樓價

HK$

按揭成數

HK$

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$11,911,159

每月供款
$25,448

首期

$2,420,000

總貸款額

$5,580,000

總利息

$3,581,159

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$2,750,000

按月供比率計算

$50,895

置業成本總預算

HK$2,750,000

首期

$2,420,000
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

$50,895

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

馬鞍山新港城 N座

thumb_up

馬鞍山 ##市中心## 3房

實

503 呎

@13,917

建

671 呎

@10,432

local_fire_department 至HIT

售$700 萬

實

503 呎

@13,917

建

671 呎

@10,432

售$700 萬

local_fire_department 至HIT

馬鞍山嵐岸第05座

thumb_up

3房(1套) 企理單邊嵐岸

實

660 呎

@12,727

建

898 呎

@9,354

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

售$840 萬

實

660 呎

@12,727

建

898 呎

@9,354

售$840 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

馬鞍山迎海

thumb_up

罕有放盤首置收租首選

實

547 呎

@15,174

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 vpn_key 有匙即睇

售$830 萬

實

547 呎

@15,174

售$830 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 vpn_key 有匙即睇

VR實景

馬鞍山雅濤居第02座

thumb_up

馬鞍山市中心,高層海景,裝修企理!

實

702 呎

@11,966

建

935 呎

@8,984

real_estate_agent 罕有放盤 hotel_class 樓王

售$840 萬

實

702 呎

@11,966

建

935 呎

@8,984

售$840 萬

real_estate_agent 罕有放盤 hotel_class 樓王

馬鞍山嘉華星濤灣第02座

thumb_up

嘉華星濤灣 2房東南開揚

實

493 呎

@14,402

建

678 呎

@10,472

local_fire_department 至HIT

售$710 萬

實

493 呎

@14,402

建

678 呎

@10,472

售$710 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

沙田晉名峰

thumb_up

開陽景觀連車位大量荀盤快約

實

612 呎

@13,889

建

756 呎

@11,243

local_fire_department 至HIT

售$850 萬

實

612 呎

@13,889

建

756 呎

@11,243

售$850 萬

local_fire_department 至HIT

西貢傲瀧

thumb_up

傲瀧明星屋苑 1房連天台特式戶

實

460 呎

@18,696

local_offer 低水筍價

售$860 萬

實

460 呎

@18,696

售$860 萬

local_offer 低水筍價

馬鞍山迎海

thumb_up

大型新屋苑 2房加工人房

實

497 呎

@15,694

local_fire_department 至HIT verified 首置必買

售$780 萬

實

497 呎

@15,694

售$780 萬

local_fire_department 至HIT verified 首置必買

VR實景

馬鞍山翠擁華庭第02座

thumb_up

翠擁華庭大3房

實

816 呎

@9,926

建

1,052 呎

@7,700

local_offer 低水筍價 verified 首置必買

售$810 萬

實

816 呎

@9,926

建

1,052 呎

@7,700

售$810 萬

local_offer 低水筍價 verified 首置必買

馬鞍山天宇海第2B座

thumb_up

三房池景開陽舒適價可傾

實

666 呎

@12,462

建

878 呎

@9,453

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

售$830 萬

實

666 呎

@12,462

建

878 呎

@9,453

售$830 萬

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

馬鞍山海柏花園第05座

thumb_up

海柏花园馬鞍山站上蓋,**無敵海景, 池海雙輝, 套 3房2廳**

實

550 呎

@14,545

建

739 呎

@10,825

local_fire_department 至HIT pets 愛竉必選

售$800 萬

實

550 呎

@14,545

建

739 呎

@10,825

售$800 萬

local_fire_department 至HIT pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$33,396	$25,662	$21,029	$17,947
1.500	$34,637	$26,926	$22,316	$19,258
2.000	$35,908	$28,228	$23,651	$20,625
2.500	$37,207	$29,569	$25,033	$22,048
3.000	$38,534	$30,947	$26,461	$23,526
3.500	$39,890	$32,362	$27,935	$25,057
3.625	$40,234	$32,721	$28,310	$25,448
4.000	$41,275	$33,814	$29,453	$26,640
4.500	$42,687	$35,302	$31,015	$28,273
5.000	$44,126	$36,826	$32,620	$29,955
5.500	$45,593	$38,384	$34,266	$31,683
6.000	$47,087	$39,977	$35,952	$33,455

每月供款$25,448

年期

30年

貸款金額

$5,580,000

總利息

$3,581,159

總貸款連利息

$9,161,159

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$16,856	$8,591	$25,448	$5,571,409
2	$16,830	$8,617	$25,448	$5,562,791
3	$16,804	$8,643	$25,448	$5,554,148
4	$16,778	$8,670	$25,448	$5,545,478
5	$16,752	$8,696	$25,448	$5,536,783
6	$16,726	$8,722	$25,448	$5,528,061
7	$16,699	$8,748	$25,448	$5,519,312
8	$16,673	$8,775	$25,448	$5,510,538
9	$16,646	$8,801	$25,448	$5,501,736
10	$16,620	$8,828	$25,448	$5,492,909
11	$16,593	$8,855	$25,448	$5,484,054
12	$16,566	$8,881	$25,448	$5,475,173

第1年供款共

$305,372

第1年利息

$200,545

第1年共還本金

$104,827

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$16,540	$8,908	$25,448	$5,466,265
14	$16,513	$8,935	$25,448	$5,457,330
15	$16,486	$8,962	$25,448	$5,448,368
16	$16,459	$8,989	$25,448	$5,439,379
17	$16,431	$9,016	$25,448	$5,430,362
18	$16,404	$9,043	$25,448	$5,421,319
19	$16,377	$9,071	$25,448	$5,412,248
20	$16,349	$9,098	$25,448	$5,403,150
21	$16,322	$9,126	$25,448	$5,394,024
22	$16,294	$9,153	$25,448	$5,384,871
23	$16,267	$9,181	$25,448	$5,375,690
24	$16,239	$9,209	$25,448	$5,366,482

第2年供款共

$305,372

第2年利息

$196,681

第2年共還本金

$108,691

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$16,211	$9,236	$25,448	$5,357,245
26	$16,183	$9,264	$25,448	$5,347,981
27	$16,155	$9,292	$25,448	$5,338,689
28	$16,127	$9,320	$25,448	$5,329,368
29	$16,099	$9,349	$25,448	$5,320,020
30	$16,071	$9,377	$25,448	$5,310,643
31	$16,043	$9,405	$25,448	$5,301,238
32	$16,014	$9,434	$25,448	$5,291,804
33	$15,986	$9,462	$25,448	$5,282,342
34	$15,957	$9,491	$25,448	$5,272,852
35	$15,928	$9,519	$25,448	$5,263,333
36	$15,900	$9,548	$25,448	$5,253,785

第3年供款共

$305,372

第3年利息

$192,675

第3年共還本金

$112,697

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$15,871	$9,577	$25,448	$5,244,208
38	$15,842	$9,606	$25,448	$5,234,602
39	$15,813	$9,635	$25,448	$5,224,967
40	$15,784	$9,664	$25,448	$5,215,303
41	$15,755	$9,693	$25,448	$5,205,610
42	$15,725	$9,722	$25,448	$5,195,888
43	$15,696	$9,752	$25,448	$5,186,136
44	$15,666	$9,781	$25,448	$5,176,355
45	$15,637	$9,811	$25,448	$5,166,544
46	$15,607	$9,840	$25,448	$5,156,704
47	$15,578	$9,870	$25,448	$5,146,834
48	$15,548	$9,900	$25,448	$5,136,934

第4年供款共

$305,372

第4年利息

$188,521

第4年共還本金

$116,851

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$15,518	$9,930	$25,448	$5,127,004
50	$15,488	$9,960	$25,448	$5,117,044
51	$15,458	$9,990	$25,448	$5,107,054
52	$15,428	$10,020	$25,448	$5,097,034
53	$15,397	$10,050	$25,448	$5,086,984
54	$15,367	$10,081	$25,448	$5,076,903
55	$15,336	$10,111	$25,448	$5,066,792
56	$15,306	$10,142	$25,448	$5,056,650
57	$15,275	$10,172	$25,448	$5,046,478
58	$15,245	$10,203	$25,448	$5,036,274
59	$15,214	$10,234	$25,448	$5,026,040
60	$15,183	$10,265	$25,448	$5,015,776

第5年供款共

$305,372

第5年利息

$184,214

第5年共還本金

$121,158

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$15,152	$10,296	$25,448	$5,005,480
62	$15,121	$10,327	$25,448	$4,995,153
63	$15,090	$10,358	$25,448	$4,984,795
64	$15,058	$10,389	$25,448	$4,974,405
65	$15,027	$10,421	$25,448	$4,963,985
66	$14,995	$10,452	$25,448	$4,953,532
67	$14,964	$10,484	$25,448	$4,943,048
68	$14,932	$10,516	$25,448	$4,932,533
69	$14,900	$10,547	$25,448	$4,921,986
70	$14,868	$10,579	$25,448	$4,911,406
71	$14,837	$10,611	$25,448	$4,900,795
72	$14,804	$10,643	$25,448	$4,890,152

第6年供款共

$305,372

第6年利息

$179,748

第6年共還本金

$125,624

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$14,772	$10,675	$25,448	$4,879,477
74	$14,740	$10,708	$25,448	$4,868,769
75	$14,708	$10,740	$25,448	$4,858,029
76	$14,675	$10,772	$25,448	$4,847,257
77	$14,643	$10,805	$25,448	$4,836,452
78	$14,610	$10,838	$25,448	$4,825,614
79	$14,577	$10,870	$25,448	$4,814,744
80	$14,545	$10,903	$25,448	$4,803,841
81	$14,512	$10,936	$25,448	$4,792,905
82	$14,479	$10,969	$25,448	$4,781,936
83	$14,445	$11,002	$25,448	$4,770,934
84	$14,412	$11,035	$25,448	$4,759,898

第7年供款共

$305,372

第7年利息

$175,118

第7年共還本金

$130,254

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$14,379	$11,069	$25,448	$4,748,829
86	$14,345	$11,102	$25,448	$4,737,727
87	$14,312	$11,136	$25,448	$4,726,591
88	$14,278	$11,169	$25,448	$4,715,422
89	$14,245	$11,203	$25,448	$4,704,219
90	$14,211	$11,237	$25,448	$4,692,982
91	$14,177	$11,271	$25,448	$4,681,711
92	$14,143	$11,305	$25,448	$4,670,406
93	$14,109	$11,339	$25,448	$4,659,067
94	$14,074	$11,373	$25,448	$4,647,693
95	$14,040	$11,408	$25,448	$4,636,285
96	$14,005	$11,442	$25,448	$4,624,843

第8年供款共

$305,372

第8年利息

$170,317

第8年共還本金

$135,055

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$13,971	$11,477	$25,448	$4,613,366
98	$13,936	$11,511	$25,448	$4,601,855
99	$13,901	$11,546	$25,448	$4,590,309
100	$13,867	$11,581	$25,448	$4,578,728
101	$13,832	$11,616	$25,448	$4,567,112
102	$13,796	$11,651	$25,448	$4,555,460
103	$13,761	$11,686	$25,448	$4,543,774
104	$13,726	$11,722	$25,448	$4,532,052
105	$13,691	$11,757	$25,448	$4,520,295
106	$13,655	$11,793	$25,448	$4,508,503
107	$13,619	$11,828	$25,448	$4,496,674
108	$13,584	$11,864	$25,448	$4,484,810

第9年供款共

$305,372

第9年利息

$165,339

第9年共還本金

$140,033

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$13,548	$11,900	$25,448	$4,472,911
110	$13,512	$11,936	$25,448	$4,460,975
111	$13,476	$11,972	$25,448	$4,449,003
112	$13,440	$12,008	$25,448	$4,436,995
113	$13,403	$12,044	$25,448	$4,424,951
114	$13,367	$12,081	$25,448	$4,412,870
115	$13,331	$12,117	$25,448	$4,400,753
116	$13,294	$12,154	$25,448	$4,388,599
117	$13,257	$12,190	$25,448	$4,376,409
118	$13,220	$12,227	$25,448	$4,364,182
119	$13,183	$12,264	$25,448	$4,351,918
120	$13,146	$12,301	$25,448	$4,339,616

第10年供款共

$305,372

第10年利息

$160,178

第10年共還本金

$145,194

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$13,109	$12,338	$25,448	$4,327,278
122	$13,072	$12,376	$25,448	$4,314,902
123	$13,035	$12,413	$25,448	$4,302,489
124	$12,997	$12,451	$25,448	$4,290,039
125	$12,959	$12,488	$25,448	$4,277,550
126	$12,922	$12,526	$25,448	$4,265,025
127	$12,884	$12,564	$25,448	$4,252,461
128	$12,846	$12,602	$25,448	$4,239,859
129	$12,808	$12,640	$25,448	$4,227,219
130	$12,770	$12,678	$25,448	$4,214,541
131	$12,731	$12,716	$25,448	$4,201,825
132	$12,693	$12,755	$25,448	$4,189,071

第11年供款共

$305,372

第11年利息

$154,826

第11年共還本金

$150,546

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$12,654	$12,793	$25,448	$4,176,277
134	$12,616	$12,832	$25,448	$4,163,446
135	$12,577	$12,871	$25,448	$4,150,575
136	$12,538	$12,909	$25,448	$4,137,666
137	$12,499	$12,948	$25,448	$4,124,717
138	$12,460	$12,988	$25,448	$4,111,729
139	$12,421	$13,027	$25,448	$4,098,703
140	$12,381	$13,066	$25,448	$4,085,637
141	$12,342	$13,106	$25,448	$4,072,531
142	$12,302	$13,145	$25,448	$4,059,386
143	$12,263	$13,185	$25,448	$4,046,201
144	$12,223	$13,225	$25,448	$4,032,976

第12年供款共

$305,372

第12年利息

$149,277

第12年共還本金

$156,095

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$12,183	$13,265	$25,448	$4,019,711
146	$12,143	$13,305	$25,448	$4,006,406
147	$12,103	$13,345	$25,448	$3,993,061
148	$12,062	$13,385	$25,448	$3,979,676
149	$12,022	$13,426	$25,448	$3,966,250
150	$11,981	$13,466	$25,448	$3,952,784
151	$11,941	$13,507	$25,448	$3,939,277
152	$11,900	$13,548	$25,448	$3,925,729
153	$11,859	$13,589	$25,448	$3,912,141
154	$11,818	$13,630	$25,448	$3,898,511
155	$11,777	$13,671	$25,448	$3,884,840
156	$11,735	$13,712	$25,448	$3,871,128

第13年供款共

$305,372

第13年利息

$143,524

第13年共還本金

$161,848

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$11,694	$13,754	$25,448	$3,857,374
158	$11,652	$13,795	$25,448	$3,843,579
159	$11,611	$13,837	$25,448	$3,829,742
160	$11,569	$13,879	$25,448	$3,815,864
161	$11,527	$13,921	$25,448	$3,801,943
162	$11,485	$13,963	$25,448	$3,787,980
163	$11,443	$14,005	$25,448	$3,773,976
164	$11,401	$14,047	$25,448	$3,759,928
165	$11,358	$14,090	$25,448	$3,745,839
166	$11,316	$14,132	$25,448	$3,731,707
167	$11,273	$14,175	$25,448	$3,717,532
168	$11,230	$14,218	$25,448	$3,703,314

第14年供款共

$305,372

第14年利息

$137,558

第14年共還本金

$167,813

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$11,187	$14,261	$25,448	$3,689,054
170	$11,144	$14,304	$25,448	$3,674,750
171	$11,101	$14,347	$25,448	$3,660,403
172	$11,057	$14,390	$25,448	$3,646,013
173	$11,014	$14,434	$25,448	$3,631,579
174	$10,970	$14,477	$25,448	$3,617,102
175	$10,927	$14,521	$25,448	$3,602,581
176	$10,883	$14,565	$25,448	$3,588,016
177	$10,839	$14,609	$25,448	$3,573,407
178	$10,795	$14,653	$25,448	$3,558,754
179	$10,750	$14,697	$25,448	$3,544,057
180	$10,706	$14,742	$25,448	$3,529,316

第15年供款共

$305,372

第15年利息

$131,373

第15年共還本金

$173,999

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$10,661	$14,786	$25,448	$3,514,529
182	$10,617	$14,831	$25,448	$3,499,699
183	$10,572	$14,876	$25,448	$3,484,823
184	$10,527	$14,921	$25,448	$3,469,902
185	$10,482	$14,966	$25,448	$3,454,937
186	$10,437	$15,011	$25,448	$3,439,926
187	$10,391	$15,056	$25,448	$3,424,870
188	$10,346	$15,102	$25,448	$3,409,768
189	$10,300	$15,147	$25,448	$3,394,620
190	$10,255	$15,193	$25,448	$3,379,427
191	$10,209	$15,239	$25,448	$3,364,188
192	$10,163	$15,285	$25,448	$3,348,903

第16年供款共

$305,372

第16年利息

$124,960

第16年共還本金

$180,412

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$10,116	$15,331	$25,448	$3,333,572
194	$10,070	$15,377	$25,448	$3,318,195
195	$10,024	$15,424	$25,448	$3,302,771
196	$9,977	$15,471	$25,448	$3,287,300
197	$9,930	$15,517	$25,448	$3,271,783
198	$9,884	$15,564	$25,448	$3,256,219
199	$9,836	$15,611	$25,448	$3,240,608
200	$9,789	$15,658	$25,448	$3,224,949
201	$9,742	$15,706	$25,448	$3,209,244
202	$9,695	$15,753	$25,448	$3,193,491
203	$9,647	$15,801	$25,448	$3,177,690
204	$9,599	$15,848	$25,448	$3,161,842

第17年供款共

$305,372

第17年利息

$118,310

第17年共還本金

$187,062

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$9,551	$15,896	$25,448	$3,145,945
206	$9,503	$15,944	$25,448	$3,130,001
207	$9,455	$15,992	$25,448	$3,114,009
208	$9,407	$16,041	$25,448	$3,097,968
209	$9,358	$16,089	$25,448	$3,081,879
210	$9,310	$16,138	$25,448	$3,065,741
211	$9,261	$16,187	$25,448	$3,049,554
212	$9,212	$16,235	$25,448	$3,033,319
213	$9,163	$16,285	$25,448	$3,017,034
214	$9,114	$16,334	$25,448	$3,000,701
215	$9,065	$16,383	$25,448	$2,984,317
216	$9,015	$16,433	$25,448	$2,967,885

第18年供款共

$305,372

第18年利息

$111,415

第18年共還本金

$193,957

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$8,965	$16,482	$25,448	$2,951,403
218	$8,916	$16,532	$25,448	$2,934,871
219	$8,866	$16,582	$25,448	$2,918,289
220	$8,816	$16,632	$25,448	$2,901,657
221	$8,765	$16,682	$25,448	$2,884,975
222	$8,715	$16,733	$25,448	$2,868,242
223	$8,664	$16,783	$25,448	$2,851,459
224	$8,614	$16,834	$25,448	$2,834,625
225	$8,563	$16,885	$25,448	$2,817,740
226	$8,512	$16,936	$25,448	$2,800,804
227	$8,461	$16,987	$25,448	$2,783,818
228	$8,409	$17,038	$25,448	$2,766,779

第19年供款共

$305,372

第19年利息

$104,266

第19年共還本金

$201,106

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$8,358	$17,090	$25,448	$2,749,690
230	$8,306	$17,141	$25,448	$2,732,548
231	$8,255	$17,193	$25,448	$2,715,355
232	$8,203	$17,245	$25,448	$2,698,110
233	$8,151	$17,297	$25,448	$2,680,813
234	$8,098	$17,349	$25,448	$2,663,464
235	$8,046	$17,402	$25,448	$2,646,062
236	$7,993	$17,454	$25,448	$2,628,608
237	$7,941	$17,507	$25,448	$2,611,101
238	$7,888	$17,560	$25,448	$2,593,541
239	$7,835	$17,613	$25,448	$2,575,928
240	$7,781	$17,666	$25,448	$2,558,261

第20年供款共

$305,372

第20年利息

$96,854

第20年共還本金

$208,518

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$7,728	$17,720	$25,448	$2,540,542
242	$7,675	$17,773	$25,448	$2,522,769
243	$7,621	$17,827	$25,448	$2,504,942
244	$7,567	$17,881	$25,448	$2,487,061
245	$7,513	$17,935	$25,448	$2,469,127
246	$7,459	$17,989	$25,448	$2,451,138
247	$7,404	$18,043	$25,448	$2,433,095
248	$7,350	$18,098	$25,448	$2,414,997
249	$7,295	$18,152	$25,448	$2,396,844
250	$7,240	$18,207	$25,448	$2,378,637
251	$7,185	$18,262	$25,448	$2,360,375
252	$7,130	$18,317	$25,448	$2,342,058

第21年供款共

$305,372

第21年利息

$89,168

第21年共還本金

$216,204

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$7,075	$18,373	$25,448	$2,323,685
254	$7,019	$18,428	$25,448	$2,305,257
255	$6,964	$18,484	$25,448	$2,286,773
256	$6,908	$18,540	$25,448	$2,268,233
257	$6,852	$18,596	$25,448	$2,249,638
258	$6,796	$18,652	$25,448	$2,230,986
259	$6,739	$18,708	$25,448	$2,212,277
260	$6,683	$18,765	$25,448	$2,193,513
261	$6,626	$18,821	$25,448	$2,174,691
262	$6,569	$18,878	$25,448	$2,155,813
263	$6,512	$18,935	$25,448	$2,136,878
264	$6,455	$18,993	$25,448	$2,117,885

第22年供款共

$305,372

第22年利息

$81,199

第22年共還本金

$224,173

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$6,398	$19,050	$25,448	$2,098,835
266	$6,340	$19,107	$25,448	$2,079,728
267	$6,283	$19,165	$25,448	$2,060,563
268	$6,225	$19,223	$25,448	$2,041,340
269	$6,167	$19,281	$25,448	$2,022,059
270	$6,108	$19,339	$25,448	$2,002,719
271	$6,050	$19,398	$25,448	$1,983,321
272	$5,991	$19,456	$25,448	$1,963,865
273	$5,933	$19,515	$25,448	$1,944,350
274	$5,874	$19,574	$25,448	$1,924,776
275	$5,814	$19,633	$25,448	$1,905,143
276	$5,755	$19,693	$25,448	$1,885,450

第23年供款共

$305,372

第23年利息

$72,937

第23年共還本金

$232,435

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$5,696	$19,752	$25,448	$1,865,698
278	$5,636	$19,812	$25,448	$1,845,886
279	$5,576	$19,872	$25,448	$1,826,015
280	$5,516	$19,932	$25,448	$1,806,083
281	$5,456	$19,992	$25,448	$1,786,091
282	$5,395	$20,052	$25,448	$1,766,039
283	$5,335	$20,113	$25,448	$1,745,926
284	$5,274	$20,174	$25,448	$1,725,753
285	$5,213	$20,234	$25,448	$1,705,518
286	$5,152	$20,296	$25,448	$1,685,223
287	$5,091	$20,357	$25,448	$1,664,866
288	$5,029	$20,418	$25,448	$1,644,448

第24年供款共

$305,372

第24年利息

$64,370

第24年共還本金

$241,002

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,968	$20,480	$25,448	$1,623,968
290	$4,906	$20,542	$25,448	$1,603,426
291	$4,844	$20,604	$25,448	$1,582,822
292	$4,781	$20,666	$25,448	$1,562,155
293	$4,719	$20,729	$25,448	$1,541,427
294	$4,656	$20,791	$25,448	$1,520,636
295	$4,594	$20,854	$25,448	$1,499,781
296	$4,531	$20,917	$25,448	$1,478,864
297	$4,467	$20,980	$25,448	$1,457,884
298	$4,404	$21,044	$25,448	$1,436,840
299	$4,340	$21,107	$25,448	$1,415,733
300	$4,277	$21,171	$25,448	$1,394,562

第25年供款共

$305,372

第25年利息

$55,487

第25年共還本金

$249,885

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,213	$21,235	$25,448	$1,373,327
302	$4,149	$21,299	$25,448	$1,352,028
303	$4,084	$21,363	$25,448	$1,330,665
304	$4,020	$21,428	$25,448	$1,309,237
305	$3,955	$21,493	$25,448	$1,287,744
306	$3,890	$21,558	$25,448	$1,266,187
307	$3,825	$21,623	$25,448	$1,244,564
308	$3,760	$21,688	$25,448	$1,222,876
309	$3,694	$21,754	$25,448	$1,201,122
310	$3,628	$21,819	$25,448	$1,179,303
311	$3,562	$21,885	$25,448	$1,157,418
312	$3,496	$21,951	$25,448	$1,135,467

第26年供款共

$305,372

第26年利息

$46,276

第26年共還本金

$259,096

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,430	$22,018	$25,448	$1,113,449
314	$3,364	$22,084	$25,448	$1,091,365
315	$3,297	$22,151	$25,448	$1,069,214
316	$3,230	$22,218	$25,448	$1,046,996
317	$3,163	$22,285	$25,448	$1,024,711
318	$3,095	$22,352	$25,448	$1,002,359
319	$3,028	$22,420	$25,448	$979,940
320	$2,960	$22,487	$25,448	$957,452
321	$2,892	$22,555	$25,448	$934,897
322	$2,824	$22,623	$25,448	$912,273
323	$2,756	$22,692	$25,448	$889,581
324	$2,687	$22,760	$25,448	$866,821

第27年供款共

$305,372

第27年利息

$36,726

第27年共還本金

$268,646

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,619	$22,829	$25,448	$843,992
326	$2,550	$22,898	$25,448	$821,094
327	$2,480	$22,967	$25,448	$798,127
328	$2,411	$23,037	$25,448	$775,090
329	$2,341	$23,106	$25,448	$751,984
330	$2,272	$23,176	$25,448	$728,808
331	$2,202	$23,246	$25,448	$705,561
332	$2,131	$23,316	$25,448	$682,245
333	$2,061	$23,387	$25,448	$658,859
334	$1,990	$23,457	$25,448	$635,401
335	$1,919	$23,528	$25,448	$611,873
336	$1,848	$23,599	$25,448	$588,274

第28年供款共

$305,372

第28年利息

$26,825

第28年共還本金

$278,547

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,777	$23,671	$25,448	$564,603
338	$1,706	$23,742	$25,448	$540,861
339	$1,634	$23,814	$25,448	$517,047
340	$1,562	$23,886	$25,448	$493,161
341	$1,490	$23,958	$25,448	$469,203
342	$1,417	$24,030	$25,448	$445,173
343	$1,345	$24,103	$25,448	$421,070
344	$1,272	$24,176	$25,448	$396,895
345	$1,199	$24,249	$25,448	$372,646
346	$1,126	$24,322	$25,448	$348,324
347	$1,052	$24,395	$25,448	$323,929
348	$979	$24,469	$25,448	$299,459

第29年供款共

$305,372

第29年利息

$16,558

第29年共還本金

$288,814

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$905	$24,543	$25,448	$274,916
350	$830	$24,617	$25,448	$250,299
351	$756	$24,692	$25,448	$225,608
352	$682	$24,766	$25,448	$200,842
353	$607	$24,841	$25,448	$176,001
354	$532	$24,916	$25,448	$151,085
355	$456	$24,991	$25,448	$126,093
356	$381	$25,067	$25,448	$101,027
357	$305	$25,142	$25,448	$75,884
358	$229	$25,218	$25,448	$50,666
359	$153	$25,295	$25,448	$25,371
360	$77	$25,371	$25,448	$0

第30年供款共

$305,372

第30年利息

$5,913

第30年共還本金

$299,459

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$11,911,159

免責聲明

筍盤推介

按揭保險費
info