樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$0

借款月供 $25,663 , 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$11,853,646

每月供款
$25,663

首期

$2,285,000

總貸款額

$5,715,000

總利息

$3,523,646

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$2,615,000

按月供比率計算

$51,326

置業成本總預算

HK$2,615,000

首期

$2,285,000
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

$51,326

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

馬鞍山長庚村

thumb_up

**最近馬鞍山市中心靚裝修下覆式可步行到馬鞍山~又租又賣**

建

1,000 呎

@8,500

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$850 萬

建

1,000 呎

@8,500

售$850 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

馬鞍山銀湖天峰第01座

thumb_up

高層東南品味裝修,新婚收租首選.

實

531 呎

@15,405

建

697 呎

@11,736

local_fire_department 至HIT

售$818 萬

實

531 呎

@15,405

建

697 呎

@11,736

售$818 萬

local_fire_department 至HIT

KOL實拍 VR實景

馬鞍山迎海第01期第02座

thumb_up

熱門屋苑,交通便利

實

482 呎

@15,560

建

605 呎

@12,397

local_fire_department 至HIT

售$750 萬

實

482 呎

@15,560

建

605 呎

@12,397

售$750 萬

local_fire_department 至HIT

大埔雲滙第02期第09座

thumb_up

【特色單位】天台2房！

實

466 呎

@17,167

real_estate_agent 罕有放盤 hotel_class 樓王 vpn_key 有匙即睇

售$800 萬

實

466 呎

@17,167

售$800 萬

real_estate_agent 罕有放盤 hotel_class 樓王 vpn_key 有匙即睇

馬鞍山聽濤雅苑第03座

thumb_up

聽濤三房

實

733 呎

@11,460

建

906 呎

@9,272

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

售$840 萬

實

733 呎

@11,460

建

906 呎

@9,272

售$840 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

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

沙田富豪花園

thumb_up

靚裝東南大3房連露台家庭客必睇

實

919 呎

@8,923

建

1,255 呎

@6,534

local_fire_department 至HIT hotel_class 樓王

售$820 萬

實

919 呎

@8,923

建

1,255 呎

@6,534

售$820 萬

local_fire_department 至HIT hotel_class 樓王

VR實景

馬鞍山雅濤居第02座

thumb_up

雅濤居池景3房, 全屋企裝, 可約睇

實

702 呎

@10,897

建

935 呎

@8,182

local_fire_department 至HIT

售$765 萬

實

702 呎

@10,897

建

935 呎

@8,182

售$765 萬

local_fire_department 至HIT

西貢逸瓏海滙

thumb_up

逸瓏海滙

實

590 呎

@15,085

local_offer 低水筍價 vpn_key 有匙即睇

售$890 萬

實

590 呎

@15,085

售$890 萬

local_offer 低水筍價 vpn_key 有匙即睇

粉嶺海燕花園第02期

thumb_up

海燕花園第02期地下連花園

實

630 呎

@11,111

local_fire_department 至HIT

售$700 萬

實

630 呎

@11,111

售$700 萬

local_fire_department 至HIT

沙田薈蕎 1翼

thumb_up

大圍薈蕎新樓齡, Shuttle . 圍方

實

413 呎

@18,160

real_estate_agent 罕有放盤

售$750 萬

實

413 呎

@18,160

售$750 萬

real_estate_agent 罕有放盤

大埔天鑽第01座

thumb_up

天鑽2房+儲物房, 靚裝開揚景觀

實

524 呎

@16,794

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$880 萬

實

524 呎

@16,794

售$880 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$34,204	$26,283	$21,538	$18,382
1.500	$35,475	$27,577	$22,856	$19,724
2.000	$36,777	$28,911	$24,223	$21,124
2.500	$38,107	$30,284	$25,638	$22,581
3.000	$39,467	$31,695	$27,101	$24,095
3.500	$40,856	$33,145	$28,611	$25,663
4.000	$42,273	$34,632	$30,166	$27,284
4.500	$43,719	$36,156	$31,766	$28,957
5.000	$45,194	$37,716	$33,409	$30,679
5.500	$46,696	$39,313	$35,095	$32,449
6.000	$48,226	$40,944	$36,822	$34,264

每月供款$25,663

年期

30年

貸款金額

$5,715,000

總利息

$3,523,646

總貸款連利息

$9,238,646

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$16,669	$8,994	$25,663	$5,706,006
2	$16,643	$9,020	$25,663	$5,696,985
3	$16,616	$9,047	$25,663	$5,687,939
4	$16,590	$9,073	$25,663	$5,678,866
5	$16,563	$9,100	$25,663	$5,669,766
6	$16,537	$9,126	$25,663	$5,660,640
7	$16,510	$9,153	$25,663	$5,651,487
8	$16,484	$9,179	$25,663	$5,642,308
9	$16,457	$9,206	$25,663	$5,633,102
10	$16,430	$9,233	$25,663	$5,623,869
11	$16,403	$9,260	$25,663	$5,614,609
12	$16,376	$9,287	$25,663	$5,605,322

第1年供款共

$307,955

第1年利息

$198,277

第1年共還本金

$109,678

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$16,349	$9,314	$25,663	$5,596,008
14	$16,322	$9,341	$25,663	$5,586,667
15	$16,294	$9,368	$25,663	$5,577,298
16	$16,267	$9,396	$25,663	$5,567,902
17	$16,240	$9,423	$25,663	$5,558,479
18	$16,212	$9,451	$25,663	$5,549,028
19	$16,185	$9,478	$25,663	$5,539,550
20	$16,157	$9,506	$25,663	$5,530,044
21	$16,129	$9,534	$25,663	$5,520,511
22	$16,101	$9,561	$25,663	$5,510,949
23	$16,074	$9,589	$25,663	$5,501,360
24	$16,046	$9,617	$25,663	$5,491,743

第2年供款共

$307,955

第2年利息

$194,376

第2年共還本金

$113,579

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$16,018	$9,645	$25,663	$5,482,097
26	$15,989	$9,673	$25,663	$5,472,424
27	$15,961	$9,702	$25,663	$5,462,722
28	$15,933	$9,730	$25,663	$5,452,992
29	$15,905	$9,758	$25,663	$5,443,234
30	$15,876	$9,787	$25,663	$5,433,447
31	$15,848	$9,815	$25,663	$5,423,632
32	$15,819	$9,844	$25,663	$5,413,788
33	$15,790	$9,873	$25,663	$5,403,915
34	$15,761	$9,901	$25,663	$5,394,014
35	$15,733	$9,930	$25,663	$5,384,083
36	$15,704	$9,959	$25,663	$5,374,124

第3年供款共

$307,955

第3年利息

$190,336

第3年共還本金

$117,619

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$15,675	$9,988	$25,663	$5,364,136
38	$15,645	$10,018	$25,663	$5,354,118
39	$15,616	$10,047	$25,663	$5,344,071
40	$15,587	$10,076	$25,663	$5,333,995
41	$15,557	$10,105	$25,663	$5,323,890
42	$15,528	$10,135	$25,663	$5,313,755
43	$15,498	$10,164	$25,663	$5,303,591
44	$15,469	$10,194	$25,663	$5,293,397
45	$15,439	$10,224	$25,663	$5,283,173
46	$15,409	$10,254	$25,663	$5,272,919
47	$15,379	$10,284	$25,663	$5,262,635
48	$15,349	$10,314	$25,663	$5,252,322

第4年供款共

$307,955

第4年利息

$186,153

第4年共還本金

$121,802

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$15,319	$10,344	$25,663	$5,241,978
50	$15,289	$10,374	$25,663	$5,231,604
51	$15,259	$10,404	$25,663	$5,221,200
52	$15,229	$10,434	$25,663	$5,210,766
53	$15,198	$10,465	$25,663	$5,200,301
54	$15,168	$10,495	$25,663	$5,189,806
55	$15,137	$10,526	$25,663	$5,179,280
56	$15,106	$10,557	$25,663	$5,168,723
57	$15,075	$10,587	$25,663	$5,158,136
58	$15,045	$10,618	$25,663	$5,147,517
59	$15,014	$10,649	$25,663	$5,136,868
60	$14,983	$10,680	$25,663	$5,126,188

第5年供款共

$307,955

第5年利息

$181,821

第5年共還本金

$126,134

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$14,951	$10,712	$25,663	$5,115,476
62	$14,920	$10,743	$25,663	$5,104,733
63	$14,889	$10,774	$25,663	$5,093,959
64	$14,857	$10,806	$25,663	$5,083,154
65	$14,826	$10,837	$25,663	$5,072,317
66	$14,794	$10,869	$25,663	$5,061,448
67	$14,763	$10,900	$25,663	$5,050,548
68	$14,731	$10,932	$25,663	$5,039,616
69	$14,699	$10,964	$25,663	$5,028,652
70	$14,667	$10,996	$25,663	$5,017,656
71	$14,635	$11,028	$25,663	$5,006,628
72	$14,603	$11,060	$25,663	$4,995,567

第6年供款共

$307,955

第6年利息

$177,334

第6年共還本金

$130,620

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$14,570	$11,092	$25,663	$4,984,475
74	$14,538	$11,125	$25,663	$4,973,350
75	$14,506	$11,157	$25,663	$4,962,193
76	$14,473	$11,190	$25,663	$4,951,003
77	$14,440	$11,222	$25,663	$4,939,780
78	$14,408	$11,255	$25,663	$4,928,525
79	$14,375	$11,288	$25,663	$4,917,237
80	$14,342	$11,321	$25,663	$4,905,916
81	$14,309	$11,354	$25,663	$4,894,562
82	$14,276	$11,387	$25,663	$4,883,175
83	$14,243	$11,420	$25,663	$4,871,755
84	$14,209	$11,454	$25,663	$4,860,301

第7年供款共

$307,955

第7年利息

$172,689

第7年共還本金

$135,266

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$14,176	$11,487	$25,663	$4,848,814
86	$14,142	$11,521	$25,663	$4,837,294
87	$14,109	$11,554	$25,663	$4,825,739
88	$14,075	$11,588	$25,663	$4,814,152
89	$14,041	$11,622	$25,663	$4,802,530
90	$14,007	$11,656	$25,663	$4,790,874
91	$13,973	$11,690	$25,663	$4,779,185
92	$13,939	$11,724	$25,663	$4,767,461
93	$13,905	$11,758	$25,663	$4,755,703
94	$13,871	$11,792	$25,663	$4,743,911
95	$13,836	$11,826	$25,663	$4,732,085
96	$13,802	$11,861	$25,663	$4,720,224

第8年供款共

$307,955

第8年利息

$167,878

第8年共還本金

$140,077

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$13,767	$11,896	$25,663	$4,708,328
98	$13,733	$11,930	$25,663	$4,696,398
99	$13,698	$11,965	$25,663	$4,684,433
100	$13,663	$12,000	$25,663	$4,672,433
101	$13,628	$12,035	$25,663	$4,660,398
102	$13,593	$12,070	$25,663	$4,648,328
103	$13,558	$12,105	$25,663	$4,636,223
104	$13,522	$12,141	$25,663	$4,624,082
105	$13,487	$12,176	$25,663	$4,611,906
106	$13,451	$12,212	$25,663	$4,599,695
107	$13,416	$12,247	$25,663	$4,587,447
108	$13,380	$12,283	$25,663	$4,575,165

第9年供款共

$307,955

第9年利息

$162,896

第9年共還本金

$145,059

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$13,344	$12,319	$25,663	$4,562,846
110	$13,308	$12,355	$25,663	$4,550,491
111	$13,272	$12,391	$25,663	$4,538,101
112	$13,236	$12,427	$25,663	$4,525,674
113	$13,200	$12,463	$25,663	$4,513,211
114	$13,164	$12,499	$25,663	$4,500,711
115	$13,127	$12,536	$25,663	$4,488,176
116	$13,091	$12,572	$25,663	$4,475,603
117	$13,054	$12,609	$25,663	$4,462,994
118	$13,017	$12,646	$25,663	$4,450,348
119	$12,980	$12,683	$25,663	$4,437,666
120	$12,943	$12,720	$25,663	$4,424,946

第10年供款共

$307,955

第10年利息

$157,736

第10年共還本金

$150,219

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$12,906	$12,757	$25,663	$4,412,189
122	$12,869	$12,794	$25,663	$4,399,395
123	$12,832	$12,831	$25,663	$4,386,564
124	$12,794	$12,869	$25,663	$4,373,695
125	$12,757	$12,906	$25,663	$4,360,789
126	$12,719	$12,944	$25,663	$4,347,845
127	$12,681	$12,982	$25,663	$4,334,863
128	$12,643	$13,020	$25,663	$4,321,844
129	$12,605	$13,058	$25,663	$4,308,786
130	$12,567	$13,096	$25,663	$4,295,690
131	$12,529	$13,134	$25,663	$4,282,557
132	$12,491	$13,172	$25,663	$4,269,384

第11年供款共

$307,955

第11年利息

$152,393

第11年共還本金

$155,561

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$12,452	$13,211	$25,663	$4,256,174
134	$12,414	$13,249	$25,663	$4,242,925
135	$12,375	$13,288	$25,663	$4,229,637
136	$12,336	$13,326	$25,663	$4,216,311
137	$12,298	$13,365	$25,663	$4,202,945
138	$12,259	$13,404	$25,663	$4,189,541
139	$12,219	$13,443	$25,663	$4,176,098
140	$12,180	$13,483	$25,663	$4,162,615
141	$12,141	$13,522	$25,663	$4,149,093
142	$12,102	$13,561	$25,663	$4,135,532
143	$12,062	$13,601	$25,663	$4,121,931
144	$12,022	$13,641	$25,663	$4,108,290

第12年供款共

$307,955

第12年利息

$146,861

第12年共還本金

$161,094

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$11,983	$13,680	$25,663	$4,094,610
146	$11,943	$13,720	$25,663	$4,080,889
147	$11,903	$13,760	$25,663	$4,067,129
148	$11,862	$13,800	$25,663	$4,053,329
149	$11,822	$13,841	$25,663	$4,039,488
150	$11,782	$13,881	$25,663	$4,025,607
151	$11,741	$13,922	$25,663	$4,011,685
152	$11,701	$13,962	$25,663	$3,997,723
153	$11,660	$14,003	$25,663	$3,983,720
154	$11,619	$14,044	$25,663	$3,969,677
155	$11,578	$14,085	$25,663	$3,955,592
156	$11,537	$14,126	$25,663	$3,941,466

第13年供款共

$307,955

第13年利息

$141,131

第13年共還本金

$166,824

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$11,496	$14,167	$25,663	$3,927,299
158	$11,455	$14,208	$25,663	$3,913,091
159	$11,413	$14,250	$25,663	$3,898,841
160	$11,372	$14,291	$25,663	$3,884,550
161	$11,330	$14,333	$25,663	$3,870,217
162	$11,288	$14,375	$25,663	$3,855,842
163	$11,246	$14,417	$25,663	$3,841,426
164	$11,204	$14,459	$25,663	$3,826,967
165	$11,162	$14,501	$25,663	$3,812,466
166	$11,120	$14,543	$25,663	$3,797,923
167	$11,077	$14,586	$25,663	$3,783,337
168	$11,035	$14,628	$25,663	$3,768,709

第14年供款共

$307,955

第14年利息

$135,197

第14年共還本金

$172,757

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$10,992	$14,671	$25,663	$3,754,038
170	$10,949	$14,714	$25,663	$3,739,324
171	$10,906	$14,757	$25,663	$3,724,568
172	$10,863	$14,800	$25,663	$3,709,768
173	$10,820	$14,843	$25,663	$3,694,926
174	$10,777	$14,886	$25,663	$3,680,039
175	$10,733	$14,929	$25,663	$3,665,110
176	$10,690	$14,973	$25,663	$3,650,137
177	$10,646	$15,017	$25,663	$3,635,120
178	$10,602	$15,060	$25,663	$3,620,060
179	$10,559	$15,104	$25,663	$3,604,956
180	$10,514	$15,148	$25,663	$3,589,807

第15年供款共

$307,955

第15年利息

$129,053

第15年共還本金

$178,902

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$10,470	$15,193	$25,663	$3,574,614
182	$10,426	$15,237	$25,663	$3,559,377
183	$10,382	$15,281	$25,663	$3,544,096
184	$10,337	$15,326	$25,663	$3,528,770
185	$10,292	$15,371	$25,663	$3,513,399
186	$10,247	$15,415	$25,663	$3,497,984
187	$10,202	$15,460	$25,663	$3,482,524
188	$10,157	$15,506	$25,663	$3,467,018
189	$10,112	$15,551	$25,663	$3,451,467
190	$10,067	$15,596	$25,663	$3,435,871
191	$10,021	$15,642	$25,663	$3,420,229
192	$9,976	$15,687	$25,663	$3,404,542

第16年供款共

$307,955

第16年利息

$122,690

第16年共還本金

$185,265

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$9,930	$15,733	$25,663	$3,388,809
194	$9,884	$15,779	$25,663	$3,373,030
195	$9,838	$15,825	$25,663	$3,357,205
196	$9,792	$15,871	$25,663	$3,341,334
197	$9,746	$15,917	$25,663	$3,325,417
198	$9,699	$15,964	$25,663	$3,309,453
199	$9,653	$16,010	$25,663	$3,293,443
200	$9,606	$16,057	$25,663	$3,277,386
201	$9,559	$16,104	$25,663	$3,261,282
202	$9,512	$16,151	$25,663	$3,245,131
203	$9,465	$16,198	$25,663	$3,228,933
204	$9,418	$16,245	$25,663	$3,212,688

第17年供款共

$307,955

第17年利息

$116,101

第17年共還本金

$191,854

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$9,370	$16,293	$25,663	$3,196,396
206	$9,323	$16,340	$25,663	$3,180,055
207	$9,275	$16,388	$25,663	$3,163,668
208	$9,227	$16,436	$25,663	$3,147,232
209	$9,179	$16,483	$25,663	$3,130,749
210	$9,131	$16,532	$25,663	$3,114,217
211	$9,083	$16,580	$25,663	$3,097,637
212	$9,035	$16,628	$25,663	$3,081,009
213	$8,986	$16,677	$25,663	$3,064,333
214	$8,938	$16,725	$25,663	$3,047,607
215	$8,889	$16,774	$25,663	$3,030,833
216	$8,840	$16,823	$25,663	$3,014,010

第18年供款共

$307,955

第18年利息

$109,277

第18年共還本金

$198,678

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$8,791	$16,872	$25,663	$2,997,138
218	$8,742	$16,921	$25,663	$2,980,217
219	$8,692	$16,971	$25,663	$2,963,246
220	$8,643	$17,020	$25,663	$2,946,226
221	$8,593	$17,070	$25,663	$2,929,157
222	$8,543	$17,120	$25,663	$2,912,037
223	$8,493	$17,169	$25,663	$2,894,868
224	$8,443	$17,220	$25,663	$2,877,648
225	$8,393	$17,270	$25,663	$2,860,378
226	$8,343	$17,320	$25,663	$2,843,058
227	$8,292	$17,371	$25,663	$2,825,688
228	$8,242	$17,421	$25,663	$2,808,266

第19年供款共

$307,955

第19年利息

$102,211

第19年共還本金

$205,744

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$8,191	$17,472	$25,663	$2,790,794
230	$8,140	$17,523	$25,663	$2,773,271
231	$8,089	$17,574	$25,663	$2,755,697
232	$8,037	$17,625	$25,663	$2,738,071
233	$7,986	$17,677	$25,663	$2,720,395
234	$7,934	$17,728	$25,663	$2,702,666
235	$7,883	$17,780	$25,663	$2,684,886
236	$7,831	$17,832	$25,663	$2,667,054
237	$7,779	$17,884	$25,663	$2,649,170
238	$7,727	$17,936	$25,663	$2,631,234
239	$7,674	$17,988	$25,663	$2,613,245
240	$7,622	$18,041	$25,663	$2,595,204

第20年供款共

$307,955

第20年利息

$94,893

第20年共還本金

$213,062

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$7,569	$18,094	$25,663	$2,577,111
242	$7,517	$18,146	$25,663	$2,558,965
243	$7,464	$18,199	$25,663	$2,540,765
244	$7,411	$18,252	$25,663	$2,522,513
245	$7,357	$18,306	$25,663	$2,504,207
246	$7,304	$18,359	$25,663	$2,485,848
247	$7,250	$18,413	$25,663	$2,467,436
248	$7,197	$18,466	$25,663	$2,448,970
249	$7,143	$18,520	$25,663	$2,430,450
250	$7,089	$18,574	$25,663	$2,411,875
251	$7,035	$18,628	$25,663	$2,393,247
252	$6,980	$18,683	$25,663	$2,374,565

第21年供款共

$307,955

第21年利息

$87,315

第21年共還本金

$220,640

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$6,926	$18,737	$25,663	$2,355,828
254	$6,871	$18,792	$25,663	$2,337,036
255	$6,816	$18,847	$25,663	$2,318,189
256	$6,761	$18,902	$25,663	$2,299,288
257	$6,706	$18,957	$25,663	$2,280,331
258	$6,651	$19,012	$25,663	$2,261,319
259	$6,596	$19,067	$25,663	$2,242,252
260	$6,540	$19,123	$25,663	$2,223,129
261	$6,484	$19,179	$25,663	$2,203,950
262	$6,428	$19,235	$25,663	$2,184,715
263	$6,372	$19,291	$25,663	$2,165,424
264	$6,316	$19,347	$25,663	$2,146,077

第22年供款共

$307,955

第22年利息

$79,468

第22年共還本金

$228,487

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$6,259	$19,404	$25,663	$2,126,674
266	$6,203	$19,460	$25,663	$2,107,214
267	$6,146	$19,517	$25,663	$2,087,697
268	$6,089	$19,574	$25,663	$2,068,123
269	$6,032	$19,631	$25,663	$2,048,492
270	$5,975	$19,688	$25,663	$2,028,804
271	$5,917	$19,746	$25,663	$2,009,059
272	$5,860	$19,803	$25,663	$1,989,255
273	$5,802	$19,861	$25,663	$1,969,394
274	$5,744	$19,919	$25,663	$1,949,476
275	$5,686	$19,977	$25,663	$1,929,499
276	$5,628	$20,035	$25,663	$1,909,463

第23年供款共

$307,955

第23年利息

$71,341

第23年共還本金

$236,614

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$5,569	$20,094	$25,663	$1,889,370
278	$5,511	$20,152	$25,663	$1,869,218
279	$5,452	$20,211	$25,663	$1,849,007
280	$5,393	$20,270	$25,663	$1,828,737
281	$5,334	$20,329	$25,663	$1,808,408
282	$5,275	$20,388	$25,663	$1,788,019
283	$5,215	$20,448	$25,663	$1,767,571
284	$5,155	$20,507	$25,663	$1,747,064
285	$5,096	$20,567	$25,663	$1,726,497
286	$5,036	$20,627	$25,663	$1,705,869
287	$4,975	$20,687	$25,663	$1,685,182
288	$4,915	$20,748	$25,663	$1,664,434

第24年供款共

$307,955

第24年利息

$62,925

第24年共還本金

$245,030

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,855	$20,808	$25,663	$1,643,626
290	$4,794	$20,869	$25,663	$1,622,757
291	$4,733	$20,930	$25,663	$1,601,827
292	$4,672	$20,991	$25,663	$1,580,836
293	$4,611	$21,052	$25,663	$1,559,784
294	$4,549	$21,114	$25,663	$1,538,670
295	$4,488	$21,175	$25,663	$1,517,495
296	$4,426	$21,237	$25,663	$1,496,258
297	$4,364	$21,299	$25,663	$1,474,959
298	$4,302	$21,361	$25,663	$1,453,598
299	$4,240	$21,423	$25,663	$1,432,175
300	$4,177	$21,486	$25,663	$1,410,690

第25年供款共

$307,955

第25年利息

$54,210

第25年共還本金

$253,744

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,115	$21,548	$25,663	$1,389,141
302	$4,052	$21,611	$25,663	$1,367,530
303	$3,989	$21,674	$25,663	$1,345,856
304	$3,925	$21,737	$25,663	$1,324,118
305	$3,862	$21,801	$25,663	$1,302,317
306	$3,798	$21,864	$25,663	$1,280,453
307	$3,735	$21,928	$25,663	$1,258,524
308	$3,671	$21,992	$25,663	$1,236,532
309	$3,607	$22,056	$25,663	$1,214,476
310	$3,542	$22,121	$25,663	$1,192,355
311	$3,478	$22,185	$25,663	$1,170,170
312	$3,413	$22,250	$25,663	$1,147,920

第26年供款共

$307,955

第26年利息

$45,185

第26年共還本金

$262,769

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,348	$22,315	$25,663	$1,125,605
314	$3,283	$22,380	$25,663	$1,103,225
315	$3,218	$22,445	$25,663	$1,080,780
316	$3,152	$22,511	$25,663	$1,058,270
317	$3,087	$22,576	$25,663	$1,035,693
318	$3,021	$22,642	$25,663	$1,013,051
319	$2,955	$22,708	$25,663	$990,343
320	$2,889	$22,774	$25,663	$967,569
321	$2,822	$22,841	$25,663	$944,728
322	$2,755	$22,907	$25,663	$921,820
323	$2,689	$22,974	$25,663	$898,846
324	$2,622	$23,041	$25,663	$875,805

第27年供款共

$307,955

第27年利息

$35,840

第27年共還本金

$272,115

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,554	$23,108	$25,663	$852,696
326	$2,487	$23,176	$25,663	$829,521
327	$2,419	$23,243	$25,663	$806,277
328	$2,352	$23,311	$25,663	$782,966
329	$2,284	$23,379	$25,663	$759,587
330	$2,215	$23,447	$25,663	$736,139
331	$2,147	$23,516	$25,663	$712,623
332	$2,078	$23,584	$25,663	$689,039
333	$2,010	$23,653	$25,663	$665,386
334	$1,941	$23,722	$25,663	$641,663
335	$1,872	$23,791	$25,663	$617,872
336	$1,802	$23,861	$25,663	$594,011

第28年供款共

$307,955

第28年利息

$26,161

第28年共還本金

$281,794

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,733	$23,930	$25,663	$570,081
338	$1,663	$24,000	$25,663	$546,081
339	$1,593	$24,070	$25,663	$522,011
340	$1,523	$24,140	$25,663	$497,870
341	$1,452	$24,211	$25,663	$473,659
342	$1,382	$24,281	$25,663	$449,378
343	$1,311	$24,352	$25,663	$425,026
344	$1,240	$24,423	$25,663	$400,603
345	$1,168	$24,494	$25,663	$376,108
346	$1,097	$24,566	$25,663	$351,542
347	$1,025	$24,638	$25,663	$326,905
348	$953	$24,709	$25,663	$302,195

第29年供款共

$307,955

第29年利息

$16,139

第29年共還本金

$291,816

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$881	$24,782	$25,663	$277,414
350	$809	$24,854	$25,663	$252,560
351	$737	$24,926	$25,663	$227,634
352	$664	$24,999	$25,663	$202,635
353	$591	$25,072	$25,663	$177,563
354	$518	$25,145	$25,663	$152,418
355	$445	$25,218	$25,663	$127,199
356	$371	$25,292	$25,663	$101,907
357	$297	$25,366	$25,663	$76,542
358	$223	$25,440	$25,663	$51,102
359	$149	$25,514	$25,663	$25,588
360	$75	$25,588	$25,663	$0

第30年供款共

$307,955

第30年利息

$5,760

第30年共還本金

$302,195

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$11,853,646

免責聲明

筍盤推介

按揭保險費
info