樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$139,500

借款月供 $626 , 共加借HK$139,500

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$10,092,920

每月供款
$25,684

首期

$620,000

總貸款額

$5,719,500

總利息

$3,526,420

印花稅

$155,000

其他

$72,000

置業成本總預算

HK$847,000

按月供比率計算

$51,366

置業成本總預算

HK$847,000

首期

$620,000
印花稅

$155,000
- AVD
  
  $155,000
律師費

$ 10,000
代理佣金

$62,000
按揭保險費

$139,500

最低每月入息要求

按月供比率計算

$51,366

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

馬鞍山迎海第02期星灣第19座

thumb_up

迎海第02期星灣連租約

實

523 呎

@13,002

local_fire_department 至HIT

售$680 萬

實

523 呎

@13,002

售$680 萬

local_fire_department 至HIT

馬鞍山薈朗第01座

thumb_up

薈朗2房，鄰近大型商場，馬鐵站。

實

411 呎

@14,599

local_fire_department 至HIT

售$600 萬

實

411 呎

@14,599

售$600 萬

local_fire_department 至HIT

馬鞍山泓碧第03座

thumb_up

海景單位連全屋名牌家電

實

310 呎

@20,323

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

售$630 萬

實

310 呎

@20,323

售$630 萬

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

沙田沙田第一城

thumb_up

第一城細3房, 有裝修

實

451 呎

@13,525

建

544 呎

@11,213

local_fire_department 至HIT

售$610 萬

實

451 呎

@13,525

建

544 呎

@11,213

售$610 萬

local_fire_department 至HIT

粉嶺花都廣場第03座

thumb_up

西南開揚,交通方便

實

526 呎

@10,646

建

711 呎

@7,876

local_fire_department 至HIT

售$560 萬

實

526 呎

@10,646

建

711 呎

@7,876

售$560 萬

local_fire_department 至HIT

馬鞍山迎海第04期駿岸第06座

thumb_up

大2房海景高層，企理裝修，明廚明廁客廳對流窗，好客可傾

實

513 呎

@13,840

local_fire_department 至HIT

售$710 萬

實

513 呎

@13,840

售$710 萬

local_fire_department 至HIT

沙田玖瓏山

thumb_up

玖瓏山1房**正南鳳凰樓**馬場河景**蝕讓急賣

實

466 呎

@13,305

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 price_change 蝕讓盤

售$620 萬

實

466 呎

@13,305

售$620 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 price_change 蝕讓盤

馬鞍山海柏花園第06座

thumb_up

鐵路上蓋交通方便

實

438 呎

@13,242

建

578 呎

@10,035

verified 首置必買

售$580 萬

實

438 呎

@13,242

建

578 呎

@10,035

售$580 萬

verified 首置必買

馬鞍山泓碧第03座

thumb_up

景觀開揚環境舒適樓齡新

實

310 呎

@17,097

local_fire_department 至HIT verified 首置必買

售$530 萬

實

310 呎

@17,097

售$530 萬

local_fire_department 至HIT verified 首置必買

沙田碧濤花園

thumb_up

一期已做大維修👍　優質東南三房套🏠🏠

實

662 呎

@9,819

建

968 呎

@6,715

local_fire_department 至HIT

售$650 萬

實

662 呎

@9,819

建

968 呎

@6,715

售$650 萬

local_fire_department 至HIT

馬鞍山海典灣第06座

thumb_up

中層大則 , 開揚景觀

實

491 呎

@12,831

建

657 呎

@9,589

local_offer 低水筍價

售$630 萬

實

491 呎

@12,831

建

657 呎

@9,589

售$630 萬

local_offer 低水筍價

馬鞍山迎海第02期星灣第18座

thumb_up

迎海第02期星灣

實

511 呎

@13,699

directions_run 日內即走 real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

售$700 萬

實

511 呎

@13,699

售$700 萬

directions_run 日內即走 real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$34,231	$26,304	$21,555	$18,396
1.500	$35,503	$27,599	$22,874	$19,739
2.000	$36,805	$28,934	$24,242	$21,140
2.500	$38,137	$30,308	$25,659	$22,599
3.000	$39,498	$31,720	$27,123	$24,114
3.500	$40,888	$33,171	$28,633	$25,683
4.000	$42,306	$34,659	$30,190	$27,306
4.500	$43,754	$36,184	$31,791	$28,980
5.000	$45,229	$37,746	$33,436	$30,704
5.500	$46,733	$39,344	$35,123	$32,475
6.000	$48,264	$40,976	$36,851	$34,291

每月供款$25,684

年期

30年

貸款金額

$5,719,500

總利息

$3,526,420

總貸款連利息

$9,245,920

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$16,682	$9,001	$25,683	$5,710,499
2	$16,656	$9,027	$25,683	$5,701,471
3	$16,629	$9,054	$25,683	$5,692,417
4	$16,603	$9,080	$25,683	$5,683,337
5	$16,576	$9,107	$25,683	$5,674,231
6	$16,550	$9,133	$25,683	$5,665,097
7	$16,523	$9,160	$25,683	$5,655,937
8	$16,496	$9,187	$25,683	$5,646,751
9	$16,470	$9,213	$25,683	$5,637,537
10	$16,443	$9,240	$25,683	$5,628,297
11	$16,416	$9,267	$25,683	$5,619,030
12	$16,389	$9,294	$25,683	$5,609,735

第1年供款共

$308,197

第1年利息

$198,433

第1年共還本金

$109,765

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$16,362	$9,321	$25,683	$5,600,414
14	$16,335	$9,349	$25,683	$5,591,066
15	$16,307	$9,376	$25,683	$5,581,690
16	$16,280	$9,403	$25,683	$5,572,287
17	$16,253	$9,431	$25,683	$5,562,856
18	$16,225	$9,458	$25,683	$5,553,398
19	$16,197	$9,486	$25,683	$5,543,912
20	$16,170	$9,513	$25,683	$5,534,399
21	$16,142	$9,541	$25,683	$5,524,858
22	$16,114	$9,569	$25,683	$5,515,289
23	$16,086	$9,597	$25,683	$5,505,692
24	$16,058	$9,625	$25,683	$5,496,067

第2年供款共

$308,197

第2年利息

$194,529

第2年共還本金

$113,669

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$16,030	$9,653	$25,683	$5,486,414
26	$16,002	$9,681	$25,683	$5,476,733
27	$15,974	$9,709	$25,683	$5,467,024
28	$15,945	$9,738	$25,683	$5,457,286
29	$15,917	$9,766	$25,683	$5,447,520
30	$15,889	$9,795	$25,683	$5,437,726
31	$15,860	$9,823	$25,683	$5,427,902
32	$15,831	$9,852	$25,683	$5,418,051
33	$15,803	$9,880	$25,683	$5,408,170
34	$15,774	$9,909	$25,683	$5,398,261
35	$15,745	$9,938	$25,683	$5,388,323
36	$15,716	$9,967	$25,683	$5,378,356

第3年供款共

$308,197

第3年利息

$190,486

第3年共還本金

$117,711

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$15,687	$9,996	$25,683	$5,368,359
38	$15,658	$10,025	$25,683	$5,358,334
39	$15,628	$10,055	$25,683	$5,348,279
40	$15,599	$10,084	$25,683	$5,338,195
41	$15,570	$10,113	$25,683	$5,328,082
42	$15,540	$10,143	$25,683	$5,317,939
43	$15,511	$10,172	$25,683	$5,307,767
44	$15,481	$10,202	$25,683	$5,297,565
45	$15,451	$10,232	$25,683	$5,287,333
46	$15,421	$10,262	$25,683	$5,277,071
47	$15,391	$10,292	$25,683	$5,266,779
48	$15,361	$10,322	$25,683	$5,256,458

第4年供款共

$308,197

第4年利息

$186,299

第4年共還本金

$121,898

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$15,331	$10,352	$25,683	$5,246,106
50	$15,301	$10,382	$25,683	$5,235,724
51	$15,271	$10,412	$25,683	$5,225,312
52	$15,240	$10,443	$25,683	$5,214,869
53	$15,210	$10,473	$25,683	$5,204,396
54	$15,179	$10,504	$25,683	$5,193,892
55	$15,149	$10,534	$25,683	$5,183,358
56	$15,118	$10,565	$25,683	$5,172,793
57	$15,087	$10,596	$25,683	$5,162,197
58	$15,056	$10,627	$25,683	$5,151,571
59	$15,025	$10,658	$25,683	$5,140,913
60	$14,994	$10,689	$25,683	$5,130,224

第5年供款共

$308,197

第5年利息

$181,964

第5年共還本金

$126,234

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$14,963	$10,720	$25,683	$5,119,504
62	$14,932	$10,751	$25,683	$5,108,753
63	$14,901	$10,783	$25,683	$5,097,970
64	$14,869	$10,814	$25,683	$5,087,156
65	$14,838	$10,846	$25,683	$5,076,311
66	$14,806	$10,877	$25,683	$5,065,434
67	$14,774	$10,909	$25,683	$5,054,525
68	$14,742	$10,941	$25,683	$5,043,584
69	$14,710	$10,973	$25,683	$5,032,611
70	$14,678	$11,005	$25,683	$5,021,607
71	$14,646	$11,037	$25,683	$5,010,570
72	$14,614	$11,069	$25,683	$4,999,501

第6年供款共

$308,197

第6年利息

$177,474

第6年共還本金

$130,723

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$14,582	$11,101	$25,683	$4,988,400
74	$14,549	$11,134	$25,683	$4,977,266
75	$14,517	$11,166	$25,683	$4,966,100
76	$14,484	$11,199	$25,683	$4,954,901
77	$14,452	$11,231	$25,683	$4,943,670
78	$14,419	$11,264	$25,683	$4,932,406
79	$14,386	$11,297	$25,683	$4,921,109
80	$14,353	$11,330	$25,683	$4,909,779
81	$14,320	$11,363	$25,683	$4,898,416
82	$14,287	$11,396	$25,683	$4,887,020
83	$14,254	$11,429	$25,683	$4,875,591
84	$14,220	$11,463	$25,683	$4,864,128

第7年供款共

$308,197

第7年利息

$172,825

第7年共還本金

$135,373

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$14,187	$11,496	$25,683	$4,852,632
86	$14,154	$11,530	$25,683	$4,841,102
87	$14,120	$11,563	$25,683	$4,829,539
88	$14,086	$11,597	$25,683	$4,817,942
89	$14,052	$11,631	$25,683	$4,806,311
90	$14,018	$11,665	$25,683	$4,794,647
91	$13,984	$11,699	$25,683	$4,782,948
92	$13,950	$11,733	$25,683	$4,771,215
93	$13,916	$11,767	$25,683	$4,759,448
94	$13,882	$11,801	$25,683	$4,747,647
95	$13,847	$11,836	$25,683	$4,735,811
96	$13,813	$11,870	$25,683	$4,723,941

第8年供款共

$308,197

第8年利息

$168,010

第8年共還本金

$140,187

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$13,778	$11,905	$25,683	$4,712,036
98	$13,743	$11,940	$25,683	$4,700,096
99	$13,709	$11,974	$25,683	$4,688,121
100	$13,674	$12,009	$25,683	$4,676,112
101	$13,639	$12,044	$25,683	$4,664,068
102	$13,604	$12,080	$25,683	$4,651,988
103	$13,568	$12,115	$25,683	$4,639,873
104	$13,533	$12,150	$25,683	$4,627,723
105	$13,498	$12,186	$25,683	$4,615,537
106	$13,462	$12,221	$25,683	$4,603,316
107	$13,426	$12,257	$25,683	$4,591,060
108	$13,391	$12,293	$25,683	$4,578,767

第9年供款共

$308,197

第9年利息

$163,024

第9年共還本金

$145,174

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$13,355	$12,328	$25,683	$4,566,439
110	$13,319	$12,364	$25,683	$4,554,074
111	$13,283	$12,400	$25,683	$4,541,674
112	$13,247	$12,437	$25,683	$4,529,237
113	$13,210	$12,473	$25,683	$4,516,765
114	$13,174	$12,509	$25,683	$4,504,255
115	$13,137	$12,546	$25,683	$4,491,710
116	$13,101	$12,582	$25,683	$4,479,127
117	$13,064	$12,619	$25,683	$4,466,508
118	$13,027	$12,656	$25,683	$4,453,853
119	$12,990	$12,693	$25,683	$4,441,160
120	$12,953	$12,730	$25,683	$4,428,430

第10年供款共

$308,197

第10年利息

$157,860

第10年共還本金

$150,337

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$12,916	$12,767	$25,683	$4,415,663
122	$12,879	$12,804	$25,683	$4,402,859
123	$12,842	$12,841	$25,683	$4,390,018
124	$12,804	$12,879	$25,683	$4,377,139
125	$12,767	$12,916	$25,683	$4,364,222
126	$12,729	$12,954	$25,683	$4,351,268
127	$12,691	$12,992	$25,683	$4,338,276
128	$12,653	$13,030	$25,683	$4,325,247
129	$12,615	$13,068	$25,683	$4,312,179
130	$12,577	$13,106	$25,683	$4,299,073
131	$12,539	$13,144	$25,683	$4,285,929
132	$12,501	$13,182	$25,683	$4,272,746

第11年供款共

$308,197

第11年利息

$152,513

第11年共還本金

$155,684

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$12,462	$13,221	$25,683	$4,259,525
134	$12,424	$13,259	$25,683	$4,246,266
135	$12,385	$13,298	$25,683	$4,232,968
136	$12,346	$13,337	$25,683	$4,219,631
137	$12,307	$13,376	$25,683	$4,206,255
138	$12,268	$13,415	$25,683	$4,192,840
139	$12,229	$13,454	$25,683	$4,179,386
140	$12,190	$13,493	$25,683	$4,165,893
141	$12,151	$13,533	$25,683	$4,152,360
142	$12,111	$13,572	$25,683	$4,138,788
143	$12,071	$13,612	$25,683	$4,125,176
144	$12,032	$13,651	$25,683	$4,111,525

第12年供款共

$308,197

第12年利息

$146,976

第12年共還本金

$161,221

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$11,992	$13,691	$25,683	$4,097,834
146	$11,952	$13,731	$25,683	$4,084,103
147	$11,912	$13,771	$25,683	$4,070,332
148	$11,872	$13,811	$25,683	$4,056,520
149	$11,832	$13,852	$25,683	$4,042,669
150	$11,791	$13,892	$25,683	$4,028,777
151	$11,751	$13,933	$25,683	$4,014,844
152	$11,710	$13,973	$25,683	$4,000,871
153	$11,669	$14,014	$25,683	$3,986,857
154	$11,628	$14,055	$25,683	$3,972,802
155	$11,587	$14,096	$25,683	$3,958,707
156	$11,546	$14,137	$25,683	$3,944,570

第13年供款共

$308,197

第13年利息

$141,242

第13年共還本金

$166,955

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$11,505	$14,178	$25,683	$3,930,392
158	$11,464	$14,219	$25,683	$3,916,172
159	$11,422	$14,261	$25,683	$3,901,911
160	$11,381	$14,303	$25,683	$3,887,609
161	$11,339	$14,344	$25,683	$3,873,264
162	$11,297	$14,386	$25,683	$3,858,878
163	$11,255	$14,428	$25,683	$3,844,450
164	$11,213	$14,470	$25,683	$3,829,980
165	$11,171	$14,512	$25,683	$3,815,468
166	$11,128	$14,555	$25,683	$3,800,913
167	$11,086	$14,597	$25,683	$3,786,316
168	$11,043	$14,640	$25,683	$3,771,676

第14年供款共

$308,197

第14年利息

$135,304

第14年共還本金

$172,893

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$11,001	$14,682	$25,683	$3,756,994
170	$10,958	$14,725	$25,683	$3,742,269
171	$10,915	$14,768	$25,683	$3,727,501
172	$10,872	$14,811	$25,683	$3,712,689
173	$10,829	$14,854	$25,683	$3,697,835
174	$10,785	$14,898	$25,683	$3,682,937
175	$10,742	$14,941	$25,683	$3,667,996
176	$10,698	$14,985	$25,683	$3,653,011
177	$10,655	$15,028	$25,683	$3,637,983
178	$10,611	$15,072	$25,683	$3,622,910
179	$10,567	$15,116	$25,683	$3,607,794
180	$10,523	$15,160	$25,683	$3,592,634

第15年供款共

$308,197

第15年利息

$129,155

第15年共還本金

$179,043

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$10,479	$15,205	$25,683	$3,577,429
182	$10,434	$15,249	$25,683	$3,562,180
183	$10,390	$15,293	$25,683	$3,546,887
184	$10,345	$15,338	$25,683	$3,531,549
185	$10,300	$15,383	$25,683	$3,516,166
186	$10,255	$15,428	$25,683	$3,500,738
187	$10,210	$15,473	$25,683	$3,485,266
188	$10,165	$15,518	$25,683	$3,469,748
189	$10,120	$15,563	$25,683	$3,454,185
190	$10,075	$15,608	$25,683	$3,438,577
191	$10,029	$15,654	$25,683	$3,422,923
192	$9,984	$15,700	$25,683	$3,407,223

第16年供款共

$308,197

第16年利息

$122,787

第16年共還本金

$185,411

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$9,938	$15,745	$25,683	$3,391,478
194	$9,892	$15,791	$25,683	$3,375,686
195	$9,846	$15,837	$25,683	$3,359,849
196	$9,800	$15,884	$25,683	$3,343,965
197	$9,753	$15,930	$25,683	$3,328,036
198	$9,707	$15,976	$25,683	$3,312,059
199	$9,660	$16,023	$25,683	$3,296,036
200	$9,613	$16,070	$25,683	$3,279,967
201	$9,567	$16,117	$25,683	$3,263,850
202	$9,520	$16,164	$25,683	$3,247,686
203	$9,472	$16,211	$25,683	$3,231,476
204	$9,425	$16,258	$25,683	$3,215,218

第17年供款共

$308,197

第17年利息

$116,192

第17年共還本金

$192,005

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$9,378	$16,305	$25,683	$3,198,912
206	$9,330	$16,353	$25,683	$3,182,559
207	$9,282	$16,401	$25,683	$3,166,159
208	$9,235	$16,448	$25,683	$3,149,710
209	$9,187	$16,496	$25,683	$3,133,214
210	$9,139	$16,545	$25,683	$3,116,669
211	$9,090	$16,593	$25,683	$3,100,077
212	$9,042	$16,641	$25,683	$3,083,435
213	$8,993	$16,690	$25,683	$3,066,746
214	$8,945	$16,738	$25,683	$3,050,007
215	$8,896	$16,787	$25,683	$3,033,220
216	$8,847	$16,836	$25,683	$3,016,384

第18年供款共

$308,197

第18年利息

$109,363

第18年共還本金

$198,834

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$8,798	$16,885	$25,683	$2,999,498
218	$8,749	$16,935	$25,683	$2,982,564
219	$8,699	$16,984	$25,683	$2,965,580
220	$8,650	$17,034	$25,683	$2,948,546
221	$8,600	$17,083	$25,683	$2,931,463
222	$8,550	$17,133	$25,683	$2,914,330
223	$8,500	$17,183	$25,683	$2,897,147
224	$8,450	$17,233	$25,683	$2,879,914
225	$8,400	$17,283	$25,683	$2,862,631
226	$8,349	$17,334	$25,683	$2,845,297
227	$8,299	$17,384	$25,683	$2,827,913
228	$8,248	$17,435	$25,683	$2,810,477

第19年供款共

$308,197

第19年利息

$102,291

第19年共還本金

$205,906

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$8,197	$17,486	$25,683	$2,792,992
230	$8,146	$17,537	$25,683	$2,775,455
231	$8,095	$17,588	$25,683	$2,757,867
232	$8,044	$17,639	$25,683	$2,740,227
233	$7,992	$17,691	$25,683	$2,722,537
234	$7,941	$17,742	$25,683	$2,704,794
235	$7,889	$17,794	$25,683	$2,687,000
236	$7,837	$17,846	$25,683	$2,669,154
237	$7,785	$17,898	$25,683	$2,651,256
238	$7,733	$17,950	$25,683	$2,633,306
239	$7,680	$18,003	$25,683	$2,615,303
240	$7,628	$18,055	$25,683	$2,597,248

第20年供款共

$308,197

第20年利息

$94,968

第20年共還本金

$213,230

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$7,575	$18,108	$25,683	$2,579,140
242	$7,522	$18,161	$25,683	$2,560,979
243	$7,470	$18,214	$25,683	$2,542,766
244	$7,416	$18,267	$25,683	$2,524,499
245	$7,363	$18,320	$25,683	$2,506,179
246	$7,310	$18,373	$25,683	$2,487,806
247	$7,256	$18,427	$25,683	$2,469,379
248	$7,202	$18,481	$25,683	$2,450,898
249	$7,148	$18,535	$25,683	$2,432,363
250	$7,094	$18,589	$25,683	$2,413,775
251	$7,040	$18,643	$25,683	$2,395,132
252	$6,986	$18,697	$25,683	$2,376,434

第21年供款共

$308,197

第21年利息

$87,384

第21年共還本金

$220,814

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$6,931	$18,752	$25,683	$2,357,683
254	$6,877	$18,807	$25,683	$2,338,876
255	$6,822	$18,861	$25,683	$2,320,015
256	$6,767	$18,916	$25,683	$2,301,098
257	$6,712	$18,972	$25,683	$2,282,127
258	$6,656	$19,027	$25,683	$2,263,100
259	$6,601	$19,082	$25,683	$2,244,017
260	$6,545	$19,138	$25,683	$2,224,879
261	$6,489	$19,194	$25,683	$2,205,685
262	$6,433	$19,250	$25,683	$2,186,435
263	$6,377	$19,306	$25,683	$2,167,129
264	$6,321	$19,362	$25,683	$2,147,767

第22年供款共

$308,197

第22年利息

$79,530

第22年共還本金

$228,667

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$6,264	$19,419	$25,683	$2,128,348
266	$6,208	$19,475	$25,683	$2,108,873
267	$6,151	$19,532	$25,683	$2,089,341
268	$6,094	$19,589	$25,683	$2,069,752
269	$6,037	$19,646	$25,683	$2,050,105
270	$5,979	$19,704	$25,683	$2,030,402
271	$5,922	$19,761	$25,683	$2,010,640
272	$5,864	$19,819	$25,683	$1,990,822
273	$5,807	$19,877	$25,683	$1,970,945
274	$5,749	$19,935	$25,683	$1,951,011
275	$5,690	$19,993	$25,683	$1,931,018
276	$5,632	$20,051	$25,683	$1,910,967

第23年供款共

$308,197

第23年利息

$71,397

第23年共還本金

$236,800

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$5,574	$20,109	$25,683	$1,890,858
278	$5,515	$20,168	$25,683	$1,870,689
279	$5,456	$20,227	$25,683	$1,850,462
280	$5,397	$20,286	$25,683	$1,830,177
281	$5,338	$20,345	$25,683	$1,809,831
282	$5,279	$20,404	$25,683	$1,789,427
283	$5,219	$20,464	$25,683	$1,768,963
284	$5,159	$20,524	$25,683	$1,748,439
285	$5,100	$20,583	$25,683	$1,727,856
286	$5,040	$20,644	$25,683	$1,707,212
287	$4,979	$20,704	$25,683	$1,686,509
288	$4,919	$20,764	$25,683	$1,665,745

第24年供款共

$308,197

第24年利息

$62,975

第24年共還本金

$245,222

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,858	$20,825	$25,683	$1,644,920
290	$4,798	$20,885	$25,683	$1,624,034
291	$4,737	$20,946	$25,683	$1,603,088
292	$4,676	$21,007	$25,683	$1,582,081
293	$4,614	$21,069	$25,683	$1,561,012
294	$4,553	$21,130	$25,683	$1,539,882
295	$4,491	$21,192	$25,683	$1,518,690
296	$4,430	$21,254	$25,683	$1,497,436
297	$4,368	$21,316	$25,683	$1,476,121
298	$4,305	$21,378	$25,683	$1,454,743
299	$4,243	$21,440	$25,683	$1,433,303
300	$4,180	$21,503	$25,683	$1,411,800

第25年供款共

$308,197

第25年利息

$54,253

第25年共還本金

$253,944

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,118	$21,565	$25,683	$1,390,235
302	$4,055	$21,628	$25,683	$1,368,607
303	$3,992	$21,691	$25,683	$1,346,915
304	$3,929	$21,755	$25,683	$1,325,161
305	$3,865	$21,818	$25,683	$1,303,343
306	$3,801	$21,882	$25,683	$1,281,461
307	$3,738	$21,946	$25,683	$1,259,515
308	$3,674	$22,010	$25,683	$1,237,506
309	$3,609	$22,074	$25,683	$1,215,432
310	$3,545	$22,138	$25,683	$1,193,294
311	$3,480	$22,203	$25,683	$1,171,091
312	$3,416	$22,267	$25,683	$1,148,824

第26年供款共

$308,197

第26年利息

$45,221

第26年共還本金

$262,976

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,351	$22,332	$25,683	$1,126,492
314	$3,286	$22,398	$25,683	$1,104,094
315	$3,220	$22,463	$25,683	$1,081,631
316	$3,155	$22,528	$25,683	$1,059,103
317	$3,089	$22,594	$25,683	$1,036,509
318	$3,023	$22,660	$25,683	$1,013,849
319	$2,957	$22,726	$25,683	$991,123
320	$2,891	$22,792	$25,683	$968,331
321	$2,824	$22,859	$25,683	$945,472
322	$2,758	$22,925	$25,683	$922,546
323	$2,691	$22,992	$25,683	$899,554
324	$2,624	$23,059	$25,683	$876,494

第27年供款共

$308,197

第27年利息

$35,868

第27年共還本金

$272,330

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,556	$23,127	$25,683	$853,368
326	$2,489	$23,194	$25,683	$830,174
327	$2,421	$23,262	$25,683	$806,912
328	$2,353	$23,330	$25,683	$783,582
329	$2,285	$23,398	$25,683	$760,185
330	$2,217	$23,466	$25,683	$736,719
331	$2,149	$23,534	$25,683	$713,184
332	$2,080	$23,603	$25,683	$689,581
333	$2,011	$23,672	$25,683	$665,910
334	$1,942	$23,741	$25,683	$642,169
335	$1,873	$23,810	$25,683	$618,359
336	$1,804	$23,880	$25,683	$594,479

第28年供款共

$308,197

第28年利息

$26,182

第28年共還本金

$282,015

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,734	$23,949	$25,683	$570,530
338	$1,664	$24,019	$25,683	$546,511
339	$1,594	$24,089	$25,683	$522,422
340	$1,524	$24,159	$25,683	$498,262
341	$1,453	$24,230	$25,683	$474,032
342	$1,383	$24,301	$25,683	$449,732
343	$1,312	$24,371	$25,683	$425,360
344	$1,241	$24,442	$25,683	$400,918
345	$1,169	$24,514	$25,683	$376,404
346	$1,098	$24,585	$25,683	$351,819
347	$1,026	$24,657	$25,683	$327,162
348	$954	$24,729	$25,683	$302,433

第29年供款共

$308,197

第29年利息

$16,151

第29年共還本金

$292,046

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$882	$24,801	$25,683	$277,632
350	$810	$24,873	$25,683	$252,759
351	$737	$24,946	$25,683	$227,813
352	$664	$25,019	$25,683	$202,794
353	$591	$25,092	$25,683	$177,703
354	$518	$25,165	$25,683	$152,538
355	$445	$25,238	$25,683	$127,300
356	$371	$25,312	$25,683	$101,988
357	$297	$25,386	$25,683	$76,602
358	$223	$25,460	$25,683	$51,142
359	$149	$25,534	$25,683	$25,608
360	$75	$25,608	$25,683	$0

第30年供款共

$308,197

第30年利息

$5,764

第30年共還本金

$302,433

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$10,092,920

免責聲明

筍盤推介

按揭保險費
info