樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$0

借款月供 $25,773 , 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$11,686,251

每月供款
$25,773

首期

$2,078,000

總貸款額

$5,922,000

總利息

$3,356,251

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$2,408,000

按月供比率計算

$51,546

置業成本總預算

HK$2,408,000

首期

$2,078,000
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

$51,546

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

VR實景

馬鞍山翠擁華庭第02座

thumb_up

翠擁華庭大3房

實

816 呎

@9,804

建

1,052 呎

@7,605

local_offer 低水筍價 verified 首置必買

售$800 萬

實

816 呎

@9,804

建

1,052 呎

@7,605

售$800 萬

local_offer 低水筍價 verified 首置必買

西貢逸瓏海滙

thumb_up

西貢市樓新連花園

實

457 呎

@16,630

local_fire_department 至HIT verified 首置必買

售$760 萬

實

457 呎

@16,630

售$760 萬

local_fire_department 至HIT verified 首置必買

西貢高塘

thumb_up

高塘

建

1,500 呎

@5,667

售$850 萬

建

1,500 呎

@5,667

售$850 萬

獨家

360

上水上水粉錦公路

thumb_up

誠意推介....估凸價....🥰民宿feel.....全幢村屋🏡.... 🚙車泊門口

實

1,350 呎

@5,467

建

1,500 呎

@4,920

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

售$738 萬

實

1,350 呎

@5,467

建

1,500 呎

@4,920

售$738 萬

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

VR實景

馬鞍山雲海第01期榕海臺第01座

thumb_up

雲海榕海臺 1房低密度高尚住宅

實

383 呎

@18,538

transfer_within_a_station 人才必選

售$710 萬

實

383 呎

@18,538

售$710 萬

transfer_within_a_station 人才必選

白石角天賦海灣第20座

thumb_up

天賦海灣投資收租自住佳宜

實

653 呎

@13,476

建

832 呎

@10,577

real_estate_agent 罕有放盤 verified 首置必買

售$880 萬

實

653 呎

@13,476

建

832 呎

@10,577

售$880 萬

real_estate_agent 罕有放盤 verified 首置必買

馬鞍山天宇海第6A座

thumb_up

獨家天宇海 3房1套可約睇樓

實

694 呎

@12,968

建

914 呎

@9,847

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

售$900 萬

實

694 呎

@12,968

建

914 呎

@9,847

售$900 萬

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

沙田新城市廣場紅棉閣

thumb_up

高層兩房,開揚山景,站頂上蓋,有裝修,交通方便,配套齊全

實

583 呎

@14,237

建

688 呎

@12,064

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 verified 首置必買

售$830 萬

實

583 呎

@14,237

建

688 呎

@12,064

售$830 萬

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 verified 首置必買

西貢嘉林別墅

thumb_up

**低密度屋苑式_嘉林別墅連車位~~~又租$22000,又賣$850萬

實

552 呎

@15,036

建

759 呎

@10,935

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

售$830 萬

實

552 呎

@15,036

建

759 呎

@10,935

售$830 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

粉嶺綠悠軒第07座

thumb_up

全屋苑都好小供應仲要靚裝把握機會

實

706 呎

@10,765

建

1,010 呎

@7,525

directions_run 日內即走 hotel_class 樓王

售$760 萬

實

706 呎

@10,765

建

1,010 呎

@7,525

售$760 萬

directions_run 日內即走 hotel_class 樓王

VR實景

馬鞍山嵐岸第03座

thumb_up

對流3房有匙即睇

實

660 呎

@13,030

建

900 呎

@9,556

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$860 萬

實

660 呎

@13,030

建

900 呎

@9,556

售$860 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

粉嶺海燕花園第02期

thumb_up

海燕花園第02期地下連花園

實

630 呎

@11,111

local_fire_department 至HIT

售$700 萬

實

630 呎

@11,111

售$700 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$35,443	$27,235	$22,318	$19,047
1.500	$36,760	$28,576	$23,684	$20,438
2.000	$38,109	$29,958	$25,101	$21,889
2.500	$39,487	$31,381	$26,567	$23,399
3.000	$40,896	$32,843	$28,083	$24,967
3.250	$41,612	$33,589	$28,859	$25,773
3.500	$42,335	$34,345	$29,647	$26,592
4.000	$43,804	$35,886	$31,258	$28,273
4.500	$45,303	$37,465	$32,916	$30,006
5.000	$46,831	$39,083	$34,619	$31,791
5.500	$48,388	$40,737	$36,366	$33,624
6.000	$49,973	$42,427	$38,156	$35,505

每月供款$25,773

年期

30年

貸款金額

$5,922,000

總利息

$3,356,251

總貸款連利息

$9,278,251

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$16,039	$9,734	$25,773	$5,912,266
2	$16,012	$9,761	$25,773	$5,902,505
3	$15,986	$9,787	$25,773	$5,892,718
4	$15,959	$9,813	$25,773	$5,882,905
5	$15,933	$9,840	$25,773	$5,873,065
6	$15,906	$9,867	$25,773	$5,863,198
7	$15,879	$9,893	$25,773	$5,853,305
8	$15,853	$9,920	$25,773	$5,843,384
9	$15,826	$9,947	$25,773	$5,833,437
10	$15,799	$9,974	$25,773	$5,823,463
11	$15,772	$10,001	$25,773	$5,813,462
12	$15,745	$10,028	$25,773	$5,803,434

第1年供款共

$309,275

第1年利息

$190,709

第1年共還本金

$118,566

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$15,718	$10,055	$25,773	$5,793,379
14	$15,690	$10,083	$25,773	$5,783,296
15	$15,663	$10,110	$25,773	$5,773,187
16	$15,636	$10,137	$25,773	$5,763,049
17	$15,608	$10,165	$25,773	$5,752,885
18	$15,581	$10,192	$25,773	$5,742,693
19	$15,553	$10,220	$25,773	$5,732,473
20	$15,525	$10,247	$25,773	$5,722,225
21	$15,498	$10,275	$25,773	$5,711,950
22	$15,470	$10,303	$25,773	$5,701,647
23	$15,442	$10,331	$25,773	$5,691,316
24	$15,414	$10,359	$25,773	$5,680,957

第2年供款共

$309,275

第2年利息

$186,798

第2年共還本金

$122,477

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$15,386	$10,387	$25,773	$5,670,570
26	$15,358	$10,415	$25,773	$5,660,155
27	$15,330	$10,443	$25,773	$5,649,712
28	$15,301	$10,472	$25,773	$5,639,240
29	$15,273	$10,500	$25,773	$5,628,740
30	$15,245	$10,528	$25,773	$5,618,212
31	$15,216	$10,557	$25,773	$5,607,655
32	$15,187	$10,586	$25,773	$5,597,069
33	$15,159	$10,614	$25,773	$5,586,455
34	$15,130	$10,643	$25,773	$5,575,812
35	$15,101	$10,672	$25,773	$5,565,140
36	$15,072	$10,701	$25,773	$5,554,440

第3年供款共

$309,275

第3年利息

$182,758

第3年共還本金

$126,517

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$15,043	$10,730	$25,773	$5,543,710
38	$15,014	$10,759	$25,773	$5,532,951
39	$14,985	$10,788	$25,773	$5,522,163
40	$14,956	$10,817	$25,773	$5,511,346
41	$14,927	$10,846	$25,773	$5,500,500
42	$14,897	$10,876	$25,773	$5,489,624
43	$14,868	$10,905	$25,773	$5,478,719
44	$14,838	$10,935	$25,773	$5,467,784
45	$14,809	$10,964	$25,773	$5,456,820
46	$14,779	$10,994	$25,773	$5,445,826
47	$14,749	$11,024	$25,773	$5,434,802
48	$14,719	$11,054	$25,773	$5,423,749

第4年供款共

$309,275

第4年利息

$178,584

第4年共還本金

$130,691

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$14,689	$11,084	$25,773	$5,412,665
50	$14,659	$11,114	$25,773	$5,401,551
51	$14,629	$11,144	$25,773	$5,390,408
52	$14,599	$11,174	$25,773	$5,379,234
53	$14,569	$11,204	$25,773	$5,368,030
54	$14,538	$11,235	$25,773	$5,356,795
55	$14,508	$11,265	$25,773	$5,345,530
56	$14,477	$11,295	$25,773	$5,334,235
57	$14,447	$11,326	$25,773	$5,322,909
58	$14,416	$11,357	$25,773	$5,311,552
59	$14,385	$11,387	$25,773	$5,300,164
60	$14,355	$11,418	$25,773	$5,288,746

第5年供款共

$309,275

第5年利息

$174,273

第5年共還本金

$135,002

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$14,324	$11,449	$25,773	$5,277,297
62	$14,293	$11,480	$25,773	$5,265,817
63	$14,262	$11,511	$25,773	$5,254,305
64	$14,230	$11,543	$25,773	$5,242,763
65	$14,199	$11,574	$25,773	$5,231,189
66	$14,168	$11,605	$25,773	$5,219,584
67	$14,136	$11,637	$25,773	$5,207,947
68	$14,105	$11,668	$25,773	$5,196,279
69	$14,073	$11,700	$25,773	$5,184,580
70	$14,042	$11,731	$25,773	$5,172,848
71	$14,010	$11,763	$25,773	$5,161,085
72	$13,978	$11,795	$25,773	$5,149,290

第6年供款共

$309,275

第6年利息

$169,819

第6年共還本金

$139,456

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$13,946	$11,827	$25,773	$5,137,463
74	$13,914	$11,859	$25,773	$5,125,604
75	$13,882	$11,891	$25,773	$5,113,713
76	$13,850	$11,923	$25,773	$5,101,790
77	$13,817	$11,956	$25,773	$5,089,834
78	$13,785	$11,988	$25,773	$5,077,847
79	$13,753	$12,020	$25,773	$5,065,826
80	$13,720	$12,053	$25,773	$5,053,773
81	$13,687	$12,086	$25,773	$5,041,688
82	$13,655	$12,118	$25,773	$5,029,569
83	$13,622	$12,151	$25,773	$5,017,418
84	$13,589	$12,184	$25,773	$5,005,234

第7年供款共

$309,275

第7年利息

$165,219

第7年共還本金

$144,056

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$13,556	$12,217	$25,773	$4,993,017
86	$13,523	$12,250	$25,773	$4,980,767
87	$13,490	$12,283	$25,773	$4,968,483
88	$13,456	$12,317	$25,773	$4,956,167
89	$13,423	$12,350	$25,773	$4,943,817
90	$13,390	$12,383	$25,773	$4,931,433
91	$13,356	$12,417	$25,773	$4,919,016
92	$13,322	$12,451	$25,773	$4,906,566
93	$13,289	$12,484	$25,773	$4,894,082
94	$13,255	$12,518	$25,773	$4,881,563
95	$13,221	$12,552	$25,773	$4,869,011
96	$13,187	$12,586	$25,773	$4,856,425

第8年供款共

$309,275

第8年利息

$160,466

第8年共還本金

$148,809

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$13,153	$12,620	$25,773	$4,843,805
98	$13,119	$12,654	$25,773	$4,831,151
99	$13,084	$12,689	$25,773	$4,818,462
100	$13,050	$12,723	$25,773	$4,805,740
101	$13,016	$12,757	$25,773	$4,792,982
102	$12,981	$12,792	$25,773	$4,780,190
103	$12,946	$12,827	$25,773	$4,767,364
104	$12,912	$12,861	$25,773	$4,754,502
105	$12,877	$12,896	$25,773	$4,741,606
106	$12,842	$12,931	$25,773	$4,728,675
107	$12,807	$12,966	$25,773	$4,715,709
108	$12,772	$13,001	$25,773	$4,702,708

第9年供款共

$309,275

第9年利息

$155,557

第9年共還本金

$153,718

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$12,737	$13,036	$25,773	$4,689,671
110	$12,701	$13,072	$25,773	$4,676,600
111	$12,666	$13,107	$25,773	$4,663,493
112	$12,630	$13,143	$25,773	$4,650,350
113	$12,595	$13,178	$25,773	$4,637,172
114	$12,559	$13,214	$25,773	$4,623,958
115	$12,523	$13,250	$25,773	$4,610,708
116	$12,487	$13,286	$25,773	$4,597,423
117	$12,451	$13,322	$25,773	$4,584,101
118	$12,415	$13,358	$25,773	$4,570,743
119	$12,379	$13,394	$25,773	$4,557,349
120	$12,343	$13,430	$25,773	$4,543,919

第10年供款共

$309,275

第10年利息

$150,487

第10年共還本金

$158,788

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$12,306	$13,466	$25,773	$4,530,453
122	$12,270	$13,503	$25,773	$4,516,950
123	$12,233	$13,540	$25,773	$4,503,410
124	$12,197	$13,576	$25,773	$4,489,834
125	$12,160	$13,613	$25,773	$4,476,221
126	$12,123	$13,650	$25,773	$4,462,572
127	$12,086	$13,687	$25,773	$4,448,885
128	$12,049	$13,724	$25,773	$4,435,161
129	$12,012	$13,761	$25,773	$4,421,400
130	$11,975	$13,798	$25,773	$4,407,602
131	$11,937	$13,836	$25,773	$4,393,766
132	$11,900	$13,873	$25,773	$4,379,893

第11年供款共

$309,275

第11年利息

$145,248

第11年共還本金

$164,027

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$11,862	$13,911	$25,773	$4,365,982
134	$11,825	$13,948	$25,773	$4,352,034
135	$11,787	$13,986	$25,773	$4,338,048
136	$11,749	$14,024	$25,773	$4,324,023
137	$11,711	$14,062	$25,773	$4,309,961
138	$11,673	$14,100	$25,773	$4,295,861
139	$11,635	$14,138	$25,773	$4,281,723
140	$11,596	$14,177	$25,773	$4,267,546
141	$11,558	$14,215	$25,773	$4,253,331
142	$11,519	$14,253	$25,773	$4,239,078
143	$11,481	$14,292	$25,773	$4,224,786
144	$11,442	$14,331	$25,773	$4,210,455

第12年供款共

$309,275

第12年利息

$139,837

第12年共還本金

$169,438

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$11,403	$14,370	$25,773	$4,196,086
146	$11,364	$14,409	$25,773	$4,181,677
147	$11,325	$14,448	$25,773	$4,167,229
148	$11,286	$14,487	$25,773	$4,152,743
149	$11,247	$14,526	$25,773	$4,138,217
150	$11,208	$14,565	$25,773	$4,123,652
151	$11,168	$14,605	$25,773	$4,109,047
152	$11,129	$14,644	$25,773	$4,094,403
153	$11,089	$14,684	$25,773	$4,079,719
154	$11,049	$14,724	$25,773	$4,064,995
155	$11,009	$14,764	$25,773	$4,050,232
156	$10,969	$14,804	$25,773	$4,035,428

第13年供款共

$309,275

第13年利息

$134,248

第13年共還本金

$175,027

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$10,929	$14,844	$25,773	$4,020,584
158	$10,889	$14,884	$25,773	$4,005,701
159	$10,849	$14,924	$25,773	$3,990,776
160	$10,808	$14,965	$25,773	$3,975,812
161	$10,768	$15,005	$25,773	$3,960,807
162	$10,727	$15,046	$25,773	$3,945,761
163	$10,686	$15,086	$25,773	$3,930,675
164	$10,646	$15,127	$25,773	$3,915,547
165	$10,605	$15,168	$25,773	$3,900,379
166	$10,564	$15,209	$25,773	$3,885,169
167	$10,522	$15,251	$25,773	$3,869,919
168	$10,481	$15,292	$25,773	$3,854,627

第14年供款共

$309,275

第14年利息

$128,474

第14年共還本金

$180,801

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$10,440	$15,333	$25,773	$3,839,294
170	$10,398	$15,375	$25,773	$3,823,919
171	$10,356	$15,416	$25,773	$3,808,502
172	$10,315	$15,458	$25,773	$3,793,044
173	$10,273	$15,500	$25,773	$3,777,544
174	$10,231	$15,542	$25,773	$3,762,002
175	$10,189	$15,584	$25,773	$3,746,418
176	$10,147	$15,626	$25,773	$3,730,791
177	$10,104	$15,669	$25,773	$3,715,123
178	$10,062	$15,711	$25,773	$3,699,412
179	$10,019	$15,754	$25,773	$3,683,658
180	$9,977	$15,796	$25,773	$3,667,862

第15年供款共

$309,275

第15年利息

$122,510

第15年共還本金

$186,765

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$9,934	$15,839	$25,773	$3,652,023
182	$9,891	$15,882	$25,773	$3,636,140
183	$9,848	$15,925	$25,773	$3,620,215
184	$9,805	$15,968	$25,773	$3,604,247
185	$9,762	$16,011	$25,773	$3,588,236
186	$9,718	$16,055	$25,773	$3,572,181
187	$9,675	$16,098	$25,773	$3,556,083
188	$9,631	$16,142	$25,773	$3,539,941
189	$9,587	$16,186	$25,773	$3,523,755
190	$9,544	$16,229	$25,773	$3,507,526
191	$9,500	$16,273	$25,773	$3,491,253
192	$9,455	$16,317	$25,773	$3,474,935

第16年供款共

$309,275

第16年利息

$116,349

第16年共還本金

$192,926

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$9,411	$16,362	$25,773	$3,458,574
194	$9,367	$16,406	$25,773	$3,442,168
195	$9,323	$16,450	$25,773	$3,425,717
196	$9,278	$16,495	$25,773	$3,409,222
197	$9,233	$16,540	$25,773	$3,392,683
198	$9,189	$16,584	$25,773	$3,376,098
199	$9,144	$16,629	$25,773	$3,359,469
200	$9,099	$16,674	$25,773	$3,342,795
201	$9,053	$16,720	$25,773	$3,326,075
202	$9,008	$16,765	$25,773	$3,309,310
203	$8,963	$16,810	$25,773	$3,292,500
204	$8,917	$16,856	$25,773	$3,275,644

第17年供款共

$309,275

第17年利息

$109,984

第17年共還本金

$199,291

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$8,872	$16,901	$25,773	$3,258,743
206	$8,826	$16,947	$25,773	$3,241,796
207	$8,780	$16,993	$25,773	$3,224,803
208	$8,734	$17,039	$25,773	$3,207,764
209	$8,688	$17,085	$25,773	$3,190,678
210	$8,641	$17,131	$25,773	$3,173,547
211	$8,595	$17,178	$25,773	$3,156,369
212	$8,548	$17,224	$25,773	$3,139,145
213	$8,502	$17,271	$25,773	$3,121,874
214	$8,455	$17,318	$25,773	$3,104,556
215	$8,408	$17,365	$25,773	$3,087,191
216	$8,361	$17,412	$25,773	$3,069,779

第18年供款共

$309,275

第18年利息

$103,410

第18年共還本金

$205,865

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$8,314	$17,459	$25,773	$3,052,320
218	$8,267	$17,506	$25,773	$3,034,814
219	$8,219	$17,554	$25,773	$3,017,260
220	$8,172	$17,601	$25,773	$2,999,659
221	$8,124	$17,649	$25,773	$2,982,010
222	$8,076	$17,697	$25,773	$2,964,314
223	$8,028	$17,745	$25,773	$2,946,569
224	$7,980	$17,793	$25,773	$2,928,777
225	$7,932	$17,841	$25,773	$2,910,936
226	$7,884	$17,889	$25,773	$2,893,047
227	$7,835	$17,938	$25,773	$2,875,109
228	$7,787	$17,986	$25,773	$2,857,123

第19年供款共

$309,275

第19年利息

$96,619

第19年共還本金

$212,656

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$7,738	$18,035	$25,773	$2,839,088
230	$7,689	$18,084	$25,773	$2,821,004
231	$7,640	$18,133	$25,773	$2,802,872
232	$7,591	$18,182	$25,773	$2,784,690
233	$7,542	$18,231	$25,773	$2,766,459
234	$7,492	$18,280	$25,773	$2,748,178
235	$7,443	$18,330	$25,773	$2,729,848
236	$7,393	$18,380	$25,773	$2,711,469
237	$7,344	$18,429	$25,773	$2,693,039
238	$7,294	$18,479	$25,773	$2,674,560
239	$7,244	$18,529	$25,773	$2,656,031
240	$7,193	$18,580	$25,773	$2,637,451

第20年供款共

$309,275

第20年利息

$89,603

第20年共還本金

$219,672

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$7,143	$18,630	$25,773	$2,618,822
242	$7,093	$18,680	$25,773	$2,600,141
243	$7,042	$18,731	$25,773	$2,581,410
244	$6,991	$18,782	$25,773	$2,562,629
245	$6,940	$18,832	$25,773	$2,543,796
246	$6,889	$18,883	$25,773	$2,524,913
247	$6,838	$18,935	$25,773	$2,505,978
248	$6,787	$18,986	$25,773	$2,486,992
249	$6,736	$19,037	$25,773	$2,467,955
250	$6,684	$19,089	$25,773	$2,448,866
251	$6,632	$19,141	$25,773	$2,429,726
252	$6,581	$19,192	$25,773	$2,410,533

第21年供款共

$309,275

第21年利息

$82,357

第21年共還本金

$226,918

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$6,529	$19,244	$25,773	$2,391,289
254	$6,476	$19,297	$25,773	$2,371,992
255	$6,424	$19,349	$25,773	$2,352,643
256	$6,372	$19,401	$25,773	$2,333,242
257	$6,319	$19,454	$25,773	$2,313,789
258	$6,267	$19,506	$25,773	$2,294,282
259	$6,214	$19,559	$25,773	$2,274,723
260	$6,161	$19,612	$25,773	$2,255,111
261	$6,108	$19,665	$25,773	$2,235,445
262	$6,054	$19,719	$25,773	$2,215,727
263	$6,001	$19,772	$25,773	$2,195,955
264	$5,947	$19,826	$25,773	$2,176,129

第22年供款共

$309,275

第22年利息

$74,871

第22年共還本金

$234,404

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,894	$19,879	$25,773	$2,156,250
266	$5,840	$19,933	$25,773	$2,136,317
267	$5,786	$19,987	$25,773	$2,116,330
268	$5,732	$20,041	$25,773	$2,096,289
269	$5,677	$20,095	$25,773	$2,076,193
270	$5,623	$20,150	$25,773	$2,056,043
271	$5,568	$20,204	$25,773	$2,035,839
272	$5,514	$20,259	$25,773	$2,015,580
273	$5,459	$20,314	$25,773	$1,995,266
274	$5,404	$20,369	$25,773	$1,974,897
275	$5,349	$20,424	$25,773	$1,954,472
276	$5,293	$20,480	$25,773	$1,933,993

第23年供款共

$309,275

第23年利息

$67,139

第23年共還本金

$242,137

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$5,238	$20,535	$25,773	$1,913,458
278	$5,182	$20,591	$25,773	$1,892,867
279	$5,127	$20,646	$25,773	$1,872,221
280	$5,071	$20,702	$25,773	$1,851,518
281	$5,015	$20,758	$25,773	$1,830,760
282	$4,958	$20,815	$25,773	$1,809,945
283	$4,902	$20,871	$25,773	$1,789,074
284	$4,845	$20,928	$25,773	$1,768,147
285	$4,789	$20,984	$25,773	$1,747,163
286	$4,732	$21,041	$25,773	$1,726,122
287	$4,675	$21,098	$25,773	$1,705,024
288	$4,618	$21,155	$25,773	$1,683,869

第24年供款共

$309,275

第24年利息

$59,151

第24年共還本金

$250,124

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,560	$21,212	$25,773	$1,662,656
290	$4,503	$21,270	$25,773	$1,641,386
291	$4,445	$21,327	$25,773	$1,620,059
292	$4,388	$21,385	$25,773	$1,598,673
293	$4,330	$21,443	$25,773	$1,577,230
294	$4,272	$21,501	$25,773	$1,555,729
295	$4,213	$21,559	$25,773	$1,534,170
296	$4,155	$21,618	$25,773	$1,512,552
297	$4,096	$21,676	$25,773	$1,490,875
298	$4,038	$21,735	$25,773	$1,469,140
299	$3,979	$21,794	$25,773	$1,447,346
300	$3,920	$21,853	$25,773	$1,425,493

第25年供款共

$309,275

第25年利息

$50,900

第25年共還本金

$258,375

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,861	$21,912	$25,773	$1,403,581
302	$3,801	$21,972	$25,773	$1,381,609
303	$3,742	$22,031	$25,773	$1,359,578
304	$3,682	$22,091	$25,773	$1,337,488
305	$3,622	$22,151	$25,773	$1,315,337
306	$3,562	$22,211	$25,773	$1,293,126
307	$3,502	$22,271	$25,773	$1,270,856
308	$3,442	$22,331	$25,773	$1,248,525
309	$3,381	$22,391	$25,773	$1,226,133
310	$3,321	$22,452	$25,773	$1,203,681
311	$3,260	$22,513	$25,773	$1,181,168
312	$3,199	$22,574	$25,773	$1,158,594

第26年供款共

$309,275

第26年利息

$42,376

第26年共還本金

$266,899

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,138	$22,635	$25,773	$1,135,959
314	$3,077	$22,696	$25,773	$1,113,263
315	$3,015	$22,758	$25,773	$1,090,505
316	$2,953	$22,819	$25,773	$1,067,685
317	$2,892	$22,881	$25,773	$1,044,804
318	$2,830	$22,943	$25,773	$1,021,861
319	$2,768	$23,005	$25,773	$998,856
320	$2,705	$23,068	$25,773	$975,788
321	$2,643	$23,130	$25,773	$952,658
322	$2,580	$23,193	$25,773	$929,465
323	$2,517	$23,256	$25,773	$906,209
324	$2,454	$23,319	$25,773	$882,891

第27年供款共

$309,275

第27年利息

$33,572

第27年共還本金

$275,703

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,391	$23,382	$25,773	$859,509
326	$2,328	$23,445	$25,773	$836,064
327	$2,264	$23,509	$25,773	$812,555
328	$2,201	$23,572	$25,773	$788,983
329	$2,137	$23,636	$25,773	$765,347
330	$2,073	$23,700	$25,773	$741,647
331	$2,009	$23,764	$25,773	$717,883
332	$1,944	$23,829	$25,773	$694,054
333	$1,880	$23,893	$25,773	$670,161
334	$1,815	$23,958	$25,773	$646,203
335	$1,750	$24,023	$25,773	$622,180
336	$1,685	$24,088	$25,773	$598,092

第28年供款共

$309,275

第28年利息

$24,476

第28年共還本金

$284,799

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,620	$24,153	$25,773	$573,939
338	$1,554	$24,218	$25,773	$549,721
339	$1,489	$24,284	$25,773	$525,437
340	$1,423	$24,350	$25,773	$501,087
341	$1,357	$24,416	$25,773	$476,671
342	$1,291	$24,482	$25,773	$452,189
343	$1,225	$24,548	$25,773	$427,641
344	$1,158	$24,615	$25,773	$403,026
345	$1,092	$24,681	$25,773	$378,345
346	$1,025	$24,748	$25,773	$353,596
347	$958	$24,815	$25,773	$328,781
348	$890	$24,882	$25,773	$303,899

第29年供款共

$309,275

第29年利息

$15,081

第29年共還本金

$294,194

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$823	$24,950	$25,773	$278,949
350	$755	$25,017	$25,773	$253,931
351	$688	$25,085	$25,773	$228,846
352	$620	$25,153	$25,773	$203,693
353	$552	$25,221	$25,773	$178,472
354	$483	$25,290	$25,773	$153,182
355	$415	$25,358	$25,773	$127,824
356	$346	$25,427	$25,773	$102,397
357	$277	$25,496	$25,773	$76,902
358	$208	$25,565	$25,773	$51,337
359	$139	$25,634	$25,773	$25,703
360	$70	$25,703	$25,773	$0

第30年供款共

$309,275

第30年利息

$5,376

第30年共還本金

$303,899

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$11,686,251

免責聲明

筍盤推介

按揭保險費
info