樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$0

借款月供 $25,266 , 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$11,710,688

每月供款
$25,266

首期

$2,285,000

總貸款額

$5,715,000

總利息

$3,380,688

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$2,615,000

按月供比率計算

$50,532

置業成本總預算

HK$2,615,000

首期

$2,285,000
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

$50,532

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

馬鞍山翠擁華庭

thumb_up

兩房半-靚雅裝~ 即買即用

實

573 呎

@12,216

建

732 呎

@9,563

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價

售$700 萬

實

573 呎

@12,216

建

732 呎

@9,563

售$700 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價

馬鞍山新港城 L座

thumb_up

新港城＊＊高層新裝修，即租即用，歡迎查詢＊＊

實

551 呎

@13,793

建

743 呎

@10,229

local_fire_department 至HIT

售$760 萬

實

551 呎

@13,793

建

743 呎

@10,229

售$760 萬

local_fire_department 至HIT

馬鞍山泓碧第H19-H20座

thumb_up

泓碧罕有特式單位, 2房連花園

實

464 呎

@16,810

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$780 萬

實

464 呎

@16,810

售$780 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

西貢蠔涌新村

thumb_up

附花園村屋

建

1,400 呎

@6,286

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$880 萬

建

1,400 呎

@6,286

售$880 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

馬鞍山迎海第02期星灣第18座

thumb_up

極高開揚景致優質2房+貯物室

實

499 呎

@14,228

local_fire_department 至HIT hotel_class 樓王

售$710 萬

實

499 呎

@14,228

售$710 萬

local_fire_department 至HIT hotel_class 樓王

VR實景

馬鞍山迎濤灣 B座

thumb_up

全屋靚裝, 無敵海景

實

729 呎

@10,837

建

953 呎

@8,290

vpn_key 有匙即睇

售$790 萬

實

729 呎

@10,837

建

953 呎

@8,290

售$790 萬

vpn_key 有匙即睇

VR實景

沙田沙田第一城第01期第12座

thumb_up

*特別靚側＊環境幽靜＊東南高層三房＊自住一流＊

實

504 呎

@14,286

建

594 呎

@12,121

hotel_class 樓王 verified 首置必買

售$720 萬

實

504 呎

@14,286

建

594 呎

@12,121

售$720 萬

hotel_class 樓王 verified 首置必買

沙田帝堡城第06座

thumb_up

罕有玻璃屋連天台　新鴻基名牌兩房

實

580 呎

@13,448

建

726 呎

@10,744

local_fire_department 至HIT hotel_class 樓王

售$780 萬

實

580 呎

@13,448

建

726 呎

@10,744

售$780 萬

local_fire_department 至HIT hotel_class 樓王

白石角天賦海灣

thumb_up

大埔天賦海灣

實

653 呎

@11,485

建

832 呎

@9,014

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓 price_change 蝕讓盤

售$750 萬

實

653 呎

@11,485

建

832 呎

@9,014

售$750 萬

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓 price_change 蝕讓盤

沙田晉名峰

thumb_up

火炭半山豪宅晉名峰高層山景靚裝

實

586 呎

@14,505

建

738 呎

@11,518

pets 愛竉必選

售$850 萬

實

586 呎

@14,505

建

738 呎

@11,518

售$850 萬

pets 愛竉必選

馬鞍山聽濤雅苑第05座清靜綠化景, 自住收租一流

thumb_up

聽濤雅苑第5座 3房1套, 清靜綠化景, 自住收租一流

實

650 呎

@12,308

建

807 呎

@9,913

local_fire_department 至HIT vpn_key 有匙即睇

售$800 萬

實

650 呎

@12,308

建

807 呎

@9,913

售$800 萬

local_fire_department 至HIT vpn_key 有匙即睇

西貢逸瓏園第05座

thumb_up

逸瓏園

實

566 呎

@13,781

local_fire_department 至HIT

售$780 萬

實

566 呎

@13,781

售$780 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$34,204	$26,283	$21,538	$18,382
1.500	$35,475	$27,577	$22,856	$19,724
2.000	$36,777	$28,911	$24,223	$21,124
2.500	$38,107	$30,284	$25,638	$22,581
3.000	$39,467	$31,695	$27,101	$24,095
3.375	$40,506	$32,779	$28,229	$25,266
3.500	$40,856	$33,145	$28,611	$25,663
4.000	$42,273	$34,632	$30,166	$27,284
4.500	$43,719	$36,156	$31,766	$28,957
5.000	$45,194	$37,716	$33,409	$30,679
5.500	$46,696	$39,313	$35,095	$32,449
6.000	$48,226	$40,944	$36,822	$34,264

每月供款$25,266

年期

30年

貸款金額

$5,715,000

總利息

$3,380,688

總貸款連利息

$9,095,688

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$16,073	$9,192	$25,266	$5,705,808
2	$16,048	$9,218	$25,266	$5,696,589
3	$16,022	$9,244	$25,266	$5,687,345
4	$15,996	$9,270	$25,266	$5,678,075
5	$15,970	$9,296	$25,266	$5,668,779
6	$15,943	$9,322	$25,266	$5,659,457
7	$15,917	$9,349	$25,266	$5,650,108
8	$15,891	$9,375	$25,266	$5,640,733
9	$15,865	$9,401	$25,266	$5,631,332
10	$15,838	$9,428	$25,266	$5,621,904
11	$15,812	$9,454	$25,266	$5,612,450
12	$15,785	$9,481	$25,266	$5,602,969

第1年供款共

$303,190

第1年利息

$191,159

第1年共還本金

$112,031

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$15,758	$9,507	$25,266	$5,593,462
14	$15,732	$9,534	$25,266	$5,583,928
15	$15,705	$9,561	$25,266	$5,574,367
16	$15,678	$9,588	$25,266	$5,564,779
17	$15,651	$9,615	$25,266	$5,555,164
18	$15,624	$9,642	$25,266	$5,545,522
19	$15,597	$9,669	$25,266	$5,535,853
20	$15,570	$9,696	$25,266	$5,526,157
21	$15,542	$9,723	$25,266	$5,516,433
22	$15,515	$9,751	$25,266	$5,506,682
23	$15,488	$9,778	$25,266	$5,496,904
24	$15,460	$9,806	$25,266	$5,487,098

第2年供款共

$303,190

第2年利息

$187,319

第2年共還本金

$115,871

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$15,432	$9,833	$25,266	$5,477,265
26	$15,405	$9,861	$25,266	$5,467,404
27	$15,377	$9,889	$25,266	$5,457,515
28	$15,349	$9,917	$25,266	$5,447,599
29	$15,321	$9,944	$25,266	$5,437,654
30	$15,293	$9,972	$25,266	$5,427,682
31	$15,265	$10,000	$25,266	$5,417,682
32	$15,237	$10,029	$25,266	$5,407,653
33	$15,209	$10,057	$25,266	$5,397,596
34	$15,181	$10,085	$25,266	$5,387,511
35	$15,152	$10,113	$25,266	$5,377,398
36	$15,124	$10,142	$25,266	$5,367,256

第3年供款共

$303,190

第3年利息

$183,347

第3年共還本金

$119,843

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$15,095	$10,170	$25,266	$5,357,085
38	$15,067	$10,199	$25,266	$5,346,886
39	$15,038	$10,228	$25,266	$5,336,659
40	$15,009	$10,256	$25,266	$5,326,402
41	$14,981	$10,285	$25,266	$5,316,117
42	$14,952	$10,314	$25,266	$5,305,803
43	$14,923	$10,343	$25,266	$5,295,460
44	$14,893	$10,372	$25,266	$5,285,087
45	$14,864	$10,401	$25,266	$5,274,686
46	$14,835	$10,431	$25,266	$5,264,255
47	$14,806	$10,460	$25,266	$5,253,795
48	$14,776	$10,490	$25,266	$5,243,305

第4年供款共

$303,190

第4年利息

$179,239

第4年共還本金

$123,950

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$14,747	$10,519	$25,266	$5,232,786
50	$14,717	$10,549	$25,266	$5,222,238
51	$14,688	$10,578	$25,266	$5,211,660
52	$14,658	$10,608	$25,266	$5,201,052
53	$14,628	$10,638	$25,266	$5,190,414
54	$14,598	$10,668	$25,266	$5,179,746
55	$14,568	$10,698	$25,266	$5,169,048
56	$14,538	$10,728	$25,266	$5,158,320
57	$14,508	$10,758	$25,266	$5,147,562
58	$14,478	$10,788	$25,266	$5,136,774
59	$14,447	$10,819	$25,266	$5,125,955
60	$14,417	$10,849	$25,266	$5,115,106

第5年供款共

$303,190

第5年利息

$174,991

第5年共還本金

$128,199

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$14,386	$10,880	$25,266	$5,104,227
62	$14,356	$10,910	$25,266	$5,093,317
63	$14,325	$10,941	$25,266	$5,082,376
64	$14,294	$10,972	$25,266	$5,071,404
65	$14,263	$11,002	$25,266	$5,060,402
66	$14,232	$11,033	$25,266	$5,049,368
67	$14,201	$11,064	$25,266	$5,038,304
68	$14,170	$11,096	$25,266	$5,027,208
69	$14,139	$11,127	$25,266	$5,016,082
70	$14,108	$11,158	$25,266	$5,004,923
71	$14,076	$11,189	$25,266	$4,993,734
72	$14,045	$11,221	$25,266	$4,982,513

第6年供款共

$303,190

第6年利息

$170,596

第6年共還本金

$132,593

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$14,013	$11,252	$25,266	$4,971,261
74	$13,982	$11,284	$25,266	$4,959,977
75	$13,950	$11,316	$25,266	$4,948,661
76	$13,918	$11,348	$25,266	$4,937,313
77	$13,886	$11,380	$25,266	$4,925,933
78	$13,854	$11,412	$25,266	$4,914,522
79	$13,822	$11,444	$25,266	$4,903,078
80	$13,790	$11,476	$25,266	$4,891,602
81	$13,758	$11,508	$25,266	$4,880,094
82	$13,725	$11,541	$25,266	$4,868,553
83	$13,693	$11,573	$25,266	$4,856,980
84	$13,660	$11,606	$25,266	$4,845,375

第7年供款共

$303,190

第7年利息

$166,051

第7年共還本金

$137,138

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$13,628	$11,638	$25,266	$4,833,737
86	$13,595	$11,671	$25,266	$4,822,066
87	$13,562	$11,704	$25,266	$4,810,362
88	$13,529	$11,737	$25,266	$4,798,625
89	$13,496	$11,770	$25,266	$4,786,856
90	$13,463	$11,803	$25,266	$4,775,053
91	$13,430	$11,836	$25,266	$4,763,217
92	$13,397	$11,869	$25,266	$4,751,348
93	$13,363	$11,903	$25,266	$4,739,445
94	$13,330	$11,936	$25,266	$4,727,509
95	$13,296	$11,970	$25,266	$4,715,539
96	$13,262	$12,003	$25,266	$4,703,536

第8年供款共

$303,190

第8年利息

$161,351

第8年共還本金

$141,839

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$13,229	$12,037	$25,266	$4,691,499
98	$13,195	$12,071	$25,266	$4,679,428
99	$13,161	$12,105	$25,266	$4,667,323
100	$13,127	$12,139	$25,266	$4,655,184
101	$13,093	$12,173	$25,266	$4,643,011
102	$13,058	$12,207	$25,266	$4,630,804
103	$13,024	$12,242	$25,266	$4,618,562
104	$12,990	$12,276	$25,266	$4,606,286
105	$12,955	$12,311	$25,266	$4,593,975
106	$12,921	$12,345	$25,266	$4,581,630
107	$12,886	$12,380	$25,266	$4,569,250
108	$12,851	$12,415	$25,266	$4,556,835

第9年供款共

$303,190

第9年利息

$156,489

第9年共還本金

$146,701

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$12,816	$12,450	$25,266	$4,544,386
110	$12,781	$12,485	$25,266	$4,531,901
111	$12,746	$12,520	$25,266	$4,519,381
112	$12,711	$12,555	$25,266	$4,506,826
113	$12,675	$12,590	$25,266	$4,494,236
114	$12,640	$12,626	$25,266	$4,481,610
115	$12,605	$12,661	$25,266	$4,468,949
116	$12,569	$12,697	$25,266	$4,456,252
117	$12,533	$12,733	$25,266	$4,443,519
118	$12,497	$12,768	$25,266	$4,430,751
119	$12,461	$12,804	$25,266	$4,417,946
120	$12,425	$12,840	$25,266	$4,405,106

第10年供款共

$303,190

第10年利息

$151,460

第10年共還本金

$151,729

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$12,389	$12,876	$25,266	$4,392,230
122	$12,353	$12,913	$25,266	$4,379,317
123	$12,317	$12,949	$25,266	$4,366,368
124	$12,280	$12,985	$25,266	$4,353,383
125	$12,244	$13,022	$25,266	$4,340,361
126	$12,207	$13,059	$25,266	$4,327,302
127	$12,171	$13,095	$25,266	$4,314,207
128	$12,134	$13,132	$25,266	$4,301,075
129	$12,097	$13,169	$25,266	$4,287,906
130	$12,060	$13,206	$25,266	$4,274,700
131	$12,023	$13,243	$25,266	$4,261,457
132	$11,985	$13,280	$25,266	$4,248,176

第11年供款共

$303,190

第11年利息

$146,260

第11年共還本金

$156,930

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$11,948	$13,318	$25,266	$4,234,858
134	$11,911	$13,355	$25,266	$4,221,503
135	$11,873	$13,393	$25,266	$4,208,110
136	$11,835	$13,430	$25,266	$4,194,680
137	$11,798	$13,468	$25,266	$4,181,212
138	$11,760	$13,506	$25,266	$4,167,705
139	$11,722	$13,544	$25,266	$4,154,161
140	$11,684	$13,582	$25,266	$4,140,579
141	$11,645	$13,620	$25,266	$4,126,959
142	$11,607	$13,659	$25,266	$4,113,300
143	$11,569	$13,697	$25,266	$4,099,603
144	$11,530	$13,736	$25,266	$4,085,867

第12年供款共

$303,190

第12年利息

$140,881

第12年共還本金

$162,309

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$11,492	$13,774	$25,266	$4,072,093
146	$11,453	$13,813	$25,266	$4,058,280
147	$11,414	$13,852	$25,266	$4,044,428
148	$11,375	$13,891	$25,266	$4,030,537
149	$11,336	$13,930	$25,266	$4,016,607
150	$11,297	$13,969	$25,266	$4,002,638
151	$11,257	$14,008	$25,266	$3,988,630
152	$11,218	$14,048	$25,266	$3,974,582
153	$11,179	$14,087	$25,266	$3,960,495
154	$11,139	$14,127	$25,266	$3,946,368
155	$11,099	$14,167	$25,266	$3,932,201
156	$11,059	$14,206	$25,266	$3,917,995

第13年供款共

$303,190

第13年利息

$135,317

第13年共還本金

$167,873

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$11,019	$14,246	$25,266	$3,903,748
158	$10,979	$14,287	$25,266	$3,889,462
159	$10,939	$14,327	$25,266	$3,875,135
160	$10,899	$14,367	$25,266	$3,860,768
161	$10,858	$14,407	$25,266	$3,846,361
162	$10,818	$14,448	$25,266	$3,831,913
163	$10,777	$14,489	$25,266	$3,817,424
164	$10,737	$14,529	$25,266	$3,802,895
165	$10,696	$14,570	$25,266	$3,788,325
166	$10,655	$14,611	$25,266	$3,773,713
167	$10,614	$14,652	$25,266	$3,759,061
168	$10,572	$14,693	$25,266	$3,744,368

第14年供款共

$303,190

第14年利息

$129,563

第14年共還本金

$173,627

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$10,531	$14,735	$25,266	$3,729,633
170	$10,490	$14,776	$25,266	$3,714,857
171	$10,448	$14,818	$25,266	$3,700,039
172	$10,406	$14,859	$25,266	$3,685,180
173	$10,365	$14,901	$25,266	$3,670,278
174	$10,323	$14,943	$25,266	$3,655,335
175	$10,281	$14,985	$25,266	$3,640,350
176	$10,238	$15,027	$25,266	$3,625,323
177	$10,196	$15,070	$25,266	$3,610,253
178	$10,154	$15,112	$25,266	$3,595,141
179	$10,111	$15,154	$25,266	$3,579,987
180	$10,069	$15,197	$25,266	$3,564,790

第15年供款共

$303,190

第15年利息

$123,611

第15年共還本金

$179,578

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$10,026	$15,240	$25,266	$3,549,550
182	$9,983	$15,283	$25,266	$3,534,267
183	$9,940	$15,326	$25,266	$3,518,942
184	$9,897	$15,369	$25,266	$3,503,573
185	$9,854	$15,412	$25,266	$3,488,161
186	$9,810	$15,455	$25,266	$3,472,705
187	$9,767	$15,499	$25,266	$3,457,207
188	$9,723	$15,542	$25,266	$3,441,664
189	$9,680	$15,586	$25,266	$3,426,078
190	$9,636	$15,630	$25,266	$3,410,448
191	$9,592	$15,674	$25,266	$3,394,774
192	$9,548	$15,718	$25,266	$3,379,056

第16年供款共

$303,190

第16年利息

$117,456

第16年共還本金

$185,734

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$9,504	$15,762	$25,266	$3,363,294
194	$9,459	$15,807	$25,266	$3,347,487
195	$9,415	$15,851	$25,266	$3,331,636
196	$9,370	$15,896	$25,266	$3,315,741
197	$9,326	$15,940	$25,266	$3,299,801
198	$9,281	$15,985	$25,266	$3,283,816
199	$9,236	$16,030	$25,266	$3,267,785
200	$9,191	$16,075	$25,266	$3,251,710
201	$9,145	$16,120	$25,266	$3,235,590
202	$9,100	$16,166	$25,266	$3,219,424
203	$9,055	$16,211	$25,266	$3,203,213
204	$9,009	$16,257	$25,266	$3,186,956

第17年供款共

$303,190

第17年利息

$111,090

第17年共還本金

$192,100

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$8,963	$16,302	$25,266	$3,170,654
206	$8,917	$16,348	$25,266	$3,154,305
207	$8,871	$16,394	$25,266	$3,137,911
208	$8,825	$16,440	$25,266	$3,121,471
209	$8,779	$16,487	$25,266	$3,104,984
210	$8,733	$16,533	$25,266	$3,088,451
211	$8,686	$16,580	$25,266	$3,071,872
212	$8,640	$16,626	$25,266	$3,055,245
213	$8,593	$16,673	$25,266	$3,038,572
214	$8,546	$16,720	$25,266	$3,021,853
215	$8,499	$16,767	$25,266	$3,005,086
216	$8,452	$16,814	$25,266	$2,988,272

第18年供款共

$303,190

第18年利息

$104,505

第18年共還本金

$198,685

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$8,405	$16,861	$25,266	$2,971,411
218	$8,357	$16,909	$25,266	$2,954,502
219	$8,310	$16,956	$25,266	$2,937,546
220	$8,262	$17,004	$25,266	$2,920,542
221	$8,214	$17,052	$25,266	$2,903,490
222	$8,166	$17,100	$25,266	$2,886,390
223	$8,118	$17,148	$25,266	$2,869,242
224	$8,070	$17,196	$25,266	$2,852,046
225	$8,021	$17,244	$25,266	$2,834,802
226	$7,973	$17,293	$25,266	$2,817,509
227	$7,924	$17,342	$25,266	$2,800,167
228	$7,875	$17,390	$25,266	$2,782,777

第19年供款共

$303,190

第19年利息

$97,695

第19年共還本金

$205,495

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$7,827	$17,439	$25,266	$2,765,338
230	$7,778	$17,488	$25,266	$2,747,849
231	$7,728	$17,537	$25,266	$2,730,312
232	$7,679	$17,587	$25,266	$2,712,725
233	$7,630	$17,636	$25,266	$2,695,089
234	$7,580	$17,686	$25,266	$2,677,403
235	$7,530	$17,736	$25,266	$2,659,667
236	$7,480	$17,785	$25,266	$2,641,882
237	$7,430	$17,836	$25,266	$2,624,046
238	$7,380	$17,886	$25,266	$2,606,161
239	$7,330	$17,936	$25,266	$2,588,225
240	$7,279	$17,986	$25,266	$2,570,238

第20年供款共

$303,190

第20年利息

$90,651

第20年共還本金

$212,539

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$7,229	$18,037	$25,266	$2,552,201
242	$7,178	$18,088	$25,266	$2,534,114
243	$7,127	$18,139	$25,266	$2,515,975
244	$7,076	$18,190	$25,266	$2,497,785
245	$7,025	$18,241	$25,266	$2,479,545
246	$6,974	$18,292	$25,266	$2,461,253
247	$6,922	$18,344	$25,266	$2,442,909
248	$6,871	$18,395	$25,266	$2,424,514
249	$6,819	$18,447	$25,266	$2,406,067
250	$6,767	$18,499	$25,266	$2,387,568
251	$6,715	$18,551	$25,266	$2,369,018
252	$6,663	$18,603	$25,266	$2,350,415

第21年供款共

$303,190

第21年利息

$83,366

第21年共還本金

$219,824

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$6,611	$18,655	$25,266	$2,331,759
254	$6,558	$18,708	$25,266	$2,313,052
255	$6,505	$18,760	$25,266	$2,294,291
256	$6,453	$18,813	$25,266	$2,275,478
257	$6,400	$18,866	$25,266	$2,256,612
258	$6,347	$18,919	$25,266	$2,237,693
259	$6,294	$18,972	$25,266	$2,218,721
260	$6,240	$19,026	$25,266	$2,199,695
261	$6,187	$19,079	$25,266	$2,180,616
262	$6,133	$19,133	$25,266	$2,161,483
263	$6,079	$19,187	$25,266	$2,142,297
264	$6,025	$19,241	$25,266	$2,123,056

第22年供款共

$303,190

第22年利息

$75,831

第22年共還本金

$227,359

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,971	$19,295	$25,266	$2,103,761
266	$5,917	$19,349	$25,266	$2,084,412
267	$5,862	$19,403	$25,266	$2,065,009
268	$5,808	$19,458	$25,266	$2,045,551
269	$5,753	$19,513	$25,266	$2,026,038
270	$5,698	$19,568	$25,266	$2,006,471
271	$5,643	$19,623	$25,266	$1,986,848
272	$5,588	$19,678	$25,266	$1,967,170
273	$5,533	$19,733	$25,266	$1,947,437
274	$5,477	$19,789	$25,266	$1,927,649
275	$5,422	$19,844	$25,266	$1,907,804
276	$5,366	$19,900	$25,266	$1,887,904

第23年供款共

$303,190

第23年利息

$68,038

第23年共還本金

$235,152

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$5,310	$19,956	$25,266	$1,867,948
278	$5,254	$20,012	$25,266	$1,847,936
279	$5,197	$20,068	$25,266	$1,827,867
280	$5,141	$20,125	$25,266	$1,807,743
281	$5,084	$20,182	$25,266	$1,787,561
282	$5,028	$20,238	$25,266	$1,767,323
283	$4,971	$20,295	$25,266	$1,747,028
284	$4,914	$20,352	$25,266	$1,726,675
285	$4,856	$20,410	$25,266	$1,706,266
286	$4,799	$20,467	$25,266	$1,685,799
287	$4,741	$20,524	$25,266	$1,665,274
288	$4,684	$20,582	$25,266	$1,644,692

第24年供款共

$303,190

第24年利息

$59,977

第24年共還本金

$243,212

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,626	$20,640	$25,266	$1,624,052
290	$4,568	$20,698	$25,266	$1,603,354
291	$4,509	$20,756	$25,266	$1,582,598
292	$4,451	$20,815	$25,266	$1,561,783
293	$4,393	$20,873	$25,266	$1,540,909
294	$4,334	$20,932	$25,266	$1,519,977
295	$4,275	$20,991	$25,266	$1,498,987
296	$4,216	$21,050	$25,266	$1,477,937
297	$4,157	$21,109	$25,266	$1,456,828
298	$4,097	$21,168	$25,266	$1,435,659
299	$4,038	$21,228	$25,266	$1,414,431
300	$3,978	$21,288	$25,266	$1,393,143

第25年供款共

$303,190

第25年利息

$51,641

第25年共還本金

$251,549

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,918	$21,348	$25,266	$1,371,796
302	$3,858	$21,408	$25,266	$1,350,388
303	$3,798	$21,468	$25,266	$1,328,920
304	$3,738	$21,528	$25,266	$1,307,392
305	$3,677	$21,589	$25,266	$1,285,803
306	$3,616	$21,649	$25,266	$1,264,154
307	$3,555	$21,710	$25,266	$1,242,444
308	$3,494	$21,771	$25,266	$1,220,672
309	$3,433	$21,833	$25,266	$1,198,840
310	$3,372	$21,894	$25,266	$1,176,945
311	$3,310	$21,956	$25,266	$1,154,990
312	$3,248	$22,017	$25,266	$1,132,972

第26年供款共

$303,190

第26年利息

$43,019

第26年共還本金

$260,171

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,186	$22,079	$25,266	$1,110,893
314	$3,124	$22,141	$25,266	$1,088,752
315	$3,062	$22,204	$25,266	$1,066,548
316	$3,000	$22,266	$25,266	$1,044,282
317	$2,937	$22,329	$25,266	$1,021,953
318	$2,874	$22,392	$25,266	$999,562
319	$2,811	$22,455	$25,266	$977,107
320	$2,748	$22,518	$25,266	$954,589
321	$2,685	$22,581	$25,266	$932,008
322	$2,621	$22,645	$25,266	$909,364
323	$2,558	$22,708	$25,266	$886,656
324	$2,494	$22,772	$25,266	$863,884

第27年供款共

$303,190

第27年利息

$34,101

第27年共還本金

$269,089

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,430	$22,836	$25,266	$841,047
326	$2,365	$22,900	$25,266	$818,147
327	$2,301	$22,965	$25,266	$795,182
328	$2,236	$23,029	$25,266	$772,153
329	$2,172	$23,094	$25,266	$749,059
330	$2,107	$23,159	$25,266	$725,900
331	$2,042	$23,224	$25,266	$702,676
332	$1,976	$23,290	$25,266	$679,386
333	$1,911	$23,355	$25,266	$656,031
334	$1,845	$23,421	$25,266	$632,610
335	$1,779	$23,487	$25,266	$609,124
336	$1,713	$23,553	$25,266	$585,571

第28年供款共

$303,190

第28年利息

$24,877

第28年共還本金

$278,312

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,647	$23,619	$25,266	$561,952
338	$1,580	$23,685	$25,266	$538,267
339	$1,514	$23,752	$25,266	$514,515
340	$1,447	$23,819	$25,266	$490,696
341	$1,380	$23,886	$25,266	$466,811
342	$1,313	$23,953	$25,266	$442,858
343	$1,246	$24,020	$25,266	$418,837
344	$1,178	$24,088	$25,266	$394,750
345	$1,110	$24,156	$25,266	$370,594
346	$1,042	$24,224	$25,266	$346,370
347	$974	$24,292	$25,266	$322,079
348	$906	$24,360	$25,266	$297,719

第29年供款共

$303,190

第29年利息

$15,337

第29年共還本金

$287,852

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$837	$24,428	$25,266	$273,290
350	$769	$24,497	$25,266	$248,793
351	$700	$24,566	$25,266	$224,227
352	$631	$24,635	$25,266	$199,592
353	$561	$24,704	$25,266	$174,888
354	$492	$24,774	$25,266	$150,114
355	$422	$24,844	$25,266	$125,270
356	$352	$24,913	$25,266	$100,357
357	$282	$24,984	$25,266	$75,373
358	$212	$25,054	$25,266	$50,319
359	$142	$25,124	$25,266	$25,195
360	$71	$25,195	$25,266	$0

第30年供款共

$303,190

第30年利息

$5,471

第30年共還本金

$297,719

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$11,710,688

免責聲明

筍盤推介

按揭保險費
info