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$9,989,166

每月供款
$12,084

首期

$5,309,000

總貸款額

$2,691,000

總利息

$1,659,166

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$5,639,000

按月供比率計算

$24,168

置業成本總預算

HK$5,639,000

首期

$5,309,000
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

$24,168

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

西貢逸瓏園第05座

thumb_up

逸瓏園

實

566 呎

@13,781

local_fire_department 至HIT

售$780 萬

實

566 呎

@13,781

售$780 萬

local_fire_department 至HIT

沙田濱景花園

thumb_up

河景~靚裝修~可約睇樓

實

543 呎

@14,144

建

659 呎

@11,654

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

售$768 萬

實

543 呎

@14,144

建

659 呎

@11,654

售$768 萬

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

馬鞍山聽濤雅苑第08座

thumb_up

高層三房套，鄰近馬鐵有心賣，價錢絕對有傾

實

756 呎

@11,508

建

932 呎

@9,335

local_fire_department 至HIT

售$870 萬

實

756 呎

@11,508

建

932 呎

@9,335

售$870 萬

local_fire_department 至HIT

獨家

馬鞍山雅濤居第02座

thumb_up

市中心3房套

實

779 呎

@10,911

建

1,053 呎

@8,072

vpn_key 有匙即睇

售$850 萬

實

779 呎

@10,911

建

1,053 呎

@8,072

售$850 萬

vpn_key 有匙即睇

大埔嘉熙第06座

thumb_up

[[新發展]]海濱生活社區-高質1房,連284'天台; 升級之選 !

實

336 呎

@23,810

local_fire_department 至HIT real_estate_agent 罕有放盤

售$800 萬

實

336 呎

@23,810

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山翠擁華庭第08座

thumb_up

靚裝即住廳大房大

實

553 呎

@12,658

建

720 呎

@9,722

hotel_class 樓王 verified 首置必買

售$700 萬

實

553 呎

@12,658

建

720 呎

@9,722

售$700 萬

hotel_class 樓王 verified 首置必買

沙田晴碧花園

thumb_up

奇豐精選交通方便三房套東南實盤可約睇

實

601 呎

@12,978

建

782 呎

@9,974

real_estate_agent 罕有放盤

售$780 萬

實

601 呎

@12,978

建

782 呎

@9,974

售$780 萬

real_estate_agent 罕有放盤

西貢逸瓏園第01座

thumb_up

靚裝靚景, 可買可租

實

695 呎

@12,950

local_fire_department 至HIT

售$900 萬

實

695 呎

@12,950

售$900 萬

local_fire_department 至HIT

沙田富豪花園

thumb_up

富豪大宅靚則大廳大主人房

實

1,093 呎

@8,234

建

1,498 呎

@6,008

local_offer 低水筍價

售$900 萬

實

1,093 呎

@8,234

建

1,498 呎

@6,008

售$900 萬

local_offer 低水筍價

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

@7,800

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$780 萬

建

1,000 呎

@7,800

售$780 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

西貢逸瓏海滙

thumb_up

東南有管理會所泳池新裝修寵物友善屋苑

實

491 呎

@14,257

local_offer 低水筍價

售$700 萬

實

491 呎

@14,257

售$700 萬

local_offer 低水筍價

馬鞍山泓碧

thumb_up

全新屋苑 2房海景清靜舒適

實

504 呎

@16,865

local_fire_department 至HIT hotel_class 樓王

售$850 萬

實

504 呎

@16,865

售$850 萬

local_fire_department 至HIT hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$16,105	$12,376	$10,142	$8,655
1.500	$16,704	$12,985	$10,762	$9,287
2.000	$17,317	$13,613	$11,406	$9,946
2.500	$17,943	$14,260	$12,072	$10,633
3.000	$18,584	$14,924	$12,761	$11,345
3.500	$19,237	$15,607	$13,472	$12,084
4.000	$19,905	$16,307	$14,204	$12,847
4.500	$20,586	$17,025	$14,957	$13,635
5.000	$21,280	$17,759	$15,731	$14,446
5.500	$21,988	$18,511	$16,525	$15,279
6.000	$22,708	$19,279	$17,338	$16,134

每月供款$12,084

年期

30年

貸款金額

$2,691,000

總利息

$1,659,166

總貸款連利息

$4,350,166

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$7,849	$4,235	$12,084	$2,686,765
2	$7,836	$4,247	$12,084	$2,682,518
3	$7,824	$4,260	$12,084	$2,678,258
4	$7,812	$4,272	$12,084	$2,673,986
5	$7,799	$4,285	$12,084	$2,669,701
6	$7,787	$4,297	$12,084	$2,665,404
7	$7,774	$4,310	$12,084	$2,661,094
8	$7,762	$4,322	$12,084	$2,656,772
9	$7,749	$4,335	$12,084	$2,652,437
10	$7,736	$4,348	$12,084	$2,648,089
11	$7,724	$4,360	$12,084	$2,643,729
12	$7,711	$4,373	$12,084	$2,639,356

第1年供款共

$145,006

第1年利息

$93,362

第1年共還本金

$51,644

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$7,698	$4,386	$12,084	$2,634,971
14	$7,685	$4,398	$12,084	$2,630,572
15	$7,673	$4,411	$12,084	$2,626,161
16	$7,660	$4,424	$12,084	$2,621,737
17	$7,647	$4,437	$12,084	$2,617,300
18	$7,634	$4,450	$12,084	$2,612,850
19	$7,621	$4,463	$12,084	$2,608,387
20	$7,608	$4,476	$12,084	$2,603,911
21	$7,595	$4,489	$12,084	$2,599,422
22	$7,582	$4,502	$12,084	$2,594,919
23	$7,569	$4,515	$12,084	$2,590,404
24	$7,555	$4,528	$12,084	$2,585,876

第2年供款共

$145,006

第2年利息

$91,525

第2年共還本金

$53,481

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$7,542	$4,542	$12,084	$2,581,334
26	$7,529	$4,555	$12,084	$2,576,779
27	$7,516	$4,568	$12,084	$2,572,211
28	$7,502	$4,582	$12,084	$2,567,629
29	$7,489	$4,595	$12,084	$2,563,035
30	$7,476	$4,608	$12,084	$2,558,426
31	$7,462	$4,622	$12,084	$2,553,805
32	$7,449	$4,635	$12,084	$2,549,169
33	$7,435	$4,649	$12,084	$2,544,521
34	$7,422	$4,662	$12,084	$2,539,858
35	$7,408	$4,676	$12,084	$2,535,183
36	$7,394	$4,690	$12,084	$2,530,493

第3年供款共

$145,006

第3年利息

$89,623

第3年共還本金

$55,383

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$7,381	$4,703	$12,084	$2,525,790
38	$7,367	$4,717	$12,084	$2,521,073
39	$7,353	$4,731	$12,084	$2,516,342
40	$7,339	$4,744	$12,084	$2,511,598
41	$7,325	$4,758	$12,084	$2,506,840
42	$7,312	$4,772	$12,084	$2,502,067
43	$7,298	$4,786	$12,084	$2,497,281
44	$7,284	$4,800	$12,084	$2,492,481
45	$7,270	$4,814	$12,084	$2,487,667
46	$7,256	$4,828	$12,084	$2,482,839
47	$7,242	$4,842	$12,084	$2,477,997
48	$7,227	$4,856	$12,084	$2,473,141

第4年供款共

$145,006

第4年利息

$87,653

第4年共還本金

$57,352

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$7,213	$4,870	$12,084	$2,468,270
50	$7,199	$4,885	$12,084	$2,463,385
51	$7,185	$4,899	$12,084	$2,458,487
52	$7,171	$4,913	$12,084	$2,453,573
53	$7,156	$4,928	$12,084	$2,448,646
54	$7,142	$4,942	$12,084	$2,443,704
55	$7,127	$4,956	$12,084	$2,438,748
56	$7,113	$4,971	$12,084	$2,433,777
57	$7,099	$4,985	$12,084	$2,428,791
58	$7,084	$5,000	$12,084	$2,423,792
59	$7,069	$5,014	$12,084	$2,418,777
60	$7,055	$5,029	$12,084	$2,413,748

第5年供款共

$145,006

第5年利息

$85,613

第5年共還本金

$59,392

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$7,040	$5,044	$12,084	$2,408,705
62	$7,025	$5,058	$12,084	$2,403,646
63	$7,011	$5,073	$12,084	$2,398,573
64	$6,996	$5,088	$12,084	$2,393,485
65	$6,981	$5,103	$12,084	$2,388,382
66	$6,966	$5,118	$12,084	$2,383,265
67	$6,951	$5,133	$12,084	$2,378,132
68	$6,936	$5,148	$12,084	$2,372,984
69	$6,921	$5,163	$12,084	$2,367,822
70	$6,906	$5,178	$12,084	$2,362,644
71	$6,891	$5,193	$12,084	$2,357,451
72	$6,876	$5,208	$12,084	$2,352,243

第6年供款共

$145,006

第6年利息

$83,501

第6年共還本金

$61,505

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$6,861	$5,223	$12,084	$2,347,020
74	$6,845	$5,238	$12,084	$2,341,782
75	$6,830	$5,254	$12,084	$2,336,528
76	$6,815	$5,269	$12,084	$2,331,260
77	$6,800	$5,284	$12,084	$2,325,975
78	$6,784	$5,300	$12,084	$2,320,676
79	$6,769	$5,315	$12,084	$2,315,360
80	$6,753	$5,331	$12,084	$2,310,030
81	$6,738	$5,346	$12,084	$2,304,684
82	$6,722	$5,362	$12,084	$2,299,322
83	$6,706	$5,377	$12,084	$2,293,944
84	$6,691	$5,393	$12,084	$2,288,551

第7年供款共

$145,006

第7年利息

$81,313

第7年共還本金

$63,692

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$6,675	$5,409	$12,084	$2,283,142
86	$6,659	$5,425	$12,084	$2,277,718
87	$6,643	$5,440	$12,084	$2,272,277
88	$6,627	$5,456	$12,084	$2,266,821
89	$6,612	$5,472	$12,084	$2,261,349
90	$6,596	$5,488	$12,084	$2,255,861
91	$6,580	$5,504	$12,084	$2,250,356
92	$6,564	$5,520	$12,084	$2,244,836
93	$6,547	$5,536	$12,084	$2,239,300
94	$6,531	$5,553	$12,084	$2,233,747
95	$6,515	$5,569	$12,084	$2,228,179
96	$6,499	$5,585	$12,084	$2,222,594

第8年供款共

$145,006

第8年利息

$79,048

第8年共還本金

$65,958

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$6,483	$5,601	$12,084	$2,216,992
98	$6,466	$5,618	$12,084	$2,211,375
99	$6,450	$5,634	$12,084	$2,205,741
100	$6,433	$5,650	$12,084	$2,200,090
101	$6,417	$5,667	$12,084	$2,194,424
102	$6,400	$5,683	$12,084	$2,188,740
103	$6,384	$5,700	$12,084	$2,183,040
104	$6,367	$5,717	$12,084	$2,177,324
105	$6,351	$5,733	$12,084	$2,171,590
106	$6,334	$5,750	$12,084	$2,165,840
107	$6,317	$5,767	$12,084	$2,160,074
108	$6,300	$5,784	$12,084	$2,154,290

第9年供款共

$145,006

第9年利息

$76,702

第9年共還本金

$68,304

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$6,283	$5,800	$12,084	$2,148,490
110	$6,266	$5,817	$12,084	$2,142,672
111	$6,249	$5,834	$12,084	$2,136,838
112	$6,232	$5,851	$12,084	$2,130,987
113	$6,215	$5,868	$12,084	$2,125,118
114	$6,198	$5,886	$12,084	$2,119,233
115	$6,181	$5,903	$12,084	$2,113,330
116	$6,164	$5,920	$12,084	$2,107,410
117	$6,147	$5,937	$12,084	$2,101,473
118	$6,129	$5,954	$12,084	$2,095,518
119	$6,112	$5,972	$12,084	$2,089,546
120	$6,095	$5,989	$12,084	$2,083,557

第10年供款共

$145,006

第10年利息

$74,273

第10年共還本金

$70,733

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$6,077	$6,007	$12,084	$2,077,550
122	$6,060	$6,024	$12,084	$2,071,526
123	$6,042	$6,042	$12,084	$2,065,484
124	$6,024	$6,059	$12,084	$2,059,425
125	$6,007	$6,077	$12,084	$2,053,348
126	$5,989	$6,095	$12,084	$2,047,253
127	$5,971	$6,113	$12,084	$2,041,140
128	$5,953	$6,130	$12,084	$2,035,010
129	$5,935	$6,148	$12,084	$2,028,861
130	$5,918	$6,166	$12,084	$2,022,695
131	$5,900	$6,184	$12,084	$2,016,511
132	$5,881	$6,202	$12,084	$2,010,309

第11年供款共

$145,006

第11年利息

$71,757

第11年共還本金

$73,249

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$5,863	$6,220	$12,084	$2,004,088
134	$5,845	$6,239	$12,084	$1,997,850
135	$5,827	$6,257	$12,084	$1,991,593
136	$5,809	$6,275	$12,084	$1,985,318
137	$5,791	$6,293	$12,084	$1,979,025
138	$5,772	$6,312	$12,084	$1,972,713
139	$5,754	$6,330	$12,084	$1,966,383
140	$5,735	$6,349	$12,084	$1,960,034
141	$5,717	$6,367	$12,084	$1,953,667
142	$5,698	$6,386	$12,084	$1,947,282
143	$5,680	$6,404	$12,084	$1,940,878
144	$5,661	$6,423	$12,084	$1,934,455

第12年供款共

$145,006

第12年利息

$69,152

第12年共還本金

$75,854

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$5,642	$6,442	$12,084	$1,928,013
146	$5,623	$6,460	$12,084	$1,921,553
147	$5,605	$6,479	$12,084	$1,915,073
148	$5,586	$6,498	$12,084	$1,908,575
149	$5,567	$6,517	$12,084	$1,902,058
150	$5,548	$6,536	$12,084	$1,895,522
151	$5,529	$6,555	$12,084	$1,888,967
152	$5,509	$6,574	$12,084	$1,882,393
153	$5,490	$6,593	$12,084	$1,875,799
154	$5,471	$6,613	$12,084	$1,869,186
155	$5,452	$6,632	$12,084	$1,862,554
156	$5,432	$6,651	$12,084	$1,855,903

第13年供款共

$145,006

第13年利息

$66,454

第13年共還本金

$78,552

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$5,413	$6,671	$12,084	$1,849,232
158	$5,394	$6,690	$12,084	$1,842,542
159	$5,374	$6,710	$12,084	$1,835,832
160	$5,355	$6,729	$12,084	$1,829,103
161	$5,335	$6,749	$12,084	$1,822,354
162	$5,315	$6,769	$12,084	$1,815,586
163	$5,295	$6,788	$12,084	$1,808,797
164	$5,276	$6,808	$12,084	$1,801,989
165	$5,256	$6,828	$12,084	$1,795,161
166	$5,236	$6,848	$12,084	$1,788,313
167	$5,216	$6,868	$12,084	$1,781,445
168	$5,196	$6,888	$12,084	$1,774,557

第14年供款共

$145,006

第14年利息

$63,660

第14年共還本金

$81,346

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$5,176	$6,908	$12,084	$1,767,649
170	$5,156	$6,928	$12,084	$1,760,721
171	$5,135	$6,948	$12,084	$1,753,773
172	$5,115	$6,969	$12,084	$1,746,804
173	$5,095	$6,989	$12,084	$1,739,815
174	$5,074	$7,009	$12,084	$1,732,806
175	$5,054	$7,030	$12,084	$1,725,776
176	$5,034	$7,050	$12,084	$1,718,726
177	$5,013	$7,071	$12,084	$1,711,655
178	$4,992	$7,091	$12,084	$1,704,564
179	$4,972	$7,112	$12,084	$1,697,451
180	$4,951	$7,133	$12,084	$1,690,319

第15年供款共

$145,006

第15年利息

$60,767

第15年共還本金

$84,239

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$4,930	$7,154	$12,084	$1,683,165
182	$4,909	$7,175	$12,084	$1,675,990
183	$4,888	$7,195	$12,084	$1,668,795
184	$4,867	$7,216	$12,084	$1,661,578
185	$4,846	$7,238	$12,084	$1,654,341
186	$4,825	$7,259	$12,084	$1,647,082
187	$4,804	$7,280	$12,084	$1,639,802
188	$4,783	$7,301	$12,084	$1,632,501
189	$4,761	$7,322	$12,084	$1,625,179
190	$4,740	$7,344	$12,084	$1,617,835
191	$4,719	$7,365	$12,084	$1,610,470
192	$4,697	$7,387	$12,084	$1,603,084

第16年供款共

$145,006

第16年利息

$57,771

第16年共還本金

$87,235

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$4,676	$7,408	$12,084	$1,595,676
194	$4,654	$7,430	$12,084	$1,588,246
195	$4,632	$7,451	$12,084	$1,580,794
196	$4,611	$7,473	$12,084	$1,573,321
197	$4,589	$7,495	$12,084	$1,565,826
198	$4,567	$7,517	$12,084	$1,558,310
199	$4,545	$7,539	$12,084	$1,550,771
200	$4,523	$7,561	$12,084	$1,543,210
201	$4,501	$7,583	$12,084	$1,535,627
202	$4,479	$7,605	$12,084	$1,528,022
203	$4,457	$7,627	$12,084	$1,520,395
204	$4,434	$7,649	$12,084	$1,512,746

第17年供款共

$145,006

第17年利息

$54,668

第17年共還本金

$90,338

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$4,412	$7,672	$12,084	$1,505,074
206	$4,390	$7,694	$12,084	$1,497,380
207	$4,367	$7,716	$12,084	$1,489,664
208	$4,345	$7,739	$12,084	$1,481,925
209	$4,322	$7,762	$12,084	$1,474,164
210	$4,300	$7,784	$12,084	$1,466,379
211	$4,277	$7,807	$12,084	$1,458,573
212	$4,254	$7,830	$12,084	$1,450,743
213	$4,231	$7,852	$12,084	$1,442,890
214	$4,208	$7,875	$12,084	$1,435,015
215	$4,185	$7,898	$12,084	$1,427,117
216	$4,162	$7,921	$12,084	$1,419,195

第18年供款共

$145,006

第18年利息

$51,455

第18年共還本金

$93,551

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$4,139	$7,944	$12,084	$1,411,251
218	$4,116	$7,968	$12,084	$1,403,283
219	$4,093	$7,991	$12,084	$1,395,292
220	$4,070	$8,014	$12,084	$1,387,278
221	$4,046	$8,038	$12,084	$1,379,241
222	$4,023	$8,061	$12,084	$1,371,180
223	$3,999	$8,085	$12,084	$1,363,095
224	$3,976	$8,108	$12,084	$1,354,987
225	$3,952	$8,132	$12,084	$1,346,855
226	$3,928	$8,155	$12,084	$1,338,700
227	$3,905	$8,179	$12,084	$1,330,521
228	$3,881	$8,203	$12,084	$1,322,317

第19年供款共

$145,006

第19年利息

$48,128

第19年共還本金

$96,878

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$3,857	$8,227	$12,084	$1,314,090
230	$3,833	$8,251	$12,084	$1,305,839
231	$3,809	$8,275	$12,084	$1,297,564
232	$3,785	$8,299	$12,084	$1,289,265
233	$3,760	$8,323	$12,084	$1,280,942
234	$3,736	$8,348	$12,084	$1,272,594
235	$3,712	$8,372	$12,084	$1,264,222
236	$3,687	$8,396	$12,084	$1,255,825
237	$3,663	$8,421	$12,084	$1,247,404
238	$3,638	$8,446	$12,084	$1,238,959
239	$3,614	$8,470	$12,084	$1,230,489
240	$3,589	$8,495	$12,084	$1,221,994

第20年供款共

$145,006

第20年利息

$44,682

第20年共還本金

$100,324

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$3,564	$8,520	$12,084	$1,213,474
242	$3,539	$8,544	$12,084	$1,204,930
243	$3,514	$8,569	$12,084	$1,196,360
244	$3,489	$8,594	$12,084	$1,187,766
245	$3,464	$8,619	$12,084	$1,179,146
246	$3,439	$8,645	$12,084	$1,170,502
247	$3,414	$8,670	$12,084	$1,161,832
248	$3,389	$8,695	$12,084	$1,153,137
249	$3,363	$8,720	$12,084	$1,144,416
250	$3,338	$8,746	$12,084	$1,135,671
251	$3,312	$8,771	$12,084	$1,126,899
252	$3,287	$8,797	$12,084	$1,118,102

第21年供款共

$145,006

第21年利息

$41,114

第21年共還本金

$103,892

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$3,261	$8,823	$12,084	$1,109,279
254	$3,235	$8,848	$12,084	$1,100,431
255	$3,210	$8,874	$12,084	$1,091,557
256	$3,184	$8,900	$12,084	$1,082,657
257	$3,158	$8,926	$12,084	$1,073,731
258	$3,132	$8,952	$12,084	$1,064,779
259	$3,106	$8,978	$12,084	$1,055,800
260	$3,079	$9,004	$12,084	$1,046,796
261	$3,053	$9,031	$12,084	$1,037,765
262	$3,027	$9,057	$12,084	$1,028,708
263	$3,000	$9,083	$12,084	$1,019,625
264	$2,974	$9,110	$12,084	$1,010,515

第22年供款共

$145,006

第22年利息

$37,419

第22年共還本金

$107,587

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$2,947	$9,136	$12,084	$1,001,379
266	$2,921	$9,163	$12,084	$992,216
267	$2,894	$9,190	$12,084	$983,026
268	$2,867	$9,217	$12,084	$973,809
269	$2,840	$9,244	$12,084	$964,566
270	$2,813	$9,270	$12,084	$955,295
271	$2,786	$9,298	$12,084	$945,998
272	$2,759	$9,325	$12,084	$936,673
273	$2,732	$9,352	$12,084	$927,321
274	$2,705	$9,379	$12,084	$917,942
275	$2,677	$9,406	$12,084	$908,536
276	$2,650	$9,434	$12,084	$899,102

第23年供款共

$145,006

第23年利息

$33,592

第23年共還本金

$111,413

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$2,622	$9,461	$12,084	$889,640
278	$2,595	$9,489	$12,084	$880,151
279	$2,567	$9,517	$12,084	$870,635
280	$2,539	$9,544	$12,084	$861,090
281	$2,512	$9,572	$12,084	$851,518
282	$2,484	$9,600	$12,084	$841,918
283	$2,456	$9,628	$12,084	$832,289
284	$2,428	$9,656	$12,084	$822,633
285	$2,399	$9,684	$12,084	$812,949
286	$2,371	$9,713	$12,084	$803,236
287	$2,343	$9,741	$12,084	$793,495
288	$2,314	$9,769	$12,084	$783,726

第24年供款共

$145,006

第24年利息

$29,629

第24年共還本金

$115,376

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$2,286	$9,798	$12,084	$773,928
290	$2,257	$9,827	$12,084	$764,101
291	$2,229	$9,855	$12,084	$754,246
292	$2,200	$9,884	$12,084	$744,362
293	$2,171	$9,913	$12,084	$734,449
294	$2,142	$9,942	$12,084	$724,508
295	$2,113	$9,971	$12,084	$714,537
296	$2,084	$10,000	$12,084	$704,537
297	$2,055	$10,029	$12,084	$694,508
298	$2,026	$10,058	$12,084	$684,450
299	$1,996	$10,087	$12,084	$674,363
300	$1,967	$10,117	$12,084	$664,246

第25年供款共

$145,006

第25年利息

$25,526

第25年共還本金

$119,480

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$1,937	$10,146	$12,084	$654,100
302	$1,908	$10,176	$12,084	$643,924
303	$1,878	$10,206	$12,084	$633,718
304	$1,848	$10,235	$12,084	$623,482
305	$1,818	$10,265	$12,084	$613,217
306	$1,789	$10,295	$12,084	$602,922
307	$1,759	$10,325	$12,084	$592,597
308	$1,728	$10,355	$12,084	$582,241
309	$1,698	$10,386	$12,084	$571,856
310	$1,668	$10,416	$12,084	$561,440
311	$1,638	$10,446	$12,084	$550,993
312	$1,607	$10,477	$12,084	$540,517

第26年供款共

$145,006

第26年利息

$21,276

第26年共還本金

$123,729

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$1,577	$10,507	$12,084	$530,009
314	$1,546	$10,538	$12,084	$519,472
315	$1,515	$10,569	$12,084	$508,903
316	$1,484	$10,599	$12,084	$498,303
317	$1,453	$10,630	$12,084	$487,673
318	$1,422	$10,661	$12,084	$477,012
319	$1,391	$10,693	$12,084	$466,319
320	$1,360	$10,724	$12,084	$455,595
321	$1,329	$10,755	$12,084	$444,840
322	$1,297	$10,786	$12,084	$434,054
323	$1,266	$10,818	$12,084	$423,236
324	$1,234	$10,849	$12,084	$412,387

第27年供款共

$145,006

第27年利息

$16,876

第27年共還本金

$128,130

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,203	$10,881	$12,084	$401,506
326	$1,171	$10,913	$12,084	$390,593
327	$1,139	$10,945	$12,084	$379,649
328	$1,107	$10,976	$12,084	$368,672
329	$1,075	$11,008	$12,084	$357,664
330	$1,043	$11,041	$12,084	$346,623
331	$1,011	$11,073	$12,084	$335,550
332	$979	$11,105	$12,084	$324,445
333	$946	$11,137	$12,084	$313,308
334	$914	$11,170	$12,084	$302,138
335	$881	$11,203	$12,084	$290,935
336	$849	$11,235	$12,084	$279,700

第28年供款共

$145,006

第28年利息

$12,318

第28年共還本金

$132,687

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$816	$11,268	$12,084	$268,432
338	$783	$11,301	$12,084	$257,131
339	$750	$11,334	$12,084	$245,797
340	$717	$11,367	$12,084	$234,430
341	$684	$11,400	$12,084	$223,030
342	$651	$11,433	$12,084	$211,597
343	$617	$11,467	$12,084	$200,130
344	$584	$11,500	$12,084	$188,630
345	$550	$11,534	$12,084	$177,097
346	$517	$11,567	$12,084	$165,529
347	$483	$11,601	$12,084	$153,928
348	$449	$11,635	$12,084	$142,293

第29年供款共

$145,006

第29年利息

$7,599

第29年共還本金

$137,406

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$415	$11,669	$12,084	$130,625
350	$381	$11,703	$12,084	$118,922
351	$347	$11,737	$12,084	$107,185
352	$313	$11,771	$12,084	$95,414
353	$278	$11,806	$12,084	$83,608
354	$244	$11,840	$12,084	$71,768
355	$209	$11,874	$12,084	$59,894
356	$175	$11,909	$12,084	$47,985
357	$140	$11,944	$12,084	$36,041
358	$105	$11,979	$12,084	$24,062
359	$70	$12,014	$12,084	$12,049
360	$35	$12,049	$12,084	$0

第30年供款共

$145,006

第30年利息

$2,712

第30年共還本金

$142,293

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$9,989,166

免責聲明

筍盤推介

按揭保險費
info