樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$0

借款月供 $25,653 , 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$11,940,039

每月供款
$25,653

首期

$2,375,000

總貸款額

$5,625,000

總利息

$3,610,039

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$2,705,000

按月供比率計算

$51,306

置業成本總預算

HK$2,705,000

首期

$2,375,000
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

$51,306

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

馬鞍山迎海第02期星灣第20座

thumb_up

真盤源！！馬鐵上蓋必睇盤！

實

512 呎

@14,063

local_fire_department 至HIT

售$720 萬

實

512 呎

@14,063

售$720 萬

local_fire_department 至HIT

西貢逸瓏海滙第01座

thumb_up

西貢市低密度2房半屋苑

實

586 呎

@14,505

local_offer 低水筍價

售$850 萬

實

586 呎

@14,505

售$850 萬

local_offer 低水筍價

沙田銀禧花園

thumb_up

東南馬場優質兩房　連租約出售

實

510 呎

@14,314

建

653 呎

@11,179

local_fire_department 至HIT

售$730 萬

實

510 呎

@14,314

建

653 呎

@11,179

售$730 萬

local_fire_department 至HIT

馬鞍山迎海第04期駿岸第06座

thumb_up

烏溪沙站上蓋, 直達商場食肆, 生活機能一步到胃, 實用2房半, 即刻約睇啦

實

496 呎

@14,415

local_fire_department 至HIT

售$715 萬

實

496 呎

@14,415

售$715 萬

local_fire_department 至HIT

沙田玖瓏山日瓏閣

thumb_up

🌟優質筍盤🌟誠意還價即成 [正南] 鳳凰樓🦚方正實用-特高樓底 [ 特大一房兩廳 ].

實

467 呎

@16,381

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

售$765 萬

實

467 呎

@16,381

售$765 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

馬鞍山銀湖天峰第05座

thumb_up

有匙可睇歡迎查詢

實

573 呎

@12,740

建

753 呎

@9,695

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$730 萬

實

573 呎

@12,740

建

753 呎

@9,695

售$730 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

KOL實拍 VR實景

沙田欣廷軒

thumb_up

［新鴻基］開場兩廳交通極方便

實

414 呎

@17,391

建

549 呎

@13,115

local_fire_department 至HIT

售$720 萬

實

414 呎

@17,391

建

549 呎

@13,115

售$720 萬

local_fire_department 至HIT

將軍澳日出康城第05A期 MALIBU 第02B座

thumb_up

超開揚山景半新樓有匙即睇歡迎查詢

實

552 呎

@15,399

local_offer 低水筍價 vpn_key 有匙即睇 pets 愛竉必選

售$850 萬

實

552 呎

@15,399

售$850 萬

local_offer 低水筍價 vpn_key 有匙即睇 pets 愛竉必選

VR實景

沙田聚龍居

thumb_up

精選三房,套換樓推介, 價可再傾

實

736 呎

@12,228

建

975 呎

@9,231

local_offer 低水筍價

售$900 萬

實

736 呎

@12,228

建

975 呎

@9,231

售$900 萬

local_offer 低水筍價

西貢大環

thumb_up

大环海景地下

建

700 呎

@11,857

real_estate_agent 罕有放盤

售$830 萬

建

700 呎

@11,857

售$830 萬

real_estate_agent 罕有放盤

沙田帝堡城

thumb_up

帝堡城高層特式戶！坐擁落地全景！~

實

580 呎

@12,931

建

726 呎

@10,331

local_fire_department 至HIT hotel_class 樓王

售$750 萬

實

580 呎

@12,931

建

726 呎

@10,331

售$750 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山迎海第03期星灣御第16座

thumb_up

永久海星灣景

實

526 呎

@15,209

local_offer 低水筍價

售$800 萬

實

526 呎

@15,209

售$800 萬

local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$33,665	$25,869	$21,199	$18,092
1.500	$34,917	$27,143	$22,496	$19,413
2.000	$36,197	$28,456	$23,842	$20,791
2.500	$37,507	$29,807	$25,235	$22,226
3.000	$38,845	$31,196	$26,674	$23,715
3.500	$40,212	$32,623	$28,160	$25,259
3.625	$40,558	$32,985	$28,539	$25,653
4.000	$41,607	$34,086	$29,691	$26,855
4.500	$43,031	$35,587	$31,266	$28,501
5.000	$44,482	$37,123	$32,883	$30,196
5.500	$45,961	$38,694	$34,542	$31,938
6.000	$47,467	$40,299	$36,242	$33,725

每月供款$25,653

年期

30年

貸款金額

$5,625,000

總利息

$3,610,039

總貸款連利息

$9,235,039

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$16,992	$8,661	$25,653	$5,616,339
2	$16,966	$8,687	$25,653	$5,607,652
3	$16,940	$8,713	$25,653	$5,598,939
4	$16,913	$8,739	$25,653	$5,590,200
5	$16,887	$8,766	$25,653	$5,581,434
6	$16,861	$8,792	$25,653	$5,572,642
7	$16,834	$8,819	$25,653	$5,563,823
8	$16,807	$8,846	$25,653	$5,554,977
9	$16,781	$8,872	$25,653	$5,546,105
10	$16,754	$8,899	$25,653	$5,537,206
11	$16,727	$8,926	$25,653	$5,528,280
12	$16,700	$8,953	$25,653	$5,519,327

第1年供款共

$307,835

第1年利息

$202,162

第1年共還本金

$105,673

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$16,673	$8,980	$25,653	$5,510,347
14	$16,646	$9,007	$25,653	$5,501,340
15	$16,619	$9,034	$25,653	$5,492,306
16	$16,591	$9,062	$25,653	$5,483,245
17	$16,564	$9,089	$25,653	$5,474,156
18	$16,537	$9,116	$25,653	$5,465,039
19	$16,509	$9,144	$25,653	$5,455,895
20	$16,481	$9,172	$25,653	$5,446,724
21	$16,454	$9,199	$25,653	$5,437,525
22	$16,426	$9,227	$25,653	$5,428,298
23	$16,398	$9,255	$25,653	$5,419,043
24	$16,370	$9,283	$25,653	$5,409,760

第2年供款共

$307,835

第2年利息

$198,267

第2年共還本金

$109,568

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$16,342	$9,311	$25,653	$5,400,449
26	$16,314	$9,339	$25,653	$5,391,110
27	$16,286	$9,367	$25,653	$5,381,743
28	$16,257	$9,396	$25,653	$5,372,347
29	$16,229	$9,424	$25,653	$5,362,923
30	$16,200	$9,452	$25,653	$5,353,471
31	$16,172	$9,481	$25,653	$5,343,990
32	$16,143	$9,510	$25,653	$5,334,480
33	$16,115	$9,538	$25,653	$5,324,942
34	$16,086	$9,567	$25,653	$5,315,375
35	$16,057	$9,596	$25,653	$5,305,779
36	$16,028	$9,625	$25,653	$5,296,154

第3年供款共

$307,835

第3年利息

$194,229

第3年共還本金

$113,606

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$15,999	$9,654	$25,653	$5,286,500
38	$15,970	$9,683	$25,653	$5,276,817
39	$15,940	$9,713	$25,653	$5,267,104
40	$15,911	$9,742	$25,653	$5,257,362
41	$15,882	$9,771	$25,653	$5,247,591
42	$15,852	$9,801	$25,653	$5,237,790
43	$15,822	$9,830	$25,653	$5,227,960
44	$15,793	$9,860	$25,653	$5,218,100
45	$15,763	$9,890	$25,653	$5,208,210
46	$15,733	$9,920	$25,653	$5,198,290
47	$15,703	$9,950	$25,653	$5,188,340
48	$15,673	$9,980	$25,653	$5,178,360

第4年供款共

$307,835

第4年利息

$190,041

第4年共還本金

$117,793

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$15,643	$10,010	$25,653	$5,168,351
50	$15,613	$10,040	$25,653	$5,158,310
51	$15,582	$10,070	$25,653	$5,148,240
52	$15,552	$10,101	$25,653	$5,138,139
53	$15,521	$10,131	$25,653	$5,128,008
54	$15,491	$10,162	$25,653	$5,117,846
55	$15,460	$10,193	$25,653	$5,107,653
56	$15,429	$10,224	$25,653	$5,097,429
57	$15,398	$10,254	$25,653	$5,087,175
58	$15,368	$10,285	$25,653	$5,076,890
59	$15,336	$10,316	$25,653	$5,066,573
60	$15,305	$10,348	$25,653	$5,056,225

第5年供款共

$307,835

第5年利息

$185,700

第5年共還本金

$122,135

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$15,274	$10,379	$25,653	$5,045,847
62	$15,243	$10,410	$25,653	$5,035,436
63	$15,211	$10,442	$25,653	$5,024,995
64	$15,180	$10,473	$25,653	$5,014,521
65	$15,148	$10,505	$25,653	$5,004,017
66	$15,116	$10,537	$25,653	$4,993,480
67	$15,084	$10,568	$25,653	$4,982,912
68	$15,053	$10,600	$25,653	$4,972,311
69	$15,021	$10,632	$25,653	$4,961,679
70	$14,988	$10,664	$25,653	$4,951,014
71	$14,956	$10,697	$25,653	$4,940,318
72	$14,924	$10,729	$25,653	$4,929,589

第6年供款共

$307,835

第6年利息

$181,198

第6年共還本金

$126,637

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$14,891	$10,761	$25,653	$4,918,827
74	$14,859	$10,794	$25,653	$4,908,033
75	$14,826	$10,827	$25,653	$4,897,207
76	$14,794	$10,859	$25,653	$4,886,348
77	$14,761	$10,892	$25,653	$4,875,456
78	$14,728	$10,925	$25,653	$4,864,531
79	$14,695	$10,958	$25,653	$4,853,573
80	$14,662	$10,991	$25,653	$4,842,582
81	$14,629	$11,024	$25,653	$4,831,557
82	$14,595	$11,058	$25,653	$4,820,500
83	$14,562	$11,091	$25,653	$4,809,409
84	$14,528	$11,124	$25,653	$4,798,284

第7年供款共

$307,835

第7年利息

$176,530

第7年共還本金

$131,304

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$14,495	$11,158	$25,653	$4,787,126
86	$14,461	$11,192	$25,653	$4,775,935
87	$14,427	$11,226	$25,653	$4,764,709
88	$14,393	$11,259	$25,653	$4,753,449
89	$14,359	$11,294	$25,653	$4,742,156
90	$14,325	$11,328	$25,653	$4,730,828
91	$14,291	$11,362	$25,653	$4,719,467
92	$14,257	$11,396	$25,653	$4,708,070
93	$14,222	$11,431	$25,653	$4,696,640
94	$14,188	$11,465	$25,653	$4,685,175
95	$14,153	$11,500	$25,653	$4,673,675
96	$14,118	$11,534	$25,653	$4,662,140

第8年供款共

$307,835

第8年利息

$171,691

第8年共還本金

$136,144

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$14,084	$11,569	$25,653	$4,650,571
98	$14,049	$11,604	$25,653	$4,638,967
99	$14,014	$11,639	$25,653	$4,627,327
100	$13,978	$11,675	$25,653	$4,615,653
101	$13,943	$11,710	$25,653	$4,603,943
102	$13,908	$11,745	$25,653	$4,592,198
103	$13,872	$11,781	$25,653	$4,580,417
104	$13,837	$11,816	$25,653	$4,568,601
105	$13,801	$11,852	$25,653	$4,556,749
106	$13,765	$11,888	$25,653	$4,544,862
107	$13,729	$11,924	$25,653	$4,532,938
108	$13,693	$11,960	$25,653	$4,520,978

第9年供款共

$307,835

第9年利息

$166,673

第9年共還本金

$141,162

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$13,657	$11,996	$25,653	$4,508,983
110	$13,621	$12,032	$25,653	$4,496,951
111	$13,585	$12,068	$25,653	$4,484,882
112	$13,548	$12,105	$25,653	$4,472,777
113	$13,512	$12,141	$25,653	$4,460,636
114	$13,475	$12,178	$25,653	$4,448,458
115	$13,438	$12,215	$25,653	$4,436,243
116	$13,401	$12,252	$25,653	$4,423,991
117	$13,364	$12,289	$25,653	$4,411,703
118	$13,327	$12,326	$25,653	$4,399,377
119	$13,290	$12,363	$25,653	$4,387,014
120	$13,252	$12,400	$25,653	$4,374,613

第10年供款共

$307,835

第10年利息

$161,470

第10年共還本金

$146,365

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$13,215	$12,438	$25,653	$4,362,175
122	$13,177	$12,475	$25,653	$4,349,700
123	$13,140	$12,513	$25,653	$4,337,187
124	$13,102	$12,551	$25,653	$4,324,636
125	$13,064	$12,589	$25,653	$4,312,047
126	$13,026	$12,627	$25,653	$4,299,420
127	$12,988	$12,665	$25,653	$4,286,755
128	$12,950	$12,703	$25,653	$4,274,052
129	$12,911	$12,742	$25,653	$4,261,310
130	$12,873	$12,780	$25,653	$4,248,530
131	$12,834	$12,819	$25,653	$4,235,711
132	$12,795	$12,858	$25,653	$4,222,853

第11年供款共

$307,835

第11年利息

$156,075

第11年共還本金

$151,760

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$12,757	$12,896	$25,653	$4,209,957
134	$12,718	$12,935	$25,653	$4,197,022
135	$12,679	$12,974	$25,653	$4,184,047
136	$12,639	$13,014	$25,653	$4,171,034
137	$12,600	$13,053	$25,653	$4,157,981
138	$12,561	$13,092	$25,653	$4,144,889
139	$12,521	$13,132	$25,653	$4,131,757
140	$12,481	$13,172	$25,653	$4,118,585
141	$12,442	$13,211	$25,653	$4,105,374
142	$12,402	$13,251	$25,653	$4,092,123
143	$12,362	$13,291	$25,653	$4,078,831
144	$12,321	$13,331	$25,653	$4,065,500

第12年供款共

$307,835

第12年利息

$150,481

第12年共還本金

$157,353

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$12,281	$13,372	$25,653	$4,052,128
146	$12,241	$13,412	$25,653	$4,038,716
147	$12,200	$13,453	$25,653	$4,025,264
148	$12,160	$13,493	$25,653	$4,011,770
149	$12,119	$13,534	$25,653	$3,998,236
150	$12,078	$13,575	$25,653	$3,984,661
151	$12,037	$13,616	$25,653	$3,971,046
152	$11,996	$13,657	$25,653	$3,957,389
153	$11,955	$13,698	$25,653	$3,943,690
154	$11,913	$13,740	$25,653	$3,929,951
155	$11,872	$13,781	$25,653	$3,916,169
156	$11,830	$13,823	$25,653	$3,902,347

第13年供款共

$307,835

第13年利息

$144,681

第13年共還本金

$163,153

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$11,788	$13,865	$25,653	$3,888,482
158	$11,746	$13,906	$25,653	$3,874,576
159	$11,704	$13,948	$25,653	$3,860,627
160	$11,662	$13,991	$25,653	$3,846,637
161	$11,620	$14,033	$25,653	$3,832,604
162	$11,578	$14,075	$25,653	$3,818,529
163	$11,535	$14,118	$25,653	$3,804,411
164	$11,492	$14,160	$25,653	$3,790,250
165	$11,450	$14,203	$25,653	$3,776,047
166	$11,407	$14,246	$25,653	$3,761,801
167	$11,364	$14,289	$25,653	$3,747,512
168	$11,321	$14,332	$25,653	$3,733,180

第14年供款共

$307,835

第14年利息

$138,668

第14年共還本金

$169,167

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$11,277	$14,376	$25,653	$3,718,804
170	$11,234	$14,419	$25,653	$3,704,385
171	$11,190	$14,463	$25,653	$3,689,923
172	$11,147	$14,506	$25,653	$3,675,416
173	$11,103	$14,550	$25,653	$3,660,866
174	$11,059	$14,594	$25,653	$3,646,272
175	$11,015	$14,638	$25,653	$3,631,634
176	$10,971	$14,682	$25,653	$3,616,952
177	$10,926	$14,727	$25,653	$3,602,225
178	$10,882	$14,771	$25,653	$3,587,454
179	$10,837	$14,816	$25,653	$3,572,638
180	$10,792	$14,861	$25,653	$3,557,778

第15年供款共

$307,835

第15年利息

$132,433

第15年共還本金

$175,402

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$10,747	$14,905	$25,653	$3,542,872
182	$10,702	$14,950	$25,653	$3,527,922
183	$10,657	$14,996	$25,653	$3,512,926
184	$10,612	$15,041	$25,653	$3,497,885
185	$10,567	$15,086	$25,653	$3,482,799
186	$10,521	$15,132	$25,653	$3,467,667
187	$10,475	$15,178	$25,653	$3,452,489
188	$10,429	$15,223	$25,653	$3,437,266
189	$10,383	$15,269	$25,653	$3,421,996
190	$10,337	$15,316	$25,653	$3,406,681
191	$10,291	$15,362	$25,653	$3,391,319
192	$10,245	$15,408	$25,653	$3,375,911

第16年供款共

$307,835

第16年利息

$125,968

第16年共還本金

$181,867

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$10,198	$15,455	$25,653	$3,360,456
194	$10,151	$15,502	$25,653	$3,344,954
195	$10,105	$15,548	$25,653	$3,329,406
196	$10,058	$15,595	$25,653	$3,313,811
197	$10,010	$15,642	$25,653	$3,298,168
198	$9,963	$15,690	$25,653	$3,282,479
199	$9,916	$15,737	$25,653	$3,266,742
200	$9,868	$15,785	$25,653	$3,250,957
201	$9,821	$15,832	$25,653	$3,235,125
202	$9,773	$15,880	$25,653	$3,219,245
203	$9,725	$15,928	$25,653	$3,203,317
204	$9,677	$15,976	$25,653	$3,187,340

第17年供款共

$307,835

第17年利息

$119,264

第17年共還本金

$188,570

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$9,628	$16,024	$25,653	$3,171,316
206	$9,580	$16,073	$25,653	$3,155,243
207	$9,531	$16,121	$25,653	$3,139,122
208	$9,483	$16,170	$25,653	$3,122,951
209	$9,434	$16,219	$25,653	$3,106,732
210	$9,385	$16,268	$25,653	$3,090,464
211	$9,336	$16,317	$25,653	$3,074,147
212	$9,286	$16,366	$25,653	$3,057,781
213	$9,237	$16,416	$25,653	$3,041,365
214	$9,187	$16,465	$25,653	$3,024,900
215	$9,138	$16,515	$25,653	$3,008,385
216	$9,088	$16,565	$25,653	$2,991,819

第18年供款共

$307,835

第18年利息

$112,314

第18年共還本金

$195,521

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$9,038	$16,615	$25,653	$2,975,204
218	$8,988	$16,665	$25,653	$2,958,539
219	$8,937	$16,716	$25,653	$2,941,823
220	$8,887	$16,766	$25,653	$2,925,057
221	$8,836	$16,817	$25,653	$2,908,241
222	$8,785	$16,868	$25,653	$2,891,373
223	$8,734	$16,919	$25,653	$2,874,454
224	$8,683	$16,970	$25,653	$2,857,485
225	$8,632	$17,021	$25,653	$2,840,464
226	$8,581	$17,072	$25,653	$2,823,392
227	$8,529	$17,124	$25,653	$2,806,268
228	$8,477	$17,176	$25,653	$2,789,092

第19年供款共

$307,835

第19年利息

$105,107

第19年共還本金

$202,727

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$8,425	$17,228	$25,653	$2,771,865
230	$8,373	$17,280	$25,653	$2,754,585
231	$8,321	$17,332	$25,653	$2,737,253
232	$8,269	$17,384	$25,653	$2,719,869
233	$8,216	$17,437	$25,653	$2,702,433
234	$8,164	$17,489	$25,653	$2,684,943
235	$8,111	$17,542	$25,653	$2,667,401
236	$8,058	$17,595	$25,653	$2,649,806
237	$8,005	$17,648	$25,653	$2,632,158
238	$7,951	$17,702	$25,653	$2,614,456
239	$7,898	$17,755	$25,653	$2,596,701
240	$7,844	$17,809	$25,653	$2,578,893

第20年供款共

$307,835

第20年利息

$97,635

第20年共還本金

$210,200

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$7,790	$17,862	$25,653	$2,561,030
242	$7,736	$17,916	$25,653	$2,543,114
243	$7,682	$17,971	$25,653	$2,525,143
244	$7,628	$18,025	$25,653	$2,507,118
245	$7,574	$18,079	$25,653	$2,489,039
246	$7,519	$18,134	$25,653	$2,470,905
247	$7,464	$18,189	$25,653	$2,452,716
248	$7,409	$18,244	$25,653	$2,434,473
249	$7,354	$18,299	$25,653	$2,416,174
250	$7,299	$18,354	$25,653	$2,397,820
251	$7,243	$18,409	$25,653	$2,379,410
252	$7,188	$18,465	$25,653	$2,360,945

第21年供款共

$307,835

第21年利息

$89,887

第21年共還本金

$217,947

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$7,132	$18,521	$25,653	$2,342,424
254	$7,076	$18,577	$25,653	$2,323,848
255	$7,020	$18,633	$25,653	$2,305,215
256	$6,964	$18,689	$25,653	$2,286,525
257	$6,907	$18,746	$25,653	$2,267,780
258	$6,851	$18,802	$25,653	$2,248,977
259	$6,794	$18,859	$25,653	$2,230,118
260	$6,737	$18,916	$25,653	$2,211,202
261	$6,680	$18,973	$25,653	$2,192,229
262	$6,622	$19,031	$25,653	$2,173,199
263	$6,565	$19,088	$25,653	$2,154,111
264	$6,507	$19,146	$25,653	$2,134,965

第22年供款共

$307,835

第22年利息

$81,854

第22年共還本金

$225,980

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$6,449	$19,204	$25,653	$2,115,761
266	$6,391	$19,262	$25,653	$2,096,500
267	$6,333	$19,320	$25,653	$2,077,180
268	$6,275	$19,378	$25,653	$2,057,802
269	$6,216	$19,437	$25,653	$2,038,365
270	$6,158	$19,495	$25,653	$2,018,870
271	$6,099	$19,554	$25,653	$1,999,316
272	$6,040	$19,613	$25,653	$1,979,703
273	$5,980	$19,673	$25,653	$1,960,030
274	$5,921	$19,732	$25,653	$1,940,298
275	$5,861	$19,792	$25,653	$1,920,507
276	$5,802	$19,851	$25,653	$1,900,655

第23年供款共

$307,835

第23年利息

$73,525

第23年共還本金

$234,310

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$5,742	$19,911	$25,653	$1,880,744
278	$5,681	$19,971	$25,653	$1,860,772
279	$5,621	$20,032	$25,653	$1,840,741
280	$5,561	$20,092	$25,653	$1,820,648
281	$5,500	$20,153	$25,653	$1,800,495
282	$5,439	$20,214	$25,653	$1,780,281
283	$5,378	$20,275	$25,653	$1,760,006
284	$5,317	$20,336	$25,653	$1,739,670
285	$5,255	$20,398	$25,653	$1,719,273
286	$5,194	$20,459	$25,653	$1,698,813
287	$5,132	$20,521	$25,653	$1,678,292
288	$5,070	$20,583	$25,653	$1,657,709

第24年供款共

$307,835

第24年利息

$64,889

第24年共還本金

$242,946

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$5,008	$20,645	$25,653	$1,637,064
290	$4,945	$20,708	$25,653	$1,616,356
291	$4,883	$20,770	$25,653	$1,595,586
292	$4,820	$20,833	$25,653	$1,574,753
293	$4,757	$20,896	$25,653	$1,553,858
294	$4,694	$20,959	$25,653	$1,532,899
295	$4,631	$21,022	$25,653	$1,511,876
296	$4,567	$21,086	$25,653	$1,490,791
297	$4,503	$21,149	$25,653	$1,469,641
298	$4,440	$21,213	$25,653	$1,448,428
299	$4,375	$21,277	$25,653	$1,427,150
300	$4,311	$21,342	$25,653	$1,405,809

第25年供款共

$307,835

第25年利息

$55,934

第25年共還本金

$251,901

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,247	$21,406	$25,653	$1,384,403
302	$4,182	$21,471	$25,653	$1,362,932
303	$4,117	$21,536	$25,653	$1,341,396
304	$4,052	$21,601	$25,653	$1,319,795
305	$3,987	$21,666	$25,653	$1,298,129
306	$3,921	$21,731	$25,653	$1,276,398
307	$3,856	$21,797	$25,653	$1,254,601
308	$3,790	$21,863	$25,653	$1,232,738
309	$3,724	$21,929	$25,653	$1,210,809
310	$3,658	$21,995	$25,653	$1,188,814
311	$3,591	$22,062	$25,653	$1,166,752
312	$3,525	$22,128	$25,653	$1,144,624

第26年供款共

$307,835

第26年利息

$46,649

第26年共還本金

$261,185

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,458	$22,195	$25,653	$1,122,428
314	$3,391	$22,262	$25,653	$1,100,166
315	$3,323	$22,329	$25,653	$1,077,837
316	$3,256	$22,397	$25,653	$1,055,440
317	$3,188	$22,465	$25,653	$1,032,975
318	$3,120	$22,532	$25,653	$1,010,443
319	$3,052	$22,601	$25,653	$987,842
320	$2,984	$22,669	$25,653	$965,173
321	$2,916	$22,737	$25,653	$942,436
322	$2,847	$22,806	$25,653	$919,630
323	$2,778	$22,875	$25,653	$896,755
324	$2,709	$22,944	$25,653	$873,812

第27年供款共

$307,835

第27年利息

$37,023

第27年共還本金

$270,812

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,640	$23,013	$25,653	$850,798
326	$2,570	$23,083	$25,653	$827,716
327	$2,500	$23,152	$25,653	$804,563
328	$2,430	$23,222	$25,653	$781,341
329	$2,360	$23,293	$25,653	$758,048
330	$2,290	$23,363	$25,653	$734,685
331	$2,219	$23,434	$25,653	$711,252
332	$2,149	$23,504	$25,653	$687,747
333	$2,078	$23,575	$25,653	$664,172
334	$2,006	$23,647	$25,653	$640,525
335	$1,935	$23,718	$25,653	$616,807
336	$1,863	$23,790	$25,653	$593,018

第28年供款共

$307,835

第28年利息

$27,041

第28年共還本金

$280,794

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,791	$23,861	$25,653	$569,156
338	$1,719	$23,934	$25,653	$545,223
339	$1,647	$24,006	$25,653	$521,217
340	$1,575	$24,078	$25,653	$497,138
341	$1,502	$24,151	$25,653	$472,987
342	$1,429	$24,224	$25,653	$448,763
343	$1,356	$24,297	$25,653	$424,466
344	$1,282	$24,371	$25,653	$400,095
345	$1,209	$24,444	$25,653	$375,651
346	$1,135	$24,518	$25,653	$351,133
347	$1,061	$24,592	$25,653	$326,541
348	$986	$24,666	$25,653	$301,874

第29年供款共

$307,835

第29年利息

$16,691

第29年共還本金

$291,143

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$912	$24,741	$25,653	$277,133
350	$837	$24,816	$25,653	$252,318
351	$762	$24,891	$25,653	$227,427
352	$687	$24,966	$25,653	$202,461
353	$612	$25,041	$25,653	$177,420
354	$536	$25,117	$25,653	$152,303
355	$460	$25,193	$25,653	$127,110
356	$384	$25,269	$25,653	$101,841
357	$308	$25,345	$25,653	$76,496
358	$231	$25,422	$25,653	$51,074
359	$154	$25,499	$25,653	$25,576
360	$77	$25,576	$25,653	$0

第30年供款共

$307,835

第30年利息

$5,960

第30年共還本金

$301,874

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$11,940,039

免責聲明

筍盤推介

按揭保險費
info