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$60,853,357

每月供款
$118,003

首期

$16,232,000

總貸款額

$24,348,000

總利息

$18,132,907

印花稅

$1,724,650

其他

$415,800

置業成本總預算

HK$18,372,450

按月供比率計算

$236,005

置業成本總預算

HK$18,372,450

首期

$16,232,000
印花稅

$1,724,650
- AVD
  
  $1,724,650
律師費

$ 10,000
代理佣金

$405,800
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$236,005

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

西貢清水灣

thumb_up

Hilltop Private House

建

2,100 呎

@19,048

售$4,000 萬

建

2,100 呎

@19,048

售$4,000 萬

西貢銀線灣別墅

thumb_up

海景別墅

實

1,449 呎

@27,467

建

1,800 呎

@22,111

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

售$3,980 萬

實

1,449 呎

@27,467

建

1,800 呎

@22,111

售$3,980 萬

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

清水灣傲瀧大花園特色戶*連車位

thumb_up

品味裝修 4房2套

實

1,701 呎

@23,516

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

售$4,000 萬

實

1,701 呎

@23,516

售$4,000 萬

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

清水灣銀林閣

thumb_up

清水灣別墅屋

實

2,222 呎

@17,948

建

2,450 呎

@16,278

local_offer 低水筍價

售$3,988 萬

實

2,222 呎

@17,948

建

2,450 呎

@16,278

售$3,988 萬

local_offer 低水筍價

西貢匡湖居層層海景*移民急讓!

thumb_up

東南層層海景*移民急讓!

實

1,945 呎

@20,566

建

2,521 呎

@15,867

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓 pets 愛竉必選

售$4,000 萬

實

1,945 呎

@20,566

建

2,521 呎

@15,867

售$4,000 萬

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓 pets 愛竉必選

西貢輋徑篤路

thumb_up

BEACH HOUSE FOR SALE AND RENT

實

1,900 呎

@21,053

建

1,900 呎

@21,053

售$4,000 萬

實

1,900 呎

@21,053

建

1,900 呎

@21,053

售$4,000 萬

西貢松濤苑

thumb_up

獨立別墅屋

實

1,926 呎

@20,768

建

2,232 呎

@17,921

local_fire_department 至HIT hotel_class 樓王

售$4,000 萬

實

1,926 呎

@20,768

建

2,232 呎

@17,921

售$4,000 萬

local_fire_department 至HIT hotel_class 樓王

KOL實拍

西貢逸瓏園第05座

thumb_up

西貢逸瓏園天台特式户連双車位

實

1,549 呎

@25,823

real_estate_agent 罕有放盤

售$4,000 萬

實

1,549 呎

@25,823

售$4,000 萬

real_estate_agent 罕有放盤

西貢西沙小築

thumb_up

SAI KUNG MID LEVEL VILLA

實

1,502 呎

@26,631

建

1,878 呎

@21,299

local_fire_department 至HIT hotel_class 樓王

售$4,000 萬

實

1,502 呎

@26,631

建

1,878 呎

@21,299

售$4,000 萬

local_fire_department 至HIT hotel_class 樓王

西貢傲瀧

thumb_up

傲瀧

實

1,523 呎

@26,133

售$3,980 萬

實

1,523 呎

@26,133

售$3,980 萬

VR實景

馬鞍山泓碧第01座

thumb_up

極罕有4房兩套加工人套連車位永久海景

實

1,387 呎

@29,128

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

售$4,040 萬

實

1,387 呎

@29,128

售$4,040 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

KOL實拍

西貢夏威夷花園

thumb_up

單邊海景洋房

實

2,075 呎

@19,181

建

2,535 呎

@15,700

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

售$3,980 萬

實

2,075 呎

@19,181

建

2,535 呎

@15,700

售$3,980 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

利率	15年	20年	25年	30年
1.000	$145,721	$111,975	$91,761	$78,313
1.500	$151,139	$117,490	$97,376	$84,030
2.000	$156,681	$123,172	$103,200	$89,995
2.500	$162,350	$129,021	$109,229	$96,204
3.000	$168,143	$135,033	$115,461	$102,652
3.500	$174,060	$141,209	$121,892	$109,333
4.000	$180,099	$147,544	$128,518	$116,241
4.125	$181,628	$149,153	$130,204	$118,003
4.500	$186,261	$154,037	$135,334	$123,368
5.000	$192,542	$160,686	$142,336	$130,705
5.500	$198,943	$167,487	$149,518	$138,245
6.000	$205,462	$174,437	$156,875	$145,979

每月供款$118,003

年期

30年

貸款金額

$24,348,000

總利息

$18,132,907

總貸款連利息

$42,480,907

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$83,696	$34,306	$118,003	$24,313,694
2	$83,578	$34,424	$118,003	$24,279,270
3	$83,460	$34,543	$118,003	$24,244,727
4	$83,341	$34,661	$118,003	$24,210,066
5	$83,222	$34,780	$118,003	$24,175,285
6	$83,103	$34,900	$118,003	$24,140,385
7	$82,983	$35,020	$118,003	$24,105,365
8	$82,862	$35,140	$118,003	$24,070,225
9	$82,741	$35,261	$118,003	$24,034,964
10	$82,620	$35,382	$118,003	$23,999,582
11	$82,499	$35,504	$118,003	$23,964,078
12	$82,377	$35,626	$118,003	$23,928,452

第1年供款共

$1,416,030

第1年利息

$996,482

第1年共還本金

$419,548

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$82,254	$35,748	$118,003	$23,892,703
14	$82,131	$35,871	$118,003	$23,856,832
15	$82,008	$35,995	$118,003	$23,820,837
16	$81,884	$36,118	$118,003	$23,784,719
17	$81,760	$36,243	$118,003	$23,748,476
18	$81,635	$36,367	$118,003	$23,712,109
19	$81,510	$36,492	$118,003	$23,675,617
20	$81,385	$36,618	$118,003	$23,638,999
21	$81,259	$36,743	$118,003	$23,602,256
22	$81,133	$36,870	$118,003	$23,565,386
23	$81,006	$36,997	$118,003	$23,528,390
24	$80,879	$37,124	$118,003	$23,491,266

第2年供款共

$1,416,030

第2年利息

$978,845

第2年共還本金

$437,186

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$80,751	$37,251	$118,003	$23,454,015
26	$80,623	$37,379	$118,003	$23,416,635
27	$80,495	$37,508	$118,003	$23,379,128
28	$80,366	$37,637	$118,003	$23,341,491
29	$80,236	$37,766	$118,003	$23,303,725
30	$80,107	$37,896	$118,003	$23,265,829
31	$79,976	$38,026	$118,003	$23,227,802
32	$79,846	$38,157	$118,003	$23,189,646
33	$79,714	$38,288	$118,003	$23,151,357
34	$79,583	$38,420	$118,003	$23,112,938
35	$79,451	$38,552	$118,003	$23,074,386
36	$79,318	$38,684	$118,003	$23,035,702

第3年供款共

$1,416,030

第3年利息

$960,466

第3年共還本金

$455,564

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$79,185	$38,817	$118,003	$22,996,884
38	$79,052	$38,951	$118,003	$22,957,934
39	$78,918	$39,085	$118,003	$22,918,849
40	$78,784	$39,219	$118,003	$22,879,630
41	$78,649	$39,354	$118,003	$22,840,276
42	$78,513	$39,489	$118,003	$22,800,787
43	$78,378	$39,625	$118,003	$22,761,162
44	$78,241	$39,761	$118,003	$22,721,401
45	$78,105	$39,898	$118,003	$22,681,504
46	$77,968	$40,035	$118,003	$22,641,469
47	$77,830	$40,172	$118,003	$22,601,296
48	$77,692	$40,311	$118,003	$22,560,986

第4年供款共

$1,416,030

第4年利息

$941,314

第4年共還本金

$474,716

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$77,553	$40,449	$118,003	$22,520,537
50	$77,414	$40,588	$118,003	$22,479,948
51	$77,275	$40,728	$118,003	$22,439,221
52	$77,135	$40,868	$118,003	$22,398,353
53	$76,994	$41,008	$118,003	$22,357,345
54	$76,853	$41,149	$118,003	$22,316,196
55	$76,712	$41,291	$118,003	$22,274,905
56	$76,570	$41,433	$118,003	$22,233,473
57	$76,428	$41,575	$118,003	$22,191,898
58	$76,285	$41,718	$118,003	$22,150,180
59	$76,141	$41,861	$118,003	$22,108,318
60	$75,997	$42,005	$118,003	$22,066,313

第5年供款共

$1,416,030

第5年利息

$921,358

第5年共還本金

$494,672

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$75,853	$42,150	$118,003	$22,024,164
62	$75,708	$42,294	$118,003	$21,981,869
63	$75,563	$42,440	$118,003	$21,939,429
64	$75,417	$42,586	$118,003	$21,896,844
65	$75,270	$42,732	$118,003	$21,854,112
66	$75,124	$42,879	$118,003	$21,811,233
67	$74,976	$43,026	$118,003	$21,768,206
68	$74,828	$43,174	$118,003	$21,725,032
69	$74,680	$43,323	$118,003	$21,681,709
70	$74,531	$43,472	$118,003	$21,638,237
71	$74,381	$43,621	$118,003	$21,594,616
72	$74,231	$43,771	$118,003	$21,550,845

第6年供款共

$1,416,030

第6年利息

$900,562

第6年共還本金

$515,468

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$74,081	$43,921	$118,003	$21,506,924
74	$73,930	$44,072	$118,003	$21,462,851
75	$73,779	$44,224	$118,003	$21,418,627
76	$73,627	$44,376	$118,003	$21,374,251
77	$73,474	$44,529	$118,003	$21,329,723
78	$73,321	$44,682	$118,003	$21,285,041
79	$73,167	$44,835	$118,003	$21,240,206
80	$73,013	$44,989	$118,003	$21,195,217
81	$72,859	$45,144	$118,003	$21,150,073
82	$72,703	$45,299	$118,003	$21,104,774
83	$72,548	$45,455	$118,003	$21,059,319
84	$72,391	$45,611	$118,003	$21,013,708

第7年供款共

$1,416,030

第7年利息

$878,893

第7年共還本金

$537,138

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$72,235	$45,768	$118,003	$20,967,940
86	$72,077	$45,925	$118,003	$20,922,015
87	$71,919	$46,083	$118,003	$20,875,932
88	$71,761	$46,242	$118,003	$20,829,690
89	$71,602	$46,400	$118,003	$20,783,290
90	$71,443	$46,560	$118,003	$20,736,730
91	$71,283	$46,720	$118,003	$20,690,010
92	$71,122	$46,881	$118,003	$20,643,129
93	$70,961	$47,042	$118,003	$20,596,087
94	$70,799	$47,203	$118,003	$20,548,884
95	$70,637	$47,366	$118,003	$20,501,518
96	$70,474	$47,529	$118,003	$20,453,990

第8年供款共

$1,416,030

第8年利息

$856,312

第8年共還本金

$559,718

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$70,311	$47,692	$118,003	$20,406,298
98	$70,147	$47,856	$118,003	$20,358,442
99	$69,982	$48,020	$118,003	$20,310,421
100	$69,817	$48,185	$118,003	$20,262,236
101	$69,651	$48,351	$118,003	$20,213,885
102	$69,485	$48,517	$118,003	$20,165,368
103	$69,318	$48,684	$118,003	$20,116,684
104	$69,151	$48,851	$118,003	$20,067,832
105	$68,983	$49,019	$118,003	$20,018,813
106	$68,815	$49,188	$118,003	$19,969,625
107	$68,646	$49,357	$118,003	$19,920,268
108	$68,476	$49,527	$118,003	$19,870,741

第9年供款共

$1,416,030

第9年利息

$832,782

第9年共還本金

$583,248

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$68,306	$49,697	$118,003	$19,821,045
110	$68,135	$49,868	$118,003	$19,771,177
111	$67,963	$50,039	$118,003	$19,721,138
112	$67,791	$50,211	$118,003	$19,670,927
113	$67,619	$50,384	$118,003	$19,620,543
114	$67,446	$50,557	$118,003	$19,569,986
115	$67,272	$50,731	$118,003	$19,519,255
116	$67,097	$50,905	$118,003	$19,468,350
117	$66,922	$51,080	$118,003	$19,417,270
118	$66,747	$51,256	$118,003	$19,366,015
119	$66,571	$51,432	$118,003	$19,314,583
120	$66,394	$51,609	$118,003	$19,262,974

第10年供款共

$1,416,030

第10年利息

$808,263

第10年共還本金

$607,767

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$66,216	$51,786	$118,003	$19,211,188
122	$66,038	$51,964	$118,003	$19,159,224
123	$65,860	$52,143	$118,003	$19,107,081
124	$65,681	$52,322	$118,003	$19,054,759
125	$65,501	$52,502	$118,003	$19,002,258
126	$65,320	$52,682	$118,003	$18,949,575
127	$65,139	$52,863	$118,003	$18,896,712
128	$64,957	$53,045	$118,003	$18,843,667
129	$64,775	$53,227	$118,003	$18,790,440
130	$64,592	$53,410	$118,003	$18,737,029
131	$64,409	$53,594	$118,003	$18,683,435
132	$64,224	$53,778	$118,003	$18,629,657

第11年供款共

$1,416,030

第11年利息

$782,713

第11年共還本金

$633,317

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$64,039	$53,963	$118,003	$18,575,694
134	$63,854	$54,149	$118,003	$18,521,545
135	$63,668	$54,335	$118,003	$18,467,211
136	$63,481	$54,521	$118,003	$18,412,689
137	$63,294	$54,709	$118,003	$18,357,980
138	$63,106	$54,897	$118,003	$18,303,083
139	$62,917	$55,086	$118,003	$18,247,998
140	$62,727	$55,275	$118,003	$18,192,723
141	$62,537	$55,465	$118,003	$18,137,258
142	$62,347	$55,656	$118,003	$18,081,602
143	$62,156	$55,847	$118,003	$18,025,755
144	$61,964	$56,039	$118,003	$17,969,716

第12年供款共

$1,416,030

第12年利息

$756,089

第12年共還本金

$659,941

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$61,771	$56,232	$118,003	$17,913,484
146	$61,578	$56,425	$118,003	$17,857,059
147	$61,384	$56,619	$118,003	$17,800,440
148	$61,189	$56,814	$118,003	$17,743,627
149	$60,994	$57,009	$118,003	$17,686,618
150	$60,798	$57,205	$118,003	$17,629,413
151	$60,601	$57,401	$118,003	$17,572,012
152	$60,404	$57,599	$118,003	$17,514,413
153	$60,206	$57,797	$118,003	$17,456,617
154	$60,007	$57,995	$118,003	$17,398,621
155	$59,808	$58,195	$118,003	$17,340,426
156	$59,608	$58,395	$118,003	$17,282,032

第13年供款共

$1,416,030

第13年利息

$728,346

第13年共還本金

$687,684

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$59,407	$58,596	$118,003	$17,223,436
158	$59,206	$58,797	$118,003	$17,164,639
159	$59,003	$58,999	$118,003	$17,105,640
160	$58,801	$59,202	$118,003	$17,046,438
161	$58,597	$59,405	$118,003	$16,987,033
162	$58,393	$59,610	$118,003	$16,927,423
163	$58,188	$59,814	$118,003	$16,867,609
164	$57,982	$60,020	$118,003	$16,807,589
165	$57,776	$60,226	$118,003	$16,747,362
166	$57,569	$60,433	$118,003	$16,686,929
167	$57,361	$60,641	$118,003	$16,626,287
168	$57,153	$60,850	$118,003	$16,565,438

第14年供款共

$1,416,030

第14年利息

$699,436

第14年共還本金

$716,594

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$56,944	$61,059	$118,003	$16,504,379
170	$56,734	$61,269	$118,003	$16,443,110
171	$56,523	$61,479	$118,003	$16,381,631
172	$56,312	$61,691	$118,003	$16,319,940
173	$56,100	$61,903	$118,003	$16,258,038
174	$55,887	$62,116	$118,003	$16,195,922
175	$55,673	$62,329	$118,003	$16,133,593
176	$55,459	$62,543	$118,003	$16,071,050
177	$55,244	$62,758	$118,003	$16,008,291
178	$55,029	$62,974	$118,003	$15,945,317
179	$54,812	$63,190	$118,003	$15,882,127
180	$54,595	$63,408	$118,003	$15,818,719

第15年供款共

$1,416,030

第15年利息

$669,312

第15年共還本金

$746,719

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$54,377	$63,626	$118,003	$15,755,094
182	$54,158	$63,844	$118,003	$15,691,249
183	$53,939	$64,064	$118,003	$15,627,185
184	$53,718	$64,284	$118,003	$15,562,901
185	$53,497	$64,505	$118,003	$15,498,396
186	$53,276	$64,727	$118,003	$15,433,669
187	$53,053	$64,949	$118,003	$15,368,720
188	$52,830	$65,173	$118,003	$15,303,548
189	$52,606	$65,397	$118,003	$15,238,151
190	$52,381	$65,621	$118,003	$15,172,530
191	$52,156	$65,847	$118,003	$15,106,683
192	$51,929	$66,073	$118,003	$15,040,609

第16年供款共

$1,416,030

第16年利息

$637,920

第16年共還本金

$778,110

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$51,702	$66,300	$118,003	$14,974,309
194	$51,474	$66,528	$118,003	$14,907,781
195	$51,245	$66,757	$118,003	$14,841,024
196	$51,016	$66,986	$118,003	$14,774,037
197	$50,786	$67,217	$118,003	$14,706,820
198	$50,555	$67,448	$118,003	$14,639,373
199	$50,323	$67,680	$118,003	$14,571,693
200	$50,090	$67,912	$118,003	$14,503,781
201	$49,857	$68,146	$118,003	$14,435,635
202	$49,622	$68,380	$118,003	$14,367,255
203	$49,387	$68,615	$118,003	$14,298,640
204	$49,152	$68,851	$118,003	$14,229,789

第17年供款共

$1,416,030

第17年利息

$605,210

第17年共還本金

$810,821

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$48,915	$69,088	$118,003	$14,160,701
206	$48,677	$69,325	$118,003	$14,091,376
207	$48,439	$69,563	$118,003	$14,021,813
208	$48,200	$69,803	$118,003	$13,952,010
209	$47,960	$70,042	$118,003	$13,881,968
210	$47,719	$70,283	$118,003	$13,811,684
211	$47,478	$70,525	$118,003	$13,741,159
212	$47,235	$70,767	$118,003	$13,670,392
213	$46,992	$71,011	$118,003	$13,599,382
214	$46,748	$71,255	$118,003	$13,528,127
215	$46,503	$71,500	$118,003	$13,456,627
216	$46,257	$71,745	$118,003	$13,384,882

第18年供款共

$1,416,030

第18年利息

$571,124

第18年共還本金

$844,907

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$46,011	$71,992	$118,003	$13,312,890
218	$45,763	$72,239	$118,003	$13,240,651
219	$45,515	$72,488	$118,003	$13,168,163
220	$45,266	$72,737	$118,003	$13,095,426
221	$45,016	$72,987	$118,003	$13,022,439
222	$44,765	$73,238	$118,003	$12,949,201
223	$44,513	$73,490	$118,003	$12,875,711
224	$44,260	$73,742	$118,003	$12,801,969
225	$44,007	$73,996	$118,003	$12,727,973
226	$43,752	$74,250	$118,003	$12,653,723
227	$43,497	$74,505	$118,003	$12,579,218
228	$43,241	$74,761	$118,003	$12,504,456

第19年供款共

$1,416,030

第19年利息

$535,605

第19年共還本金

$880,426

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$42,984	$75,018	$118,003	$12,429,438
230	$42,726	$75,276	$118,003	$12,354,162
231	$42,467	$75,535	$118,003	$12,278,627
232	$42,208	$75,795	$118,003	$12,202,832
233	$41,947	$76,055	$118,003	$12,126,777
234	$41,686	$76,317	$118,003	$12,050,460
235	$41,423	$76,579	$118,003	$11,973,881
236	$41,160	$76,842	$118,003	$11,897,038
237	$40,896	$77,106	$118,003	$11,819,932
238	$40,631	$77,372	$118,003	$11,742,561
239	$40,365	$77,637	$118,003	$11,664,923
240	$40,098	$77,904	$118,003	$11,587,019

第20年供款共

$1,416,030

第20年利息

$498,592

第20年共還本金

$917,438

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$39,830	$78,172	$118,003	$11,508,847
242	$39,562	$78,441	$118,003	$11,430,406
243	$39,292	$78,710	$118,003	$11,351,695
244	$39,021	$78,981	$118,003	$11,272,714
245	$38,750	$79,253	$118,003	$11,193,462
246	$38,478	$79,525	$118,003	$11,113,937
247	$38,204	$79,798	$118,003	$11,034,138
248	$37,930	$80,073	$118,003	$10,954,066
249	$37,655	$80,348	$118,003	$10,873,718
250	$37,378	$80,624	$118,003	$10,793,094
251	$37,101	$80,901	$118,003	$10,712,192
252	$36,823	$81,179	$118,003	$10,631,013

第21年供款共

$1,416,030

第21年利息

$460,024

第21年共還本金

$956,006

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$36,544	$81,458	$118,003	$10,549,555
254	$36,264	$81,738	$118,003	$10,467,816
255	$35,983	$82,019	$118,003	$10,385,797
256	$35,701	$82,301	$118,003	$10,303,495
257	$35,418	$82,584	$118,003	$10,220,911
258	$35,134	$82,868	$118,003	$10,138,043
259	$34,850	$83,153	$118,003	$10,054,890
260	$34,564	$83,439	$118,003	$9,971,451
261	$34,277	$83,726	$118,003	$9,887,726
262	$33,989	$84,013	$118,003	$9,803,712
263	$33,700	$84,302	$118,003	$9,719,410
264	$33,410	$84,592	$118,003	$9,634,818

第22年供款共

$1,416,030

第22年利息

$419,835

第22年共還本金

$996,195

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$33,120	$84,883	$118,003	$9,549,935
266	$32,828	$85,175	$118,003	$9,464,760
267	$32,535	$85,467	$118,003	$9,379,293
268	$32,241	$85,761	$118,003	$9,293,532
269	$31,947	$86,056	$118,003	$9,207,476
270	$31,651	$86,352	$118,003	$9,121,124
271	$31,354	$86,649	$118,003	$9,034,475
272	$31,056	$86,947	$118,003	$8,947,529
273	$30,757	$87,245	$118,003	$8,860,283
274	$30,457	$87,545	$118,003	$8,772,738
275	$30,156	$87,846	$118,003	$8,684,892
276	$29,854	$88,148	$118,003	$8,596,744

第23年供款共

$1,416,030

第23年利息

$377,956

第23年共還本金

$1,038,074

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$29,551	$88,451	$118,003	$8,508,292
278	$29,247	$88,755	$118,003	$8,419,537
279	$28,942	$89,060	$118,003	$8,330,477
280	$28,636	$89,367	$118,003	$8,241,110
281	$28,329	$89,674	$118,003	$8,151,437
282	$28,021	$89,982	$118,003	$8,061,455
283	$27,711	$90,291	$118,003	$7,971,163
284	$27,401	$90,602	$118,003	$7,880,562
285	$27,089	$90,913	$118,003	$7,789,649
286	$26,777	$91,226	$118,003	$7,698,423
287	$26,463	$91,539	$118,003	$7,606,884
288	$26,149	$91,854	$118,003	$7,515,030

第24年供款共

$1,416,030

第24年利息

$334,317

第24年共還本金

$1,081,714

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$25,833	$92,170	$118,003	$7,422,860
290	$25,516	$92,486	$118,003	$7,330,374
291	$25,198	$92,804	$118,003	$7,237,570
292	$24,879	$93,123	$118,003	$7,144,446
293	$24,559	$93,443	$118,003	$7,051,003
294	$24,238	$93,765	$118,003	$6,957,238
295	$23,916	$94,087	$118,003	$6,863,151
296	$23,592	$94,410	$118,003	$6,768,741
297	$23,268	$94,735	$118,003	$6,674,006
298	$22,942	$95,061	$118,003	$6,578,945
299	$22,615	$95,387	$118,003	$6,483,558
300	$22,287	$95,715	$118,003	$6,387,842

第25年供款共

$1,416,030

第25年利息

$288,843

第25年共還本金

$1,127,188

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$21,958	$96,044	$118,003	$6,291,798
302	$21,628	$96,374	$118,003	$6,195,424
303	$21,297	$96,706	$118,003	$6,098,718
304	$20,964	$97,038	$118,003	$6,001,680
305	$20,631	$97,372	$118,003	$5,904,308
306	$20,296	$97,706	$118,003	$5,806,601
307	$19,960	$98,042	$118,003	$5,708,559
308	$19,623	$98,379	$118,003	$5,610,180
309	$19,285	$98,718	$118,003	$5,511,462
310	$18,946	$99,057	$118,003	$5,412,405
311	$18,605	$99,397	$118,003	$5,313,008
312	$18,263	$99,739	$118,003	$5,213,269

第26年供款共

$1,416,030

第26年利息

$241,457

第26年共還本金

$1,174,573

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$17,921	$100,082	$118,003	$5,113,187
314	$17,577	$100,426	$118,003	$5,012,761
315	$17,231	$100,771	$118,003	$4,911,990
316	$16,885	$101,118	$118,003	$4,810,872
317	$16,537	$101,465	$118,003	$4,709,407
318	$16,189	$101,814	$118,003	$4,607,593
319	$15,839	$102,164	$118,003	$4,505,429
320	$15,487	$102,515	$118,003	$4,402,914
321	$15,135	$102,867	$118,003	$4,300,047
322	$14,781	$103,221	$118,003	$4,196,826
323	$14,427	$103,576	$118,003	$4,093,250
324	$14,071	$103,932	$118,003	$3,989,318

第27年供款共

$1,416,030

第27年利息

$192,079

第27年共還本金

$1,223,951

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$13,713	$104,289	$118,003	$3,885,029
326	$13,355	$104,648	$118,003	$3,780,381
327	$12,995	$105,007	$118,003	$3,675,373
328	$12,634	$105,368	$118,003	$3,570,005
329	$12,272	$105,731	$118,003	$3,464,274
330	$11,908	$106,094	$118,003	$3,358,180
331	$11,544	$106,459	$118,003	$3,251,721
332	$11,178	$106,825	$118,003	$3,144,897
333	$10,811	$107,192	$118,003	$3,037,705
334	$10,442	$107,560	$118,003	$2,930,144
335	$10,072	$107,930	$118,003	$2,822,214
336	$9,701	$108,301	$118,003	$2,713,913

第28年供款共

$1,416,030

第28年利息

$140,626

第28年共還本金

$1,275,405

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$9,329	$108,673	$118,003	$2,605,240
338	$8,956	$109,047	$118,003	$2,496,193
339	$8,581	$109,422	$118,003	$2,386,771
340	$8,205	$109,798	$118,003	$2,276,973
341	$7,827	$110,175	$118,003	$2,166,797
342	$7,448	$110,554	$118,003	$2,056,243
343	$7,068	$110,934	$118,003	$1,945,309
344	$6,687	$111,316	$118,003	$1,833,994
345	$6,304	$111,698	$118,003	$1,722,295
346	$5,920	$112,082	$118,003	$1,610,213
347	$5,535	$112,467	$118,003	$1,497,746
348	$5,149	$112,854	$118,003	$1,384,892

第29年供款共

$1,416,030

第29年利息

$87,009

第29年共還本金

$1,329,021

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$4,761	$113,242	$118,003	$1,271,650
350	$4,371	$113,631	$118,003	$1,158,019
351	$3,981	$114,022	$118,003	$1,043,997
352	$3,589	$114,414	$118,003	$929,583
353	$3,195	$114,807	$118,003	$814,776
354	$2,801	$115,202	$118,003	$699,574
355	$2,405	$115,598	$118,003	$583,977
356	$2,007	$115,995	$118,003	$467,981
357	$1,609	$116,394	$118,003	$351,588
358	$1,209	$116,794	$118,003	$234,794
359	$807	$117,195	$118,003	$117,598
360	$404	$117,598	$118,003	$0

第30年供款共

$1,416,030

第30年利息

$31,138

第30年共還本金

$1,384,892

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$60,853,357

免責聲明

筍盤推介

按揭保險費
info