樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$0

借款月供 $25,784 , 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$11,870,293

每月供款
$25,785

首期

$2,258,000

總貸款額

$5,742,000

總利息

$3,540,293

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$2,588,000

按月供比率計算

$51,568

置業成本總預算

HK$2,588,000

首期

$2,258,000
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

$51,568

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

KOL實拍 VR實景

馬鞍山新港城 L座

thumb_up

四期荀盤, 市場難求, 還價即成

實

618 呎

@12,540

建

830 呎

@9,337

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇

售$775 萬

實

618 呎

@12,540

建

830 呎

@9,337

售$775 萬

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇

馬鞍山新港城 J座

thumb_up

新港城四期3房商埸上蓋

實

519 呎

@14,066

建

698 呎

@10,458

local_fire_department 至HIT

售$730 萬

實

519 呎

@14,066

建

698 呎

@10,458

售$730 萬

local_fire_department 至HIT

大埔朗濤

thumb_up

朗濤**罕有一房連148呎花園**上車CHILL盤**連設計裝修

實

421 呎

@18,052

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 transfer_within_a_station 人才必選

售$760 萬

實

421 呎

@18,052

售$760 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 transfer_within_a_station 人才必選

馬鞍山泓碧第02座

thumb_up

超值兩房推介

實

480 呎

@16,667

local_fire_department 至HIT

售$800 萬

實

480 呎

@16,667

售$800 萬

local_fire_department 至HIT

馬鞍山西徑村

thumb_up

近路方便上覆式西徑村

建

1,400 呎

@6,414

售$898 萬

建

1,400 呎

@6,414

售$898 萬

VR實景

馬鞍山迎海

thumb_up

馬鞍山迎海2房池景

實

473 呎

@14,799

local_fire_department 至HIT real_estate_agent 罕有放盤

售$700 萬

實

473 呎

@14,799

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

沙田玖瓏山天瓏閣

thumb_up

沙田玖瓏山天瓏閣

實

654 呎

@13,456

real_estate_agent 罕有放盤

售$880 萬

實

654 呎

@13,456

售$880 萬

real_estate_agent 罕有放盤

西貢逸瓏海滙

thumb_up

西貢逸瓏海滙

實

704 呎

@11,790

local_offer 低水筍價

售$830 萬

實

704 呎

@11,790

售$830 萬

local_offer 低水筍價

VR實景

馬鞍山迎海第01期

thumb_up

奇豐精選西南海景特色單位一房半全屋企理裝修

實

586 呎

@14,164

建

725 呎

@11,448

local_fire_department 至HIT real_estate_agent 罕有放盤

售$830 萬

實

586 呎

@14,164

建

725 呎

@11,448

售$830 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山泓碧第02座

thumb_up

海景2房，上車首選

實

511 呎

@16,047

real_estate_agent 罕有放盤 verified 首置必買

售$820 萬

實

511 呎

@16,047

售$820 萬

real_estate_agent 罕有放盤 verified 首置必買

馬鞍山迎海第03期星灣御第23座

thumb_up

奇豐精選靚裝有傢電適合新婚人仕

實

479 呎

@15,658

local_fire_department 至HIT

售$750 萬

實

479 呎

@15,658

售$750 萬

local_fire_department 至HIT

馬鞍山新港城

thumb_up

獨家靚盤**新港城4期高層,開揚遠景靚裝修三房兩廳,即買即用**

實

519 呎

@14,451

建

696 呎

@10,776

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$750 萬

實

519 呎

@14,451

建

696 呎

@10,776

售$750 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$34,366	$26,407	$21,640	$18,469
1.500	$35,643	$27,708	$22,964	$19,817
2.000	$36,950	$29,048	$24,338	$21,224
2.500	$38,287	$30,427	$25,760	$22,688
3.000	$39,653	$31,845	$27,229	$24,209
3.500	$41,049	$33,301	$28,746	$25,784
4.000	$42,473	$34,795	$30,308	$27,413
4.500	$43,926	$36,327	$31,916	$29,094
5.000	$45,407	$37,895	$33,567	$30,824
5.500	$46,917	$39,498	$35,261	$32,602
6.000	$48,454	$41,137	$36,996	$34,426

每月供款$25,785

年期

30年

貸款金額

$5,742,000

總利息

$3,540,293

總貸款連利息

$9,282,293

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$16,748	$9,037	$25,784	$5,732,963
2	$16,721	$9,063	$25,784	$5,723,900
3	$16,695	$9,089	$25,784	$5,714,811
4	$16,668	$9,116	$25,784	$5,705,695
5	$16,642	$9,143	$25,784	$5,696,552
6	$16,615	$9,169	$25,784	$5,687,383
7	$16,588	$9,196	$25,784	$5,678,187
8	$16,561	$9,223	$25,784	$5,668,965
9	$16,534	$9,250	$25,784	$5,659,715
10	$16,508	$9,277	$25,784	$5,650,438
11	$16,480	$9,304	$25,784	$5,641,135
12	$16,453	$9,331	$25,784	$5,631,804

第1年供款共

$309,410

第1年利息

$199,213

第1年共還本金

$110,196

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$16,426	$9,358	$25,784	$5,622,446
14	$16,399	$9,385	$25,784	$5,613,060
15	$16,371	$9,413	$25,784	$5,603,648
16	$16,344	$9,440	$25,784	$5,594,207
17	$16,316	$9,468	$25,784	$5,584,740
18	$16,289	$9,495	$25,784	$5,575,244
19	$16,261	$9,523	$25,784	$5,565,721
20	$16,233	$9,551	$25,784	$5,556,171
21	$16,205	$9,579	$25,784	$5,546,592
22	$16,178	$9,607	$25,784	$5,536,985
23	$16,150	$9,635	$25,784	$5,527,351
24	$16,121	$9,663	$25,784	$5,517,688

第2年供款共

$309,410

第2年利息

$195,294

第2年共還本金

$114,116

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$16,093	$9,691	$25,784	$5,507,997
26	$16,065	$9,719	$25,784	$5,498,278
27	$16,037	$9,748	$25,784	$5,488,530
28	$16,008	$9,776	$25,784	$5,478,755
29	$15,980	$9,804	$25,784	$5,468,950
30	$15,951	$9,833	$25,784	$5,459,117
31	$15,922	$9,862	$25,784	$5,449,255
32	$15,894	$9,890	$25,784	$5,439,365
33	$15,865	$9,919	$25,784	$5,429,445
34	$15,836	$9,948	$25,784	$5,419,497
35	$15,807	$9,977	$25,784	$5,409,520
36	$15,778	$10,006	$25,784	$5,399,514

第3年供款共

$309,410

第3年利息

$191,235

第3年共還本金

$118,174

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$15,749	$10,036	$25,784	$5,389,478
38	$15,719	$10,065	$25,784	$5,379,413
39	$15,690	$10,094	$25,784	$5,369,319
40	$15,661	$10,124	$25,784	$5,359,195
41	$15,631	$10,153	$25,784	$5,349,042
42	$15,601	$10,183	$25,784	$5,338,859
43	$15,572	$10,212	$25,784	$5,328,647
44	$15,542	$10,242	$25,784	$5,318,405
45	$15,512	$10,272	$25,784	$5,308,133
46	$15,482	$10,302	$25,784	$5,297,830
47	$15,452	$10,332	$25,784	$5,287,498
48	$15,422	$10,362	$25,784	$5,277,136

第4年供款共

$309,410

第4年利息

$187,032

第4年共還本金

$122,378

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$15,392	$10,392	$25,784	$5,266,744
50	$15,361	$10,423	$25,784	$5,256,321
51	$15,331	$10,453	$25,784	$5,245,868
52	$15,300	$10,484	$25,784	$5,235,384
53	$15,270	$10,514	$25,784	$5,224,870
54	$15,239	$10,545	$25,784	$5,214,325
55	$15,208	$10,576	$25,784	$5,203,749
56	$15,178	$10,607	$25,784	$5,193,142
57	$15,147	$10,637	$25,784	$5,182,505
58	$15,116	$10,669	$25,784	$5,171,836
59	$15,085	$10,700	$25,784	$5,161,137
60	$15,053	$10,731	$25,784	$5,150,406

第5年供款共

$309,410

第5年利息

$182,680

第5年共還本金

$126,730

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$15,022	$10,762	$25,784	$5,139,644
62	$14,991	$10,794	$25,784	$5,128,850
63	$14,959	$10,825	$25,784	$5,118,025
64	$14,928	$10,857	$25,784	$5,107,169
65	$14,896	$10,888	$25,784	$5,096,280
66	$14,864	$10,920	$25,784	$5,085,360
67	$14,832	$10,952	$25,784	$5,074,409
68	$14,800	$10,984	$25,784	$5,063,425
69	$14,768	$11,016	$25,784	$5,052,409
70	$14,736	$11,048	$25,784	$5,041,361
71	$14,704	$11,080	$25,784	$5,030,281
72	$14,672	$11,112	$25,784	$5,019,168

第6年供款共

$309,410

第6年利息

$178,172

第6年共還本金

$131,238

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$14,639	$11,145	$25,784	$5,008,023
74	$14,607	$11,177	$25,784	$4,996,846
75	$14,574	$11,210	$25,784	$4,985,636
76	$14,541	$11,243	$25,784	$4,974,393
77	$14,509	$11,275	$25,784	$4,963,118
78	$14,476	$11,308	$25,784	$4,951,809
79	$14,443	$11,341	$25,784	$4,940,468
80	$14,410	$11,374	$25,784	$4,929,094
81	$14,377	$11,408	$25,784	$4,917,686
82	$14,343	$11,441	$25,784	$4,906,245
83	$14,310	$11,474	$25,784	$4,894,771
84	$14,276	$11,508	$25,784	$4,883,263

第7年供款共

$309,410

第7年利息

$173,505

第7年共還本金

$135,905

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$14,243	$11,541	$25,784	$4,871,722
86	$14,209	$11,575	$25,784	$4,860,147
87	$14,175	$11,609	$25,784	$4,848,538
88	$14,142	$11,643	$25,784	$4,836,896
89	$14,108	$11,677	$25,784	$4,825,219
90	$14,074	$11,711	$25,784	$4,813,508
91	$14,039	$11,745	$25,784	$4,801,764
92	$14,005	$11,779	$25,784	$4,789,985
93	$13,971	$11,813	$25,784	$4,778,171
94	$13,936	$11,848	$25,784	$4,766,324
95	$13,902	$11,882	$25,784	$4,754,441
96	$13,867	$11,917	$25,784	$4,742,524

第8年供款共

$309,410

第8年利息

$168,671

第8年共還本金

$140,739

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$13,832	$11,952	$25,784	$4,730,572
98	$13,798	$11,987	$25,784	$4,718,586
99	$13,763	$12,022	$25,784	$4,706,564
100	$13,727	$12,057	$25,784	$4,694,507
101	$13,692	$12,092	$25,784	$4,682,416
102	$13,657	$12,127	$25,784	$4,670,289
103	$13,622	$12,162	$25,784	$4,658,126
104	$13,586	$12,198	$25,784	$4,645,928
105	$13,551	$12,234	$25,784	$4,633,695
106	$13,515	$12,269	$25,784	$4,621,425
107	$13,479	$12,305	$25,784	$4,609,120
108	$13,443	$12,341	$25,784	$4,596,780

第9年供款共

$309,410

第9年利息

$163,665

第9年共還本金

$145,745

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$13,407	$12,377	$25,784	$4,584,403
110	$13,371	$12,413	$25,784	$4,571,990
111	$13,335	$12,449	$25,784	$4,559,540
112	$13,299	$12,485	$25,784	$4,547,055
113	$13,262	$12,522	$25,784	$4,534,533
114	$13,226	$12,558	$25,784	$4,521,975
115	$13,189	$12,595	$25,784	$4,509,380
116	$13,152	$12,632	$25,784	$4,496,748
117	$13,116	$12,669	$25,784	$4,484,079
118	$13,079	$12,706	$25,784	$4,471,374
119	$13,042	$12,743	$25,784	$4,458,631
120	$13,004	$12,780	$25,784	$4,445,851

第10年供款共

$309,410

第10年利息

$158,481

第10年共還本金

$150,928

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$12,967	$12,817	$25,784	$4,433,034
122	$12,930	$12,854	$25,784	$4,420,180
123	$12,892	$12,892	$25,784	$4,407,288
124	$12,855	$12,930	$25,784	$4,394,358
125	$12,817	$12,967	$25,784	$4,381,391
126	$12,779	$13,005	$25,784	$4,368,386
127	$12,741	$13,043	$25,784	$4,355,343
128	$12,703	$13,081	$25,784	$4,342,262
129	$12,665	$13,119	$25,784	$4,329,142
130	$12,627	$13,157	$25,784	$4,315,985
131	$12,588	$13,196	$25,784	$4,302,789
132	$12,550	$13,234	$25,784	$4,289,555

第11年供款共

$309,410

第11年利息

$153,113

第11年共還本金

$156,296

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$12,511	$13,273	$25,784	$4,276,282
134	$12,472	$13,312	$25,784	$4,262,970
135	$12,434	$13,350	$25,784	$4,249,620
136	$12,395	$13,389	$25,784	$4,236,230
137	$12,356	$13,428	$25,784	$4,222,802
138	$12,317	$13,468	$25,784	$4,209,334
139	$12,277	$13,507	$25,784	$4,195,827
140	$12,238	$13,546	$25,784	$4,182,281
141	$12,198	$13,586	$25,784	$4,168,695
142	$12,159	$13,625	$25,784	$4,155,070
143	$12,119	$13,665	$25,784	$4,141,404
144	$12,079	$13,705	$25,784	$4,127,699

第12年供款共

$309,410

第12年利息

$147,554

第12年共還本金

$161,855

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$12,039	$13,745	$25,784	$4,113,954
146	$11,999	$13,785	$25,784	$4,100,169
147	$11,959	$13,825	$25,784	$4,086,344
148	$11,919	$13,866	$25,784	$4,072,478
149	$11,878	$13,906	$25,784	$4,058,572
150	$11,838	$13,947	$25,784	$4,044,626
151	$11,797	$13,987	$25,784	$4,030,638
152	$11,756	$14,028	$25,784	$4,016,610
153	$11,715	$14,069	$25,784	$4,002,541
154	$11,674	$14,110	$25,784	$3,988,431
155	$11,633	$14,151	$25,784	$3,974,280
156	$11,592	$14,192	$25,784	$3,960,087

第13年供款共

$309,410

第13年利息

$141,798

第13年共還本金

$167,612

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$11,550	$14,234	$25,784	$3,945,853
158	$11,509	$14,275	$25,784	$3,931,578
159	$11,467	$14,317	$25,784	$3,917,261
160	$11,425	$14,359	$25,784	$3,902,902
161	$11,383	$14,401	$25,784	$3,888,501
162	$11,341	$14,443	$25,784	$3,874,059
163	$11,299	$14,485	$25,784	$3,859,574
164	$11,257	$14,527	$25,784	$3,845,047
165	$11,215	$14,569	$25,784	$3,830,478
166	$11,172	$14,612	$25,784	$3,815,866
167	$11,130	$14,655	$25,784	$3,801,211
168	$11,087	$14,697	$25,784	$3,786,514

第14年供款共

$309,410

第14年利息

$135,836

第14年共還本金

$173,574

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$11,044	$14,740	$25,784	$3,771,774
170	$11,001	$14,783	$25,784	$3,756,991
171	$10,958	$14,826	$25,784	$3,742,164
172	$10,915	$14,870	$25,784	$3,727,295
173	$10,871	$14,913	$25,784	$3,712,382
174	$10,828	$14,956	$25,784	$3,697,426
175	$10,784	$15,000	$25,784	$3,682,426
176	$10,740	$15,044	$25,784	$3,667,382
177	$10,697	$15,088	$25,784	$3,652,294
178	$10,653	$15,132	$25,784	$3,637,163
179	$10,608	$15,176	$25,784	$3,621,987
180	$10,564	$15,220	$25,784	$3,606,767

第15年供款共

$309,410

第15年利息

$129,663

第15年共還本金

$179,747

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$10,520	$15,264	$25,784	$3,591,502
182	$10,475	$15,309	$25,784	$3,576,193
183	$10,431	$15,354	$25,784	$3,560,840
184	$10,386	$15,398	$25,784	$3,545,441
185	$10,341	$15,443	$25,784	$3,529,998
186	$10,296	$15,488	$25,784	$3,514,510
187	$10,251	$15,533	$25,784	$3,498,976
188	$10,205	$15,579	$25,784	$3,483,398
189	$10,160	$15,624	$25,784	$3,467,773
190	$10,114	$15,670	$25,784	$3,452,104
191	$10,069	$15,716	$25,784	$3,436,388
192	$10,023	$15,761	$25,784	$3,420,627

第16年供款共

$309,410

第16年利息

$123,270

第16年共還本金

$186,140

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$9,977	$15,807	$25,784	$3,404,819
194	$9,931	$15,853	$25,784	$3,388,966
195	$9,884	$15,900	$25,784	$3,373,066
196	$9,838	$15,946	$25,784	$3,357,120
197	$9,792	$15,993	$25,784	$3,341,128
198	$9,745	$16,039	$25,784	$3,325,089
199	$9,698	$16,086	$25,784	$3,309,003
200	$9,651	$16,133	$25,784	$3,292,870
201	$9,604	$16,180	$25,784	$3,276,690
202	$9,557	$16,227	$25,784	$3,260,463
203	$9,510	$16,274	$25,784	$3,244,188
204	$9,462	$16,322	$25,784	$3,227,866

第17年供款共

$309,410

第17年利息

$116,649

第17年共還本金

$192,761

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$9,415	$16,370	$25,784	$3,211,497
206	$9,367	$16,417	$25,784	$3,195,079
207	$9,319	$16,465	$25,784	$3,178,614
208	$9,271	$16,513	$25,784	$3,162,101
209	$9,223	$16,561	$25,784	$3,145,540
210	$9,174	$16,610	$25,784	$3,128,930
211	$9,126	$16,658	$25,784	$3,112,272
212	$9,077	$16,707	$25,784	$3,095,565
213	$9,029	$16,755	$25,784	$3,078,810
214	$8,980	$16,804	$25,784	$3,062,006
215	$8,931	$16,853	$25,784	$3,045,152
216	$8,882	$16,902	$25,784	$3,028,250

第18年供款共

$309,410

第18年利息

$109,793

第18年共還本金

$199,616

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$8,832	$16,952	$25,784	$3,011,298
218	$8,783	$17,001	$25,784	$2,994,297
219	$8,733	$17,051	$25,784	$2,977,246
220	$8,684	$17,101	$25,784	$2,960,146
221	$8,634	$17,150	$25,784	$2,942,995
222	$8,584	$17,200	$25,784	$2,925,795
223	$8,534	$17,251	$25,784	$2,908,544
224	$8,483	$17,301	$25,784	$2,891,243
225	$8,433	$17,351	$25,784	$2,873,892
226	$8,382	$17,402	$25,784	$2,856,490
227	$8,331	$17,453	$25,784	$2,839,037
228	$8,281	$17,504	$25,784	$2,821,534

第19年供款共

$309,410

第19年利息

$102,694

第19年共還本金

$206,716

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$8,229	$17,555	$25,784	$2,803,979
230	$8,178	$17,606	$25,784	$2,786,373
231	$8,127	$17,657	$25,784	$2,768,716
232	$8,075	$17,709	$25,784	$2,751,007
233	$8,024	$17,760	$25,784	$2,733,247
234	$7,972	$17,812	$25,784	$2,715,435
235	$7,920	$17,864	$25,784	$2,697,570
236	$7,868	$17,916	$25,784	$2,679,654
237	$7,816	$17,968	$25,784	$2,661,686
238	$7,763	$18,021	$25,784	$2,643,665
239	$7,711	$18,073	$25,784	$2,625,591
240	$7,658	$18,126	$25,784	$2,607,465

第20年供款共

$309,410

第20年利息

$95,341

第20年共還本金

$214,068

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$7,605	$18,179	$25,784	$2,589,286
242	$7,552	$18,232	$25,784	$2,571,054
243	$7,499	$18,285	$25,784	$2,552,769
244	$7,446	$18,339	$25,784	$2,534,430
245	$7,392	$18,392	$25,784	$2,516,038
246	$7,338	$18,446	$25,784	$2,497,593
247	$7,285	$18,500	$25,784	$2,479,093
248	$7,231	$18,553	$25,784	$2,460,540
249	$7,177	$18,608	$25,784	$2,441,932
250	$7,122	$18,662	$25,784	$2,423,270
251	$7,068	$18,716	$25,784	$2,404,554
252	$7,013	$18,771	$25,784	$2,385,783

第21年供款共

$309,410

第21年利息

$87,728

第21年共還本金

$221,682

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$6,959	$18,826	$25,784	$2,366,957
254	$6,904	$18,881	$25,784	$2,348,077
255	$6,849	$18,936	$25,784	$2,329,141
256	$6,793	$18,991	$25,784	$2,310,150
257	$6,738	$19,046	$25,784	$2,291,104
258	$6,682	$19,102	$25,784	$2,272,003
259	$6,627	$19,157	$25,784	$2,252,845
260	$6,571	$19,213	$25,784	$2,233,632
261	$6,515	$19,269	$25,784	$2,214,362
262	$6,459	$19,326	$25,784	$2,195,037
263	$6,402	$19,382	$25,784	$2,175,655
264	$6,346	$19,438	$25,784	$2,156,216

第22年供款共

$309,410

第22年利息

$79,843

第22年共還本金

$229,567

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$6,289	$19,495	$25,784	$2,136,721
266	$6,232	$19,552	$25,784	$2,117,169
267	$6,175	$19,609	$25,784	$2,097,560
268	$6,118	$19,666	$25,784	$2,077,894
269	$6,061	$19,724	$25,784	$2,058,170
270	$6,003	$19,781	$25,784	$2,038,389
271	$5,945	$19,839	$25,784	$2,018,550
272	$5,887	$19,897	$25,784	$1,998,653
273	$5,829	$19,955	$25,784	$1,978,699
274	$5,771	$20,013	$25,784	$1,958,686
275	$5,713	$20,071	$25,784	$1,938,614
276	$5,654	$20,130	$25,784	$1,918,485

第23年供款共

$309,410

第23年利息

$71,678

第23年共還本金

$237,732

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$5,596	$20,189	$25,784	$1,898,296
278	$5,537	$20,247	$25,784	$1,878,049
279	$5,478	$20,307	$25,784	$1,857,742
280	$5,418	$20,366	$25,784	$1,837,376
281	$5,359	$20,425	$25,784	$1,816,951
282	$5,299	$20,485	$25,784	$1,796,466
283	$5,240	$20,544	$25,784	$1,775,922
284	$5,180	$20,604	$25,784	$1,755,318
285	$5,120	$20,664	$25,784	$1,734,653
286	$5,059	$20,725	$25,784	$1,713,928
287	$4,999	$20,785	$25,784	$1,693,143
288	$4,938	$20,846	$25,784	$1,672,297

第24年供款共

$309,410

第24年利息

$63,223

第24年共還本金

$246,187

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,878	$20,907	$25,784	$1,651,391
290	$4,817	$20,968	$25,784	$1,630,423
291	$4,755	$21,029	$25,784	$1,609,394
292	$4,694	$21,090	$25,784	$1,588,304
293	$4,633	$21,152	$25,784	$1,567,153
294	$4,571	$21,213	$25,784	$1,545,940
295	$4,509	$21,275	$25,784	$1,524,664
296	$4,447	$21,337	$25,784	$1,503,327
297	$4,385	$21,399	$25,784	$1,481,928
298	$4,322	$21,462	$25,784	$1,460,466
299	$4,260	$21,524	$25,784	$1,438,941
300	$4,197	$21,587	$25,784	$1,417,354

第25年供款共

$309,410

第25年利息

$54,467

第25年共還本金

$254,943

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,134	$21,650	$25,784	$1,395,704
302	$4,071	$21,713	$25,784	$1,373,991
303	$4,007	$21,777	$25,784	$1,352,214
304	$3,944	$21,840	$25,784	$1,330,374
305	$3,880	$21,904	$25,784	$1,308,470
306	$3,816	$21,968	$25,784	$1,286,502
307	$3,752	$22,032	$25,784	$1,264,470
308	$3,688	$22,096	$25,784	$1,242,374
309	$3,624	$22,161	$25,784	$1,220,214
310	$3,559	$22,225	$25,784	$1,197,988
311	$3,494	$22,290	$25,784	$1,175,698
312	$3,429	$22,355	$25,784	$1,153,343

第26年供款共

$309,410

第26年利息

$45,399

第26年共還本金

$264,011

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,364	$22,420	$25,784	$1,130,923
314	$3,299	$22,486	$25,784	$1,108,438
315	$3,233	$22,551	$25,784	$1,085,886
316	$3,167	$22,617	$25,784	$1,063,269
317	$3,101	$22,683	$25,784	$1,040,586
318	$3,035	$22,749	$25,784	$1,017,837
319	$2,969	$22,815	$25,784	$995,022
320	$2,902	$22,882	$25,784	$972,140
321	$2,835	$22,949	$25,784	$949,191
322	$2,768	$23,016	$25,784	$926,175
323	$2,701	$23,083	$25,784	$903,093
324	$2,634	$23,150	$25,784	$879,943

第27年供款共

$309,410

第27年利息

$36,009

第27年共還本金

$273,401

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,566	$23,218	$25,784	$856,725
326	$2,499	$23,285	$25,784	$833,440
327	$2,431	$23,353	$25,784	$810,086
328	$2,363	$23,421	$25,784	$786,665
329	$2,294	$23,490	$25,784	$763,175
330	$2,226	$23,558	$25,784	$739,617
331	$2,157	$23,627	$25,784	$715,990
332	$2,088	$23,696	$25,784	$692,294
333	$2,019	$23,765	$25,784	$668,529
334	$1,950	$23,834	$25,784	$644,695
335	$1,880	$23,904	$25,784	$620,791
336	$1,811	$23,974	$25,784	$596,818

第28年供款共

$309,410

第28年利息

$26,285

第28年共還本金

$283,125

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,741	$24,043	$25,784	$572,774
338	$1,671	$24,114	$25,784	$548,661
339	$1,600	$24,184	$25,784	$524,477
340	$1,530	$24,254	$25,784	$500,222
341	$1,459	$24,325	$25,784	$475,897
342	$1,388	$24,396	$25,784	$451,501
343	$1,317	$24,467	$25,784	$427,034
344	$1,246	$24,539	$25,784	$402,495
345	$1,174	$24,610	$25,784	$377,885
346	$1,102	$24,682	$25,784	$353,203
347	$1,030	$24,754	$25,784	$328,449
348	$958	$24,826	$25,784	$303,623

第29年供款共

$309,410

第29年利息

$16,215

第29年共還本金

$293,195

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$886	$24,899	$25,784	$278,724
350	$813	$24,971	$25,784	$253,753
351	$740	$25,044	$25,784	$228,709
352	$667	$25,117	$25,784	$203,592
353	$594	$25,190	$25,784	$178,402
354	$520	$25,264	$25,784	$153,138
355	$447	$25,337	$25,784	$127,800
356	$373	$25,411	$25,784	$102,389
357	$299	$25,486	$25,784	$76,903
358	$224	$25,560	$25,784	$51,344
359	$150	$25,634	$25,784	$25,709
360	$75	$25,709	$25,784	$0

第30年供款共

$309,410

第30年利息

$5,787

第30年共還本金

$303,623

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$11,870,293

免責聲明

筍盤推介

按揭保險費
info