樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$0

借款月供 $25,727 , 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$11,950,436

每月供款
$25,727

首期

$2,358,800

總貸款額

$5,641,200

總利息

$3,620,436

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$2,688,800

按月供比率計算

$51,454

置業成本總預算

HK$2,688,800

首期

$2,358,800
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

$51,454

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

沙田玖瓏山

thumb_up

玖瓏山東北靚園景^玖瓏山專組歡迎查詢

實

657 呎

@12,177

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

657 呎

@12,177

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

馬鞍山新港城

thumb_up

新港城4期靚裝三房另書房開房廚房

實

551 呎

@12,795

建

744 呎

@9,476

local_offer 低水筍價 transfer_within_a_station 人才必選

售$705 萬

實

551 呎

@12,795

建

744 呎

@9,476

售$705 萬

local_offer 低水筍價 transfer_within_a_station 人才必選

西貢逸瓏園第

thumb_up

**~西貢市中心逸瓏園靚積大積高樓底有露台~**

實

666 呎

@12,733

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

售$848 萬

實

666 呎

@12,733

售$848 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

馬鞍山 SILVERSANDS 第05B座

thumb_up

2房, 2廳東南 SILVERSANDS

實

455 呎

@18,681

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 price_change 蝕讓盤

售$850 萬

實

455 呎

@18,681

售$850 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 price_change 蝕讓盤

馬鞍山曉峰灣畔第03座

thumb_up

高層露台三房套，業主誠意出售價錢好商議

實

684 呎

@11,404

建

901 呎

@8,657

local_fire_department 至HIT

售$780 萬

實

684 呎

@11,404

建

901 呎

@8,657

售$780 萬

local_fire_department 至HIT

馬鞍山泓碧第03座

thumb_up

罕有两房高層海景

實

498 呎

@15,663

local_fire_department 至HIT directions_run 日內即走 flight_takeoff 移民急讓 price_change 蝕讓盤

售$780 萬

實

498 呎

@15,663

售$780 萬

local_fire_department 至HIT directions_run 日內即走 flight_takeoff 移民急讓 price_change 蝕讓盤

VR實景

馬鞍山聽濤雅苑

thumb_up

換樓良機高層開揚三房(主套)連工人房

實

733 呎

@11,187

建

906 呎

@9,051

local_offer 低水筍價

售$820 萬

實

733 呎

@11,187

建

906 呎

@9,051

售$820 萬

local_offer 低水筍價

馬鞍山嘉華星濤灣

thumb_up

市場罕有@頭牌，海景大兩房

實

538 呎

@13,011

建

736 呎

@9,511

hotel_class 樓王

售$700 萬

實

538 呎

@13,011

建

736 呎

@9,511

售$700 萬

hotel_class 樓王

清水灣 HENG MEI DENG

thumb_up

Spacious Village House

建

700 呎

@10,714

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$750 萬

建

700 呎

@10,714

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

馬鞍山天宇海第2B座

thumb_up

天宇海第2B座

實

666 呎

@12,583

建

878 呎

@9,544

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

售$838 萬

實

666 呎

@12,583

建

878 呎

@9,544

售$838 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

馬鞍山迎海第03期星灣御第22座

thumb_up

迎海兩房筍盤可以另加車位

實

512 呎

@15,234

local_fire_department 至HIT

售$780 萬

實

512 呎

@15,234

售$780 萬

local_fire_department 至HIT

沙田愉景花園

thumb_up

罕有❤️連平台🏕️❤️方正寬敞2️⃣房.

實

579 呎

@15,199

建

715 呎

@12,308

real_estate_agent 罕有放盤 hotel_class 樓王 flight_takeoff 移民急讓 transfer_within_a_station 人才必選

售$880 萬

實

579 呎

@15,199

建

715 呎

@12,308

售$880 萬

real_estate_agent 罕有放盤 hotel_class 樓王 flight_takeoff 移民急讓 transfer_within_a_station 人才必選

利率	15年	20年	25年	30年
1.000	$33,762	$25,944	$21,260	$18,144
1.500	$35,017	$27,221	$22,561	$19,469
2.000	$36,302	$28,538	$23,910	$20,851
2.500	$37,615	$29,893	$25,307	$22,290
3.000	$38,957	$31,286	$26,751	$23,784
3.500	$40,328	$32,717	$28,241	$25,332
3.625	$40,675	$33,080	$28,621	$25,727
4.000	$41,727	$34,185	$29,776	$26,932
4.500	$43,155	$35,689	$31,356	$28,583
5.000	$44,610	$37,229	$32,978	$30,283
5.500	$46,093	$38,805	$34,642	$32,030
6.000	$47,604	$40,415	$36,346	$33,822

每月供款$25,727

年期

30年

貸款金額

$5,641,200

總利息

$3,620,436

總貸款連利息

$9,261,636

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$17,041	$8,686	$25,727	$5,632,514
2	$17,015	$8,712	$25,727	$5,623,802
3	$16,989	$8,738	$25,727	$5,615,064
4	$16,962	$8,765	$25,727	$5,606,300
5	$16,936	$8,791	$25,727	$5,597,509
6	$16,909	$8,818	$25,727	$5,588,691
7	$16,883	$8,844	$25,727	$5,579,847
8	$16,856	$8,871	$25,727	$5,570,976
9	$16,829	$8,898	$25,727	$5,562,078
10	$16,802	$8,925	$25,727	$5,553,153
11	$16,775	$8,952	$25,727	$5,544,202
12	$16,748	$8,979	$25,727	$5,535,223

第1年供款共

$308,721

第1年利息

$202,744

第1年共還本金

$105,977

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$16,721	$9,006	$25,727	$5,526,217
14	$16,694	$9,033	$25,727	$5,517,184
15	$16,666	$9,060	$25,727	$5,508,124
16	$16,639	$9,088	$25,727	$5,499,036
17	$16,612	$9,115	$25,727	$5,489,921
18	$16,584	$9,143	$25,727	$5,480,779
19	$16,557	$9,170	$25,727	$5,471,608
20	$16,529	$9,198	$25,727	$5,462,410
21	$16,501	$9,226	$25,727	$5,453,185
22	$16,473	$9,254	$25,727	$5,443,931
23	$16,445	$9,282	$25,727	$5,434,650
24	$16,417	$9,310	$25,727	$5,425,340

第2年供款共

$308,721

第2年利息

$198,838

第2年共還本金

$109,883

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$16,389	$9,338	$25,727	$5,416,002
26	$16,361	$9,366	$25,727	$5,406,636
27	$16,333	$9,394	$25,727	$5,397,242
28	$16,304	$9,423	$25,727	$5,387,820
29	$16,276	$9,451	$25,727	$5,378,368
30	$16,247	$9,480	$25,727	$5,368,889
31	$16,219	$9,508	$25,727	$5,359,381
32	$16,190	$9,537	$25,727	$5,349,844
33	$16,161	$9,566	$25,727	$5,340,278
34	$16,132	$9,595	$25,727	$5,330,683
35	$16,103	$9,624	$25,727	$5,321,059
36	$16,074	$9,653	$25,727	$5,311,407

第3年供款共

$308,721

第3年利息

$194,788

第3年共還本金

$113,933

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$16,045	$9,682	$25,727	$5,301,725
38	$16,016	$9,711	$25,727	$5,292,014
39	$15,986	$9,740	$25,727	$5,282,273
40	$15,957	$9,770	$25,727	$5,272,503
41	$15,927	$9,799	$25,727	$5,262,704
42	$15,898	$9,829	$25,727	$5,252,875
43	$15,868	$9,859	$25,727	$5,243,016
44	$15,838	$9,888	$25,727	$5,233,128
45	$15,808	$9,918	$25,727	$5,223,209
46	$15,778	$9,948	$25,727	$5,213,261
47	$15,748	$9,978	$25,727	$5,203,283
48	$15,718	$10,009	$25,727	$5,193,274

第4年供款共

$308,721

第4年利息

$190,589

第4年共還本金

$118,133

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$15,688	$10,039	$25,727	$5,183,235
50	$15,658	$10,069	$25,727	$5,173,166
51	$15,627	$10,099	$25,727	$5,163,067
52	$15,597	$10,130	$25,727	$5,152,937
53	$15,566	$10,161	$25,727	$5,142,776
54	$15,535	$10,191	$25,727	$5,132,585
55	$15,505	$10,222	$25,727	$5,122,363
56	$15,474	$10,253	$25,727	$5,112,110
57	$15,443	$10,284	$25,727	$5,101,826
58	$15,412	$10,315	$25,727	$5,091,511
59	$15,381	$10,346	$25,727	$5,081,165
60	$15,349	$10,377	$25,727	$5,070,787

第5年供款共

$308,721

第5年利息

$186,234

第5年共還本金

$122,487

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$15,318	$10,409	$25,727	$5,060,379
62	$15,287	$10,440	$25,727	$5,049,938
63	$15,255	$10,472	$25,727	$5,039,467
64	$15,223	$10,503	$25,727	$5,028,963
65	$15,192	$10,535	$25,727	$5,018,428
66	$15,160	$10,567	$25,727	$5,007,861
67	$15,128	$10,599	$25,727	$4,997,262
68	$15,096	$10,631	$25,727	$4,986,632
69	$15,064	$10,663	$25,727	$4,975,969
70	$15,032	$10,695	$25,727	$4,965,273
71	$14,999	$10,728	$25,727	$4,954,546
72	$14,967	$10,760	$25,727	$4,943,786

第6年供款共

$308,721

第6年利息

$181,720

第6年共還本金

$127,001

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$14,934	$10,792	$25,727	$4,932,994
74	$14,902	$10,825	$25,727	$4,922,169
75	$14,869	$10,858	$25,727	$4,911,311
76	$14,836	$10,891	$25,727	$4,900,420
77	$14,803	$10,923	$25,727	$4,889,497
78	$14,770	$10,956	$25,727	$4,878,540
79	$14,737	$10,990	$25,727	$4,867,551
80	$14,704	$11,023	$25,727	$4,856,528
81	$14,671	$11,056	$25,727	$4,845,472
82	$14,637	$11,089	$25,727	$4,834,383
83	$14,604	$11,123	$25,727	$4,823,260
84	$14,570	$11,157	$25,727	$4,812,103

第7年供款共

$308,721

第7年利息

$177,039

第7年共還本金

$131,683

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$14,537	$11,190	$25,727	$4,800,913
86	$14,503	$11,224	$25,727	$4,789,689
87	$14,469	$11,258	$25,727	$4,778,431
88	$14,435	$11,292	$25,727	$4,767,139
89	$14,401	$11,326	$25,727	$4,755,813
90	$14,367	$11,360	$25,727	$4,744,453
91	$14,332	$11,395	$25,727	$4,733,059
92	$14,298	$11,429	$25,727	$4,721,630
93	$14,263	$11,464	$25,727	$4,710,166
94	$14,229	$11,498	$25,727	$4,698,668
95	$14,194	$11,533	$25,727	$4,687,135
96	$14,159	$11,568	$25,727	$4,675,567

第8年供款共

$308,721

第8年利息

$172,185

第8年共還本金

$136,536

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$14,124	$11,603	$25,727	$4,663,965
98	$14,089	$11,638	$25,727	$4,652,327
99	$14,054	$11,673	$25,727	$4,640,654
100	$14,019	$11,708	$25,727	$4,628,946
101	$13,983	$11,743	$25,727	$4,617,203
102	$13,948	$11,779	$25,727	$4,605,424
103	$13,912	$11,815	$25,727	$4,593,609
104	$13,877	$11,850	$25,727	$4,581,759
105	$13,841	$11,886	$25,727	$4,569,873
106	$13,805	$11,922	$25,727	$4,557,951
107	$13,769	$11,958	$25,727	$4,545,993
108	$13,733	$11,994	$25,727	$4,533,999

第9年供款共

$308,721

第9年利息

$167,153

第9年共還本金

$141,569

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$13,696	$12,030	$25,727	$4,521,968
110	$13,660	$12,067	$25,727	$4,509,902
111	$13,624	$12,103	$25,727	$4,497,799
112	$13,587	$12,140	$25,727	$4,485,659
113	$13,550	$12,176	$25,727	$4,473,483
114	$13,514	$12,213	$25,727	$4,461,270
115	$13,477	$12,250	$25,727	$4,449,020
116	$13,440	$12,287	$25,727	$4,436,733
117	$13,403	$12,324	$25,727	$4,424,408
118	$13,365	$12,361	$25,727	$4,412,047
119	$13,328	$12,399	$25,727	$4,399,648
120	$13,291	$12,436	$25,727	$4,387,212

第10年供款共

$308,721

第10年利息

$161,935

第10年共還本金

$146,787

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$13,253	$12,474	$25,727	$4,374,738
122	$13,215	$12,511	$25,727	$4,362,227
123	$13,178	$12,549	$25,727	$4,349,678
124	$13,140	$12,587	$25,727	$4,337,091
125	$13,102	$12,625	$25,727	$4,324,466
126	$13,063	$12,663	$25,727	$4,311,802
127	$13,025	$12,702	$25,727	$4,299,101
128	$12,987	$12,740	$25,727	$4,286,361
129	$12,948	$12,778	$25,727	$4,273,582
130	$12,910	$12,817	$25,727	$4,260,765
131	$12,871	$12,856	$25,727	$4,247,910
132	$12,832	$12,895	$25,727	$4,235,015

第11年供款共

$308,721

第11年利息

$156,524

第11年共還本金

$152,197

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$12,793	$12,933	$25,727	$4,222,082
134	$12,754	$12,973	$25,727	$4,209,109
135	$12,715	$13,012	$25,727	$4,196,097
136	$12,676	$13,051	$25,727	$4,183,046
137	$12,636	$13,090	$25,727	$4,169,956
138	$12,597	$13,130	$25,727	$4,156,826
139	$12,557	$13,170	$25,727	$4,143,656
140	$12,517	$13,209	$25,727	$4,130,447
141	$12,477	$13,249	$25,727	$4,117,197
142	$12,437	$13,289	$25,727	$4,103,908
143	$12,397	$13,330	$25,727	$4,090,578
144	$12,357	$13,370	$25,727	$4,077,209

第12年供款共

$308,721

第12年利息

$150,915

第12年共還本金

$157,807

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$12,317	$13,410	$25,727	$4,063,798
146	$12,276	$13,451	$25,727	$4,050,348
147	$12,235	$13,491	$25,727	$4,036,856
148	$12,195	$13,532	$25,727	$4,023,324
149	$12,154	$13,573	$25,727	$4,009,751
150	$12,113	$13,614	$25,727	$3,996,137
151	$12,072	$13,655	$25,727	$3,982,482
152	$12,030	$13,696	$25,727	$3,968,786
153	$11,989	$13,738	$25,727	$3,955,048
154	$11,948	$13,779	$25,727	$3,941,269
155	$11,906	$13,821	$25,727	$3,927,448
156	$11,864	$13,863	$25,727	$3,913,585

第13年供款共

$308,721

第13年利息

$145,098

第13年共還本金

$163,623

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$11,822	$13,904	$25,727	$3,899,681
158	$11,780	$13,946	$25,727	$3,885,734
159	$11,738	$13,989	$25,727	$3,871,746
160	$11,696	$14,031	$25,727	$3,857,715
161	$11,654	$14,073	$25,727	$3,843,642
162	$11,611	$14,116	$25,727	$3,829,526
163	$11,568	$14,158	$25,727	$3,815,368
164	$11,526	$14,201	$25,727	$3,801,166
165	$11,483	$14,244	$25,727	$3,786,922
166	$11,440	$14,287	$25,727	$3,772,635
167	$11,397	$14,330	$25,727	$3,758,305
168	$11,353	$14,374	$25,727	$3,743,931

第14年供款共

$308,721

第14年利息

$139,067

第14年共還本金

$169,654

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$11,310	$14,417	$25,727	$3,729,514
170	$11,266	$14,461	$25,727	$3,715,054
171	$11,223	$14,504	$25,727	$3,700,550
172	$11,179	$14,548	$25,727	$3,686,002
173	$11,135	$14,592	$25,727	$3,671,410
174	$11,091	$14,636	$25,727	$3,656,774
175	$11,047	$14,680	$25,727	$3,642,093
176	$11,002	$14,725	$25,727	$3,627,369
177	$10,958	$14,769	$25,727	$3,612,600
178	$10,913	$14,814	$25,727	$3,597,786
179	$10,868	$14,858	$25,727	$3,582,928
180	$10,823	$14,903	$25,727	$3,568,024

第15年供款共

$308,721

第15年利息

$132,814

第15年共還本金

$175,907

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$10,778	$14,948	$25,727	$3,553,076
182	$10,733	$14,994	$25,727	$3,538,082
183	$10,688	$15,039	$25,727	$3,523,044
184	$10,643	$15,084	$25,727	$3,507,959
185	$10,597	$15,130	$25,727	$3,492,829
186	$10,551	$15,176	$25,727	$3,477,654
187	$10,505	$15,221	$25,727	$3,462,433
188	$10,459	$15,267	$25,727	$3,447,165
189	$10,413	$15,313	$25,727	$3,431,852
190	$10,367	$15,360	$25,727	$3,416,492
191	$10,321	$15,406	$25,727	$3,401,086
192	$10,274	$15,453	$25,727	$3,385,633

第16年供款共

$308,721

第16年利息

$126,330

第16年共還本金

$182,391

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$10,227	$15,499	$25,727	$3,370,134
194	$10,181	$15,546	$25,727	$3,354,588
195	$10,134	$15,593	$25,727	$3,338,995
196	$10,087	$15,640	$25,727	$3,323,355
197	$10,039	$15,687	$25,727	$3,307,667
198	$9,992	$15,735	$25,727	$3,291,932
199	$9,944	$15,782	$25,727	$3,276,150
200	$9,897	$15,830	$25,727	$3,260,320
201	$9,849	$15,878	$25,727	$3,244,442
202	$9,801	$15,926	$25,727	$3,228,516
203	$9,753	$15,974	$25,727	$3,212,542
204	$9,705	$16,022	$25,727	$3,196,520

第17年供款共

$308,721

第17年利息

$119,608

第17年共還本金

$189,113

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$9,656	$16,071	$25,727	$3,180,449
206	$9,608	$16,119	$25,727	$3,164,330
207	$9,559	$16,168	$25,727	$3,148,162
208	$9,510	$16,217	$25,727	$3,131,946
209	$9,461	$16,266	$25,727	$3,115,680
210	$9,412	$16,315	$25,727	$3,099,365
211	$9,363	$16,364	$25,727	$3,083,001
212	$9,313	$16,414	$25,727	$3,066,587
213	$9,264	$16,463	$25,727	$3,050,124
214	$9,214	$16,513	$25,727	$3,033,611
215	$9,164	$16,563	$25,727	$3,017,049
216	$9,114	$16,613	$25,727	$3,000,436

第18年供款共

$308,721

第18年利息

$112,637

第18年共還本金

$196,084

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$9,064	$16,663	$25,727	$2,983,773
218	$9,013	$16,713	$25,727	$2,967,060
219	$8,963	$16,764	$25,727	$2,950,296
220	$8,912	$16,814	$25,727	$2,933,482
221	$8,862	$16,865	$25,727	$2,916,616
222	$8,811	$16,916	$25,727	$2,899,700
223	$8,760	$16,967	$25,727	$2,882,733
224	$8,708	$17,019	$25,727	$2,865,714
225	$8,657	$17,070	$25,727	$2,848,644
226	$8,605	$17,121	$25,727	$2,831,523
227	$8,554	$17,173	$25,727	$2,814,350
228	$8,502	$17,225	$25,727	$2,797,125

第19年供款共

$308,721

第19年利息

$105,410

第19年共還本金

$203,311

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$8,450	$17,277	$25,727	$2,779,848
230	$8,397	$17,329	$25,727	$2,762,518
231	$8,345	$17,382	$25,727	$2,745,137
232	$8,293	$17,434	$25,727	$2,727,702
233	$8,240	$17,487	$25,727	$2,710,216
234	$8,187	$17,540	$25,727	$2,692,676
235	$8,134	$17,593	$25,727	$2,675,083
236	$8,081	$17,646	$25,727	$2,657,438
237	$8,028	$17,699	$25,727	$2,639,738
238	$7,974	$17,753	$25,727	$2,621,986
239	$7,921	$17,806	$25,727	$2,604,180
240	$7,867	$17,860	$25,727	$2,586,320

第20年供款共

$308,721

第20年利息

$97,916

第20年共還本金

$210,805

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$7,813	$17,914	$25,727	$2,568,406
242	$7,759	$17,968	$25,727	$2,550,438
243	$7,704	$18,022	$25,727	$2,532,415
244	$7,650	$18,077	$25,727	$2,514,339
245	$7,595	$18,131	$25,727	$2,496,207
246	$7,541	$18,186	$25,727	$2,478,021
247	$7,486	$18,241	$25,727	$2,459,780
248	$7,431	$18,296	$25,727	$2,441,484
249	$7,375	$18,351	$25,727	$2,423,132
250	$7,320	$18,407	$25,727	$2,404,726
251	$7,264	$18,462	$25,727	$2,386,263
252	$7,209	$18,518	$25,727	$2,367,745

第21年供款共

$308,721

第21年利息

$90,146

第21年共還本金

$218,575

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$7,153	$18,574	$25,727	$2,349,171
254	$7,096	$18,630	$25,727	$2,330,540
255	$7,040	$18,687	$25,727	$2,311,854
256	$6,984	$18,743	$25,727	$2,293,111
257	$6,927	$18,800	$25,727	$2,274,311
258	$6,870	$18,856	$25,727	$2,255,455
259	$6,813	$18,913	$25,727	$2,236,541
260	$6,756	$18,971	$25,727	$2,217,571
261	$6,699	$19,028	$25,727	$2,198,543
262	$6,641	$19,085	$25,727	$2,179,457
263	$6,584	$19,143	$25,727	$2,160,314
264	$6,526	$19,201	$25,727	$2,141,114

第22年供款共

$308,721

第22年利息

$82,090

第22年共還本金

$226,631

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$6,468	$19,259	$25,727	$2,121,855
266	$6,410	$19,317	$25,727	$2,102,538
267	$6,351	$19,375	$25,727	$2,083,162
268	$6,293	$19,434	$25,727	$2,063,729
269	$6,234	$19,493	$25,727	$2,044,236
270	$6,175	$19,551	$25,727	$2,024,684
271	$6,116	$19,611	$25,727	$2,005,074
272	$6,057	$19,670	$25,727	$1,985,404
273	$5,998	$19,729	$25,727	$1,965,675
274	$5,938	$19,789	$25,727	$1,945,886
275	$5,878	$19,849	$25,727	$1,926,038
276	$5,818	$19,909	$25,727	$1,906,129

第23年供款共

$308,721

第23年利息

$73,737

第23年共還本金

$234,984

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$5,758	$19,969	$25,727	$1,886,160
278	$5,698	$20,029	$25,727	$1,866,131
279	$5,637	$20,089	$25,727	$1,846,042
280	$5,577	$20,150	$25,727	$1,825,892
281	$5,516	$20,211	$25,727	$1,805,681
282	$5,455	$20,272	$25,727	$1,785,409
283	$5,393	$20,333	$25,727	$1,765,075
284	$5,332	$20,395	$25,727	$1,744,681
285	$5,270	$20,456	$25,727	$1,724,224
286	$5,209	$20,518	$25,727	$1,703,706
287	$5,147	$20,580	$25,727	$1,683,126
288	$5,084	$20,642	$25,727	$1,662,483

第24年供款共

$308,721

第24年利息

$65,076

第24年共還本金

$243,646

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$5,022	$20,705	$25,727	$1,641,779
290	$4,960	$20,767	$25,727	$1,621,012
291	$4,897	$20,830	$25,727	$1,600,182
292	$4,834	$20,893	$25,727	$1,579,289
293	$4,771	$20,956	$25,727	$1,558,333
294	$4,707	$21,019	$25,727	$1,537,313
295	$4,644	$21,083	$25,727	$1,516,231
296	$4,580	$21,146	$25,727	$1,495,084
297	$4,516	$21,210	$25,727	$1,473,874
298	$4,452	$21,274	$25,727	$1,452,599
299	$4,388	$21,339	$25,727	$1,431,261
300	$4,324	$21,403	$25,727	$1,409,857

第25年供款共

$308,721

第25年利息

$56,095

第25年共還本金

$252,626

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,259	$21,468	$25,727	$1,388,390
302	$4,194	$21,533	$25,727	$1,366,857
303	$4,129	$21,598	$25,727	$1,345,259
304	$4,064	$21,663	$25,727	$1,323,596
305	$3,998	$21,728	$25,727	$1,301,868
306	$3,933	$21,794	$25,727	$1,280,074
307	$3,867	$21,860	$25,727	$1,258,214
308	$3,801	$21,926	$25,727	$1,236,288
309	$3,735	$21,992	$25,727	$1,214,296
310	$3,668	$22,059	$25,727	$1,192,237
311	$3,602	$22,125	$25,727	$1,170,112
312	$3,535	$22,192	$25,727	$1,147,920

第26年供款共

$308,721

第26年利息

$46,784

第26年共還本金

$261,937

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,468	$22,259	$25,727	$1,125,661
314	$3,400	$22,326	$25,727	$1,103,335
315	$3,333	$22,394	$25,727	$1,080,941
316	$3,265	$22,461	$25,727	$1,058,479
317	$3,197	$22,529	$25,727	$1,035,950
318	$3,129	$22,597	$25,727	$1,013,353
319	$3,061	$22,666	$25,727	$990,687
320	$2,993	$22,734	$25,727	$967,953
321	$2,924	$22,803	$25,727	$945,150
322	$2,855	$22,872	$25,727	$922,279
323	$2,786	$22,941	$25,727	$899,338
324	$2,717	$23,010	$25,727	$876,328

第27年供款共

$308,721

第27年利息

$37,129

第27年共還本金

$271,592

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,647	$23,080	$25,727	$853,249
326	$2,578	$23,149	$25,727	$830,099
327	$2,508	$23,219	$25,727	$806,880
328	$2,437	$23,289	$25,727	$783,591
329	$2,367	$23,360	$25,727	$760,231
330	$2,297	$23,430	$25,727	$736,801
331	$2,226	$23,501	$25,727	$713,300
332	$2,155	$23,572	$25,727	$689,728
333	$2,084	$23,643	$25,727	$666,085
334	$2,012	$23,715	$25,727	$642,370
335	$1,940	$23,786	$25,727	$618,584
336	$1,869	$23,858	$25,727	$594,726

第28年供款共

$308,721

第28年利息

$27,119

第28年共還本金

$281,602

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,797	$23,930	$25,727	$570,795
338	$1,724	$24,002	$25,727	$546,793
339	$1,652	$24,075	$25,727	$522,718
340	$1,579	$24,148	$25,727	$498,570
341	$1,506	$24,221	$25,727	$474,350
342	$1,433	$24,294	$25,727	$450,056
343	$1,360	$24,367	$25,727	$425,689
344	$1,286	$24,441	$25,727	$401,248
345	$1,212	$24,515	$25,727	$376,733
346	$1,138	$24,589	$25,727	$352,144
347	$1,064	$24,663	$25,727	$327,481
348	$989	$24,737	$25,727	$302,744

第29年供款共

$308,721

第29年利息

$16,739

第29年共還本金

$291,982

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$915	$24,812	$25,727	$277,932
350	$840	$24,887	$25,727	$253,044
351	$764	$24,962	$25,727	$228,082
352	$689	$25,038	$25,727	$203,044
353	$613	$25,113	$25,727	$177,931
354	$537	$25,189	$25,727	$152,742
355	$461	$25,265	$25,727	$127,476
356	$385	$25,342	$25,727	$102,135
357	$309	$25,418	$25,727	$76,716
358	$232	$25,495	$25,727	$51,221
359	$155	$25,572	$25,727	$25,649
360	$77	$25,649	$25,727	$0

第30年供款共

$308,721

第30年利息

$5,977

第30年共還本金

$302,744

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$11,950,436

免責聲明

筍盤推介

按揭保險費
info