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$9,810,049

每月供款
$11,062

首期

$5,498,000

總貸款額

$2,502,000

總利息

$1,480,049

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$5,828,000

按月供比率計算

$22,122

置業成本總預算

HK$5,828,000

首期

$5,498,000
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

$22,122

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

VR實景

大埔天賦海灣

thumb_up

💥💥💥銀主精選💥💥💥有心❤️‍🔥有驚喜😍

實

933 呎

@9,132

directions_run 日內即走 vpn_key 有匙即睇 price_change 蝕讓盤 flash_on 銀主盤

售$852 萬

實

933 呎

@9,132

售$852 萬

directions_run 日內即走 vpn_key 有匙即睇 price_change 蝕讓盤 flash_on 銀主盤

馬鞍山海典居第08座

thumb_up

罕有海景2房,勁開揚又實用-必搶

實

559 呎

@13,023

建

750 呎

@9,707

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$728 萬

實

559 呎

@13,023

建

750 呎

@9,707

售$728 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

馬鞍山迎海

thumb_up

高層靚裝二房，價錢好商議

實

498 呎

@14,659

local_fire_department 至HIT

售$730 萬

實

498 呎

@14,659

售$730 萬

local_fire_department 至HIT

西貢相思灣

thumb_up

CLEAR WATER BAY VILLAGE HOUSE

建

1,350 呎

@6,667

local_fire_department 至HIT hotel_class 樓王

售$900 萬

建

1,350 呎

@6,667

售$900 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山翠擁華庭

thumb_up

兩房半-靚雅裝~ 即買即用

實

573 呎

@12,565

建

732 呎

@9,836

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價

售$720 萬

實

573 呎

@12,565

建

732 呎

@9,836

售$720 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價

馬鞍山迎海第01期第03座

thumb_up

海景1房+書房

實

512 呎

@13,672

建

642 呎

@10,903

local_fire_department 至HIT real_estate_agent 罕有放盤

售$700 萬

實

512 呎

@13,672

建

642 呎

@10,903

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山迎海第02期星灣第20座

thumb_up

迎海 2房半靚,近商場

實

496 呎

@14,718

local_fire_department 至HIT local_offer 低水筍價

售$730 萬

實

496 呎

@14,718

售$730 萬

local_fire_department 至HIT local_offer 低水筍價

粉嶺禎祥園

thumb_up

【3房2廁另加工人房、連車位、9成按揭】一次過滿足晒3個願望

實

681 呎

@11,013

建

1,168 呎

@6,421

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

681 呎

@11,013

建

1,168 呎

@6,421

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

馬鞍山翠擁華庭第11座

thumb_up

翠擁華庭第11座

實

774 呎

@10,245

建

988 呎

@8,026

local_fire_department 至HIT hotel_class 樓王 verified 首置必買 transfer_within_a_station 人才必選

售$793 萬

實

774 呎

@10,245

建

988 呎

@8,026

售$793 萬

local_fire_department 至HIT hotel_class 樓王 verified 首置必買 transfer_within_a_station 人才必選

獨家

KOL實拍影片

馬鞍山大水坑

thumb_up

珍貴全幢連花園村屋只此一幢

實

990 呎

@8,586

建

990 呎

@8,586

real_estate_agent 罕有放盤

售$850 萬

實

990 呎

@8,586

建

990 呎

@8,586

售$850 萬

real_estate_agent 罕有放盤

沙田沙田第一城第02期

thumb_up

業主有誠意讓,大單位,有露台及工人房,少有放盤

實

819 呎

@10,867

建

980 呎

@9,082

real_estate_agent 罕有放盤

售$890 萬

實

819 呎

@10,867

建

980 呎

@9,082

售$890 萬

real_estate_agent 罕有放盤

馬鞍山迎海第03期 ### 有心出售,絕對實盤,有匙引看,全場最平,有票即走 ###

thumb_up

迎海第03期 ### 有心出售,絕對實盤,有匙引看,全場最平,有票即走 ###

實

496 呎

@14,113

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇

售$700 萬

實

496 呎

@14,113

售$700 萬

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$14,974	$11,507	$9,429	$8,047
1.500	$15,531	$12,073	$10,006	$8,635
2.000	$16,101	$12,657	$10,605	$9,248
2.500	$16,683	$13,258	$11,224	$9,886
3.000	$17,278	$13,876	$11,865	$10,549
3.375	$17,733	$14,350	$12,358	$11,061
3.500	$17,886	$14,511	$12,526	$11,235
4.000	$18,507	$15,162	$13,206	$11,945
4.500	$19,140	$15,829	$13,907	$12,677
5.000	$19,786	$16,512	$14,626	$13,431
5.500	$20,443	$17,211	$15,364	$14,206
6.000	$21,113	$17,925	$16,120	$15,001

每月供款$11,062

年期

30年

貸款金額

$2,502,000

總利息

$1,480,049

總貸款連利息

$3,982,049

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$7,037	$4,024	$11,061	$2,497,976
2	$7,026	$4,036	$11,061	$2,493,940
3	$7,014	$4,047	$11,061	$2,489,893
4	$7,003	$4,058	$11,061	$2,485,834
5	$6,991	$4,070	$11,061	$2,481,765
6	$6,980	$4,081	$11,061	$2,477,683
7	$6,968	$4,093	$11,061	$2,473,591
8	$6,957	$4,104	$11,061	$2,469,486
9	$6,945	$4,116	$11,061	$2,465,370
10	$6,934	$4,127	$11,061	$2,461,243
11	$6,922	$4,139	$11,061	$2,457,104
12	$6,911	$4,151	$11,061	$2,452,953

第1年供款共

$132,735

第1年利息

$83,688

第1年共還本金

$49,047

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$6,899	$4,162	$11,061	$2,448,791
14	$6,887	$4,174	$11,061	$2,444,617
15	$6,875	$4,186	$11,061	$2,440,431
16	$6,864	$4,198	$11,061	$2,436,234
17	$6,852	$4,209	$11,061	$2,432,024
18	$6,840	$4,221	$11,061	$2,427,803
19	$6,828	$4,233	$11,061	$2,423,570
20	$6,816	$4,245	$11,061	$2,419,325
21	$6,804	$4,257	$11,061	$2,415,068
22	$6,792	$4,269	$11,061	$2,410,800
23	$6,780	$4,281	$11,061	$2,406,519
24	$6,768	$4,293	$11,061	$2,402,226

第2年供款共

$132,735

第2年利息

$82,007

第2年共還本金

$50,728

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$6,756	$4,305	$11,061	$2,397,921
26	$6,744	$4,317	$11,061	$2,393,604
27	$6,732	$4,329	$11,061	$2,389,274
28	$6,720	$4,341	$11,061	$2,384,933
29	$6,708	$4,354	$11,061	$2,380,579
30	$6,695	$4,366	$11,061	$2,376,214
31	$6,683	$4,378	$11,061	$2,371,835
32	$6,671	$4,390	$11,061	$2,367,445
33	$6,658	$4,403	$11,061	$2,363,042
34	$6,646	$4,415	$11,061	$2,358,627
35	$6,634	$4,428	$11,061	$2,354,199
36	$6,621	$4,440	$11,061	$2,349,759

第3年供款共

$132,735

第3年利息

$80,268

第3年共還本金

$52,466

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$6,609	$4,453	$11,061	$2,345,307
38	$6,596	$4,465	$11,061	$2,340,842
39	$6,584	$4,478	$11,061	$2,336,364
40	$6,571	$4,490	$11,061	$2,331,874
41	$6,558	$4,503	$11,061	$2,327,371
42	$6,546	$4,516	$11,061	$2,322,855
43	$6,533	$4,528	$11,061	$2,318,327
44	$6,520	$4,541	$11,061	$2,313,786
45	$6,508	$4,554	$11,061	$2,309,233
46	$6,495	$4,567	$11,061	$2,304,666
47	$6,482	$4,579	$11,061	$2,300,087
48	$6,469	$4,592	$11,061	$2,295,494

第4年供款共

$132,735

第4年利息

$78,470

第4年共還本金

$54,265

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$6,456	$4,605	$11,061	$2,290,889
50	$6,443	$4,618	$11,061	$2,286,271
51	$6,430	$4,631	$11,061	$2,281,640
52	$6,417	$4,644	$11,061	$2,276,996
53	$6,404	$4,657	$11,061	$2,272,339
54	$6,391	$4,670	$11,061	$2,267,668
55	$6,378	$4,683	$11,061	$2,262,985
56	$6,365	$4,697	$11,061	$2,258,288
57	$6,351	$4,710	$11,061	$2,253,578
58	$6,338	$4,723	$11,061	$2,248,855
59	$6,325	$4,736	$11,061	$2,244,119
60	$6,312	$4,750	$11,061	$2,239,369

第5年供款共

$132,735

第5年利息

$76,610

第5年共還本金

$56,125

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$6,298	$4,763	$11,061	$2,234,606
62	$6,285	$4,776	$11,061	$2,229,830
63	$6,271	$4,790	$11,061	$2,225,040
64	$6,258	$4,803	$11,061	$2,220,237
65	$6,244	$4,817	$11,061	$2,215,420
66	$6,231	$4,830	$11,061	$2,210,590
67	$6,217	$4,844	$11,061	$2,205,746
68	$6,204	$4,858	$11,061	$2,200,888
69	$6,190	$4,871	$11,061	$2,196,017
70	$6,176	$4,885	$11,061	$2,191,132
71	$6,163	$4,899	$11,061	$2,186,233
72	$6,149	$4,912	$11,061	$2,181,321

第6年供款共

$132,735

第6年利息

$74,686

第6年共還本金

$58,049

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$6,135	$4,926	$11,061	$2,176,394
74	$6,121	$4,940	$11,061	$2,171,454
75	$6,107	$4,954	$11,061	$2,166,500
76	$6,093	$4,968	$11,061	$2,161,532
77	$6,079	$4,982	$11,061	$2,156,550
78	$6,065	$4,996	$11,061	$2,151,554
79	$6,051	$5,010	$11,061	$2,146,544
80	$6,037	$5,024	$11,061	$2,141,520
81	$6,023	$5,038	$11,061	$2,136,482
82	$6,009	$5,052	$11,061	$2,131,430
83	$5,995	$5,067	$11,061	$2,126,363
84	$5,980	$5,081	$11,061	$2,121,282

第7年供款共

$132,735

第7年利息

$72,697

第7年共還本金

$60,038

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$5,966	$5,095	$11,061	$2,116,187
86	$5,952	$5,109	$11,061	$2,111,078
87	$5,937	$5,124	$11,061	$2,105,954
88	$5,923	$5,138	$11,061	$2,100,816
89	$5,909	$5,153	$11,061	$2,095,663
90	$5,894	$5,167	$11,061	$2,090,496
91	$5,880	$5,182	$11,061	$2,085,314
92	$5,865	$5,196	$11,061	$2,080,118
93	$5,850	$5,211	$11,061	$2,074,907
94	$5,836	$5,226	$11,061	$2,069,681
95	$5,821	$5,240	$11,061	$2,064,441
96	$5,806	$5,255	$11,061	$2,059,186

第8年供款共

$132,735

第8年利息

$70,639

第8年共還本金

$62,096

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$5,791	$5,270	$11,061	$2,053,916
98	$5,777	$5,285	$11,061	$2,048,631
99	$5,762	$5,299	$11,061	$2,043,332
100	$5,747	$5,314	$11,061	$2,038,018
101	$5,732	$5,329	$11,061	$2,032,688
102	$5,717	$5,344	$11,061	$2,027,344
103	$5,702	$5,359	$11,061	$2,021,985
104	$5,687	$5,374	$11,061	$2,016,610
105	$5,672	$5,390	$11,061	$2,011,221
106	$5,657	$5,405	$11,061	$2,005,816
107	$5,641	$5,420	$11,061	$2,000,396
108	$5,626	$5,435	$11,061	$1,994,961

第9年供款共

$132,735

第9年利息

$68,510

第9年共還本金

$64,225

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$5,611	$5,450	$11,061	$1,989,511
110	$5,595	$5,466	$11,061	$1,984,045
111	$5,580	$5,481	$11,061	$1,978,564
112	$5,565	$5,497	$11,061	$1,973,067
113	$5,549	$5,512	$11,061	$1,967,555
114	$5,534	$5,527	$11,061	$1,962,028
115	$5,518	$5,543	$11,061	$1,956,485
116	$5,503	$5,559	$11,061	$1,950,926
117	$5,487	$5,574	$11,061	$1,945,352
118	$5,471	$5,590	$11,061	$1,939,762
119	$5,456	$5,606	$11,061	$1,934,156
120	$5,440	$5,621	$11,061	$1,928,535

第10年供款共

$132,735

第10年利息

$66,309

第10年共還本金

$66,426

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$5,424	$5,637	$11,061	$1,922,897
122	$5,408	$5,653	$11,061	$1,917,244
123	$5,392	$5,669	$11,061	$1,911,575
124	$5,376	$5,685	$11,061	$1,905,890
125	$5,360	$5,701	$11,061	$1,900,189
126	$5,344	$5,717	$11,061	$1,894,472
127	$5,328	$5,733	$11,061	$1,888,739
128	$5,312	$5,749	$11,061	$1,882,990
129	$5,296	$5,765	$11,061	$1,877,225
130	$5,280	$5,782	$11,061	$1,871,443
131	$5,263	$5,798	$11,061	$1,865,646
132	$5,247	$5,814	$11,061	$1,859,831

第11年供款共

$132,735

第11年利息

$64,032

第11年共還本金

$68,703

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$5,231	$5,830	$11,061	$1,854,001
134	$5,214	$5,847	$11,061	$1,848,154
135	$5,198	$5,863	$11,061	$1,842,291
136	$5,181	$5,880	$11,061	$1,836,411
137	$5,165	$5,896	$11,061	$1,830,515
138	$5,148	$5,913	$11,061	$1,824,602
139	$5,132	$5,930	$11,061	$1,818,672
140	$5,115	$5,946	$11,061	$1,812,726
141	$5,098	$5,963	$11,061	$1,806,763
142	$5,082	$5,980	$11,061	$1,800,783
143	$5,065	$5,997	$11,061	$1,794,787
144	$5,048	$6,013	$11,061	$1,788,773

第12年供款共

$132,735

第12年利息

$61,677

第12年共還本金

$71,058

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$5,031	$6,030	$11,061	$1,782,743
146	$5,014	$6,047	$11,061	$1,776,696
147	$4,997	$6,064	$11,061	$1,770,631
148	$4,980	$6,081	$11,061	$1,764,550
149	$4,963	$6,098	$11,061	$1,758,452
150	$4,946	$6,116	$11,061	$1,752,336
151	$4,928	$6,133	$11,061	$1,746,203
152	$4,911	$6,150	$11,061	$1,740,053
153	$4,894	$6,167	$11,061	$1,733,886
154	$4,877	$6,185	$11,061	$1,727,701
155	$4,859	$6,202	$11,061	$1,721,499
156	$4,842	$6,220	$11,061	$1,715,279

第13年供款共

$132,735

第13年利息

$59,241

第13年共還本金

$73,494

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$4,824	$6,237	$11,061	$1,709,042
158	$4,807	$6,255	$11,061	$1,702,788
159	$4,789	$6,272	$11,061	$1,696,516
160	$4,771	$6,290	$11,061	$1,690,226
161	$4,754	$6,307	$11,061	$1,683,918
162	$4,736	$6,325	$11,061	$1,677,593
163	$4,718	$6,343	$11,061	$1,671,250
164	$4,700	$6,361	$11,061	$1,664,889
165	$4,683	$6,379	$11,061	$1,658,511
166	$4,665	$6,397	$11,061	$1,652,114
167	$4,647	$6,415	$11,061	$1,645,699
168	$4,629	$6,433	$11,061	$1,639,267

第14年供款共

$132,735

第14年利息

$56,722

第14年共還本金

$76,013

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$4,610	$6,451	$11,061	$1,632,816
170	$4,592	$6,469	$11,061	$1,626,347
171	$4,574	$6,487	$11,061	$1,619,860
172	$4,556	$6,505	$11,061	$1,613,354
173	$4,538	$6,524	$11,061	$1,606,831
174	$4,519	$6,542	$11,061	$1,600,289
175	$4,501	$6,560	$11,061	$1,593,728
176	$4,482	$6,579	$11,061	$1,587,149
177	$4,464	$6,597	$11,061	$1,580,552
178	$4,445	$6,616	$11,061	$1,573,936
179	$4,427	$6,635	$11,061	$1,567,301
180	$4,408	$6,653	$11,061	$1,560,648

第15年供款共

$132,735

第15年利息

$54,117

第15年共還本金

$78,618

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$4,389	$6,672	$11,061	$1,553,976
182	$4,371	$6,691	$11,061	$1,547,285
183	$4,352	$6,710	$11,061	$1,540,576
184	$4,333	$6,728	$11,061	$1,533,848
185	$4,314	$6,747	$11,061	$1,527,100
186	$4,295	$6,766	$11,061	$1,520,334
187	$4,276	$6,785	$11,061	$1,513,549
188	$4,257	$6,804	$11,061	$1,506,744
189	$4,238	$6,824	$11,061	$1,499,921
190	$4,219	$6,843	$11,061	$1,493,078
191	$4,199	$6,862	$11,061	$1,486,216
192	$4,180	$6,881	$11,061	$1,479,335

第16年供款共

$132,735

第16年利息

$51,422

第16年共還本金

$81,313

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$4,161	$6,901	$11,061	$1,472,434
194	$4,141	$6,920	$11,061	$1,465,514
195	$4,122	$6,939	$11,061	$1,458,575
196	$4,102	$6,959	$11,061	$1,451,616
197	$4,083	$6,979	$11,061	$1,444,637
198	$4,063	$6,998	$11,061	$1,437,639
199	$4,043	$7,018	$11,061	$1,430,621
200	$4,024	$7,038	$11,061	$1,423,583
201	$4,004	$7,057	$11,061	$1,416,526
202	$3,984	$7,077	$11,061	$1,409,449
203	$3,964	$7,097	$11,061	$1,402,352
204	$3,944	$7,117	$11,061	$1,395,234

第17年供款共

$132,735

第17年利息

$48,635

第17年共還本金

$84,100

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$3,924	$7,137	$11,061	$1,388,097
206	$3,904	$7,157	$11,061	$1,380,940
207	$3,884	$7,177	$11,061	$1,373,763
208	$3,864	$7,198	$11,061	$1,366,565
209	$3,843	$7,218	$11,061	$1,359,347
210	$3,823	$7,238	$11,061	$1,352,109
211	$3,803	$7,258	$11,061	$1,344,851
212	$3,782	$7,279	$11,061	$1,337,572
213	$3,762	$7,299	$11,061	$1,330,273
214	$3,741	$7,320	$11,061	$1,322,953
215	$3,721	$7,340	$11,061	$1,315,612
216	$3,700	$7,361	$11,061	$1,308,251

第18年供款共

$132,735

第18年利息

$45,752

第18年共還本金

$86,983

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$3,679	$7,382	$11,061	$1,300,869
218	$3,659	$7,403	$11,061	$1,293,467
219	$3,638	$7,423	$11,061	$1,286,044
220	$3,617	$7,444	$11,061	$1,278,599
221	$3,596	$7,465	$11,061	$1,271,134
222	$3,575	$7,486	$11,061	$1,263,648
223	$3,554	$7,507	$11,061	$1,256,141
224	$3,533	$7,528	$11,061	$1,248,612
225	$3,512	$7,550	$11,061	$1,241,063
226	$3,490	$7,571	$11,061	$1,233,492
227	$3,469	$7,592	$11,061	$1,225,900
228	$3,448	$7,613	$11,061	$1,218,287

第19年供款共

$132,735

第19年利息

$42,770

第19年共還本金

$89,965

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$3,426	$7,635	$11,061	$1,210,652
230	$3,405	$7,656	$11,061	$1,202,996
231	$3,383	$7,678	$11,061	$1,195,318
232	$3,362	$7,699	$11,061	$1,187,618
233	$3,340	$7,721	$11,061	$1,179,897
234	$3,318	$7,743	$11,061	$1,172,154
235	$3,297	$7,765	$11,061	$1,164,390
236	$3,275	$7,786	$11,061	$1,156,603
237	$3,253	$7,808	$11,061	$1,148,795
238	$3,231	$7,830	$11,061	$1,140,965
239	$3,209	$7,852	$11,061	$1,133,113
240	$3,187	$7,874	$11,061	$1,125,238

第20年供款共

$132,735

第20年利息

$39,687

第20年共還本金

$93,048

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$3,165	$7,897	$11,061	$1,117,342
242	$3,143	$7,919	$11,061	$1,109,423
243	$3,120	$7,941	$11,061	$1,101,482
244	$3,098	$7,963	$11,061	$1,093,519
245	$3,076	$7,986	$11,061	$1,085,533
246	$3,053	$8,008	$11,061	$1,077,525
247	$3,031	$8,031	$11,061	$1,069,494
248	$3,008	$8,053	$11,061	$1,061,441
249	$2,985	$8,076	$11,061	$1,053,365
250	$2,963	$8,099	$11,061	$1,045,266
251	$2,940	$8,121	$11,061	$1,037,145
252	$2,917	$8,144	$11,061	$1,029,000

第21年供款共

$132,735

第21年利息

$36,497

第21年共還本金

$96,238

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$2,894	$8,167	$11,061	$1,020,833
254	$2,871	$8,190	$11,061	$1,012,643
255	$2,848	$8,213	$11,061	$1,004,430
256	$2,825	$8,236	$11,061	$996,194
257	$2,802	$8,259	$11,061	$987,934
258	$2,779	$8,283	$11,061	$979,651
259	$2,755	$8,306	$11,061	$971,346
260	$2,732	$8,329	$11,061	$963,016
261	$2,708	$8,353	$11,061	$954,663
262	$2,685	$8,376	$11,061	$946,287
263	$2,661	$8,400	$11,061	$937,887
264	$2,638	$8,423	$11,061	$929,464

第22年供款共

$132,735

第22年利息

$33,198

第22年共還本金

$99,537

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$2,614	$8,447	$11,061	$921,017
266	$2,590	$8,471	$11,061	$912,546
267	$2,567	$8,495	$11,061	$904,051
268	$2,543	$8,519	$11,061	$895,533
269	$2,519	$8,543	$11,061	$886,990
270	$2,495	$8,567	$11,061	$878,423
271	$2,471	$8,591	$11,061	$869,833
272	$2,446	$8,615	$11,061	$861,218
273	$2,422	$8,639	$11,061	$852,579
274	$2,398	$8,663	$11,061	$843,915
275	$2,374	$8,688	$11,061	$835,228
276	$2,349	$8,712	$11,061	$826,516

第23年供款共

$132,735

第23年利息

$29,787

第23年共還本金

$102,948

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$2,325	$8,737	$11,061	$817,779
278	$2,300	$8,761	$11,061	$809,018
279	$2,275	$8,786	$11,061	$800,232
280	$2,251	$8,811	$11,061	$791,421
281	$2,226	$8,835	$11,061	$782,586
282	$2,201	$8,860	$11,061	$773,726
283	$2,176	$8,885	$11,061	$764,840
284	$2,151	$8,910	$11,061	$755,930
285	$2,126	$8,935	$11,061	$746,995
286	$2,101	$8,960	$11,061	$738,035
287	$2,076	$8,986	$11,061	$729,049
288	$2,050	$9,011	$11,061	$720,038

第24年供款共

$132,735

第24年利息

$26,258

第24年共還本金

$106,477

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$2,025	$9,036	$11,061	$711,002
290	$2,000	$9,062	$11,061	$701,941
291	$1,974	$9,087	$11,061	$692,854
292	$1,949	$9,113	$11,061	$683,741
293	$1,923	$9,138	$11,061	$674,603
294	$1,897	$9,164	$11,061	$665,439
295	$1,872	$9,190	$11,061	$656,249
296	$1,846	$9,216	$11,061	$647,034
297	$1,820	$9,241	$11,061	$637,792
298	$1,794	$9,267	$11,061	$628,525
299	$1,768	$9,294	$11,061	$619,231
300	$1,742	$9,320	$11,061	$609,912

第25年供款共

$132,735

第25年利息

$22,608

第25年共還本金

$110,127

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$1,715	$9,346	$11,061	$600,566
302	$1,689	$9,372	$11,061	$591,194
303	$1,663	$9,399	$11,061	$581,795
304	$1,636	$9,425	$11,061	$572,370
305	$1,610	$9,451	$11,061	$562,919
306	$1,583	$9,478	$11,061	$553,441
307	$1,557	$9,505	$11,061	$543,936
308	$1,530	$9,531	$11,061	$534,405
309	$1,503	$9,558	$11,061	$524,846
310	$1,476	$9,585	$11,061	$515,261
311	$1,449	$9,612	$11,061	$505,649
312	$1,422	$9,639	$11,061	$496,010

第26年供款共

$132,735

第26年利息

$18,833

第26年共還本金

$113,902

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$1,395	$9,666	$11,061	$486,344
314	$1,368	$9,693	$11,061	$476,650
315	$1,341	$9,721	$11,061	$466,930
316	$1,313	$9,748	$11,061	$457,182
317	$1,286	$9,775	$11,061	$447,406
318	$1,258	$9,803	$11,061	$437,603
319	$1,231	$9,830	$11,061	$427,773
320	$1,203	$9,858	$11,061	$417,915
321	$1,175	$9,886	$11,061	$408,029
322	$1,148	$9,914	$11,061	$398,115
323	$1,120	$9,942	$11,061	$388,174
324	$1,092	$9,970	$11,061	$378,204

第27年供款共

$132,735

第27年利息

$14,929

第27年共還本金

$117,806

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,064	$9,998	$11,061	$368,207
326	$1,036	$10,026	$11,061	$358,181
327	$1,007	$10,054	$11,061	$348,127
328	$979	$10,082	$11,061	$338,045
329	$951	$10,110	$11,061	$327,934
330	$922	$10,139	$11,061	$317,795
331	$894	$10,167	$11,061	$307,628
332	$865	$10,196	$11,061	$297,432
333	$837	$10,225	$11,061	$287,207
334	$808	$10,253	$11,061	$276,954
335	$779	$10,282	$11,061	$266,671
336	$750	$10,311	$11,061	$256,360

第28年供款共

$132,735

第28年利息

$10,891

第28年共還本金

$121,844

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$721	$10,340	$11,061	$246,020
338	$692	$10,369	$11,061	$235,651
339	$663	$10,398	$11,061	$225,252
340	$634	$10,428	$11,061	$214,824
341	$604	$10,457	$11,061	$204,367
342	$575	$10,486	$11,061	$193,881
343	$545	$10,516	$11,061	$183,365
344	$516	$10,546	$11,061	$172,819
345	$486	$10,575	$11,061	$162,244
346	$456	$10,605	$11,061	$151,639
347	$426	$10,635	$11,061	$141,005
348	$397	$10,665	$11,061	$130,340

第29年供款共

$132,735

第29年利息

$6,715

第29年共還本金

$126,020

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$367	$10,695	$11,061	$119,645
350	$337	$10,725	$11,061	$108,921
351	$306	$10,755	$11,061	$98,166
352	$276	$10,785	$11,061	$87,380
353	$246	$10,815	$11,061	$76,565
354	$215	$10,846	$11,061	$65,719
355	$185	$10,876	$11,061	$54,843
356	$154	$10,907	$11,061	$43,936
357	$124	$10,938	$11,061	$32,998
358	$93	$10,968	$11,061	$22,030
359	$62	$10,999	$11,061	$11,030
360	$31	$11,030	$11,061	$0

第30年供款共

$132,735

第30年利息

$2,395

第30年共還本金

$130,340

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$9,810,049

免責聲明

筍盤推介

按揭保險費
info