樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$112,169

借款月供 $544 , 共加借HK$112,169

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$10,030,661

每月供款
$25,712

首期

$577,000

總貸款額

$5,305,169

總利息

$3,950,967

印花稅

$129,825

其他

$67,700

置業成本總預算

HK$774,525

按月供比率計算

$51,423

置業成本總預算

HK$774,525

首期

$577,000
印花稅

$129,825
- AVD
  
  $129,825
律師費

$ 10,000
代理佣金

$57,700
按揭保險費

$112,169

最低每月入息要求

按月供比率計算

$51,423

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

沙田金山樓

thumb_up

+++罕有[開揚2房連346'入契天台]-大圍市中心[洋樓-有電梯],自住投資首選+++

實

346 呎

@15,896

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$550 萬

實

346 呎

@15,896

售$550 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

粉嶺粉嶺中心第01期 F座

thumb_up

三房開揚靚裝修,即買即住

實

513 呎

@12,671

建

658 呎

@9,878

local_fire_department 至HIT verified 首置必買

售$650 萬

實

513 呎

@12,671

建

658 呎

@9,878

售$650 萬

local_fire_department 至HIT verified 首置必買

西貢西沙路村屋

thumb_up

西沙路村屋

建

700 呎

@8,000

real_estate_agent 罕有放盤

售$560 萬

建

700 呎

@8,000

售$560 萬

real_estate_agent 罕有放盤

粉嶺粉嶺中心第01期 A座

thumb_up

*永久靚景*

實

468 呎

@12,393

建

605 呎

@9,587

hotel_class 樓王

售$580 萬

實

468 呎

@12,393

建

605 呎

@9,587

售$580 萬

hotel_class 樓王

沙田欣廷軒

thumb_up

一橋連接港鐵站商場高層開揚

實

419 呎

@15,036

建

549 呎

@11,475

local_fire_department 至HIT

售$630 萬

實

419 呎

@15,036

建

549 呎

@11,475

售$630 萬

local_fire_department 至HIT

VR實景

馬鞍山新港城 H座

thumb_up

極高層靚裝無敵海景 2房地鐵上蓋

實

338 呎

@17,692

建

464 呎

@12,888

local_fire_department 至HIT hotel_class 樓王 vpn_key 有匙即睇

售$598 萬

實

338 呎

@17,692

建

464 呎

@12,888

售$598 萬

local_fire_department 至HIT hotel_class 樓王 vpn_key 有匙即睇

馬鞍山海柏花園第04座

thumb_up

東南大兩房靚則有裝

實

426 呎

@14,272

建

576 呎

@10,556

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

售$608 萬

實

426 呎

@14,272

建

576 呎

@10,556

售$608 萬

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

馬鞍山曉峰灣畔

thumb_up

靚裝

實

482 呎

@13,900

建

609 呎

@11,002

local_fire_department 至HIT

售$670 萬

實

482 呎

@13,900

建

609 呎

@11,002

售$670 萬

local_fire_department 至HIT

西貢蠔涌新村蠔涌

thumb_up

蠔涌新村地下靚裝

建

700 呎

@8,143

local_offer 低水筍價

售$570 萬

建

700 呎

@8,143

售$570 萬

local_offer 低水筍價

VR實景

馬鞍山泓碧

thumb_up

【上車精選-新樓1房安樂窩】鄰近烏溪沙鐵路站

實

314 呎

@17,197

local_fire_department 至HIT verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

售$540 萬

實

314 呎

@17,197

售$540 萬

local_fire_department 至HIT verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

沙田沙田第一城第07期第36座

thumb_up

罕有7期3房特別則,近地鐵,藍籌屋苑

實

478 呎

@12,971

建

605 呎

@10,248

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$620 萬

實

478 呎

@12,971

建

605 呎

@10,248

售$620 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

粉嶺碧湖花園第05座

thumb_up

靚裝高層, 上車首選

實

400 呎

@12,500

建

518 呎

@9,653

verified 首置必買 price_change 蝕讓盤

售$500 萬

實

400 呎

@12,500

建

518 呎

@9,653

售$500 萬

verified 首置必買 price_change 蝕讓盤

利率	15年	20年	25年	30年
1.000	$31,751	$24,398	$19,994	$17,064
1.500	$32,931	$25,600	$21,217	$18,309
2.000	$34,139	$26,838	$22,486	$19,609
2.500	$35,374	$28,112	$23,800	$20,962
3.000	$36,637	$29,422	$25,158	$22,367
3.500	$37,926	$30,768	$26,559	$23,823
4.000	$39,242	$32,148	$28,003	$25,328
4.125	$39,575	$32,499	$28,370	$25,711
4.500	$40,584	$33,563	$29,488	$26,881
5.000	$41,953	$35,012	$31,013	$28,479
5.500	$43,348	$36,494	$32,578	$30,122
6.000	$44,768	$38,008	$34,181	$31,807

每月供款$25,712

年期

30年

貸款金額

$5,305,168.8

總利息

$3,950,967

總貸款連利息

$9,256,135.8

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$18,237	$7,475	$25,711	$5,297,694
2	$18,211	$7,501	$25,711	$5,290,193
3	$18,185	$7,526	$25,711	$5,282,667
4	$18,159	$7,552	$25,711	$5,275,114
5	$18,133	$7,578	$25,711	$5,267,536
6	$18,107	$7,604	$25,711	$5,259,932
7	$18,081	$7,630	$25,711	$5,252,301
8	$18,055	$7,657	$25,711	$5,244,645
9	$18,028	$7,683	$25,711	$5,236,962
10	$18,002	$7,709	$25,711	$5,229,252
11	$17,976	$7,736	$25,711	$5,221,516
12	$17,949	$7,763	$25,711	$5,213,754

第1年供款共

$308,538

第1年利息

$217,123

第1年共還本金

$91,415

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$17,922	$7,789	$25,711	$5,205,965
14	$17,896	$7,816	$25,711	$5,198,149
15	$17,869	$7,843	$25,711	$5,190,306
16	$17,842	$7,870	$25,711	$5,182,436
17	$17,815	$7,897	$25,711	$5,174,539
18	$17,787	$7,924	$25,711	$5,166,615
19	$17,760	$7,951	$25,711	$5,158,664
20	$17,733	$7,979	$25,711	$5,150,685
21	$17,705	$8,006	$25,711	$5,142,679
22	$17,678	$8,034	$25,711	$5,134,646
23	$17,650	$8,061	$25,711	$5,126,584
24	$17,623	$8,089	$25,711	$5,118,496

第2年供款共

$308,538

第2年利息

$213,280

第2年共還本金

$95,258

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$17,595	$8,117	$25,711	$5,110,379
26	$17,567	$8,145	$25,711	$5,102,234
27	$17,539	$8,173	$25,711	$5,094,062
28	$17,511	$8,201	$25,711	$5,085,861
29	$17,483	$8,229	$25,711	$5,077,632
30	$17,454	$8,257	$25,711	$5,069,375
31	$17,426	$8,286	$25,711	$5,061,090
32	$17,397	$8,314	$25,711	$5,052,776
33	$17,369	$8,343	$25,711	$5,044,433
34	$17,340	$8,371	$25,711	$5,036,062
35	$17,311	$8,400	$25,711	$5,027,662
36	$17,283	$8,429	$25,711	$5,019,233

第3年供款共

$308,538

第3年利息

$209,275

第3年共還本金

$99,263

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$17,254	$8,458	$25,711	$5,010,775
38	$17,225	$8,487	$25,711	$5,002,288
39	$17,195	$8,516	$25,711	$4,993,772
40	$17,166	$8,545	$25,711	$4,985,227
41	$17,137	$8,575	$25,711	$4,976,652
42	$17,107	$8,604	$25,711	$4,968,048
43	$17,078	$8,634	$25,711	$4,959,414
44	$17,048	$8,664	$25,711	$4,950,750
45	$17,018	$8,693	$25,711	$4,942,057
46	$16,988	$8,723	$25,711	$4,933,334
47	$16,958	$8,753	$25,711	$4,924,581
48	$16,928	$8,783	$25,711	$4,915,797

第4年供款共

$308,538

第4年利息

$205,102

第4年共還本金

$103,436

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$16,898	$8,813	$25,711	$4,906,984
50	$16,868	$8,844	$25,711	$4,898,140
51	$16,837	$8,874	$25,711	$4,889,266
52	$16,807	$8,905	$25,711	$4,880,362
53	$16,776	$8,935	$25,711	$4,871,426
54	$16,746	$8,966	$25,711	$4,862,460
55	$16,715	$8,997	$25,711	$4,853,464
56	$16,684	$9,028	$25,711	$4,844,436
57	$16,653	$9,059	$25,711	$4,835,377
58	$16,622	$9,090	$25,711	$4,826,287
59	$16,590	$9,121	$25,711	$4,817,166
60	$16,559	$9,152	$25,711	$4,808,014

第5年供款共

$308,538

第5年利息

$200,754

第5年共還本金

$107,784

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$16,528	$9,184	$25,711	$4,798,830
62	$16,496	$9,216	$25,711	$4,789,614
63	$16,464	$9,247	$25,711	$4,780,367
64	$16,433	$9,279	$25,711	$4,771,088
65	$16,401	$9,311	$25,711	$4,761,777
66	$16,369	$9,343	$25,711	$4,752,434
67	$16,336	$9,375	$25,711	$4,743,059
68	$16,304	$9,407	$25,711	$4,733,652
69	$16,272	$9,440	$25,711	$4,724,213
70	$16,239	$9,472	$25,711	$4,714,741
71	$16,207	$9,505	$25,711	$4,705,236
72	$16,174	$9,537	$25,711	$4,695,699

第6年供款共

$308,538

第6年利息

$196,223

第6年共還本金

$112,315

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$16,141	$9,570	$25,711	$4,686,129
74	$16,109	$9,603	$25,711	$4,676,526
75	$16,076	$9,636	$25,711	$4,666,890
76	$16,042	$9,669	$25,711	$4,657,221
77	$16,009	$9,702	$25,711	$4,647,519
78	$15,976	$9,736	$25,711	$4,637,783
79	$15,942	$9,769	$25,711	$4,628,014
80	$15,909	$9,803	$25,711	$4,618,211
81	$15,875	$9,836	$25,711	$4,608,375
82	$15,841	$9,870	$25,711	$4,598,504
83	$15,807	$9,904	$25,711	$4,588,600
84	$15,773	$9,938	$25,711	$4,578,662

第7年供款共

$308,538

第7年利息

$191,501

第7年共還本金

$117,037

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$15,739	$9,972	$25,711	$4,568,690
86	$15,705	$10,007	$25,711	$4,558,683
87	$15,670	$10,041	$25,711	$4,548,642
88	$15,636	$10,076	$25,711	$4,538,567
89	$15,601	$10,110	$25,711	$4,528,457
90	$15,567	$10,145	$25,711	$4,518,312
91	$15,532	$10,180	$25,711	$4,508,132
92	$15,497	$10,215	$25,711	$4,497,917
93	$15,462	$10,250	$25,711	$4,487,667
94	$15,426	$10,285	$25,711	$4,477,382
95	$15,391	$10,320	$25,711	$4,467,062
96	$15,356	$10,356	$25,711	$4,456,706

第8年供款共

$308,538

第8年利息

$186,581

第8年共還本金

$121,957

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$15,320	$10,392	$25,711	$4,446,314
98	$15,284	$10,427	$25,711	$4,435,887
99	$15,248	$10,463	$25,711	$4,425,424
100	$15,212	$10,499	$25,711	$4,414,925
101	$15,176	$10,535	$25,711	$4,404,389
102	$15,140	$10,571	$25,711	$4,393,818
103	$15,104	$10,608	$25,711	$4,383,210
104	$15,067	$10,644	$25,711	$4,372,566
105	$15,031	$10,681	$25,711	$4,361,885
106	$14,994	$10,718	$25,711	$4,351,168
107	$14,957	$10,754	$25,711	$4,340,413
108	$14,920	$10,791	$25,711	$4,329,622

第9年供款共

$308,538

第9年利息

$181,454

第9年共還本金

$127,084

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$14,883	$10,828	$25,711	$4,318,794
110	$14,846	$10,866	$25,711	$4,307,928
111	$14,809	$10,903	$25,711	$4,297,025
112	$14,771	$10,940	$25,711	$4,286,085
113	$14,733	$10,978	$25,711	$4,275,106
114	$14,696	$11,016	$25,711	$4,264,091
115	$14,658	$11,054	$25,711	$4,253,037
116	$14,620	$11,092	$25,711	$4,241,945
117	$14,582	$11,130	$25,711	$4,230,816
118	$14,543	$11,168	$25,711	$4,219,647
119	$14,505	$11,206	$25,711	$4,208,441
120	$14,467	$11,245	$25,711	$4,197,196

第10年供款共

$308,538

第10年利息

$176,112

第10年共還本金

$132,426

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$14,428	$11,284	$25,711	$4,185,912
122	$14,389	$11,322	$25,711	$4,174,590
123	$14,350	$11,361	$25,711	$4,163,229
124	$14,311	$11,400	$25,711	$4,151,828
125	$14,272	$11,440	$25,711	$4,140,389
126	$14,233	$11,479	$25,711	$4,128,910
127	$14,193	$11,518	$25,711	$4,117,391
128	$14,154	$11,558	$25,711	$4,105,833
129	$14,114	$11,598	$25,711	$4,094,236
130	$14,074	$11,638	$25,711	$4,082,598
131	$14,034	$11,678	$25,711	$4,070,921
132	$13,994	$11,718	$25,711	$4,059,203

第11年供款共

$308,538

第11年利息

$170,545

第11年共還本金

$137,993

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$13,954	$11,758	$25,711	$4,047,445
134	$13,913	$11,798	$25,711	$4,035,647
135	$13,873	$11,839	$25,711	$4,023,808
136	$13,832	$11,880	$25,711	$4,011,928
137	$13,791	$11,920	$25,711	$4,000,008
138	$13,750	$11,961	$25,711	$3,988,046
139	$13,709	$12,003	$25,711	$3,976,044
140	$13,668	$12,044	$25,711	$3,964,000
141	$13,626	$12,085	$25,711	$3,951,914
142	$13,585	$12,127	$25,711	$3,939,788
143	$13,543	$12,168	$25,711	$3,927,619
144	$13,501	$12,210	$25,711	$3,915,409

第12年供款共

$308,538

第12年利息

$164,744

第12年共還本金

$143,794

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$13,459	$12,252	$25,711	$3,903,157
146	$13,417	$12,294	$25,711	$3,890,862
147	$13,375	$12,337	$25,711	$3,878,526
148	$13,332	$12,379	$25,711	$3,866,147
149	$13,290	$12,422	$25,711	$3,853,725
150	$13,247	$12,464	$25,711	$3,841,261
151	$13,204	$12,507	$25,711	$3,828,753
152	$13,161	$12,550	$25,711	$3,816,203
153	$13,118	$12,593	$25,711	$3,803,610
154	$13,075	$12,637	$25,711	$3,790,973
155	$13,031	$12,680	$25,711	$3,778,293
156	$12,988	$12,724	$25,711	$3,765,570

第13年供款共

$308,538

第13年利息

$158,699

第13年共還本金

$149,839

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$12,944	$12,767	$25,711	$3,752,803
158	$12,900	$12,811	$25,711	$3,739,991
159	$12,856	$12,855	$25,711	$3,727,136
160	$12,812	$12,899	$25,711	$3,714,237
161	$12,768	$12,944	$25,711	$3,701,293
162	$12,723	$12,988	$25,711	$3,688,304
163	$12,679	$13,033	$25,711	$3,675,272
164	$12,634	$13,078	$25,711	$3,662,194
165	$12,589	$13,123	$25,711	$3,649,071
166	$12,544	$13,168	$25,711	$3,635,903
167	$12,498	$13,213	$25,711	$3,622,690
168	$12,453	$13,258	$25,711	$3,609,432

第14年供款共

$308,538

第14年利息

$152,400

第14年共還本金

$156,138

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$12,407	$13,304	$25,711	$3,596,128
170	$12,362	$13,350	$25,711	$3,582,778
171	$12,316	$13,396	$25,711	$3,569,382
172	$12,270	$13,442	$25,711	$3,555,940
173	$12,224	$13,488	$25,711	$3,542,452
174	$12,177	$13,534	$25,711	$3,528,918
175	$12,131	$13,581	$25,711	$3,515,337
176	$12,084	$13,628	$25,711	$3,501,710
177	$12,037	$13,674	$25,711	$3,488,035
178	$11,990	$13,721	$25,711	$3,474,314
179	$11,943	$13,769	$25,711	$3,460,546
180	$11,896	$13,816	$25,711	$3,446,730

第15年供款共

$308,538

第15年利息

$145,836

第15年共還本金

$162,702

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$11,848	$13,863	$25,711	$3,432,866
182	$11,800	$13,911	$25,711	$3,418,955
183	$11,753	$13,959	$25,711	$3,404,997
184	$11,705	$14,007	$25,711	$3,390,990
185	$11,657	$14,055	$25,711	$3,376,935
186	$11,608	$14,103	$25,711	$3,362,832
187	$11,560	$14,152	$25,711	$3,348,680
188	$11,511	$14,200	$25,711	$3,334,479
189	$11,462	$14,249	$25,711	$3,320,230
190	$11,413	$14,298	$25,711	$3,305,932
191	$11,364	$14,347	$25,711	$3,291,585
192	$11,315	$14,397	$25,711	$3,277,188

第16年供款共

$308,538

第16年利息

$138,996

第16年共還本金

$169,542

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$11,265	$14,446	$25,711	$3,262,742
194	$11,216	$14,496	$25,711	$3,248,246
195	$11,166	$14,546	$25,711	$3,233,700
196	$11,116	$14,596	$25,711	$3,219,105
197	$11,066	$14,646	$25,711	$3,204,459
198	$11,015	$14,696	$25,711	$3,189,763
199	$10,965	$14,747	$25,711	$3,175,016
200	$10,914	$14,797	$25,711	$3,160,219
201	$10,863	$14,848	$25,711	$3,145,370
202	$10,812	$14,899	$25,711	$3,130,471
203	$10,761	$14,950	$25,711	$3,115,521
204	$10,710	$15,002	$25,711	$3,100,519

第17年供款共

$308,538

第17年利息

$131,869

第17年共還本金

$176,669

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$10,658	$15,053	$25,711	$3,085,465
206	$10,606	$15,105	$25,711	$3,070,360
207	$10,554	$15,157	$25,711	$3,055,203
208	$10,502	$15,209	$25,711	$3,039,994
209	$10,450	$15,262	$25,711	$3,024,732
210	$10,398	$15,314	$25,711	$3,009,418
211	$10,345	$15,367	$25,711	$2,994,052
212	$10,292	$15,419	$25,711	$2,978,632
213	$10,239	$15,472	$25,711	$2,963,160
214	$10,186	$15,526	$25,711	$2,947,634
215	$10,132	$15,579	$25,711	$2,932,055
216	$10,079	$15,633	$25,711	$2,916,423

第18年供款共

$308,538

第18年利息

$124,442

第18年共還本金

$184,096

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$10,025	$15,686	$25,711	$2,900,736
218	$9,971	$15,740	$25,711	$2,884,996
219	$9,917	$15,794	$25,711	$2,869,202
220	$9,863	$15,849	$25,711	$2,853,353
221	$9,808	$15,903	$25,711	$2,837,450
222	$9,754	$15,958	$25,711	$2,821,492
223	$9,699	$16,013	$25,711	$2,805,480
224	$9,644	$16,068	$25,711	$2,789,412
225	$9,589	$16,123	$25,711	$2,773,289
226	$9,533	$16,178	$25,711	$2,757,111
227	$9,478	$16,234	$25,711	$2,740,877
228	$9,422	$16,290	$25,711	$2,724,587

第19年供款共

$308,538

第19年利息

$116,703

第19年共還本金

$191,835

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$9,366	$16,346	$25,711	$2,708,242
230	$9,310	$16,402	$25,711	$2,691,840
231	$9,253	$16,458	$25,711	$2,675,381
232	$9,197	$16,515	$25,711	$2,658,867
233	$9,140	$16,572	$25,711	$2,642,295
234	$9,083	$16,629	$25,711	$2,625,666
235	$9,026	$16,686	$25,711	$2,608,981
236	$8,968	$16,743	$25,711	$2,592,237
237	$8,911	$16,801	$25,711	$2,575,437
238	$8,853	$16,858	$25,711	$2,558,578
239	$8,795	$16,916	$25,711	$2,541,662
240	$8,737	$16,975	$25,711	$2,524,687

第20年供款共

$308,538

第20年利息

$108,638

第20年共還本金

$199,900

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$8,679	$17,033	$25,711	$2,507,655
242	$8,620	$17,091	$25,711	$2,490,563
243	$8,561	$17,150	$25,711	$2,473,413
244	$8,502	$17,209	$25,711	$2,456,204
245	$8,443	$17,268	$25,711	$2,438,936
246	$8,384	$17,328	$25,711	$2,421,608
247	$8,324	$17,387	$25,711	$2,404,221
248	$8,265	$17,447	$25,711	$2,386,774
249	$8,205	$17,507	$25,711	$2,369,267
250	$8,144	$17,567	$25,711	$2,351,700
251	$8,084	$17,628	$25,711	$2,334,072
252	$8,023	$17,688	$25,711	$2,316,384

第21年供款共

$308,538

第21年利息

$100,234

第21年共還本金

$208,303

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$7,963	$17,749	$25,711	$2,298,635
254	$7,902	$17,810	$25,711	$2,280,825
255	$7,840	$17,871	$25,711	$2,262,954
256	$7,779	$17,933	$25,711	$2,245,021
257	$7,717	$17,994	$25,711	$2,227,027
258	$7,655	$18,056	$25,711	$2,208,971
259	$7,593	$18,118	$25,711	$2,190,853
260	$7,531	$18,180	$25,711	$2,172,673
261	$7,469	$18,243	$25,711	$2,154,430
262	$7,406	$18,306	$25,711	$2,136,124
263	$7,343	$18,369	$25,711	$2,117,755
264	$7,280	$18,432	$25,711	$2,099,324

第22年供款共

$308,538

第22年利息

$91,478

第22年共還本金

$217,060

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$7,216	$18,495	$25,711	$2,080,829
266	$7,153	$18,559	$25,711	$2,062,270
267	$7,089	$18,622	$25,711	$2,043,648
268	$7,025	$18,686	$25,711	$2,024,961
269	$6,961	$18,751	$25,711	$2,006,210
270	$6,896	$18,815	$25,711	$1,987,395
271	$6,832	$18,880	$25,711	$1,968,516
272	$6,767	$18,945	$25,711	$1,949,571
273	$6,702	$19,010	$25,711	$1,930,561
274	$6,636	$19,075	$25,711	$1,911,486
275	$6,571	$19,141	$25,711	$1,892,345
276	$6,505	$19,207	$25,711	$1,873,138

第23年供款共

$308,538

第23年利息

$82,353

第23年共還本金

$226,185

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$6,439	$19,273	$25,711	$1,853,866
278	$6,373	$19,339	$25,711	$1,834,527
279	$6,306	$19,405	$25,711	$1,815,122
280	$6,239	$19,472	$25,711	$1,795,650
281	$6,173	$19,539	$25,711	$1,776,111
282	$6,105	$19,606	$25,711	$1,756,505
283	$6,038	$19,674	$25,711	$1,736,831
284	$5,970	$19,741	$25,711	$1,717,090
285	$5,902	$19,809	$25,711	$1,697,281
286	$5,834	$19,877	$25,711	$1,677,404
287	$5,766	$19,945	$25,711	$1,657,459
288	$5,698	$20,014	$25,711	$1,637,445

第24年供款共

$308,538

第24年利息

$72,844

第24年共還本金

$235,694

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$5,629	$20,083	$25,711	$1,617,362
290	$5,560	$20,152	$25,711	$1,597,210
291	$5,490	$20,221	$25,711	$1,576,989
292	$5,421	$20,291	$25,711	$1,556,698
293	$5,351	$20,360	$25,711	$1,536,338
294	$5,281	$20,430	$25,711	$1,515,908
295	$5,211	$20,501	$25,711	$1,495,407
296	$5,140	$20,571	$25,711	$1,474,836
297	$5,070	$20,642	$25,711	$1,454,194
298	$4,999	$20,713	$25,711	$1,433,482
299	$4,928	$20,784	$25,711	$1,412,698
300	$4,856	$20,855	$25,711	$1,391,843

第25年供款共

$308,538

第25年利息

$62,936

第25年共還本金

$245,602

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,784	$20,927	$25,711	$1,370,915
302	$4,713	$20,999	$25,711	$1,349,917
303	$4,640	$21,071	$25,711	$1,328,845
304	$4,568	$21,144	$25,711	$1,307,702
305	$4,495	$21,216	$25,711	$1,286,486
306	$4,422	$21,289	$25,711	$1,265,196
307	$4,349	$21,362	$25,711	$1,243,834
308	$4,276	$21,436	$25,711	$1,222,398
309	$4,202	$21,509	$25,711	$1,200,889
310	$4,128	$21,583	$25,711	$1,179,305
311	$4,054	$21,658	$25,711	$1,157,648
312	$3,979	$21,732	$25,711	$1,135,916

第26年供款共

$308,538

第26年利息

$52,611

第26年共還本金

$255,927

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,905	$21,807	$25,711	$1,114,109
314	$3,830	$21,882	$25,711	$1,092,227
315	$3,755	$21,957	$25,711	$1,070,270
316	$3,679	$22,032	$25,711	$1,048,238
317	$3,603	$22,108	$25,711	$1,026,129
318	$3,527	$22,184	$25,711	$1,003,945
319	$3,451	$22,260	$25,711	$981,685
320	$3,375	$22,337	$25,711	$959,348
321	$3,298	$22,414	$25,711	$936,934
322	$3,221	$22,491	$25,711	$914,443
323	$3,143	$22,568	$25,711	$891,875
324	$3,066	$22,646	$25,711	$869,230

第27年供款共

$308,538

第27年利息

$41,852

第27年共還本金

$266,686

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,988	$22,724	$25,711	$846,506
326	$2,910	$22,802	$25,711	$823,705
327	$2,831	$22,880	$25,711	$800,825
328	$2,753	$22,959	$25,711	$777,866
329	$2,674	$23,038	$25,711	$754,828
330	$2,595	$23,117	$25,711	$731,712
331	$2,515	$23,196	$25,711	$708,515
332	$2,436	$23,276	$25,711	$685,239
333	$2,356	$23,356	$25,711	$661,883
334	$2,275	$23,436	$25,711	$638,447
335	$2,195	$23,517	$25,711	$614,930
336	$2,114	$23,598	$25,711	$591,333

第28年供款共

$308,538

第28年利息

$30,641

第28年共還本金

$277,897

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,033	$23,679	$25,711	$567,654
338	$1,951	$23,760	$25,711	$543,894
339	$1,870	$23,842	$25,711	$520,052
340	$1,788	$23,924	$25,711	$496,128
341	$1,705	$24,006	$25,711	$472,122
342	$1,623	$24,089	$25,711	$448,033
343	$1,540	$24,171	$25,711	$423,862
344	$1,457	$24,254	$25,711	$399,608
345	$1,374	$24,338	$25,711	$375,270
346	$1,290	$24,421	$25,711	$350,848
347	$1,206	$24,505	$25,711	$326,343
348	$1,122	$24,590	$25,711	$301,753

第29年供款共

$308,538

第29年利息

$18,958

第29年共還本金

$289,580

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,037	$24,674	$25,711	$277,079
350	$952	$24,759	$25,711	$252,320
351	$867	$24,844	$25,711	$227,476
352	$782	$24,930	$25,711	$202,546
353	$696	$25,015	$25,711	$177,531
354	$610	$25,101	$25,711	$152,430
355	$524	$25,188	$25,711	$127,242
356	$437	$25,274	$25,711	$101,968
357	$351	$25,361	$25,711	$76,607
358	$263	$25,448	$25,711	$51,159
359	$176	$25,536	$25,711	$25,623
360	$88	$25,623	$25,711	$0

第30年供款共

$308,538

第30年利息

$6,785

第30年共還本金

$301,753

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$10,030,661

免責聲明

筍盤推介

按揭保險費
info