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$11,770,410

每月供款
$25,057

首期

$2,420,000

總貸款額

$5,580,000

總利息

$3,440,410

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$2,750,000

按月供比率計算

$50,113

置業成本總預算

HK$2,750,000

首期

$2,420,000
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

$50,113

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

獨家

馬鞍山海典灣第01座

thumb_up

**奇豐獨家** 罕有連天台加特高樓底

實

468 呎

@14,957

建

625 呎

@11,200

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$700 萬

實

468 呎

@14,957

建

625 呎

@11,200

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

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

@16,393

local_fire_department 至HIT

售$800 萬

實

488 呎

@16,393

售$800 萬

local_fire_department 至HIT

VR實景

沙田薈蕎 2翼

thumb_up

🍀綠色生活🍀 毛孩之家🦮 [ 覆式連3️⃣9️⃣6️⃣'花園🏡 ]

實

524 呎

@17,137

real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓 pets 愛竉必選

售$898 萬

實

524 呎

@17,137

售$898 萬

real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓 pets 愛竉必選

馬鞍山馬鞍山中心第01座

thumb_up

高層海景三房,罕有放盤

實

642 呎

@13,396

建

848 呎

@10,142

verified 首置必買

售$860 萬

實

642 呎

@13,396

建

848 呎

@10,142

售$860 萬

verified 首置必買

馬鞍山第2A座

thumb_up

東南天宇海

實

670 呎

@12,687

建

881 呎

@9,648

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

售$850 萬

實

670 呎

@12,687

建

881 呎

@9,648

售$850 萬

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

馬鞍山銀湖天峰第07座

thumb_up

銀湖天峰開揚2房

實

564 呎

@14,184

建

739 呎

@10,825

local_fire_department 至HIT

售$800 萬

實

564 呎

@14,184

建

739 呎

@10,825

售$800 萬

local_fire_department 至HIT

VR實景

馬鞍山迎海第02期星灣第19座

thumb_up

迎海第02期星灣高層靚裝筍

實

497 呎

@14,085

pets 愛竉必選

售$700 萬

實

497 呎

@14,085

售$700 萬

pets 愛竉必選

VR實景

沙田銀禧花園銀禧閣

thumb_up

♦️移民急讓 - 還價即成♦️東南【內覆式3房】 .

實

665 呎

@11,128

建

1,094 呎

@6,764

local_fire_department 至HIT vpn_key 有匙即睇 flight_takeoff 移民急讓 pets 愛竉必選

售$740 萬

實

665 呎

@11,128

建

1,094 呎

@6,764

售$740 萬

local_fire_department 至HIT vpn_key 有匙即睇 flight_takeoff 移民急讓 pets 愛竉必選

西貢逸瓏海滙東南 2房1工人房梗廚

thumb_up

逸瓏海滙東南 2房1工人房梗廚

實

598 呎

@15,017

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$898 萬

實

598 呎

@15,017

售$898 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

西貢嘉林別墅

thumb_up

**低密度屋苑式_嘉林別墅連車位~~~又租$22000,又賣$850萬

實

552 呎

@15,036

建

759 呎

@10,935

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

售$830 萬

實

552 呎

@15,036

建

759 呎

@10,935

售$830 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

VR實景

馬鞍山雅典居第10座

thumb_up

有裝修向海, 主人房孤型落地玻璃窗, 3房2廁, 歡迎查詢睇樓

實

775 呎

@10,839

建

943 呎

@8,908

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

售$840 萬

實

775 呎

@10,839

建

943 呎

@8,908

售$840 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

沙田新城市廣場紅棉閣

thumb_up

高層兩房,開揚山景,站頂上蓋,有裝修,交通方便,配套齊全

實

583 呎

@14,202

建

688 呎

@12,035

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 verified 首置必買

售$828 萬

實

583 呎

@14,202

建

688 呎

@12,035

售$828 萬

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 verified 首置必買

利率	15年	20年	25年	30年
1.000	$33,396	$25,662	$21,029	$17,947
1.500	$34,637	$26,926	$22,316	$19,258
2.000	$35,908	$28,228	$23,651	$20,625
2.500	$37,207	$29,569	$25,033	$22,048
3.000	$38,534	$30,947	$26,461	$23,526
3.500	$39,890	$32,362	$27,935	$25,057
4.000	$41,275	$33,814	$29,453	$26,640
4.500	$42,687	$35,302	$31,015	$28,273
5.000	$44,126	$36,826	$32,620	$29,955
5.500	$45,593	$38,384	$34,266	$31,683
6.000	$47,087	$39,977	$35,952	$33,455

每月供款$25,057

年期

30年

貸款金額

$5,580,000

總利息

$3,440,410

總貸款連利息

$9,020,410

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$16,275	$8,782	$25,057	$5,571,218
2	$16,249	$8,807	$25,057	$5,562,411
3	$16,224	$8,833	$25,057	$5,553,578
4	$16,198	$8,859	$25,057	$5,544,719
5	$16,172	$8,885	$25,057	$5,535,835
6	$16,146	$8,911	$25,057	$5,526,924
7	$16,120	$8,936	$25,057	$5,517,988
8	$16,094	$8,963	$25,057	$5,509,025
9	$16,068	$8,989	$25,057	$5,500,036
10	$16,042	$9,015	$25,057	$5,491,021
11	$16,015	$9,041	$25,057	$5,481,980
12	$15,989	$9,068	$25,057	$5,472,913

第1年供款共

$300,680

第1年利息

$193,593

第1年共還本金

$107,087

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$15,963	$9,094	$25,057	$5,463,819
14	$15,936	$9,121	$25,057	$5,454,698
15	$15,910	$9,147	$25,057	$5,445,551
16	$15,883	$9,174	$25,057	$5,436,377
17	$15,856	$9,201	$25,057	$5,427,176
18	$15,829	$9,227	$25,057	$5,417,949
19	$15,802	$9,254	$25,057	$5,408,695
20	$15,775	$9,281	$25,057	$5,399,413
21	$15,748	$9,308	$25,057	$5,390,105
22	$15,721	$9,336	$25,057	$5,380,769
23	$15,694	$9,363	$25,057	$5,371,407
24	$15,667	$9,390	$25,057	$5,362,017

第2年供款共

$300,680

第2年利息

$189,784

第2年共還本金

$110,896

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$15,639	$9,417	$25,057	$5,352,599
26	$15,612	$9,445	$25,057	$5,343,154
27	$15,584	$9,472	$25,057	$5,333,682
28	$15,557	$9,500	$25,057	$5,324,182
29	$15,529	$9,528	$25,057	$5,314,654
30	$15,501	$9,556	$25,057	$5,305,098
31	$15,473	$9,583	$25,057	$5,295,515
32	$15,445	$9,611	$25,057	$5,285,903
33	$15,417	$9,639	$25,057	$5,276,264
34	$15,389	$9,668	$25,057	$5,266,596
35	$15,361	$9,696	$25,057	$5,256,900
36	$15,333	$9,724	$25,057	$5,247,176

第3年供款共

$300,680

第3年利息

$185,840

第3年共還本金

$114,840

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$15,304	$9,752	$25,057	$5,237,424
38	$15,276	$9,781	$25,057	$5,227,643
39	$15,247	$9,809	$25,057	$5,217,833
40	$15,219	$9,838	$25,057	$5,207,995
41	$15,190	$9,867	$25,057	$5,198,129
42	$15,161	$9,895	$25,057	$5,188,233
43	$15,132	$9,924	$25,057	$5,178,309
44	$15,103	$9,953	$25,057	$5,168,356
45	$15,074	$9,982	$25,057	$5,158,373
46	$15,045	$10,011	$25,057	$5,148,362
47	$15,016	$10,041	$25,057	$5,138,321
48	$14,987	$10,070	$25,057	$5,128,251

第4年供款共

$300,680

第4年利息

$181,755

第4年共還本金

$118,925

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$14,957	$10,099	$25,057	$5,118,152
50	$14,928	$10,129	$25,057	$5,108,023
51	$14,898	$10,158	$25,057	$5,097,865
52	$14,869	$10,188	$25,057	$5,087,677
53	$14,839	$10,218	$25,057	$5,077,459
54	$14,809	$10,247	$25,057	$5,067,212
55	$14,779	$10,277	$25,057	$5,056,935
56	$14,749	$10,307	$25,057	$5,046,627
57	$14,719	$10,337	$25,057	$5,036,290
58	$14,689	$10,368	$25,057	$5,025,922
59	$14,659	$10,398	$25,057	$5,015,525
60	$14,629	$10,428	$25,057	$5,005,097

第5年供款共

$300,680

第5年利息

$177,526

第5年共還本金

$123,155

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$14,598	$10,458	$25,057	$4,994,638
62	$14,568	$10,489	$25,057	$4,984,149
63	$14,537	$10,520	$25,057	$4,973,630
64	$14,506	$10,550	$25,057	$4,963,079
65	$14,476	$10,581	$25,057	$4,952,498
66	$14,445	$10,612	$25,057	$4,941,886
67	$14,414	$10,643	$25,057	$4,931,243
68	$14,383	$10,674	$25,057	$4,920,570
69	$14,352	$10,705	$25,057	$4,909,865
70	$14,320	$10,736	$25,057	$4,899,128
71	$14,289	$10,768	$25,057	$4,888,361
72	$14,258	$10,799	$25,057	$4,877,562

第6年供款共

$300,680

第6年利息

$173,145

第6年共還本金

$127,535

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$14,226	$10,830	$25,057	$4,866,731
74	$14,195	$10,862	$25,057	$4,855,869
75	$14,163	$10,894	$25,057	$4,844,975
76	$14,131	$10,926	$25,057	$4,834,050
77	$14,099	$10,957	$25,057	$4,823,093
78	$14,067	$10,989	$25,057	$4,812,103
79	$14,035	$11,021	$25,057	$4,801,082
80	$14,003	$11,054	$25,057	$4,790,028
81	$13,971	$11,086	$25,057	$4,778,943
82	$13,939	$11,118	$25,057	$4,767,824
83	$13,906	$11,151	$25,057	$4,756,674
84	$13,874	$11,183	$25,057	$4,745,491

第7年供款共

$300,680

第7年利息

$168,609

第7年共還本金

$132,071

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$13,841	$11,216	$25,057	$4,734,275
86	$13,808	$11,248	$25,057	$4,723,027
87	$13,775	$11,281	$25,057	$4,711,746
88	$13,743	$11,314	$25,057	$4,700,431
89	$13,710	$11,347	$25,057	$4,689,084
90	$13,676	$11,380	$25,057	$4,677,704
91	$13,643	$11,413	$25,057	$4,666,291
92	$13,610	$11,447	$25,057	$4,654,844
93	$13,577	$11,480	$25,057	$4,643,364
94	$13,543	$11,514	$25,057	$4,631,850
95	$13,510	$11,547	$25,057	$4,620,303
96	$13,476	$11,581	$25,057	$4,608,723

第8年供款共

$300,680

第8年利息

$163,912

第8年共還本金

$136,768

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$13,442	$11,615	$25,057	$4,597,108
98	$13,408	$11,648	$25,057	$4,585,459
99	$13,374	$11,682	$25,057	$4,573,777
100	$13,340	$11,717	$25,057	$4,562,061
101	$13,306	$11,751	$25,057	$4,550,310
102	$13,272	$11,785	$25,057	$4,538,525
103	$13,237	$11,819	$25,057	$4,526,706
104	$13,203	$11,854	$25,057	$4,514,852
105	$13,168	$11,888	$25,057	$4,502,963
106	$13,134	$11,923	$25,057	$4,491,040
107	$13,099	$11,958	$25,057	$4,479,083
108	$13,064	$11,993	$25,057	$4,467,090

第9年供款共

$300,680

第9年利息

$159,048

第9年共還本金

$141,633

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$13,029	$12,028	$25,057	$4,455,062
110	$12,994	$12,063	$25,057	$4,442,999
111	$12,959	$12,098	$25,057	$4,430,901
112	$12,923	$12,133	$25,057	$4,418,768
113	$12,888	$12,169	$25,057	$4,406,600
114	$12,853	$12,204	$25,057	$4,394,395
115	$12,817	$12,240	$25,057	$4,382,156
116	$12,781	$12,275	$25,057	$4,369,880
117	$12,745	$12,311	$25,057	$4,357,569
118	$12,710	$12,347	$25,057	$4,345,222
119	$12,674	$12,383	$25,057	$4,332,839
120	$12,637	$12,419	$25,057	$4,320,420

第10年供款共

$300,680

第10年利息

$154,010

第10年共還本金

$146,670

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$12,601	$12,455	$25,057	$4,307,964
122	$12,565	$12,492	$25,057	$4,295,472
123	$12,528	$12,528	$25,057	$4,282,944
124	$12,492	$12,565	$25,057	$4,270,379
125	$12,455	$12,601	$25,057	$4,257,778
126	$12,419	$12,638	$25,057	$4,245,140
127	$12,382	$12,675	$25,057	$4,232,465
128	$12,345	$12,712	$25,057	$4,219,753
129	$12,308	$12,749	$25,057	$4,207,004
130	$12,270	$12,786	$25,057	$4,194,217
131	$12,233	$12,824	$25,057	$4,181,394
132	$12,196	$12,861	$25,057	$4,168,533

第11年供款共

$300,680

第11年利息

$148,794

第11年共還本金

$151,887

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$12,158	$12,898	$25,057	$4,155,634
134	$12,121	$12,936	$25,057	$4,142,698
135	$12,083	$12,974	$25,057	$4,129,724
136	$12,045	$13,012	$25,057	$4,116,713
137	$12,007	$13,050	$25,057	$4,103,663
138	$11,969	$13,088	$25,057	$4,090,576
139	$11,931	$13,126	$25,057	$4,077,450
140	$11,893	$13,164	$25,057	$4,064,286
141	$11,854	$13,203	$25,057	$4,051,083
142	$11,816	$13,241	$25,057	$4,037,842
143	$11,777	$13,280	$25,057	$4,024,562
144	$11,738	$13,318	$25,057	$4,011,244

第12年供款共

$300,680

第12年利息

$143,391

第12年共還本金

$157,289

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$11,699	$13,357	$25,057	$3,997,887
146	$11,661	$13,396	$25,057	$3,984,491
147	$11,621	$13,435	$25,057	$3,971,055
148	$11,582	$13,474	$25,057	$3,957,581
149	$11,543	$13,514	$25,057	$3,944,067
150	$11,504	$13,553	$25,057	$3,930,514
151	$11,464	$13,593	$25,057	$3,916,921
152	$11,424	$13,632	$25,057	$3,903,289
153	$11,385	$13,672	$25,057	$3,889,617
154	$11,345	$13,712	$25,057	$3,875,905
155	$11,305	$13,752	$25,057	$3,862,153
156	$11,265	$13,792	$25,057	$3,848,361

第13年供款共

$300,680

第13年利息

$137,797

第13年共還本金

$162,883

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$11,224	$13,832	$25,057	$3,834,528
158	$11,184	$13,873	$25,057	$3,820,656
159	$11,144	$13,913	$25,057	$3,806,743
160	$11,103	$13,954	$25,057	$3,792,789
161	$11,062	$13,994	$25,057	$3,778,795
162	$11,021	$14,035	$25,057	$3,764,759
163	$10,981	$14,076	$25,057	$3,750,683
164	$10,939	$14,117	$25,057	$3,736,566
165	$10,898	$14,158	$25,057	$3,722,408
166	$10,857	$14,200	$25,057	$3,708,208
167	$10,816	$14,241	$25,057	$3,693,967
168	$10,774	$14,283	$25,057	$3,679,684

第14年供款共

$300,680

第14年利息

$132,004

第14年共還本金

$168,676

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$10,732	$14,324	$25,057	$3,665,360
170	$10,691	$14,366	$25,057	$3,650,994
171	$10,649	$14,408	$25,057	$3,636,586
172	$10,607	$14,450	$25,057	$3,622,136
173	$10,565	$14,492	$25,057	$3,607,644
174	$10,522	$14,534	$25,057	$3,593,109
175	$10,480	$14,577	$25,057	$3,578,533
176	$10,437	$14,619	$25,057	$3,563,913
177	$10,395	$14,662	$25,057	$3,549,251
178	$10,352	$14,705	$25,057	$3,534,547
179	$10,309	$14,748	$25,057	$3,519,799
180	$10,266	$14,791	$25,057	$3,505,008

第15年供款共

$300,680

第15年利息

$126,005

第15年共還本金

$174,676

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$10,223	$14,834	$25,057	$3,490,175
182	$10,180	$14,877	$25,057	$3,475,298
183	$10,136	$14,920	$25,057	$3,460,377
184	$10,093	$14,964	$25,057	$3,445,413
185	$10,049	$15,008	$25,057	$3,430,406
186	$10,005	$15,051	$25,057	$3,415,354
187	$9,961	$15,095	$25,057	$3,400,259
188	$9,917	$15,139	$25,057	$3,385,120
189	$9,873	$15,183	$25,057	$3,369,937
190	$9,829	$15,228	$25,057	$3,354,709
191	$9,785	$15,272	$25,057	$3,339,437
192	$9,740	$15,317	$25,057	$3,324,120

第16年供款共

$300,680

第16年利息

$119,792

第16年共還本金

$180,888

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$9,695	$15,361	$25,057	$3,308,759
194	$9,651	$15,406	$25,057	$3,293,353
195	$9,606	$15,451	$25,057	$3,277,901
196	$9,561	$15,496	$25,057	$3,262,405
197	$9,515	$15,541	$25,057	$3,246,864
198	$9,470	$15,587	$25,057	$3,231,277
199	$9,425	$15,632	$25,057	$3,215,645
200	$9,379	$15,678	$25,057	$3,199,967
201	$9,333	$15,723	$25,057	$3,184,244
202	$9,287	$15,769	$25,057	$3,168,475
203	$9,241	$15,815	$25,057	$3,152,659
204	$9,195	$15,861	$25,057	$3,136,798

第17年供款共

$300,680

第17年利息

$113,358

第17年共還本金

$187,322

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$9,149	$15,908	$25,057	$3,120,890
206	$9,103	$15,954	$25,057	$3,104,936
207	$9,056	$16,001	$25,057	$3,088,935
208	$9,009	$16,047	$25,057	$3,072,888
209	$8,963	$16,094	$25,057	$3,056,794
210	$8,916	$16,141	$25,057	$3,040,653
211	$8,869	$16,188	$25,057	$3,024,465
212	$8,821	$16,235	$25,057	$3,008,230
213	$8,774	$16,283	$25,057	$2,991,947
214	$8,727	$16,330	$25,057	$2,975,617
215	$8,679	$16,378	$25,057	$2,959,239
216	$8,631	$16,426	$25,057	$2,942,813

第18年供款共

$300,680

第18年利息

$106,696

第18年共還本金

$193,985

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$8,583	$16,473	$25,057	$2,926,340
218	$8,535	$16,522	$25,057	$2,909,818
219	$8,487	$16,570	$25,057	$2,893,249
220	$8,439	$16,618	$25,057	$2,876,630
221	$8,390	$16,667	$25,057	$2,859,964
222	$8,342	$16,715	$25,057	$2,843,249
223	$8,293	$16,764	$25,057	$2,826,485
224	$8,244	$16,813	$25,057	$2,809,672
225	$8,195	$16,862	$25,057	$2,792,810
226	$8,146	$16,911	$25,057	$2,775,899
227	$8,096	$16,960	$25,057	$2,758,939
228	$8,047	$17,010	$25,057	$2,741,929

第19年供款共

$300,680

第19年利息

$99,796

第19年共還本金

$200,884

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$7,997	$17,059	$25,057	$2,724,870
230	$7,948	$17,109	$25,057	$2,707,761
231	$7,898	$17,159	$25,057	$2,690,602
232	$7,848	$17,209	$25,057	$2,673,393
233	$7,797	$17,259	$25,057	$2,656,133
234	$7,747	$17,310	$25,057	$2,638,824
235	$7,697	$17,360	$25,057	$2,621,463
236	$7,646	$17,411	$25,057	$2,604,053
237	$7,595	$17,462	$25,057	$2,586,591
238	$7,544	$17,512	$25,057	$2,569,079
239	$7,493	$17,564	$25,057	$2,551,515
240	$7,442	$17,615	$25,057	$2,533,900

第20年供款共

$300,680

第20年利息

$92,651

第20年共還本金

$208,029

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$7,391	$17,666	$25,057	$2,516,234
242	$7,339	$17,718	$25,057	$2,498,517
243	$7,287	$17,769	$25,057	$2,480,747
244	$7,236	$17,821	$25,057	$2,462,926
245	$7,184	$17,873	$25,057	$2,445,053
246	$7,131	$17,925	$25,057	$2,427,128
247	$7,079	$17,978	$25,057	$2,409,150
248	$7,027	$18,030	$25,057	$2,391,120
249	$6,974	$18,083	$25,057	$2,373,037
250	$6,921	$18,135	$25,057	$2,354,902
251	$6,868	$18,188	$25,057	$2,336,714
252	$6,815	$18,241	$25,057	$2,318,473

第21年供款共

$300,680

第21年利息

$85,252

第21年共還本金

$215,428

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$6,762	$18,294	$25,057	$2,300,178
254	$6,709	$18,348	$25,057	$2,281,830
255	$6,655	$18,401	$25,057	$2,263,429
256	$6,602	$18,455	$25,057	$2,244,974
257	$6,548	$18,509	$25,057	$2,226,465
258	$6,494	$18,563	$25,057	$2,207,902
259	$6,440	$18,617	$25,057	$2,189,285
260	$6,385	$18,671	$25,057	$2,170,614
261	$6,331	$18,726	$25,057	$2,151,888
262	$6,276	$18,780	$25,057	$2,133,108
263	$6,222	$18,835	$25,057	$2,114,273
264	$6,167	$18,890	$25,057	$2,095,383

第22年供款共

$300,680

第22年利息

$77,590

第22年共還本金

$223,090

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$6,112	$18,945	$25,057	$2,076,437
266	$6,056	$19,000	$25,057	$2,057,437
267	$6,001	$19,056	$25,057	$2,038,381
268	$5,945	$19,111	$25,057	$2,019,270
269	$5,890	$19,167	$25,057	$2,000,103
270	$5,834	$19,223	$25,057	$1,980,880
271	$5,778	$19,279	$25,057	$1,961,600
272	$5,721	$19,335	$25,057	$1,942,265
273	$5,665	$19,392	$25,057	$1,922,873
274	$5,608	$19,448	$25,057	$1,903,425
275	$5,552	$19,505	$25,057	$1,883,920
276	$5,495	$19,562	$25,057	$1,864,358

第23年供款共

$300,680

第23年利息

$69,656

第23年共還本金

$231,025

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$5,438	$19,619	$25,057	$1,844,739
278	$5,380	$19,676	$25,057	$1,825,063
279	$5,323	$19,734	$25,057	$1,805,329
280	$5,266	$19,791	$25,057	$1,785,538
281	$5,208	$19,849	$25,057	$1,765,689
282	$5,150	$19,907	$25,057	$1,745,782
283	$5,092	$19,965	$25,057	$1,725,818
284	$5,034	$20,023	$25,057	$1,705,795
285	$4,975	$20,081	$25,057	$1,685,713
286	$4,917	$20,140	$25,057	$1,665,573
287	$4,858	$20,199	$25,057	$1,645,374
288	$4,799	$20,258	$25,057	$1,625,117

第24年供款共

$300,680

第24年利息

$61,439

第24年共還本金

$239,241

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,740	$20,317	$25,057	$1,604,800
290	$4,681	$20,376	$25,057	$1,584,424
291	$4,621	$20,435	$25,057	$1,563,988
292	$4,562	$20,495	$25,057	$1,543,493
293	$4,502	$20,555	$25,057	$1,522,938
294	$4,442	$20,615	$25,057	$1,502,324
295	$4,382	$20,675	$25,057	$1,481,649
296	$4,321	$20,735	$25,057	$1,460,914
297	$4,261	$20,796	$25,057	$1,440,118
298	$4,200	$20,856	$25,057	$1,419,262
299	$4,140	$20,917	$25,057	$1,398,344
300	$4,079	$20,978	$25,057	$1,377,366

第25年供款共

$300,680

第25年利息

$52,930

第25年共還本金

$247,750

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,017	$21,039	$25,057	$1,356,327
302	$3,956	$21,101	$25,057	$1,335,226
303	$3,894	$21,162	$25,057	$1,314,064
304	$3,833	$21,224	$25,057	$1,292,840
305	$3,771	$21,286	$25,057	$1,271,554
306	$3,709	$21,348	$25,057	$1,250,206
307	$3,646	$21,410	$25,057	$1,228,796
308	$3,584	$21,473	$25,057	$1,207,323
309	$3,521	$21,535	$25,057	$1,185,788
310	$3,459	$21,598	$25,057	$1,164,189
311	$3,396	$21,661	$25,057	$1,142,528
312	$3,332	$21,724	$25,057	$1,120,804

第26年供款共

$300,680

第26年利息

$44,118

第26年共還本金

$256,562

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,269	$21,788	$25,057	$1,099,016
314	$3,205	$21,851	$25,057	$1,077,165
315	$3,142	$21,915	$25,057	$1,055,250
316	$3,078	$21,979	$25,057	$1,033,271
317	$3,014	$22,043	$25,057	$1,011,228
318	$2,949	$22,107	$25,057	$989,121
319	$2,885	$22,172	$25,057	$966,949
320	$2,820	$22,236	$25,057	$944,713
321	$2,755	$22,301	$25,057	$922,411
322	$2,690	$22,366	$25,057	$900,045
323	$2,625	$22,432	$25,057	$877,614
324	$2,560	$22,497	$25,057	$855,117

第27年供款共

$300,680

第27年利息

$34,993

第27年共還本金

$265,687

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,494	$22,563	$25,057	$832,554
326	$2,428	$22,628	$25,057	$809,926
327	$2,362	$22,694	$25,057	$787,231
328	$2,296	$22,761	$25,057	$764,471
329	$2,230	$22,827	$25,057	$741,644
330	$2,163	$22,894	$25,057	$718,750
331	$2,096	$22,960	$25,057	$695,790
332	$2,029	$23,027	$25,057	$672,762
333	$1,962	$23,094	$25,057	$649,668
334	$1,895	$23,162	$25,057	$626,506
335	$1,827	$23,229	$25,057	$603,277
336	$1,760	$23,297	$25,057	$579,980

第28年供款共

$300,680

第28年利息

$25,543

第28年共還本金

$275,137

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,692	$23,365	$25,057	$556,614
338	$1,623	$23,433	$25,057	$533,181
339	$1,555	$23,502	$25,057	$509,680
340	$1,487	$23,570	$25,057	$486,109
341	$1,418	$23,639	$25,057	$462,471
342	$1,349	$23,708	$25,057	$438,763
343	$1,280	$23,777	$25,057	$414,986
344	$1,210	$23,846	$25,057	$391,139
345	$1,141	$23,916	$25,057	$367,224
346	$1,071	$23,986	$25,057	$343,238
347	$1,001	$24,056	$25,057	$319,182
348	$931	$24,126	$25,057	$295,057

第29年供款共

$300,680

第29年利息

$15,757

第29年共還本金

$284,923

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$861	$24,196	$25,057	$270,861
350	$790	$24,267	$25,057	$246,594
351	$719	$24,337	$25,057	$222,256
352	$648	$24,408	$25,057	$197,848
353	$577	$24,480	$25,057	$173,368
354	$506	$24,551	$25,057	$148,817
355	$434	$24,623	$25,057	$124,195
356	$362	$24,694	$25,057	$99,500
357	$290	$24,766	$25,057	$74,734
358	$218	$24,839	$25,057	$49,895
359	$146	$24,911	$25,057	$24,984
360	$73	$24,984	$25,057	$0

第30年供款共

$300,680

第30年利息

$5,624

第30年共還本金

$295,057

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$11,770,410

免責聲明

筍盤推介

按揭保險費
info