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$42,188,305

每月供款
$90,921

首期

$8,040,000

總貸款額

$18,760,000

總利息

$13,971,305

印花稅

$1,139,000

其他

$278,000

置業成本總預算

HK$9,457,000

按月供比率計算

$181,841

置業成本總預算

HK$9,457,000

首期

$8,040,000
印花稅

$1,139,000
- AVD
  
  $1,139,000
律師費

$ 10,000
代理佣金

$268,000
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$181,841

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

沙田沙田渣甸山花園

thumb_up

火炭沙田渣甸山花園****洋房花園車房*** 特高樓底鄰近英基環境清淨

實

1,742 呎

@15,385

建

2,291 呎

@11,698

local_fire_department 至HIT

售$2,680 萬

實

1,742 呎

@15,385

建

2,291 呎

@11,698

售$2,680 萬

local_fire_department 至HIT

西貢匡湖居可公司轉讓大園泊3車

thumb_up

品味裝修單邊巨園

實

1,323 呎

@19,501

建

1,920 呎

@13,438

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

售$2,580 萬

實

1,323 呎

@19,501

建

1,920 呎

@13,438

售$2,580 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

薄扶林貝沙灣第06期第06座

thumb_up

南區絕美靚裝海景!! 業主求售,還價即成

實

1,048 呎

@24,809

建

1,475 呎

@17,627

real_estate_agent 罕有放盤 local_offer 低水筍價

售$2,600 萬

實

1,048 呎

@24,809

建

1,475 呎

@17,627

售$2,600 萬

real_estate_agent 罕有放盤 local_offer 低水筍價

清水灣康曦花園

thumb_up

Private Location

實

1,473 呎

@17,990

建

2,813 呎

@9,421

local_fire_department 至HIT

售$2,650 萬

實

1,473 呎

@17,990

建

2,813 呎

@9,421

售$2,650 萬

local_fire_department 至HIT

西貢灣景台

thumb_up

清水灣住宅

實

1,239 呎

@20,985

建

1,400 呎

@18,571

售$2,600 萬

實

1,239 呎

@20,985

建

1,400 呎

@18,571

售$2,600 萬

清水灣銀海山莊

thumb_up

Great Sea View Flat

實

1,218 呎

@21,346

建

1,535 呎

@16,938

local_fire_department 至HIT hotel_class 樓王 vpn_key 有匙即睇

售$2,600 萬

實

1,218 呎

@21,346

建

1,535 呎

@16,938

售$2,600 萬

local_fire_department 至HIT hotel_class 樓王 vpn_key 有匙即睇

馬鞍山觀瀾雅軒

thumb_up

觀瀾雅軒複式海景巨廳大宅 +400呎平台交通方便

實

1,398 呎

@18,598

建

1,831 呎

@14,200

real_estate_agent 罕有放盤

售$2,600 萬

實

1,398 呎

@18,598

建

1,831 呎

@14,200

售$2,600 萬

real_estate_agent 罕有放盤

馬鞍山迎海第02期星灣第21座

thumb_up

壯闊靚海景，睇樓方便

實

1,389 呎

@19,294

real_estate_agent 罕有放盤 hotel_class 樓王

售$2,680 萬

實

1,389 呎

@19,294

售$2,680 萬

real_estate_agent 罕有放盤 hotel_class 樓王

西貢南山

thumb_up

西貢優靜村屋

實

2,100 呎

@12,286

建

2,100 呎

@12,286

local_fire_department 至HIT

售$2,580 萬

實

2,100 呎

@12,286

建

2,100 呎

@12,286

售$2,580 萬

local_fire_department 至HIT

清水灣傲瀧

thumb_up

Luxury Flat with Green View

實

1,172 呎

@22,867

local_fire_department 至HIT hotel_class 樓王 vpn_key 有匙即睇

售$2,680 萬

實

1,172 呎

@22,867

售$2,680 萬

local_fire_department 至HIT hotel_class 樓王 vpn_key 有匙即睇

清水灣小坑口臨海沙灘品味村屋

thumb_up

歐陸風情, 大花園, 可汨2車

建

2,100 呎

@12,857

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$2,700 萬

建

2,100 呎

@12,857

售$2,700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

西貢西貢

thumb_up

海景全幢

建

2,100 呎

@12,381

real_estate_agent 罕有放盤

售$2,600 萬

建

2,100 呎

@12,381

售$2,600 萬

real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$112,278	$86,276	$70,701	$60,340
1.500	$116,451	$90,526	$75,028	$64,745
2.000	$120,722	$94,904	$79,515	$69,341
2.500	$125,090	$99,410	$84,160	$74,125
3.000	$129,553	$104,043	$88,962	$79,093
3.500	$134,112	$108,800	$93,917	$84,241
4.000	$138,765	$113,682	$99,022	$89,563
4.125	$139,944	$114,921	$100,322	$90,920
4.500	$143,513	$118,685	$104,274	$95,054
5.000	$148,353	$123,808	$109,669	$100,708
5.500	$153,285	$129,048	$115,203	$106,517
6.000	$158,308	$134,402	$120,871	$112,476

每月供款$90,921

年期

30年

貸款金額

$18,760,000

總利息

$13,971,305

總貸款連利息

$32,731,305

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$64,488	$26,433	$90,920	$18,733,567
2	$64,397	$26,524	$90,920	$18,707,044
3	$64,305	$26,615	$90,920	$18,680,429
4	$64,214	$26,706	$90,920	$18,653,722
5	$64,122	$26,798	$90,920	$18,626,924
6	$64,030	$26,890	$90,920	$18,600,034
7	$63,938	$26,983	$90,920	$18,573,051
8	$63,845	$27,075	$90,920	$18,545,976
9	$63,752	$27,168	$90,920	$18,518,807
10	$63,658	$27,262	$90,920	$18,491,546
11	$63,565	$27,356	$90,920	$18,464,190
12	$63,471	$27,450	$90,920	$18,436,740

第1年供款共

$1,091,043

第1年利息

$767,784

第1年共還本金

$323,260

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$63,376	$27,544	$90,920	$18,409,196
14	$63,282	$27,639	$90,920	$18,381,558
15	$63,187	$27,734	$90,920	$18,353,824
16	$63,091	$27,829	$90,920	$18,325,995
17	$62,996	$27,925	$90,920	$18,298,070
18	$62,900	$28,021	$90,920	$18,270,050
19	$62,803	$28,117	$90,920	$18,241,933
20	$62,707	$28,214	$90,920	$18,213,719
21	$62,610	$28,311	$90,920	$18,185,408
22	$62,512	$28,408	$90,920	$18,157,000
23	$62,415	$28,506	$90,920	$18,128,495
24	$62,317	$28,604	$90,920	$18,099,891

第2年供款共

$1,091,043

第2年利息

$754,194

第2年共還本金

$336,849

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$62,218	$28,702	$90,920	$18,071,189
26	$62,120	$28,801	$90,920	$18,042,389
27	$62,021	$28,900	$90,920	$18,013,489
28	$61,921	$28,999	$90,920	$17,984,490
29	$61,822	$29,099	$90,920	$17,955,392
30	$61,722	$29,199	$90,920	$17,926,193
31	$61,621	$29,299	$90,920	$17,896,894
32	$61,521	$29,400	$90,920	$17,867,494
33	$61,420	$29,501	$90,920	$17,837,993
34	$61,318	$29,602	$90,920	$17,808,391
35	$61,216	$29,704	$90,920	$17,778,687
36	$61,114	$29,806	$90,920	$17,748,881

第3年供款共

$1,091,043

第3年利息

$740,034

第3年共還本金

$351,010

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$61,012	$29,909	$90,920	$17,718,973
38	$60,909	$30,011	$90,920	$17,688,961
39	$60,806	$30,114	$90,920	$17,658,847
40	$60,702	$30,218	$90,920	$17,628,629
41	$60,598	$30,322	$90,920	$17,598,307
42	$60,494	$30,426	$90,920	$17,567,881
43	$60,390	$30,531	$90,920	$17,537,350
44	$60,285	$30,636	$90,920	$17,506,715
45	$60,179	$30,741	$90,920	$17,475,974
46	$60,074	$30,847	$90,920	$17,445,127
47	$59,968	$30,953	$90,920	$17,414,174
48	$59,861	$31,059	$90,920	$17,383,115

第4年供款共

$1,091,043

第4年利息

$725,278

第4年共還本金

$365,766

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$59,754	$31,166	$90,920	$17,351,949
50	$59,647	$31,273	$90,920	$17,320,677
51	$59,540	$31,380	$90,920	$17,289,296
52	$59,432	$31,488	$90,920	$17,257,808
53	$59,324	$31,597	$90,920	$17,226,211
54	$59,215	$31,705	$90,920	$17,194,506
55	$59,106	$31,814	$90,920	$17,162,692
56	$58,997	$31,924	$90,920	$17,130,768
57	$58,887	$32,033	$90,920	$17,098,735
58	$58,777	$32,143	$90,920	$17,066,592
59	$58,666	$32,254	$90,920	$17,034,338
60	$58,556	$32,365	$90,920	$17,001,973

第5年供款共

$1,091,043

第5年利息

$709,901

第5年共還本金

$381,142

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$58,444	$32,476	$90,920	$16,969,497
62	$58,333	$32,588	$90,920	$16,936,909
63	$58,221	$32,700	$90,920	$16,904,210
64	$58,108	$32,812	$90,920	$16,871,398
65	$57,995	$32,925	$90,920	$16,838,473
66	$57,882	$33,038	$90,920	$16,805,435
67	$57,769	$33,152	$90,920	$16,772,283
68	$57,655	$33,266	$90,920	$16,739,017
69	$57,540	$33,380	$90,920	$16,705,638
70	$57,426	$33,495	$90,920	$16,672,143
71	$57,310	$33,610	$90,920	$16,638,533
72	$57,195	$33,725	$90,920	$16,604,808

第6年供款共

$1,091,043

第6年利息

$693,878

第6年共還本金

$397,165

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$57,079	$33,841	$90,920	$16,570,967
74	$56,963	$33,958	$90,920	$16,537,009
75	$56,846	$34,074	$90,920	$16,502,935
76	$56,729	$34,191	$90,920	$16,468,743
77	$56,611	$34,309	$90,920	$16,434,434
78	$56,493	$34,427	$90,920	$16,400,007
79	$56,375	$34,545	$90,920	$16,365,462
80	$56,256	$34,664	$90,920	$16,330,798
81	$56,137	$34,783	$90,920	$16,296,015
82	$56,018	$34,903	$90,920	$16,261,112
83	$55,898	$35,023	$90,920	$16,226,089
84	$55,777	$35,143	$90,920	$16,190,946

第7年供款共

$1,091,043

第7年利息

$677,182

第7年共還本金

$413,862

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$55,656	$35,264	$90,920	$16,155,682
86	$55,535	$35,385	$90,920	$16,120,297
87	$55,414	$35,507	$90,920	$16,084,790
88	$55,291	$35,629	$90,920	$16,049,162
89	$55,169	$35,751	$90,920	$16,013,410
90	$55,046	$35,874	$90,920	$15,977,536
91	$54,923	$35,998	$90,920	$15,941,539
92	$54,799	$36,121	$90,920	$15,905,417
93	$54,675	$36,245	$90,920	$15,869,172
94	$54,550	$36,370	$90,920	$15,832,802
95	$54,425	$36,495	$90,920	$15,796,307
96	$54,300	$36,620	$90,920	$15,759,686

第8年供款共

$1,091,043

第8年利息

$659,784

第8年共還本金

$431,260

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$54,174	$36,746	$90,920	$15,722,940
98	$54,048	$36,873	$90,920	$15,686,067
99	$53,921	$36,999	$90,920	$15,649,068
100	$53,794	$37,127	$90,920	$15,611,941
101	$53,666	$37,254	$90,920	$15,574,687
102	$53,538	$37,382	$90,920	$15,537,305
103	$53,409	$37,511	$90,920	$15,499,794
104	$53,281	$37,640	$90,920	$15,462,154
105	$53,151	$37,769	$90,920	$15,424,385
106	$53,021	$37,899	$90,920	$15,386,486
107	$52,891	$38,029	$90,920	$15,348,457
108	$52,760	$38,160	$90,920	$15,310,297

第9年供款共

$1,091,043

第9年利息

$641,654

第9年共還本金

$449,390

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$52,629	$38,291	$90,920	$15,272,006
110	$52,498	$38,423	$90,920	$15,233,583
111	$52,365	$38,555	$90,920	$15,195,028
112	$52,233	$38,687	$90,920	$15,156,341
113	$52,100	$38,820	$90,920	$15,117,520
114	$51,966	$38,954	$90,920	$15,078,567
115	$51,833	$39,088	$90,920	$15,039,479
116	$51,698	$39,222	$90,920	$15,000,257
117	$51,563	$39,357	$90,920	$14,960,900
118	$51,428	$39,492	$90,920	$14,921,408
119	$51,292	$39,628	$90,920	$14,881,780
120	$51,156	$39,764	$90,920	$14,842,016

第10年供款共

$1,091,043

第10年利息

$622,762

第10年共還本金

$468,281

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$51,019	$39,901	$90,920	$14,802,115
122	$50,882	$40,038	$90,920	$14,762,077
123	$50,745	$40,176	$90,920	$14,721,901
124	$50,607	$40,314	$90,920	$14,681,587
125	$50,468	$40,452	$90,920	$14,641,135
126	$50,329	$40,591	$90,920	$14,600,544
127	$50,189	$40,731	$90,920	$14,559,813
128	$50,049	$40,871	$90,920	$14,518,942
129	$49,909	$41,011	$90,920	$14,477,930
130	$49,768	$41,152	$90,920	$14,436,778
131	$49,626	$41,294	$90,920	$14,395,484
132	$49,484	$41,436	$90,920	$14,354,048

第11年供款共

$1,091,043

第11年利息

$603,076

第11年共還本金

$487,967

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$49,342	$41,578	$90,920	$14,312,470
134	$49,199	$41,721	$90,920	$14,270,749
135	$49,056	$41,865	$90,920	$14,228,884
136	$48,912	$42,009	$90,920	$14,186,876
137	$48,767	$42,153	$90,920	$14,144,723
138	$48,622	$42,298	$90,920	$14,102,425
139	$48,477	$42,443	$90,920	$14,059,982
140	$48,331	$42,589	$90,920	$14,017,393
141	$48,185	$42,736	$90,920	$13,974,657
142	$48,038	$42,882	$90,920	$13,931,775
143	$47,890	$43,030	$90,920	$13,888,745
144	$47,743	$43,178	$90,920	$13,845,567

第12年供款共

$1,091,043

第12年利息

$582,562

第12年共還本金

$508,481

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$47,594	$43,326	$90,920	$13,802,241
146	$47,445	$43,475	$90,920	$13,758,766
147	$47,296	$43,625	$90,920	$13,715,141
148	$47,146	$43,774	$90,920	$13,671,367
149	$46,995	$43,925	$90,920	$13,627,442
150	$46,844	$44,076	$90,920	$13,583,366
151	$46,693	$44,227	$90,920	$13,539,139
152	$46,541	$44,380	$90,920	$13,494,759
153	$46,388	$44,532	$90,920	$13,450,227
154	$46,235	$44,685	$90,920	$13,405,542
155	$46,082	$44,839	$90,920	$13,360,703
156	$45,927	$44,993	$90,920	$13,315,710

第13年供款共

$1,091,043

第13年利息

$561,187

第13年共還本金

$529,857

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$45,773	$45,148	$90,920	$13,270,563
158	$45,618	$45,303	$90,920	$13,225,260
159	$45,462	$45,458	$90,920	$13,179,801
160	$45,306	$45,615	$90,920	$13,134,187
161	$45,149	$45,772	$90,920	$13,088,415
162	$44,991	$45,929	$90,920	$13,042,486
163	$44,834	$46,087	$90,920	$12,996,400
164	$44,675	$46,245	$90,920	$12,950,154
165	$44,516	$46,404	$90,920	$12,903,750
166	$44,357	$46,564	$90,920	$12,857,187
167	$44,197	$46,724	$90,920	$12,810,463
168	$44,036	$46,884	$90,920	$12,763,579

第14年供款共

$1,091,043

第14年利息

$538,912

第14年共還本金

$552,132

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$43,875	$47,045	$90,920	$12,716,533
170	$43,713	$47,207	$90,920	$12,669,326
171	$43,551	$47,369	$90,920	$12,621,956
172	$43,388	$47,532	$90,920	$12,574,424
173	$43,225	$47,696	$90,920	$12,526,728
174	$43,061	$47,860	$90,920	$12,478,869
175	$42,896	$48,024	$90,920	$12,430,845
176	$42,731	$48,189	$90,920	$12,382,655
177	$42,565	$48,355	$90,920	$12,334,300
178	$42,399	$48,521	$90,920	$12,285,779
179	$42,232	$48,688	$90,920	$12,237,091
180	$42,065	$48,855	$90,920	$12,188,236

第15年供款共

$1,091,043

第15年利息

$515,701

第15年共還本金

$575,343

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$41,897	$49,023	$90,920	$12,139,213
182	$41,729	$49,192	$90,920	$12,090,021
183	$41,559	$49,361	$90,920	$12,040,660
184	$41,390	$49,531	$90,920	$11,991,130
185	$41,220	$49,701	$90,920	$11,941,429
186	$41,049	$49,872	$90,920	$11,891,557
187	$40,877	$50,043	$90,920	$11,841,514
188	$40,705	$50,215	$90,920	$11,791,299
189	$40,533	$50,388	$90,920	$11,740,911
190	$40,359	$50,561	$90,920	$11,690,351
191	$40,186	$50,735	$90,920	$11,639,616
192	$40,011	$50,909	$90,920	$11,588,707

第16年供款共

$1,091,043

第16年利息

$491,514

第16年共還本金

$599,529

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$39,836	$51,084	$90,920	$11,537,623
194	$39,661	$51,260	$90,920	$11,486,363
195	$39,484	$51,436	$90,920	$11,434,927
196	$39,308	$51,613	$90,920	$11,383,314
197	$39,130	$51,790	$90,920	$11,331,524
198	$38,952	$51,968	$90,920	$11,279,556
199	$38,773	$52,147	$90,920	$11,227,409
200	$38,594	$52,326	$90,920	$11,175,083
201	$38,414	$52,506	$90,920	$11,122,577
202	$38,234	$52,686	$90,920	$11,069,891
203	$38,053	$52,868	$90,920	$11,017,023
204	$37,871	$53,049	$90,920	$10,963,974

第17年供款共

$1,091,043

第17年利息

$466,311

第17年共還本金

$624,733

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$37,689	$53,232	$90,920	$10,910,742
206	$37,506	$53,415	$90,920	$10,857,328
207	$37,322	$53,598	$90,920	$10,803,729
208	$37,138	$53,782	$90,920	$10,749,947
209	$36,953	$53,967	$90,920	$10,695,980
210	$36,767	$54,153	$90,920	$10,641,827
211	$36,581	$54,339	$90,920	$10,587,488
212	$36,394	$54,526	$90,920	$10,532,962
213	$36,207	$54,713	$90,920	$10,478,249
214	$36,019	$54,901	$90,920	$10,423,347
215	$35,830	$55,090	$90,920	$10,368,257
216	$35,641	$55,279	$90,920	$10,312,978

第18年供款共

$1,091,043

第18年利息

$440,048

第18年共還本金

$650,996

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$35,451	$55,469	$90,920	$10,257,509
218	$35,260	$55,660	$90,920	$10,201,848
219	$35,069	$55,851	$90,920	$10,145,997
220	$34,877	$56,043	$90,920	$10,089,954
221	$34,684	$56,236	$90,920	$10,033,717
222	$34,491	$56,429	$90,920	$9,977,288
223	$34,297	$56,623	$90,920	$9,920,665
224	$34,102	$56,818	$90,920	$9,863,847
225	$33,907	$57,013	$90,920	$9,806,833
226	$33,711	$57,209	$90,920	$9,749,624
227	$33,514	$57,406	$90,920	$9,692,218
228	$33,317	$57,603	$90,920	$9,634,615

第19年供款共

$1,091,043

第19年利息

$412,680

第19年共還本金

$678,363

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$33,119	$57,801	$90,920	$9,576,814
230	$32,920	$58,000	$90,920	$9,518,814
231	$32,721	$58,199	$90,920	$9,460,614
232	$32,521	$58,399	$90,920	$9,402,215
233	$32,320	$58,600	$90,920	$9,343,615
234	$32,119	$58,802	$90,920	$9,284,813
235	$31,917	$59,004	$90,920	$9,225,809
236	$31,714	$59,207	$90,920	$9,166,603
237	$31,510	$59,410	$90,920	$9,107,193
238	$31,306	$59,614	$90,920	$9,047,578
239	$31,101	$59,819	$90,920	$8,987,759
240	$30,895	$60,025	$90,920	$8,927,734

第20年供款共

$1,091,043

第20年利息

$384,163

第20年共還本金

$706,881

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$30,689	$60,231	$90,920	$8,867,503
242	$30,482	$60,438	$90,920	$8,807,065
243	$30,274	$60,646	$90,920	$8,746,419
244	$30,066	$60,854	$90,920	$8,685,564
245	$29,857	$61,064	$90,920	$8,624,501
246	$29,647	$61,274	$90,920	$8,563,227
247	$29,436	$61,484	$90,920	$8,501,743
248	$29,225	$61,696	$90,920	$8,440,047
249	$29,013	$61,908	$90,920	$8,378,140
250	$28,800	$62,120	$90,920	$8,316,019
251	$28,586	$62,334	$90,920	$8,253,685
252	$28,372	$62,548	$90,920	$8,191,137

第21年供款共

$1,091,043

第21年利息

$354,446

第21年共還本金

$736,597

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$28,157	$62,763	$90,920	$8,128,374
254	$27,941	$62,979	$90,920	$8,065,395
255	$27,725	$63,195	$90,920	$8,002,199
256	$27,508	$63,413	$90,920	$7,938,786
257	$27,290	$63,631	$90,920	$7,875,156
258	$27,071	$63,849	$90,920	$7,811,306
259	$26,851	$64,069	$90,920	$7,747,237
260	$26,631	$64,289	$90,920	$7,682,948
261	$26,410	$64,510	$90,920	$7,618,438
262	$26,188	$64,732	$90,920	$7,553,706
263	$25,966	$64,954	$90,920	$7,488,752
264	$25,743	$65,178	$90,920	$7,423,574

第22年供款共

$1,091,043

第22年利息

$323,481

第22年共還本金

$767,563

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$25,519	$65,402	$90,920	$7,358,172
266	$25,294	$65,627	$90,920	$7,292,546
267	$25,068	$65,852	$90,920	$7,226,694
268	$24,842	$66,079	$90,920	$7,160,615
269	$24,615	$66,306	$90,920	$7,094,309
270	$24,387	$66,534	$90,920	$7,027,776
271	$24,158	$66,762	$90,920	$6,961,013
272	$23,928	$66,992	$90,920	$6,894,022
273	$23,698	$67,222	$90,920	$6,826,800
274	$23,467	$67,453	$90,920	$6,759,346
275	$23,235	$67,685	$90,920	$6,691,661
276	$23,003	$67,918	$90,920	$6,623,744

第23年供款共

$1,091,043

第23年利息

$291,213

第23年共還本金

$799,830

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$22,769	$68,151	$90,920	$6,555,592
278	$22,535	$68,385	$90,920	$6,487,207
279	$22,300	$68,621	$90,920	$6,418,587
280	$22,064	$68,856	$90,920	$6,349,730
281	$21,827	$69,093	$90,920	$6,280,637
282	$21,590	$69,331	$90,920	$6,211,306
283	$21,351	$69,569	$90,920	$6,141,738
284	$21,112	$69,808	$90,920	$6,071,929
285	$20,872	$70,048	$90,920	$6,001,881
286	$20,631	$70,289	$90,920	$5,931,593
287	$20,390	$70,530	$90,920	$5,861,062
288	$20,147	$70,773	$90,920	$5,790,289

第24年供款共

$1,091,043

第24年利息

$257,589

第24年共還本金

$833,454

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$19,904	$71,016	$90,920	$5,719,273
290	$19,660	$71,260	$90,920	$5,648,013
291	$19,415	$71,505	$90,920	$5,576,508
292	$19,169	$71,751	$90,920	$5,504,757
293	$18,923	$71,998	$90,920	$5,432,759
294	$18,675	$72,245	$90,920	$5,360,514
295	$18,427	$72,494	$90,920	$5,288,020
296	$18,178	$72,743	$90,920	$5,215,277
297	$17,928	$72,993	$90,920	$5,142,285
298	$17,677	$73,244	$90,920	$5,069,041
299	$17,425	$73,495	$90,920	$4,995,545
300	$17,172	$73,748	$90,920	$4,921,797

第25年供款共

$1,091,043

第25年利息

$222,552

第25年共還本金

$868,492

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$16,919	$74,002	$90,920	$4,847,796
302	$16,664	$74,256	$90,920	$4,773,540
303	$16,409	$74,511	$90,920	$4,699,029
304	$16,153	$74,767	$90,920	$4,624,261
305	$15,896	$75,024	$90,920	$4,549,237
306	$15,638	$75,282	$90,920	$4,473,954
307	$15,379	$75,541	$90,920	$4,398,413
308	$15,120	$75,801	$90,920	$4,322,613
309	$14,859	$76,061	$90,920	$4,246,551
310	$14,598	$76,323	$90,920	$4,170,229
311	$14,335	$76,585	$90,920	$4,093,643
312	$14,072	$76,848	$90,920	$4,016,795

第26年供款共

$1,091,043

第26年利息

$186,041

第26年共還本金

$905,002

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$13,808	$77,113	$90,920	$3,939,682
314	$13,543	$77,378	$90,920	$3,862,305
315	$13,277	$77,644	$90,920	$3,784,661
316	$13,010	$77,911	$90,920	$3,706,751
317	$12,742	$78,178	$90,920	$3,628,572
318	$12,473	$78,447	$90,920	$3,550,125
319	$12,204	$78,717	$90,920	$3,471,409
320	$11,933	$78,987	$90,920	$3,392,421
321	$11,661	$79,259	$90,920	$3,313,162
322	$11,389	$79,531	$90,920	$3,233,631
323	$11,116	$79,805	$90,920	$3,153,826
324	$10,841	$80,079	$90,920	$3,073,747

第27年供款共

$1,091,043

第27年利息

$147,996

第27年共還本金

$943,048

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$10,566	$80,354	$90,920	$2,993,393
326	$10,290	$80,631	$90,920	$2,912,763
327	$10,013	$80,908	$90,920	$2,831,855
328	$9,735	$81,186	$90,920	$2,750,669
329	$9,455	$81,465	$90,920	$2,669,204
330	$9,175	$81,745	$90,920	$2,587,459
331	$8,894	$82,026	$90,920	$2,505,434
332	$8,612	$82,308	$90,920	$2,423,126
333	$8,329	$82,591	$90,920	$2,340,535
334	$8,046	$82,875	$90,920	$2,257,660
335	$7,761	$83,160	$90,920	$2,174,501
336	$7,475	$83,445	$90,920	$2,091,055

第28年供款共

$1,091,043

第28年利息

$108,351

第28年共還本金

$982,692

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$7,188	$83,732	$90,920	$2,007,323
338	$6,900	$84,020	$90,920	$1,923,303
339	$6,611	$84,309	$90,920	$1,838,994
340	$6,322	$84,599	$90,920	$1,754,395
341	$6,031	$84,890	$90,920	$1,669,505
342	$5,739	$85,181	$90,920	$1,584,324
343	$5,446	$85,474	$90,920	$1,498,850
344	$5,152	$85,768	$90,920	$1,413,082
345	$4,857	$86,063	$90,920	$1,327,019
346	$4,562	$86,359	$90,920	$1,240,660
347	$4,265	$86,656	$90,920	$1,154,005
348	$3,967	$86,953	$90,920	$1,067,052

第29年供款共

$1,091,043

第29年利息

$67,040

第29年共還本金

$1,024,004

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,668	$87,252	$90,920	$979,799
350	$3,368	$87,552	$90,920	$892,247
351	$3,067	$87,853	$90,920	$804,394
352	$2,765	$88,155	$90,920	$716,239
353	$2,462	$88,458	$90,920	$627,780
354	$2,158	$88,762	$90,920	$539,018
355	$1,853	$89,067	$90,920	$449,951
356	$1,547	$89,374	$90,920	$360,577
357	$1,239	$89,681	$90,920	$270,896
358	$931	$89,989	$90,920	$180,907
359	$622	$90,298	$90,920	$90,609
360	$311	$90,609	$90,920	$0

第30年供款共

$1,091,043

第30年利息

$23,992

第30年共還本金

$1,067,052

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$42,188,305

免責聲明

筍盤推介

按揭保險費
info