樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$111,197

借款月供 $539 , 共加借HK$111,197

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$9,943,826

每月供款
$25,489

首期

$572,000

總貸款額

$5,259,197

總利息

$3,916,730

印花稅

$128,700

其他

$67,200

置業成本總預算

HK$767,900

按月供比率計算

$50,977

置業成本總預算

HK$767,900

首期

$572,000
印花稅

$128,700
- AVD
  
  $128,700
律師費

$ 10,000
代理佣金

$57,200
按揭保險費

$111,197

最低每月入息要求

按月供比率計算

$50,977

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

粉嶺牽晴間第12座

thumb_up

東南中層內園上車盤

實

385 呎

@14,545

建

532 呎

@10,526

local_offer 低水筍價 verified 首置必買 pets 愛竉必選

售$560 萬

實

385 呎

@14,545

建

532 呎

@10,526

售$560 萬

local_offer 低水筍價 verified 首置必買 pets 愛竉必選

粉嶺粉嶺中心第01期 G座

thumb_up

*換樓精選*內園清靜*

實

535 呎

@11,963

建

694 呎

@9,222

local_fire_department 至HIT

售$640 萬

實

535 呎

@11,963

建

694 呎

@9,222

售$640 萬

local_fire_department 至HIT

馬鞍山曉峰灣畔

thumb_up

曉峰灣畔

實

482 呎

@13,651

建

635 呎

@10,362

local_fire_department 至HIT local_offer 低水筍價

售$658 萬

實

482 呎

@13,651

建

635 呎

@10,362

售$658 萬

local_fire_department 至HIT local_offer 低水筍價

沙田勵城花園

thumb_up

極罕有放盤,靚裝即住,交通方便

實

441 呎

@14,966

建

620 呎

@10,645

real_estate_agent 罕有放盤 verified 首置必買

售$660 萬

實

441 呎

@14,966

建

620 呎

@10,645

售$660 萬

real_estate_agent 罕有放盤 verified 首置必買

粉嶺碧湖花園第06座

thumb_up

特色平台千金難買向南樓

實

400 呎

@12,375

建

518 呎

@9,556

local_fire_department 至HIT

售$495 萬

實

400 呎

@12,375

建

518 呎

@9,556

售$495 萬

local_fire_department 至HIT

大埔天鑽第10座

thumb_up

**大型屋苑1房靚裝地標新樓,Shuttle 直達火車站**

實

377 呎

@14,589

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王

售$550 萬

實

377 呎

@14,589

售$550 萬

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王

影片

粉嶺帝庭軒第01期第05座

thumb_up

帝庭軒【高層靚景，單邊樓皇】

實

469 呎

@11,898

建

662 呎

@8,429

local_fire_department 至HIT

售$558 萬

實

469 呎

@11,898

建

662 呎

@8,429

售$558 萬

local_fire_department 至HIT

馬鞍山海柏花園

thumb_up

豪裝靚盤收租自住首選

實

404 呎

@15,347

建

545 呎

@11,376

local_fire_department 至HIT verified 首置必買

售$620 萬

實

404 呎

@15,347

建

545 呎

@11,376

售$620 萬

local_fire_department 至HIT verified 首置必買

粉嶺粉嶺中心第02期 L座

thumb_up

*連學生租約*高回報*

實

465 呎

@12,473

建

610 呎

@9,508

local_fire_department 至HIT

售$580 萬

實

465 呎

@12,473

建

610 呎

@9,508

售$580 萬

local_fire_department 至HIT

粉嶺碧湖花園第02座

thumb_up

碧湖花園無敵開揚景

實

441 呎

@12,245

建

568 呎

@9,507

hotel_class 樓王

售$540 萬

實

441 呎

@12,245

建

568 呎

@9,507

售$540 萬

hotel_class 樓王

大角咀金獅花園第01期

thumb_up

[上車精選]成熟大型社區, 生活&交通配套齊全; 雅致2房[安樂窩] !

實

266 呎

@19,549

建

417 呎

@12,470

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇

售$520 萬

實

266 呎

@19,549

建

417 呎

@12,470

售$520 萬

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇

大埔西徑村

thumb_up

西徑村

建

700 呎

@7,000

verified 首置必買

售$490 萬

建

700 呎

@7,000

售$490 萬

verified 首置必買

利率	15年	20年	25年	30年
1.000	$31,476	$24,187	$19,820	$16,916
1.500	$32,646	$25,378	$21,033	$18,151
2.000	$33,843	$26,605	$22,291	$19,439
2.500	$35,068	$27,869	$23,594	$20,780
3.000	$36,319	$29,167	$24,940	$22,173
3.500	$37,597	$30,501	$26,329	$23,616
4.000	$38,902	$31,870	$27,760	$25,108
4.125	$39,232	$32,217	$28,124	$25,489
4.500	$40,233	$33,272	$29,232	$26,648
5.000	$41,589	$34,708	$30,745	$28,233
5.500	$42,972	$36,177	$32,296	$29,861
6.000	$44,380	$37,679	$33,885	$31,532

每月供款$25,489

年期

30年

貸款金額

$5,259,196.8

總利息

$3,916,730

總貸款連利息

$9,175,926.8

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$18,078	$7,410	$25,489	$5,251,787
2	$18,053	$7,436	$25,489	$5,244,351
3	$18,027	$7,461	$25,489	$5,236,890
4	$18,002	$7,487	$25,489	$5,229,403
5	$17,976	$7,513	$25,489	$5,221,890
6	$17,950	$7,538	$25,489	$5,214,352
7	$17,924	$7,564	$25,489	$5,206,787
8	$17,898	$7,590	$25,489	$5,199,197
9	$17,872	$7,616	$25,489	$5,191,581
10	$17,846	$7,643	$25,489	$5,183,938
11	$17,820	$7,669	$25,489	$5,176,269
12	$17,793	$7,695	$25,489	$5,168,574

第1年供款共

$305,864

第1年利息

$215,241

第1年共還本金

$90,623

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$17,767	$7,722	$25,489	$5,160,852
14	$17,740	$7,748	$25,489	$5,153,104
15	$17,714	$7,775	$25,489	$5,145,329
16	$17,687	$7,802	$25,489	$5,137,527
17	$17,660	$7,828	$25,489	$5,129,699
18	$17,633	$7,855	$25,489	$5,121,844
19	$17,606	$7,882	$25,489	$5,113,961
20	$17,579	$7,909	$25,489	$5,106,052
21	$17,552	$7,937	$25,489	$5,098,115
22	$17,525	$7,964	$25,489	$5,090,151
23	$17,497	$7,991	$25,489	$5,082,160
24	$17,470	$8,019	$25,489	$5,074,141

第2年供款共

$305,864

第2年利息

$211,432

第2年共還本金

$94,433

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$17,442	$8,046	$25,489	$5,066,095
26	$17,415	$8,074	$25,489	$5,058,021
27	$17,387	$8,102	$25,489	$5,049,919
28	$17,359	$8,130	$25,489	$5,041,790
29	$17,331	$8,158	$25,489	$5,033,632
30	$17,303	$8,186	$25,489	$5,025,447
31	$17,275	$8,214	$25,489	$5,017,233
32	$17,247	$8,242	$25,489	$5,008,991
33	$17,218	$8,270	$25,489	$5,000,721
34	$17,190	$8,299	$25,489	$4,992,422
35	$17,161	$8,327	$25,489	$4,984,095
36	$17,133	$8,356	$25,489	$4,975,739

第3年供款共

$305,864

第3年利息

$207,462

第3年共還本金

$98,402

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$17,104	$8,385	$25,489	$4,967,354
38	$17,075	$8,413	$25,489	$4,958,941
39	$17,046	$8,442	$25,489	$4,950,498
40	$17,017	$8,471	$25,489	$4,942,027
41	$16,988	$8,500	$25,489	$4,933,527
42	$16,959	$8,530	$25,489	$4,924,997
43	$16,930	$8,559	$25,489	$4,916,438
44	$16,900	$8,588	$25,489	$4,907,850
45	$16,871	$8,618	$25,489	$4,899,232
46	$16,841	$8,648	$25,489	$4,890,584
47	$16,811	$8,677	$25,489	$4,881,907
48	$16,782	$8,707	$25,489	$4,873,200

第4年供款共

$305,864

第4年利息

$203,325

第4年共還本金

$102,539

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$16,752	$8,737	$25,489	$4,864,463
50	$16,722	$8,767	$25,489	$4,855,695
51	$16,691	$8,797	$25,489	$4,846,898
52	$16,661	$8,827	$25,489	$4,838,071
53	$16,631	$8,858	$25,489	$4,829,213
54	$16,600	$8,888	$25,489	$4,820,325
55	$16,570	$8,919	$25,489	$4,811,406
56	$16,539	$8,949	$25,489	$4,802,456
57	$16,508	$8,980	$25,489	$4,793,476
58	$16,478	$9,011	$25,489	$4,784,465
59	$16,447	$9,042	$25,489	$4,775,423
60	$16,416	$9,073	$25,489	$4,766,350

第5年供款共

$305,864

第5年利息

$199,014

第5年共還本金

$106,850

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$16,384	$9,104	$25,489	$4,757,245
62	$16,353	$9,136	$25,489	$4,748,110
63	$16,322	$9,167	$25,489	$4,738,943
64	$16,290	$9,199	$25,489	$4,729,744
65	$16,258	$9,230	$25,489	$4,720,514
66	$16,227	$9,262	$25,489	$4,711,252
67	$16,195	$9,294	$25,489	$4,701,958
68	$16,163	$9,326	$25,489	$4,692,633
69	$16,131	$9,358	$25,489	$4,683,275
70	$16,099	$9,390	$25,489	$4,673,885
71	$16,066	$9,422	$25,489	$4,664,463
72	$16,034	$9,455	$25,489	$4,655,008

第6年供款共

$305,864

第6年利息

$194,523

第6年共還本金

$111,342

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$16,002	$9,487	$25,489	$4,645,521
74	$15,969	$9,520	$25,489	$4,636,001
75	$15,936	$9,552	$25,489	$4,626,449
76	$15,903	$9,585	$25,489	$4,616,864
77	$15,870	$9,618	$25,489	$4,607,245
78	$15,837	$9,651	$25,489	$4,597,594
79	$15,804	$9,684	$25,489	$4,587,910
80	$15,771	$9,718	$25,489	$4,578,192
81	$15,738	$9,751	$25,489	$4,568,441
82	$15,704	$9,785	$25,489	$4,558,656
83	$15,670	$9,818	$25,489	$4,548,838
84	$15,637	$9,852	$25,489	$4,538,986

第7年供款共

$305,864

第7年利息

$189,842

第7年共還本金

$116,022

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$15,603	$9,886	$25,489	$4,529,100
86	$15,569	$9,920	$25,489	$4,519,180
87	$15,535	$9,954	$25,489	$4,509,226
88	$15,500	$9,988	$25,489	$4,499,238
89	$15,466	$10,023	$25,489	$4,489,215
90	$15,432	$10,057	$25,489	$4,479,158
91	$15,397	$10,092	$25,489	$4,469,067
92	$15,362	$10,126	$25,489	$4,458,940
93	$15,328	$10,161	$25,489	$4,448,779
94	$15,293	$10,196	$25,489	$4,438,583
95	$15,258	$10,231	$25,489	$4,428,352
96	$15,222	$10,266	$25,489	$4,418,086

第8年供款共

$305,864

第8年利息

$184,964

第8年共還本金

$120,900

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$15,187	$10,302	$25,489	$4,407,784
98	$15,152	$10,337	$25,489	$4,397,448
99	$15,116	$10,372	$25,489	$4,387,075
100	$15,081	$10,408	$25,489	$4,376,667
101	$15,045	$10,444	$25,489	$4,366,223
102	$15,009	$10,480	$25,489	$4,355,743
103	$14,973	$10,516	$25,489	$4,345,227
104	$14,937	$10,552	$25,489	$4,334,675
105	$14,900	$10,588	$25,489	$4,324,087
106	$14,864	$10,625	$25,489	$4,313,463
107	$14,828	$10,661	$25,489	$4,302,801
108	$14,791	$10,698	$25,489	$4,292,104

第9年供款共

$305,864

第9年利息

$179,882

第9年共還本金

$125,982

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$14,754	$10,735	$25,489	$4,281,369
110	$14,717	$10,771	$25,489	$4,270,598
111	$14,680	$10,809	$25,489	$4,259,789
112	$14,643	$10,846	$25,489	$4,248,943
113	$14,606	$10,883	$25,489	$4,238,060
114	$14,568	$10,920	$25,489	$4,227,140
115	$14,531	$10,958	$25,489	$4,216,182
116	$14,493	$10,996	$25,489	$4,205,187
117	$14,455	$11,033	$25,489	$4,194,153
118	$14,417	$11,071	$25,489	$4,183,082
119	$14,379	$11,109	$25,489	$4,171,973
120	$14,341	$11,148	$25,489	$4,160,825

第10年供款共

$305,864

第10年利息

$174,586

第10年共還本金

$131,278

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$14,303	$11,186	$25,489	$4,149,639
122	$14,264	$11,224	$25,489	$4,138,415
123	$14,226	$11,263	$25,489	$4,127,152
124	$14,187	$11,302	$25,489	$4,115,851
125	$14,148	$11,340	$25,489	$4,104,510
126	$14,109	$11,379	$25,489	$4,093,131
127	$14,070	$11,419	$25,489	$4,081,712
128	$14,031	$11,458	$25,489	$4,070,254
129	$13,991	$11,497	$25,489	$4,058,757
130	$13,952	$11,537	$25,489	$4,047,220
131	$13,912	$11,576	$25,489	$4,035,644
132	$13,873	$11,616	$25,489	$4,024,028

第11年供款共

$305,864

第11年利息

$169,067

第11年共還本金

$136,797

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$13,833	$11,656	$25,489	$4,012,372
134	$13,793	$11,696	$25,489	$4,000,676
135	$13,752	$11,736	$25,489	$3,988,939
136	$13,712	$11,777	$25,489	$3,977,163
137	$13,671	$11,817	$25,489	$3,965,345
138	$13,631	$11,858	$25,489	$3,953,488
139	$13,590	$11,899	$25,489	$3,941,589
140	$13,549	$11,939	$25,489	$3,929,650
141	$13,508	$11,981	$25,489	$3,917,669
142	$13,467	$12,022	$25,489	$3,905,647
143	$13,426	$12,063	$25,489	$3,893,584
144	$13,384	$12,104	$25,489	$3,881,480

第12年供款共

$305,864

第12年利息

$163,316

第12年共還本金

$142,548

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$13,343	$12,146	$25,489	$3,869,334
146	$13,301	$12,188	$25,489	$3,857,146
147	$13,259	$12,230	$25,489	$3,844,916
148	$13,217	$12,272	$25,489	$3,832,644
149	$13,175	$12,314	$25,489	$3,820,330
150	$13,132	$12,356	$25,489	$3,807,974
151	$13,090	$12,399	$25,489	$3,795,575
152	$13,047	$12,441	$25,489	$3,783,134
153	$13,005	$12,484	$25,489	$3,770,650
154	$12,962	$12,527	$25,489	$3,758,123
155	$12,919	$12,570	$25,489	$3,745,553
156	$12,875	$12,613	$25,489	$3,732,939

第13年供款共

$305,864

第13年利息

$157,324

第13年共還本金

$148,541

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$12,832	$12,657	$25,489	$3,720,283
158	$12,788	$12,700	$25,489	$3,707,582
159	$12,745	$12,744	$25,489	$3,694,838
160	$12,701	$12,788	$25,489	$3,682,051
161	$12,657	$12,832	$25,489	$3,669,219
162	$12,613	$12,876	$25,489	$3,656,343
163	$12,569	$12,920	$25,489	$3,643,423
164	$12,524	$12,964	$25,489	$3,630,459
165	$12,480	$13,009	$25,489	$3,617,450
166	$12,435	$13,054	$25,489	$3,604,396
167	$12,390	$13,099	$25,489	$3,591,298
168	$12,345	$13,144	$25,489	$3,578,154

第14年供款共

$305,864

第14年利息

$151,079

第14年共還本金

$154,785

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$12,300	$13,189	$25,489	$3,564,965
170	$12,255	$13,234	$25,489	$3,551,731
171	$12,209	$13,280	$25,489	$3,538,452
172	$12,163	$13,325	$25,489	$3,525,126
173	$12,118	$13,371	$25,489	$3,511,755
174	$12,072	$13,417	$25,489	$3,498,338
175	$12,026	$13,463	$25,489	$3,484,875
176	$11,979	$13,509	$25,489	$3,471,366
177	$11,933	$13,556	$25,489	$3,457,810
178	$11,886	$13,602	$25,489	$3,444,207
179	$11,839	$13,649	$25,489	$3,430,558
180	$11,793	$13,696	$25,489	$3,416,862

第15年供款共

$305,864

第15年利息

$144,572

第15年共還本金

$161,292

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$11,745	$13,743	$25,489	$3,403,119
182	$11,698	$13,790	$25,489	$3,389,328
183	$11,651	$13,838	$25,489	$3,375,491
184	$11,603	$13,885	$25,489	$3,361,605
185	$11,556	$13,933	$25,489	$3,347,672
186	$11,508	$13,981	$25,489	$3,333,691
187	$11,460	$14,029	$25,489	$3,319,662
188	$11,411	$14,077	$25,489	$3,305,584
189	$11,363	$14,126	$25,489	$3,291,459
190	$11,314	$14,174	$25,489	$3,277,284
191	$11,266	$14,223	$25,489	$3,263,061
192	$11,217	$14,272	$25,489	$3,248,789

第16年供款共

$305,864

第16年利息

$137,792

第16年共還本金

$168,073

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$11,168	$14,321	$25,489	$3,234,468
194	$11,118	$14,370	$25,489	$3,220,098
195	$11,069	$14,420	$25,489	$3,205,679
196	$11,020	$14,469	$25,489	$3,191,209
197	$10,970	$14,519	$25,489	$3,176,691
198	$10,920	$14,569	$25,489	$3,162,122
199	$10,870	$14,619	$25,489	$3,147,503
200	$10,820	$14,669	$25,489	$3,132,834
201	$10,769	$14,720	$25,489	$3,118,114
202	$10,719	$14,770	$25,489	$3,103,344
203	$10,668	$14,821	$25,489	$3,088,523
204	$10,617	$14,872	$25,489	$3,073,651

第17年供款共

$305,864

第17年利息

$130,726

第17年共還本金

$175,138

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$10,566	$14,923	$25,489	$3,058,728
206	$10,514	$14,974	$25,489	$3,043,754
207	$10,463	$15,026	$25,489	$3,028,728
208	$10,411	$15,077	$25,489	$3,013,651
209	$10,359	$15,129	$25,489	$2,998,521
210	$10,307	$15,181	$25,489	$2,983,340
211	$10,255	$15,233	$25,489	$2,968,107
212	$10,203	$15,286	$25,489	$2,952,821
213	$10,150	$15,338	$25,489	$2,937,483
214	$10,098	$15,391	$25,489	$2,922,091
215	$10,045	$15,444	$25,489	$2,906,647
216	$9,992	$15,497	$25,489	$2,891,150

第18年供款共

$305,864

第18年利息

$123,363

第18年共還本金

$182,501

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$9,938	$15,550	$25,489	$2,875,600
218	$9,885	$15,604	$25,489	$2,859,996
219	$9,831	$15,657	$25,489	$2,844,339
220	$9,777	$15,711	$25,489	$2,828,627
221	$9,723	$15,765	$25,489	$2,812,862
222	$9,669	$15,819	$25,489	$2,797,043
223	$9,615	$15,874	$25,489	$2,781,169
224	$9,560	$15,928	$25,489	$2,765,240
225	$9,506	$15,983	$25,489	$2,749,257
226	$9,451	$16,038	$25,489	$2,733,219
227	$9,395	$16,093	$25,489	$2,717,126
228	$9,340	$16,149	$25,489	$2,700,977

第19年供款共

$305,864

第19年利息

$115,691

第19年共還本金

$190,173

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$9,285	$16,204	$25,489	$2,684,773
230	$9,229	$16,260	$25,489	$2,668,514
231	$9,173	$16,316	$25,489	$2,652,198
232	$9,117	$16,372	$25,489	$2,635,826
233	$9,061	$16,428	$25,489	$2,619,398
234	$9,004	$16,485	$25,489	$2,602,914
235	$8,948	$16,541	$25,489	$2,586,372
236	$8,891	$16,598	$25,489	$2,569,774
237	$8,834	$16,655	$25,489	$2,553,119
238	$8,776	$16,712	$25,489	$2,536,407
239	$8,719	$16,770	$25,489	$2,519,637
240	$8,661	$16,827	$25,489	$2,502,810

第20年供款共

$305,864

第20年利息

$107,697

第20年共還本金

$198,168

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$8,603	$16,885	$25,489	$2,485,924
242	$8,545	$16,943	$25,489	$2,468,981
243	$8,487	$17,002	$25,489	$2,451,980
244	$8,429	$17,060	$25,489	$2,434,920
245	$8,370	$17,119	$25,489	$2,417,801
246	$8,311	$17,177	$25,489	$2,400,623
247	$8,252	$17,237	$25,489	$2,383,387
248	$8,193	$17,296	$25,489	$2,366,091
249	$8,133	$17,355	$25,489	$2,348,736
250	$8,074	$17,415	$25,489	$2,331,321
251	$8,014	$17,475	$25,489	$2,313,846
252	$7,954	$17,535	$25,489	$2,296,311

第21年供款共

$305,864

第21年利息

$99,366

第21年共還本金

$206,498

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$7,894	$17,595	$25,489	$2,278,716
254	$7,833	$17,656	$25,489	$2,261,061
255	$7,772	$17,716	$25,489	$2,243,344
256	$7,711	$17,777	$25,489	$2,225,567
257	$7,650	$17,838	$25,489	$2,207,729
258	$7,589	$17,900	$25,489	$2,189,829
259	$7,528	$17,961	$25,489	$2,171,868
260	$7,466	$18,023	$25,489	$2,153,845
261	$7,404	$18,085	$25,489	$2,135,760
262	$7,342	$18,147	$25,489	$2,117,613
263	$7,279	$18,209	$25,489	$2,099,404
264	$7,217	$18,272	$25,489	$2,081,132

第22年供款共

$305,864

第22年利息

$90,685

第22年共還本金

$215,179

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$7,154	$18,335	$25,489	$2,062,797
266	$7,091	$18,398	$25,489	$2,044,399
267	$7,028	$18,461	$25,489	$2,025,938
268	$6,964	$18,525	$25,489	$2,007,414
269	$6,900	$18,588	$25,489	$1,988,826
270	$6,837	$18,652	$25,489	$1,970,174
271	$6,772	$18,716	$25,489	$1,951,457
272	$6,708	$18,781	$25,489	$1,932,677
273	$6,644	$18,845	$25,489	$1,913,832
274	$6,579	$18,910	$25,489	$1,894,922
275	$6,514	$18,975	$25,489	$1,875,947
276	$6,449	$19,040	$25,489	$1,856,907

第23年供款共

$305,864

第23年利息

$81,639

第23年共還本金

$224,225

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$6,383	$19,106	$25,489	$1,837,801
278	$6,317	$19,171	$25,489	$1,818,630
279	$6,252	$19,237	$25,489	$1,799,393
280	$6,185	$19,303	$25,489	$1,780,090
281	$6,119	$19,370	$25,489	$1,760,720
282	$6,052	$19,436	$25,489	$1,741,284
283	$5,986	$19,503	$25,489	$1,721,781
284	$5,919	$19,570	$25,489	$1,702,211
285	$5,851	$19,637	$25,489	$1,682,573
286	$5,784	$19,705	$25,489	$1,662,868
287	$5,716	$19,773	$25,489	$1,643,096
288	$5,648	$19,841	$25,489	$1,623,255

第24年供款共

$305,864

第24年利息

$72,213

第24年共還本金

$233,651

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$5,580	$19,909	$25,489	$1,603,347
290	$5,512	$19,977	$25,489	$1,583,369
291	$5,443	$20,046	$25,489	$1,563,324
292	$5,374	$20,115	$25,489	$1,543,209
293	$5,305	$20,184	$25,489	$1,523,025
294	$5,235	$20,253	$25,489	$1,502,772
295	$5,166	$20,323	$25,489	$1,482,449
296	$5,096	$20,393	$25,489	$1,462,056
297	$5,026	$20,463	$25,489	$1,441,593
298	$4,955	$20,533	$25,489	$1,421,060
299	$4,885	$20,604	$25,489	$1,400,456
300	$4,814	$20,675	$25,489	$1,379,781

第25年供款共

$305,864

第25年利息

$62,390

第25年共還本金

$243,474

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,743	$20,746	$25,489	$1,359,036
302	$4,672	$20,817	$25,489	$1,338,219
303	$4,600	$20,889	$25,489	$1,317,330
304	$4,528	$20,960	$25,489	$1,296,370
305	$4,456	$21,032	$25,489	$1,275,337
306	$4,384	$21,105	$25,489	$1,254,233
307	$4,311	$21,177	$25,489	$1,233,056
308	$4,239	$21,250	$25,489	$1,211,805
309	$4,166	$21,323	$25,489	$1,190,482
310	$4,092	$21,396	$25,489	$1,169,086
311	$4,019	$21,470	$25,489	$1,147,616
312	$3,945	$21,544	$25,489	$1,126,072

第26年供款共

$305,864

第26年利息

$52,155

第26年共還本金

$253,709

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,871	$21,618	$25,489	$1,104,454
314	$3,797	$21,692	$25,489	$1,082,762
315	$3,722	$21,767	$25,489	$1,060,996
316	$3,647	$21,842	$25,489	$1,039,154
317	$3,572	$21,917	$25,489	$1,017,238
318	$3,497	$21,992	$25,489	$995,246
319	$3,421	$22,068	$25,489	$973,178
320	$3,345	$22,143	$25,489	$951,035
321	$3,269	$22,220	$25,489	$928,815
322	$3,193	$22,296	$25,489	$906,519
323	$3,116	$22,373	$25,489	$884,147
324	$3,039	$22,449	$25,489	$861,697

第27年供款共

$305,864

第27年利息

$41,489

第27年共還本金

$264,375

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,962	$22,527	$25,489	$839,171
326	$2,885	$22,604	$25,489	$816,567
327	$2,807	$22,682	$25,489	$793,885
328	$2,729	$22,760	$25,489	$771,125
329	$2,651	$22,838	$25,489	$748,287
330	$2,572	$22,916	$25,489	$725,371
331	$2,493	$22,995	$25,489	$702,376
332	$2,414	$23,074	$25,489	$679,301
333	$2,335	$23,154	$25,489	$656,148
334	$2,256	$23,233	$25,489	$632,915
335	$2,176	$23,313	$25,489	$609,602
336	$2,096	$23,393	$25,489	$586,208

第28年供款共

$305,864

第28年利息

$30,375

第28年共還本金

$275,489

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,015	$23,474	$25,489	$562,735
338	$1,934	$23,554	$25,489	$539,181
339	$1,853	$23,635	$25,489	$515,545
340	$1,772	$23,716	$25,489	$491,829
341	$1,691	$23,798	$25,489	$468,031
342	$1,609	$23,880	$25,489	$444,151
343	$1,527	$23,962	$25,489	$420,189
344	$1,444	$24,044	$25,489	$396,145
345	$1,362	$24,127	$25,489	$372,018
346	$1,279	$24,210	$25,489	$347,808
347	$1,196	$24,293	$25,489	$323,515
348	$1,112	$24,377	$25,489	$299,138

第29年供款共

$305,864

第29年利息

$18,794

第29年共還本金

$287,070

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,028	$24,460	$25,489	$274,678
350	$944	$24,544	$25,489	$250,133
351	$860	$24,629	$25,489	$225,505
352	$775	$24,714	$25,489	$200,791
353	$690	$24,798	$25,489	$175,993
354	$605	$24,884	$25,489	$151,109
355	$519	$24,969	$25,489	$126,140
356	$434	$25,055	$25,489	$101,085
357	$347	$25,141	$25,489	$75,943
358	$261	$25,228	$25,489	$50,716
359	$174	$25,314	$25,489	$25,401
360	$87	$25,401	$25,489	$0

第30年供款共

$305,864

第30年利息

$6,726

第30年共還本金

$299,138

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$9,943,826

免責聲明

筍盤推介

按揭保險費
info