樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$0

借款月供 $25,210 , 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$11,791,497

每月供款
$25,211

首期

$2,385,800

總貸款額

$5,614,200

總利息

$3,461,497

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$2,715,800

按月供比率計算

$50,421

置業成本總預算

HK$2,715,800

首期

$2,385,800
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

$50,421

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

金豐大廈

thumb_up

高層3房靚裝海景實用呂字廳

實

578 呎

@12,111

建

696 呎

@10,057

local_fire_department 至HIT real_estate_agent 罕有放盤

售$700 萬

實

578 呎

@12,111

建

696 呎

@10,057

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山曉峰灣畔第01座

thumb_up

海景三房@罕有放盤@鄰近馬鐵站@

實

653 呎

@13,783

建

862 呎

@10,441

local_fire_department 至HIT

售$900 萬

實

653 呎

@13,783

建

862 呎

@10,441

售$900 萬

local_fire_department 至HIT

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

馬鞍山海典灣第05座

thumb_up

罕有放盤

實

561 呎

@14,260

建

756 呎

@10,582

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

售$800 萬

實

561 呎

@14,260

建

756 呎

@10,582

售$800 萬

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

粉嶺 ONE INNOVALE 第03期 E座

thumb_up

地下連花園全新裝修

實

405 呎

@18,000

local_fire_department 至HIT real_estate_agent 罕有放盤

售$729 萬

實

405 呎

@18,000

售$729 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山翠擁華庭

thumb_up

馬鞍山翠擁華庭免費村巴。室內外泳池

實

702 呎

@10,684

建

905 呎

@8,287

local_fire_department 至HIT

售$750 萬

實

702 呎

@10,684

建

905 呎

@8,287

售$750 萬

local_fire_department 至HIT

VR實景

沙田聚龍居

thumb_up

精選三房,套換樓推介, 價可再傾

實

736 呎

@10,870

建

975 呎

@8,205

local_offer 低水筍價

售$800 萬

實

736 呎

@10,870

建

975 呎

@8,205

售$800 萬

local_offer 低水筍價

VR實景

沙田翠湖花園

thumb_up

罕有河景3房放售

實

694 呎

@11,643

建

862 呎

@9,374

local_fire_department 至HIT

售$808 萬

實

694 呎

@11,643

建

862 呎

@9,374

售$808 萬

local_fire_department 至HIT

VR實景

沙田文禮閣

thumb_up

^高層開揚^ 鄰近大型購物商埸 ^ 圍方 ^ 有匙即睇!

實

637 呎

@12,402

建

750 呎

@10,533

local_fire_department 至HIT local_offer 低水筍價

售$790 萬

實

637 呎

@12,402

建

750 呎

@10,533

售$790 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山迎海第01期第03座

thumb_up

海景1房+書房

實

512 呎

@13,672

建

642 呎

@10,903

local_fire_department 至HIT real_estate_agent 罕有放盤

售$700 萬

實

512 呎

@13,672

建

642 呎

@10,903

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

VR實景

馬鞍山嵐岸

thumb_up

******(勁減靚海景激筍3房開揚)*****業主移民激減出售

實

814 呎

@10,934

建

1,089 呎

@8,173

local_fire_department 至HIT vpn_key 有匙即睇

售$890 萬

實

814 呎

@10,934

建

1,089 呎

@8,173

售$890 萬

local_fire_department 至HIT vpn_key 有匙即睇

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	$33,601	$25,819	$21,158	$18,057
1.500	$34,850	$27,091	$22,453	$19,376
2.000	$36,128	$28,401	$23,796	$20,751
2.500	$37,435	$29,750	$25,186	$22,183
3.000	$38,771	$31,136	$26,623	$23,670
3.500	$40,135	$32,560	$28,106	$25,210
4.000	$41,528	$34,021	$29,634	$26,803
4.500	$42,948	$35,518	$31,206	$28,446
5.000	$44,397	$37,051	$32,820	$30,138
5.500	$45,873	$38,619	$34,476	$31,877
6.000	$47,376	$40,222	$36,172	$33,660

每月供款$25,211

年期

30年

貸款金額

$5,614,200

總利息

$3,461,497

總貸款連利息

$9,075,697

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$16,375	$8,836	$25,210	$5,605,364
2	$16,349	$8,861	$25,210	$5,596,503
3	$16,323	$8,887	$25,210	$5,587,616
4	$16,297	$8,913	$25,210	$5,578,703
5	$16,271	$8,939	$25,210	$5,569,764
6	$16,245	$8,965	$25,210	$5,560,799
7	$16,219	$8,991	$25,210	$5,551,808
8	$16,193	$9,017	$25,210	$5,542,790
9	$16,166	$9,044	$25,210	$5,533,746
10	$16,140	$9,070	$25,210	$5,524,676
11	$16,114	$9,097	$25,210	$5,515,579
12	$16,087	$9,123	$25,210	$5,506,456

第1年供款共

$302,523

第1年利息

$194,780

第1年共還本金

$107,744

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$16,060	$9,150	$25,210	$5,497,307
14	$16,034	$9,176	$25,210	$5,488,130
15	$16,007	$9,203	$25,210	$5,478,927
16	$15,980	$9,230	$25,210	$5,469,697
17	$15,953	$9,257	$25,210	$5,460,440
18	$15,926	$9,284	$25,210	$5,451,156
19	$15,899	$9,311	$25,210	$5,441,845
20	$15,872	$9,338	$25,210	$5,432,507
21	$15,845	$9,365	$25,210	$5,423,141
22	$15,817	$9,393	$25,210	$5,413,748
23	$15,790	$9,420	$25,210	$5,404,328
24	$15,763	$9,448	$25,210	$5,394,881

第2年供款共

$302,523

第2年利息

$190,947

第2年共還本金

$111,576

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$15,735	$9,475	$25,210	$5,385,405
26	$15,707	$9,503	$25,210	$5,375,902
27	$15,680	$9,531	$25,210	$5,366,372
28	$15,652	$9,558	$25,210	$5,356,814
29	$15,624	$9,586	$25,210	$5,347,227
30	$15,596	$9,614	$25,210	$5,337,613
31	$15,568	$9,642	$25,210	$5,327,971
32	$15,540	$9,670	$25,210	$5,318,301
33	$15,512	$9,699	$25,210	$5,308,602
34	$15,483	$9,727	$25,210	$5,298,875
35	$15,455	$9,755	$25,210	$5,289,120
36	$15,427	$9,784	$25,210	$5,279,336

第3年供款共

$302,523

第3年利息

$186,979

第3年共還本金

$115,544

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$15,398	$9,812	$25,210	$5,269,524
38	$15,369	$9,841	$25,210	$5,259,683
39	$15,341	$9,870	$25,210	$5,249,814
40	$15,312	$9,898	$25,210	$5,239,915
41	$15,283	$9,927	$25,210	$5,229,988
42	$15,254	$9,956	$25,210	$5,220,032
43	$15,225	$9,985	$25,210	$5,210,047
44	$15,196	$10,014	$25,210	$5,200,033
45	$15,167	$10,044	$25,210	$5,189,989
46	$15,137	$10,073	$25,210	$5,179,916
47	$15,108	$10,102	$25,210	$5,169,814
48	$15,079	$10,132	$25,210	$5,159,683

第4年供款共

$302,523

第4年利息

$182,869

第4年共還本金

$119,654

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$15,049	$10,161	$25,210	$5,149,521
50	$15,019	$10,191	$25,210	$5,139,331
51	$14,990	$10,221	$25,210	$5,129,110
52	$14,960	$10,250	$25,210	$5,118,860
53	$14,930	$10,280	$25,210	$5,108,579
54	$14,900	$10,310	$25,210	$5,098,269
55	$14,870	$10,340	$25,210	$5,087,929
56	$14,840	$10,370	$25,210	$5,077,558
57	$14,810	$10,401	$25,210	$5,067,158
58	$14,779	$10,431	$25,210	$5,056,727
59	$14,749	$10,461	$25,210	$5,046,265
60	$14,718	$10,492	$25,210	$5,035,773

第5年供款共

$302,523

第5年利息

$178,614

第5年共還本金

$123,909

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$14,688	$10,523	$25,210	$5,025,250
62	$14,657	$10,553	$25,210	$5,014,697
63	$14,626	$10,584	$25,210	$5,004,113
64	$14,595	$10,615	$25,210	$4,993,498
65	$14,564	$10,646	$25,210	$4,982,852
66	$14,533	$10,677	$25,210	$4,972,175
67	$14,502	$10,708	$25,210	$4,961,467
68	$14,471	$10,739	$25,210	$4,950,728
69	$14,440	$10,771	$25,210	$4,939,957
70	$14,408	$10,802	$25,210	$4,929,155
71	$14,377	$10,834	$25,210	$4,918,322
72	$14,345	$10,865	$25,210	$4,907,456

第6年供款共

$302,523

第6年利息

$174,207

第6年共還本金

$128,317

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$14,313	$10,897	$25,210	$4,896,560
74	$14,282	$10,929	$25,210	$4,885,631
75	$14,250	$10,961	$25,210	$4,874,670
76	$14,218	$10,992	$25,210	$4,863,678
77	$14,186	$11,025	$25,210	$4,852,653
78	$14,154	$11,057	$25,210	$4,841,597
79	$14,121	$11,089	$25,210	$4,830,508
80	$14,089	$11,121	$25,210	$4,819,387
81	$14,057	$11,154	$25,210	$4,808,233
82	$14,024	$11,186	$25,210	$4,797,047
83	$13,991	$11,219	$25,210	$4,785,828
84	$13,959	$11,252	$25,210	$4,774,576

第7年供款共

$302,523

第7年利息

$169,643

第7年共還本金

$132,880

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$13,926	$11,284	$25,210	$4,763,292
86	$13,893	$11,317	$25,210	$4,751,974
87	$13,860	$11,350	$25,210	$4,740,624
88	$13,827	$11,383	$25,210	$4,729,241
89	$13,794	$11,417	$25,210	$4,717,824
90	$13,760	$11,450	$25,210	$4,706,374
91	$13,727	$11,483	$25,210	$4,694,891
92	$13,693	$11,517	$25,210	$4,683,374
93	$13,660	$11,550	$25,210	$4,671,823
94	$13,626	$11,584	$25,210	$4,660,239
95	$13,592	$11,618	$25,210	$4,648,621
96	$13,558	$11,652	$25,210	$4,636,970

第8年供款共

$302,523

第8年利息

$164,917

第8年共還本金

$137,607

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$13,524	$11,686	$25,210	$4,625,284
98	$13,490	$11,720	$25,210	$4,613,564
99	$13,456	$11,754	$25,210	$4,601,810
100	$13,422	$11,788	$25,210	$4,590,022
101	$13,388	$11,823	$25,210	$4,578,199
102	$13,353	$11,857	$25,210	$4,566,342
103	$13,318	$11,892	$25,210	$4,554,450
104	$13,284	$11,926	$25,210	$4,542,523
105	$13,249	$11,961	$25,210	$4,530,562
106	$13,214	$11,996	$25,210	$4,518,566
107	$13,179	$12,031	$25,210	$4,506,535
108	$13,144	$12,066	$25,210	$4,494,469

第9年供款共

$302,523

第9年利息

$160,022

第9年共還本金

$142,501

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$13,109	$12,101	$25,210	$4,482,367
110	$13,074	$12,137	$25,210	$4,470,231
111	$13,038	$12,172	$25,210	$4,458,059
112	$13,003	$12,208	$25,210	$4,445,851
113	$12,967	$12,243	$25,210	$4,433,608
114	$12,931	$12,279	$25,210	$4,421,329
115	$12,896	$12,315	$25,210	$4,409,014
116	$12,860	$12,351	$25,210	$4,396,663
117	$12,824	$12,387	$25,210	$4,384,277
118	$12,787	$12,423	$25,210	$4,371,854
119	$12,751	$12,459	$25,210	$4,359,395
120	$12,715	$12,495	$25,210	$4,346,900

第10年供款共

$302,523

第10年利息

$154,954

第10年共還本金

$147,569

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$12,678	$12,532	$25,210	$4,334,368
122	$12,642	$12,568	$25,210	$4,321,799
123	$12,605	$12,605	$25,210	$4,309,194
124	$12,568	$12,642	$25,210	$4,296,553
125	$12,532	$12,679	$25,210	$4,283,874
126	$12,495	$12,716	$25,210	$4,271,158
127	$12,458	$12,753	$25,210	$4,258,406
128	$12,420	$12,790	$25,210	$4,245,616
129	$12,383	$12,827	$25,210	$4,232,789
130	$12,346	$12,865	$25,210	$4,219,924
131	$12,308	$12,902	$25,210	$4,207,022
132	$12,270	$12,940	$25,210	$4,194,082

第11年供款共

$302,523

第11年利息

$149,706

第11年共還本金

$152,818

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$12,233	$12,978	$25,210	$4,181,104
134	$12,195	$13,015	$25,210	$4,168,089
135	$12,157	$13,053	$25,210	$4,155,036
136	$12,119	$13,091	$25,210	$4,141,944
137	$12,081	$13,130	$25,210	$4,128,815
138	$12,042	$13,168	$25,210	$4,115,647
139	$12,004	$13,206	$25,210	$4,102,440
140	$11,965	$13,245	$25,210	$4,089,196
141	$11,927	$13,283	$25,210	$4,075,912
142	$11,888	$13,322	$25,210	$4,062,590
143	$11,849	$13,361	$25,210	$4,049,229
144	$11,810	$13,400	$25,210	$4,035,829

第12年供款共

$302,523

第12年利息

$144,270

第12年共還本金

$158,253

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$11,771	$13,439	$25,210	$4,022,390
146	$11,732	$13,478	$25,210	$4,008,912
147	$11,693	$13,518	$25,210	$3,995,394
148	$11,653	$13,557	$25,210	$3,981,837
149	$11,614	$13,597	$25,210	$3,968,240
150	$11,574	$13,636	$25,210	$3,954,604
151	$11,534	$13,676	$25,210	$3,940,928
152	$11,494	$13,716	$25,210	$3,927,212
153	$11,454	$13,756	$25,210	$3,913,456
154	$11,414	$13,796	$25,210	$3,899,660
155	$11,374	$13,836	$25,210	$3,885,824
156	$11,334	$13,877	$25,210	$3,871,947

第13年供款共

$302,523

第13年利息

$138,642

第13年共還本金

$163,882

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$11,293	$13,917	$25,210	$3,858,030
158	$11,253	$13,958	$25,210	$3,844,073
159	$11,212	$13,998	$25,210	$3,830,074
160	$11,171	$14,039	$25,210	$3,816,035
161	$11,130	$14,080	$25,210	$3,801,955
162	$11,089	$14,121	$25,210	$3,787,834
163	$11,048	$14,162	$25,210	$3,773,671
164	$11,007	$14,204	$25,210	$3,759,468
165	$10,965	$14,245	$25,210	$3,745,222
166	$10,924	$14,287	$25,210	$3,730,936
167	$10,882	$14,328	$25,210	$3,716,607
168	$10,840	$14,370	$25,210	$3,702,237

第14年供款共

$302,523

第14年利息

$132,813

第14年共還本金

$169,710

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$10,798	$14,412	$25,210	$3,687,825
170	$10,756	$14,454	$25,210	$3,673,371
171	$10,714	$14,496	$25,210	$3,658,875
172	$10,672	$14,539	$25,210	$3,644,336
173	$10,629	$14,581	$25,210	$3,629,755
174	$10,587	$14,623	$25,210	$3,615,132
175	$10,544	$14,666	$25,210	$3,600,466
176	$10,501	$14,709	$25,210	$3,585,757
177	$10,458	$14,752	$25,210	$3,571,005
178	$10,415	$14,795	$25,210	$3,556,210
179	$10,372	$14,838	$25,210	$3,541,372
180	$10,329	$14,881	$25,210	$3,526,491

第15年供款共

$302,523

第15年利息

$126,777

第15年共還本金

$175,746

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$10,286	$14,925	$25,210	$3,511,566
182	$10,242	$14,968	$25,210	$3,496,598
183	$10,198	$15,012	$25,210	$3,481,586
184	$10,155	$15,056	$25,210	$3,466,530
185	$10,111	$15,100	$25,210	$3,451,431
186	$10,067	$15,144	$25,210	$3,436,287
187	$10,023	$15,188	$25,210	$3,421,099
188	$9,978	$15,232	$25,210	$3,405,867
189	$9,934	$15,276	$25,210	$3,390,591
190	$9,889	$15,321	$25,210	$3,375,270
191	$9,845	$15,366	$25,210	$3,359,904
192	$9,800	$15,411	$25,210	$3,344,494

第16年供款共

$302,523

第16年利息

$120,526

第16年共還本金

$181,997

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$9,755	$15,455	$25,210	$3,329,038
194	$9,710	$15,501	$25,210	$3,313,538
195	$9,664	$15,546	$25,210	$3,297,992
196	$9,619	$15,591	$25,210	$3,282,401
197	$9,574	$15,637	$25,210	$3,266,764
198	$9,528	$15,682	$25,210	$3,251,082
199	$9,482	$15,728	$25,210	$3,235,354
200	$9,436	$15,774	$25,210	$3,219,580
201	$9,390	$15,820	$25,210	$3,203,760
202	$9,344	$15,866	$25,210	$3,187,894
203	$9,298	$15,912	$25,210	$3,171,982
204	$9,252	$15,959	$25,210	$3,156,023

第17年供款共

$302,523

第17年利息

$114,053

第17年共還本金

$188,470

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$9,205	$16,005	$25,210	$3,140,018
206	$9,158	$16,052	$25,210	$3,123,966
207	$9,112	$16,099	$25,210	$3,107,868
208	$9,065	$16,146	$25,210	$3,091,722
209	$9,018	$16,193	$25,210	$3,075,529
210	$8,970	$16,240	$25,210	$3,059,289
211	$8,923	$16,287	$25,210	$3,043,002
212	$8,875	$16,335	$25,210	$3,026,667
213	$8,828	$16,382	$25,210	$3,010,285
214	$8,780	$16,430	$25,210	$2,993,854
215	$8,732	$16,478	$25,210	$2,977,376
216	$8,684	$16,526	$25,210	$2,960,850

第18年供款共

$302,523

第18年利息

$107,350

第18年共還本金

$195,174

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$8,636	$16,574	$25,210	$2,944,275
218	$8,587	$16,623	$25,210	$2,927,653
219	$8,539	$16,671	$25,210	$2,910,981
220	$8,490	$16,720	$25,210	$2,894,261
221	$8,442	$16,769	$25,210	$2,877,493
222	$8,393	$16,818	$25,210	$2,860,675
223	$8,344	$16,867	$25,210	$2,843,809
224	$8,294	$16,916	$25,210	$2,826,893
225	$8,245	$16,965	$25,210	$2,809,928
226	$8,196	$17,015	$25,210	$2,792,913
227	$8,146	$17,064	$25,210	$2,775,849
228	$8,096	$17,114	$25,210	$2,758,735

第19年供款共

$302,523

第19年利息

$100,408

第19年共還本金

$202,115

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$8,046	$17,164	$25,210	$2,741,571
230	$7,996	$17,214	$25,210	$2,724,357
231	$7,946	$17,264	$25,210	$2,707,092
232	$7,896	$17,315	$25,210	$2,689,778
233	$7,845	$17,365	$25,210	$2,672,413
234	$7,795	$17,416	$25,210	$2,654,997
235	$7,744	$17,467	$25,210	$2,637,530
236	$7,693	$17,517	$25,210	$2,620,013
237	$7,642	$17,569	$25,210	$2,602,444
238	$7,590	$17,620	$25,210	$2,584,825
239	$7,539	$17,671	$25,210	$2,567,153
240	$7,488	$17,723	$25,210	$2,549,431

第20年供款共

$302,523

第20年利息

$93,219

第20年共還本金

$209,304

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$7,436	$17,774	$25,210	$2,531,656
242	$7,384	$17,826	$25,210	$2,513,830
243	$7,332	$17,878	$25,210	$2,495,952
244	$7,280	$17,930	$25,210	$2,478,021
245	$7,228	$17,983	$25,210	$2,460,039
246	$7,175	$18,035	$25,210	$2,442,003
247	$7,123	$18,088	$25,210	$2,423,916
248	$7,070	$18,141	$25,210	$2,405,775
249	$7,017	$18,193	$25,210	$2,387,582
250	$6,964	$18,246	$25,210	$2,369,335
251	$6,911	$18,300	$25,210	$2,351,036
252	$6,857	$18,353	$25,210	$2,332,683

第21年供款共

$302,523

第21年利息

$85,775

第21年共還本金

$216,748

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$6,804	$18,407	$25,210	$2,314,276
254	$6,750	$18,460	$25,210	$2,295,816
255	$6,696	$18,514	$25,210	$2,277,301
256	$6,642	$18,568	$25,210	$2,258,733
257	$6,588	$18,622	$25,210	$2,240,111
258	$6,534	$18,677	$25,210	$2,221,434
259	$6,479	$18,731	$25,210	$2,202,703
260	$6,425	$18,786	$25,210	$2,183,918
261	$6,370	$18,841	$25,210	$2,165,077
262	$6,315	$18,895	$25,210	$2,146,182
263	$6,260	$18,951	$25,210	$2,127,231
264	$6,204	$19,006	$25,210	$2,108,225

第22年供款共

$302,523

第22年利息

$78,066

第22年共還本金

$224,457

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$6,149	$19,061	$25,210	$2,089,164
266	$6,093	$19,117	$25,210	$2,070,047
267	$6,038	$19,173	$25,210	$2,050,874
268	$5,982	$19,229	$25,210	$2,031,646
269	$5,926	$19,285	$25,210	$2,012,361
270	$5,869	$19,341	$25,210	$1,993,020
271	$5,813	$19,397	$25,210	$1,973,623
272	$5,756	$19,454	$25,210	$1,954,169
273	$5,700	$19,511	$25,210	$1,934,659
274	$5,643	$19,568	$25,210	$1,915,091
275	$5,586	$19,625	$25,210	$1,895,467
276	$5,528	$19,682	$25,210	$1,875,785

第23年供款共

$302,523

第23年利息

$70,083

第23年共還本金

$232,441

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$5,471	$19,739	$25,210	$1,856,046
278	$5,413	$19,797	$25,210	$1,836,249
279	$5,356	$19,855	$25,210	$1,816,394
280	$5,298	$19,912	$25,210	$1,796,482
281	$5,240	$19,971	$25,210	$1,776,511
282	$5,181	$20,029	$25,210	$1,756,482
283	$5,123	$20,087	$25,210	$1,736,395
284	$5,064	$20,146	$25,210	$1,716,249
285	$5,006	$20,205	$25,210	$1,696,045
286	$4,947	$20,263	$25,210	$1,675,781
287	$4,888	$20,323	$25,210	$1,655,459
288	$4,828	$20,382	$25,210	$1,635,077

第24年供款共

$302,523

第24年利息

$61,815

第24年共還本金

$240,708

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,769	$20,441	$25,210	$1,614,636
290	$4,709	$20,501	$25,210	$1,594,135
291	$4,650	$20,561	$25,210	$1,573,574
292	$4,590	$20,621	$25,210	$1,552,953
293	$4,529	$20,681	$25,210	$1,532,273
294	$4,469	$20,741	$25,210	$1,511,531
295	$4,409	$20,802	$25,210	$1,490,730
296	$4,348	$20,862	$25,210	$1,469,868
297	$4,287	$20,923	$25,210	$1,448,944
298	$4,226	$20,984	$25,210	$1,427,960
299	$4,165	$21,045	$25,210	$1,406,915
300	$4,104	$21,107	$25,210	$1,385,808

第25年供款共

$302,523

第25年利息

$53,254

第25年共還本金

$249,269

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,042	$21,168	$25,210	$1,364,640
302	$3,980	$21,230	$25,210	$1,343,410
303	$3,918	$21,292	$25,210	$1,322,118
304	$3,856	$21,354	$25,210	$1,300,764
305	$3,794	$21,416	$25,210	$1,279,347
306	$3,731	$21,479	$25,210	$1,257,868
307	$3,669	$21,541	$25,210	$1,236,327
308	$3,606	$21,604	$25,210	$1,214,723
309	$3,543	$21,667	$25,210	$1,193,055
310	$3,480	$21,731	$25,210	$1,171,325
311	$3,416	$21,794	$25,210	$1,149,531
312	$3,353	$21,857	$25,210	$1,127,673

第26年供款共

$302,523

第26年利息

$44,389

第26年共還本金

$258,135

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,289	$21,921	$25,210	$1,105,752
314	$3,225	$21,985	$25,210	$1,083,767
315	$3,161	$22,049	$25,210	$1,061,718
316	$3,097	$22,114	$25,210	$1,039,604
317	$3,032	$22,178	$25,210	$1,017,426
318	$2,967	$22,243	$25,210	$995,183
319	$2,903	$22,308	$25,210	$972,876
320	$2,838	$22,373	$25,210	$950,503
321	$2,772	$22,438	$25,210	$928,065
322	$2,707	$22,503	$25,210	$905,562
323	$2,641	$22,569	$25,210	$882,992
324	$2,575	$22,635	$25,210	$860,358

第27年供款共

$302,523

第27年利息

$35,207

第27年共還本金

$267,316

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,509	$22,701	$25,210	$837,657
326	$2,443	$22,767	$25,210	$814,890
327	$2,377	$22,834	$25,210	$792,056
328	$2,310	$22,900	$25,210	$769,156
329	$2,243	$22,967	$25,210	$746,189
330	$2,176	$23,034	$25,210	$723,155
331	$2,109	$23,101	$25,210	$700,054
332	$2,042	$23,168	$25,210	$676,886
333	$1,974	$23,236	$25,210	$653,650
334	$1,906	$23,304	$25,210	$630,346
335	$1,839	$23,372	$25,210	$606,974
336	$1,770	$23,440	$25,210	$583,534

第28年供款共

$302,523

第28年利息

$25,700

第28年共還本金

$276,823

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,702	$23,508	$25,210	$560,026
338	$1,633	$23,577	$25,210	$536,449
339	$1,565	$23,646	$25,210	$512,803
340	$1,496	$23,715	$25,210	$489,089
341	$1,427	$23,784	$25,210	$465,305
342	$1,357	$23,853	$25,210	$441,452
343	$1,288	$23,923	$25,210	$417,529
344	$1,218	$23,992	$25,210	$393,537
345	$1,148	$24,062	$25,210	$369,474
346	$1,078	$24,133	$25,210	$345,342
347	$1,007	$24,203	$25,210	$321,139
348	$937	$24,274	$25,210	$296,865

第29年供款共

$302,523

第29年利息

$15,854

第29年共還本金

$286,669

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$866	$24,344	$25,210	$272,521
350	$795	$24,415	$25,210	$248,105
351	$724	$24,487	$25,210	$223,619
352	$652	$24,558	$25,210	$199,061
353	$581	$24,630	$25,210	$174,431
354	$509	$24,702	$25,210	$149,729
355	$437	$24,774	$25,210	$124,956
356	$364	$24,846	$25,210	$100,110
357	$292	$24,918	$25,210	$75,192
358	$219	$24,991	$25,210	$50,201
359	$146	$25,064	$25,210	$25,137
360	$73	$25,137	$25,210	$0

第30年供款共

$302,523

第30年利息

$5,658

第30年共還本金

$296,865

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$11,791,497

免責聲明

筍盤推介

按揭保險費
info