樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$0

借款月供 $25,461 , 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$11,825,901

每月供款
$25,461

首期

$2,330,000

總貸款額

$5,670,000

總利息

$3,495,901

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$2,660,000

按月供比率計算

$50,922

置業成本總預算

HK$2,660,000

首期

$2,330,000
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

$50,922

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

大埔樟木頭村

thumb_up

樟木頭村

實

700 呎

@11,143

建

700 呎

@11,143

real_estate_agent 罕有放盤

售$780 萬

實

700 呎

@11,143

建

700 呎

@11,143

售$780 萬

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

馬鞍山迎海第03期星灣御

thumb_up

迎海第3期兩房

實

496 呎

@16,129

local_fire_department 至HIT verified 首置必買

售$800 萬

實

496 呎

@16,129

售$800 萬

local_fire_department 至HIT verified 首置必買

馬鞍山觀瀾雅軒

thumb_up

觀瀾雅軒 2房靚海景

實

608 呎

@14,638

建

777 呎

@11,454

local_fire_department 至HIT hotel_class 樓王

售$890 萬

實

608 呎

@14,638

建

777 呎

@11,454

售$890 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山聽濤雅苑第08座

thumb_up

聽濤雅苑__極高層無敵海景

實

660 呎

@13,030

建

819 呎

@10,501

real_estate_agent 罕有放盤 verified 首置必買

售$860 萬

實

660 呎

@13,030

建

819 呎

@10,501

售$860 萬

real_estate_agent 罕有放盤 verified 首置必買

粉嶺海燕花園

thumb_up

*低密度住宅*連車位*步行5分鐘到火車站*

實

750 呎

@11,067

建

972 呎

@8,539

real_estate_agent 罕有放盤

售$830 萬

實

750 呎

@11,067

建

972 呎

@8,539

售$830 萬

real_estate_agent 罕有放盤

灣仔尚匯

thumb_up

奇豐精選無敵煙花海景可遇難求實盤可約睇

實

342 呎

@26,316

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

售$900 萬

實

342 呎

@26,316

售$900 萬

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

馬鞍山天宇海第3B座

thumb_up

天宇海第3B座

實

757 呎

@11,757

建

992 呎

@8,972

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$890 萬

實

757 呎

@11,757

建

992 呎

@8,972

售$890 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

馬鞍山嵐岸第01座

thumb_up

嵐岸 3房西北海投資客首選！

實

794 呎

@11,335

建

1,078 呎

@8,349

local_fire_department 至HIT

售$900 萬

實

794 呎

@11,335

建

1,078 呎

@8,349

售$900 萬

local_fire_department 至HIT

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

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

VR實景

馬鞍山嘉華星濤灣第02座

thumb_up

星濤灣高層全海全屋靚裝

實

466 呎

@17,811

建

635 呎

@13,071

local_fire_department 至HIT hotel_class 樓王

售$830 萬

實

466 呎

@17,811

建

635 呎

@13,071

售$830 萬

local_fire_department 至HIT hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$33,935	$26,076	$21,369	$18,237
1.500	$35,196	$27,360	$22,676	$19,568
2.000	$36,487	$28,684	$24,033	$20,957
2.500	$37,807	$30,045	$25,437	$22,403
3.000	$39,156	$31,446	$26,888	$23,905
3.500	$40,534	$32,884	$28,385	$25,461
4.000	$41,940	$34,359	$29,928	$27,069
4.500	$43,375	$35,871	$31,516	$28,729
5.000	$44,838	$37,419	$33,146	$30,438
5.500	$46,329	$39,003	$34,819	$32,194
6.000	$47,847	$40,622	$36,532	$33,995

每月供款$25,461

年期

30年

貸款金額

$5,670,000

總利息

$3,495,901

總貸款連利息

$9,165,901

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$16,538	$8,923	$25,461	$5,661,077
2	$16,511	$8,949	$25,461	$5,652,127
3	$16,485	$8,975	$25,461	$5,643,152
4	$16,459	$9,002	$25,461	$5,634,150
5	$16,433	$9,028	$25,461	$5,625,122
6	$16,407	$9,054	$25,461	$5,616,068
7	$16,380	$9,081	$25,461	$5,606,987
8	$16,354	$9,107	$25,461	$5,597,880
9	$16,327	$9,134	$25,461	$5,588,747
10	$16,301	$9,160	$25,461	$5,579,586
11	$16,274	$9,187	$25,461	$5,570,399
12	$16,247	$9,214	$25,461	$5,561,185

第1年供款共

$305,530

第1年利息

$196,715

第1年共還本金

$108,815

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$16,220	$9,241	$25,461	$5,551,945
14	$16,193	$9,268	$25,461	$5,542,677
15	$16,166	$9,295	$25,461	$5,533,382
16	$16,139	$9,322	$25,461	$5,524,061
17	$16,112	$9,349	$25,461	$5,514,712
18	$16,085	$9,376	$25,461	$5,505,335
19	$16,057	$9,404	$25,461	$5,495,932
20	$16,030	$9,431	$25,461	$5,486,501
21	$16,002	$9,459	$25,461	$5,477,042
22	$15,975	$9,486	$25,461	$5,467,556
23	$15,947	$9,514	$25,461	$5,458,042
24	$15,919	$9,542	$25,461	$5,448,501

第2年供款共

$305,530

第2年利息

$192,845

第2年共還本金

$112,685

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$15,891	$9,569	$25,461	$5,438,931
26	$15,864	$9,597	$25,461	$5,429,334
27	$15,836	$9,625	$25,461	$5,419,709
28	$15,807	$9,653	$25,461	$5,410,055
29	$15,779	$9,682	$25,461	$5,400,374
30	$15,751	$9,710	$25,461	$5,390,664
31	$15,723	$9,738	$25,461	$5,380,926
32	$15,694	$9,766	$25,461	$5,371,160
33	$15,666	$9,795	$25,461	$5,361,365
34	$15,637	$9,824	$25,461	$5,351,541
35	$15,609	$9,852	$25,461	$5,341,689
36	$15,580	$9,881	$25,461	$5,331,808

第3年供款共

$305,530

第3年利息

$188,837

第3年共還本金

$116,693

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$15,551	$9,910	$25,461	$5,321,898
38	$15,522	$9,939	$25,461	$5,311,960
39	$15,493	$9,968	$25,461	$5,301,992
40	$15,464	$9,997	$25,461	$5,291,995
41	$15,435	$10,026	$25,461	$5,281,970
42	$15,406	$10,055	$25,461	$5,271,914
43	$15,376	$10,084	$25,461	$5,261,830
44	$15,347	$10,114	$25,461	$5,251,716
45	$15,318	$10,143	$25,461	$5,241,573
46	$15,288	$10,173	$25,461	$5,231,400
47	$15,258	$10,203	$25,461	$5,221,197
48	$15,228	$10,232	$25,461	$5,210,965

第4年供款共

$305,530

第4年利息

$184,687

第4年共還本金

$120,843

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$15,199	$10,262	$25,461	$5,200,703
50	$15,169	$10,292	$25,461	$5,190,411
51	$15,139	$10,322	$25,461	$5,180,089
52	$15,109	$10,352	$25,461	$5,169,736
53	$15,078	$10,382	$25,461	$5,159,354
54	$15,048	$10,413	$25,461	$5,148,941
55	$15,018	$10,443	$25,461	$5,138,498
56	$14,987	$10,474	$25,461	$5,128,025
57	$14,957	$10,504	$25,461	$5,117,520
58	$14,926	$10,535	$25,461	$5,106,986
59	$14,895	$10,565	$25,461	$5,096,420
60	$14,865	$10,596	$25,461	$5,085,824

第5年供款共

$305,530

第5年利息

$180,389

第5年共還本金

$125,141

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$14,834	$10,627	$25,461	$5,075,197
62	$14,803	$10,658	$25,461	$5,064,539
63	$14,772	$10,689	$25,461	$5,053,849
64	$14,740	$10,720	$25,461	$5,043,129
65	$14,709	$10,752	$25,461	$5,032,377
66	$14,678	$10,783	$25,461	$5,021,594
67	$14,646	$10,815	$25,461	$5,010,780
68	$14,615	$10,846	$25,461	$4,999,934
69	$14,583	$10,878	$25,461	$4,989,056
70	$14,551	$10,909	$25,461	$4,978,146
71	$14,520	$10,941	$25,461	$4,967,205
72	$14,488	$10,973	$25,461	$4,956,232

第6年供款共

$305,530

第6年利息

$175,938

第6年共還本金

$129,592

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$14,456	$11,005	$25,461	$4,945,227
74	$14,424	$11,037	$25,461	$4,934,190
75	$14,391	$11,069	$25,461	$4,923,120
76	$14,359	$11,102	$25,461	$4,912,019
77	$14,327	$11,134	$25,461	$4,900,884
78	$14,294	$11,167	$25,461	$4,889,718
79	$14,262	$11,199	$25,461	$4,878,519
80	$14,229	$11,232	$25,461	$4,867,287
81	$14,196	$11,265	$25,461	$4,856,022
82	$14,163	$11,297	$25,461	$4,844,725
83	$14,130	$11,330	$25,461	$4,833,394
84	$14,097	$11,363	$25,461	$4,822,031

第7年供款共

$305,530

第7年利息

$171,329

第7年共還本金

$134,201

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$14,064	$11,397	$25,461	$4,810,634
86	$14,031	$11,430	$25,461	$4,799,205
87	$13,998	$11,463	$25,461	$4,787,741
88	$13,964	$11,497	$25,461	$4,776,245
89	$13,931	$11,530	$25,461	$4,764,715
90	$13,897	$11,564	$25,461	$4,753,151
91	$13,863	$11,597	$25,461	$4,741,554
92	$13,830	$11,631	$25,461	$4,729,922
93	$13,796	$11,665	$25,461	$4,718,257
94	$13,762	$11,699	$25,461	$4,706,558
95	$13,727	$11,733	$25,461	$4,694,824
96	$13,693	$11,768	$25,461	$4,683,057

第8年供款共

$305,530

第8年利息

$166,556

第8年共還本金

$138,974

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$13,659	$11,802	$25,461	$4,671,255
98	$13,624	$11,836	$25,461	$4,659,419
99	$13,590	$11,871	$25,461	$4,647,548
100	$13,555	$11,905	$25,461	$4,635,642
101	$13,521	$11,940	$25,461	$4,623,702
102	$13,486	$11,975	$25,461	$4,611,727
103	$13,451	$12,010	$25,461	$4,599,717
104	$13,416	$12,045	$25,461	$4,587,672
105	$13,381	$12,080	$25,461	$4,575,592
106	$13,345	$12,115	$25,461	$4,563,476
107	$13,310	$12,151	$25,461	$4,551,326
108	$13,275	$12,186	$25,461	$4,539,140

第9年供款共

$305,530

第9年利息

$161,613

第9年共還本金

$143,917

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$13,239	$12,222	$25,461	$4,526,918
110	$13,204	$12,257	$25,461	$4,514,661
111	$13,168	$12,293	$25,461	$4,502,368
112	$13,132	$12,329	$25,461	$4,490,039
113	$13,096	$12,365	$25,461	$4,477,674
114	$13,060	$12,401	$25,461	$4,465,273
115	$13,024	$12,437	$25,461	$4,452,836
116	$12,987	$12,473	$25,461	$4,440,362
117	$12,951	$12,510	$25,461	$4,427,853
118	$12,915	$12,546	$25,461	$4,415,306
119	$12,878	$12,583	$25,461	$4,402,723
120	$12,841	$12,620	$25,461	$4,390,104

第10年供款共

$305,530

第10年利息

$156,494

第10年共還本金

$149,036

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$12,804	$12,656	$25,461	$4,377,447
122	$12,768	$12,693	$25,461	$4,364,754
123	$12,731	$12,730	$25,461	$4,352,024
124	$12,693	$12,767	$25,461	$4,339,256
125	$12,656	$12,805	$25,461	$4,326,452
126	$12,619	$12,842	$25,461	$4,313,610
127	$12,581	$12,879	$25,461	$4,300,730
128	$12,544	$12,917	$25,461	$4,287,813
129	$12,506	$12,955	$25,461	$4,274,859
130	$12,468	$12,992	$25,461	$4,261,866
131	$12,430	$13,030	$25,461	$4,248,836
132	$12,392	$13,068	$25,461	$4,235,767

第11年供款共

$305,530

第11年利息

$151,193

第11年共還本金

$154,337

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$12,354	$13,107	$25,461	$4,222,661
134	$12,316	$13,145	$25,461	$4,209,516
135	$12,278	$13,183	$25,461	$4,196,333
136	$12,239	$13,222	$25,461	$4,183,111
137	$12,201	$13,260	$25,461	$4,169,851
138	$12,162	$13,299	$25,461	$4,156,553
139	$12,123	$13,338	$25,461	$4,143,215
140	$12,084	$13,376	$25,461	$4,129,839
141	$12,045	$13,415	$25,461	$4,116,423
142	$12,006	$13,455	$25,461	$4,102,968
143	$11,967	$13,494	$25,461	$4,089,475
144	$11,928	$13,533	$25,461	$4,075,941

第12年供款共

$305,530

第12年利息

$145,704

第12年共還本金

$159,826

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$11,888	$13,573	$25,461	$4,062,369
146	$11,849	$13,612	$25,461	$4,048,756
147	$11,809	$13,652	$25,461	$4,035,105
148	$11,769	$13,692	$25,461	$4,021,413
149	$11,729	$13,732	$25,461	$4,007,681
150	$11,689	$13,772	$25,461	$3,993,909
151	$11,649	$13,812	$25,461	$3,980,097
152	$11,609	$13,852	$25,461	$3,966,245
153	$11,568	$13,893	$25,461	$3,952,353
154	$11,528	$13,933	$25,461	$3,938,419
155	$11,487	$13,974	$25,461	$3,924,446
156	$11,446	$14,015	$25,461	$3,910,431

第13年供款共

$305,530

第13年利息

$140,020

第13年共還本金

$165,510

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$11,405	$14,055	$25,461	$3,896,376
158	$11,364	$14,096	$25,461	$3,882,279
159	$11,323	$14,138	$25,461	$3,868,142
160	$11,282	$14,179	$25,461	$3,853,963
161	$11,241	$14,220	$25,461	$3,839,743
162	$11,199	$14,262	$25,461	$3,825,481
163	$11,158	$14,303	$25,461	$3,811,178
164	$11,116	$14,345	$25,461	$3,796,833
165	$11,074	$14,387	$25,461	$3,782,446
166	$11,032	$14,429	$25,461	$3,768,018
167	$10,990	$14,471	$25,461	$3,753,547
168	$10,948	$14,513	$25,461	$3,739,034

第14年供款共

$305,530

第14年利息

$134,133

第14年共還本金

$171,397

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$10,906	$14,555	$25,461	$3,724,479
170	$10,863	$14,598	$25,461	$3,709,881
171	$10,820	$14,640	$25,461	$3,695,241
172	$10,778	$14,683	$25,461	$3,680,558
173	$10,735	$14,726	$25,461	$3,665,832
174	$10,692	$14,769	$25,461	$3,651,063
175	$10,649	$14,812	$25,461	$3,636,251
176	$10,606	$14,855	$25,461	$3,621,396
177	$10,562	$14,898	$25,461	$3,606,497
178	$10,519	$14,942	$25,461	$3,591,555
179	$10,475	$14,985	$25,461	$3,576,570
180	$10,432	$15,029	$25,461	$3,561,541

第15年供款共

$305,530

第15年利息

$128,037

第15年共還本金

$177,493

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$10,388	$15,073	$25,461	$3,546,468
182	$10,344	$15,117	$25,461	$3,531,351
183	$10,300	$15,161	$25,461	$3,516,190
184	$10,256	$15,205	$25,461	$3,500,985
185	$10,211	$15,250	$25,461	$3,485,735
186	$10,167	$15,294	$25,461	$3,470,441
187	$10,122	$15,339	$25,461	$3,455,102
188	$10,077	$15,383	$25,461	$3,439,719
189	$10,033	$15,428	$25,461	$3,424,290
190	$9,988	$15,473	$25,461	$3,408,817
191	$9,942	$15,518	$25,461	$3,393,299
192	$9,897	$15,564	$25,461	$3,377,735

第16年供款共

$305,530

第16年利息

$121,724

第16年共還本金

$183,806

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$9,852	$15,609	$25,461	$3,362,126
194	$9,806	$15,655	$25,461	$3,346,471
195	$9,761	$15,700	$25,461	$3,330,771
196	$9,715	$15,746	$25,461	$3,315,025
197	$9,669	$15,792	$25,461	$3,299,233
198	$9,623	$15,838	$25,461	$3,283,395
199	$9,577	$15,884	$25,461	$3,267,510
200	$9,530	$15,931	$25,461	$3,251,580
201	$9,484	$15,977	$25,461	$3,235,603
202	$9,437	$16,024	$25,461	$3,219,579
203	$9,390	$16,070	$25,461	$3,203,509
204	$9,344	$16,117	$25,461	$3,187,391

第17年供款共

$305,530

第17年利息

$115,187

第17年共還本金

$190,343

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$9,297	$16,164	$25,461	$3,171,227
206	$9,249	$16,211	$25,461	$3,155,016
207	$9,202	$16,259	$25,461	$3,138,757
208	$9,155	$16,306	$25,461	$3,122,451
209	$9,107	$16,354	$25,461	$3,106,097
210	$9,059	$16,401	$25,461	$3,089,696
211	$9,012	$16,449	$25,461	$3,073,247
212	$8,964	$16,497	$25,461	$3,056,749
213	$8,916	$16,545	$25,461	$3,040,204
214	$8,867	$16,594	$25,461	$3,023,610
215	$8,819	$16,642	$25,461	$3,006,969
216	$8,770	$16,691	$25,461	$2,990,278

第18年供款共

$305,530

第18年利息

$108,417

第18年共還本金

$197,113

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$8,722	$16,739	$25,461	$2,973,539
218	$8,673	$16,788	$25,461	$2,956,751
219	$8,624	$16,837	$25,461	$2,939,914
220	$8,575	$16,886	$25,461	$2,923,028
221	$8,525	$16,935	$25,461	$2,906,092
222	$8,476	$16,985	$25,461	$2,889,108
223	$8,427	$17,034	$25,461	$2,872,073
224	$8,377	$17,084	$25,461	$2,854,989
225	$8,327	$17,134	$25,461	$2,837,856
226	$8,277	$17,184	$25,461	$2,820,672
227	$8,227	$17,234	$25,461	$2,803,438
228	$8,177	$17,284	$25,461	$2,786,154

第19年供款共

$305,530

第19年利息

$101,406

第19年共還本金

$204,124

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$8,126	$17,335	$25,461	$2,768,819
230	$8,076	$17,385	$25,461	$2,751,434
231	$8,025	$17,436	$25,461	$2,733,998
232	$7,974	$17,487	$25,461	$2,716,512
233	$7,923	$17,538	$25,461	$2,698,974
234	$7,872	$17,589	$25,461	$2,681,385
235	$7,821	$17,640	$25,461	$2,663,745
236	$7,769	$17,692	$25,461	$2,646,054
237	$7,718	$17,743	$25,461	$2,628,310
238	$7,666	$17,795	$25,461	$2,610,515
239	$7,614	$17,847	$25,461	$2,592,669
240	$7,562	$17,899	$25,461	$2,574,770

第20年供款共

$305,530

第20年利息

$94,146

第20年共還本金

$211,384

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$7,510	$17,951	$25,461	$2,556,819
242	$7,457	$18,003	$25,461	$2,538,815
243	$7,405	$18,056	$25,461	$2,520,759
244	$7,352	$18,109	$25,461	$2,502,651
245	$7,299	$18,161	$25,461	$2,484,489
246	$7,246	$18,214	$25,461	$2,466,275
247	$7,193	$18,268	$25,461	$2,448,007
248	$7,140	$18,321	$25,461	$2,429,686
249	$7,087	$18,374	$25,461	$2,411,312
250	$7,033	$18,428	$25,461	$2,392,884
251	$6,979	$18,482	$25,461	$2,374,403
252	$6,925	$18,535	$25,461	$2,355,867

第21年供款共

$305,530

第21年利息

$86,628

第21年共還本金

$218,902

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$6,871	$18,590	$25,461	$2,337,278
254	$6,817	$18,644	$25,461	$2,318,634
255	$6,763	$18,698	$25,461	$2,299,936
256	$6,708	$18,753	$25,461	$2,281,183
257	$6,653	$18,807	$25,461	$2,262,376
258	$6,599	$18,862	$25,461	$2,243,513
259	$6,544	$18,917	$25,461	$2,224,596
260	$6,488	$18,972	$25,461	$2,205,624
261	$6,433	$19,028	$25,461	$2,186,596
262	$6,378	$19,083	$25,461	$2,167,513
263	$6,322	$19,139	$25,461	$2,148,374
264	$6,266	$19,195	$25,461	$2,129,179

第22年供款共

$305,530

第22年利息

$78,842

第22年共還本金

$226,688

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$6,210	$19,251	$25,461	$2,109,928
266	$6,154	$19,307	$25,461	$2,090,621
267	$6,098	$19,363	$25,461	$2,071,258
268	$6,041	$19,420	$25,461	$2,051,839
269	$5,985	$19,476	$25,461	$2,032,362
270	$5,928	$19,533	$25,461	$2,012,829
271	$5,871	$19,590	$25,461	$1,993,239
272	$5,814	$19,647	$25,461	$1,973,592
273	$5,756	$19,705	$25,461	$1,953,887
274	$5,699	$19,762	$25,461	$1,934,125
275	$5,641	$19,820	$25,461	$1,914,306
276	$5,583	$19,877	$25,461	$1,894,428

第23年供款共

$305,530

第23年利息

$70,779

第23年共還本金

$234,751

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$5,525	$19,935	$25,461	$1,874,493
278	$5,467	$19,994	$25,461	$1,854,499
279	$5,409	$20,052	$25,461	$1,834,447
280	$5,350	$20,110	$25,461	$1,814,337
281	$5,292	$20,169	$25,461	$1,794,168
282	$5,233	$20,228	$25,461	$1,773,940
283	$5,174	$20,287	$25,461	$1,753,653
284	$5,115	$20,346	$25,461	$1,733,307
285	$5,055	$20,405	$25,461	$1,712,902
286	$4,996	$20,465	$25,461	$1,692,437
287	$4,936	$20,525	$25,461	$1,671,913
288	$4,876	$20,584	$25,461	$1,651,328

第24年供款共

$305,530

第24年利息

$62,430

第24年共還本金

$243,100

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,816	$20,644	$25,461	$1,630,684
290	$4,756	$20,705	$25,461	$1,609,979
291	$4,696	$20,765	$25,461	$1,589,214
292	$4,635	$20,826	$25,461	$1,568,388
293	$4,574	$20,886	$25,461	$1,547,502
294	$4,514	$20,947	$25,461	$1,526,555
295	$4,452	$21,008	$25,461	$1,505,546
296	$4,391	$21,070	$25,461	$1,484,477
297	$4,330	$21,131	$25,461	$1,463,346
298	$4,268	$21,193	$25,461	$1,442,153
299	$4,206	$21,255	$25,461	$1,420,898
300	$4,144	$21,317	$25,461	$1,399,582

第25年供款共

$305,530

第25年利息

$53,784

第25年共還本金

$251,746

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,082	$21,379	$25,461	$1,378,203
302	$4,020	$21,441	$25,461	$1,356,762
303	$3,957	$21,504	$25,461	$1,335,258
304	$3,895	$21,566	$25,461	$1,313,692
305	$3,832	$21,629	$25,461	$1,292,063
306	$3,769	$21,692	$25,461	$1,270,370
307	$3,705	$21,756	$25,461	$1,248,615
308	$3,642	$21,819	$25,461	$1,226,796
309	$3,578	$21,883	$25,461	$1,204,913
310	$3,514	$21,947	$25,461	$1,182,967
311	$3,450	$22,011	$25,461	$1,160,956
312	$3,386	$22,075	$25,461	$1,138,881

第26年供款共

$305,530

第26年利息

$44,830

第26年共還本金

$260,700

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,322	$22,139	$25,461	$1,116,742
314	$3,257	$22,204	$25,461	$1,094,539
315	$3,192	$22,268	$25,461	$1,072,270
316	$3,127	$22,333	$25,461	$1,049,937
317	$3,062	$22,399	$25,461	$1,027,538
318	$2,997	$22,464	$25,461	$1,005,074
319	$2,931	$22,529	$25,461	$982,545
320	$2,866	$22,595	$25,461	$959,950
321	$2,800	$22,661	$25,461	$937,289
322	$2,734	$22,727	$25,461	$914,562
323	$2,667	$22,793	$25,461	$891,769
324	$2,601	$22,860	$25,461	$868,909

第27年供款共

$305,530

第27年利息

$35,557

第27年共還本金

$269,973

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,534	$22,927	$25,461	$845,982
326	$2,467	$22,993	$25,461	$822,989
327	$2,400	$23,060	$25,461	$799,928
328	$2,333	$23,128	$25,461	$776,801
329	$2,266	$23,195	$25,461	$753,606
330	$2,198	$23,263	$25,461	$730,343
331	$2,130	$23,331	$25,461	$707,012
332	$2,062	$23,399	$25,461	$683,613
333	$1,994	$23,467	$25,461	$660,146
334	$1,925	$23,535	$25,461	$636,611
335	$1,857	$23,604	$25,461	$613,007
336	$1,788	$23,673	$25,461	$589,334

第28年供款共

$305,530

第28年利息

$25,955

第28年共還本金

$279,575

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,719	$23,742	$25,461	$565,592
338	$1,650	$23,811	$25,461	$541,781
339	$1,580	$23,881	$25,461	$517,900
340	$1,511	$23,950	$25,461	$493,950
341	$1,441	$24,020	$25,461	$469,930
342	$1,371	$24,090	$25,461	$445,840
343	$1,300	$24,160	$25,461	$421,679
344	$1,230	$24,231	$25,461	$397,448
345	$1,159	$24,302	$25,461	$373,147
346	$1,088	$24,372	$25,461	$348,774
347	$1,017	$24,444	$25,461	$324,331
348	$946	$24,515	$25,461	$299,816

第29年供款共

$305,530

第29年利息

$16,012

第29年共還本金

$289,518

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$874	$24,586	$25,461	$275,229
350	$803	$24,658	$25,461	$250,571
351	$731	$24,730	$25,461	$225,841
352	$659	$24,802	$25,461	$201,039
353	$586	$24,874	$25,461	$176,165
354	$514	$24,947	$25,461	$151,218
355	$441	$25,020	$25,461	$126,198
356	$368	$25,093	$25,461	$101,105
357	$295	$25,166	$25,461	$75,939
358	$221	$25,239	$25,461	$50,700
359	$148	$25,313	$25,461	$25,387
360	$74	$25,387	$25,461	$0

第30年供款共

$305,530

第30年利息

$5,714

第30年共還本金

$299,816

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$11,825,901

免責聲明

筍盤推介

按揭保險費
info