	$25,381	$5,242,013
58	$14,197	$11,184	$25,381	$5,230,829
59	$14,167	$11,214	$25,381	$5,219,615
60	$14,136	$11,245	$25,381	$5,208,370

第5年供款共

$304,575

第5年利息

$171,624

第5年共還本金

$132,951

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$14,106	$11,275	$25,381	$5,197,095
62	$14,075	$11,306	$25,381	$5,185,789
63	$14,045	$11,336	$25,381	$5,174,453
64	$14,014	$11,367	$25,381	$5,163,086
65	$13,983	$11,398	$25,381	$5,151,688
66	$13,952	$11,429	$25,381	$5,140,259
67	$13,922	$11,460	$25,381	$5,128,799
68	$13,890	$11,491	$25,381	$5,117,309
69	$13,859	$11,522	$25,381	$5,105,787
70	$13,828	$11,553	$25,381	$5,094,234
71	$13,797	$11,584	$25,381	$5,082,649
72	$13,766	$11,616	$25,381	$5,071,034

第6年供款共

$304,575

第6年利息

$167,238

第6年共還本金

$137,337

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$13,734	$11,647	$25,381	$5,059,386
74	$13,703	$11,679	$25,381	$5,047,708
75	$13,671	$11,710	$25,381	$5,035,997
76	$13,639	$11,742	$25,381	$5,024,255
77	$13,607	$11,774	$25,381	$5,012,481
78	$13,575	$11,806	$25,381	$5,000,676
79	$13,543	$11,838	$25,381	$4,988,838
80	$13,511	$11,870	$25,381	$4,976,968
81	$13,479	$11,902	$25,381	$4,965,066
82	$13,447	$11,934	$25,381	$4,953,132
83	$13,415	$11,967	$25,381	$4,941,165
84	$13,382	$11,999	$25,381	$4,929,167

第7年供款共

$304,575

第7年利息

$162,708

第7年共還本金

$141,867

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$13,350	$12,031	$25,381	$4,917,135
86	$13,317	$12,064	$25,381	$4,905,071
87	$13,285	$12,097	$25,381	$4,892,974
88	$13,252	$12,129	$25,381	$4,880,845
89	$13,219	$12,162	$25,381	$4,868,683
90	$13,186	$12,195	$25,381	$4,856,488
91	$13,153	$12,228	$25,381	$4,844,259
92	$13,120	$12,261	$25,381	$4,831,998
93	$13,087	$12,295	$25,381	$4,819,703
94	$13,053	$12,328	$25,381	$4,807,375
95	$13,020	$12,361	$25,381	$4,795,014
96	$12,986	$12,395	$25,381	$4,782,620

第8年供款共

$304,575

第8年利息

$158,028

第8年共還本金

$146,547

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$12,953	$12,428	$25,381	$4,770,191
98	$12,919	$12,462	$25,381	$4,757,729
99	$12,886	$12,496	$25,381	$4,745,234
100	$12,852	$12,530	$25,381	$4,732,704
101	$12,818	$12,563	$25,381	$4,720,140
102	$12,784	$12,598	$25,381	$4,707,543
103	$12,750	$12,632	$25,381	$4,694,911
104	$12,715	$12,666	$25,381	$4,682,245
105	$12,681	$12,700	$25,381	$4,669,545
106	$12,647	$12,735	$25,381	$4,656,811
107	$12,612	$12,769	$25,381	$4,644,042
108	$12,578	$12,804	$25,381	$4,631,238

第9年供款共

$304,575

第9年利息

$153,193

第9年共還本金

$151,381

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$12,543	$12,838	$25,381	$4,618,400
110	$12,508	$12,873	$25,381	$4,605,527
111	$12,473	$12,908	$25,381	$4,592,619
112	$12,438	$12,943	$25,381	$4,579,676
113	$12,403	$12,978	$25,381	$4,566,698
114	$12,368	$13,013	$25,381	$4,553,685
115	$12,333	$13,048	$25,381	$4,540,637
116	$12,298	$13,084	$25,381	$4,527,553
117	$12,262	$13,119	$25,381	$4,514,434
118	$12,227	$13,155	$25,381	$4,501,279
119	$12,191	$13,190	$25,381	$4,488,089
120	$12,155	$13,226	$25,381	$4,474,863

第10年供款共

$304,575

第10年利息

$148,200

第10年共還本金

$156,375

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$12,119	$13,262	$25,381	$4,461,601
122	$12,084	$13,298	$25,381	$4,448,303
123	$12,047	$13,334	$25,381	$4,434,970
124	$12,011	$13,370	$25,381	$4,421,600
125	$11,975	$13,406	$25,381	$4,408,194
126	$11,939	$13,442	$25,381	$4,394,751
127	$11,902	$13,479	$25,381	$4,381,273
128	$11,866	$13,515	$25,381	$4,367,757
129	$11,829	$13,552	$25,381	$4,354,205
130	$11,793	$13,589	$25,381	$4,340,617
131	$11,756	$13,625	$25,381	$4,326,991
132	$11,719	$13,662	$25,381	$4,313,329

第11年供款共

$304,575

第11年利息

$143,041

第11年共還本金

$161,534

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$11,682	$13,699	$25,381	$4,299,630
134	$11,645	$13,736	$25,381	$4,285,893
135	$11,608	$13,774	$25,381	$4,272,120
136	$11,570	$13,811	$25,381	$4,258,309
137	$11,533	$13,848	$25,381	$4,244,461
138	$11,495	$13,886	$25,381	$4,230,575
139	$11,458	$13,923	$25,381	$4,216,651
140	$11,420	$13,961	$25,381	$4,202,690
141	$11,382	$13,999	$25,381	$4,188,691
142	$11,344	$14,037	$25,381	$4,174,654
143	$11,306	$14,075	$25,381	$4,160,579
144	$11,268	$14,113	$25,381	$4,146,466

第12年供款共

$304,575

第12年利息

$137,712

第12年共還本金

$166,863

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$11,230	$14,151	$25,381	$4,132,315
146	$11,192	$14,190	$25,381	$4,118,126
147	$11,153	$14,228	$25,381	$4,103,898
148	$11,115	$14,267	$25,381	$4,089,631
149	$11,076	$14,305	$25,381	$4,075,326
150	$11,037	$14,344	$25,381	$4,060,982
151	$10,998	$14,383	$25,381	$4,046,599
152	$10,960	$14,422	$25,381	$4,032,178
153	$10,920	$14,461	$25,381	$4,017,717
154	$10,881	$14,500	$25,381	$4,003,217
155	$10,842	$14,539	$25,381	$3,988,678
156	$10,803	$14,579	$25,381	$3,974,099

第13年供款共

$304,575

第13年利息

$132,208

第13年共還本金

$172,367

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$10,763	$14,618	$25,381	$3,959,481
158	$10,724	$14,658	$25,381	$3,944,824
159	$10,684	$14,697	$25,381	$3,930,126
160	$10,644	$14,737	$25,381	$3,915,389
161	$10,604	$14,777	$25,381	$3,900,612
162	$10,564	$14,817	$25,381	$3,885,795
163	$10,524	$14,857	$25,381	$3,870,938
164	$10,484	$14,897	$25,381	$3,856,040
165	$10,443	$14,938	$25,381	$3,841,103
166	$10,403	$14,978	$25,381	$3,826,124
167	$10,362	$15,019	$25,381	$3,811,106
168	$10,322	$15,059	$25,381	$3,796,046

第14年供款共

$304,575

第14年利息

$126,522

第14年共還本金

$178,053

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$10,281	$15,100	$25,381	$3,780,946
170	$10,240	$15,141	$25,381	$3,765,805
171	$10,199	$15,182	$25,381	$3,750,622
172	$10,158	$15,223	$25,381	$3,735,399
173	$10,117	$15,265	$25,381	$3,720,135
174	$10,075	$15,306	$25,381	$3,704,829
175	$10,034	$15,347	$25,381	$3,689,481
176	$9,992	$15,389	$25,381	$3,674,093
177	$9,951	$15,431	$25,381	$3,658,662
178	$9,909	$15,472	$25,381	$3,643,190
179	$9,867	$15,514	$25,381	$3,627,675
180	$9,825	$15,556	$25,381	$3,612,119

第15年供款共

$304,575

第15年利息

$120,648

第15年共還本金

$183,927

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$9,783	$15,598	$25,381	$3,596,521
182	$9,741	$15,641	$25,381	$3,580,880
183	$9,698	$15,683	$25,381	$3,565,197
184	$9,656	$15,725	$25,381	$3,549,471
185	$9,613	$15,768	$25,381	$3,533,703
186	$9,570	$15,811	$25,381	$3,517,893
187	$9,528	$15,854	$25,381	$3,502,039
188	$9,485	$15,897	$25,381	$3,486,142
189	$9,442	$15,940	$25,381	$3,470,203
190	$9,398	$15,983	$25,381	$3,454,220
191	$9,355	$16,026	$25,381	$3,438,194
192	$9,312	$16,069	$25,381	$3,422,125

第16年供款共

$304,575

第16年利息

$114,580

第16年共還本金

$189,994

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$9,268	$16,113	$25,381	$3,406,012
194	$9,225	$16,157	$25,381	$3,389,855
195	$9,181	$16,200	$25,381	$3,373,655
196	$9,137	$16,244	$25,381	$3,357,410
197	$9,093	$16,288	$25,381	$3,341,122
198	$9,049	$16,332	$25,381	$3,324,790
199	$9,005	$16,377	$25,381	$3,308,413
200	$8,960	$16,421	$25,381	$3,291,992
201	$8,916	$16,465	$25,381	$3,275,527
202	$8,871	$16,510	$25,381	$3,259,017
203	$8,827	$16,555	$25,381	$3,242,462
204	$8,782	$16,600	$25,381	$3,225,863

第17年供款共

$304,575

第17年利息

$108,313

第17年共還本金

$196,262

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$8,737	$16,645	$25,381	$3,209,218
206	$8,692	$16,690	$25,381	$3,192,528
207	$8,646	$16,735	$25,381	$3,175,794
208	$8,601	$16,780	$25,381	$3,159,013
209	$8,556	$16,826	$25,381	$3,142,188
210	$8,510	$16,871	$25,381	$3,125,317
211	$8,464	$16,917	$25,381	$3,108,400
212	$8,419	$16,963	$25,381	$3,091,437
213	$8,373	$17,009	$25,381	$3,074,429
214	$8,327	$17,055	$25,381	$3,057,374
215	$8,280	$17,101	$25,381	$3,040,273
216	$8,234	$17,147	$25,381	$3,023,126

第18年供款共

$304,575

第18年利息

$101,838

第18年共還本金

$202,736

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$8,188	$17,194	$25,381	$3,005,932
218	$8,141	$17,240	$25,381	$2,988,692
219	$8,094	$17,287	$25,381	$2,971,405
220	$8,048	$17,334	$25,381	$2,954,072
221	$8,001	$17,381	$25,381	$2,936,691
222	$7,954	$17,428	$25,381	$2,919,263
223	$7,906	$17,475	$25,381	$2,901,789
224	$7,859	$17,522	$25,381	$2,884,266
225	$7,812	$17,570	$25,381	$2,866,697
226	$7,764	$17,617	$25,381	$2,849,079
227	$7,716	$17,665	$25,381	$2,831,414
228	$7,668	$17,713	$25,381	$2,813,702

第19年供款共

$304,575

第19年利息

$95,150

第19年共還本金

$209,424

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$7,620	$17,761	$25,381	$2,795,941
230	$7,572	$17,809	$25,381	$2,778,132
231	$7,524	$17,857	$25,381	$2,760,275
232	$7,476	$17,905	$25,381	$2,742,369
233	$7,427	$17,954	$25,381	$2,724,415
234	$7,379	$18,003	$25,381	$2,706,413
235	$7,330	$18,051	$25,381	$2,688,361
236	$7,281	$18,100	$25,381	$2,670,261
237	$7,232	$18,149	$25,381	$2,652,112
238	$7,183	$18,198	$25,381	$2,633,913
239	$7,134	$18,248	$25,381	$2,615,666
240	$7,084	$18,297	$25,381	$2,597,368

第20年供款共

$304,575

第20年利息

$88,242

第20年共還本金

$216,333

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$7,035	$18,347	$25,381	$2,579,022
242	$6,985	$18,396	$25,381	$2,560,625
243	$6,935	$18,446	$25,381	$2,542,179
244	$6,885	$18,496	$25,381	$2,523,683
245	$6,835	$18,546	$25,381	$2,505,137
246	$6,785	$18,596	$25,381	$2,486,540
247	$6,734	$18,647	$25,381	$2,467,893
248	$6,684	$18,697	$25,381	$2,449,196
249	$6,633	$18,748	$25,381	$2,430,448
250	$6,582	$18,799	$25,381	$2,411,649
251	$6,532	$18,850	$25,381	$2,392,800
252	$6,480	$18,901	$25,381	$2,373,899

第21年供款共

$304,575

第21年利息

$81,105

第21年共還本金

$223,470

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$6,429	$18,952	$25,381	$2,354,947
254	$6,378	$19,003	$25,381	$2,335,944
255	$6,327	$19,055	$25,381	$2,316,889
256	$6,275	$19,106	$25,381	$2,297,783
257	$6,223	$19,158	$25,381	$2,278,625
258	$6,171	$19,210	$25,381	$2,259,415
259	$6,119	$19,262	$25,381	$2,240,153
260	$6,067	$19,314	$25,381	$2,220,839
261	$6,015	$19,366	$25,381	$2,201,472
262	$5,962	$19,419	$25,381	$2,182,053
263	$5,910	$19,472	$25,381	$2,162,582
264	$5,857	$19,524	$25,381	$2,143,057

第22年供款共

$304,575

第22年利息

$73,733

第22年共還本金

$230,842

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,804	$19,577	$25,381	$2,123,480
266	$5,751	$19,630	$25,381	$2,103,850
267	$5,698	$19,683	$25,381	$2,084,167
268	$5,645	$19,737	$25,381	$2,064,430
269	$5,591	$19,790	$25,381	$2,044,640
270	$5,538	$19,844	$25,381	$2,024,796
271	$5,484	$19,897	$25,381	$2,004,899
272	$5,430	$19,951	$25,381	$1,984,948
273	$5,376	$20,005	$25,381	$1,964,942
274	$5,322	$20,060	$25,381	$1,944,883
275	$5,267	$20,114	$25,381	$1,924,769
276	$5,213	$20,168	$25,381	$1,904,601

第23年供款共

$304,575

第23年利息

$66,118

第23年共還本金

$238,457

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$5,158	$20,223	$25,381	$1,884,378
278	$5,104	$20,278	$25,381	$1,864,100
279	$5,049	$20,333	$25,381	$1,843,768
280	$4,994	$20,388	$25,381	$1,823,380
281	$4,938	$20,443	$25,381	$1,802,937
282	$4,883	$20,498	$25,381	$1,782,439
283	$4,827	$20,554	$25,381	$1,761,885
284	$4,772	$20,609	$25,381	$1,741,275
285	$4,716	$20,665	$25,381	$1,720,610
286	$4,660	$20,721	$25,381	$1,699,889
287	$4,604	$20,777	$25,381	$1,679,111
288	$4,548	$20,834	$25,381	$1,658,278

第24年供款共

$304,575

第24年利息

$58,252

第24年共還本金

$246,323

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,491	$20,890	$25,381	$1,637,388
290	$4,435	$20,947	$25,381	$1,616,441
291	$4,378	$21,003	$25,381	$1,595,438
292	$4,321	$21,060	$25,381	$1,574,377
293	$4,264	$21,117	$25,381	$1,553,260
294	$4,207	$21,174	$25,381	$1,532,086
295	$4,149	$21,232	$25,381	$1,510,854
296	$4,092	$21,289	$25,381	$1,489,565
297	$4,034	$21,347	$25,381	$1,468,218
298	$3,976	$21,405	$25,381	$1,446,813
299	$3,918	$21,463	$25,381	$1,425,350
300	$3,860	$21,521	$25,381	$1,403,829

第25年供款共

$304,575

第25年利息

$50,126

第25年共還本金

$254,449

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,802	$21,579	$25,381	$1,382,250
302	$3,744	$21,638	$25,381	$1,360,612
303	$3,685	$21,696	$25,381	$1,338,916
304	$3,626	$21,755	$25,381	$1,317,161
305	$3,567	$21,814	$25,381	$1,295,347
306	$3,508	$21,873	$25,381	$1,273,474
307	$3,449	$21,932	$25,381	$1,251,542
308	$3,390	$21,992	$25,381	$1,229,550
309	$3,330	$22,051	$25,381	$1,207,499
310	$3,270	$22,111	$25,381	$1,185,388
311	$3,210	$22,171	$25,381	$1,163,217
312	$3,150	$22,231	$25,381	$1,140,986

第26年供款共

$304,575

第26年利息

$41,732

第26年共還本金

$262,843

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,090	$22,291	$25,381	$1,118,695
314	$3,030	$22,351	$25,381	$1,096,344
315	$2,969	$22,412	$25,381	$1,073,932
316	$2,909	$22,473	$25,381	$1,051,459
317	$2,848	$22,534	$25,381	$1,028,926
318	$2,787	$22,595	$25,381	$1,006,331
319	$2,725	$22,656	$25,381	$983,675
320	$2,664	$22,717	$25,381	$960,958
321	$2,603	$22,779	$25,381	$938,180
322	$2,541	$22,840	$25,381	$915,339
323	$2,479	$22,902	$25,381	$892,437
324	$2,417	$22,964	$25,381	$869,473

第27年供款共

$304,575

第27年利息

$33,061

第27年共還本金

$271,513

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,355	$23,026	$25,381	$846,447
326	$2,292	$23,089	$25,381	$823,358
327	$2,230	$23,151	$25,381	$800,206
328	$2,167	$23,214	$25,381	$776,992
329	$2,104	$23,277	$25,381	$753,716
330	$2,041	$23,340	$25,381	$730,376
331	$1,978	$23,403	$25,381	$706,973
332	$1,915	$23,467	$25,381	$683,506
333	$1,851	$23,530	$25,381	$659,976
334	$1,787	$23,594	$25,381	$636,382
335	$1,724	$23,658	$25,381	$612,724
336	$1,659	$23,722	$25,381	$589,003

第28年供款共

$304,575

第28年利息

$24,105

第28年共還本金

$280,470

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,595	$23,786	$25,381	$565,217
338	$1,531	$23,850	$25,381	$541,366
339	$1,466	$23,915	$25,381	$517,451
340	$1,401	$23,980	$25,381	$493,471
341	$1,336	$24,045	$25,381	$469,427
342	$1,271	$24,110	$25,381	$445,317
343	$1,206	$24,175	$25,381	$421,142
344	$1,141	$24,241	$25,381	$396,901
345	$1,075	$24,306	$25,381	$372,595
346	$1,009	$24,372	$25,381	$348,223
347	$943	$24,438	$25,381	$323,784
348	$877	$24,504	$25,381	$299,280

第29年供款共

$304,575

第29年利息

$14,852

第29年共還本金

$289,723

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$811	$24,571	$25,381	$274,709
350	$744	$24,637	$25,381	$250,072
351	$677	$24,704	$25,381	$225,368
352	$610	$24,771	$25,381	$200,597
353	$543	$24,838	$25,381	$175,759
354	$476	$24,905	$25,381	$150,854
355	$409	$24,973	$25,381	$125,882
356	$341	$25,040	$25,381	$100,841
357	$273	$25,108	$25,381	$75,733
358	$205	$25,176	$25,381	$50,557
359	$137	$25,244	$25,381	$25,313
360	$69	$25,313	$25,381	$0

第30年供款共

$304,575

第30年利息

$5,295

第30年共還本金

$299,280

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$11,635,244

免責聲明

筍盤推介

按揭保險費
info