樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$112,752

借款月供 $546 , 共加借HK$112,752

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$10,082,761

每月供款
$25,846

首期

$580,000

總貸款額

$5,332,752

總利息

$3,971,509

印花稅

$130,500

其他

$68,000

置業成本總預算

HK$778,500

按月供比率計算

$51,690

置業成本總預算

HK$778,500

首期

$580,000
印花稅

$130,500
- AVD
  
  $130,500
律師費

$ 10,000
代理佣金

$58,000
按揭保險費

$112,752

最低每月入息要求

按月供比率計算

$51,690

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

沙田沙田圍村 ^鄰近馬鐵站^

thumb_up

^連天台^ 兩房企理! 投資及自住之選!

建

670 呎

@9,701

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

售$650 萬

建

670 呎

@9,701

售$650 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

粉嶺牽晴間第07座

thumb_up

牽晴單邊樓皇【激罕放盤】

實

381 呎

@12,598

建

528 呎

@9,091

local_fire_department 至HIT hotel_class 樓王

售$480 萬

實

381 呎

@12,598

建

528 呎

@9,091

售$480 萬

local_fire_department 至HIT hotel_class 樓王

沙田沙田第一城

thumb_up

一城開揚3房罕有特別則

實

484 呎

@13,430

建

601 呎

@10,815

local_fire_department 至HIT real_estate_agent 罕有放盤

售$650 萬

實

484 呎

@13,430

建

601 呎

@10,815

售$650 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

粉嶺花都廣場第02座

thumb_up

靚裝修即買即住..易約易睇

實

526 呎

@10,038

建

710 呎

@7,437

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$528 萬

實

526 呎

@10,038

建

710 呎

@7,437

售$528 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

馬鞍山新港城 K座

thumb_up

新港城筍盤歡迎查詢換樓必睇

實

551 呎

@12,160

建

750 呎

@8,933

local_offer 低水筍價 verified 首置必買

售$670 萬

實

551 呎

@12,160

建

750 呎

@8,933

售$670 萬

local_offer 低水筍價 verified 首置必買

白石角海日灣

thumb_up

***筍盤***再減價️ 再再再減價️

實

504 呎

@13,492

local_fire_department 至HIT vpn_key 有匙即睇

售$680 萬

實

504 呎

@13,492

售$680 萬

local_fire_department 至HIT vpn_key 有匙即睇

何文田加多利軒

thumb_up

貴重[商住黃金地段]-小家庭置業之選.

實

264 呎

@24,621

local_fire_department 至HIT

售$650 萬

實

264 呎

@24,621

售$650 萬

local_fire_department 至HIT

粉嶺牽晴間

thumb_up

*換樓精選*開揚山景*

實

555 呎

@11,712

建

758 呎

@8,575

directions_run 日內即走 local_offer 低水筍價 price_change 蝕讓盤

售$650 萬

實

555 呎

@11,712

建

758 呎

@8,575

售$650 萬

directions_run 日內即走 local_offer 低水筍價 price_change 蝕讓盤

馬鞍山迎海第01期

thumb_up

鄰近馬鐵站,企理裝修,隨時約看

實

496 呎

@13,306

建

639 呎

@10,329

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

售$660 萬

實

496 呎

@13,306

建

639 呎

@10,329

售$660 萬

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

沙田銀禧花園

thumb_up

新淨裝修舒適👍　高層開揚兩房👍👍

實

506 呎

@11,462

建

644 呎

@9,006

local_fire_department 至HIT

售$580 萬

實

506 呎

@11,462

建

644 呎

@9,006

售$580 萬

local_fire_department 至HIT

VR實景

馬鞍山迎海第03期星灣御

thumb_up

開揚池景,企理裝修,有匙即睇

實

497 呎

@13,481

local_fire_department 至HIT vpn_key 有匙即睇 pets 愛竉必選

售$670 萬

實

497 呎

@13,481

售$670 萬

local_fire_department 至HIT vpn_key 有匙即睇 pets 愛竉必選

VR實景

粉嶺花都廣場第01座

thumb_up

高層，大單邊，實用三房

實

526 呎

@12,548

建

706 呎

@9,348

pets 愛竉必選

售$660 萬

實

526 呎

@12,548

建

706 呎

@9,348

售$660 萬

pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$31,916	$24,525	$20,098	$17,152
1.500	$33,103	$25,733	$21,328	$18,404
2.000	$34,317	$26,978	$22,603	$19,711
2.500	$35,558	$28,258	$23,924	$21,071
3.000	$36,827	$29,575	$25,289	$22,483
3.500	$38,123	$30,928	$26,697	$23,946
4.000	$39,446	$32,315	$28,148	$25,459
4.125	$39,781	$32,668	$28,518	$25,845
4.500	$40,795	$33,738	$29,641	$27,020
5.000	$42,171	$35,194	$31,175	$28,627
5.500	$43,573	$36,683	$32,748	$30,279
6.000	$45,001	$38,205	$34,359	$31,973

每月供款$25,846

年期

30年

貸款金額

$5,332,752

總利息

$3,971,509

總貸款連利息

$9,304,261

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$18,331	$7,514	$25,845	$5,325,238
2	$18,306	$7,540	$25,845	$5,317,699
3	$18,280	$7,566	$25,845	$5,310,133
4	$18,254	$7,592	$25,845	$5,302,541
5	$18,227	$7,618	$25,845	$5,294,924
6	$18,201	$7,644	$25,845	$5,287,280
7	$18,175	$7,670	$25,845	$5,279,610
8	$18,149	$7,697	$25,845	$5,271,913
9	$18,122	$7,723	$25,845	$5,264,190
10	$18,096	$7,750	$25,845	$5,256,441
11	$18,069	$7,776	$25,845	$5,248,664
12	$18,042	$7,803	$25,845	$5,240,862

第1年供款共

$310,142

第1年利息

$218,252

第1年共還本金

$91,890

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$18,015	$7,830	$25,845	$5,233,032
14	$17,989	$7,857	$25,845	$5,225,175
15	$17,962	$7,884	$25,845	$5,217,292
16	$17,934	$7,911	$25,845	$5,209,381
17	$17,907	$7,938	$25,845	$5,201,443
18	$17,880	$7,965	$25,845	$5,193,478
19	$17,853	$7,993	$25,845	$5,185,485
20	$17,825	$8,020	$25,845	$5,177,465
21	$17,798	$8,048	$25,845	$5,169,418
22	$17,770	$8,075	$25,845	$5,161,342
23	$17,742	$8,103	$25,845	$5,153,239
24	$17,714	$8,131	$25,845	$5,145,108

第2年供款共

$310,142

第2年利息

$214,389

第2年共還本金

$95,753

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$17,686	$8,159	$25,845	$5,136,949
26	$17,658	$8,187	$25,845	$5,128,762
27	$17,630	$8,215	$25,845	$5,120,547
28	$17,602	$8,243	$25,845	$5,112,304
29	$17,574	$8,272	$25,845	$5,104,033
30	$17,545	$8,300	$25,845	$5,095,732
31	$17,517	$8,329	$25,845	$5,087,404
32	$17,488	$8,357	$25,845	$5,079,047
33	$17,459	$8,386	$25,845	$5,070,661
34	$17,430	$8,415	$25,845	$5,062,246
35	$17,401	$8,444	$25,845	$5,053,802
36	$17,372	$8,473	$25,845	$5,045,330

第3年供款共

$310,142

第3年利息

$210,363

第3年共還本金

$99,779

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$17,343	$8,502	$25,845	$5,036,828
38	$17,314	$8,531	$25,845	$5,028,297
39	$17,285	$8,560	$25,845	$5,019,736
40	$17,255	$8,590	$25,845	$5,011,146
41	$17,226	$8,619	$25,845	$5,002,527
42	$17,196	$8,649	$25,845	$4,993,878
43	$17,166	$8,679	$25,845	$4,985,199
44	$17,137	$8,709	$25,845	$4,976,491
45	$17,107	$8,738	$25,845	$4,967,752
46	$17,077	$8,769	$25,845	$4,958,984
47	$17,047	$8,799	$25,845	$4,950,185
48	$17,016	$8,829	$25,845	$4,941,356

第4年供款共

$310,142

第4年利息

$206,169

第4年共還本金

$103,973

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$16,986	$8,859	$25,845	$4,932,497
50	$16,955	$8,890	$25,845	$4,923,607
51	$16,925	$8,920	$25,845	$4,914,687
52	$16,894	$8,951	$25,845	$4,905,736
53	$16,863	$8,982	$25,845	$4,896,754
54	$16,833	$9,013	$25,845	$4,887,742
55	$16,802	$9,044	$25,845	$4,878,698
56	$16,771	$9,075	$25,845	$4,869,624
57	$16,739	$9,106	$25,845	$4,860,518
58	$16,708	$9,137	$25,845	$4,851,381
59	$16,677	$9,169	$25,845	$4,842,212
60	$16,645	$9,200	$25,845	$4,833,012

第5年供款共

$310,142

第5年利息

$201,798

第5年共還本金

$108,344

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$16,613	$9,232	$25,845	$4,823,780
62	$16,582	$9,263	$25,845	$4,814,517
63	$16,550	$9,295	$25,845	$4,805,222
64	$16,518	$9,327	$25,845	$4,795,894
65	$16,486	$9,359	$25,845	$4,786,535
66	$16,454	$9,391	$25,845	$4,777,144
67	$16,421	$9,424	$25,845	$4,767,720
68	$16,389	$9,456	$25,845	$4,758,264
69	$16,357	$9,489	$25,845	$4,748,775
70	$16,324	$9,521	$25,845	$4,739,254
71	$16,291	$9,554	$25,845	$4,729,700
72	$16,258	$9,587	$25,845	$4,720,113

第6年供款共

$310,142

第6年利息

$197,243

第6年共還本金

$112,899

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$16,225	$9,620	$25,845	$4,710,493
74	$16,192	$9,653	$25,845	$4,700,840
75	$16,159	$9,686	$25,845	$4,691,154
76	$16,126	$9,719	$25,845	$4,681,435
77	$16,092	$9,753	$25,845	$4,671,682
78	$16,059	$9,786	$25,845	$4,661,896
79	$16,025	$9,820	$25,845	$4,652,076
80	$15,992	$9,854	$25,845	$4,642,223
81	$15,958	$9,888	$25,845	$4,632,335
82	$15,924	$9,922	$25,845	$4,622,414
83	$15,890	$9,956	$25,845	$4,612,458
84	$15,855	$9,990	$25,845	$4,602,468

第7年供款共

$310,142

第7年利息

$192,497

第7年共還本金

$117,645

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$15,821	$10,024	$25,845	$4,592,444
86	$15,787	$10,059	$25,845	$4,582,385
87	$15,752	$10,093	$25,845	$4,572,292
88	$15,717	$10,128	$25,845	$4,562,164
89	$15,682	$10,163	$25,845	$4,552,001
90	$15,648	$10,198	$25,845	$4,541,804
91	$15,612	$10,233	$25,845	$4,531,571
92	$15,577	$10,268	$25,845	$4,521,303
93	$15,542	$10,303	$25,845	$4,511,000
94	$15,507	$10,339	$25,845	$4,500,661
95	$15,471	$10,374	$25,845	$4,490,287
96	$15,435	$10,410	$25,845	$4,479,877

第8年供款共

$310,142

第8年利息

$187,551

第8年共還本金

$122,591

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$15,400	$10,446	$25,845	$4,469,432
98	$15,364	$10,481	$25,845	$4,458,950
99	$15,328	$10,518	$25,845	$4,448,433
100	$15,291	$10,554	$25,845	$4,437,879
101	$15,255	$10,590	$25,845	$4,427,289
102	$15,219	$10,626	$25,845	$4,416,663
103	$15,182	$10,663	$25,845	$4,406,000
104	$15,146	$10,700	$25,845	$4,395,300
105	$15,109	$10,736	$25,845	$4,384,564
106	$15,072	$10,773	$25,845	$4,373,791
107	$15,035	$10,810	$25,845	$4,362,980
108	$14,998	$10,847	$25,845	$4,352,133

第9年供款共

$310,142

第9年利息

$182,398

第9年共還本金

$127,744

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$14,960	$10,885	$25,845	$4,341,248
110	$14,923	$10,922	$25,845	$4,330,326
111	$14,885	$10,960	$25,845	$4,319,367
112	$14,848	$10,997	$25,845	$4,308,369
113	$14,810	$11,035	$25,845	$4,297,334
114	$14,772	$11,073	$25,845	$4,286,261
115	$14,734	$11,111	$25,845	$4,275,150
116	$14,696	$11,149	$25,845	$4,264,000
117	$14,658	$11,188	$25,845	$4,252,813
118	$14,619	$11,226	$25,845	$4,241,587
119	$14,580	$11,265	$25,845	$4,230,322
120	$14,542	$11,303	$25,845	$4,219,019

第10年供款共

$310,142

第10年利息

$177,028

第10年共還本金

$133,115

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$14,503	$11,342	$25,845	$4,207,676
122	$14,464	$11,381	$25,845	$4,196,295
123	$14,425	$11,420	$25,845	$4,184,875
124	$14,386	$11,460	$25,845	$4,173,415
125	$14,346	$11,499	$25,845	$4,161,916
126	$14,307	$11,539	$25,845	$4,150,377
127	$14,267	$11,578	$25,845	$4,138,799
128	$14,227	$11,618	$25,845	$4,127,181
129	$14,187	$11,658	$25,845	$4,115,523
130	$14,147	$11,698	$25,845	$4,103,825
131	$14,107	$11,738	$25,845	$4,092,087
132	$14,067	$11,779	$25,845	$4,080,308

第11年供款共

$310,142

第11年利息

$171,432

第11年共還本金

$138,711

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$14,026	$11,819	$25,845	$4,068,489
134	$13,985	$11,860	$25,845	$4,056,629
135	$13,945	$11,901	$25,845	$4,044,729
136	$13,904	$11,941	$25,845	$4,032,787
137	$13,863	$11,982	$25,845	$4,020,805
138	$13,822	$12,024	$25,845	$4,008,781
139	$13,780	$12,065	$25,845	$3,996,716
140	$13,739	$12,106	$25,845	$3,984,610
141	$13,697	$12,148	$25,845	$3,972,462
142	$13,655	$12,190	$25,845	$3,960,272
143	$13,613	$12,232	$25,845	$3,948,040
144	$13,571	$12,274	$25,845	$3,935,766

第12年供款共

$310,142

第12年利息

$165,600

第12年共還本金

$144,542

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$13,529	$12,316	$25,845	$3,923,450
146	$13,487	$12,358	$25,845	$3,911,092
147	$13,444	$12,401	$25,845	$3,898,691
148	$13,402	$12,443	$25,845	$3,886,248
149	$13,359	$12,486	$25,845	$3,873,762
150	$13,316	$12,529	$25,845	$3,861,233
151	$13,273	$12,572	$25,845	$3,848,660
152	$13,230	$12,615	$25,845	$3,836,045
153	$13,186	$12,659	$25,845	$3,823,386
154	$13,143	$12,702	$25,845	$3,810,684
155	$13,099	$12,746	$25,845	$3,797,938
156	$13,055	$12,790	$25,845	$3,785,148

第13年供款共

$310,142

第13年利息

$159,524

第13年共還本金

$150,618

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$13,011	$12,834	$25,845	$3,772,314
158	$12,967	$12,878	$25,845	$3,759,437
159	$12,923	$12,922	$25,845	$3,746,515
160	$12,879	$12,967	$25,845	$3,733,548
161	$12,834	$13,011	$25,845	$3,720,537
162	$12,789	$13,056	$25,845	$3,707,481
163	$12,744	$13,101	$25,845	$3,694,380
164	$12,699	$13,146	$25,845	$3,681,235
165	$12,654	$13,191	$25,845	$3,668,044
166	$12,609	$13,236	$25,845	$3,654,807
167	$12,563	$13,282	$25,845	$3,641,526
168	$12,518	$13,327	$25,845	$3,628,198

第14年供款共

$310,142

第14年利息

$153,192

第14年共還本金

$156,950

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$12,472	$13,373	$25,845	$3,614,825
170	$12,426	$13,419	$25,845	$3,601,406
171	$12,380	$13,465	$25,845	$3,587,940
172	$12,334	$13,512	$25,845	$3,574,429
173	$12,287	$13,558	$25,845	$3,560,871
174	$12,240	$13,605	$25,845	$3,547,266
175	$12,194	$13,651	$25,845	$3,533,615
176	$12,147	$13,698	$25,845	$3,519,916
177	$12,100	$13,745	$25,845	$3,506,171
178	$12,052	$13,793	$25,845	$3,492,378
179	$12,005	$13,840	$25,845	$3,478,538
180	$11,957	$13,888	$25,845	$3,464,650

第15年供款共

$310,142

第15年利息

$146,594

第15年共還本金

$163,548

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$11,910	$13,935	$25,845	$3,450,715
182	$11,862	$13,983	$25,845	$3,436,732
183	$11,814	$14,031	$25,845	$3,422,700
184	$11,766	$14,080	$25,845	$3,408,621
185	$11,717	$14,128	$25,845	$3,394,492
186	$11,669	$14,177	$25,845	$3,380,316
187	$11,620	$14,225	$25,845	$3,366,091
188	$11,571	$14,274	$25,845	$3,351,816
189	$11,522	$14,323	$25,845	$3,337,493
190	$11,473	$14,373	$25,845	$3,323,120
191	$11,423	$14,422	$25,845	$3,308,699
192	$11,374	$14,472	$25,845	$3,294,227

第16年供款共

$310,142

第16年利息

$139,719

第16年共還本金

$170,423

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$11,324	$14,521	$25,845	$3,279,706
194	$11,274	$14,571	$25,845	$3,265,135
195	$11,224	$14,621	$25,845	$3,250,513
196	$11,174	$14,672	$25,845	$3,235,842
197	$11,123	$14,722	$25,845	$3,221,120
198	$11,073	$14,773	$25,845	$3,206,347
199	$11,022	$14,823	$25,845	$3,191,524
200	$10,971	$14,874	$25,845	$3,176,650
201	$10,920	$14,925	$25,845	$3,161,724
202	$10,868	$14,977	$25,845	$3,146,747
203	$10,817	$15,028	$25,845	$3,131,719
204	$10,765	$15,080	$25,845	$3,116,639

第17年供款共

$310,142

第17年利息

$132,554

第17年共還本金

$177,588

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$10,713	$15,132	$25,845	$3,101,508
206	$10,661	$15,184	$25,845	$3,086,324
207	$10,609	$15,236	$25,845	$3,071,088
208	$10,557	$15,288	$25,845	$3,055,800
209	$10,504	$15,341	$25,845	$3,040,459
210	$10,452	$15,394	$25,845	$3,025,065
211	$10,399	$15,447	$25,845	$3,009,619
212	$10,346	$15,500	$25,845	$2,994,119
213	$10,292	$15,553	$25,845	$2,978,566
214	$10,239	$15,606	$25,845	$2,962,960
215	$10,185	$15,660	$25,845	$2,947,300
216	$10,131	$15,714	$25,845	$2,931,586

第18年供款共

$310,142

第18年利息

$125,089

第18年共還本金

$185,053

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$10,077	$15,768	$25,845	$2,915,818
218	$10,023	$15,822	$25,845	$2,899,996
219	$9,969	$15,876	$25,845	$2,884,120
220	$9,914	$15,931	$25,845	$2,868,189
221	$9,859	$15,986	$25,845	$2,852,203
222	$9,804	$16,041	$25,845	$2,836,162
223	$9,749	$16,096	$25,845	$2,820,066
224	$9,694	$16,151	$25,845	$2,803,915
225	$9,638	$16,207	$25,845	$2,787,708
226	$9,583	$16,262	$25,845	$2,771,446
227	$9,527	$16,318	$25,845	$2,755,128
228	$9,471	$16,374	$25,845	$2,738,753

第19年供款共

$310,142

第19年利息

$117,309

第19年共還本金

$192,833

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$9,414	$16,431	$25,845	$2,722,323
230	$9,358	$16,487	$25,845	$2,705,835
231	$9,301	$16,544	$25,845	$2,689,292
232	$9,244	$16,601	$25,845	$2,672,691
233	$9,187	$16,658	$25,845	$2,656,033
234	$9,130	$16,715	$25,845	$2,639,318
235	$9,073	$16,773	$25,845	$2,622,545
236	$9,015	$16,830	$25,845	$2,605,715
237	$8,957	$16,888	$25,845	$2,588,827
238	$8,899	$16,946	$25,845	$2,571,881
239	$8,841	$17,004	$25,845	$2,554,877
240	$8,782	$17,063	$25,845	$2,537,814

第20年供款共

$310,142

第20年利息

$109,203

第20年共還本金

$200,939

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$8,724	$17,121	$25,845	$2,520,693
242	$8,665	$17,180	$25,845	$2,503,512
243	$8,606	$17,239	$25,845	$2,486,273
244	$8,547	$17,299	$25,845	$2,468,974
245	$8,487	$17,358	$25,845	$2,451,616
246	$8,427	$17,418	$25,845	$2,434,199
247	$8,368	$17,478	$25,845	$2,416,721
248	$8,307	$17,538	$25,845	$2,399,183
249	$8,247	$17,598	$25,845	$2,381,585
250	$8,187	$17,658	$25,845	$2,363,927
251	$8,126	$17,719	$25,845	$2,346,208
252	$8,065	$17,780	$25,845	$2,328,428

第21年供款共

$310,142

第21年利息

$100,756

第21年共還本金

$209,386

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$8,004	$17,841	$25,845	$2,310,586
254	$7,943	$17,903	$25,845	$2,292,684
255	$7,881	$17,964	$25,845	$2,274,720
256	$7,819	$18,026	$25,845	$2,256,694
257	$7,757	$18,088	$25,845	$2,238,606
258	$7,695	$18,150	$25,845	$2,220,456
259	$7,633	$18,212	$25,845	$2,202,244
260	$7,570	$18,275	$25,845	$2,183,969
261	$7,507	$18,338	$25,845	$2,165,631
262	$7,444	$18,401	$25,845	$2,147,230
263	$7,381	$18,464	$25,845	$2,128,766
264	$7,318	$18,528	$25,845	$2,110,239

第22年供款共

$310,142

第22年利息

$91,953

第22年共還本金

$218,189

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$7,254	$18,591	$25,845	$2,091,648
266	$7,190	$18,655	$25,845	$2,072,992
267	$7,126	$18,719	$25,845	$2,054,273
268	$7,062	$18,784	$25,845	$2,035,490
269	$6,997	$18,848	$25,845	$2,016,641
270	$6,932	$18,913	$25,845	$1,997,728
271	$6,867	$18,978	$25,845	$1,978,750
272	$6,802	$19,043	$25,845	$1,959,707
273	$6,736	$19,109	$25,845	$1,940,599
274	$6,671	$19,174	$25,845	$1,921,424
275	$6,605	$19,240	$25,845	$1,902,184
276	$6,539	$19,306	$25,845	$1,882,878

第23年供款共

$310,142

第23年利息

$82,781

第23年共還本金

$227,361

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$6,472	$19,373	$25,845	$1,863,505
278	$6,406	$19,439	$25,845	$1,844,065
279	$6,339	$19,506	$25,845	$1,824,559
280	$6,272	$19,573	$25,845	$1,804,986
281	$6,205	$19,641	$25,845	$1,785,345
282	$6,137	$19,708	$25,845	$1,765,637
283	$6,069	$19,776	$25,845	$1,745,862
284	$6,001	$19,844	$25,845	$1,726,018
285	$5,933	$19,912	$25,845	$1,706,106
286	$5,865	$19,980	$25,845	$1,686,125
287	$5,796	$20,049	$25,845	$1,666,076
288	$5,727	$20,118	$25,845	$1,645,958

第24年供款共

$310,142

第24年利息

$73,223

第24年共還本金

$236,919

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$5,658	$20,187	$25,845	$1,625,771
290	$5,589	$20,257	$25,845	$1,605,514
291	$5,519	$20,326	$25,845	$1,585,188
292	$5,449	$20,396	$25,845	$1,564,792
293	$5,379	$20,466	$25,845	$1,544,326
294	$5,309	$20,537	$25,845	$1,523,789
295	$5,238	$20,607	$25,845	$1,503,182
296	$5,167	$20,678	$25,845	$1,482,504
297	$5,096	$20,749	$25,845	$1,461,755
298	$5,025	$20,820	$25,845	$1,440,935
299	$4,953	$20,892	$25,845	$1,420,043
300	$4,881	$20,964	$25,845	$1,399,079

第25年供款共

$310,142

第25年利息

$63,263

第25年共還本金

$246,879

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,809	$21,036	$25,845	$1,378,043
302	$4,737	$21,108	$25,845	$1,356,935
303	$4,664	$21,181	$25,845	$1,335,754
304	$4,592	$21,254	$25,845	$1,314,501
305	$4,519	$21,327	$25,845	$1,293,174
306	$4,445	$21,400	$25,845	$1,271,774
307	$4,372	$21,473	$25,845	$1,250,301
308	$4,298	$21,547	$25,845	$1,228,754
309	$4,224	$21,621	$25,845	$1,207,132
310	$4,150	$21,696	$25,845	$1,185,437
311	$4,075	$21,770	$25,845	$1,163,667
312	$4,000	$21,845	$25,845	$1,141,822

第26年供款共

$310,142

第26年利息

$52,884

第26年共還本金

$257,258

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,925	$21,920	$25,845	$1,119,901
314	$3,850	$21,996	$25,845	$1,097,906
315	$3,774	$22,071	$25,845	$1,075,835
316	$3,698	$22,147	$25,845	$1,053,688
317	$3,622	$22,223	$25,845	$1,031,465
318	$3,546	$22,300	$25,845	$1,009,165
319	$3,469	$22,376	$25,845	$986,789
320	$3,392	$22,453	$25,845	$964,336
321	$3,315	$22,530	$25,845	$941,806
322	$3,237	$22,608	$25,845	$919,198
323	$3,160	$22,685	$25,845	$896,512
324	$3,082	$22,763	$25,845	$873,749

第27年供款共

$310,142

第27年利息

$42,070

第27年共還本金

$268,072

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,004	$22,842	$25,845	$850,907
326	$2,925	$22,920	$25,845	$827,987
327	$2,846	$22,999	$25,845	$804,988
328	$2,767	$23,078	$25,845	$781,910
329	$2,688	$23,157	$25,845	$758,753
330	$2,608	$23,237	$25,845	$735,516
331	$2,528	$23,317	$25,845	$712,199
332	$2,448	$23,397	$25,845	$688,802
333	$2,368	$23,477	$25,845	$665,325
334	$2,287	$23,558	$25,845	$641,767
335	$2,206	$23,639	$25,845	$618,128
336	$2,125	$23,720	$25,845	$594,407

第28年供款共

$310,142

第28年利息

$30,800

第28年共還本金

$279,342

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,043	$23,802	$25,845	$570,605
338	$1,961	$23,884	$25,845	$546,722
339	$1,879	$23,966	$25,845	$522,756
340	$1,797	$24,048	$25,845	$498,708
341	$1,714	$24,131	$25,845	$474,577
342	$1,631	$24,214	$25,845	$450,363
343	$1,548	$24,297	$25,845	$426,066
344	$1,465	$24,381	$25,845	$401,685
345	$1,381	$24,464	$25,845	$377,221
346	$1,297	$24,548	$25,845	$352,672
347	$1,212	$24,633	$25,845	$328,040
348	$1,128	$24,718	$25,845	$303,322

第29年供款共

$310,142

第29年利息

$19,057

第29年共還本金

$291,085

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,043	$24,802	$25,845	$278,520
350	$957	$24,888	$25,845	$253,632
351	$872	$24,973	$25,845	$228,658
352	$786	$25,059	$25,845	$203,599
353	$700	$25,145	$25,845	$178,454
354	$613	$25,232	$25,845	$153,222
355	$527	$25,318	$25,845	$127,904
356	$440	$25,405	$25,845	$102,498
357	$352	$25,493	$25,845	$77,005
358	$265	$25,580	$25,845	$51,425
359	$177	$25,668	$25,845	$25,757
360	$89	$25,757	$25,845	$0

第30年供款共

$310,142

第30年利息

$6,820

第30年共還本金

$303,322

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$10,082,761

免責聲明

筍盤推介

按揭保險費
info