樓價

HK$

按揭成數

HK$

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$11,769,300

每月供款
$25,049

首期

$2,421,800

總貸款額

$5,578,200

總利息

$3,439,300

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$2,751,800

按月供比率計算

$50,097

置業成本總預算

HK$2,751,800

首期

$2,421,800
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

$50,097

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

馬鞍山海柏花園第06座

thumb_up

市場極少量盤新裝高層向海

實

582 呎

@15,464

建

783 呎

@11,494

local_fire_department 至HIT

售$900 萬

實

582 呎

@15,464

建

783 呎

@11,494

售$900 萬

local_fire_department 至HIT

馬鞍山雲海第01期香海臺第01座

thumb_up

馬鞍山雲海即買即用

實

488 呎

@15,984

local_fire_department 至HIT

售$780 萬

實

488 呎

@15,984

售$780 萬

local_fire_department 至HIT

西貢清水灣

thumb_up

A LOVELY DUPLEX IN CLEAR WATER BAY

實

1,194 呎

@6,281

建

1,194 呎

@6,281

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

售$750 萬

實

1,194 呎

@6,281

建

1,194 呎

@6,281

售$750 萬

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

馬鞍山迎海

thumb_up

高層靚裝二房，價錢好商議

實

498 呎

@14,659

local_fire_department 至HIT

售$730 萬

實

498 呎

@14,659

售$730 萬

local_fire_department 至HIT

馬鞍山銀湖天峰第03座

thumb_up

銀湖高層兩房

實

563 呎

@14,476

建

741 呎

@10,999

real_estate_agent 罕有放盤

售$815 萬

實

563 呎

@14,476

建

741 呎

@10,999

售$815 萬

real_estate_agent 罕有放盤

VR實景

沙田晉名峰

thumb_up

罕有放盤連車位

實

602 呎

@13,621

建

756 呎

@10,847

local_fire_department 至HIT

售$820 萬

實

602 呎

@13,621

建

756 呎

@10,847

售$820 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第03座

thumb_up

聽濤三房

實

733 呎

@11,460

建

906 呎

@9,272

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

售$840 萬

實

733 呎

@11,460

建

906 呎

@9,272

售$840 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

VR實景

馬鞍山海典居第01座

thumb_up

海典居

實

574 呎

@12,892

建

743 呎

@9,960

local_fire_department 至HIT hotel_class 樓王

售$740 萬

實

574 呎

@12,892

建

743 呎

@9,960

售$740 萬

local_fire_department 至HIT hotel_class 樓王

西貢逸瓏海滙

thumb_up

東南有管理會所泳池新裝修寵物友善屋苑

實

491 呎

@14,257

local_offer 低水筍價

售$700 萬

實

491 呎

@14,257

售$700 萬

local_offer 低水筍價

西貢躉場

thumb_up

開揚海景, 可步行到市中心, 十分方便

實

700 呎

@10,429

建

700 呎

@10,429

directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

售$730 萬

實

700 呎

@10,429

建

700 呎

@10,429

售$730 萬

directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

馬鞍山新港城 M座

thumb_up

海景3房地鐵及大型商場上蓋方便

實

618 呎

@12,864

建

832 呎

@9,555

local_fire_department 至HIT

售$795 萬

實

618 呎

@12,864

建

832 呎

@9,555

售$795 萬

local_fire_department 至HIT

VR實景

馬鞍山雲海第01期榕海臺連租約

thumb_up

雲海兩房開揚景觀連租約

實

481 呎

@18,711

local_fire_department 至HIT

售$900 萬

實

481 呎

@18,711

售$900 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$33,385	$25,654	$21,023	$17,942
1.500	$34,626	$26,917	$22,309	$19,251
2.000	$35,896	$28,219	$23,643	$20,618
2.500	$37,195	$29,559	$25,025	$22,041
3.000	$38,522	$30,937	$26,452	$23,518
3.500	$39,878	$32,351	$27,926	$25,049
4.000	$41,261	$33,803	$29,444	$26,631
4.500	$42,673	$35,290	$31,005	$28,264
5.000	$44,112	$36,814	$32,610	$29,945
5.500	$45,579	$38,372	$34,255	$31,672
6.000	$47,072	$39,964	$35,940	$33,444

每月供款$25,049

年期

30年

貸款金額

$5,578,200

總利息

$3,439,300

總貸款連利息

$9,017,500

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$16,270	$8,779	$25,049	$5,569,421
2	$16,244	$8,804	$25,049	$5,560,617
3	$16,218	$8,830	$25,049	$5,551,787
4	$16,193	$8,856	$25,049	$5,542,931
5	$16,167	$8,882	$25,049	$5,534,049
6	$16,141	$8,908	$25,049	$5,525,141
7	$16,115	$8,934	$25,049	$5,516,208
8	$16,089	$8,960	$25,049	$5,507,248
9	$16,063	$8,986	$25,049	$5,498,262
10	$16,037	$9,012	$25,049	$5,489,250
11	$16,010	$9,038	$25,049	$5,480,212
12	$15,984	$9,065	$25,049	$5,471,147

第1年供款共

$300,583

第1年利息

$193,531

第1年共還本金

$107,053

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$15,958	$9,091	$25,049	$5,462,056
14	$15,931	$9,118	$25,049	$5,452,938
15	$15,904	$9,144	$25,049	$5,443,794
16	$15,878	$9,171	$25,049	$5,434,623
17	$15,851	$9,198	$25,049	$5,425,426
18	$15,824	$9,224	$25,049	$5,416,201
19	$15,797	$9,251	$25,049	$5,406,950
20	$15,770	$9,278	$25,049	$5,397,672
21	$15,743	$9,305	$25,049	$5,388,366
22	$15,716	$9,333	$25,049	$5,379,034
23	$15,689	$9,360	$25,049	$5,369,674
24	$15,662	$9,387	$25,049	$5,360,287

第2年供款共

$300,583

第2年利息

$189,723

第2年共還本金

$110,860

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$15,634	$9,414	$25,049	$5,350,872
26	$15,607	$9,442	$25,049	$5,341,431
27	$15,579	$9,469	$25,049	$5,331,961
28	$15,552	$9,497	$25,049	$5,322,464
29	$15,524	$9,525	$25,049	$5,312,939
30	$15,496	$9,553	$25,049	$5,303,387
31	$15,468	$9,580	$25,049	$5,293,806
32	$15,440	$9,608	$25,049	$5,284,198
33	$15,412	$9,636	$25,049	$5,274,562
34	$15,384	$9,664	$25,049	$5,264,897
35	$15,356	$9,693	$25,049	$5,255,204
36	$15,328	$9,721	$25,049	$5,245,484

第3年供款共

$300,583

第3年利息

$185,780

第3年共還本金

$114,803

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$15,299	$9,749	$25,049	$5,235,734
38	$15,271	$9,778	$25,049	$5,225,957
39	$15,242	$9,806	$25,049	$5,216,150
40	$15,214	$9,835	$25,049	$5,206,315
41	$15,185	$9,864	$25,049	$5,196,452
42	$15,156	$9,892	$25,049	$5,186,560
43	$15,127	$9,921	$25,049	$5,176,639
44	$15,099	$9,950	$25,049	$5,166,688
45	$15,070	$9,979	$25,049	$5,156,709
46	$15,040	$10,008	$25,049	$5,146,701
47	$15,011	$10,037	$25,049	$5,136,664
48	$14,982	$10,067	$25,049	$5,126,597

第4年供款共

$300,583

第4年利息

$181,697

第4年共還本金

$118,887

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$14,953	$10,096	$25,049	$5,116,501
50	$14,923	$10,125	$25,049	$5,106,376
51	$14,894	$10,155	$25,049	$5,096,221
52	$14,864	$10,185	$25,049	$5,086,036
53	$14,834	$10,214	$25,049	$5,075,822
54	$14,804	$10,244	$25,049	$5,065,577
55	$14,775	$10,274	$25,049	$5,055,303
56	$14,745	$10,304	$25,049	$5,044,999
57	$14,715	$10,334	$25,049	$5,034,665
58	$14,684	$10,364	$25,049	$5,024,301
59	$14,654	$10,394	$25,049	$5,013,907
60	$14,624	$10,425	$25,049	$5,003,482

第5年供款共

$300,583

第5年利息

$177,468

第5年共還本金

$123,115

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$14,593	$10,455	$25,049	$4,993,027
62	$14,563	$10,486	$25,049	$4,982,541
63	$14,532	$10,516	$25,049	$4,972,025
64	$14,502	$10,547	$25,049	$4,961,478
65	$14,471	$10,578	$25,049	$4,950,901
66	$14,440	$10,608	$25,049	$4,940,292
67	$14,409	$10,639	$25,049	$4,929,653
68	$14,378	$10,670	$25,049	$4,918,982
69	$14,347	$10,702	$25,049	$4,908,281
70	$14,316	$10,733	$25,049	$4,897,548
71	$14,285	$10,764	$25,049	$4,886,784
72	$14,253	$10,795	$25,049	$4,875,988

第6年供款共

$300,583

第6年利息

$173,090

第6年共還本金

$127,494

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$14,222	$10,827	$25,049	$4,865,161
74	$14,190	$10,859	$25,049	$4,854,303
75	$14,158	$10,890	$25,049	$4,843,413
76	$14,127	$10,922	$25,049	$4,832,491
77	$14,095	$10,954	$25,049	$4,821,537
78	$14,063	$10,986	$25,049	$4,810,551
79	$14,031	$11,018	$25,049	$4,799,533
80	$13,999	$11,050	$25,049	$4,788,483
81	$13,966	$11,082	$25,049	$4,777,401
82	$13,934	$11,115	$25,049	$4,766,286
83	$13,902	$11,147	$25,049	$4,755,139
84	$13,869	$11,179	$25,049	$4,743,960

第7年供款共

$300,583

第7年利息

$168,555

第7年共還本金

$132,028

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$13,837	$11,212	$25,049	$4,732,748
86	$13,804	$11,245	$25,049	$4,721,503
87	$13,771	$11,278	$25,049	$4,710,226
88	$13,738	$11,310	$25,049	$4,698,915
89	$13,705	$11,343	$25,049	$4,687,572
90	$13,672	$11,377	$25,049	$4,676,195
91	$13,639	$11,410	$25,049	$4,664,786
92	$13,606	$11,443	$25,049	$4,653,343
93	$13,572	$11,476	$25,049	$4,641,866
94	$13,539	$11,510	$25,049	$4,630,356
95	$13,505	$11,543	$25,049	$4,618,813
96	$13,472	$11,577	$25,049	$4,607,236

第8年供款共

$300,583

第8年利息

$163,859

第8年共還本金

$136,724

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$13,438	$11,611	$25,049	$4,595,625
98	$13,404	$11,645	$25,049	$4,583,980
99	$13,370	$11,679	$25,049	$4,572,302
100	$13,336	$11,713	$25,049	$4,560,589
101	$13,302	$11,747	$25,049	$4,548,842
102	$13,267	$11,781	$25,049	$4,537,061
103	$13,233	$11,816	$25,049	$4,525,245
104	$13,199	$11,850	$25,049	$4,513,395
105	$13,164	$11,885	$25,049	$4,501,511
106	$13,129	$11,919	$25,049	$4,489,592
107	$13,095	$11,954	$25,049	$4,477,638
108	$13,060	$11,989	$25,049	$4,465,649

第9年供款共

$300,583

第9年利息

$158,996

第9年共還本金

$141,587

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$13,025	$12,024	$25,049	$4,453,625
110	$12,990	$12,059	$25,049	$4,441,566
111	$12,955	$12,094	$25,049	$4,429,472
112	$12,919	$12,129	$25,049	$4,417,343
113	$12,884	$12,165	$25,049	$4,405,178
114	$12,848	$12,200	$25,049	$4,392,978
115	$12,813	$12,236	$25,049	$4,380,742
116	$12,777	$12,271	$25,049	$4,368,471
117	$12,741	$12,307	$25,049	$4,356,163
118	$12,705	$12,343	$25,049	$4,343,820
119	$12,669	$12,379	$25,049	$4,331,441
120	$12,633	$12,415	$25,049	$4,319,026

第10年供款共

$300,583

第10年利息

$153,960

第10年共還本金

$146,623

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$12,597	$12,451	$25,049	$4,306,575
122	$12,561	$12,488	$25,049	$4,294,087
123	$12,524	$12,524	$25,049	$4,281,563
124	$12,488	$12,561	$25,049	$4,269,002
125	$12,451	$12,597	$25,049	$4,256,404
126	$12,415	$12,634	$25,049	$4,243,770
127	$12,378	$12,671	$25,049	$4,231,099
128	$12,341	$12,708	$25,049	$4,218,392
129	$12,304	$12,745	$25,049	$4,205,647
130	$12,266	$12,782	$25,049	$4,192,864
131	$12,229	$12,819	$25,049	$4,180,045
132	$12,192	$12,857	$25,049	$4,167,188

第11年供款共

$300,583

第11年利息

$148,746

第11年共還本金

$151,838

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$12,154	$12,894	$25,049	$4,154,294
134	$12,117	$12,932	$25,049	$4,141,362
135	$12,079	$12,970	$25,049	$4,128,392
136	$12,041	$13,007	$25,049	$4,115,385
137	$12,003	$13,045	$25,049	$4,102,339
138	$11,965	$13,083	$25,049	$4,089,256
139	$11,927	$13,122	$25,049	$4,076,134
140	$11,889	$13,160	$25,049	$4,062,974
141	$11,850	$13,198	$25,049	$4,049,776
142	$11,812	$13,237	$25,049	$4,036,539
143	$11,773	$13,275	$25,049	$4,023,264
144	$11,735	$13,314	$25,049	$4,009,950

第12年供款共

$300,583

第12年利息

$143,345

第12年共還本金

$157,238

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$11,696	$13,353	$25,049	$3,996,597
146	$11,657	$13,392	$25,049	$3,983,205
147	$11,618	$13,431	$25,049	$3,969,774
148	$11,579	$13,470	$25,049	$3,956,304
149	$11,539	$13,509	$25,049	$3,942,795
150	$11,500	$13,549	$25,049	$3,929,246
151	$11,460	$13,588	$25,049	$3,915,658
152	$11,421	$13,628	$25,049	$3,902,030
153	$11,381	$13,668	$25,049	$3,888,362
154	$11,341	$13,708	$25,049	$3,874,654
155	$11,301	$13,748	$25,049	$3,860,907
156	$11,261	$13,788	$25,049	$3,847,119

第13年供款共

$300,583

第13年利息

$137,753

第13年共還本金

$162,831

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$11,221	$13,828	$25,049	$3,833,291
158	$11,180	$13,868	$25,049	$3,819,423
159	$11,140	$13,909	$25,049	$3,805,515
160	$11,099	$13,949	$25,049	$3,791,565
161	$11,059	$13,990	$25,049	$3,777,576
162	$11,018	$14,031	$25,049	$3,763,545
163	$10,977	$14,072	$25,049	$3,749,473
164	$10,936	$14,113	$25,049	$3,735,361
165	$10,895	$14,154	$25,049	$3,721,207
166	$10,854	$14,195	$25,049	$3,707,012
167	$10,812	$14,236	$25,049	$3,692,775
168	$10,771	$14,278	$25,049	$3,678,497

第14年供款共

$300,583

第14年利息

$131,961

第14年共還本金

$168,622

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$10,729	$14,320	$25,049	$3,664,178
170	$10,687	$14,361	$25,049	$3,649,816
171	$10,645	$14,403	$25,049	$3,635,413
172	$10,603	$14,445	$25,049	$3,620,968
173	$10,561	$14,487	$25,049	$3,606,480
174	$10,519	$14,530	$25,049	$3,591,950
175	$10,477	$14,572	$25,049	$3,577,378
176	$10,434	$14,615	$25,049	$3,562,764
177	$10,391	$14,657	$25,049	$3,548,106
178	$10,349	$14,700	$25,049	$3,533,406
179	$10,306	$14,743	$25,049	$3,518,664
180	$10,263	$14,786	$25,049	$3,503,878

第15年供款共

$300,583

第15年利息

$125,964

第15年共還本金

$174,619

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$10,220	$14,829	$25,049	$3,489,049
182	$10,176	$14,872	$25,049	$3,474,177
183	$10,133	$14,916	$25,049	$3,459,261
184	$10,090	$14,959	$25,049	$3,444,302
185	$10,046	$15,003	$25,049	$3,429,299
186	$10,002	$15,046	$25,049	$3,414,253
187	$9,958	$15,090	$25,049	$3,399,162
188	$9,914	$15,134	$25,049	$3,384,028
189	$9,870	$15,179	$25,049	$3,368,849
190	$9,826	$15,223	$25,049	$3,353,627
191	$9,781	$15,267	$25,049	$3,338,359
192	$9,737	$15,312	$25,049	$3,323,048

第16年供款共

$300,583

第16年利息

$119,753

第16年共還本金

$180,830

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$9,692	$15,356	$25,049	$3,307,691
194	$9,647	$15,401	$25,049	$3,292,290
195	$9,603	$15,446	$25,049	$3,276,844
196	$9,557	$15,491	$25,049	$3,261,353
197	$9,512	$15,536	$25,049	$3,245,817
198	$9,467	$15,582	$25,049	$3,230,235
199	$9,422	$15,627	$25,049	$3,214,608
200	$9,376	$15,673	$25,049	$3,198,935
201	$9,330	$15,718	$25,049	$3,183,217
202	$9,284	$15,764	$25,049	$3,167,453
203	$9,238	$15,810	$25,049	$3,151,642
204	$9,192	$15,856	$25,049	$3,135,786

第17年供款共

$300,583

第17年利息

$113,322

第17年共還本金

$187,262

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$9,146	$15,903	$25,049	$3,119,883
206	$9,100	$15,949	$25,049	$3,103,934
207	$9,053	$15,995	$25,049	$3,087,939
208	$9,006	$16,042	$25,049	$3,071,897
209	$8,960	$16,089	$25,049	$3,055,808
210	$8,913	$16,136	$25,049	$3,039,672
211	$8,866	$16,183	$25,049	$3,023,489
212	$8,819	$16,230	$25,049	$3,007,259
213	$8,771	$16,277	$25,049	$2,990,982
214	$8,724	$16,325	$25,049	$2,974,657
215	$8,676	$16,373	$25,049	$2,958,284
216	$8,628	$16,420	$25,049	$2,941,864

第18年供款共

$300,583

第18年利息

$106,661

第18年共還本金

$193,922

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$8,580	$16,468	$25,049	$2,925,396
218	$8,532	$16,516	$25,049	$2,908,880
219	$8,484	$16,564	$25,049	$2,892,315
220	$8,436	$16,613	$25,049	$2,875,703
221	$8,387	$16,661	$25,049	$2,859,041
222	$8,339	$16,710	$25,049	$2,842,332
223	$8,290	$16,758	$25,049	$2,825,573
224	$8,241	$16,807	$25,049	$2,808,766
225	$8,192	$16,856	$25,049	$2,791,909
226	$8,143	$16,906	$25,049	$2,775,004
227	$8,094	$16,955	$25,049	$2,758,049
228	$8,044	$17,004	$25,049	$2,741,045

第19年供款共

$300,583

第19年利息

$99,764

第19年共還本金

$200,819

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$7,995	$17,054	$25,049	$2,723,991
230	$7,945	$17,104	$25,049	$2,706,887
231	$7,895	$17,154	$25,049	$2,689,734
232	$7,845	$17,204	$25,049	$2,672,530
233	$7,795	$17,254	$25,049	$2,655,276
234	$7,745	$17,304	$25,049	$2,637,972
235	$7,694	$17,355	$25,049	$2,620,618
236	$7,643	$17,405	$25,049	$2,603,213
237	$7,593	$17,456	$25,049	$2,585,757
238	$7,542	$17,507	$25,049	$2,568,250
239	$7,491	$17,558	$25,049	$2,550,692
240	$7,440	$17,609	$25,049	$2,533,083

第20年供款共

$300,583

第20年利息

$92,622

第20年共還本金

$207,962

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$7,388	$17,660	$25,049	$2,515,423
242	$7,337	$17,712	$25,049	$2,497,711
243	$7,285	$17,764	$25,049	$2,479,947
244	$7,233	$17,815	$25,049	$2,462,132
245	$7,181	$17,867	$25,049	$2,444,264
246	$7,129	$17,920	$25,049	$2,426,345
247	$7,077	$17,972	$25,049	$2,408,373
248	$7,024	$18,024	$25,049	$2,390,349
249	$6,972	$18,077	$25,049	$2,372,272
250	$6,919	$18,129	$25,049	$2,354,142
251	$6,866	$18,182	$25,049	$2,335,960
252	$6,813	$18,235	$25,049	$2,317,725

第21年供款共

$300,583

第21年利息

$85,225

第21年共還本金

$215,358

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$6,760	$18,289	$25,049	$2,299,436
254	$6,707	$18,342	$25,049	$2,281,094
255	$6,653	$18,395	$25,049	$2,262,699
256	$6,600	$18,449	$25,049	$2,244,250
257	$6,546	$18,503	$25,049	$2,225,747
258	$6,492	$18,557	$25,049	$2,207,190
259	$6,438	$18,611	$25,049	$2,188,579
260	$6,383	$18,665	$25,049	$2,169,914
261	$6,329	$18,720	$25,049	$2,151,194
262	$6,274	$18,774	$25,049	$2,132,420
263	$6,220	$18,829	$25,049	$2,113,591
264	$6,165	$18,884	$25,049	$2,094,707

第22年供款共

$300,583

第22年利息

$77,565

第22年共還本金

$223,018

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$6,110	$18,939	$25,049	$2,075,768
266	$6,054	$18,994	$25,049	$2,056,773
267	$5,999	$19,050	$25,049	$2,037,724
268	$5,943	$19,105	$25,049	$2,018,618
269	$5,888	$19,161	$25,049	$1,999,457
270	$5,832	$19,217	$25,049	$1,980,241
271	$5,776	$19,273	$25,049	$1,960,968
272	$5,719	$19,329	$25,049	$1,941,639
273	$5,663	$19,385	$25,049	$1,922,253
274	$5,607	$19,442	$25,049	$1,902,811
275	$5,550	$19,499	$25,049	$1,883,312
276	$5,493	$19,556	$25,049	$1,863,757

第23年供款共

$300,583

第23年利息

$69,633

第23年共還本金

$230,950

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$5,436	$19,613	$25,049	$1,844,144
278	$5,379	$19,670	$25,049	$1,824,474
279	$5,321	$19,727	$25,049	$1,804,747
280	$5,264	$19,785	$25,049	$1,784,962
281	$5,206	$19,842	$25,049	$1,765,120
282	$5,148	$19,900	$25,049	$1,745,219
283	$5,090	$19,958	$25,049	$1,725,261
284	$5,032	$20,017	$25,049	$1,705,244
285	$4,974	$20,075	$25,049	$1,685,169
286	$4,915	$20,134	$25,049	$1,665,036
287	$4,856	$20,192	$25,049	$1,644,844
288	$4,797	$20,251	$25,049	$1,624,592

第24年供款共

$300,583

第24年利息

$61,419

第24年共還本金

$239,164

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,738	$20,310	$25,049	$1,604,282
290	$4,679	$20,369	$25,049	$1,583,913
291	$4,620	$20,429	$25,049	$1,563,484
292	$4,560	$20,488	$25,049	$1,542,995
293	$4,500	$20,548	$25,049	$1,522,447
294	$4,440	$20,608	$25,049	$1,501,839
295	$4,380	$20,668	$25,049	$1,481,171
296	$4,320	$20,729	$25,049	$1,460,442
297	$4,260	$20,789	$25,049	$1,439,653
298	$4,199	$20,850	$25,049	$1,418,804
299	$4,138	$20,910	$25,049	$1,397,893
300	$4,077	$20,971	$25,049	$1,376,922

第25年供款共

$300,583

第25年利息

$52,913

第25年共還本金

$247,671

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,016	$21,033	$25,049	$1,355,889
302	$3,955	$21,094	$25,049	$1,334,795
303	$3,893	$21,155	$25,049	$1,313,640
304	$3,831	$21,217	$25,049	$1,292,423
305	$3,770	$21,279	$25,049	$1,271,144
306	$3,708	$21,341	$25,049	$1,249,803
307	$3,645	$21,403	$25,049	$1,228,399
308	$3,583	$21,466	$25,049	$1,206,933
309	$3,520	$21,528	$25,049	$1,185,405
310	$3,457	$21,591	$25,049	$1,163,814
311	$3,394	$21,654	$25,049	$1,142,160
312	$3,331	$21,717	$25,049	$1,120,442

第26年供款共

$300,583

第26年利息

$44,104

第26年共還本金

$256,479

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,268	$21,781	$25,049	$1,098,662
314	$3,204	$21,844	$25,049	$1,076,818
315	$3,141	$21,908	$25,049	$1,054,910
316	$3,077	$21,972	$25,049	$1,032,938
317	$3,013	$22,036	$25,049	$1,010,902
318	$2,948	$22,100	$25,049	$988,802
319	$2,884	$22,165	$25,049	$966,637
320	$2,819	$22,229	$25,049	$944,408
321	$2,755	$22,294	$25,049	$922,114
322	$2,689	$22,359	$25,049	$899,755
323	$2,624	$22,424	$25,049	$877,330
324	$2,559	$22,490	$25,049	$854,841

第27年供款共

$300,583

第27年利息

$34,982

第27年共還本金

$265,602

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,493	$22,555	$25,049	$832,285
326	$2,427	$22,621	$25,049	$809,664
327	$2,362	$22,687	$25,049	$786,977
328	$2,295	$22,753	$25,049	$764,224
329	$2,229	$22,820	$25,049	$741,404
330	$2,162	$22,886	$25,049	$718,518
331	$2,096	$22,953	$25,049	$695,565
332	$2,029	$23,020	$25,049	$672,545
333	$1,962	$23,087	$25,049	$649,458
334	$1,894	$23,154	$25,049	$626,304
335	$1,827	$23,222	$25,049	$603,082
336	$1,759	$23,290	$25,049	$579,792

第28年供款共

$300,583

第28年利息

$25,535

第28年共還本金

$275,048

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,691	$23,358	$25,049	$556,435
338	$1,623	$23,426	$25,049	$533,009
339	$1,555	$23,494	$25,049	$509,515
340	$1,486	$23,563	$25,049	$485,953
341	$1,417	$23,631	$25,049	$462,321
342	$1,348	$23,700	$25,049	$438,621
343	$1,279	$23,769	$25,049	$414,852
344	$1,210	$23,839	$25,049	$391,013
345	$1,140	$23,908	$25,049	$367,105
346	$1,071	$23,978	$25,049	$343,127
347	$1,001	$24,048	$25,049	$319,079
348	$931	$24,118	$25,049	$294,961

第29年供款共

$300,583

第29年利息

$15,752

第29年共還本金

$284,831

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$860	$24,188	$25,049	$270,773
350	$790	$24,259	$25,049	$246,514
351	$719	$24,330	$25,049	$222,185
352	$648	$24,401	$25,049	$197,784
353	$577	$24,472	$25,049	$173,312
354	$505	$24,543	$25,049	$148,769
355	$434	$24,615	$25,049	$124,155
356	$362	$24,686	$25,049	$99,468
357	$290	$24,758	$25,049	$74,710
358	$218	$24,831	$25,049	$49,879
359	$145	$24,903	$25,049	$24,976
360	$73	$24,976	$25,049	$0

第30年供款共

$300,583

第30年利息

$5,622

第30年共還本金

$294,961

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$11,769,300

免責聲明

筍盤推介

按揭保險費
info