樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$0

借款月供 $25,420 , 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$11,820,352

每月供款
$25,421

首期

$2,339,000

總貸款額

$5,661,000

總利息

$3,490,352

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$2,669,000

按月供比率計算

$50,841

置業成本總預算

HK$2,669,000

首期

$2,339,000
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

$50,841

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

KOL實拍

沙田玖瓏山

thumb_up

玖瓏山*大積2房1套連梗廚**向東園池景

實

705 呎

@11,206

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選 price_change 蝕讓盤

售$790 萬

實

705 呎

@11,206

售$790 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選 price_change 蝕讓盤

沙田富豪花園

thumb_up

靚裝東南大3房連露台家庭客必睇

實

919 呎

@9,140

建

1,255 呎

@6,693

local_fire_department 至HIT hotel_class 樓王

售$840 萬

實

919 呎

@9,140

建

1,255 呎

@6,693

售$840 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山新港城 E座

thumb_up

地鐵上蓋樓下商場超市街市巴士站樣樣俱全

實

551 呎

@13,612

建

744 呎

@10,081

local_fire_department 至HIT directions_run 日內即走

售$750 萬

實

551 呎

@13,612

建

744 呎

@10,081

售$750 萬

local_fire_department 至HIT directions_run 日內即走

馬鞍山海典灣第05座

thumb_up

海典灣 3房1套海景單位車位充足

實

688 呎

@11,483

建

925 呎

@8,541

local_fire_department 至HIT

售$790 萬

實

688 呎

@11,483

建

925 呎

@8,541

售$790 萬

local_fire_department 至HIT

沙田沙田第一城

thumb_up

沙田第一城 3房套加工人房換樓必睇

實

853 呎

@9,965

建

1,018 呎

@8,350

local_fire_department 至HIT

售$850 萬

實

853 呎

@9,965

建

1,018 呎

@8,350

售$850 萬

local_fire_department 至HIT

馬鞍山新港城 A座

thumb_up

新港城A座高層3房套

實

568 呎

@12,676

建

687 呎

@10,480

local_fire_department 至HIT

售$720 萬

實

568 呎

@12,676

建

687 呎

@10,480

售$720 萬

local_fire_department 至HIT

馬鞍山迎海

thumb_up

迎海第1座最近鐵路

實

511 呎

@15,656

建

663 呎

@12,066

local_fire_department 至HIT

售$800 萬

實

511 呎

@15,656

建

663 呎

@12,066

售$800 萬

local_fire_department 至HIT

馬鞍山雅濤居第02座

thumb_up

雅濤居池景3房, 全屋企裝, 可約睇

實

702 呎

@11,396

建

935 呎

@8,556

local_fire_department 至HIT

售$800 萬

實

702 呎

@11,396

建

935 呎

@8,556

售$800 萬

local_fire_department 至HIT

馬鞍山天宇海第2B座

thumb_up

天宇海 ^^高層靚裝^^可約睇樓

實

666 呎

@12,312

建

878 呎

@9,339

local_fire_department 至HIT

售$820 萬

實

666 呎

@12,312

建

878 呎

@9,339

售$820 萬

local_fire_department 至HIT

VR實景

馬鞍山曉峰灣畔第02座

thumb_up

曉峰灣畔 3房可連約可交吉

實

653 呎

@12,251

建

862 呎

@9,281

local_fire_department 至HIT

售$800 萬

實

653 呎

@12,251

建

862 呎

@9,281

售$800 萬

local_fire_department 至HIT

西貢 ~西貢市中心兩房兩廳會所開揚內園池景高樓底有露台~

thumb_up

**~西貢市中心兩房兩廳會所開揚內園池景高樓底有露台~**

實

669 呎

@12,526

local_fire_department 至HIT verified 首置必買 price_change 蝕讓盤

售$838 萬

實

669 呎

@12,526

售$838 萬

local_fire_department 至HIT verified 首置必買 price_change 蝕讓盤

將軍澳新寶城第03座

thumb_up

有裝修內園開揚景

實

575 呎

@14,261

建

774 呎

@10,594

local_fire_department 至HIT

售$820 萬

實

575 呎

@14,261

建

774 呎

@10,594

售$820 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$33,881	$26,035	$21,335	$18,208
1.500	$35,140	$27,317	$22,640	$19,537
2.000	$36,429	$28,638	$23,994	$20,924
2.500	$37,747	$29,998	$25,396	$22,368
3.000	$39,094	$31,396	$26,845	$23,867
3.500	$40,470	$32,832	$28,340	$25,420
4.000	$41,874	$34,305	$29,881	$27,026
4.500	$43,306	$35,814	$31,466	$28,683
5.000	$44,767	$37,360	$33,094	$30,389
5.500	$46,255	$38,941	$34,763	$32,143
6.000	$47,771	$40,557	$36,474	$33,941

每月供款$25,421

年期

30年

貸款金額

$5,661,000

總利息

$3,490,352

總貸款連利息

$9,151,352

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$16,511	$8,909	$25,420	$5,652,091
2	$16,485	$8,935	$25,420	$5,643,156
3	$16,459	$8,961	$25,420	$5,634,194
4	$16,433	$8,987	$25,420	$5,625,207
5	$16,407	$9,014	$25,420	$5,616,194
6	$16,381	$9,040	$25,420	$5,607,154
7	$16,354	$9,066	$25,420	$5,598,087
8	$16,328	$9,093	$25,420	$5,588,995
9	$16,301	$9,119	$25,420	$5,579,876
10	$16,275	$9,146	$25,420	$5,570,730
11	$16,248	$9,172	$25,420	$5,561,557
12	$16,221	$9,199	$25,420	$5,552,358

第1年供款共

$305,045

第1年利息

$196,403

第1年共還本金

$108,642

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$16,194	$9,226	$25,420	$5,543,132
14	$16,167	$9,253	$25,420	$5,533,879
15	$16,140	$9,280	$25,420	$5,524,599
16	$16,113	$9,307	$25,420	$5,515,292
17	$16,086	$9,334	$25,420	$5,505,958
18	$16,059	$9,361	$25,420	$5,496,597
19	$16,032	$9,389	$25,420	$5,487,208
20	$16,004	$9,416	$25,420	$5,477,792
21	$15,977	$9,444	$25,420	$5,468,348
22	$15,949	$9,471	$25,420	$5,458,877
23	$15,922	$9,499	$25,420	$5,449,379
24	$15,894	$9,526	$25,420	$5,439,852

第2年供款共

$305,045

第2年利息

$192,539

第2年共還本金

$112,506

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$15,866	$9,554	$25,420	$5,430,298
26	$15,838	$9,582	$25,420	$5,420,716
27	$15,810	$9,610	$25,420	$5,411,106
28	$15,782	$9,638	$25,420	$5,401,468
29	$15,754	$9,666	$25,420	$5,391,802
30	$15,726	$9,694	$25,420	$5,382,108
31	$15,698	$9,723	$25,420	$5,372,385
32	$15,669	$9,751	$25,420	$5,362,634
33	$15,641	$9,779	$25,420	$5,352,855
34	$15,612	$9,808	$25,420	$5,343,047
35	$15,584	$9,837	$25,420	$5,333,210
36	$15,555	$9,865	$25,420	$5,323,345

第3年供款共

$305,045

第3年利息

$188,538

第3年共還本金

$116,507

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$15,526	$9,894	$25,420	$5,313,451
38	$15,498	$9,923	$25,420	$5,303,528
39	$15,469	$9,952	$25,420	$5,293,576
40	$15,440	$9,981	$25,420	$5,283,595
41	$15,410	$10,010	$25,420	$5,273,585
42	$15,381	$10,039	$25,420	$5,263,546
43	$15,352	$10,068	$25,420	$5,253,478
44	$15,323	$10,098	$25,420	$5,243,380
45	$15,293	$10,127	$25,420	$5,233,253
46	$15,264	$10,157	$25,420	$5,223,096
47	$15,234	$10,186	$25,420	$5,212,910
48	$15,204	$10,216	$25,420	$5,202,694

第4年供款共

$305,045

第4年利息

$184,394

第4年共還本金

$120,651

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$15,175	$10,246	$25,420	$5,192,448
50	$15,145	$10,276	$25,420	$5,182,172
51	$15,115	$10,306	$25,420	$5,171,866
52	$15,085	$10,336	$25,420	$5,161,530
53	$15,054	$10,366	$25,420	$5,151,164
54	$15,024	$10,396	$25,420	$5,140,768
55	$14,994	$10,427	$25,420	$5,130,342
56	$14,963	$10,457	$25,420	$5,119,885
57	$14,933	$10,487	$25,420	$5,109,397
58	$14,902	$10,518	$25,420	$5,098,879
59	$14,872	$10,549	$25,420	$5,088,331
60	$14,841	$10,579	$25,420	$5,077,751

第5年供款共

$305,045

第5年利息

$180,103

第5年共還本金

$124,942

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$14,810	$10,610	$25,420	$5,067,141
62	$14,779	$10,641	$25,420	$5,056,500
63	$14,748	$10,672	$25,420	$5,045,827
64	$14,717	$10,703	$25,420	$5,035,124
65	$14,686	$10,735	$25,420	$5,024,389
66	$14,654	$10,766	$25,420	$5,013,623
67	$14,623	$10,797	$25,420	$5,002,826
68	$14,592	$10,829	$25,420	$4,991,997
69	$14,560	$10,860	$25,420	$4,981,137
70	$14,528	$10,892	$25,420	$4,970,245
71	$14,497	$10,924	$25,420	$4,959,321
72	$14,465	$10,956	$25,420	$4,948,365

第6年供款共

$305,045

第6年利息

$175,659

第6年共還本金

$129,386

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$14,433	$10,988	$25,420	$4,937,377
74	$14,401	$11,020	$25,420	$4,926,358
75	$14,369	$11,052	$25,420	$4,915,306
76	$14,336	$11,084	$25,420	$4,904,222
77	$14,304	$11,116	$25,420	$4,893,105
78	$14,272	$11,149	$25,420	$4,881,956
79	$14,239	$11,181	$25,420	$4,870,775
80	$14,206	$11,214	$25,420	$4,859,561
81	$14,174	$11,247	$25,420	$4,848,314
82	$14,141	$11,280	$25,420	$4,837,035
83	$14,108	$11,312	$25,420	$4,825,722
84	$14,075	$11,345	$25,420	$4,814,377

第7年供款共

$305,045

第7年利息

$171,057

第7年共還本金

$133,988

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$14,042	$11,378	$25,420	$4,802,998
86	$14,009	$11,412	$25,420	$4,791,587
87	$13,975	$11,445	$25,420	$4,780,142
88	$13,942	$11,478	$25,420	$4,768,664
89	$13,909	$11,512	$25,420	$4,757,152
90	$13,875	$11,545	$25,420	$4,745,606
91	$13,841	$11,579	$25,420	$4,734,027
92	$13,808	$11,613	$25,420	$4,722,414
93	$13,774	$11,647	$25,420	$4,710,768
94	$13,740	$11,681	$25,420	$4,699,087
95	$13,706	$11,715	$25,420	$4,687,372
96	$13,672	$11,749	$25,420	$4,675,623

第8年供款共

$305,045

第8年利息

$166,291

第8年共還本金

$138,754

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$13,637	$11,783	$25,420	$4,663,840
98	$13,603	$11,818	$25,420	$4,652,023
99	$13,568	$11,852	$25,420	$4,640,171
100	$13,534	$11,887	$25,420	$4,628,284
101	$13,499	$11,921	$25,420	$4,616,363
102	$13,464	$11,956	$25,420	$4,604,407
103	$13,430	$11,991	$25,420	$4,592,416
104	$13,395	$12,026	$25,420	$4,580,390
105	$13,359	$12,061	$25,420	$4,568,329
106	$13,324	$12,096	$25,420	$4,556,233
107	$13,289	$12,131	$25,420	$4,544,101
108	$13,254	$12,167	$25,420	$4,531,935

第9年供款共

$305,045

第9年利息

$161,356

第9年共還本金

$143,689

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$13,218	$12,202	$25,420	$4,519,732
110	$13,183	$12,238	$25,420	$4,507,495
111	$13,147	$12,274	$25,420	$4,495,221
112	$13,111	$12,309	$25,420	$4,482,912
113	$13,075	$12,345	$25,420	$4,470,566
114	$13,039	$12,381	$25,420	$4,458,185
115	$13,003	$12,417	$25,420	$4,445,768
116	$12,967	$12,454	$25,420	$4,433,314
117	$12,930	$12,490	$25,420	$4,420,824
118	$12,894	$12,526	$25,420	$4,408,298
119	$12,858	$12,563	$25,420	$4,395,735
120	$12,821	$12,600	$25,420	$4,383,135

第10年供款共

$305,045

第10年利息

$156,246

第10年共還本金

$148,799

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$12,784	$12,636	$25,420	$4,370,499
122	$12,747	$12,673	$25,420	$4,357,826
123	$12,710	$12,710	$25,420	$4,345,116
124	$12,673	$12,747	$25,420	$4,332,369
125	$12,636	$12,784	$25,420	$4,319,584
126	$12,599	$12,822	$25,420	$4,306,763
127	$12,561	$12,859	$25,420	$4,293,904
128	$12,524	$12,897	$25,420	$4,281,007
129	$12,486	$12,934	$25,420	$4,268,073
130	$12,449	$12,972	$25,420	$4,255,101
131	$12,411	$13,010	$25,420	$4,242,091
132	$12,373	$13,048	$25,420	$4,229,044

第11年供款共

$305,045

第11年利息

$150,953

第11年共還本金

$154,092

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$12,335	$13,086	$25,420	$4,215,958
134	$12,297	$13,124	$25,420	$4,202,834
135	$12,258	$13,162	$25,420	$4,189,672
136	$12,220	$13,201	$25,420	$4,176,472
137	$12,181	$13,239	$25,420	$4,163,233
138	$12,143	$13,278	$25,420	$4,149,955
139	$12,104	$13,316	$25,420	$4,136,638
140	$12,065	$13,355	$25,420	$4,123,283
141	$12,026	$13,394	$25,420	$4,109,889
142	$11,987	$13,433	$25,420	$4,096,456
143	$11,948	$13,472	$25,420	$4,082,983
144	$11,909	$13,512	$25,420	$4,069,472

第12年供款共

$305,045

第12年利息

$145,473

第12年共還本金

$159,572

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$11,869	$13,551	$25,420	$4,055,921
146	$11,830	$13,591	$25,420	$4,042,330
147	$11,790	$13,630	$25,420	$4,028,700
148	$11,750	$13,670	$25,420	$4,015,030
149	$11,711	$13,710	$25,420	$4,001,320
150	$11,671	$13,750	$25,420	$3,987,570
151	$11,630	$13,790	$25,420	$3,973,780
152	$11,590	$13,830	$25,420	$3,959,949
153	$11,550	$13,871	$25,420	$3,946,079
154	$11,509	$13,911	$25,420	$3,932,168
155	$11,469	$13,952	$25,420	$3,918,216
156	$11,428	$13,992	$25,420	$3,904,224

第13年供款共

$305,045

第13年利息

$139,797

第13年共還本金

$165,248

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$11,387	$14,033	$25,420	$3,890,191
158	$11,346	$14,074	$25,420	$3,876,117
159	$11,305	$14,115	$25,420	$3,862,002
160	$11,264	$14,156	$25,420	$3,847,846
161	$11,223	$14,198	$25,420	$3,833,648
162	$11,181	$14,239	$25,420	$3,819,409
163	$11,140	$14,280	$25,420	$3,805,129
164	$11,098	$14,322	$25,420	$3,790,806
165	$11,057	$14,364	$25,420	$3,776,443
166	$11,015	$14,406	$25,420	$3,762,037
167	$10,973	$14,448	$25,420	$3,747,589
168	$10,930	$14,490	$25,420	$3,733,099

第14年供款共

$305,045

第14年利息

$133,920

第14年共還本金

$171,125

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$10,888	$14,532	$25,420	$3,718,567
170	$10,846	$14,575	$25,420	$3,703,992
171	$10,803	$14,617	$25,420	$3,689,375
172	$10,761	$14,660	$25,420	$3,674,715
173	$10,718	$14,702	$25,420	$3,660,013
174	$10,675	$14,745	$25,420	$3,645,267
175	$10,632	$14,788	$25,420	$3,630,479
176	$10,589	$14,832	$25,420	$3,615,648
177	$10,546	$14,875	$25,420	$3,600,773
178	$10,502	$14,918	$25,420	$3,585,855
179	$10,459	$14,962	$25,420	$3,570,893
180	$10,415	$15,005	$25,420	$3,555,888

第15年供款共

$305,045

第15年利息

$127,834

第15年共還本金

$177,211

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$10,371	$15,049	$25,420	$3,540,839
182	$10,327	$15,093	$25,420	$3,525,746
183	$10,283	$15,137	$25,420	$3,510,609
184	$10,239	$15,181	$25,420	$3,495,427
185	$10,195	$15,225	$25,420	$3,480,202
186	$10,151	$15,270	$25,420	$3,464,932
187	$10,106	$15,314	$25,420	$3,449,618
188	$10,061	$15,359	$25,420	$3,434,259
189	$10,017	$15,404	$25,420	$3,418,855
190	$9,972	$15,449	$25,420	$3,403,406
191	$9,927	$15,494	$25,420	$3,387,912
192	$9,881	$15,539	$25,420	$3,372,373

第16年供款共

$305,045

第16年利息

$121,531

第16年共還本金

$183,514

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$9,836	$15,584	$25,420	$3,356,789
194	$9,791	$15,630	$25,420	$3,341,159
195	$9,745	$15,675	$25,420	$3,325,484
196	$9,699	$15,721	$25,420	$3,309,763
197	$9,653	$15,767	$25,420	$3,293,996
198	$9,607	$15,813	$25,420	$3,278,183
199	$9,561	$15,859	$25,420	$3,262,324
200	$9,515	$15,905	$25,420	$3,246,419
201	$9,469	$15,952	$25,420	$3,230,467
202	$9,422	$15,998	$25,420	$3,214,469
203	$9,376	$16,045	$25,420	$3,198,424
204	$9,329	$16,092	$25,420	$3,182,332

第17年供款共

$305,045

第17年利息

$115,004

第17年共還本金

$190,041

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$9,282	$16,139	$25,420	$3,166,193
206	$9,235	$16,186	$25,420	$3,150,008
207	$9,188	$16,233	$25,420	$3,133,775
208	$9,140	$16,280	$25,420	$3,117,495
209	$9,093	$16,328	$25,420	$3,101,167
210	$9,045	$16,375	$25,420	$3,084,792
211	$8,997	$16,423	$25,420	$3,068,368
212	$8,949	$16,471	$25,420	$3,051,897
213	$8,901	$16,519	$25,420	$3,035,378
214	$8,853	$16,567	$25,420	$3,018,811
215	$8,805	$16,616	$25,420	$3,002,196
216	$8,756	$16,664	$25,420	$2,985,532

第18年供款共

$305,045

第18年利息

$108,245

第18年共還本金

$196,801

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$8,708	$16,713	$25,420	$2,968,819
218	$8,659	$16,761	$25,420	$2,952,058
219	$8,610	$16,810	$25,420	$2,935,247
220	$8,561	$16,859	$25,420	$2,918,388
221	$8,512	$16,908	$25,420	$2,901,480
222	$8,463	$16,958	$25,420	$2,884,522
223	$8,413	$17,007	$25,420	$2,867,515
224	$8,364	$17,057	$25,420	$2,850,458
225	$8,314	$17,107	$25,420	$2,833,351
226	$8,264	$17,156	$25,420	$2,816,195
227	$8,214	$17,207	$25,420	$2,798,988
228	$8,164	$17,257	$25,420	$2,781,731

第19年供款共

$305,045

第19年利息

$101,245

第19年共還本金

$203,800

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$8,113	$17,307	$25,420	$2,764,424
230	$8,063	$17,358	$25,420	$2,747,067
231	$8,012	$17,408	$25,420	$2,729,659
232	$7,962	$17,459	$25,420	$2,712,200
233	$7,911	$17,510	$25,420	$2,694,690
234	$7,860	$17,561	$25,420	$2,677,129
235	$7,808	$17,612	$25,420	$2,659,517
236	$7,757	$17,663	$25,420	$2,641,853
237	$7,705	$17,715	$25,420	$2,624,138
238	$7,654	$17,767	$25,420	$2,606,372
239	$7,602	$17,819	$25,420	$2,588,553
240	$7,550	$17,870	$25,420	$2,570,683

第20年供款共

$305,045

第20年利息

$93,996

第20年共還本金

$211,049

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$7,498	$17,923	$25,420	$2,552,760
242	$7,446	$17,975	$25,420	$2,534,785
243	$7,393	$18,027	$25,420	$2,516,758
244	$7,341	$18,080	$25,420	$2,498,678
245	$7,288	$18,133	$25,420	$2,480,546
246	$7,235	$18,185	$25,420	$2,462,360
247	$7,182	$18,239	$25,420	$2,444,122
248	$7,129	$18,292	$25,420	$2,425,830
249	$7,075	$18,345	$25,420	$2,407,485
250	$7,022	$18,399	$25,420	$2,389,086
251	$6,968	$18,452	$25,420	$2,370,634
252	$6,914	$18,506	$25,420	$2,352,128

第21年供款共

$305,045

第21年利息

$86,490

第21年共還本金

$218,555

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$6,860	$18,560	$25,420	$2,333,568
254	$6,806	$18,614	$25,420	$2,314,954
255	$6,752	$18,668	$25,420	$2,296,285
256	$6,697	$18,723	$25,420	$2,277,562
257	$6,643	$18,778	$25,420	$2,258,785
258	$6,588	$18,832	$25,420	$2,239,952
259	$6,533	$18,887	$25,420	$2,221,065
260	$6,478	$18,942	$25,420	$2,202,123
261	$6,423	$18,998	$25,420	$2,183,125
262	$6,367	$19,053	$25,420	$2,164,072
263	$6,312	$19,109	$25,420	$2,144,964
264	$6,256	$19,164	$25,420	$2,125,799

第22年供款共

$305,045

第22年利息

$78,717

第22年共還本金

$226,328

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$6,200	$19,220	$25,420	$2,106,579
266	$6,144	$19,276	$25,420	$2,087,303
267	$6,088	$19,332	$25,420	$2,067,971
268	$6,032	$19,389	$25,420	$2,048,582
269	$5,975	$19,445	$25,420	$2,029,136
270	$5,918	$19,502	$25,420	$2,009,634
271	$5,861	$19,559	$25,420	$1,990,075
272	$5,804	$19,616	$25,420	$1,970,459
273	$5,747	$19,673	$25,420	$1,950,786
274	$5,690	$19,731	$25,420	$1,931,055
275	$5,632	$19,788	$25,420	$1,911,267
276	$5,575	$19,846	$25,420	$1,891,421

第23年供款共

$305,045

第23年利息

$70,667

第23年共還本金

$234,378

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$5,517	$19,904	$25,420	$1,871,518
278	$5,459	$19,962	$25,420	$1,851,556
279	$5,400	$20,020	$25,420	$1,831,536
280	$5,342	$20,078	$25,420	$1,811,457
281	$5,283	$20,137	$25,420	$1,791,320
282	$5,225	$20,196	$25,420	$1,771,124
283	$5,166	$20,255	$25,420	$1,750,870
284	$5,107	$20,314	$25,420	$1,730,556
285	$5,047	$20,373	$25,420	$1,710,183
286	$4,988	$20,432	$25,420	$1,689,751
287	$4,928	$20,492	$25,420	$1,669,259
288	$4,869	$20,552	$25,420	$1,648,707

第24年供款共

$305,045

第24年利息

$62,331

第24年共還本金

$242,714

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,809	$20,612	$25,420	$1,628,095
290	$4,749	$20,672	$25,420	$1,607,424
291	$4,688	$20,732	$25,420	$1,586,691
292	$4,628	$20,793	$25,420	$1,565,899
293	$4,567	$20,853	$25,420	$1,545,046
294	$4,506	$20,914	$25,420	$1,524,132
295	$4,445	$20,975	$25,420	$1,503,157
296	$4,384	$21,036	$25,420	$1,482,120
297	$4,323	$21,098	$25,420	$1,461,023
298	$4,261	$21,159	$25,420	$1,439,864
299	$4,200	$21,221	$25,420	$1,418,643
300	$4,138	$21,283	$25,420	$1,397,360

第25年供款共

$305,045

第25年利息

$53,698

第25年共還本金

$251,347

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,076	$21,345	$25,420	$1,376,015
302	$4,013	$21,407	$25,420	$1,354,608
303	$3,951	$21,469	$25,420	$1,333,139
304	$3,888	$21,532	$25,420	$1,311,607
305	$3,826	$21,595	$25,420	$1,290,012
306	$3,763	$21,658	$25,420	$1,268,354
307	$3,699	$21,721	$25,420	$1,246,633
308	$3,636	$21,784	$25,420	$1,224,849
309	$3,572	$21,848	$25,420	$1,203,001
310	$3,509	$21,912	$25,420	$1,181,089
311	$3,445	$21,976	$25,420	$1,159,113
312	$3,381	$22,040	$25,420	$1,137,074

第26年供款共

$305,045

第26年利息

$44,759

第26年共還本金

$260,287

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,316	$22,104	$25,420	$1,114,970
314	$3,252	$22,168	$25,420	$1,092,801
315	$3,187	$22,233	$25,420	$1,070,568
316	$3,122	$22,298	$25,420	$1,048,270
317	$3,057	$22,363	$25,420	$1,025,907
318	$2,992	$22,428	$25,420	$1,003,479
319	$2,927	$22,494	$25,420	$980,986
320	$2,861	$22,559	$25,420	$958,426
321	$2,795	$22,625	$25,420	$935,801
322	$2,729	$22,691	$25,420	$913,110
323	$2,663	$22,757	$25,420	$890,353
324	$2,597	$22,824	$25,420	$867,530

第27年供款共

$305,045

第27年利息

$35,501

第27年共還本金

$269,544

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,530	$22,890	$25,420	$844,639
326	$2,464	$22,957	$25,420	$821,683
327	$2,397	$23,024	$25,420	$798,659
328	$2,329	$23,091	$25,420	$775,568
329	$2,262	$23,158	$25,420	$752,409
330	$2,195	$23,226	$25,420	$729,183
331	$2,127	$23,294	$25,420	$705,890
332	$2,059	$23,362	$25,420	$682,528
333	$1,991	$23,430	$25,420	$659,099
334	$1,922	$23,498	$25,420	$635,600
335	$1,854	$23,567	$25,420	$612,034
336	$1,785	$23,635	$25,420	$588,399

第28年供款共

$305,045

第28年利息

$25,914

第28年共還本金

$279,131

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,716	$23,704	$25,420	$564,694
338	$1,647	$23,773	$25,420	$540,921
339	$1,578	$23,843	$25,420	$517,078
340	$1,508	$23,912	$25,420	$493,166
341	$1,438	$23,982	$25,420	$469,184
342	$1,368	$24,052	$25,420	$445,132
343	$1,298	$24,122	$25,420	$421,010
344	$1,228	$24,192	$25,420	$396,817
345	$1,157	$24,263	$25,420	$372,554
346	$1,087	$24,334	$25,420	$348,220
347	$1,016	$24,405	$25,420	$323,816
348	$944	$24,476	$25,420	$299,340

第29年供款共

$305,045

第29年利息

$15,986

第29年共還本金

$289,059

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$873	$24,547	$25,420	$274,792
350	$801	$24,619	$25,420	$250,173
351	$730	$24,691	$25,420	$225,483
352	$658	$24,763	$25,420	$200,720
353	$585	$24,835	$25,420	$175,885
354	$513	$24,907	$25,420	$150,978
355	$440	$24,980	$25,420	$125,997
356	$367	$25,053	$25,420	$100,945
357	$294	$25,126	$25,420	$75,819
358	$221	$25,199	$25,420	$50,619
359	$148	$25,273	$25,420	$25,346
360	$74	$25,346	$25,420	$0

第30年供款共

$305,045

第30年利息

$5,705

第30年共還本金

$299,340

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$11,820,352

免責聲明

筍盤推介

按揭保險費
info