樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$155,025

借款月供 $751 , 共加借HK$155,025

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$12,064,205

每月供款
$30,805

首期

$689,000

總貸款額

$6,356,025

總利息

$4,733,580

印花稅

$206,700

其他

$78,900

置業成本總預算

HK$974,600

按月供比率計算

$61,609

置業成本總預算

HK$974,600

首期

$689,000
印花稅

$206,700
- AVD
  
  $206,700
律師費

$ 10,000
代理佣金

$68,900
按揭保險費

$155,025

最低每月入息要求

按月供比率計算

$61,609

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。計算只作參考用途，計算詳情請參閱「最新按揭措施」。一切資料以金管局、按證公司及稅務局等機構之最新公布為準。

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

馬鞍山迎海第03期星灣御第25座

thumb_up

特色單位 1房高層【有山有海】

實

521 呎

@14,933

directions_run 日內即走 real_estate_agent 罕有放盤

售$778 萬

實

521 呎

@14,933

售$778 萬

directions_run 日內即走 real_estate_agent 罕有放盤

沙田沙田第一城

thumb_up

3房特別則, 歡迎約睇

實

484 呎

@14,256

建

601 呎

@11,481

local_fire_department 至HIT verified 首置必買

售$690 萬

實

484 呎

@14,256

建

601 呎

@11,481

售$690 萬

local_fire_department 至HIT verified 首置必買

西貢檳榔灣

thumb_up

BEAUTIFUL SMALL BLOCK

建

1,050 呎

@6,190

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 pets 愛竉必選

售$650 萬

建

1,050 呎

@6,190

售$650 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 pets 愛竉必選

馬鞍山曉峰灣畔第01座

thumb_up

曉峰灣畔第01座

實

482 呎

@14,108

建

635 呎

@10,709

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 verified 首置必買

售$680 萬

實

482 呎

@14,108

建

635 呎

@10,709

售$680 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 verified 首置必買

KOL實拍 VR實景

沙田欣廷軒第03座

thumb_up

超開揚景觀~絕無西斜😍, 寵愛有家😸

實

398 呎

@18,090

建

532 呎

@13,534

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$720 萬

實

398 呎

@18,090

建

532 呎

@13,534

售$720 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

馬鞍山馬鞍山村屋

thumb_up

G/F平路出入

建

700 呎

@9,000

售$630 萬

建

700 呎

@9,000

售$630 萬

沙田沙田第一城第02期

thumb_up

沙田第一城第02期

實

451 呎

@13,304

建

562 呎

@10,676

verified 首置必買

售$600 萬

實

451 呎

@13,304

建

562 呎

@10,676

售$600 萬

verified 首置必買

馬鞍山薈朗第02座

thumb_up

市場最筍 2房半新樓

實

411 呎

@14,599

local_fire_department 至HIT real_estate_agent 罕有放盤

售$600 萬

實

411 呎

@14,599

售$600 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

獨家

西貢企嶺下老圍

thumb_up

獨家 - 全海景單位

建

700 呎

@9,714

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 vpn_key 有匙即睇

售$680 萬

建

700 呎

@9,714

售$680 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 vpn_key 有匙即睇

KOL實拍 VR實景

馬鞍山海柏花園

thumb_up

馬鐵站頂,海景靚裝,即買即住

實

400 呎

@15,200

建

535 呎

@11,364

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$608 萬

實

400 呎

@15,200

建

535 呎

@11,364

售$608 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

馬鞍山新港城第05期海濤居第03座

thumb_up

新港城第05期海濤居

實

417 呎

@14,868

建

544 呎

@11,397

local_fire_department 至HIT real_estate_agent 罕有放盤

售$620 萬

實

417 呎

@14,868

建

544 呎

@11,397

售$620 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

白石角海日灣 COURT C 第01座

thumb_up

純住宅區低密度住宅投資自住都得科學園旁大量好租客

實

515 呎

@14,175

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓 price_change 蝕讓盤

售$730 萬

實

515 呎

@14,175

售$730 萬

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓 price_change 蝕讓盤

利率	15年	20年	25年	30年
1.000	$38,040	$29,231	$23,954	$20,443
1.500	$39,455	$30,671	$25,420	$21,936
2.000	$40,902	$32,154	$26,940	$23,493
2.500	$42,381	$33,681	$28,514	$25,114
3.000	$43,894	$35,250	$30,141	$26,797
3.500	$45,438	$36,862	$31,820	$28,541
4.000	$47,015	$38,516	$33,549	$30,345
4.125	$47,414	$38,936	$33,990	$30,804
4.500	$48,623	$40,211	$35,329	$32,205
5.000	$50,263	$41,947	$37,157	$34,121
5.500	$51,934	$43,722	$39,032	$36,089
6.000	$53,636	$45,537	$40,952	$38,108

每月供款$30,805

年期

30年

貸款金額

$6,356,025

總利息

$4,733,580

總貸款連利息

$11,089,605

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$21,849	$8,956	$30,804	$6,347,069
2	$21,818	$8,986	$30,804	$6,338,083
3	$21,787	$9,017	$30,804	$6,329,066
4	$21,756	$9,048	$30,804	$6,320,017
5	$21,725	$9,079	$30,804	$6,310,938
6	$21,694	$9,111	$30,804	$6,301,827
7	$21,663	$9,142	$30,804	$6,292,685
8	$21,631	$9,173	$30,804	$6,283,512
9	$21,600	$9,205	$30,804	$6,274,307
10	$21,568	$9,237	$30,804	$6,265,071
11	$21,536	$9,268	$30,804	$6,255,802
12	$21,504	$9,300	$30,804	$6,246,502

第1年供款共

$369,653

第1年利息

$260,131

第1年共還本金

$109,523

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$21,472	$9,332	$30,804	$6,237,170
14	$21,440	$9,364	$30,804	$6,227,806
15	$21,408	$9,396	$30,804	$6,218,410
16	$21,376	$9,429	$30,804	$6,208,981
17	$21,343	$9,461	$30,804	$6,199,520
18	$21,311	$9,494	$30,804	$6,190,026
19	$21,278	$9,526	$30,804	$6,180,500
20	$21,245	$9,559	$30,804	$6,170,941
21	$21,213	$9,592	$30,804	$6,161,349
22	$21,180	$9,625	$30,804	$6,151,724
23	$21,147	$9,658	$30,804	$6,142,066
24	$21,113	$9,691	$30,804	$6,132,375

第2年供款共

$369,653

第2年利息

$255,527

第2年共還本金

$114,127

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$21,080	$9,724	$30,804	$6,122,651
26	$21,047	$9,758	$30,804	$6,112,893
27	$21,013	$9,791	$30,804	$6,103,102
28	$20,979	$9,825	$30,804	$6,093,277
29	$20,946	$9,859	$30,804	$6,083,418
30	$20,912	$9,893	$30,804	$6,073,525
31	$20,878	$9,927	$30,804	$6,063,598
32	$20,844	$9,961	$30,804	$6,053,638
33	$20,809	$9,995	$30,804	$6,043,642
34	$20,775	$10,029	$30,804	$6,033,613
35	$20,741	$10,064	$30,804	$6,023,549
36	$20,706	$10,099	$30,804	$6,013,451

第3年供款共

$369,653

第3年利息

$250,729

第3年共還本金

$118,925

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$20,671	$10,133	$30,804	$6,003,317
38	$20,636	$10,168	$30,804	$5,993,149
39	$20,601	$10,203	$30,804	$5,982,946
40	$20,566	$10,238	$30,804	$5,972,708
41	$20,531	$10,273	$30,804	$5,962,435
42	$20,496	$10,309	$30,804	$5,952,126
43	$20,460	$10,344	$30,804	$5,941,782
44	$20,425	$10,380	$30,804	$5,931,403
45	$20,389	$10,415	$30,804	$5,920,988
46	$20,353	$10,451	$30,804	$5,910,536
47	$20,317	$10,487	$30,804	$5,900,049
48	$20,281	$10,523	$30,804	$5,889,526

第4年供款共

$369,653

第4年利息

$245,729

第4年共還本金

$123,924

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$20,245	$10,559	$30,804	$5,878,967
50	$20,209	$10,596	$30,804	$5,868,372
51	$20,173	$10,632	$30,804	$5,857,740
52	$20,136	$10,668	$30,804	$5,847,071
53	$20,099	$10,705	$30,804	$5,836,366
54	$20,063	$10,742	$30,804	$5,825,624
55	$20,026	$10,779	$30,804	$5,814,845
56	$19,989	$10,816	$30,804	$5,804,029
57	$19,951	$10,853	$30,804	$5,793,176
58	$19,914	$10,890	$30,804	$5,782,286
59	$19,877	$10,928	$30,804	$5,771,358
60	$19,839	$10,965	$30,804	$5,760,393

第5年供款共

$369,653

第5年利息

$240,520

第5年共還本金

$129,134

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$19,801	$11,003	$30,804	$5,749,389
62	$19,764	$11,041	$30,804	$5,738,349
63	$19,726	$11,079	$30,804	$5,727,270
64	$19,687	$11,117	$30,804	$5,716,153
65	$19,649	$11,155	$30,804	$5,704,998
66	$19,611	$11,194	$30,804	$5,693,804
67	$19,572	$11,232	$30,804	$5,682,572
68	$19,534	$11,271	$30,804	$5,671,301
69	$19,495	$11,309	$30,804	$5,659,992
70	$19,456	$11,348	$30,804	$5,648,644
71	$19,417	$11,387	$30,804	$5,637,257
72	$19,378	$11,426	$30,804	$5,625,830

第6年供款共

$369,653

第6年利息

$235,091

第6年共還本金

$134,562

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$19,339	$11,466	$30,804	$5,614,364
74	$19,299	$11,505	$30,804	$5,602,859
75	$19,260	$11,545	$30,804	$5,591,315
76	$19,220	$11,584	$30,804	$5,579,730
77	$19,180	$11,624	$30,804	$5,568,106
78	$19,140	$11,664	$30,804	$5,556,442
79	$19,100	$11,704	$30,804	$5,544,738
80	$19,060	$11,744	$30,804	$5,532,994
81	$19,020	$11,785	$30,804	$5,521,209
82	$18,979	$11,825	$30,804	$5,509,384
83	$18,939	$11,866	$30,804	$5,497,518
84	$18,898	$11,907	$30,804	$5,485,611

第7年供款共

$369,653

第7年利息

$229,434

第7年共還本金

$140,219

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$18,857	$11,948	$30,804	$5,473,663
86	$18,816	$11,989	$30,804	$5,461,674
87	$18,775	$12,030	$30,804	$5,449,644
88	$18,733	$12,071	$30,804	$5,437,573
89	$18,692	$12,113	$30,804	$5,425,460
90	$18,650	$12,154	$30,804	$5,413,306
91	$18,608	$12,196	$30,804	$5,401,110
92	$18,566	$12,238	$30,804	$5,388,872
93	$18,524	$12,280	$30,804	$5,376,591
94	$18,482	$12,322	$30,804	$5,364,269
95	$18,440	$12,365	$30,804	$5,351,904
96	$18,397	$12,407	$30,804	$5,339,497

第8年供款共

$369,653

第8年利息

$223,540

第8年共還本金

$146,114

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$18,355	$12,450	$30,804	$5,327,047
98	$18,312	$12,493	$30,804	$5,314,554
99	$18,269	$12,536	$30,804	$5,302,018
100	$18,226	$12,579	$30,804	$5,289,440
101	$18,182	$12,622	$30,804	$5,276,818
102	$18,139	$12,665	$30,804	$5,264,152
103	$18,096	$12,709	$30,804	$5,251,443
104	$18,052	$12,753	$30,804	$5,238,691
105	$18,008	$12,796	$30,804	$5,225,894
106	$17,964	$12,840	$30,804	$5,213,054
107	$17,920	$12,885	$30,804	$5,200,169
108	$17,876	$12,929	$30,804	$5,187,240

第9年供款共

$369,653

第9年利息

$217,397

第9年共還本金

$152,256

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$17,831	$12,973	$30,804	$5,174,267
110	$17,787	$13,018	$30,804	$5,161,249
111	$17,742	$13,063	$30,804	$5,148,186
112	$17,697	$13,108	$30,804	$5,135,079
113	$17,652	$13,153	$30,804	$5,121,926
114	$17,607	$13,198	$30,804	$5,108,728
115	$17,561	$13,243	$30,804	$5,095,485
116	$17,516	$13,289	$30,804	$5,082,197
117	$17,470	$13,334	$30,804	$5,068,862
118	$17,424	$13,380	$30,804	$5,055,482
119	$17,378	$13,426	$30,804	$5,042,056
120	$17,332	$13,472	$30,804	$5,028,583

第10年供款共

$369,653

第10年利息

$210,996

第10年共還本金

$158,657

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$17,286	$13,519	$30,804	$5,015,065
122	$17,239	$13,565	$30,804	$5,001,499
123	$17,193	$13,612	$30,804	$4,987,888
124	$17,146	$13,659	$30,804	$4,974,229
125	$17,099	$13,706	$30,804	$4,960,523
126	$17,052	$13,753	$30,804	$4,946,771
127	$17,005	$13,800	$30,804	$4,932,971
128	$16,957	$13,847	$30,804	$4,919,123
129	$16,909	$13,895	$30,804	$4,905,228
130	$16,862	$13,943	$30,804	$4,891,286
131	$16,814	$13,991	$30,804	$4,877,295
132	$16,766	$14,039	$30,804	$4,863,256

第11年供款共

$369,653

第11年利息

$204,327

第11年共還本金

$165,327

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$16,717	$14,087	$30,804	$4,849,169
134	$16,669	$14,135	$30,804	$4,835,034
135	$16,620	$14,184	$30,804	$4,820,850
136	$16,572	$14,233	$30,804	$4,806,617
137	$16,523	$14,282	$30,804	$4,792,335
138	$16,474	$14,331	$30,804	$4,778,005
139	$16,424	$14,380	$30,804	$4,763,624
140	$16,375	$14,429	$30,804	$4,749,195
141	$16,325	$14,479	$30,804	$4,734,716
142	$16,276	$14,529	$30,804	$4,720,187
143	$16,226	$14,579	$30,804	$4,705,608
144	$16,176	$14,629	$30,804	$4,690,979

第12年供款共

$369,653

第12年利息

$197,376

第12年共還本金

$172,277

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$16,125	$14,679	$30,804	$4,676,300
146	$16,075	$14,730	$30,804	$4,661,570
147	$16,024	$14,780	$30,804	$4,646,790
148	$15,973	$14,831	$30,804	$4,631,959
149	$15,922	$14,882	$30,804	$4,617,077
150	$15,871	$14,933	$30,804	$4,602,144
151	$15,820	$14,985	$30,804	$4,587,159
152	$15,768	$15,036	$30,804	$4,572,123
153	$15,717	$15,088	$30,804	$4,557,035
154	$15,665	$15,140	$30,804	$4,541,895
155	$15,613	$15,192	$30,804	$4,526,704
156	$15,561	$15,244	$30,804	$4,511,460

第13年供款共

$369,653

第13年利息

$190,134

第13年共還本金

$179,519

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$15,508	$15,296	$30,804	$4,496,164
158	$15,456	$15,349	$30,804	$4,480,815
159	$15,403	$15,402	$30,804	$4,465,413
160	$15,350	$15,455	$30,804	$4,449,958
161	$15,297	$15,508	$30,804	$4,434,451
162	$15,243	$15,561	$30,804	$4,418,890
163	$15,190	$15,615	$30,804	$4,403,275
164	$15,136	$15,668	$30,804	$4,387,607
165	$15,082	$15,722	$30,804	$4,371,885
166	$15,028	$15,776	$30,804	$4,356,109
167	$14,974	$15,830	$30,804	$4,340,278
168	$14,920	$15,885	$30,804	$4,324,394

第14年供款共

$369,653

第14年利息

$182,587

第14年共還本金

$187,066

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$14,865	$15,939	$30,804	$4,308,454
170	$14,810	$15,994	$30,804	$4,292,460
171	$14,755	$16,049	$30,804	$4,276,411
172	$14,700	$16,104	$30,804	$4,260,307
173	$14,645	$16,160	$30,804	$4,244,147
174	$14,589	$16,215	$30,804	$4,227,932
175	$14,534	$16,271	$30,804	$4,211,661
176	$14,478	$16,327	$30,804	$4,195,334
177	$14,421	$16,383	$30,804	$4,178,951
178	$14,365	$16,439	$30,804	$4,162,512
179	$14,309	$16,496	$30,804	$4,146,016
180	$14,252	$16,553	$30,804	$4,129,463

第15年供款共

$369,653

第15年利息

$174,723

第15年共還本金

$194,930

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$14,195	$16,609	$30,804	$4,112,854
182	$14,138	$16,667	$30,804	$4,096,187
183	$14,081	$16,724	$30,804	$4,079,464
184	$14,023	$16,781	$30,804	$4,062,682
185	$13,965	$16,839	$30,804	$4,045,843
186	$13,908	$16,897	$30,804	$4,028,946
187	$13,850	$16,955	$30,804	$4,011,992
188	$13,791	$17,013	$30,804	$3,994,978
189	$13,733	$17,072	$30,804	$3,977,907
190	$13,674	$17,130	$30,804	$3,960,776
191	$13,615	$17,189	$30,804	$3,943,587
192	$13,556	$17,248	$30,804	$3,926,338

第16年供款共

$369,653

第16年利息

$166,529

第16年共還本金

$203,125

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$13,497	$17,308	$30,804	$3,909,031
194	$13,437	$17,367	$30,804	$3,891,664
195	$13,378	$17,427	$30,804	$3,874,237
196	$13,318	$17,487	$30,804	$3,856,750
197	$13,258	$17,547	$30,804	$3,839,203
198	$13,197	$17,607	$30,804	$3,821,596
199	$13,137	$17,668	$30,804	$3,803,928
200	$13,076	$17,728	$30,804	$3,786,200
201	$13,015	$17,789	$30,804	$3,768,410
202	$12,954	$17,851	$30,804	$3,750,560
203	$12,893	$17,912	$30,804	$3,732,648
204	$12,831	$17,973	$30,804	$3,714,674

第17年供款共

$369,653

第17年利息

$157,989

第17年共還本金

$211,664

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$12,769	$18,035	$30,804	$3,696,639
206	$12,707	$18,097	$30,804	$3,678,542
207	$12,645	$18,159	$30,804	$3,660,382
208	$12,583	$18,222	$30,804	$3,642,161
209	$12,520	$18,285	$30,804	$3,623,876
210	$12,457	$18,347	$30,804	$3,605,529
211	$12,394	$18,410	$30,804	$3,587,118
212	$12,331	$18,474	$30,804	$3,568,644
213	$12,267	$18,537	$30,804	$3,550,107
214	$12,203	$18,601	$30,804	$3,531,506
215	$12,140	$18,665	$30,804	$3,512,841
216	$12,075	$18,729	$30,804	$3,494,112

第18年供款共

$369,653

第18年利息

$149,091

第18年共還本金

$220,562

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$12,011	$18,793	$30,804	$3,475,319
218	$11,946	$18,858	$30,804	$3,456,461
219	$11,882	$18,923	$30,804	$3,437,538
220	$11,817	$18,988	$30,804	$3,418,550
221	$11,751	$19,053	$30,804	$3,399,497
222	$11,686	$19,119	$30,804	$3,380,378
223	$11,620	$19,184	$30,804	$3,361,194
224	$11,554	$19,250	$30,804	$3,341,943
225	$11,488	$19,317	$30,804	$3,322,627
226	$11,422	$19,383	$30,804	$3,303,244
227	$11,355	$19,450	$30,804	$3,283,794
228	$11,288	$19,516	$30,804	$3,264,278

第19年供款共

$369,653

第19年利息

$139,819

第19年共還本金

$229,834

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$11,221	$19,584	$30,804	$3,244,694
230	$11,154	$19,651	$30,804	$3,225,044
231	$11,086	$19,718	$30,804	$3,205,325
232	$11,018	$19,786	$30,804	$3,185,539
233	$10,950	$19,854	$30,804	$3,165,685
234	$10,882	$19,922	$30,804	$3,145,762
235	$10,814	$19,991	$30,804	$3,125,772
236	$10,745	$20,060	$30,804	$3,105,712
237	$10,676	$20,129	$30,804	$3,085,583
238	$10,607	$20,198	$30,804	$3,065,386
239	$10,537	$20,267	$30,804	$3,045,118
240	$10,468	$20,337	$30,804	$3,024,782

第20年供款共

$369,653

第20年利息

$130,157

第20年共還本金

$239,496

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$10,398	$20,407	$30,804	$3,004,375
242	$10,328	$20,477	$30,804	$2,983,898
243	$10,257	$20,547	$30,804	$2,963,351
244	$10,187	$20,618	$30,804	$2,942,733
245	$10,116	$20,689	$30,804	$2,922,044
246	$10,045	$20,760	$30,804	$2,901,284
247	$9,973	$20,831	$30,804	$2,880,453
248	$9,902	$20,903	$30,804	$2,859,550
249	$9,830	$20,975	$30,804	$2,838,575
250	$9,758	$21,047	$30,804	$2,817,528
251	$9,685	$21,119	$30,804	$2,796,409
252	$9,613	$21,192	$30,804	$2,775,217

第21年供款共

$369,653

第21年利息

$120,089

第21年共還本金

$249,565

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$9,540	$21,265	$30,804	$2,753,952
254	$9,467	$21,338	$30,804	$2,732,615
255	$9,393	$21,411	$30,804	$2,711,204
256	$9,320	$21,485	$30,804	$2,689,719
257	$9,246	$21,559	$30,804	$2,668,160
258	$9,172	$21,633	$30,804	$2,646,528
259	$9,097	$21,707	$30,804	$2,624,821
260	$9,023	$21,782	$30,804	$2,603,039
261	$8,948	$21,857	$30,804	$2,581,182
262	$8,873	$21,932	$30,804	$2,559,251
263	$8,797	$22,007	$30,804	$2,537,244
264	$8,722	$22,083	$30,804	$2,515,161

第22年供款共

$369,653

第22年利息

$109,598

第22年共還本金

$260,056

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$8,646	$22,159	$30,804	$2,493,003
266	$8,570	$22,235	$30,804	$2,470,768
267	$8,493	$22,311	$30,804	$2,448,457
268	$8,417	$22,388	$30,804	$2,426,069
269	$8,340	$22,465	$30,804	$2,403,604
270	$8,262	$22,542	$30,804	$2,381,062
271	$8,185	$22,620	$30,804	$2,358,442
272	$8,107	$22,697	$30,804	$2,335,745
273	$8,029	$22,775	$30,804	$2,312,970
274	$7,951	$22,854	$30,804	$2,290,116
275	$7,872	$22,932	$30,804	$2,267,184
276	$7,793	$23,011	$30,804	$2,244,173

第23年供款共

$369,653

第23年利息

$98,665

第23年共還本金

$270,988

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$7,714	$23,090	$30,804	$2,221,083
278	$7,635	$23,169	$30,804	$2,197,913
279	$7,555	$23,249	$30,804	$2,174,664
280	$7,475	$23,329	$30,804	$2,151,335
281	$7,395	$23,409	$30,804	$2,127,926
282	$7,315	$23,490	$30,804	$2,104,436
283	$7,234	$23,570	$30,804	$2,080,866
284	$7,153	$23,651	$30,804	$2,057,214
285	$7,072	$23,733	$30,804	$2,033,481
286	$6,990	$23,814	$30,804	$2,009,667
287	$6,908	$23,896	$30,804	$1,985,771
288	$6,826	$23,978	$30,804	$1,961,792

第24年供款共

$369,653

第24年利息

$87,273

第24年共還本金

$282,380

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$6,744	$24,061	$30,804	$1,937,731
290	$6,661	$24,144	$30,804	$1,913,588
291	$6,578	$24,226	$30,804	$1,889,361
292	$6,495	$24,310	$30,804	$1,865,052
293	$6,411	$24,393	$30,804	$1,840,658
294	$6,327	$24,477	$30,804	$1,816,181
295	$6,243	$24,561	$30,804	$1,791,620
296	$6,159	$24,646	$30,804	$1,766,974
297	$6,074	$24,730	$30,804	$1,742,244
298	$5,989	$24,815	$30,804	$1,717,428
299	$5,904	$24,901	$30,804	$1,692,527
300	$5,818	$24,986	$30,804	$1,667,541

第25年供款共

$369,653

第25年利息

$75,402

第25年共還本金

$294,251

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$5,732	$25,072	$30,804	$1,642,469
302	$5,646	$25,158	$30,804	$1,617,310
303	$5,560	$25,245	$30,804	$1,592,065
304	$5,473	$25,332	$30,804	$1,566,733
305	$5,386	$25,419	$30,804	$1,541,315
306	$5,298	$25,506	$30,804	$1,515,808
307	$5,211	$25,594	$30,804	$1,490,215
308	$5,123	$25,682	$30,804	$1,464,533
309	$5,034	$25,770	$30,804	$1,438,763
310	$4,946	$25,859	$30,804	$1,412,904
311	$4,857	$25,948	$30,804	$1,386,956
312	$4,768	$26,037	$30,804	$1,360,919

第26年供款共

$369,653

第26年利息

$63,032

第26年共還本金

$306,621

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$4,678	$26,126	$30,804	$1,334,793
314	$4,588	$26,216	$30,804	$1,308,577
315	$4,498	$26,306	$30,804	$1,282,271
316	$4,408	$26,397	$30,804	$1,255,874
317	$4,317	$26,487	$30,804	$1,229,387
318	$4,226	$26,578	$30,804	$1,202,808
319	$4,135	$26,670	$30,804	$1,176,139
320	$4,043	$26,761	$30,804	$1,149,377
321	$3,951	$26,853	$30,804	$1,122,524
322	$3,859	$26,946	$30,804	$1,095,578
323	$3,766	$27,038	$30,804	$1,068,539
324	$3,673	$27,131	$30,804	$1,041,408

第27年供款共

$369,653

第27年利息

$50,142

第27年共還本金

$319,511

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,580	$27,225	$30,804	$1,014,183
326	$3,486	$27,318	$30,804	$986,865
327	$3,392	$27,412	$30,804	$959,453
328	$3,298	$27,506	$30,804	$931,947
329	$3,204	$27,601	$30,804	$904,346
330	$3,109	$27,696	$30,804	$876,650
331	$3,013	$27,791	$30,804	$848,859
332	$2,918	$27,887	$30,804	$820,973
333	$2,822	$27,982	$30,804	$792,990
334	$2,726	$28,079	$30,804	$764,912
335	$2,629	$28,175	$30,804	$736,737
336	$2,533	$28,272	$30,804	$708,465

第28年供款共

$369,653

第28年利息

$36,710

第28年共還本金

$332,943

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,435	$28,369	$30,804	$680,096
338	$2,338	$28,467	$30,804	$651,629
339	$2,240	$28,564	$30,804	$623,065
340	$2,142	$28,663	$30,804	$594,402
341	$2,043	$28,761	$30,804	$565,641
342	$1,944	$28,860	$30,804	$536,781
343	$1,845	$28,959	$30,804	$507,821
344	$1,746	$29,059	$30,804	$478,762
345	$1,646	$29,159	$30,804	$449,604
346	$1,546	$29,259	$30,804	$420,345
347	$1,445	$29,360	$30,804	$390,985
348	$1,344	$29,460	$30,804	$361,525

第29年供款共

$369,653

第29年利息

$22,714

第29年共還本金

$346,940

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,243	$29,562	$30,804	$331,963
350	$1,141	$29,663	$30,804	$302,300
351	$1,039	$29,765	$30,804	$272,535
352	$937	$29,868	$30,804	$242,667
353	$834	$29,970	$30,804	$212,697
354	$731	$30,073	$30,804	$182,623
355	$628	$30,177	$30,804	$152,447
356	$524	$30,280	$30,804	$122,166
357	$420	$30,385	$30,804	$91,782
358	$315	$30,489	$30,804	$61,293
359	$211	$30,594	$30,804	$30,699
360	$106	$30,699	$30,804	$0

第30年供款共

$369,653

第30年利息

$8,129

第30年共還本金

$361,525

receipt_long 詳細供款表 request_quote 支出一覽 restart_alt 重置

分享

樓價

按揭成數

按揭保險費 info

全期置業總支出 HK$12,064,205

免責聲明

筍盤推介

按揭保險費
info