樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$110,614

借款月供 $536 , 共加借HK$110,614

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$9,891,726

每月供款
$25,356

首期

$569,000

總貸款額

$5,231,614

總利息

$3,896,187

印花稅

$128,025

其他

$66,900

置業成本總預算

HK$763,925

按月供比率計算

$50,710

置業成本總預算

HK$763,925

首期

$569,000
印花稅

$128,025
- AVD
  
  $128,025
律師費

$ 10,000
代理佣金

$56,900
按揭保險費

$110,614

最低每月入息要求

按月供比率計算

$50,710

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。計算只作參考用途，計算詳情請參閱「最新按揭措施」。一切資料以金管局、按證公司及稅務局等機構之最新公布為準。

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

沙田金禧花園

thumb_up

^大圍市中心^ 企理兩房, 即買即住!

實

328 呎

@16,768

建

434 呎

@12,673

local_fire_department 至HIT directions_run 日內即走 verified 首置必買

售$550 萬

實

328 呎

@16,768

建

434 呎

@12,673

售$550 萬

local_fire_department 至HIT directions_run 日內即走 verified 首置必買

沙田沙田第一城

thumb_up

高層靚裝開揚投資/自住精選

實

327 呎

@15,596

建

395 呎

@12,911

directions_run 日內即走

售$510 萬

實

327 呎

@15,596

建

395 呎

@12,911

售$510 萬

directions_run 日內即走

沙田翠麗花園

thumb_up

翠麗花園恆基鐵路盤 3分鐘馬鐵站

實

421 呎

@11,876

建

523 呎

@9,560

local_fire_department 至HIT

售$500 萬

實

421 呎

@11,876

建

523 呎

@9,560

售$500 萬

local_fire_department 至HIT

KOL實拍

大埔企嶺下老圍

thumb_up

西沙新樓3房地下連平台

實

700 呎

@7,571

建

700 呎

@7,571

local_offer 低水筍價 vpn_key 有匙即睇

售$530 萬

實

700 呎

@7,571

建

700 呎

@7,571

售$530 萬

local_offer 低水筍價 vpn_key 有匙即睇

獨家

VR實景

沙田薈蕎

thumb_up

[ 獨家 ] 天然氧Bar生活🏡 接近 [ 全新裝修 ] 1️⃣ 大房 [ 瞬間連接"大圍MTR🚅站" & 市中心🏦 ] 靜中帶旺.

實

389 呎

@14,910

local_fire_department 至HIT verified 首置必買 pets 愛竉必選 price_change 蝕讓盤

售$580 萬

實

389 呎

@14,910

售$580 萬

local_fire_department 至HIT verified 首置必買 pets 愛竉必選 price_change 蝕讓盤

獨家

VR實景

沙田沙田第一城第03期第31座

thumb_up

收租藍籌屋苑,實用型兩房,地鐵四通八達,26分鍾到金鐘

實

327 呎

@15,291

建

395 呎

@12,658

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇

售$500 萬

實

327 呎

@15,291

建

395 呎

@12,658

售$500 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇

大埔嘉熙

thumb_up

撿漏,等得到地鐵你嬴

實

325 呎

@18,462

verified 首置必買 flight_takeoff 移民急讓

售$600 萬

實

325 呎

@18,462

售$600 萬

verified 首置必買 flight_takeoff 移民急讓

粉嶺綠悠軒

thumb_up

極靚裝修三房,連主人房廁

實

612 呎

@10,752

建

878 呎

@7,494

local_offer 低水筍價 verified 首置必買

售$658 萬

實

612 呎

@10,752

建

878 呎

@7,494

售$658 萬

local_offer 低水筍價 verified 首置必買

沙田花園城

thumb_up

中層向北兩房

實

312 呎

@15,385

建

486 呎

@9,877

local_fire_department 至HIT

售$480 萬

實

312 呎

@15,385

建

486 呎

@9,877

售$480 萬

local_fire_department 至HIT

馬鞍山薈朗第02座

thumb_up

市場最筍 2房半新樓

實

411 呎

@14,599

local_fire_department 至HIT real_estate_agent 罕有放盤

售$600 萬

實

411 呎

@14,599

售$600 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

沙田薈蕎 2翼高層開揚

thumb_up

薈蕎 2翼高層開揚

實

262 呎

@21,756

售$570 萬

實

262 呎

@21,756

售$570 萬

馬鞍山新港城

thumb_up

新港城商場上蓋球場景有裝修

實

363 呎

@16,529

建

496 呎

@12,097

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 verified 首置必買

售$600 萬

實

363 呎

@16,529

建

496 呎

@12,097

售$600 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 verified 首置必買

利率	15年	20年	25年	30年
1.000	$31,311	$24,060	$19,717	$16,827
1.500	$32,475	$25,245	$20,923	$18,055
2.000	$33,666	$26,466	$22,174	$19,337
2.500	$34,884	$27,722	$23,470	$20,671
3.000	$36,129	$29,014	$24,809	$22,057
3.500	$37,400	$30,341	$26,191	$23,492
4.000	$38,698	$31,703	$27,614	$24,977
4.125	$39,026	$32,048	$27,977	$25,355
4.500	$40,021	$33,098	$29,079	$26,508
5.000	$41,371	$34,526	$30,583	$28,084
5.500	$42,747	$35,988	$32,127	$29,705
6.000	$44,147	$37,481	$33,707	$31,366

每月供款$25,356

年期

30年

貸款金額

$5,231,613.6

總利息

$3,896,187

總貸款連利息

$9,127,800.6

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$17,984	$7,371	$25,355	$5,224,242
2	$17,958	$7,397	$25,355	$5,216,846
3	$17,933	$7,422	$25,355	$5,209,424
4	$17,907	$7,448	$25,355	$5,201,976
5	$17,882	$7,473	$25,355	$5,194,503
6	$17,856	$7,499	$25,355	$5,187,004
7	$17,830	$7,525	$25,355	$5,179,479
8	$17,804	$7,551	$25,355	$5,171,929
9	$17,779	$7,576	$25,355	$5,164,352
10	$17,752	$7,603	$25,355	$5,156,750
11	$17,726	$7,629	$25,355	$5,149,121
12	$17,700	$7,655	$25,355	$5,141,466

第1年供款共

$304,260

第1年利息

$214,112

第1年共還本金

$90,148

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$17,674	$7,681	$25,355	$5,133,785
14	$17,647	$7,708	$25,355	$5,126,077
15	$17,621	$7,734	$25,355	$5,118,343
16	$17,594	$7,761	$25,355	$5,110,582
17	$17,568	$7,787	$25,355	$5,102,795
18	$17,541	$7,814	$25,355	$5,094,981
19	$17,514	$7,841	$25,355	$5,087,140
20	$17,487	$7,868	$25,355	$5,079,272
21	$17,460	$7,895	$25,355	$5,071,377
22	$17,433	$7,922	$25,355	$5,063,455
23	$17,406	$7,949	$25,355	$5,055,505
24	$17,378	$7,977	$25,355	$5,047,529

第2年供款共

$304,260

第2年利息

$210,323

第2年共還本金

$93,937

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$17,351	$8,004	$25,355	$5,039,524
26	$17,323	$8,032	$25,355	$5,031,493
27	$17,296	$8,059	$25,355	$5,023,434
28	$17,268	$8,087	$25,355	$5,015,347
29	$17,240	$8,115	$25,355	$5,007,232
30	$17,212	$8,143	$25,355	$4,999,089
31	$17,184	$8,171	$25,355	$4,990,919
32	$17,156	$8,199	$25,355	$4,982,720
33	$17,128	$8,227	$25,355	$4,974,493
34	$17,100	$8,255	$25,355	$4,966,238
35	$17,071	$8,284	$25,355	$4,957,954
36	$17,043	$8,312	$25,355	$4,949,642

第3年供款共

$304,260

第3年利息

$206,374

第3年共還本金

$97,886

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$17,014	$8,341	$25,355	$4,941,302
38	$16,986	$8,369	$25,355	$4,932,932
39	$16,957	$8,398	$25,355	$4,924,534
40	$16,928	$8,427	$25,355	$4,916,107
41	$16,899	$8,456	$25,355	$4,907,652
42	$16,870	$8,485	$25,355	$4,899,167
43	$16,841	$8,514	$25,355	$4,890,652
44	$16,812	$8,543	$25,355	$4,882,109
45	$16,782	$8,573	$25,355	$4,873,536
46	$16,753	$8,602	$25,355	$4,864,934
47	$16,723	$8,632	$25,355	$4,856,302
48	$16,694	$8,661	$25,355	$4,847,641

第4年供款共

$304,260

第4年利息

$202,259

第4年共還本金

$102,001

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$16,664	$8,691	$25,355	$4,838,950
50	$16,634	$8,721	$25,355	$4,830,229
51	$16,604	$8,751	$25,355	$4,821,477
52	$16,574	$8,781	$25,355	$4,812,696
53	$16,544	$8,811	$25,355	$4,803,885
54	$16,513	$8,842	$25,355	$4,795,043
55	$16,483	$8,872	$25,355	$4,786,171
56	$16,452	$8,903	$25,355	$4,777,269
57	$16,422	$8,933	$25,355	$4,768,336
58	$16,391	$8,964	$25,355	$4,759,372
59	$16,360	$8,995	$25,355	$4,750,377
60	$16,329	$9,026	$25,355	$4,741,351

第5年供款共

$304,260

第5年利息

$197,971

第5年共還本金

$106,289

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$16,298	$9,057	$25,355	$4,732,295
62	$16,267	$9,088	$25,355	$4,723,207
63	$16,236	$9,119	$25,355	$4,714,088
64	$16,205	$9,150	$25,355	$4,704,938
65	$16,173	$9,182	$25,355	$4,695,756
66	$16,142	$9,213	$25,355	$4,686,543
67	$16,110	$9,245	$25,355	$4,677,298
68	$16,078	$9,277	$25,355	$4,668,021
69	$16,046	$9,309	$25,355	$4,658,712
70	$16,014	$9,341	$25,355	$4,649,372
71	$15,982	$9,373	$25,355	$4,639,999
72	$15,950	$9,405	$25,355	$4,630,594

第6年供款共

$304,260

第6年利息

$193,502

第6年共還本金

$110,758

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$15,918	$9,437	$25,355	$4,621,156
74	$15,885	$9,470	$25,355	$4,611,687
75	$15,853	$9,502	$25,355	$4,602,184
76	$15,820	$9,535	$25,355	$4,592,649
77	$15,787	$9,568	$25,355	$4,583,082
78	$15,754	$9,601	$25,355	$4,573,481
79	$15,721	$9,634	$25,355	$4,563,847
80	$15,688	$9,667	$25,355	$4,554,180
81	$15,655	$9,700	$25,355	$4,544,480
82	$15,622	$9,733	$25,355	$4,534,747
83	$15,588	$9,767	$25,355	$4,524,980
84	$15,555	$9,800	$25,355	$4,515,180

第7年供款共

$304,260

第7年利息

$188,846

第7年共還本金

$115,414

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$15,521	$9,834	$25,355	$4,505,346
86	$15,487	$9,868	$25,355	$4,495,478
87	$15,453	$9,902	$25,355	$4,485,576
88	$15,419	$9,936	$25,355	$4,475,640
89	$15,385	$9,970	$25,355	$4,465,670
90	$15,351	$10,004	$25,355	$4,455,666
91	$15,316	$10,039	$25,355	$4,445,627
92	$15,282	$10,073	$25,355	$4,435,554
93	$15,247	$10,108	$25,355	$4,425,446
94	$15,212	$10,143	$25,355	$4,415,304
95	$15,178	$10,177	$25,355	$4,405,127
96	$15,143	$10,212	$25,355	$4,394,914

第8年供款共

$304,260

第8年利息

$183,994

第8年共還本金

$120,266

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$15,108	$10,247	$25,355	$4,384,667
98	$15,072	$10,283	$25,355	$4,374,384
99	$15,037	$10,318	$25,355	$4,364,066
100	$15,001	$10,354	$25,355	$4,353,712
101	$14,966	$10,389	$25,355	$4,343,323
102	$14,930	$10,425	$25,355	$4,332,898
103	$14,894	$10,461	$25,355	$4,322,438
104	$14,858	$10,497	$25,355	$4,311,941
105	$14,822	$10,533	$25,355	$4,301,408
106	$14,786	$10,569	$25,355	$4,290,840
107	$14,750	$10,605	$25,355	$4,280,234
108	$14,713	$10,642	$25,355	$4,269,593

第9年供款共

$304,260

第9年利息

$178,938

第9年共還本金

$125,322

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$14,677	$10,678	$25,355	$4,258,914
110	$14,640	$10,715	$25,355	$4,248,199
111	$14,603	$10,752	$25,355	$4,237,448
112	$14,566	$10,789	$25,355	$4,226,659
113	$14,529	$10,826	$25,355	$4,215,833
114	$14,492	$10,863	$25,355	$4,204,970
115	$14,455	$10,900	$25,355	$4,194,069
116	$14,417	$10,938	$25,355	$4,183,132
117	$14,380	$10,975	$25,355	$4,172,156
118	$14,342	$11,013	$25,355	$4,161,143
119	$14,304	$11,051	$25,355	$4,150,092
120	$14,266	$11,089	$25,355	$4,139,003

第10年供款共

$304,260

第10年利息

$173,670

第10年共還本金

$130,590

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$14,228	$11,127	$25,355	$4,127,875
122	$14,190	$11,165	$25,355	$4,116,710
123	$14,151	$11,204	$25,355	$4,105,506
124	$14,113	$11,242	$25,355	$4,094,264
125	$14,074	$11,281	$25,355	$4,082,983
126	$14,035	$11,320	$25,355	$4,071,663
127	$13,996	$11,359	$25,355	$4,060,305
128	$13,957	$11,398	$25,355	$4,048,907
129	$13,918	$11,437	$25,355	$4,037,470
130	$13,879	$11,476	$25,355	$4,025,994
131	$13,839	$11,516	$25,355	$4,014,478
132	$13,800	$11,555	$25,355	$4,002,923

第11年供款共

$304,260

第11年利息

$168,180

第11年共還本金

$136,080

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$13,760	$11,595	$25,355	$3,991,328
134	$13,720	$11,635	$25,355	$3,979,693
135	$13,680	$11,675	$25,355	$3,968,018
136	$13,640	$11,715	$25,355	$3,956,303
137	$13,600	$11,755	$25,355	$3,944,548
138	$13,559	$11,796	$25,355	$3,932,753
139	$13,519	$11,836	$25,355	$3,920,916
140	$13,478	$11,877	$25,355	$3,909,040
141	$13,437	$11,918	$25,355	$3,897,122
142	$13,396	$11,959	$25,355	$3,885,163
143	$13,355	$12,000	$25,355	$3,873,163
144	$13,314	$12,041	$25,355	$3,861,122

第12年供款共

$304,260

第12年利息

$162,460

第12年共還本金

$141,800

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$13,273	$12,082	$25,355	$3,849,040
146	$13,231	$12,124	$25,355	$3,836,916
147	$13,189	$12,166	$25,355	$3,824,751
148	$13,148	$12,207	$25,355	$3,812,543
149	$13,106	$12,249	$25,355	$3,800,294
150	$13,064	$12,291	$25,355	$3,788,002
151	$13,021	$12,334	$25,355	$3,775,669
152	$12,979	$12,376	$25,355	$3,763,292
153	$12,936	$12,419	$25,355	$3,750,874
154	$12,894	$12,461	$25,355	$3,738,412
155	$12,851	$12,504	$25,355	$3,725,908
156	$12,808	$12,547	$25,355	$3,713,361

第13年供款共

$304,260

第13年利息

$156,498

第13年共還本金

$147,762

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$12,765	$12,590	$25,355	$3,700,771
158	$12,721	$12,634	$25,355	$3,688,137
159	$12,678	$12,677	$25,355	$3,675,460
160	$12,634	$12,721	$25,355	$3,662,739
161	$12,591	$12,764	$25,355	$3,649,975
162	$12,547	$12,808	$25,355	$3,637,167
163	$12,503	$12,852	$25,355	$3,624,315
164	$12,459	$12,896	$25,355	$3,611,418
165	$12,414	$12,941	$25,355	$3,598,477
166	$12,370	$12,985	$25,355	$3,585,492
167	$12,325	$13,030	$25,355	$3,572,462
168	$12,280	$13,075	$25,355	$3,559,388

第14年供款共

$304,260

第14年利息

$150,287

第14年共還本金

$153,973

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$12,235	$13,120	$25,355	$3,546,268
170	$12,190	$13,165	$25,355	$3,533,103
171	$12,145	$13,210	$25,355	$3,519,893
172	$12,100	$13,255	$25,355	$3,506,638
173	$12,054	$13,301	$25,355	$3,493,337
174	$12,008	$13,347	$25,355	$3,479,990
175	$11,962	$13,393	$25,355	$3,466,598
176	$11,916	$13,439	$25,355	$3,453,159
177	$11,870	$13,485	$25,355	$3,439,675
178	$11,824	$13,531	$25,355	$3,426,143
179	$11,777	$13,578	$25,355	$3,412,566
180	$11,731	$13,624	$25,355	$3,398,941

第15年供款共

$304,260

第15年利息

$143,814

第15年共還本金

$160,446

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$11,684	$13,671	$25,355	$3,385,270
182	$11,637	$13,718	$25,355	$3,371,552
183	$11,590	$13,765	$25,355	$3,357,787
184	$11,542	$13,813	$25,355	$3,343,974
185	$11,495	$13,860	$25,355	$3,330,114
186	$11,447	$13,908	$25,355	$3,316,206
187	$11,399	$13,956	$25,355	$3,302,251
188	$11,351	$14,004	$25,355	$3,288,247
189	$11,303	$14,052	$25,355	$3,274,196
190	$11,255	$14,100	$25,355	$3,260,096
191	$11,207	$14,148	$25,355	$3,245,947
192	$11,158	$14,197	$25,355	$3,231,750

第16年供款共

$304,260

第16年利息

$137,069

第16年共還本金

$167,191

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$11,109	$14,246	$25,355	$3,217,504
194	$11,060	$14,295	$25,355	$3,203,210
195	$11,011	$14,344	$25,355	$3,188,866
196	$10,962	$14,393	$25,355	$3,174,472
197	$10,912	$14,443	$25,355	$3,160,030
198	$10,863	$14,492	$25,355	$3,145,537
199	$10,813	$14,542	$25,355	$3,130,995
200	$10,763	$14,592	$25,355	$3,116,403
201	$10,713	$14,642	$25,355	$3,101,760
202	$10,662	$14,693	$25,355	$3,087,068
203	$10,612	$14,743	$25,355	$3,072,325
204	$10,561	$14,794	$25,355	$3,057,531

第17年供款共

$304,260

第17年利息

$130,040

第17年共還本金

$174,220

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$10,510	$14,845	$25,355	$3,042,686
206	$10,459	$14,896	$25,355	$3,027,790
207	$10,408	$14,947	$25,355	$3,012,843
208	$10,357	$14,998	$25,355	$2,997,845
209	$10,305	$15,050	$25,355	$2,982,795
210	$10,253	$15,102	$25,355	$2,967,693
211	$10,201	$15,154	$25,355	$2,952,540
212	$10,149	$15,206	$25,355	$2,937,334
213	$10,097	$15,258	$25,355	$2,922,076
214	$10,045	$15,310	$25,355	$2,906,766
215	$9,992	$15,363	$25,355	$2,891,403
216	$9,939	$15,416	$25,355	$2,875,987

第18年供款共

$304,260

第18年利息

$122,716

第18年共還本金

$181,544

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$9,886	$15,469	$25,355	$2,860,518
218	$9,833	$15,522	$25,355	$2,844,996
219	$9,780	$15,575	$25,355	$2,829,421
220	$9,726	$15,629	$25,355	$2,813,792
221	$9,672	$15,683	$25,355	$2,798,109
222	$9,619	$15,737	$25,355	$2,782,373
223	$9,564	$15,791	$25,355	$2,766,582
224	$9,510	$15,845	$25,355	$2,750,737
225	$9,456	$15,899	$25,355	$2,734,838
226	$9,401	$15,954	$25,355	$2,718,884
227	$9,346	$16,009	$25,355	$2,702,875
228	$9,291	$16,064	$25,355	$2,686,811

第19年供款共

$304,260

第19年利息

$115,084

第19年共還本金

$189,176

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$9,236	$16,119	$25,355	$2,670,692
230	$9,181	$16,174	$25,355	$2,654,518
231	$9,125	$16,230	$25,355	$2,638,288
232	$9,069	$16,286	$25,355	$2,622,002
233	$9,013	$16,342	$25,355	$2,605,660
234	$8,957	$16,398	$25,355	$2,589,262
235	$8,901	$16,454	$25,355	$2,572,808
236	$8,844	$16,511	$25,355	$2,556,297
237	$8,787	$16,568	$25,355	$2,539,729
238	$8,730	$16,625	$25,355	$2,523,104
239	$8,673	$16,682	$25,355	$2,506,422
240	$8,616	$16,739	$25,355	$2,489,683

第20年供款共

$304,260

第20年利息

$107,132

第20年共還本金

$197,128

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$8,558	$16,797	$25,355	$2,472,886
242	$8,501	$16,854	$25,355	$2,456,032
243	$8,443	$16,912	$25,355	$2,439,120
244	$8,384	$16,971	$25,355	$2,422,149
245	$8,326	$17,029	$25,355	$2,405,120
246	$8,268	$17,087	$25,355	$2,388,033
247	$8,209	$17,146	$25,355	$2,370,887
248	$8,150	$17,205	$25,355	$2,353,682
249	$8,091	$17,264	$25,355	$2,336,417
250	$8,031	$17,324	$25,355	$2,319,094
251	$7,972	$17,383	$25,355	$2,301,711
252	$7,912	$17,443	$25,355	$2,284,268

第21年供款共

$304,260

第21年利息

$98,845

第21年共還本金

$205,415

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$7,852	$17,503	$25,355	$2,266,765
254	$7,792	$17,563	$25,355	$2,249,202
255	$7,732	$17,623	$25,355	$2,231,579
256	$7,671	$17,684	$25,355	$2,213,895
257	$7,610	$17,745	$25,355	$2,196,150
258	$7,549	$17,806	$25,355	$2,178,344
259	$7,488	$17,867	$25,355	$2,160,477
260	$7,427	$17,928	$25,355	$2,142,549
261	$7,365	$17,990	$25,355	$2,124,559
262	$7,303	$18,052	$25,355	$2,106,507
263	$7,241	$18,114	$25,355	$2,088,393
264	$7,179	$18,176	$25,355	$2,070,217

第22年供款共

$304,260

第22年利息

$90,209

第22年共還本金

$214,051

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$7,116	$18,239	$25,355	$2,051,978
266	$7,054	$18,301	$25,355	$2,033,677
267	$6,991	$18,364	$25,355	$2,015,313
268	$6,928	$18,427	$25,355	$1,996,885
269	$6,864	$18,491	$25,355	$1,978,395
270	$6,801	$18,554	$25,355	$1,959,840
271	$6,737	$18,618	$25,355	$1,941,222
272	$6,673	$18,682	$25,355	$1,922,540
273	$6,609	$18,746	$25,355	$1,903,794
274	$6,544	$18,811	$25,355	$1,884,983
275	$6,480	$18,875	$25,355	$1,866,108
276	$6,415	$18,940	$25,355	$1,847,168

第23年供款共

$304,260

第23年利息

$81,211

第23年共還本金

$223,049

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$6,350	$19,005	$25,355	$1,828,162
278	$6,284	$19,071	$25,355	$1,809,092
279	$6,219	$19,136	$25,355	$1,789,955
280	$6,153	$19,202	$25,355	$1,770,753
281	$6,087	$19,268	$25,355	$1,751,485
282	$6,021	$19,334	$25,355	$1,732,151
283	$5,954	$19,401	$25,355	$1,712,750
284	$5,888	$19,467	$25,355	$1,693,283
285	$5,821	$19,534	$25,355	$1,673,749
286	$5,754	$19,601	$25,355	$1,654,147
287	$5,686	$19,669	$25,355	$1,634,478
288	$5,619	$19,736	$25,355	$1,614,742

第24年供款共

$304,260

第24年利息

$71,834

第24年共還本金

$232,426

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$5,551	$19,804	$25,355	$1,594,937
290	$5,483	$19,872	$25,355	$1,575,065
291	$5,414	$19,941	$25,355	$1,555,124
292	$5,346	$20,009	$25,355	$1,535,115
293	$5,277	$20,078	$25,355	$1,515,037
294	$5,208	$20,147	$25,355	$1,494,890
295	$5,139	$20,216	$25,355	$1,474,674
296	$5,069	$20,286	$25,355	$1,454,388
297	$4,999	$20,356	$25,355	$1,434,032
298	$4,929	$20,426	$25,355	$1,413,607
299	$4,859	$20,496	$25,355	$1,393,111
300	$4,789	$20,566	$25,355	$1,372,545

第25年供款共

$304,260

第25年利息

$62,063

第25年共還本金

$242,197

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,718	$20,637	$25,355	$1,351,908
302	$4,647	$20,708	$25,355	$1,331,200
303	$4,576	$20,779	$25,355	$1,310,421
304	$4,505	$20,850	$25,355	$1,289,571
305	$4,433	$20,922	$25,355	$1,268,649
306	$4,361	$20,994	$25,355	$1,247,655
307	$4,289	$21,066	$25,355	$1,226,588
308	$4,216	$21,139	$25,355	$1,205,450
309	$4,144	$21,211	$25,355	$1,184,239
310	$4,071	$21,284	$25,355	$1,162,954
311	$3,998	$21,357	$25,355	$1,141,597
312	$3,924	$21,431	$25,355	$1,120,166

第26年供款共

$304,260

第26年利息

$51,881

第26年共還本金

$252,379

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,851	$21,504	$25,355	$1,098,662
314	$3,777	$21,578	$25,355	$1,077,084
315	$3,702	$21,653	$25,355	$1,055,431
316	$3,628	$21,727	$25,355	$1,033,704
317	$3,553	$21,802	$25,355	$1,011,902
318	$3,478	$21,877	$25,355	$990,026
319	$3,403	$21,952	$25,355	$968,074
320	$3,328	$22,027	$25,355	$946,047
321	$3,252	$22,103	$25,355	$923,944
322	$3,176	$22,179	$25,355	$901,765
323	$3,100	$22,255	$25,355	$879,510
324	$3,023	$22,332	$25,355	$857,178

第27年供款共

$304,260

第27年利息

$41,272

第27年共還本金

$262,988

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,947	$22,408	$25,355	$834,770
326	$2,870	$22,485	$25,355	$812,284
327	$2,792	$22,563	$25,355	$789,721
328	$2,715	$22,640	$25,355	$767,081
329	$2,637	$22,718	$25,355	$744,363
330	$2,559	$22,796	$25,355	$721,567
331	$2,480	$22,875	$25,355	$698,692
332	$2,402	$22,953	$25,355	$675,739
333	$2,323	$23,032	$25,355	$652,707
334	$2,244	$23,111	$25,355	$629,595
335	$2,164	$23,191	$25,355	$606,404
336	$2,085	$23,270	$25,355	$583,134

第28年供款共

$304,260

第28年利息

$30,216

第28年共還本金

$274,044

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,005	$23,350	$25,355	$559,783
338	$1,924	$23,431	$25,355	$536,353
339	$1,844	$23,511	$25,355	$512,841
340	$1,763	$23,592	$25,355	$489,249
341	$1,682	$23,673	$25,355	$465,576
342	$1,600	$23,755	$25,355	$441,822
343	$1,519	$23,836	$25,355	$417,985
344	$1,437	$23,918	$25,355	$394,067
345	$1,355	$24,000	$25,355	$370,067
346	$1,272	$24,083	$25,355	$345,984
347	$1,189	$24,166	$25,355	$321,818
348	$1,106	$24,249	$25,355	$297,569

第29年供款共

$304,260

第29年利息

$18,695

第29年共還本金

$285,565

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,023	$24,332	$25,355	$273,237
350	$939	$24,416	$25,355	$248,822
351	$855	$24,500	$25,355	$224,322
352	$771	$24,584	$25,355	$199,738
353	$687	$24,668	$25,355	$175,070
354	$602	$24,753	$25,355	$150,316
355	$517	$24,838	$25,355	$125,478
356	$431	$24,924	$25,355	$100,554
357	$346	$25,009	$25,355	$75,545
358	$260	$25,095	$25,355	$50,450
359	$173	$25,182	$25,355	$25,268
360	$87	$25,268	$25,355	$0

第30年供款共

$304,260

第30年利息

$6,691

第30年共還本金

$297,569

receipt_long 詳細供款表 request_quote 支出一覽 restart_alt 重置

分享

樓價

按揭成數

按揭保險費 info

全期置業總支出 HK$9,891,726

免責聲明

筍盤推介

按揭保險費
info