樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$0

借款月供 $25,380 , 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$11,814,803

每月供款
$25,381

首期

$2,348,000

總貸款額

$5,652,000

總利息

$3,484,803

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$2,678,000

按月供比率計算

$50,760

置業成本總預算

HK$2,678,000

首期

$2,348,000
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

$50,760

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

馬鞍山嵐岸第05座

thumb_up

馬鞍山嵐岸高層東南大兩房

實

523 呎

@14,340

建

699 呎

@10,730

local_fire_department 至HIT

售$750 萬

實

523 呎

@14,340

建

699 呎

@10,730

售$750 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第09座

thumb_up

聽濤雅苑實用靚則 ****連車位****

實

733 呎

@11,596

建

913 呎

@9,310

local_fire_department 至HIT

售$850 萬

實

733 呎

@11,596

建

913 呎

@9,310

售$850 萬

local_fire_department 至HIT

馬鞍山新港城

thumb_up

獨家靚盤**新港城4期高層,開揚遠景靚裝修三房兩廳,即買即用**

實

519 呎

@14,451

建

696 呎

@10,776

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$750 萬

實

519 呎

@14,451

建

696 呎

@10,776

售$750 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

沙田晴碧花園

thumb_up

奇豐精選交通方便三房套東南實盤可約睇

實

601 呎

@12,978

建

782 呎

@9,974

real_estate_agent 罕有放盤

售$780 萬

實

601 呎

@12,978

建

782 呎

@9,974

售$780 萬

real_estate_agent 罕有放盤

馬鞍山嵐岸第01座

thumb_up

嵐岸 3房西北海投資客首選！

實

794 呎

@11,335

建

1,078 呎

@8,349

local_fire_department 至HIT

售$900 萬

實

794 呎

@11,335

建

1,078 呎

@8,349

售$900 萬

local_fire_department 至HIT

沙田晉名峰

thumb_up

開陽景觀連車位大量荀盤快約

實

612 呎

@13,072

建

756 呎

@10,582

local_fire_department 至HIT

售$800 萬

實

612 呎

@13,072

建

756 呎

@10,582

售$800 萬

local_fire_department 至HIT

西貢逸瓏園

thumb_up

西貢市低密度

實

525 呎

@14,286

directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

售$750 萬

實

525 呎

@14,286

售$750 萬

directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

馬鞍山泓碧第01座

thumb_up

泓碧高層海景2房另加什物房

實

520 呎

@17,115

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

售$890 萬

實

520 呎

@17,115

售$890 萬

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

西貢逸瓏海滙

thumb_up

西貢逸瓏海滙

實

704 呎

@11,790

local_offer 低水筍價

售$830 萬

實

704 呎

@11,790

售$830 萬

local_offer 低水筍價

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

馬鞍山泓碧第03座

thumb_up

泓碧 2房靚裝

實

483 呎

@16,563

local_fire_department 至HIT

售$800 萬

實

483 呎

@16,563

售$800 萬

local_fire_department 至HIT

馬鞍山曉峰灣畔

thumb_up

曉峰灣畔

實

639 呎

@11,737

建

827 呎

@9,069

hotel_class 樓王

售$750 萬

實

639 呎

@11,737

建

827 呎

@9,069

售$750 萬

hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$33,827	$25,993	$21,301	$18,179
1.500	$35,084	$27,273	$22,604	$19,506
2.000	$36,371	$28,593	$23,956	$20,891
2.500	$37,687	$29,950	$25,356	$22,332
3.000	$39,032	$31,346	$26,802	$23,829
3.500	$40,405	$32,779	$28,295	$25,380
4.000	$41,807	$34,250	$29,833	$26,984
4.500	$43,237	$35,757	$31,416	$28,638
5.000	$44,696	$37,301	$33,041	$30,341
5.500	$46,182	$38,879	$34,708	$32,091
6.000	$47,695	$40,493	$36,416	$33,887

每月供款$25,381

年期

30年

貸款金額

$5,652,000

總利息

$3,484,803

總貸款連利息

$9,136,803

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$16,485	$8,895	$25,380	$5,643,105
2	$16,459	$8,921	$25,380	$5,634,184
3	$16,433	$8,947	$25,380	$5,625,237
4	$16,407	$8,973	$25,380	$5,616,264
5	$16,381	$8,999	$25,380	$5,607,265
6	$16,355	$9,025	$25,380	$5,598,239
7	$16,328	$9,052	$25,380	$5,589,187
8	$16,302	$9,078	$25,380	$5,580,109
9	$16,275	$9,105	$25,380	$5,571,005
10	$16,249	$9,131	$25,380	$5,561,873
11	$16,222	$9,158	$25,380	$5,552,715
12	$16,195	$9,185	$25,380	$5,543,531

第1年供款共

$304,560

第1年利息

$196,091

第1年共還本金

$108,469

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$16,169	$9,211	$25,380	$5,534,320
14	$16,142	$9,238	$25,380	$5,525,081
15	$16,115	$9,265	$25,380	$5,515,816
16	$16,088	$9,292	$25,380	$5,506,524
17	$16,061	$9,319	$25,380	$5,497,205
18	$16,034	$9,346	$25,380	$5,487,858
19	$16,006	$9,374	$25,380	$5,478,484
20	$15,979	$9,401	$25,380	$5,469,083
21	$15,951	$9,429	$25,380	$5,459,655
22	$15,924	$9,456	$25,380	$5,450,199
23	$15,896	$9,484	$25,380	$5,440,715
24	$15,869	$9,511	$25,380	$5,431,204

第2年供款共

$304,560

第2年利息

$192,233

第2年共還本金

$112,327

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$15,841	$9,539	$25,380	$5,421,665
26	$15,813	$9,567	$25,380	$5,412,098
27	$15,785	$9,595	$25,380	$5,402,503
28	$15,757	$9,623	$25,380	$5,392,881
29	$15,729	$9,651	$25,380	$5,383,230
30	$15,701	$9,679	$25,380	$5,373,551
31	$15,673	$9,707	$25,380	$5,363,844
32	$15,645	$9,735	$25,380	$5,354,108
33	$15,616	$9,764	$25,380	$5,344,344
34	$15,588	$9,792	$25,380	$5,334,552
35	$15,559	$9,821	$25,380	$5,324,731
36	$15,530	$9,850	$25,380	$5,314,882

第3年供款共

$304,560

第3年利息

$188,238

第3年共還本金

$116,322

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$15,502	$9,878	$25,380	$5,305,003
38	$15,473	$9,907	$25,380	$5,295,096
39	$15,444	$9,936	$25,380	$5,285,160
40	$15,415	$9,965	$25,380	$5,275,195
41	$15,386	$9,994	$25,380	$5,265,201
42	$15,357	$10,023	$25,380	$5,255,178
43	$15,328	$10,052	$25,380	$5,245,126
44	$15,298	$10,082	$25,380	$5,235,044
45	$15,269	$10,111	$25,380	$5,224,933
46	$15,239	$10,141	$25,380	$5,214,792
47	$15,210	$10,170	$25,380	$5,204,622
48	$15,180	$10,200	$25,380	$5,194,422

第4年供款共

$304,560

第4年利息

$184,101

第4年共還本金

$120,459

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$15,150	$10,230	$25,380	$5,184,193
50	$15,121	$10,259	$25,380	$5,173,933
51	$15,091	$10,289	$25,380	$5,163,644
52	$15,061	$10,319	$25,380	$5,153,325
53	$15,031	$10,349	$25,380	$5,142,975
54	$15,000	$10,380	$25,380	$5,132,595
55	$14,970	$10,410	$25,380	$5,122,185
56	$14,940	$10,440	$25,380	$5,111,745
57	$14,909	$10,471	$25,380	$5,101,274
58	$14,879	$10,501	$25,380	$5,090,773
59	$14,848	$10,532	$25,380	$5,080,241
60	$14,817	$10,563	$25,380	$5,069,679

第5年供款共

$304,560

第5年利息

$179,816

第5年共還本金

$124,744

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$14,787	$10,593	$25,380	$5,059,085
62	$14,756	$10,624	$25,380	$5,048,461
63	$14,725	$10,655	$25,380	$5,037,805
64	$14,694	$10,686	$25,380	$5,027,119
65	$14,662	$10,718	$25,380	$5,016,401
66	$14,631	$10,749	$25,380	$5,005,653
67	$14,600	$10,780	$25,380	$4,994,872
68	$14,568	$10,812	$25,380	$4,984,061
69	$14,537	$10,843	$25,380	$4,973,218
70	$14,505	$10,875	$25,380	$4,962,343
71	$14,474	$10,907	$25,380	$4,951,436
72	$14,442	$10,938	$25,380	$4,940,498

第6年供款共

$304,560

第6年利息

$175,380

第6年共還本金

$129,181

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$14,410	$10,970	$25,380	$4,929,528
74	$14,378	$11,002	$25,380	$4,918,526
75	$14,346	$11,034	$25,380	$4,907,491
76	$14,314	$11,066	$25,380	$4,896,425
77	$14,281	$11,099	$25,380	$4,885,326
78	$14,249	$11,131	$25,380	$4,874,195
79	$14,216	$11,164	$25,380	$4,863,031
80	$14,184	$11,196	$25,380	$4,851,835
81	$14,151	$11,229	$25,380	$4,840,606
82	$14,118	$11,262	$25,380	$4,829,345
83	$14,086	$11,294	$25,380	$4,818,050
84	$14,053	$11,327	$25,380	$4,806,723

第7年供款共

$304,560

第7年利息

$170,785

第7年共還本金

$133,775

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$14,020	$11,360	$25,380	$4,795,363
86	$13,986	$11,394	$25,380	$4,783,969
87	$13,953	$11,427	$25,380	$4,772,542
88	$13,920	$11,460	$25,380	$4,761,082
89	$13,886	$11,494	$25,380	$4,749,589
90	$13,853	$11,527	$25,380	$4,738,062
91	$13,819	$11,561	$25,380	$4,726,501
92	$13,786	$11,594	$25,380	$4,714,907
93	$13,752	$11,628	$25,380	$4,703,278
94	$13,718	$11,662	$25,380	$4,691,616
95	$13,684	$11,696	$25,380	$4,679,920
96	$13,650	$11,730	$25,380	$4,668,190

第8年供款共

$304,560

第8年利息

$166,027

第8年共還本金

$138,533

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$13,616	$11,764	$25,380	$4,656,425
98	$13,581	$11,799	$25,380	$4,644,627
99	$13,547	$11,833	$25,380	$4,632,794
100	$13,512	$11,868	$25,380	$4,620,926
101	$13,478	$11,902	$25,380	$4,609,024
102	$13,443	$11,937	$25,380	$4,597,087
103	$13,408	$11,972	$25,380	$4,585,115
104	$13,373	$12,007	$25,380	$4,573,108
105	$13,338	$12,042	$25,380	$4,561,066
106	$13,303	$12,077	$25,380	$4,548,989
107	$13,268	$12,112	$25,380	$4,536,877
108	$13,233	$12,147	$25,380	$4,524,730

第9年供款共

$304,560

第9年利息

$161,100

第9年共還本金

$143,460

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$13,197	$12,183	$25,380	$4,512,547
110	$13,162	$12,218	$25,380	$4,500,328
111	$13,126	$12,254	$25,380	$4,488,074
112	$13,090	$12,290	$25,380	$4,475,785
113	$13,054	$12,326	$25,380	$4,463,459
114	$13,018	$12,362	$25,380	$4,451,097
115	$12,982	$12,398	$25,380	$4,438,700
116	$12,946	$12,434	$25,380	$4,426,266
117	$12,910	$12,470	$25,380	$4,413,796
118	$12,874	$12,506	$25,380	$4,401,289
119	$12,837	$12,543	$25,380	$4,388,746
120	$12,801	$12,579	$25,380	$4,376,167

第10年供款共

$304,560

第10年利息

$155,997

第10年共還本金

$148,563

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$12,764	$12,616	$25,380	$4,363,551
122	$12,727	$12,653	$25,380	$4,350,898
123	$12,690	$12,690	$25,380	$4,338,208
124	$12,653	$12,727	$25,380	$4,325,481
125	$12,616	$12,764	$25,380	$4,312,717
126	$12,579	$12,801	$25,380	$4,299,916
127	$12,541	$12,839	$25,380	$4,287,077
128	$12,504	$12,876	$25,380	$4,274,201
129	$12,466	$12,914	$25,380	$4,261,288
130	$12,429	$12,951	$25,380	$4,248,336
131	$12,391	$12,989	$25,380	$4,235,347
132	$12,353	$13,027	$25,380	$4,222,320

第11年供款共

$304,560

第11年利息

$150,713

第11年共還本金

$153,847

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$12,315	$13,065	$25,380	$4,209,255
134	$12,277	$13,103	$25,380	$4,196,152
135	$12,239	$13,141	$25,380	$4,183,011
136	$12,200	$13,180	$25,380	$4,169,832
137	$12,162	$13,218	$25,380	$4,156,614
138	$12,123	$13,257	$25,380	$4,143,357
139	$12,085	$13,295	$25,380	$4,130,062
140	$12,046	$13,334	$25,380	$4,116,728
141	$12,007	$13,373	$25,380	$4,103,355
142	$11,968	$13,412	$25,380	$4,089,943
143	$11,929	$13,451	$25,380	$4,076,492
144	$11,890	$13,490	$25,380	$4,063,002

第12年供款共

$304,560

第12年利息

$145,242

第12年共還本金

$159,318

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$11,850	$13,530	$25,380	$4,049,472
146	$11,811	$13,569	$25,380	$4,035,903
147	$11,771	$13,609	$25,380	$4,022,295
148	$11,732	$13,648	$25,380	$4,008,646
149	$11,692	$13,688	$25,380	$3,994,958
150	$11,652	$13,728	$25,380	$3,981,230
151	$11,612	$13,768	$25,380	$3,967,462
152	$11,572	$13,808	$25,380	$3,953,654
153	$11,531	$13,849	$25,380	$3,939,805
154	$11,491	$13,889	$25,380	$3,925,916
155	$11,451	$13,929	$25,380	$3,911,987
156	$11,410	$13,970	$25,380	$3,898,017

第13年供款共

$304,560

第13年利息

$139,575

第13年共還本金

$164,985

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$11,369	$14,011	$25,380	$3,884,006
158	$11,328	$14,052	$25,380	$3,869,955
159	$11,287	$14,093	$25,380	$3,855,862
160	$11,246	$14,134	$25,380	$3,841,728
161	$11,205	$14,175	$25,380	$3,827,553
162	$11,164	$14,216	$25,380	$3,813,337
163	$11,122	$14,258	$25,380	$3,799,079
164	$11,081	$14,299	$25,380	$3,784,780
165	$11,039	$14,341	$25,380	$3,770,439
166	$10,997	$14,383	$25,380	$3,756,056
167	$10,955	$14,425	$25,380	$3,741,631
168	$10,913	$14,467	$25,380	$3,727,164

第14年供款共

$304,560

第14年利息

$133,707

第14年共還本金

$170,853

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$10,871	$14,509	$25,380	$3,712,655
170	$10,829	$14,551	$25,380	$3,698,104
171	$10,786	$14,594	$25,380	$3,683,510
172	$10,744	$14,636	$25,380	$3,668,873
173	$10,701	$14,679	$25,380	$3,654,194
174	$10,658	$14,722	$25,380	$3,639,472
175	$10,615	$14,765	$25,380	$3,624,707
176	$10,572	$14,808	$25,380	$3,609,899
177	$10,529	$14,851	$25,380	$3,595,048
178	$10,486	$14,894	$25,380	$3,580,154
179	$10,442	$14,938	$25,380	$3,565,216
180	$10,399	$14,981	$25,380	$3,550,234

第15年供款共

$304,560

第15年利息

$127,630

第15年共還本金

$176,930

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$10,355	$15,025	$25,380	$3,535,209
182	$10,311	$15,069	$25,380	$3,520,140
183	$10,267	$15,113	$25,380	$3,505,027
184	$10,223	$15,157	$25,380	$3,489,870
185	$10,179	$15,201	$25,380	$3,474,669
186	$10,134	$15,246	$25,380	$3,459,424
187	$10,090	$15,290	$25,380	$3,444,134
188	$10,045	$15,335	$25,380	$3,428,799
189	$10,001	$15,379	$25,380	$3,413,420
190	$9,956	$15,424	$25,380	$3,397,995
191	$9,911	$15,469	$25,380	$3,382,526
192	$9,866	$15,514	$25,380	$3,367,012

第16年供款共

$304,560

第16年利息

$121,338

第16年共還本金

$183,223

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$9,820	$15,560	$25,380	$3,351,452
194	$9,775	$15,605	$25,380	$3,335,847
195	$9,730	$15,650	$25,380	$3,320,197
196	$9,684	$15,696	$25,380	$3,304,501
197	$9,638	$15,742	$25,380	$3,288,759
198	$9,592	$15,788	$25,380	$3,272,971
199	$9,546	$15,834	$25,380	$3,257,137
200	$9,500	$15,880	$25,380	$3,241,257
201	$9,454	$15,926	$25,380	$3,225,331
202	$9,407	$15,973	$25,380	$3,209,358
203	$9,361	$16,019	$25,380	$3,193,339
204	$9,314	$16,066	$25,380	$3,177,273

第17年供款共

$304,560

第17年利息

$114,821

第17年共還本金

$189,739

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$9,267	$16,113	$25,380	$3,161,160
206	$9,220	$16,160	$25,380	$3,145,000
207	$9,173	$16,207	$25,380	$3,128,793
208	$9,126	$16,254	$25,380	$3,112,538
209	$9,078	$16,302	$25,380	$3,096,237
210	$9,031	$16,349	$25,380	$3,079,887
211	$8,983	$16,397	$25,380	$3,063,490
212	$8,935	$16,445	$25,380	$3,047,045
213	$8,887	$16,493	$25,380	$3,030,553
214	$8,839	$16,541	$25,380	$3,014,012
215	$8,791	$16,589	$25,380	$2,997,423
216	$8,742	$16,638	$25,380	$2,980,785

第18年供款共

$304,560

第18年利息

$108,072

第18年共還本金

$196,488

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$8,694	$16,686	$25,380	$2,964,099
218	$8,645	$16,735	$25,380	$2,947,364
219	$8,596	$16,784	$25,380	$2,930,581
220	$8,548	$16,832	$25,380	$2,913,748
221	$8,498	$16,882	$25,380	$2,896,867
222	$8,449	$16,931	$25,380	$2,879,936
223	$8,400	$16,980	$25,380	$2,862,956
224	$8,350	$17,030	$25,380	$2,845,926
225	$8,301	$17,079	$25,380	$2,828,847
226	$8,251	$17,129	$25,380	$2,811,717
227	$8,201	$17,179	$25,380	$2,794,538
228	$8,151	$17,229	$25,380	$2,777,309

第19年供款共

$304,560

第19年利息

$101,084

第19年共還本金

$203,476

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$8,100	$17,280	$25,380	$2,760,029
230	$8,050	$17,330	$25,380	$2,742,700
231	$8,000	$17,380	$25,380	$2,725,319
232	$7,949	$17,431	$25,380	$2,707,888
233	$7,898	$17,482	$25,380	$2,690,406
234	$7,847	$17,533	$25,380	$2,672,873
235	$7,796	$17,584	$25,380	$2,655,289
236	$7,745	$17,635	$25,380	$2,637,653
237	$7,693	$17,687	$25,380	$2,619,967
238	$7,642	$17,738	$25,380	$2,602,228
239	$7,590	$17,790	$25,380	$2,584,438
240	$7,538	$17,842	$25,380	$2,566,596

第20年供款共

$304,560

第20年利息

$93,847

第20年共還本金

$210,713

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$7,486	$17,894	$25,380	$2,548,702
242	$7,434	$17,946	$25,380	$2,530,755
243	$7,381	$17,999	$25,380	$2,512,757
244	$7,329	$18,051	$25,380	$2,494,706
245	$7,276	$18,104	$25,380	$2,476,602
246	$7,223	$18,157	$25,380	$2,458,445
247	$7,170	$18,210	$25,380	$2,440,236
248	$7,117	$18,263	$25,380	$2,421,973
249	$7,064	$18,316	$25,380	$2,403,657
250	$7,011	$18,369	$25,380	$2,385,288
251	$6,957	$18,423	$25,380	$2,366,865
252	$6,903	$18,477	$25,380	$2,348,388

第21年供款共

$304,560

第21年利息

$86,353

第21年共還本金

$218,208

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$6,849	$18,531	$25,380	$2,329,858
254	$6,795	$18,585	$25,380	$2,311,273
255	$6,741	$18,639	$25,380	$2,292,634
256	$6,687	$18,693	$25,380	$2,273,941
257	$6,632	$18,748	$25,380	$2,255,194
258	$6,578	$18,802	$25,380	$2,236,391
259	$6,523	$18,857	$25,380	$2,217,534
260	$6,468	$18,912	$25,380	$2,198,622
261	$6,413	$18,967	$25,380	$2,179,654
262	$6,357	$19,023	$25,380	$2,160,632
263	$6,302	$19,078	$25,380	$2,141,554
264	$6,246	$19,134	$25,380	$2,122,420

第22年供款共

$304,560

第22年利息

$78,592

第22年共還本金

$225,969

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$6,190	$19,190	$25,380	$2,103,230
266	$6,134	$19,246	$25,380	$2,083,985
267	$6,078	$19,302	$25,380	$2,064,683
268	$6,022	$19,358	$25,380	$2,045,325
269	$5,966	$19,414	$25,380	$2,025,910
270	$5,909	$19,471	$25,380	$2,006,439
271	$5,852	$19,528	$25,380	$1,986,911
272	$5,795	$19,585	$25,380	$1,967,327
273	$5,738	$19,642	$25,380	$1,947,685
274	$5,681	$19,699	$25,380	$1,927,985
275	$5,623	$19,757	$25,380	$1,908,229
276	$5,566	$19,814	$25,380	$1,888,414

第23年供款共

$304,560

第23年利息

$70,555

第23年共還本金

$234,006

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$5,508	$19,872	$25,380	$1,868,542
278	$5,450	$19,930	$25,380	$1,848,612
279	$5,392	$19,988	$25,380	$1,828,624
280	$5,333	$20,047	$25,380	$1,808,577
281	$5,275	$20,105	$25,380	$1,788,472
282	$5,216	$20,164	$25,380	$1,768,309
283	$5,158	$20,222	$25,380	$1,748,086
284	$5,099	$20,281	$25,380	$1,727,805
285	$5,039	$20,341	$25,380	$1,707,464
286	$4,980	$20,400	$25,380	$1,687,064
287	$4,921	$20,459	$25,380	$1,666,605
288	$4,861	$20,519	$25,380	$1,646,086

第24年供款共

$304,560

第24年利息

$62,232

第24年共還本金

$242,328

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,801	$20,579	$25,380	$1,625,507
290	$4,741	$20,639	$25,380	$1,604,868
291	$4,681	$20,699	$25,380	$1,584,169
292	$4,620	$20,760	$25,380	$1,563,409
293	$4,560	$20,820	$25,380	$1,542,589
294	$4,499	$20,881	$25,380	$1,521,709
295	$4,438	$20,942	$25,380	$1,500,767
296	$4,377	$21,003	$25,380	$1,479,764
297	$4,316	$21,064	$25,380	$1,458,700
298	$4,255	$21,125	$25,380	$1,437,575
299	$4,193	$21,187	$25,380	$1,416,387
300	$4,131	$21,249	$25,380	$1,395,139

第25年供款共

$304,560

第25年利息

$53,613

第25年共還本金

$250,947

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,069	$21,311	$25,380	$1,373,828
302	$4,007	$21,373	$25,380	$1,352,455
303	$3,945	$21,435	$25,380	$1,331,019
304	$3,882	$21,498	$25,380	$1,309,522
305	$3,819	$21,561	$25,380	$1,287,961
306	$3,757	$21,623	$25,380	$1,266,338
307	$3,693	$21,687	$25,380	$1,244,651
308	$3,630	$21,750	$25,380	$1,222,901
309	$3,567	$21,813	$25,380	$1,201,088
310	$3,503	$21,877	$25,380	$1,179,211
311	$3,439	$21,941	$25,380	$1,157,271
312	$3,375	$22,005	$25,380	$1,135,266

第26年供款共

$304,560

第26年利息

$44,687

第26年共還本金

$259,873

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,311	$22,069	$25,380	$1,113,197
314	$3,247	$22,133	$25,380	$1,091,064
315	$3,182	$22,198	$25,380	$1,068,866
316	$3,118	$22,262	$25,380	$1,046,604
317	$3,053	$22,327	$25,380	$1,024,276
318	$2,987	$22,393	$25,380	$1,001,884
319	$2,922	$22,458	$25,380	$979,426
320	$2,857	$22,523	$25,380	$956,903
321	$2,791	$22,589	$25,380	$934,314
322	$2,725	$22,655	$25,380	$911,659
323	$2,659	$22,721	$25,380	$888,938
324	$2,593	$22,787	$25,380	$866,150

第27年供款共

$304,560

第27年利息

$35,444

第27年共還本金

$269,116

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,526	$22,854	$25,380	$843,297
326	$2,460	$22,920	$25,380	$820,376
327	$2,393	$22,987	$25,380	$797,389
328	$2,326	$23,054	$25,380	$774,335
329	$2,258	$23,122	$25,380	$751,213
330	$2,191	$23,189	$25,380	$728,024
331	$2,123	$23,257	$25,380	$704,768
332	$2,056	$23,324	$25,380	$681,443
333	$1,988	$23,392	$25,380	$658,051
334	$1,919	$23,461	$25,380	$634,590
335	$1,851	$23,529	$25,380	$611,061
336	$1,782	$23,598	$25,380	$587,463

第28年供款共

$304,560

第28年利息

$25,873

第28年共還本金

$278,687

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,713	$23,667	$25,380	$563,797
338	$1,644	$23,736	$25,380	$540,061
339	$1,575	$23,805	$25,380	$516,256
340	$1,506	$23,874	$25,380	$492,382
341	$1,436	$23,944	$25,380	$468,438
342	$1,366	$24,014	$25,380	$444,424
343	$1,296	$24,084	$25,380	$420,340
344	$1,226	$24,154	$25,380	$396,186
345	$1,156	$24,224	$25,380	$371,962
346	$1,085	$24,295	$25,380	$347,667
347	$1,014	$24,366	$25,380	$323,301
348	$943	$24,437	$25,380	$298,864

第29年供款共

$304,560

第29年利息

$15,961

第29年共還本金

$288,599

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$872	$24,508	$25,380	$274,356
350	$800	$24,580	$25,380	$249,776
351	$729	$24,651	$25,380	$225,124
352	$657	$24,723	$25,380	$200,401
353	$585	$24,796	$25,380	$175,605
354	$512	$24,868	$25,380	$150,738
355	$440	$24,940	$25,380	$125,797
356	$367	$25,013	$25,380	$100,784
357	$294	$25,086	$25,380	$75,698
358	$221	$25,159	$25,380	$50,539
359	$147	$25,233	$25,380	$25,306
360	$74	$25,306	$25,380	$0

第30年供款共

$304,560

第30年利息

$5,696

第30年共還本金

$298,864

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$11,814,803

免責聲明

筍盤推介

按揭保險費
info