樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$0

借款月供 $25,465 , 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$11,737,308

每月供款
$25,465

首期

$2,240,000

總貸款額

$5,760,000

總利息

$3,407,308

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

$50,929

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

$50,929

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

大埔沙田段大埔公路

thumb_up

別墅屋罕有

建

612 呎

@11,438

售$700 萬

建

612 呎

@11,438

售$700 萬

VR實景

馬鞍山翠擁華庭

thumb_up

清幽[高實用]3房(1套房)連工人房[專屬屋苑邨巴]免費接駁[鑽石山],[新港城]&[大學站].

實

765 呎

@11,111

建

988 呎

@8,603

local_fire_department 至HIT

售$850 萬

實

765 呎

@11,111

建

988 呎

@8,603

售$850 萬

local_fire_department 至HIT

馬鞍山曉峰灣畔第05座頭排全海露台連約

thumb_up

曉峰灣畔第05座頭排全海露台連約

實

510 呎

@13,882

建

643 呎

@11,011

local_fire_department 至HIT

售$708 萬

實

510 呎

@13,882

建

643 呎

@11,011

售$708 萬

local_fire_department 至HIT

沙田文禮閣

thumb_up

大圍站旁三房套, 旺中帶靜

實

622 呎

@11,897

建

736 呎

@10,054

local_offer 低水筍價

售$740 萬

實

622 呎

@11,897

建

736 呎

@10,054

售$740 萬

local_offer 低水筍價

馬鞍山翠擁華庭

thumb_up

*靚裝修放盤!三房半雅裝筍盤*實盤實相罕有推介

實

765 呎

@10,196

建

988 呎

@7,895

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$780 萬

實

765 呎

@10,196

建

988 呎

@7,895

售$780 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

馬鞍山泓碧**客廳直出入契大花園,割愛出售,花園方正好用,2房光廁,特高樓底*

thumb_up

泓碧****客廳直出入契大花園,割愛出售,花園方正好用,2房光廁,特高樓底***

實

446 呎

@18,610

local_fire_department 至HIT real_estate_agent 罕有放盤

售$830 萬

實

446 呎

@18,610

售$830 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

大埔雲滙第01期

thumb_up

新鴻基5年樓齡科學園雲匯低密度住宅東南池景

實

455 呎

@15,824

price_change 蝕讓盤

售$720 萬

實

455 呎

@15,824

售$720 萬

price_change 蝕讓盤

馬鞍山迎海第02期星灣

thumb_up

烏溪沙近鐵路站大型屋苑中層開揚景觀

實

497 呎

@14,487

real_estate_agent 罕有放盤

售$720 萬

實

497 呎

@14,487

售$720 萬

real_estate_agent 罕有放盤

馬鞍山馬鞍山中心第02座

thumb_up

馬鞍山中心全新裝修三房間隔實用

實

522 呎

@14,368

建

701 呎

@10,699

real_estate_agent 罕有放盤

售$750 萬

實

522 呎

@14,368

建

701 呎

@10,699

售$750 萬

real_estate_agent 罕有放盤

馬鞍山迎海第01期第05座

thumb_up

高層開揚, 鐵路靚盤

實

483 呎

@14,493

建

605 呎

@11,570

local_fire_department 至HIT

售$700 萬

實

483 呎

@14,493

建

605 呎

@11,570

售$700 萬

local_fire_department 至HIT

粉嶺蔚翠花園第04座

thumb_up

靚裝連車位

實

716 呎

@12,291

建

826 呎

@10,654

local_fire_department 至HIT

售$880 萬

實

716 呎

@12,291

建

826 呎

@10,654

售$880 萬

local_fire_department 至HIT

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
3.375	$40,825	$33,037	$28,451	$25,465
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$25,465

年期

30年

貸款金額

$5,760,000

總利息

$3,407,308

總貸款連利息

$9,167,308

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$16,200	$9,265	$25,465	$5,750,735
2	$16,174	$9,291	$25,465	$5,741,444
3	$16,148	$9,317	$25,465	$5,732,128
4	$16,122	$9,343	$25,465	$5,722,784
5	$16,095	$9,369	$25,465	$5,713,415
6	$16,069	$9,396	$25,465	$5,704,019
7	$16,043	$9,422	$25,465	$5,694,597
8	$16,016	$9,449	$25,465	$5,685,148
9	$15,989	$9,475	$25,465	$5,675,673
10	$15,963	$9,502	$25,465	$5,666,171
11	$15,936	$9,529	$25,465	$5,656,643
12	$15,909	$9,555	$25,465	$5,647,087

第1年供款共

$305,577

第1年利息

$192,664

第1年共還本金

$112,913

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$15,882	$9,582	$25,465	$5,637,505
14	$15,855	$9,609	$25,465	$5,627,896
15	$15,828	$9,636	$25,465	$5,618,259
16	$15,801	$9,663	$25,465	$5,608,596
17	$15,774	$9,691	$25,465	$5,598,905
18	$15,747	$9,718	$25,465	$5,589,187
19	$15,720	$9,745	$25,465	$5,579,442
20	$15,692	$9,773	$25,465	$5,569,670
21	$15,665	$9,800	$25,465	$5,559,870
22	$15,637	$9,828	$25,465	$5,550,042
23	$15,609	$9,855	$25,465	$5,540,187
24	$15,582	$9,883	$25,465	$5,530,304

第2年供款共

$305,577

第2年利息

$188,794

第2年共還本金

$116,783

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$15,554	$9,911	$25,465	$5,520,393
26	$15,526	$9,939	$25,465	$5,510,455
27	$15,498	$9,967	$25,465	$5,500,488
28	$15,470	$9,995	$25,465	$5,490,493
29	$15,442	$10,023	$25,465	$5,480,471
30	$15,414	$10,051	$25,465	$5,470,420
31	$15,386	$10,079	$25,465	$5,460,340
32	$15,357	$10,108	$25,465	$5,450,233
33	$15,329	$10,136	$25,465	$5,440,097
34	$15,300	$10,164	$25,465	$5,429,932
35	$15,272	$10,193	$25,465	$5,419,739
36	$15,243	$10,222	$25,465	$5,409,518

第3年供款共

$305,577

第3年利息

$184,791

第3年共還本金

$120,786

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$15,214	$10,250	$25,465	$5,399,267
38	$15,185	$10,279	$25,465	$5,388,988
39	$15,157	$10,308	$25,465	$5,378,680
40	$15,128	$10,337	$25,465	$5,368,343
41	$15,098	$10,366	$25,465	$5,357,976
42	$15,069	$10,395	$25,465	$5,347,581
43	$15,040	$10,425	$25,465	$5,337,156
44	$15,011	$10,454	$25,465	$5,326,702
45	$14,981	$10,483	$25,465	$5,316,219
46	$14,952	$10,513	$25,465	$5,305,706
47	$14,922	$10,542	$25,465	$5,295,163
48	$14,893	$10,572	$25,465	$5,284,591

第4年供款共

$305,577

第4年利息

$180,651

第4年共還本金

$124,926

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$14,863	$10,602	$25,465	$5,273,990
50	$14,833	$10,632	$25,465	$5,263,358
51	$14,803	$10,662	$25,465	$5,252,696
52	$14,773	$10,692	$25,465	$5,242,005
53	$14,743	$10,722	$25,465	$5,231,283
54	$14,713	$10,752	$25,465	$5,220,531
55	$14,683	$10,782	$25,465	$5,209,749
56	$14,652	$10,812	$25,465	$5,198,937
57	$14,622	$10,843	$25,465	$5,188,094
58	$14,592	$10,873	$25,465	$5,177,221
59	$14,561	$10,904	$25,465	$5,166,317
60	$14,530	$10,934	$25,465	$5,155,383

第5年供款共

$305,577

第5年利息

$176,368

第5年共還本金

$129,208

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$14,500	$10,965	$25,465	$5,144,418
62	$14,469	$10,996	$25,465	$5,133,422
63	$14,438	$11,027	$25,465	$5,122,395
64	$14,407	$11,058	$25,465	$5,111,337
65	$14,376	$11,089	$25,465	$5,100,247
66	$14,344	$11,120	$25,465	$5,089,127
67	$14,313	$11,152	$25,465	$5,077,976
68	$14,282	$11,183	$25,465	$5,066,793
69	$14,250	$11,214	$25,465	$5,055,578
70	$14,219	$11,246	$25,465	$5,044,332
71	$14,187	$11,278	$25,465	$5,033,055
72	$14,155	$11,309	$25,465	$5,021,746

第6年供款共

$305,577

第6年利息

$171,940

第6年共還本金

$133,637

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$14,124	$11,341	$25,465	$5,010,404
74	$14,092	$11,373	$25,465	$4,999,031
75	$14,060	$11,405	$25,465	$4,987,626
76	$14,028	$11,437	$25,465	$4,976,189
77	$13,996	$11,469	$25,465	$4,964,720
78	$13,963	$11,501	$25,465	$4,953,219
79	$13,931	$11,534	$25,465	$4,941,685
80	$13,898	$11,566	$25,465	$4,930,119
81	$13,866	$11,599	$25,465	$4,918,520
82	$13,833	$11,631	$25,465	$4,906,889
83	$13,801	$11,664	$25,465	$4,895,224
84	$13,768	$11,697	$25,465	$4,883,527

第7年供款共

$305,577

第7年利息

$167,359

第7年共還本金

$138,218

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$13,735	$11,730	$25,465	$4,871,798
86	$13,702	$11,763	$25,465	$4,860,035
87	$13,669	$11,796	$25,465	$4,848,239
88	$13,636	$11,829	$25,465	$4,836,410
89	$13,602	$11,862	$25,465	$4,824,548
90	$13,569	$11,896	$25,465	$4,812,652
91	$13,536	$11,929	$25,465	$4,800,723
92	$13,502	$11,963	$25,465	$4,788,760
93	$13,468	$11,996	$25,465	$4,776,764
94	$13,435	$12,030	$25,465	$4,764,734
95	$13,401	$12,064	$25,465	$4,752,670
96	$13,367	$12,098	$25,465	$4,740,572

第8年供款共

$305,577

第8年利息

$162,621

第8年共還本金

$142,956

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$13,333	$12,132	$25,465	$4,728,440
98	$13,299	$12,166	$25,465	$4,716,274
99	$13,265	$12,200	$25,465	$4,704,074
100	$13,230	$12,235	$25,465	$4,691,839
101	$13,196	$12,269	$25,465	$4,679,570
102	$13,161	$12,303	$25,465	$4,667,267
103	$13,127	$12,338	$25,465	$4,654,929
104	$13,092	$12,373	$25,465	$4,642,556
105	$13,057	$12,408	$25,465	$4,630,148
106	$13,022	$12,442	$25,465	$4,617,706
107	$12,987	$12,477	$25,465	$4,605,228
108	$12,952	$12,513	$25,465	$4,592,716

第9年供款共

$305,577

第9年利息

$157,721

第9年共還本金

$147,856

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$12,917	$12,548	$25,465	$4,580,168
110	$12,882	$12,583	$25,465	$4,567,585
111	$12,846	$12,618	$25,465	$4,554,967
112	$12,811	$12,654	$25,465	$4,542,313
113	$12,775	$12,689	$25,465	$4,529,623
114	$12,740	$12,725	$25,465	$4,516,898
115	$12,704	$12,761	$25,465	$4,504,137
116	$12,668	$12,797	$25,465	$4,491,340
117	$12,632	$12,833	$25,465	$4,478,508
118	$12,596	$12,869	$25,465	$4,465,639
119	$12,560	$12,905	$25,465	$4,452,733
120	$12,523	$12,941	$25,465	$4,439,792

第10年供款共

$305,577

第10年利息

$152,653

第10年共還本金

$152,924

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$12,487	$12,978	$25,465	$4,426,814
122	$12,450	$13,014	$25,465	$4,413,800
123	$12,414	$13,051	$25,465	$4,400,749
124	$12,377	$13,088	$25,465	$4,387,661
125	$12,340	$13,124	$25,465	$4,374,537
126	$12,303	$13,161	$25,465	$4,361,375
127	$12,266	$13,198	$25,465	$4,348,177
128	$12,229	$13,235	$25,465	$4,334,942
129	$12,192	$13,273	$25,465	$4,321,669
130	$12,155	$13,310	$25,465	$4,308,359
131	$12,117	$13,347	$25,465	$4,295,011
132	$12,080	$13,385	$25,465	$4,281,626

第11年供款共

$305,577

第11年利息

$147,411

第11年共還本金

$158,166

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$12,042	$13,423	$25,465	$4,268,204
134	$12,004	$13,460	$25,465	$4,254,743
135	$11,966	$13,498	$25,465	$4,241,245
136	$11,929	$13,536	$25,465	$4,227,709
137	$11,890	$13,574	$25,465	$4,214,134
138	$11,852	$13,612	$25,465	$4,200,522
139	$11,814	$13,651	$25,465	$4,186,871
140	$11,776	$13,689	$25,465	$4,173,182
141	$11,737	$13,728	$25,465	$4,159,454
142	$11,698	$13,766	$25,465	$4,145,688
143	$11,660	$13,805	$25,465	$4,131,883
144	$11,621	$13,844	$25,465	$4,118,039

第12年供款共

$305,577

第12年利息

$141,990

第12年共還本金

$163,587

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$11,582	$13,883	$25,465	$4,104,157
146	$11,543	$13,922	$25,465	$4,090,235
147	$11,504	$13,961	$25,465	$4,076,274
148	$11,465	$14,000	$25,465	$4,062,274
149	$11,425	$14,040	$25,465	$4,048,234
150	$11,386	$14,079	$25,465	$4,034,155
151	$11,346	$14,119	$25,465	$4,020,036
152	$11,306	$14,158	$25,465	$4,005,878
153	$11,267	$14,198	$25,465	$3,991,680
154	$11,227	$14,238	$25,465	$3,977,441
155	$11,187	$14,278	$25,465	$3,963,163
156	$11,146	$14,318	$25,465	$3,948,845

第13年供款共

$305,577

第13年利息

$136,383

第13年共還本金

$169,194

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$11,106	$14,359	$25,465	$3,934,486
158	$11,066	$14,399	$25,465	$3,920,087
159	$11,025	$14,439	$25,465	$3,905,648
160	$10,985	$14,480	$25,465	$3,891,168
161	$10,944	$14,521	$25,465	$3,876,647
162	$10,903	$14,562	$25,465	$3,862,085
163	$10,862	$14,603	$25,465	$3,847,483
164	$10,821	$14,644	$25,465	$3,832,839
165	$10,780	$14,685	$25,465	$3,818,154
166	$10,739	$14,726	$25,465	$3,803,428
167	$10,697	$14,768	$25,465	$3,788,660
168	$10,656	$14,809	$25,465	$3,773,851

第14年供款共

$305,577

第14年利息

$130,583

第14年共還本金

$174,994

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$10,614	$14,851	$25,465	$3,759,000
170	$10,572	$14,893	$25,465	$3,744,108
171	$10,530	$14,934	$25,465	$3,729,173
172	$10,488	$14,976	$25,465	$3,714,197
173	$10,446	$15,019	$25,465	$3,699,178
174	$10,404	$15,061	$25,465	$3,684,117
175	$10,362	$15,103	$25,465	$3,669,014
176	$10,319	$15,146	$25,465	$3,653,869
177	$10,277	$15,188	$25,465	$3,638,680
178	$10,234	$15,231	$25,465	$3,623,449
179	$10,191	$15,274	$25,465	$3,608,176
180	$10,148	$15,317	$25,465	$3,592,859

第15年供款共

$305,577

第15年利息

$124,585

第15年共還本金

$180,992

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$10,105	$15,360	$25,465	$3,577,499
182	$10,062	$15,403	$25,465	$3,562,096
183	$10,018	$15,446	$25,465	$3,546,650
184	$9,975	$15,490	$25,465	$3,531,160
185	$9,931	$15,533	$25,465	$3,515,627
186	$9,888	$15,577	$25,465	$3,500,050
187	$9,844	$15,621	$25,465	$3,484,429
188	$9,800	$15,665	$25,465	$3,468,764
189	$9,756	$15,709	$25,465	$3,453,055
190	$9,712	$15,753	$25,465	$3,437,302
191	$9,667	$15,797	$25,465	$3,421,505
192	$9,623	$15,842	$25,465	$3,405,663

第16年供款共

$305,577

第16年利息

$118,381

第16年共還本金

$187,196

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$9,578	$15,886	$25,465	$3,389,777
194	$9,534	$15,931	$25,465	$3,373,846
195	$9,489	$15,976	$25,465	$3,357,870
196	$9,444	$16,021	$25,465	$3,341,849
197	$9,399	$16,066	$25,465	$3,325,783
198	$9,354	$16,111	$25,465	$3,309,672
199	$9,308	$16,156	$25,465	$3,293,516
200	$9,263	$16,202	$25,465	$3,277,314
201	$9,217	$16,247	$25,465	$3,261,067
202	$9,172	$16,293	$25,465	$3,244,774
203	$9,126	$16,339	$25,465	$3,228,435
204	$9,080	$16,385	$25,465	$3,212,050

第17年供款共

$305,577

第17年利息

$111,964

第17年共還本金

$193,612

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$9,034	$16,431	$25,465	$3,195,620
206	$8,988	$16,477	$25,465	$3,179,143
207	$8,941	$16,523	$25,465	$3,162,619
208	$8,895	$16,570	$25,465	$3,146,049
209	$8,848	$16,616	$25,465	$3,129,433
210	$8,802	$16,663	$25,465	$3,112,770
211	$8,755	$16,710	$25,465	$3,096,059
212	$8,708	$16,757	$25,465	$3,079,302
213	$8,661	$16,804	$25,465	$3,062,498
214	$8,613	$16,851	$25,465	$3,045,647
215	$8,566	$16,899	$25,465	$3,028,748
216	$8,518	$16,946	$25,465	$3,011,801

第18年供款共

$305,577

第18年利息

$105,328

第18年共還本金

$200,249

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$8,471	$16,994	$25,465	$2,994,807
218	$8,423	$17,042	$25,465	$2,977,766
219	$8,375	$17,090	$25,465	$2,960,676
220	$8,327	$17,138	$25,465	$2,943,538
221	$8,279	$17,186	$25,465	$2,926,352
222	$8,230	$17,234	$25,465	$2,909,118
223	$8,182	$17,283	$25,465	$2,891,835
224	$8,133	$17,331	$25,465	$2,874,503
225	$8,085	$17,380	$25,465	$2,857,123
226	$8,036	$17,429	$25,465	$2,839,694
227	$7,987	$17,478	$25,465	$2,822,216
228	$7,937	$17,527	$25,465	$2,804,689

第19年供款共

$305,577

第19年利息

$98,464

第19年共還本金

$207,113

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$7,888	$17,577	$25,465	$2,787,112
230	$7,839	$17,626	$25,465	$2,769,486
231	$7,789	$17,676	$25,465	$2,751,811
232	$7,739	$17,725	$25,465	$2,734,085
233	$7,690	$17,775	$25,465	$2,716,310
234	$7,640	$17,825	$25,465	$2,698,485
235	$7,589	$17,875	$25,465	$2,680,610
236	$7,539	$17,926	$25,465	$2,662,684
237	$7,489	$17,976	$25,465	$2,644,708
238	$7,438	$18,026	$25,465	$2,626,682
239	$7,388	$18,077	$25,465	$2,608,605
240	$7,337	$18,128	$25,465	$2,590,477

第20年供款共

$305,577

第20年利息

$91,365

第20年共還本金

$214,212

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$7,286	$18,179	$25,465	$2,572,297
242	$7,235	$18,230	$25,465	$2,554,067
243	$7,183	$18,281	$25,465	$2,535,786
244	$7,132	$18,333	$25,465	$2,517,453
245	$7,080	$18,384	$25,465	$2,499,069
246	$7,029	$18,436	$25,465	$2,480,633
247	$6,977	$18,488	$25,465	$2,462,145
248	$6,925	$18,540	$25,465	$2,443,605
249	$6,873	$18,592	$25,465	$2,425,013
250	$6,820	$18,644	$25,465	$2,406,368
251	$6,768	$18,697	$25,465	$2,387,671
252	$6,715	$18,749	$25,465	$2,368,922

第21年供款共

$305,577

第21年利息

$84,022

第21年共還本金

$221,555

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$6,663	$18,802	$25,465	$2,350,120
254	$6,610	$18,855	$25,465	$2,331,265
255	$6,557	$18,908	$25,465	$2,312,357
256	$6,504	$18,961	$25,465	$2,293,395
257	$6,450	$19,015	$25,465	$2,274,381
258	$6,397	$19,068	$25,465	$2,255,313
259	$6,343	$19,122	$25,465	$2,236,191
260	$6,289	$19,175	$25,465	$2,217,016
261	$6,235	$19,229	$25,465	$2,197,786
262	$6,181	$19,283	$25,465	$2,178,503
263	$6,127	$19,338	$25,465	$2,159,165
264	$6,073	$19,392	$25,465	$2,139,773

第22年供款共

$305,577

第22年利息

$76,428

第22年共還本金

$229,149

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$6,018	$19,447	$25,465	$2,120,326
266	$5,963	$19,501	$25,465	$2,100,825
267	$5,909	$19,556	$25,465	$2,081,269
268	$5,854	$19,611	$25,465	$2,061,658
269	$5,798	$19,666	$25,465	$2,041,991
270	$5,743	$19,722	$25,465	$2,022,270
271	$5,688	$19,777	$25,465	$2,002,493
272	$5,632	$19,833	$25,465	$1,982,660
273	$5,576	$19,889	$25,465	$1,962,771
274	$5,520	$19,944	$25,465	$1,942,827
275	$5,464	$20,001	$25,465	$1,922,826
276	$5,408	$20,057	$25,465	$1,902,770

第23年供款共

$305,577

第23年利息

$68,574

第23年共還本金

$237,003

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$5,352	$20,113	$25,465	$1,882,656
278	$5,295	$20,170	$25,465	$1,862,487
279	$5,238	$20,226	$25,465	$1,842,260
280	$5,181	$20,283	$25,465	$1,821,977
281	$5,124	$20,340	$25,465	$1,801,636
282	$5,067	$20,398	$25,465	$1,781,239
283	$5,010	$20,455	$25,465	$1,760,784
284	$4,952	$20,513	$25,465	$1,740,271
285	$4,895	$20,570	$25,465	$1,719,701
286	$4,837	$20,628	$25,465	$1,699,073
287	$4,779	$20,686	$25,465	$1,678,387
288	$4,720	$20,744	$25,465	$1,657,642

第24年供款共

$305,577

第24年利息

$60,450

第24年共還本金

$245,127

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,662	$20,803	$25,465	$1,636,840
290	$4,604	$20,861	$25,465	$1,615,979
291	$4,545	$20,920	$25,465	$1,595,059
292	$4,486	$20,979	$25,465	$1,574,080
293	$4,427	$21,038	$25,465	$1,553,043
294	$4,368	$21,097	$25,465	$1,531,946
295	$4,309	$21,156	$25,465	$1,510,790
296	$4,249	$21,216	$25,465	$1,489,574
297	$4,189	$21,275	$25,465	$1,468,299
298	$4,130	$21,335	$25,465	$1,446,964
299	$4,070	$21,395	$25,465	$1,425,568
300	$4,009	$21,455	$25,465	$1,404,113

第25年供款共

$305,577

第25年利息

$52,048

第25年共還本金

$253,529

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,949	$21,516	$25,465	$1,382,597
302	$3,889	$21,576	$25,465	$1,361,021
303	$3,828	$21,637	$25,465	$1,339,384
304	$3,767	$21,698	$25,465	$1,317,687
305	$3,706	$21,759	$25,465	$1,295,928
306	$3,645	$21,820	$25,465	$1,274,108
307	$3,583	$21,881	$25,465	$1,252,227
308	$3,522	$21,943	$25,465	$1,230,284
309	$3,460	$22,005	$25,465	$1,208,279
310	$3,398	$22,066	$25,465	$1,186,213
311	$3,336	$22,129	$25,465	$1,164,084
312	$3,274	$22,191	$25,465	$1,141,893

第26年供款共

$305,577

第26年利息

$43,357

第26年共還本金

$262,220

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,212	$22,253	$25,465	$1,119,640
314	$3,149	$22,316	$25,465	$1,097,325
315	$3,086	$22,379	$25,465	$1,074,946
316	$3,023	$22,441	$25,465	$1,052,505
317	$2,960	$22,505	$25,465	$1,030,000
318	$2,897	$22,568	$25,465	$1,007,432
319	$2,833	$22,631	$25,465	$984,801
320	$2,770	$22,695	$25,465	$962,106
321	$2,706	$22,759	$25,465	$939,347
322	$2,642	$22,823	$25,465	$916,524
323	$2,578	$22,887	$25,465	$893,637
324	$2,513	$22,951	$25,465	$870,686

第27年供款共

$305,577

第27年利息

$34,369

第27年共還本金

$271,208

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,449	$23,016	$25,465	$847,670
326	$2,384	$23,081	$25,465	$824,589
327	$2,319	$23,146	$25,465	$801,444
328	$2,254	$23,211	$25,465	$778,233
329	$2,189	$23,276	$25,465	$754,957
330	$2,123	$23,341	$25,465	$731,615
331	$2,058	$23,407	$25,465	$708,208
332	$1,992	$23,473	$25,465	$684,736
333	$1,926	$23,539	$25,465	$661,197
334	$1,860	$23,605	$25,465	$637,591
335	$1,793	$23,672	$25,465	$613,920
336	$1,727	$23,738	$25,465	$590,182

第28年供款共

$305,577

第28年利息

$25,073

第28年共還本金

$280,504

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,660	$23,805	$25,465	$566,377
338	$1,593	$23,872	$25,465	$542,505
339	$1,526	$23,939	$25,465	$518,566
340	$1,458	$24,006	$25,465	$494,560
341	$1,391	$24,074	$25,465	$470,486
342	$1,323	$24,141	$25,465	$446,345
343	$1,255	$24,209	$25,465	$422,135
344	$1,187	$24,277	$25,465	$397,858
345	$1,119	$24,346	$25,465	$373,512
346	$1,051	$24,414	$25,465	$349,098
347	$982	$24,483	$25,465	$324,615
348	$913	$24,552	$25,465	$300,063

第29年供款共

$305,577

第29年利息

$15,458

第29年共還本金

$290,119

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$844	$24,621	$25,465	$275,442
350	$775	$24,690	$25,465	$250,752
351	$705	$24,760	$25,465	$225,993
352	$636	$24,829	$25,465	$201,164
353	$566	$24,899	$25,465	$176,265
354	$496	$24,969	$25,465	$151,296
355	$426	$25,039	$25,465	$126,256
356	$355	$25,110	$25,465	$101,147
357	$284	$25,180	$25,465	$75,967
358	$214	$25,251	$25,465	$50,715
359	$143	$25,322	$25,465	$25,393
360	$71	$25,393	$25,465	$0

第30年供款共

$305,577

第30年利息

$5,514

第30年共還本金

$300,063

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$11,737,308

免責聲明

筍盤推介

按揭保險費
info