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$33,921,895

每月供款
$57,674

首期

$11,900,000

總貸款額

$11,900,000

總利息

$8,862,395

印花稅

$1,011,500

其他

$248,000

置業成本總預算

HK$13,159,500

按月供比率計算

$115,347

置業成本總預算

HK$13,159,500

首期

$11,900,000
印花稅

$1,011,500
- AVD
  
  $1,011,500
律師費

$ 10,000
代理佣金

$238,000
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$115,347

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

西貢松濤軒

thumb_up

管理村屋

建

2,100 呎

@11,333

hotel_class 樓王 pets 愛竉必選

售$2,380 萬

建

2,100 呎

@11,333

售$2,380 萬

hotel_class 樓王 pets 愛竉必選

馬鞍山銀湖天峰第06座

thumb_up

銀湖天峰至尊覆式特大485呎天台

實

1,387 呎

@17,664

建

1,922 呎

@12,747

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$2,450 萬

實

1,387 呎

@17,664

建

1,922 呎

@12,747

售$2,450 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

西貢匡湖居第04期

thumb_up

匡湖居

實

1,323 呎

@18,745

建

1,920 呎

@12,917

local_offer 低水筍價

售$2,480 萬

實

1,323 呎

@18,745

建

1,920 呎

@12,917

售$2,480 萬

local_offer 低水筍價

西貢 133 PORTOFINO

thumb_up

**幾年樓高尚住宅風水海景靚屋-向北水連車位**

實

1,076 呎

@22,119

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

售$2,380 萬

實

1,076 呎

@22,119

售$2,380 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

馬鞍山峻源第02座

thumb_up

峻源**九運北水,海景套3房2廳,即買即用**

實

1,185 呎

@19,831

local_fire_department 至HIT flight_takeoff 移民急讓

售$2,350 萬

實

1,185 呎

@19,831

售$2,350 萬

local_fire_department 至HIT flight_takeoff 移民急讓

KOL實拍

馬鞍山峻源永久270度海景,至尊視野,罕有放盤,歡迎參觀

thumb_up

峻源****永久270度海景,至尊視野,罕有放盤,歡迎參觀****

實

1,195 呎

@19,247

local_fire_department 至HIT

售$2,300 萬

實

1,195 呎

@19,247

售$2,300 萬

local_fire_department 至HIT

西貢璟瓏軒

thumb_up

BEAUTIFUL COMPLEX NEAR TOWN

建

2,100 呎

@11,333

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

售$2,380 萬

建

2,100 呎

@11,333

售$2,380 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

馬鞍山嵐岸第02座

thumb_up

嵐岸 4房(1套)2廳1工1貯實用1785

實

1,785 呎

@12,885

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$2,300 萬

實

1,785 呎

@12,885

售$2,300 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

白石角天賦海灣海鑽第09座

thumb_up

罕有特色單位可租可買有匙即睇友好業主歡迎約睇比較

實

1,485 呎

@16,027

建

1,942 呎

@12,255

local_offer 低水筍價 vpn_key 有匙即睇 flight_takeoff 移民急讓 pets 愛竉必選

售$2,380 萬

實

1,485 呎

@16,027

建

1,942 呎

@12,255

售$2,380 萬

local_offer 低水筍價 vpn_key 有匙即睇 flight_takeoff 移民急讓 pets 愛竉必選

西貢 Sai Kung Hilltop

thumb_up

Private Pool House

建

2,100 呎

@11,333

售$2,380 萬

建

2,100 呎

@11,333

售$2,380 萬

西貢傲瀧

thumb_up

Garden View Flat

實

1,157 呎

@19,879

local_fire_department 至HIT

售$2,300 萬

實

1,157 呎

@19,879

售$2,300 萬

local_fire_department 至HIT

KOL實拍

西貢南山 4,000呎巨園私泳可泊8車

thumb_up

(公司轉讓)4,000呎巨園私泳可泊8車

實

2,100 呎

@11,333

建

2,100 呎

@11,333

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選

售$2,380 萬

實

2,100 呎

@11,333

建

2,100 呎

@11,333

售$2,380 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$71,221	$54,727	$44,848	$38,275
1.500	$73,868	$57,423	$47,592	$41,069
2.000	$76,578	$60,200	$50,439	$43,985
2.500	$79,348	$63,058	$53,385	$47,019
3.000	$82,179	$65,997	$56,431	$50,171
3.500	$85,071	$69,015	$59,574	$53,436
4.000	$88,023	$72,112	$62,813	$56,812
4.125	$88,770	$72,898	$63,637	$57,673
4.500	$91,034	$75,285	$66,144	$60,296
5.000	$94,104	$78,535	$69,566	$63,882
5.500	$97,233	$81,859	$73,076	$67,567
6.000	$100,419	$85,255	$76,672	$71,347

每月供款$57,674

年期

30年

貸款金額

$11,900,000

總利息

$8,862,395

總貸款連利息

$20,762,395

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$40,906	$16,767	$57,673	$11,883,233
2	$40,849	$16,825	$57,673	$11,866,408
3	$40,791	$16,883	$57,673	$11,849,526
4	$40,733	$16,941	$57,673	$11,832,585
5	$40,675	$16,999	$57,673	$11,815,586
6	$40,616	$17,057	$57,673	$11,798,529
7	$40,557	$17,116	$57,673	$11,781,413
8	$40,499	$17,175	$57,673	$11,764,238
9	$40,440	$17,234	$57,673	$11,747,005
10	$40,380	$17,293	$57,673	$11,729,712
11	$40,321	$17,352	$57,673	$11,712,359
12	$40,261	$17,412	$57,673	$11,694,947

第1年供款共

$692,080

第1年利息

$487,027

第1年共還本金

$205,053

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$40,201	$17,472	$57,673	$11,677,475
14	$40,141	$17,532	$57,673	$11,659,943
15	$40,081	$17,592	$57,673	$11,642,351
16	$40,021	$17,653	$57,673	$11,624,698
17	$39,960	$17,713	$57,673	$11,606,985
18	$39,899	$17,774	$57,673	$11,589,211
19	$39,838	$17,835	$57,673	$11,571,375
20	$39,777	$17,897	$57,673	$11,553,478
21	$39,715	$17,958	$57,673	$11,535,520
22	$39,653	$18,020	$57,673	$11,517,500
23	$39,591	$18,082	$57,673	$11,499,418
24	$39,529	$18,144	$57,673	$11,481,274

第2年供款共

$692,080

第2年利息

$478,407

第2年共還本金

$213,673

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$39,467	$18,206	$57,673	$11,463,068
26	$39,404	$18,269	$57,673	$11,444,799
27	$39,341	$18,332	$57,673	$11,426,467
28	$39,278	$18,395	$57,673	$11,408,072
29	$39,215	$18,458	$57,673	$11,389,614
30	$39,152	$18,522	$57,673	$11,371,093
31	$39,088	$18,585	$57,673	$11,352,507
32	$39,024	$18,649	$57,673	$11,333,858
33	$38,960	$18,713	$57,673	$11,315,145
34	$38,896	$18,778	$57,673	$11,296,368
35	$38,831	$18,842	$57,673	$11,277,526
36	$38,766	$18,907	$57,673	$11,258,619

第3年供款共

$692,080

第3年利息

$469,424

第3年共還本金

$222,656

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$38,702	$18,972	$57,673	$11,239,647
38	$38,636	$19,037	$57,673	$11,220,610
39	$38,571	$19,102	$57,673	$11,201,507
40	$38,505	$19,168	$57,673	$11,182,339
41	$38,439	$19,234	$57,673	$11,163,105
42	$38,373	$19,300	$57,673	$11,143,805
43	$38,307	$19,366	$57,673	$11,124,439
44	$38,240	$19,433	$57,673	$11,105,006
45	$38,173	$19,500	$57,673	$11,085,506
46	$38,106	$19,567	$57,673	$11,065,939
47	$38,039	$19,634	$57,673	$11,046,305
48	$37,972	$19,702	$57,673	$11,026,603

第4年供款共

$692,080

第4年利息

$460,064

第4年共還本金

$232,016

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$37,904	$19,769	$57,673	$11,006,834
50	$37,836	$19,837	$57,673	$10,986,996
51	$37,768	$19,906	$57,673	$10,967,091
52	$37,699	$19,974	$57,673	$10,947,117
53	$37,631	$20,043	$57,673	$10,927,074
54	$37,562	$20,112	$57,673	$10,906,963
55	$37,493	$20,181	$57,673	$10,886,782
56	$37,423	$20,250	$57,673	$10,866,532
57	$37,354	$20,320	$57,673	$10,846,212
58	$37,284	$20,389	$57,673	$10,825,823
59	$37,214	$20,460	$57,673	$10,805,363
60	$37,143	$20,530	$57,673	$10,784,834

第5年供款共

$692,080

第5年利息

$450,310

第5年共還本金

$241,769

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$37,073	$20,600	$57,673	$10,764,233
62	$37,002	$20,671	$57,673	$10,743,562
63	$36,931	$20,742	$57,673	$10,722,820
64	$36,860	$20,814	$57,673	$10,702,006
65	$36,788	$20,885	$57,673	$10,681,121
66	$36,716	$20,957	$57,673	$10,660,164
67	$36,644	$21,029	$57,673	$10,639,135
68	$36,572	$21,101	$57,673	$10,618,033
69	$36,499	$21,174	$57,673	$10,596,860
70	$36,427	$21,247	$57,673	$10,575,613
71	$36,354	$21,320	$57,673	$10,554,293
72	$36,280	$21,393	$57,673	$10,532,900

第6年供款共

$692,080

第6年利息

$440,147

第6年共還本金

$251,933

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$36,207	$21,466	$57,673	$10,511,434
74	$36,133	$21,540	$57,673	$10,489,894
75	$36,059	$21,614	$57,673	$10,468,279
76	$35,985	$21,689	$57,673	$10,446,591
77	$35,910	$21,763	$57,673	$10,424,828
78	$35,835	$21,838	$57,673	$10,402,990
79	$35,760	$21,913	$57,673	$10,381,077
80	$35,685	$21,988	$57,673	$10,359,088
81	$35,609	$22,064	$57,673	$10,337,024
82	$35,534	$22,140	$57,673	$10,314,885
83	$35,457	$22,216	$57,673	$10,292,669
84	$35,381	$22,292	$57,673	$10,270,376

第7年供款共

$692,080

第7年利息

$429,556

第7年共還本金

$262,524

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$35,304	$22,369	$57,673	$10,248,007
86	$35,228	$22,446	$57,673	$10,225,562
87	$35,150	$22,523	$57,673	$10,203,039
88	$35,073	$22,600	$57,673	$10,180,438
89	$34,995	$22,678	$57,673	$10,157,760
90	$34,917	$22,756	$57,673	$10,135,004
91	$34,839	$22,834	$57,673	$10,112,170
92	$34,761	$22,913	$57,673	$10,089,257
93	$34,682	$22,991	$57,673	$10,066,266
94	$34,603	$23,071	$57,673	$10,043,195
95	$34,523	$23,150	$57,673	$10,020,045
96	$34,444	$23,229	$57,673	$9,996,816

第8年供款共

$692,080

第8年利息

$418,519

第8年共還本金

$273,560

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$34,364	$23,309	$57,673	$9,973,507
98	$34,284	$23,389	$57,673	$9,950,117
99	$34,204	$23,470	$57,673	$9,926,648
100	$34,123	$23,550	$57,673	$9,903,097
101	$34,042	$23,631	$57,673	$9,879,466
102	$33,961	$23,713	$57,673	$9,855,753
103	$33,879	$23,794	$57,673	$9,831,959
104	$33,797	$23,876	$57,673	$9,808,083
105	$33,715	$23,958	$57,673	$9,784,125
106	$33,633	$24,040	$57,673	$9,760,084
107	$33,550	$24,123	$57,673	$9,735,961
108	$33,467	$24,206	$57,673	$9,711,755

第9年供款共

$692,080

第9年利息

$407,019

第9年共還本金

$285,061

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$33,384	$24,289	$57,673	$9,687,466
110	$33,301	$24,373	$57,673	$9,663,094
111	$33,217	$24,456	$57,673	$9,638,637
112	$33,133	$24,541	$57,673	$9,614,097
113	$33,048	$24,625	$57,673	$9,589,472
114	$32,964	$24,710	$57,673	$9,564,762
115	$32,879	$24,794	$57,673	$9,539,968
116	$32,794	$24,880	$57,673	$9,515,088
117	$32,708	$24,965	$57,673	$9,490,123
118	$32,622	$25,051	$57,673	$9,465,072
119	$32,536	$25,137	$57,673	$9,439,935
120	$32,450	$25,224	$57,673	$9,414,711

第10年供款共

$692,080

第10年利息

$395,036

第10年共還本金

$297,044

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$32,363	$25,310	$57,673	$9,389,401
122	$32,276	$25,397	$57,673	$9,364,004
123	$32,189	$25,485	$57,673	$9,338,519
124	$32,101	$25,572	$57,673	$9,312,947
125	$32,013	$25,660	$57,673	$9,287,287
126	$31,925	$25,748	$57,673	$9,261,539
127	$31,837	$25,837	$57,673	$9,235,702
128	$31,748	$25,926	$57,673	$9,209,776
129	$31,659	$26,015	$57,673	$9,183,762
130	$31,569	$26,104	$57,673	$9,157,658
131	$31,479	$26,194	$57,673	$9,131,464
132	$31,389	$26,284	$57,673	$9,105,180

第11年供款共

$692,080

第11年利息

$382,548

第11年共還本金

$309,532

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$31,299	$26,374	$57,673	$9,078,806
134	$31,208	$26,465	$57,673	$9,052,341
135	$31,117	$26,556	$57,673	$9,025,785
136	$31,026	$26,647	$57,673	$8,999,138
137	$30,935	$26,739	$57,673	$8,972,399
138	$30,843	$26,831	$57,673	$8,945,568
139	$30,750	$26,923	$57,673	$8,918,645
140	$30,658	$27,015	$57,673	$8,891,630
141	$30,565	$27,108	$57,673	$8,864,521
142	$30,472	$27,202	$57,673	$8,837,320
143	$30,378	$27,295	$57,673	$8,810,025
144	$30,284	$27,389	$57,673	$8,782,636

第12年供款共

$692,080

第12年利息

$369,536

第12年共還本金

$322,544

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$30,190	$27,483	$57,673	$8,755,153
146	$30,096	$27,577	$57,673	$8,727,575
147	$30,001	$27,672	$57,673	$8,699,903
148	$29,906	$27,767	$57,673	$8,672,136
149	$29,810	$27,863	$57,673	$8,644,273
150	$29,715	$27,959	$57,673	$8,616,314
151	$29,619	$28,055	$57,673	$8,588,259
152	$29,522	$28,151	$57,673	$8,560,108
153	$29,425	$28,248	$57,673	$8,531,860
154	$29,328	$28,345	$57,673	$8,503,515
155	$29,231	$28,442	$57,673	$8,475,073
156	$29,133	$28,540	$57,673	$8,446,533

第13年供款共

$692,080

第13年利息

$355,977

第13年共還本金

$336,103

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$29,035	$28,638	$57,673	$8,417,894
158	$28,937	$28,737	$57,673	$8,389,157
159	$28,838	$28,836	$57,673	$8,360,322
160	$28,739	$28,935	$57,673	$8,331,387
161	$28,639	$29,034	$57,673	$8,302,353
162	$28,539	$29,134	$57,673	$8,273,219
163	$28,439	$29,234	$57,673	$8,243,985
164	$28,339	$29,335	$57,673	$8,214,650
165	$28,238	$29,435	$57,673	$8,185,215
166	$28,137	$29,537	$57,673	$8,155,678
167	$28,035	$29,638	$57,673	$8,126,040
168	$27,933	$29,740	$57,673	$8,096,300

第14年供款共

$692,080

第14年利息

$341,847

第14年共還本金

$350,233

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$27,831	$29,842	$57,673	$8,066,458
170	$27,728	$29,945	$57,673	$8,036,513
171	$27,626	$30,048	$57,673	$8,006,465
172	$27,522	$30,151	$57,673	$7,976,314
173	$27,419	$30,255	$57,673	$7,946,059
174	$27,315	$30,359	$57,673	$7,915,700
175	$27,210	$30,463	$57,673	$7,885,237
176	$27,106	$30,568	$57,673	$7,854,669
177	$27,000	$30,673	$57,673	$7,823,997
178	$26,895	$30,778	$57,673	$7,793,218
179	$26,789	$30,884	$57,673	$7,762,334
180	$26,683	$30,990	$57,673	$7,731,344

第15年供款共

$692,080

第15年利息

$327,124

第15年共還本金

$364,956

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$26,576	$31,097	$57,673	$7,700,247
182	$26,470	$31,204	$57,673	$7,669,043
183	$26,362	$31,311	$57,673	$7,637,732
184	$26,255	$31,419	$57,673	$7,606,314
185	$26,147	$31,527	$57,673	$7,574,787
186	$26,038	$31,635	$57,673	$7,543,152
187	$25,930	$31,744	$57,673	$7,511,408
188	$25,820	$31,853	$57,673	$7,479,555
189	$25,711	$31,962	$57,673	$7,447,593
190	$25,601	$32,072	$57,673	$7,415,521
191	$25,491	$32,182	$57,673	$7,383,338
192	$25,380	$32,293	$57,673	$7,351,045

第16年供款共

$692,080

第16年利息

$311,781

第16年共還本金

$380,298

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$25,269	$32,404	$57,673	$7,318,641
194	$25,158	$32,515	$57,673	$7,286,126
195	$25,046	$32,627	$57,673	$7,253,498
196	$24,934	$32,739	$57,673	$7,220,759
197	$24,821	$32,852	$57,673	$7,187,907
198	$24,708	$32,965	$57,673	$7,154,942
199	$24,595	$33,078	$57,673	$7,121,864
200	$24,481	$33,192	$57,673	$7,088,672
201	$24,367	$33,306	$57,673	$7,055,366
202	$24,253	$33,420	$57,673	$7,021,946
203	$24,138	$33,535	$57,673	$6,988,410
204	$24,023	$33,651	$57,673	$6,954,760

第17年供款共

$692,080

第17年利息

$295,794

第17年共還本金

$396,286

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$23,907	$33,766	$57,673	$6,920,993
206	$23,791	$33,882	$57,673	$6,887,111
207	$23,674	$33,999	$57,673	$6,853,112
208	$23,558	$34,116	$57,673	$6,818,996
209	$23,440	$34,233	$57,673	$6,784,763
210	$23,323	$34,351	$57,673	$6,750,412
211	$23,205	$34,469	$57,673	$6,715,944
212	$23,086	$34,587	$57,673	$6,681,356
213	$22,967	$34,706	$57,673	$6,646,650
214	$22,848	$34,825	$57,673	$6,611,825
215	$22,728	$34,945	$57,673	$6,576,880
216	$22,608	$35,065	$57,673	$6,541,814

第18年供款共

$692,080

第18年利息

$279,135

第18年共還本金

$412,945

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$22,487	$35,186	$57,673	$6,506,629
218	$22,367	$35,307	$57,673	$6,471,322
219	$22,245	$35,428	$57,673	$6,435,894
220	$22,123	$35,550	$57,673	$6,400,344
221	$22,001	$35,672	$57,673	$6,364,672
222	$21,879	$35,795	$57,673	$6,328,877
223	$21,756	$35,918	$57,673	$6,292,959
224	$21,632	$36,041	$57,673	$6,256,918
225	$21,508	$36,165	$57,673	$6,220,753
226	$21,384	$36,289	$57,673	$6,184,463
227	$21,259	$36,414	$57,673	$6,148,049
228	$21,134	$36,539	$57,673	$6,111,509

第19年供款共

$692,080

第19年利息

$261,775

第19年共還本金

$430,305

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$21,008	$36,665	$57,673	$6,074,844
230	$20,882	$36,791	$57,673	$6,038,053
231	$20,756	$36,918	$57,673	$6,001,136
232	$20,629	$37,044	$57,673	$5,964,091
233	$20,502	$37,172	$57,673	$5,926,920
234	$20,374	$37,300	$57,673	$5,889,620
235	$20,246	$37,428	$57,673	$5,852,192
236	$20,117	$37,556	$57,673	$5,814,636
237	$19,988	$37,686	$57,673	$5,776,951
238	$19,858	$37,815	$57,673	$5,739,135
239	$19,728	$37,945	$57,673	$5,701,190
240	$19,598	$38,075	$57,673	$5,663,115

第20年供款共

$692,080

第20年利息

$243,685

第20年共還本金

$448,394

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$19,467	$38,206	$57,673	$5,624,909
242	$19,336	$38,338	$57,673	$5,586,571
243	$19,204	$38,469	$57,673	$5,548,101
244	$19,072	$38,602	$57,673	$5,509,500
245	$18,939	$38,734	$57,673	$5,470,765
246	$18,806	$38,868	$57,673	$5,431,898
247	$18,672	$39,001	$57,673	$5,392,897
248	$18,538	$39,135	$57,673	$5,353,761
249	$18,404	$39,270	$57,673	$5,314,492
250	$18,269	$39,405	$57,673	$5,275,087
251	$18,133	$39,540	$57,673	$5,235,547
252	$17,997	$39,676	$57,673	$5,195,870

第21年供款共

$692,080

第21年利息

$224,835

第21年共還本金

$467,244

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$17,861	$39,813	$57,673	$5,156,058
254	$17,724	$39,949	$57,673	$5,116,109
255	$17,587	$40,087	$57,673	$5,076,022
256	$17,449	$40,224	$57,673	$5,035,797
257	$17,311	$40,363	$57,673	$4,995,435
258	$17,172	$40,502	$57,673	$4,954,933
259	$17,033	$40,641	$57,673	$4,914,292
260	$16,893	$40,780	$57,673	$4,873,512
261	$16,753	$40,921	$57,673	$4,832,591
262	$16,612	$41,061	$57,673	$4,791,530
263	$16,471	$41,202	$57,673	$4,750,328
264	$16,329	$41,344	$57,673	$4,708,984

第22年供款共

$692,080

第22年利息

$205,193

第22年共還本金

$486,887

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$16,187	$41,486	$57,673	$4,667,497
266	$16,045	$41,629	$57,673	$4,625,869
267	$15,901	$41,772	$57,673	$4,584,097
268	$15,758	$41,915	$57,673	$4,542,181
269	$15,614	$42,060	$57,673	$4,500,122
270	$15,469	$42,204	$57,673	$4,457,917
271	$15,324	$42,349	$57,673	$4,415,568
272	$15,179	$42,495	$57,673	$4,373,073
273	$15,032	$42,641	$57,673	$4,330,433
274	$14,886	$42,787	$57,673	$4,287,645
275	$14,739	$42,935	$57,673	$4,244,711
276	$14,591	$43,082	$57,673	$4,201,628

第23年供款共

$692,080

第23年利息

$184,725

第23年共還本金

$507,355

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$14,443	$43,230	$57,673	$4,158,398
278	$14,294	$43,379	$57,673	$4,115,019
279	$14,145	$43,528	$57,673	$4,071,491
280	$13,996	$43,678	$57,673	$4,027,814
281	$13,846	$43,828	$57,673	$3,983,986
282	$13,695	$43,978	$57,673	$3,940,008
283	$13,544	$44,130	$57,673	$3,895,878
284	$13,392	$44,281	$57,673	$3,851,597
285	$13,240	$44,433	$57,673	$3,807,164
286	$13,087	$44,586	$57,673	$3,762,577
287	$12,934	$44,739	$57,673	$3,717,838
288	$12,780	$44,893	$57,673	$3,672,945

第24年供款共

$692,080

第24年利息

$163,396

第24年共還本金

$528,684

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$12,626	$45,048	$57,673	$3,627,897
290	$12,471	$45,202	$57,673	$3,582,695
291	$12,316	$45,358	$57,673	$3,537,337
292	$12,160	$45,514	$57,673	$3,491,823
293	$12,003	$45,670	$57,673	$3,446,153
294	$11,846	$45,827	$57,673	$3,400,326
295	$11,689	$45,985	$57,673	$3,354,341
296	$11,531	$46,143	$57,673	$3,308,198
297	$11,372	$46,301	$57,673	$3,261,897
298	$11,213	$46,461	$57,673	$3,215,436
299	$11,053	$46,620	$57,673	$3,168,816
300	$10,893	$46,781	$57,673	$3,122,036

第25年供款共

$692,080

第25年利息

$141,171

第25年共還本金

$550,909

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$10,732	$46,941	$57,673	$3,075,094
302	$10,571	$47,103	$57,673	$3,027,992
303	$10,409	$47,265	$57,673	$2,980,727
304	$10,246	$47,427	$57,673	$2,933,300
305	$10,083	$47,590	$57,673	$2,885,710
306	$9,920	$47,754	$57,673	$2,837,956
307	$9,755	$47,918	$57,673	$2,790,038
308	$9,591	$48,083	$57,673	$2,741,956
309	$9,425	$48,248	$57,673	$2,693,708
310	$9,260	$48,414	$57,673	$2,645,294
311	$9,093	$48,580	$57,673	$2,596,714
312	$8,926	$48,747	$57,673	$2,547,967

第26年供款共

$692,080

第26年利息

$118,011

第26年共還本金

$574,069

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$8,759	$48,915	$57,673	$2,499,052
314	$8,590	$49,083	$57,673	$2,449,969
315	$8,422	$49,252	$57,673	$2,400,718
316	$8,252	$49,421	$57,673	$2,351,297
317	$8,083	$49,591	$57,673	$2,301,706
318	$7,912	$49,761	$57,673	$2,251,945
319	$7,741	$49,932	$57,673	$2,202,013
320	$7,569	$50,104	$57,673	$2,151,909
321	$7,397	$50,276	$57,673	$2,101,633
322	$7,224	$50,449	$57,673	$2,051,184
323	$7,051	$50,622	$57,673	$2,000,562
324	$6,877	$50,796	$57,673	$1,949,765

第27年供款共

$692,080

第27年利息

$93,878

第27年共還本金

$598,202

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$6,702	$50,971	$57,673	$1,898,794
326	$6,527	$51,146	$57,673	$1,847,648
327	$6,351	$51,322	$57,673	$1,796,326
328	$6,175	$51,498	$57,673	$1,744,827
329	$5,998	$51,675	$57,673	$1,693,152
330	$5,820	$51,853	$57,673	$1,641,299
331	$5,642	$52,031	$57,673	$1,589,268
332	$5,463	$52,210	$57,673	$1,537,057
333	$5,284	$52,390	$57,673	$1,484,668
334	$5,104	$52,570	$57,673	$1,432,098
335	$4,923	$52,750	$57,673	$1,379,347
336	$4,742	$52,932	$57,673	$1,326,416

第28年供款共

$692,080

第28年利息

$68,730

第28年共還本金

$623,350

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$4,560	$53,114	$57,673	$1,273,302
338	$4,377	$53,296	$57,673	$1,220,005
339	$4,194	$53,480	$57,673	$1,166,526
340	$4,010	$53,663	$57,673	$1,112,863
341	$3,825	$53,848	$57,673	$1,059,015
342	$3,640	$54,033	$57,673	$1,004,982
343	$3,455	$54,219	$57,673	$950,763
344	$3,268	$54,405	$57,673	$896,358
345	$3,081	$54,592	$57,673	$841,766
346	$2,894	$54,780	$57,673	$786,986
347	$2,705	$54,968	$57,673	$732,018
348	$2,516	$55,157	$57,673	$676,861

第29年供款共

$692,080

第29年利息

$42,525

第29年共還本金

$649,555

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,327	$55,347	$57,673	$621,514
350	$2,136	$55,537	$57,673	$565,978
351	$1,946	$55,728	$57,673	$510,250
352	$1,754	$55,919	$57,673	$454,330
353	$1,562	$56,112	$57,673	$398,219
354	$1,369	$56,304	$57,673	$341,914
355	$1,175	$56,498	$57,673	$285,416
356	$981	$56,692	$57,673	$228,724
357	$786	$56,887	$57,673	$171,837
358	$591	$57,083	$57,673	$114,755
359	$394	$57,279	$57,673	$57,476
360	$198	$57,476	$57,673	$0

第30年供款共

$692,080

第30年利息

$15,219

第30年共還本金

$676,861

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$33,921,895

免責聲明

筍盤推介

按揭保險費
info