樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$0

借款月供 $25,865 , 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$11,881,391

每月供款
$25,865

首期

$2,240,000

總貸款額

$5,760,000

總利息

$3,551,391

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$2,570,000

按月供比率計算

$51,730

置業成本總預算

HK$2,570,000

首期

$2,240,000
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

$51,730

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

沙田恒峰花園

thumb_up

3房套山景實盤約睇

實

638 呎

@11,755

建

826 呎

@9,080

real_estate_agent 罕有放盤

售$750 萬

實

638 呎

@11,755

建

826 呎

@9,080

售$750 萬

real_estate_agent 罕有放盤

KOL實拍 VR實景

沙田聚龍居

thumb_up

聚龍居**全新裝修**3房1套連工人房套廁**連車位**實盤約睇

實

736 呎

@11,549

建

975 呎

@8,718

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇 flight_takeoff 移民急讓

售$850 萬

實

736 呎

@11,549

建

975 呎

@8,718

售$850 萬

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇 flight_takeoff 移民急讓

大埔逸瓏灣 8 第02座

thumb_up

白石全新樓!逸瓏灣 8

實

701 呎

@12,696

local_fire_department 至HIT price_change 蝕讓盤

售$890 萬

實

701 呎

@12,696

售$890 萬

local_fire_department 至HIT price_change 蝕讓盤

沙田新城市廣場

thumb_up

新城市廣場,超方便,大商場新地樓罕有兩房放盤

實

578 呎

@14,706

建

683 呎

@12,445

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$850 萬

實

578 呎

@14,706

建

683 呎

@12,445

售$850 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

沙田碧濤花園第01期第02座百利閣

thumb_up

碧濤花園第01期第02座百利閣

實

764 呎

@9,162

建

1,113 呎

@6,289

local_fire_department 至HIT

售$700 萬

實

764 呎

@9,162

建

1,113 呎

@6,289

售$700 萬

local_fire_department 至HIT

沙田濱景花園

thumb_up

新淨廚廁　高層河景大則三房套🌊🌊

實

645 呎

@12,403

建

781 呎

@10,243

local_fire_department 至HIT hotel_class 樓王

售$800 萬

實

645 呎

@12,403

建

781 呎

@10,243

售$800 萬

local_fire_department 至HIT hotel_class 樓王

沙田碧濤花園

thumb_up

真人靚過上鏡快約睇

實

662 呎

@10,876

建

968 呎

@7,438

local_fire_department 至HIT

售$720 萬

實

662 呎

@10,876

建

968 呎

@7,438

售$720 萬

local_fire_department 至HIT

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

馬鞍山迎海第04期

thumb_up

*(9成按揭-鐵路線豪宅2房筍盤)*靚園景激筍出售

實

513 呎

@14,581

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

售$748 萬

實

513 呎

@14,581

售$748 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

馬鞍山翠擁華庭

thumb_up

海景三房近港鐵站

實

751 呎

@9,987

建

963 呎

@7,788

directions_run 日內即走

售$750 萬

實

751 呎

@9,987

建

963 呎

@7,788

售$750 萬

directions_run 日內即走

西貢逸瓏園第03座

thumb_up

逸瓏園樓齡新

實

532 呎

@13,662

local_fire_department 至HIT

售$727 萬

實

532 呎

@13,662

售$727 萬

local_fire_department 至HIT

獨家

西貢甲邊朗

thumb_up

獨家 - 西貢市中心地下3房

建

700 呎

@10,543

real_estate_agent 罕有放盤

售$738 萬

建

700 呎

@10,543

售$738 萬

real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$34,473	$26,490	$21,708	$18,526
1.500	$35,755	$27,795	$23,036	$19,879
2.000	$37,066	$29,139	$24,414	$21,290
2.500	$38,407	$30,522	$25,840	$22,759
3.000	$39,778	$31,945	$27,315	$24,284
3.500	$41,177	$33,406	$28,836	$25,865
4.000	$42,606	$34,904	$30,403	$27,499
4.500	$44,064	$36,441	$32,016	$29,185
5.000	$45,550	$38,013	$33,672	$30,921
5.500	$47,064	$39,622	$35,371	$32,705
6.000	$48,606	$41,266	$37,112	$34,534

每月供款$25,865

年期

30年

貸款金額

$5,760,000

總利息

$3,551,391

總貸款連利息

$9,311,391

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$16,800	$9,065	$25,865	$5,750,935
2	$16,774	$9,091	$25,865	$5,741,844
3	$16,747	$9,118	$25,865	$5,732,726
4	$16,720	$9,145	$25,865	$5,723,581
5	$16,694	$9,171	$25,865	$5,714,410
6	$16,667	$9,198	$25,865	$5,705,212
7	$16,640	$9,225	$25,865	$5,695,987
8	$16,613	$9,252	$25,865	$5,686,736
9	$16,586	$9,279	$25,865	$5,677,457
10	$16,559	$9,306	$25,865	$5,668,151
11	$16,532	$9,333	$25,865	$5,658,818
12	$16,505	$9,360	$25,865	$5,649,458

第1年供款共

$310,380

第1年利息

$199,838

第1年共還本金

$110,542

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$16,478	$9,387	$25,865	$5,640,071
14	$16,450	$9,415	$25,865	$5,630,656
15	$16,423	$9,442	$25,865	$5,621,214
16	$16,395	$9,470	$25,865	$5,611,744
17	$16,368	$9,497	$25,865	$5,602,247
18	$16,340	$9,525	$25,865	$5,592,722
19	$16,312	$9,553	$25,865	$5,583,169
20	$16,284	$9,581	$25,865	$5,573,588
21	$16,256	$9,609	$25,865	$5,563,979
22	$16,228	$9,637	$25,865	$5,554,343
23	$16,200	$9,665	$25,865	$5,544,678
24	$16,172	$9,693	$25,865	$5,534,985

第2年供款共

$310,380

第2年利息

$195,906

第2年共還本金

$114,473

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$16,144	$9,721	$25,865	$5,525,264
26	$16,115	$9,750	$25,865	$5,515,514
27	$16,087	$9,778	$25,865	$5,505,736
28	$16,058	$9,807	$25,865	$5,495,929
29	$16,030	$9,835	$25,865	$5,486,094
30	$16,001	$9,864	$25,865	$5,476,230
31	$15,972	$9,893	$25,865	$5,466,338
32	$15,943	$9,921	$25,865	$5,456,416
33	$15,915	$9,950	$25,865	$5,446,466
34	$15,886	$9,979	$25,865	$5,436,486
35	$15,856	$10,009	$25,865	$5,426,478
36	$15,827	$10,038	$25,865	$5,416,440

第3年供款共

$310,380

第3年利息

$191,835

第3年共還本金

$118,545

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$15,798	$10,067	$25,865	$5,406,373
38	$15,769	$10,096	$25,865	$5,396,277
39	$15,739	$10,126	$25,865	$5,386,151
40	$15,710	$10,155	$25,865	$5,375,995
41	$15,680	$10,185	$25,865	$5,365,810
42	$15,650	$10,215	$25,865	$5,355,596
43	$15,620	$10,244	$25,865	$5,345,351
44	$15,591	$10,274	$25,865	$5,335,077
45	$15,561	$10,304	$25,865	$5,324,772
46	$15,531	$10,334	$25,865	$5,314,438
47	$15,500	$10,365	$25,865	$5,304,074
48	$15,470	$10,395	$25,865	$5,293,679

第4年供款共

$310,380

第4年利息

$187,619

第4年共還本金

$122,761

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$15,440	$10,425	$25,865	$5,283,254
50	$15,409	$10,455	$25,865	$5,272,798
51	$15,379	$10,486	$25,865	$5,262,312
52	$15,348	$10,517	$25,865	$5,251,796
53	$15,318	$10,547	$25,865	$5,241,248
54	$15,287	$10,578	$25,865	$5,230,670
55	$15,256	$10,609	$25,865	$5,220,062
56	$15,225	$10,640	$25,865	$5,209,422
57	$15,194	$10,671	$25,865	$5,198,751
58	$15,163	$10,702	$25,865	$5,188,049
59	$15,132	$10,733	$25,865	$5,177,316
60	$15,101	$10,764	$25,865	$5,166,551

第5年供款共

$310,380

第5年利息

$183,252

第5年共還本金

$127,127

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$15,069	$10,796	$25,865	$5,155,756
62	$15,038	$10,827	$25,865	$5,144,928
63	$15,006	$10,859	$25,865	$5,134,069
64	$14,974	$10,891	$25,865	$5,123,179
65	$14,943	$10,922	$25,865	$5,112,256
66	$14,911	$10,954	$25,865	$5,101,302
67	$14,879	$10,986	$25,865	$5,090,316
68	$14,847	$11,018	$25,865	$5,079,298
69	$14,815	$11,050	$25,865	$5,068,247
70	$14,782	$11,083	$25,865	$5,057,165
71	$14,750	$11,115	$25,865	$5,046,050
72	$14,718	$11,147	$25,865	$5,034,902

第6年供款共

$310,380

第6年利息

$178,731

第6年共還本金

$131,649

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$14,685	$11,180	$25,865	$5,023,723
74	$14,653	$11,212	$25,865	$5,012,510
75	$14,620	$11,245	$25,865	$5,001,265
76	$14,587	$11,278	$25,865	$4,989,987
77	$14,554	$11,311	$25,865	$4,978,676
78	$14,521	$11,344	$25,865	$4,967,332
79	$14,488	$11,377	$25,865	$4,955,955
80	$14,455	$11,410	$25,865	$4,944,545
81	$14,422	$11,443	$25,865	$4,933,102
82	$14,388	$11,477	$25,865	$4,921,625
83	$14,355	$11,510	$25,865	$4,910,115
84	$14,321	$11,544	$25,865	$4,898,571

第7年供款共

$310,380

第7年利息

$174,048

第7年共還本金

$136,331

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$14,287	$11,577	$25,865	$4,886,994
86	$14,254	$11,611	$25,865	$4,875,382
87	$14,220	$11,645	$25,865	$4,863,737
88	$14,186	$11,679	$25,865	$4,852,058
89	$14,152	$11,713	$25,865	$4,840,345
90	$14,118	$11,747	$25,865	$4,828,598
91	$14,083	$11,782	$25,865	$4,816,816
92	$14,049	$11,816	$25,865	$4,805,000
93	$14,015	$11,850	$25,865	$4,793,150
94	$13,980	$11,885	$25,865	$4,781,265
95	$13,945	$11,920	$25,865	$4,769,345
96	$13,911	$11,954	$25,865	$4,757,391

第8年供款共

$310,380

第8年利息

$169,200

第8年共還本金

$141,180

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$13,876	$11,989	$25,865	$4,745,402
98	$13,841	$12,024	$25,865	$4,733,378
99	$13,806	$12,059	$25,865	$4,721,318
100	$13,771	$12,094	$25,865	$4,709,224
101	$13,735	$12,130	$25,865	$4,697,094
102	$13,700	$12,165	$25,865	$4,684,929
103	$13,664	$12,201	$25,865	$4,672,728
104	$13,629	$12,236	$25,865	$4,660,492
105	$13,593	$12,272	$25,865	$4,648,220
106	$13,557	$12,308	$25,865	$4,635,913
107	$13,521	$12,344	$25,865	$4,623,569
108	$13,485	$12,380	$25,865	$4,611,189

第9年供款共

$310,380

第9年利息

$164,178

第9年共還本金

$146,202

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$13,449	$12,416	$25,865	$4,598,774
110	$13,413	$12,452	$25,865	$4,586,322
111	$13,377	$12,488	$25,865	$4,573,834
112	$13,340	$12,525	$25,865	$4,561,309
113	$13,304	$12,561	$25,865	$4,548,748
114	$13,267	$12,598	$25,865	$4,536,150
115	$13,230	$12,635	$25,865	$4,523,516
116	$13,194	$12,671	$25,865	$4,510,844
117	$13,157	$12,708	$25,865	$4,498,136
118	$13,120	$12,745	$25,865	$4,485,390
119	$13,082	$12,783	$25,865	$4,472,608
120	$13,045	$12,820	$25,865	$4,459,788

第10年供款共

$310,380

第10年利息

$158,978

第10年共還本金

$151,401

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$13,008	$12,857	$25,865	$4,446,931
122	$12,970	$12,895	$25,865	$4,434,036
123	$12,933	$12,932	$25,865	$4,421,104
124	$12,895	$12,970	$25,865	$4,408,134
125	$12,857	$13,008	$25,865	$4,395,126
126	$12,819	$13,046	$25,865	$4,382,080
127	$12,781	$13,084	$25,865	$4,368,996
128	$12,743	$13,122	$25,865	$4,355,874
129	$12,705	$13,160	$25,865	$4,342,713
130	$12,666	$13,199	$25,865	$4,329,515
131	$12,628	$13,237	$25,865	$4,316,277
132	$12,589	$13,276	$25,865	$4,303,002

第11年供款共

$310,380

第11年利息

$153,593

第11年共還本金

$156,786

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$12,550	$13,315	$25,865	$4,289,687
134	$12,512	$13,353	$25,865	$4,276,334
135	$12,473	$13,392	$25,865	$4,262,941
136	$12,434	$13,431	$25,865	$4,249,510
137	$12,394	$13,471	$25,865	$4,236,039
138	$12,355	$13,510	$25,865	$4,222,530
139	$12,316	$13,549	$25,865	$4,208,980
140	$12,276	$13,589	$25,865	$4,195,392
141	$12,237	$13,628	$25,865	$4,181,763
142	$12,197	$13,668	$25,865	$4,168,095
143	$12,157	$13,708	$25,865	$4,154,387
144	$12,117	$13,748	$25,865	$4,140,639

第12年供款共

$310,380

第12年利息

$148,017

第12年共還本金

$162,363

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$12,077	$13,788	$25,865	$4,126,851
146	$12,037	$13,828	$25,865	$4,113,022
147	$11,996	$13,869	$25,865	$4,099,154
148	$11,956	$13,909	$25,865	$4,085,245
149	$11,915	$13,950	$25,865	$4,071,295
150	$11,875	$13,990	$25,865	$4,057,305
151	$11,834	$14,031	$25,865	$4,043,273
152	$11,793	$14,072	$25,865	$4,029,201
153	$11,752	$14,113	$25,865	$4,015,088
154	$11,711	$14,154	$25,865	$4,000,934
155	$11,669	$14,196	$25,865	$3,986,738
156	$11,628	$14,237	$25,865	$3,972,501

第13年供款共

$310,380

第13年利息

$142,242

第13年共還本金

$168,138

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$11,586	$14,279	$25,865	$3,958,223
158	$11,545	$14,320	$25,865	$3,943,903
159	$11,503	$14,362	$25,865	$3,929,541
160	$11,461	$14,404	$25,865	$3,915,137
161	$11,419	$14,446	$25,865	$3,900,691
162	$11,377	$14,488	$25,865	$3,886,203
163	$11,335	$14,530	$25,865	$3,871,673
164	$11,292	$14,573	$25,865	$3,857,100
165	$11,250	$14,615	$25,865	$3,842,485
166	$11,207	$14,658	$25,865	$3,827,828
167	$11,164	$14,700	$25,865	$3,813,127
168	$11,122	$14,743	$25,865	$3,798,384

第14年供款共

$310,380

第14年利息

$136,262

第14年共還本金

$174,118

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$11,079	$14,786	$25,865	$3,783,597
170	$11,035	$14,829	$25,865	$3,768,768
171	$10,992	$14,873	$25,865	$3,753,895
172	$10,949	$14,916	$25,865	$3,738,979
173	$10,905	$14,960	$25,865	$3,724,019
174	$10,862	$15,003	$25,865	$3,709,016
175	$10,818	$15,047	$25,865	$3,693,969
176	$10,774	$15,091	$25,865	$3,678,878
177	$10,730	$15,135	$25,865	$3,663,743
178	$10,686	$15,179	$25,865	$3,648,564
179	$10,642	$15,223	$25,865	$3,633,341
180	$10,597	$15,268	$25,865	$3,618,073

第15年供款共

$310,380

第15年利息

$130,069

第15年共還本金

$180,310

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$10,553	$15,312	$25,865	$3,602,761
182	$10,508	$15,357	$25,865	$3,587,404
183	$10,463	$15,402	$25,865	$3,572,002
184	$10,418	$15,447	$25,865	$3,556,556
185	$10,373	$15,492	$25,865	$3,541,064
186	$10,328	$15,537	$25,865	$3,525,527
187	$10,283	$15,582	$25,865	$3,509,945
188	$10,237	$15,628	$25,865	$3,494,317
189	$10,192	$15,673	$25,865	$3,478,644
190	$10,146	$15,719	$25,865	$3,462,925
191	$10,100	$15,765	$25,865	$3,447,160
192	$10,054	$15,811	$25,865	$3,431,350

第16年供款共

$310,380

第16年利息

$123,656

第16年共還本金

$186,724

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$10,008	$15,857	$25,865	$3,415,493
194	$9,962	$15,903	$25,865	$3,399,590
195	$9,915	$15,950	$25,865	$3,383,640
196	$9,869	$15,996	$25,865	$3,367,644
197	$9,822	$16,043	$25,865	$3,351,601
198	$9,776	$16,089	$25,865	$3,335,512
199	$9,729	$16,136	$25,865	$3,319,376
200	$9,682	$16,183	$25,865	$3,303,192
201	$9,634	$16,231	$25,865	$3,286,961
202	$9,587	$16,278	$25,865	$3,270,683
203	$9,539	$16,325	$25,865	$3,254,358
204	$9,492	$16,373	$25,865	$3,237,985

第17年供款共

$310,380

第17年利息

$117,015

第17年共還本金

$193,365

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$9,444	$16,421	$25,865	$3,221,564
206	$9,396	$16,469	$25,865	$3,205,095
207	$9,348	$16,517	$25,865	$3,188,579
208	$9,300	$16,565	$25,865	$3,172,014
209	$9,252	$16,613	$25,865	$3,155,400
210	$9,203	$16,662	$25,865	$3,138,739
211	$9,155	$16,710	$25,865	$3,122,028
212	$9,106	$16,759	$25,865	$3,105,269
213	$9,057	$16,808	$25,865	$3,088,461
214	$9,008	$16,857	$25,865	$3,071,604
215	$8,959	$16,906	$25,865	$3,054,698
216	$8,910	$16,955	$25,865	$3,037,743

第18年供款共

$310,380

第18年利息

$110,138

第18年共還本金

$200,242

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$8,860	$17,005	$25,865	$3,020,738
218	$8,810	$17,054	$25,865	$3,003,683
219	$8,761	$17,104	$25,865	$2,986,579
220	$8,711	$17,154	$25,865	$2,969,425
221	$8,661	$17,204	$25,865	$2,952,221
222	$8,611	$17,254	$25,865	$2,934,967
223	$8,560	$17,305	$25,865	$2,917,662
224	$8,510	$17,355	$25,865	$2,900,307
225	$8,459	$17,406	$25,865	$2,882,901
226	$8,408	$17,457	$25,865	$2,865,444
227	$8,358	$17,507	$25,865	$2,847,937
228	$8,306	$17,558	$25,865	$2,830,379

第19年供款共

$310,380

第19年利息

$103,016

第19年共還本金

$207,364

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$8,255	$17,610	$25,865	$2,812,769
230	$8,204	$17,661	$25,865	$2,795,108
231	$8,152	$17,713	$25,865	$2,777,395
232	$8,101	$17,764	$25,865	$2,759,631
233	$8,049	$17,816	$25,865	$2,741,815
234	$7,997	$17,868	$25,865	$2,723,947
235	$7,945	$17,920	$25,865	$2,706,027
236	$7,893	$17,972	$25,865	$2,688,054
237	$7,840	$18,025	$25,865	$2,670,030
238	$7,788	$18,077	$25,865	$2,651,952
239	$7,735	$18,130	$25,865	$2,633,822
240	$7,682	$18,183	$25,865	$2,615,639

第20年供款共

$310,380

第20年利息

$95,640

第20年共還本金

$214,739

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$7,629	$18,236	$25,865	$2,597,403
242	$7,576	$18,289	$25,865	$2,579,114
243	$7,522	$18,343	$25,865	$2,560,771
244	$7,469	$18,396	$25,865	$2,542,375
245	$7,415	$18,450	$25,865	$2,523,926
246	$7,361	$18,504	$25,865	$2,505,422
247	$7,307	$18,557	$25,865	$2,486,864
248	$7,253	$18,612	$25,865	$2,468,253
249	$7,199	$18,666	$25,865	$2,449,587
250	$7,145	$18,720	$25,865	$2,430,867
251	$7,090	$18,775	$25,865	$2,412,092
252	$7,035	$18,830	$25,865	$2,393,262

第21年供款共

$310,380

第21年利息

$88,003

第21年共還本金

$222,377

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$6,980	$18,885	$25,865	$2,374,377
254	$6,925	$18,940	$25,865	$2,355,438
255	$6,870	$18,995	$25,865	$2,336,443
256	$6,815	$19,050	$25,865	$2,317,392
257	$6,759	$19,106	$25,865	$2,298,286
258	$6,703	$19,162	$25,865	$2,279,125
259	$6,647	$19,218	$25,865	$2,259,907
260	$6,591	$19,274	$25,865	$2,240,634
261	$6,535	$19,330	$25,865	$2,221,304
262	$6,479	$19,386	$25,865	$2,201,918
263	$6,422	$19,443	$25,865	$2,182,475
264	$6,366	$19,499	$25,865	$2,162,976

第22年供款共

$310,380

第22年利息

$80,093

第22年共還本金

$230,286

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$6,309	$19,556	$25,865	$2,143,419
266	$6,252	$19,613	$25,865	$2,123,806
267	$6,194	$19,671	$25,865	$2,104,135
268	$6,137	$19,728	$25,865	$2,084,408
269	$6,080	$19,785	$25,865	$2,064,622
270	$6,022	$19,843	$25,865	$2,044,779
271	$5,964	$19,901	$25,865	$2,024,878
272	$5,906	$19,959	$25,865	$2,004,919
273	$5,848	$20,017	$25,865	$1,984,901
274	$5,789	$20,076	$25,865	$1,964,826
275	$5,731	$20,134	$25,865	$1,944,692
276	$5,672	$20,193	$25,865	$1,924,499

第23年供款共

$310,380

第23年利息

$71,903

第23年共還本金

$238,477

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$5,613	$20,252	$25,865	$1,904,247
278	$5,554	$20,311	$25,865	$1,883,936
279	$5,495	$20,370	$25,865	$1,863,566
280	$5,435	$20,430	$25,865	$1,843,136
281	$5,376	$20,489	$25,865	$1,822,647
282	$5,316	$20,549	$25,865	$1,802,098
283	$5,256	$20,609	$25,865	$1,781,489
284	$5,196	$20,669	$25,865	$1,760,820
285	$5,136	$20,729	$25,865	$1,740,091
286	$5,075	$20,790	$25,865	$1,719,301
287	$5,015	$20,850	$25,865	$1,698,451
288	$4,954	$20,911	$25,865	$1,677,540

第24年供款共

$310,380

第24年利息

$63,421

第24年共還本金

$246,959

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,893	$20,972	$25,865	$1,656,568
290	$4,832	$21,033	$25,865	$1,635,534
291	$4,770	$21,095	$25,865	$1,614,440
292	$4,709	$21,156	$25,865	$1,593,283
293	$4,647	$21,218	$25,865	$1,572,066
294	$4,585	$21,280	$25,865	$1,550,786
295	$4,523	$21,342	$25,865	$1,529,444
296	$4,461	$21,404	$25,865	$1,508,040
297	$4,398	$21,467	$25,865	$1,486,573
298	$4,336	$21,529	$25,865	$1,465,044
299	$4,273	$21,592	$25,865	$1,443,452
300	$4,210	$21,655	$25,865	$1,421,797

第25年供款共

$310,380

第25年利息

$54,637

第25年共還本金

$255,742

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,147	$21,718	$25,865	$1,400,079
302	$4,084	$21,781	$25,865	$1,378,298
303	$4,020	$21,845	$25,865	$1,356,453
304	$3,956	$21,909	$25,865	$1,334,544
305	$3,892	$21,973	$25,865	$1,312,572
306	$3,828	$22,037	$25,865	$1,290,535
307	$3,764	$22,101	$25,865	$1,268,434
308	$3,700	$22,165	$25,865	$1,246,269
309	$3,635	$22,230	$25,865	$1,224,039
310	$3,570	$22,295	$25,865	$1,201,744
311	$3,505	$22,360	$25,865	$1,179,384
312	$3,440	$22,425	$25,865	$1,156,959

第26年供款共

$310,380

第26年利息

$45,541

第26年共還本金

$264,838

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,374	$22,491	$25,865	$1,134,468
314	$3,309	$22,556	$25,865	$1,111,912
315	$3,243	$22,622	$25,865	$1,089,290
316	$3,177	$22,688	$25,865	$1,066,602
317	$3,111	$22,754	$25,865	$1,043,848
318	$3,045	$22,820	$25,865	$1,021,028
319	$2,978	$22,887	$25,865	$998,141
320	$2,911	$22,954	$25,865	$975,187
321	$2,844	$23,021	$25,865	$952,167
322	$2,777	$23,088	$25,865	$929,079
323	$2,710	$23,155	$25,865	$905,924
324	$2,642	$23,223	$25,865	$882,701

第27年供款共

$310,380

第27年利息

$36,122

第27年共還本金

$274,258

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,575	$23,290	$25,865	$859,411
326	$2,507	$23,358	$25,865	$836,052
327	$2,438	$23,426	$25,865	$812,626
328	$2,370	$23,495	$25,865	$789,131
329	$2,302	$23,563	$25,865	$765,568
330	$2,233	$23,632	$25,865	$741,935
331	$2,164	$23,701	$25,865	$718,234
332	$2,095	$23,770	$25,865	$694,464
333	$2,026	$23,839	$25,865	$670,625
334	$1,956	$23,909	$25,865	$646,716
335	$1,886	$23,979	$25,865	$622,737
336	$1,816	$24,049	$25,865	$598,689

第28年供款共

$310,380

第28年利息

$26,367

第28年共還本金

$284,012

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,746	$24,119	$25,865	$574,570
338	$1,676	$24,189	$25,865	$550,381
339	$1,605	$24,260	$25,865	$526,121
340	$1,535	$24,330	$25,865	$501,790
341	$1,464	$24,401	$25,865	$477,389
342	$1,392	$24,473	$25,865	$452,916
343	$1,321	$24,544	$25,865	$428,372
344	$1,249	$24,616	$25,865	$403,757
345	$1,178	$24,687	$25,865	$379,070
346	$1,106	$24,759	$25,865	$354,310
347	$1,033	$24,832	$25,865	$329,479
348	$961	$24,904	$25,865	$304,575

第29年供款共

$310,380

第29年利息

$16,266

第29年共還本金

$294,114

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$888	$24,977	$25,865	$279,598
350	$815	$25,049	$25,865	$254,549
351	$742	$25,123	$25,865	$229,426
352	$669	$25,196	$25,865	$204,230
353	$596	$25,269	$25,865	$178,961
354	$522	$25,343	$25,865	$153,618
355	$448	$25,417	$25,865	$128,201
356	$374	$25,491	$25,865	$102,710
357	$300	$25,565	$25,865	$77,144
358	$225	$25,640	$25,865	$51,505
359	$150	$25,715	$25,865	$25,790
360	$75	$25,790	$25,865	$0

第30年供款共

$310,380

第30年利息

$5,805

第30年共還本金

$304,575

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$11,881,391

免責聲明

筍盤推介

按揭保險費
info