樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$0

借款月供 $25,542 , 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$11,836,999

每月供款
$25,542

首期

$2,312,000

總貸款額

$5,688,000

總利息

$3,506,999

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$2,642,000

按月供比率計算

$51,083

置業成本總預算

HK$2,642,000

首期

$2,312,000
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

$51,083

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

馬鞍山銀湖天峰第02座

thumb_up

屯馬站上蓋向南山景2房半

實

604 呎

@14,404

建

792 呎

@10,985

local_fire_department 至HIT

售$870 萬

實

604 呎

@14,404

建

792 呎

@10,985

售$870 萬

local_fire_department 至HIT

大埔龍尾

thumb_up

連天台

建

700 呎

@10,000

售$700 萬

建

700 呎

@10,000

售$700 萬

馬鞍山迎海第02期星灣第21座

thumb_up

全新翻新2房烏溪沙馬鐵上蓋, 包入牆傢俬+發展商電器, 採光一流, 梗廚有露台, 情侶小家庭必搶盤, 好客可傾 (已租)

實

511 呎

@15,656

verified 首置必買

售$800 萬

實

511 呎

@15,656

售$800 萬

verified 首置必買

馬鞍山天宇海第2B座

thumb_up

天宇海 ^^高層靚裝^^可約睇樓

實

666 呎

@12,312

建

878 呎

@9,339

local_fire_department 至HIT

售$820 萬

實

666 呎

@12,312

建

878 呎

@9,339

售$820 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

西貢逸瓏海滙

thumb_up

逸瓏海滙東南 2 房近市

實

599 呎

@13,689

local_offer 低水筍價

售$820 萬

實

599 呎

@13,689

售$820 萬

local_offer 低水筍價

VR實景

沙田壹號雲頂第02期雲頂峰

thumb_up

💖新鴻基💖 星級🌟屋苑 [高負離子生活社區🏡] 寬敞2️⃣房.

實

526 呎

@15,171

建

688 呎

@11,599

local_fire_department 至HIT verified 首置必買 pets 愛竉必選 transfer_within_a_station 人才必選

售$798 萬

實

526 呎

@15,171

建

688 呎

@11,599

售$798 萬

local_fire_department 至HIT verified 首置必買 pets 愛竉必選 transfer_within_a_station 人才必選

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

牛池灣曉暉花園第05座

thumb_up

半山高層單邊樓皇-極罕之選

實

686 呎

@12,974

建

895 呎

@9,944

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

售$890 萬

實

686 呎

@12,974

建

895 呎

@9,944

售$890 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

西貢泰湖閣

thumb_up

近市全海景連天台

建

700 呎

@10,714

real_estate_agent 罕有放盤

售$750 萬

建

700 呎

@10,714

售$750 萬

real_estate_agent 罕有放盤

沙田帝堡城

thumb_up

罕有東南園景 SHUTTLE 直到新城市廣場

實

547 呎

@12,797

建

718 呎

@9,749

local_fire_department 至HIT

售$700 萬

實

547 呎

@12,797

建

718 呎

@9,749

售$700 萬

local_fire_department 至HIT

馬鞍山新港城 A座

thumb_up

新港城A座高層3房套

實

568 呎

@12,676

建

687 呎

@10,480

local_fire_department 至HIT

售$720 萬

實

568 呎

@12,676

建

687 呎

@10,480

售$720 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$34,042	$26,159	$21,437	$18,295
1.500	$35,308	$27,447	$22,748	$19,630
2.000	$36,603	$28,775	$24,109	$21,024
2.500	$37,927	$30,141	$25,517	$22,474
3.000	$39,280	$31,546	$26,973	$23,981
3.500	$40,663	$32,988	$28,475	$25,542
4.000	$42,073	$34,468	$30,023	$27,155
4.500	$43,513	$35,985	$31,616	$28,820
5.000	$44,980	$37,538	$33,251	$30,534
5.500	$46,476	$39,127	$34,929	$32,296
6.000	$47,999	$40,751	$36,648	$34,102

每月供款$25,542

年期

30年

貸款金額

$5,688,000

總利息

$3,506,999

總貸款連利息

$9,194,999

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$16,590	$8,952	$25,542	$5,679,048
2	$16,564	$8,978	$25,542	$5,670,071
3	$16,538	$9,004	$25,542	$5,661,067
4	$16,511	$9,030	$25,542	$5,652,036
5	$16,485	$9,057	$25,542	$5,642,980
6	$16,459	$9,083	$25,542	$5,633,897
7	$16,432	$9,109	$25,542	$5,624,787
8	$16,406	$9,136	$25,542	$5,615,651
9	$16,379	$9,163	$25,542	$5,606,489
10	$16,352	$9,189	$25,542	$5,597,299
11	$16,325	$9,216	$25,542	$5,588,083
12	$16,299	$9,243	$25,542	$5,578,840

第1年供款共

$306,500

第1年利息

$197,340

第1年共還本金

$109,160

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$16,272	$9,270	$25,542	$5,569,570
14	$16,245	$9,297	$25,542	$5,560,273
15	$16,217	$9,324	$25,542	$5,550,949
16	$16,190	$9,351	$25,542	$5,541,597
17	$16,163	$9,379	$25,542	$5,532,219
18	$16,136	$9,406	$25,542	$5,522,813
19	$16,108	$9,433	$25,542	$5,513,379
20	$16,081	$9,461	$25,542	$5,503,918
21	$16,053	$9,489	$25,542	$5,494,430
22	$16,025	$9,516	$25,542	$5,484,913
23	$15,998	$9,544	$25,542	$5,475,369
24	$15,970	$9,572	$25,542	$5,465,798

第2年供款共

$306,500

第2年利息

$193,457

第2年共還本金

$113,042

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$15,942	$9,600	$25,542	$5,456,198
26	$15,914	$9,628	$25,542	$5,446,570
27	$15,886	$9,656	$25,542	$5,436,914
28	$15,858	$9,684	$25,542	$5,427,230
29	$15,829	$9,712	$25,542	$5,417,518
30	$15,801	$9,741	$25,542	$5,407,777
31	$15,773	$9,769	$25,542	$5,398,008
32	$15,744	$9,797	$25,542	$5,388,211
33	$15,716	$9,826	$25,542	$5,378,385
34	$15,687	$9,855	$25,542	$5,368,530
35	$15,658	$9,883	$25,542	$5,358,647
36	$15,629	$9,912	$25,542	$5,348,734

第3年供款共

$306,500

第3年利息

$189,437

第3年共還本金

$117,063

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$15,600	$9,941	$25,542	$5,338,793
38	$15,571	$9,970	$25,542	$5,328,823
39	$15,542	$9,999	$25,542	$5,318,824
40	$15,513	$10,028	$25,542	$5,308,795
41	$15,484	$10,058	$25,542	$5,298,738
42	$15,455	$10,087	$25,542	$5,288,651
43	$15,425	$10,116	$25,542	$5,278,534
44	$15,396	$10,146	$25,542	$5,268,388
45	$15,366	$10,176	$25,542	$5,258,213
46	$15,336	$10,205	$25,542	$5,248,008
47	$15,307	$10,235	$25,542	$5,237,773
48	$15,277	$10,265	$25,542	$5,227,508

第4年供款共

$306,500

第4年利息

$185,273

第4年共還本金

$121,227

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$15,247	$10,295	$25,542	$5,217,213
50	$15,217	$10,325	$25,542	$5,206,888
51	$15,187	$10,355	$25,542	$5,196,533
52	$15,157	$10,385	$25,542	$5,186,148
53	$15,126	$10,415	$25,542	$5,175,733
54	$15,096	$10,446	$25,542	$5,165,287
55	$15,065	$10,476	$25,542	$5,154,811
56	$15,035	$10,507	$25,542	$5,144,304
57	$15,004	$10,537	$25,542	$5,133,767
58	$14,973	$10,568	$25,542	$5,123,198
59	$14,943	$10,599	$25,542	$5,112,599
60	$14,912	$10,630	$25,542	$5,101,969

第5年供款共

$306,500

第5年利息

$180,962

第5年共還本金

$125,538

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$14,881	$10,661	$25,542	$5,091,309
62	$14,850	$10,692	$25,542	$5,080,617
63	$14,818	$10,723	$25,542	$5,069,893
64	$14,787	$10,754	$25,542	$5,059,139
65	$14,756	$10,786	$25,542	$5,048,353
66	$14,724	$10,817	$25,542	$5,037,536
67	$14,693	$10,849	$25,542	$5,026,687
68	$14,661	$10,880	$25,542	$5,015,806
69	$14,629	$10,912	$25,542	$5,004,894
70	$14,598	$10,944	$25,542	$4,993,950
71	$14,566	$10,976	$25,542	$4,982,974
72	$14,534	$11,008	$25,542	$4,971,966

第6年供款共

$306,500

第6年利息

$176,497

第6年共還本金

$130,003

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$14,502	$11,040	$25,542	$4,960,926
74	$14,469	$11,072	$25,542	$4,949,854
75	$14,437	$11,105	$25,542	$4,938,749
76	$14,405	$11,137	$25,542	$4,927,612
77	$14,372	$11,169	$25,542	$4,916,443
78	$14,340	$11,202	$25,542	$4,905,241
79	$14,307	$11,235	$25,542	$4,894,006
80	$14,274	$11,267	$25,542	$4,882,739
81	$14,241	$11,300	$25,542	$4,871,438
82	$14,208	$11,333	$25,542	$4,860,105
83	$14,175	$11,366	$25,542	$4,848,739
84	$14,142	$11,400	$25,542	$4,837,339

第7年供款共

$306,500

第7年利息

$171,873

第7年共還本金

$134,627

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$14,109	$11,433	$25,542	$4,825,906
86	$14,076	$11,466	$25,542	$4,814,440
87	$14,042	$11,500	$25,542	$4,802,941
88	$14,009	$11,533	$25,542	$4,791,408
89	$13,975	$11,567	$25,542	$4,779,841
90	$13,941	$11,600	$25,542	$4,768,240
91	$13,907	$11,634	$25,542	$4,756,606
92	$13,873	$11,668	$25,542	$4,744,938
93	$13,839	$11,702	$25,542	$4,733,236
94	$13,805	$11,736	$25,542	$4,721,499
95	$13,771	$11,771	$25,542	$4,709,729
96	$13,737	$11,805	$25,542	$4,697,924

第8年供款共

$306,500

第8年利息

$167,085

第8年共還本金

$139,415

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$13,702	$11,839	$25,542	$4,686,084
98	$13,668	$11,874	$25,542	$4,674,210
99	$13,633	$11,909	$25,542	$4,662,302
100	$13,598	$11,943	$25,542	$4,650,358
101	$13,564	$11,978	$25,542	$4,638,380
102	$13,529	$12,013	$25,542	$4,626,367
103	$13,494	$12,048	$25,542	$4,614,319
104	$13,458	$12,083	$25,542	$4,602,236
105	$13,423	$12,118	$25,542	$4,590,118
106	$13,388	$12,154	$25,542	$4,577,964
107	$13,352	$12,189	$25,542	$4,565,774
108	$13,317	$12,225	$25,542	$4,553,550

第9年供款共

$306,500

第9年利息

$162,126

第9年共還本金

$144,374

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$13,281	$12,260	$25,542	$4,541,289
110	$13,245	$12,296	$25,542	$4,528,993
111	$13,210	$12,332	$25,542	$4,516,661
112	$13,174	$12,368	$25,542	$4,504,293
113	$13,138	$12,404	$25,542	$4,491,889
114	$13,101	$12,440	$25,542	$4,479,448
115	$13,065	$12,477	$25,542	$4,466,972
116	$13,029	$12,513	$25,542	$4,454,459
117	$12,992	$12,549	$25,542	$4,441,909
118	$12,956	$12,586	$25,542	$4,429,323
119	$12,919	$12,623	$25,542	$4,416,700
120	$12,882	$12,660	$25,542	$4,404,041

第10年供款共

$306,500

第10年利息

$156,991

第10年共還本金

$149,509

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$12,845	$12,697	$25,542	$4,391,344
122	$12,808	$12,734	$25,542	$4,378,611
123	$12,771	$12,771	$25,542	$4,365,840
124	$12,734	$12,808	$25,542	$4,353,032
125	$12,696	$12,845	$25,542	$4,340,187
126	$12,659	$12,883	$25,542	$4,327,304
127	$12,621	$12,920	$25,542	$4,314,383
128	$12,584	$12,958	$25,542	$4,301,425
129	$12,546	$12,996	$25,542	$4,288,430
130	$12,508	$13,034	$25,542	$4,275,396
131	$12,470	$13,072	$25,542	$4,262,324
132	$12,432	$13,110	$25,542	$4,249,214

第11年供款共

$306,500

第11年利息

$151,673

第11年共還本金

$154,827

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$12,394	$13,148	$25,542	$4,236,066
134	$12,355	$13,186	$25,542	$4,222,880
135	$12,317	$13,225	$25,542	$4,209,655
136	$12,278	$13,264	$25,542	$4,196,391
137	$12,239	$13,302	$25,542	$4,183,089
138	$12,201	$13,341	$25,542	$4,169,748
139	$12,162	$13,380	$25,542	$4,156,368
140	$12,123	$13,419	$25,542	$4,142,949
141	$12,084	$13,458	$25,542	$4,129,491
142	$12,044	$13,497	$25,542	$4,115,994
143	$12,005	$13,537	$25,542	$4,102,457
144	$11,965	$13,576	$25,542	$4,088,881

第12年供款共

$306,500

第12年利息

$146,167

第12年共還本金

$160,333

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$11,926	$13,616	$25,542	$4,075,265
146	$11,886	$13,655	$25,542	$4,061,610
147	$11,846	$13,695	$25,542	$4,047,914
148	$11,806	$13,735	$25,542	$4,034,179
149	$11,766	$13,775	$25,542	$4,020,404
150	$11,726	$13,815	$25,542	$4,006,588
151	$11,686	$13,856	$25,542	$3,992,733
152	$11,645	$13,896	$25,542	$3,978,836
153	$11,605	$13,937	$25,542	$3,964,900
154	$11,564	$13,977	$25,542	$3,950,922
155	$11,524	$14,018	$25,542	$3,936,904
156	$11,483	$14,059	$25,542	$3,922,845

第13年供款共

$306,500

第13年利息

$140,464

第13年共還本金

$166,036

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$11,442	$14,100	$25,542	$3,908,745
158	$11,401	$14,141	$25,542	$3,894,604
159	$11,359	$14,182	$25,542	$3,880,422
160	$11,318	$14,224	$25,542	$3,866,198
161	$11,276	$14,265	$25,542	$3,851,933
162	$11,235	$14,307	$25,542	$3,837,626
163	$11,193	$14,349	$25,542	$3,823,277
164	$11,151	$14,390	$25,542	$3,808,887
165	$11,109	$14,432	$25,542	$3,794,454
166	$11,067	$14,475	$25,542	$3,779,980
167	$11,025	$14,517	$25,542	$3,765,463
168	$10,983	$14,559	$25,542	$3,750,904

第14年供款共

$306,500

第14年利息

$134,559

第14年共還本金

$171,941

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$10,940	$14,602	$25,542	$3,736,302
170	$10,898	$14,644	$25,542	$3,721,658
171	$10,855	$14,687	$25,542	$3,706,971
172	$10,812	$14,730	$25,542	$3,692,242
173	$10,769	$14,773	$25,542	$3,677,469
174	$10,726	$14,816	$25,542	$3,662,653
175	$10,683	$14,859	$25,542	$3,647,795
176	$10,639	$14,902	$25,542	$3,632,892
177	$10,596	$14,946	$25,542	$3,617,947
178	$10,552	$14,989	$25,542	$3,602,957
179	$10,509	$15,033	$25,542	$3,587,924
180	$10,465	$15,077	$25,542	$3,572,847

第15年供款共

$306,500

第15年利息

$128,443

第15年共還本金

$178,057

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$10,421	$15,121	$25,542	$3,557,726
182	$10,377	$15,165	$25,542	$3,542,562
183	$10,332	$15,209	$25,542	$3,527,352
184	$10,288	$15,254	$25,542	$3,512,099
185	$10,244	$15,298	$25,542	$3,496,801
186	$10,199	$15,343	$25,542	$3,481,458
187	$10,154	$15,387	$25,542	$3,466,071
188	$10,109	$15,432	$25,542	$3,450,638
189	$10,064	$15,477	$25,542	$3,435,161
190	$10,019	$15,522	$25,542	$3,419,639
191	$9,974	$15,568	$25,542	$3,404,071
192	$9,929	$15,613	$25,542	$3,388,458

第16年供款共

$306,500

第16年利息

$122,110

第16年共還本金

$184,390

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$9,883	$15,659	$25,542	$3,372,799
194	$9,837	$15,704	$25,542	$3,357,095
195	$9,792	$15,750	$25,542	$3,341,345
196	$9,746	$15,796	$25,542	$3,325,549
197	$9,700	$15,842	$25,542	$3,309,706
198	$9,653	$15,888	$25,542	$3,293,818
199	$9,607	$15,935	$25,542	$3,277,883
200	$9,560	$15,981	$25,542	$3,261,902
201	$9,514	$16,028	$25,542	$3,245,874
202	$9,467	$16,075	$25,542	$3,229,800
203	$9,420	$16,121	$25,542	$3,213,679
204	$9,373	$16,168	$25,542	$3,197,510

第17年供款共

$306,500

第17年利息

$115,552

第17年共還本金

$190,948

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$9,326	$16,216	$25,542	$3,181,295
206	$9,279	$16,263	$25,542	$3,165,032
207	$9,231	$16,310	$25,542	$3,148,721
208	$9,184	$16,358	$25,542	$3,132,363
209	$9,136	$16,406	$25,542	$3,115,958
210	$9,088	$16,453	$25,542	$3,099,504
211	$9,040	$16,501	$25,542	$3,083,003
212	$8,992	$16,550	$25,542	$3,066,453
213	$8,944	$16,598	$25,542	$3,049,855
214	$8,895	$16,646	$25,542	$3,033,209
215	$8,847	$16,695	$25,542	$3,016,514
216	$8,798	$16,743	$25,542	$2,999,771

第18年供款共

$306,500

第18年利息

$108,761

第18年共還本金

$197,739

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$8,749	$16,792	$25,542	$2,982,979
218	$8,700	$16,841	$25,542	$2,966,137
219	$8,651	$16,890	$25,542	$2,949,247
220	$8,602	$16,940	$25,542	$2,932,307
221	$8,553	$16,989	$25,542	$2,915,318
222	$8,503	$17,039	$25,542	$2,898,279
223	$8,453	$17,088	$25,542	$2,881,191
224	$8,403	$17,138	$25,542	$2,864,053
225	$8,353	$17,188	$25,542	$2,846,865
226	$8,303	$17,238	$25,542	$2,829,626
227	$8,253	$17,289	$25,542	$2,812,338
228	$8,203	$17,339	$25,542	$2,794,999

第19年供款共

$306,500

第19年利息

$101,728

第19年共還本金

$204,772

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$8,152	$17,390	$25,542	$2,777,609
230	$8,101	$17,440	$25,542	$2,760,169
231	$8,050	$17,491	$25,542	$2,742,678
232	$7,999	$17,542	$25,542	$2,725,136
233	$7,948	$17,593	$25,542	$2,707,542
234	$7,897	$17,645	$25,542	$2,689,898
235	$7,846	$17,696	$25,542	$2,672,201
236	$7,794	$17,748	$25,542	$2,654,454
237	$7,742	$17,800	$25,542	$2,636,654
238	$7,690	$17,851	$25,542	$2,618,803
239	$7,638	$17,903	$25,542	$2,600,899
240	$7,586	$17,956	$25,542	$2,582,944

第20年供款共

$306,500

第20年利息

$94,445

第20年共還本金

$212,055

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$7,534	$18,008	$25,542	$2,564,936
242	$7,481	$18,061	$25,542	$2,546,875
243	$7,428	$18,113	$25,542	$2,528,762
244	$7,376	$18,166	$25,542	$2,510,596
245	$7,323	$18,219	$25,542	$2,492,376
246	$7,269	$18,272	$25,542	$2,474,104
247	$7,216	$18,326	$25,542	$2,455,779
248	$7,163	$18,379	$25,542	$2,437,400
249	$7,109	$18,433	$25,542	$2,418,967
250	$7,055	$18,486	$25,542	$2,400,481
251	$7,001	$18,540	$25,542	$2,381,941
252	$6,947	$18,594	$25,542	$2,363,346

第21年供款共

$306,500

第21年利息

$86,903

第21年共還本金

$219,597

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$6,893	$18,649	$25,542	$2,344,698
254	$6,839	$18,703	$25,542	$2,325,995
255	$6,784	$18,758	$25,542	$2,307,237
256	$6,729	$18,812	$25,542	$2,288,425
257	$6,675	$18,867	$25,542	$2,269,558
258	$6,620	$18,922	$25,542	$2,250,636
259	$6,564	$18,977	$25,542	$2,231,658
260	$6,509	$19,033	$25,542	$2,212,626
261	$6,453	$19,088	$25,542	$2,193,538
262	$6,398	$19,144	$25,542	$2,174,394
263	$6,342	$19,200	$25,542	$2,155,194
264	$6,286	$19,256	$25,542	$2,135,938

第22年供款共

$306,500

第22年利息

$79,092

第22年共還本金

$227,408

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$6,230	$19,312	$25,542	$2,116,627
266	$6,173	$19,368	$25,542	$2,097,258
267	$6,117	$19,425	$25,542	$2,077,834
268	$6,060	$19,481	$25,542	$2,058,352
269	$6,004	$19,538	$25,542	$2,038,814
270	$5,947	$19,595	$25,542	$2,019,219
271	$5,889	$19,652	$25,542	$1,999,567
272	$5,832	$19,710	$25,542	$1,979,857
273	$5,775	$19,767	$25,542	$1,960,090
274	$5,717	$19,825	$25,542	$1,940,265
275	$5,659	$19,883	$25,542	$1,920,383
276	$5,601	$19,941	$25,542	$1,900,442

第23年供款共

$306,500

第23年利息

$71,004

第23年共還本金

$235,496

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$5,543	$19,999	$25,542	$1,880,444
278	$5,485	$20,057	$25,542	$1,860,387
279	$5,426	$20,116	$25,542	$1,840,271
280	$5,367	$20,174	$25,542	$1,820,097
281	$5,309	$20,233	$25,542	$1,799,864
282	$5,250	$20,292	$25,542	$1,779,572
283	$5,190	$20,351	$25,542	$1,759,221
284	$5,131	$20,411	$25,542	$1,738,810
285	$5,072	$20,470	$25,542	$1,718,340
286	$5,012	$20,530	$25,542	$1,697,810
287	$4,952	$20,590	$25,542	$1,677,220
288	$4,892	$20,650	$25,542	$1,656,571

第24年供款共

$306,500

第24年利息

$62,628

第24年共還本金

$243,872

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,832	$20,710	$25,542	$1,635,861
290	$4,771	$20,770	$25,542	$1,615,090
291	$4,711	$20,831	$25,542	$1,594,259
292	$4,650	$20,892	$25,542	$1,573,367
293	$4,589	$20,953	$25,542	$1,552,415
294	$4,528	$21,014	$25,542	$1,531,401
295	$4,467	$21,075	$25,542	$1,510,326
296	$4,405	$21,137	$25,542	$1,489,189
297	$4,343	$21,198	$25,542	$1,467,991
298	$4,282	$21,260	$25,542	$1,446,731
299	$4,220	$21,322	$25,542	$1,425,409
300	$4,157	$21,384	$25,542	$1,404,025

第25年供款共

$306,500

第25年利息

$53,954

第25年共還本金

$252,546

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,095	$21,447	$25,542	$1,382,578
302	$4,033	$21,509	$25,542	$1,361,069
303	$3,970	$21,572	$25,542	$1,339,497
304	$3,907	$21,635	$25,542	$1,317,862
305	$3,844	$21,698	$25,542	$1,296,165
306	$3,780	$21,761	$25,542	$1,274,403
307	$3,717	$21,825	$25,542	$1,252,579
308	$3,653	$21,888	$25,542	$1,230,690
309	$3,590	$21,952	$25,542	$1,208,738
310	$3,525	$22,016	$25,542	$1,186,722
311	$3,461	$22,080	$25,542	$1,164,642
312	$3,397	$22,145	$25,542	$1,142,497

第26年供款共

$306,500

第26年利息

$44,972

第26年共還本金

$261,528

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,332	$22,209	$25,542	$1,120,288
314	$3,268	$22,274	$25,542	$1,098,013
315	$3,203	$22,339	$25,542	$1,075,674
316	$3,137	$22,404	$25,542	$1,053,270
317	$3,072	$22,470	$25,542	$1,030,800
318	$3,007	$22,535	$25,542	$1,008,265
319	$2,941	$22,601	$25,542	$985,664
320	$2,875	$22,667	$25,542	$962,997
321	$2,809	$22,733	$25,542	$940,265
322	$2,742	$22,799	$25,542	$917,465
323	$2,676	$22,866	$25,542	$894,600
324	$2,609	$22,932	$25,542	$871,667

第27年供款共

$306,500

第27年利息

$35,670

第27年共還本金

$270,830

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,542	$22,999	$25,542	$848,668
326	$2,475	$23,066	$25,542	$825,602
327	$2,408	$23,134	$25,542	$802,468
328	$2,341	$23,201	$25,542	$779,267
329	$2,273	$23,269	$25,542	$755,998
330	$2,205	$23,337	$25,542	$732,661
331	$2,137	$23,405	$25,542	$709,257
332	$2,069	$23,473	$25,542	$685,784
333	$2,000	$23,541	$25,542	$662,242
334	$1,932	$23,610	$25,542	$638,632
335	$1,863	$23,679	$25,542	$614,953
336	$1,794	$23,748	$25,542	$591,205

第28年供款共

$306,500

第28年利息

$26,038

第28年共還本金

$280,462

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,724	$23,817	$25,542	$567,388
338	$1,655	$23,887	$25,542	$543,501
339	$1,585	$23,956	$25,542	$519,544
340	$1,515	$24,026	$25,542	$495,518
341	$1,445	$24,096	$25,542	$471,422
342	$1,375	$24,167	$25,542	$447,255
343	$1,304	$24,237	$25,542	$423,018
344	$1,234	$24,308	$25,542	$398,710
345	$1,163	$24,379	$25,542	$374,331
346	$1,092	$24,450	$25,542	$349,881
347	$1,020	$24,521	$25,542	$325,360
348	$949	$24,593	$25,542	$300,767

第29年供款共

$306,500

第29年利息

$16,062

第29年共還本金

$290,437

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$877	$24,664	$25,542	$276,103
350	$805	$24,736	$25,542	$251,367
351	$733	$24,809	$25,542	$226,558
352	$661	$24,881	$25,542	$201,677
353	$588	$24,953	$25,542	$176,724
354	$515	$25,026	$25,542	$151,698
355	$442	$25,099	$25,542	$126,598
356	$369	$25,172	$25,542	$101,426
357	$296	$25,246	$25,542	$76,180
358	$222	$25,319	$25,542	$50,861
359	$148	$25,393	$25,542	$25,467
360	$74	$25,467	$25,542	$0

第30年供款共

$306,500

第30年利息

$5,732

第30年共還本金

$300,767

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$11,836,999

免責聲明

筍盤推介

按揭保險費
info