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$92,969,293

每月供款
$180,290

首期

$24,800,000

總貸款額

$37,200,000

總利息

$27,704,293

印花稅

$2,635,000

其他

$630,000

置業成本總預算

HK$28,065,000

按月供比率計算

$360,579

置業成本總預算

HK$28,065,000

首期

$24,800,000
印花稅

$2,635,000
- AVD
  
  $2,635,000
律師費

$ 10,000
代理佣金

$620,000
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$360,579

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

360

西貢早禾居花園洋房

thumb_up

山海景獨立洋房

實

2,299 呎

@27,403

建

2,865 呎

@21,990

real_estate_agent 罕有放盤

售$6,300 萬

實

2,299 呎

@27,403

建

2,865 呎

@21,990

售$6,300 萬

real_estate_agent 罕有放盤

清水灣夏威夷花園

thumb_up

Sea View Garden House

實

2,090 呎

@30,144

建

2,505 呎

@25,150

local_fire_department 至HIT hotel_class 樓王

售$6,300 萬

實

2,090 呎

@30,144

建

2,505 呎

@25,150

售$6,300 萬

local_fire_department 至HIT hotel_class 樓王

KOL實拍 VR實景

西貢清水灣洋房

thumb_up

海景洋房

實

2,127 呎

@29,149

建

2,978 呎

@20,819

local_fire_department 至HIT

售$6,200 萬

實

2,127 呎

@29,149

建

2,978 呎

@20,819

售$6,200 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$222,640	$171,081	$140,197	$119,650
1.500	$230,916	$179,507	$148,776	$128,385
2.000	$239,385	$188,189	$157,674	$137,498
2.500	$248,046	$197,124	$166,885	$146,985
3.000	$256,896	$206,310	$176,407	$156,837
3.500	$265,936	$215,745	$186,232	$167,045
4.000	$275,164	$225,425	$196,355	$177,598
4.125	$277,500	$227,882	$198,932	$180,290
4.500	$284,578	$235,346	$206,770	$188,487
5.000	$294,175	$245,504	$217,467	$199,698
5.500	$303,955	$255,894	$228,441	$211,218
6.000	$313,915	$266,512	$239,680	$223,033

每月供款$180,290

年期

30年

貸款金額

$37,200,000

總利息

$27,704,293

總貸款連利息

$64,904,293

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$127,875	$52,415	$180,290	$37,147,585
2	$127,695	$52,595	$180,290	$37,094,990
3	$127,514	$52,776	$180,290	$37,042,215
4	$127,333	$52,957	$180,290	$36,989,258
5	$127,151	$53,139	$180,290	$36,936,119
6	$126,968	$53,322	$180,290	$36,882,797
7	$126,785	$53,505	$180,290	$36,829,292
8	$126,601	$53,689	$180,290	$36,775,603
9	$126,416	$53,874	$180,290	$36,721,729
10	$126,231	$54,059	$180,290	$36,667,670
11	$126,045	$54,245	$180,290	$36,613,426
12	$125,859	$54,431	$180,290	$36,558,995

第1年供款共

$2,163,476

第1年利息

$1,522,471

第1年共還本金

$641,005

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$125,672	$54,618	$180,290	$36,504,377
14	$125,484	$54,806	$180,290	$36,449,571
15	$125,295	$54,994	$180,290	$36,394,576
16	$125,106	$55,183	$180,290	$36,339,393
17	$124,917	$55,373	$180,290	$36,284,020
18	$124,726	$55,563	$180,290	$36,228,457
19	$124,535	$55,754	$180,290	$36,172,702
20	$124,344	$55,946	$180,290	$36,116,756
21	$124,151	$56,138	$180,290	$36,060,618
22	$123,958	$56,331	$180,290	$36,004,286
23	$123,765	$56,525	$180,290	$35,947,762
24	$123,570	$56,719	$180,290	$35,891,042

第2年供款共

$2,163,476

第2年利息

$1,495,524

第2年共還本金

$667,952

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$123,375	$56,914	$180,290	$35,834,128
26	$123,180	$57,110	$180,290	$35,777,018
27	$122,983	$57,306	$180,290	$35,719,712
28	$122,787	$57,503	$180,290	$35,662,209
29	$122,589	$57,701	$180,290	$35,604,508
30	$122,390	$57,899	$180,290	$35,546,609
31	$122,191	$58,098	$180,290	$35,488,510
32	$121,992	$58,298	$180,290	$35,430,212
33	$121,791	$58,498	$180,290	$35,371,714
34	$121,590	$58,699	$180,290	$35,313,015
35	$121,388	$58,901	$180,290	$35,254,113
36	$121,186	$59,104	$180,290	$35,195,010

第3年供款共

$2,163,476

第3年利息

$1,467,444

第3年共還本金

$696,032

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$120,983	$59,307	$180,290	$35,135,703
38	$120,779	$59,511	$180,290	$35,076,192
39	$120,574	$59,715	$180,290	$35,016,477
40	$120,369	$59,921	$180,290	$34,956,556
41	$120,163	$60,127	$180,290	$34,896,430
42	$119,956	$60,333	$180,290	$34,836,097
43	$119,749	$60,541	$180,290	$34,775,556
44	$119,541	$60,749	$180,290	$34,714,807
45	$119,332	$60,958	$180,290	$34,653,850
46	$119,123	$61,167	$180,290	$34,592,683
47	$118,912	$61,377	$180,290	$34,531,305
48	$118,701	$61,588	$180,290	$34,469,717

第4年供款共

$2,163,476

第4年利息

$1,438,184

第4年共還本金

$725,293

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$118,490	$61,800	$180,290	$34,407,917
50	$118,277	$62,012	$180,290	$34,345,904
51	$118,064	$62,226	$180,290	$34,283,679
52	$117,850	$62,440	$180,290	$34,221,239
53	$117,636	$62,654	$180,290	$34,158,585
54	$117,420	$62,870	$180,290	$34,095,715
55	$117,204	$63,086	$180,290	$34,032,630
56	$116,987	$63,303	$180,290	$33,969,327
57	$116,770	$63,520	$180,290	$33,905,807
58	$116,551	$63,738	$180,290	$33,842,069
59	$116,332	$63,958	$180,290	$33,778,111
60	$116,112	$64,177	$180,290	$33,713,934

第5年供款共

$2,163,476

第5年利息

$1,407,693

第5年共還本金

$755,783

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$115,892	$64,398	$180,290	$33,649,535
62	$115,670	$64,619	$180,290	$33,584,916
63	$115,448	$64,842	$180,290	$33,520,075
64	$115,225	$65,064	$180,290	$33,455,010
65	$115,002	$65,288	$180,290	$33,389,722
66	$114,777	$65,513	$180,290	$33,324,209
67	$114,552	$65,738	$180,290	$33,258,472
68	$114,326	$65,964	$180,290	$33,192,508
69	$114,099	$66,190	$180,290	$33,126,318
70	$113,872	$66,418	$180,290	$33,059,900
71	$113,643	$66,646	$180,290	$32,993,253
72	$113,414	$66,875	$180,290	$32,926,378

第6年供款共

$2,163,476

第6年利息

$1,375,921

第6年共還本金

$787,556

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$113,184	$67,105	$180,290	$32,859,273
74	$112,954	$67,336	$180,290	$32,791,937
75	$112,722	$67,567	$180,290	$32,724,369
76	$112,490	$67,800	$180,290	$32,656,570
77	$112,257	$68,033	$180,290	$32,588,537
78	$112,023	$68,267	$180,290	$32,520,270
79	$111,788	$68,501	$180,290	$32,451,769
80	$111,553	$68,737	$180,290	$32,383,032
81	$111,317	$68,973	$180,290	$32,314,059
82	$111,080	$69,210	$180,290	$32,244,849
83	$110,842	$69,448	$180,290	$32,175,401
84	$110,603	$69,687	$180,290	$32,105,714

第7年供款共

$2,163,476

第7年利息

$1,342,813

第7年共還本金

$820,664

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$110,363	$69,926	$180,290	$32,035,788
86	$110,123	$70,167	$180,290	$31,965,621
87	$109,882	$70,408	$180,290	$31,895,213
88	$109,640	$70,650	$180,290	$31,824,563
89	$109,397	$70,893	$180,290	$31,753,671
90	$109,153	$71,136	$180,290	$31,682,534
91	$108,909	$71,381	$180,290	$31,611,153
92	$108,663	$71,626	$180,290	$31,539,527
93	$108,417	$71,873	$180,290	$31,467,654
94	$108,170	$72,120	$180,290	$31,395,535
95	$107,922	$72,368	$180,290	$31,323,167
96	$107,673	$72,616	$180,290	$31,250,551

第8年供款共

$2,163,476

第8年利息

$1,308,313

第8年共還本金

$855,163

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$107,424	$72,866	$180,290	$31,177,685
98	$107,173	$73,116	$180,290	$31,104,568
99	$106,922	$73,368	$180,290	$31,031,201
100	$106,670	$73,620	$180,290	$30,957,581
101	$106,417	$73,873	$180,290	$30,883,708
102	$106,163	$74,127	$180,290	$30,809,581
103	$105,908	$74,382	$180,290	$30,735,199
104	$105,652	$74,637	$180,290	$30,660,562
105	$105,396	$74,894	$180,290	$30,585,668
106	$105,138	$75,151	$180,290	$30,510,516
107	$104,880	$75,410	$180,290	$30,435,106
108	$104,621	$75,669	$180,290	$30,359,437

第9年供款共

$2,163,476

第9年利息

$1,272,363

第9年共還本金

$891,114

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$104,361	$75,929	$180,290	$30,283,508
110	$104,100	$76,190	$180,290	$30,207,318
111	$103,838	$76,452	$180,290	$30,130,866
112	$103,575	$76,715	$180,290	$30,054,151
113	$103,311	$76,979	$180,290	$29,977,173
114	$103,047	$77,243	$180,290	$29,899,929
115	$102,781	$77,509	$180,290	$29,822,421
116	$102,515	$77,775	$180,290	$29,744,646
117	$102,247	$78,042	$180,290	$29,666,603
118	$101,979	$78,311	$180,290	$29,588,292
119	$101,710	$78,580	$180,290	$29,509,712
120	$101,440	$78,850	$180,290	$29,430,862

第10年供款共

$2,163,476

第10年利息

$1,234,901

第10年共還本金

$928,575

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$101,169	$79,121	$180,290	$29,351,741
122	$100,897	$79,393	$180,290	$29,272,348
123	$100,624	$79,666	$180,290	$29,192,682
124	$100,350	$79,940	$180,290	$29,112,742
125	$100,075	$80,215	$180,290	$29,032,528
126	$99,799	$80,490	$180,290	$28,952,037
127	$99,523	$80,767	$180,290	$28,871,270
128	$99,245	$81,045	$180,290	$28,790,225
129	$98,966	$81,323	$180,290	$28,708,902
130	$98,687	$81,603	$180,290	$28,627,299
131	$98,406	$81,883	$180,290	$28,545,416
132	$98,125	$82,165	$180,290	$28,463,251

第11年供款共

$2,163,476

第11年利息

$1,195,865

第11年共還本金

$967,611

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$97,842	$82,447	$180,290	$28,380,804
134	$97,559	$82,731	$180,290	$28,298,073
135	$97,275	$83,015	$180,290	$28,215,058
136	$96,989	$83,300	$180,290	$28,131,758
137	$96,703	$83,587	$180,290	$28,048,171
138	$96,416	$83,874	$180,290	$27,964,297
139	$96,127	$84,162	$180,290	$27,880,134
140	$95,838	$84,452	$180,290	$27,795,683
141	$95,548	$84,742	$180,290	$27,710,941
142	$95,256	$85,033	$180,290	$27,625,907
143	$94,964	$85,326	$180,290	$27,540,582
144	$94,671	$85,619	$180,290	$27,454,963

第12年供款共

$2,163,476

第12年利息

$1,155,188

第12年共還本金

$1,008,289

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$94,376	$85,913	$180,290	$27,369,049
146	$94,081	$86,209	$180,290	$27,282,841
147	$93,785	$86,505	$180,290	$27,196,336
148	$93,487	$86,802	$180,290	$27,109,534
149	$93,189	$87,101	$180,290	$27,022,433
150	$92,890	$87,400	$180,290	$26,935,033
151	$92,589	$87,701	$180,290	$26,847,332
152	$92,288	$88,002	$180,290	$26,759,330
153	$91,985	$88,305	$180,290	$26,671,026
154	$91,682	$88,608	$180,290	$26,582,418
155	$91,377	$88,913	$180,290	$26,493,505
156	$91,071	$89,218	$180,290	$26,404,287

第13年供款共

$2,163,476

第13年利息

$1,112,801

第13年共還本金

$1,050,676

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$90,765	$89,525	$180,290	$26,314,762
158	$90,457	$89,833	$180,290	$26,224,929
159	$90,148	$90,142	$180,290	$26,134,788
160	$89,838	$90,451	$180,290	$26,044,336
161	$89,527	$90,762	$180,290	$25,953,574
162	$89,215	$91,074	$180,290	$25,862,500
163	$88,902	$91,387	$180,290	$25,771,112
164	$88,588	$91,702	$180,290	$25,679,411
165	$88,273	$92,017	$180,290	$25,587,394
166	$87,957	$92,333	$180,290	$25,495,061
167	$87,639	$92,650	$180,290	$25,402,411
168	$87,321	$92,969	$180,290	$25,309,442

第14年供款共

$2,163,476

第14年利息

$1,068,631

第14年共還本金

$1,094,845

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$87,001	$93,288	$180,290	$25,216,153
170	$86,681	$93,609	$180,290	$25,122,544
171	$86,359	$93,931	$180,290	$25,028,613
172	$86,036	$94,254	$180,290	$24,934,359
173	$85,712	$94,578	$180,290	$24,839,781
174	$85,387	$94,903	$180,290	$24,744,878
175	$85,061	$95,229	$180,290	$24,649,649
176	$84,733	$95,557	$180,290	$24,554,093
177	$84,405	$95,885	$180,290	$24,458,208
178	$84,075	$96,215	$180,290	$24,361,993
179	$83,744	$96,545	$180,290	$24,265,448
180	$83,412	$96,877	$180,290	$24,168,570

第15年供款共

$2,163,476

第15年利息

$1,022,605

第15年共還本金

$1,140,871

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$83,079	$97,210	$180,290	$24,071,360
182	$82,745	$97,544	$180,290	$23,973,816
183	$82,410	$97,880	$180,290	$23,875,936
184	$82,074	$98,216	$180,290	$23,777,720
185	$81,736	$98,554	$180,290	$23,679,166
186	$81,397	$98,893	$180,290	$23,580,274
187	$81,057	$99,233	$180,290	$23,481,041
188	$80,716	$99,574	$180,290	$23,381,467
189	$80,374	$99,916	$180,290	$23,281,552
190	$80,030	$100,259	$180,290	$23,181,292
191	$79,686	$100,604	$180,290	$23,080,688
192	$79,340	$100,950	$180,290	$22,979,738

第16年供款共

$2,163,476

第16年利息

$974,644

第16年共還本金

$1,188,832

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$78,993	$101,297	$180,290	$22,878,442
194	$78,645	$101,645	$180,290	$22,776,796
195	$78,295	$101,994	$180,290	$22,674,802
196	$77,945	$102,345	$180,290	$22,572,457
197	$77,593	$102,697	$180,290	$22,469,760
198	$77,240	$103,050	$180,290	$22,366,710
199	$76,886	$103,404	$180,290	$22,263,306
200	$76,530	$103,760	$180,290	$22,159,546
201	$76,173	$104,116	$180,290	$22,055,430
202	$75,816	$104,474	$180,290	$21,950,956
203	$75,456	$104,833	$180,290	$21,846,123
204	$75,096	$105,194	$180,290	$21,740,929

第17年供款共

$2,163,476

第17年利息

$924,667

第17年共還本金

$1,238,809

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$74,734	$105,555	$180,290	$21,635,374
206	$74,372	$105,918	$180,290	$21,529,456
207	$74,008	$106,282	$180,290	$21,423,174
208	$73,642	$106,648	$180,290	$21,316,526
209	$73,276	$107,014	$180,290	$21,209,512
210	$72,908	$107,382	$180,290	$21,102,130
211	$72,539	$107,751	$180,290	$20,994,379
212	$72,168	$108,122	$180,290	$20,886,257
213	$71,797	$108,493	$180,290	$20,777,764
214	$71,424	$108,866	$180,290	$20,668,898
215	$71,049	$109,240	$180,290	$20,559,657
216	$70,674	$109,616	$180,290	$20,450,042

第18年供款共

$2,163,476

第18年利息

$872,589

第18年共還本金

$1,290,887

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$70,297	$109,993	$180,290	$20,340,049
218	$69,919	$110,371	$180,290	$20,229,678
219	$69,540	$110,750	$180,290	$20,118,928
220	$69,159	$111,131	$180,290	$20,007,797
221	$68,777	$111,513	$180,290	$19,896,284
222	$68,393	$111,896	$180,290	$19,784,388
223	$68,009	$112,281	$180,290	$19,672,107
224	$67,623	$112,667	$180,290	$19,559,440
225	$67,236	$113,054	$180,290	$19,446,386
226	$66,847	$113,443	$180,290	$19,332,943
227	$66,457	$113,833	$180,290	$19,219,111
228	$66,066	$114,224	$180,290	$19,104,887

第19年供款共

$2,163,476

第19年利息

$818,321

第19年共還本金

$1,345,155

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$65,673	$114,617	$180,290	$18,990,270
230	$65,279	$115,011	$180,290	$18,875,259
231	$64,884	$115,406	$180,290	$18,759,853
232	$64,487	$115,803	$180,290	$18,644,051
233	$64,089	$116,201	$180,290	$18,527,850
234	$63,689	$116,600	$180,290	$18,411,250
235	$63,289	$117,001	$180,290	$18,294,249
236	$62,886	$117,403	$180,290	$18,176,845
237	$62,483	$117,807	$180,290	$18,059,039
238	$62,078	$118,212	$180,290	$17,940,827
239	$61,672	$118,618	$180,290	$17,822,209
240	$61,264	$119,026	$180,290	$17,703,183

第20年供款共

$2,163,476

第20年利息

$761,773

第20年共還本金

$1,401,704

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$60,855	$119,435	$180,290	$17,583,748
242	$60,444	$119,846	$180,290	$17,463,902
243	$60,032	$120,258	$180,290	$17,343,645
244	$59,619	$120,671	$180,290	$17,222,974
245	$59,204	$121,086	$180,290	$17,101,888
246	$58,788	$121,502	$180,290	$16,980,386
247	$58,370	$121,920	$180,290	$16,858,467
248	$57,951	$122,339	$180,290	$16,736,128
249	$57,530	$122,759	$180,290	$16,613,369
250	$57,108	$123,181	$180,290	$16,490,187
251	$56,685	$123,605	$180,290	$16,366,583
252	$56,260	$124,030	$180,290	$16,242,553

第21年供款共

$2,163,476

第21年利息

$702,847

第21年共還本金

$1,460,630

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$55,834	$124,456	$180,290	$16,118,097
254	$55,406	$124,884	$180,290	$15,993,213
255	$54,977	$125,313	$180,290	$15,867,900
256	$54,546	$125,744	$180,290	$15,742,157
257	$54,114	$126,176	$180,290	$15,615,981
258	$53,680	$126,610	$180,290	$15,489,371
259	$53,245	$127,045	$180,290	$15,362,326
260	$52,808	$127,482	$180,290	$15,234,844
261	$52,370	$127,920	$180,290	$15,106,924
262	$51,930	$128,360	$180,290	$14,978,565
263	$51,489	$128,801	$180,290	$14,849,764
264	$51,046	$129,244	$180,290	$14,720,520

第22年供款共

$2,163,476

第22年利息

$641,443

第22年共還本金

$1,522,033

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$50,602	$129,688	$180,290	$14,590,832
266	$50,156	$130,134	$180,290	$14,460,698
267	$49,709	$130,581	$180,290	$14,330,117
268	$49,260	$131,030	$180,290	$14,199,087
269	$48,809	$131,480	$180,290	$14,067,607
270	$48,357	$131,932	$180,290	$13,935,675
271	$47,904	$132,386	$180,290	$13,803,289
272	$47,449	$132,841	$180,290	$13,670,448
273	$46,992	$133,298	$180,290	$13,537,150
274	$46,534	$133,756	$180,290	$13,403,395
275	$46,074	$134,216	$180,290	$13,269,179
276	$45,613	$134,677	$180,290	$13,134,502

第23年供款共

$2,163,476

第23年利息

$577,459

第23年共還本金

$1,586,018

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$45,150	$135,140	$180,290	$12,999,362
278	$44,685	$135,604	$180,290	$12,863,758
279	$44,219	$136,071	$180,290	$12,727,688
280	$43,751	$136,538	$180,290	$12,591,149
281	$43,282	$137,008	$180,290	$12,454,142
282	$42,811	$137,479	$180,290	$12,316,663
283	$42,339	$137,951	$180,290	$12,178,712
284	$41,864	$138,425	$180,290	$12,040,287
285	$41,388	$138,901	$180,290	$11,901,385
286	$40,911	$139,379	$180,290	$11,762,007
287	$40,432	$139,858	$180,290	$11,622,149
288	$39,951	$140,339	$180,290	$11,481,810

第24年供款共

$2,163,476

第24年利息

$510,784

第24年共還本金

$1,652,692

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$39,469	$140,821	$180,290	$11,340,989
290	$38,985	$141,305	$180,290	$11,199,684
291	$38,499	$141,791	$180,290	$11,057,893
292	$38,012	$142,278	$180,290	$10,915,615
293	$37,522	$142,767	$180,290	$10,772,848
294	$37,032	$143,258	$180,290	$10,629,590
295	$36,539	$143,750	$180,290	$10,485,839
296	$36,045	$144,245	$180,290	$10,341,595
297	$35,549	$144,740	$180,290	$10,196,854
298	$35,052	$145,238	$180,290	$10,051,616
299	$34,552	$145,737	$180,290	$9,905,879
300	$34,051	$146,238	$180,290	$9,759,641

第25年供款共

$2,163,476

第25年利息

$441,307

第25年共還本金

$1,722,169

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$33,549	$146,741	$180,290	$9,612,900
302	$33,044	$147,245	$180,290	$9,465,655
303	$32,538	$147,752	$180,290	$9,317,903
304	$32,030	$148,259	$180,290	$9,169,644
305	$31,521	$148,769	$180,290	$9,020,875
306	$31,009	$149,280	$180,290	$8,871,594
307	$30,496	$149,794	$180,290	$8,721,801
308	$29,981	$150,309	$180,290	$8,571,492
309	$29,465	$150,825	$180,290	$8,420,667
310	$28,946	$151,344	$180,290	$8,269,323
311	$28,426	$151,864	$180,290	$8,117,459
312	$27,904	$152,386	$180,290	$7,965,073

第26年供款共

$2,163,476

第26年利息

$368,909

第26年共還本金

$1,794,568

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$27,380	$152,910	$180,290	$7,812,164
314	$26,854	$153,435	$180,290	$7,658,728
315	$26,327	$153,963	$180,290	$7,504,765
316	$25,798	$154,492	$180,290	$7,350,273
317	$25,267	$155,023	$180,290	$7,195,250
318	$24,734	$155,556	$180,290	$7,039,694
319	$24,199	$156,091	$180,290	$6,883,603
320	$23,662	$156,627	$180,290	$6,726,976
321	$23,124	$157,166	$180,290	$6,569,810
322	$22,584	$157,706	$180,290	$6,412,104
323	$22,042	$158,248	$180,290	$6,253,856
324	$21,498	$158,792	$180,290	$6,095,064

第27年供款共

$2,163,476

第27年利息

$293,467

第27年共還本金

$1,870,009

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$20,952	$159,338	$180,290	$5,935,726
326	$20,404	$159,886	$180,290	$5,775,841
327	$19,854	$160,435	$180,290	$5,615,405
328	$19,303	$160,987	$180,290	$5,454,419
329	$18,750	$161,540	$180,290	$5,292,878
330	$18,194	$162,095	$180,290	$5,130,783
331	$17,637	$162,653	$180,290	$4,968,130
332	$17,078	$163,212	$180,290	$4,804,919
333	$16,517	$163,773	$180,290	$4,641,146
334	$15,954	$164,336	$180,290	$4,476,810
335	$15,389	$164,901	$180,290	$4,311,909
336	$14,822	$165,468	$180,290	$4,146,442

第28年供款共

$2,163,476

第28年利息

$214,854

第28年共還本金

$1,948,622

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$14,253	$166,036	$180,290	$3,980,406
338	$13,683	$166,607	$180,290	$3,813,799
339	$13,110	$167,180	$180,290	$3,646,619
340	$12,535	$167,754	$180,290	$3,478,864
341	$11,959	$168,331	$180,290	$3,310,533
342	$11,380	$168,910	$180,290	$3,141,624
343	$10,799	$169,490	$180,290	$2,972,133
344	$10,217	$170,073	$180,290	$2,802,060
345	$9,632	$170,658	$180,290	$2,631,403
346	$9,045	$171,244	$180,290	$2,460,158
347	$8,457	$171,833	$180,290	$2,288,325
348	$7,866	$172,424	$180,290	$2,115,902

第29年供款共

$2,163,476

第29年利息

$132,936

第29年共還本金

$2,030,540

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$7,273	$173,016	$180,290	$1,942,886
350	$6,679	$173,611	$180,290	$1,769,274
351	$6,082	$174,208	$180,290	$1,595,067
352	$5,483	$174,807	$180,290	$1,420,260
353	$4,882	$175,408	$180,290	$1,244,852
354	$4,279	$176,011	$180,290	$1,068,842
355	$3,674	$176,616	$180,290	$892,226
356	$3,067	$177,223	$180,290	$715,004
357	$2,458	$177,832	$180,290	$537,172
358	$1,847	$178,443	$180,290	$358,729
359	$1,233	$179,057	$180,290	$179,672
360	$618	$179,672	$180,290	$0

第30年供款共

$2,163,476

第30年利息

$47,575

第30年共還本金

$2,115,902

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$92,969,293

免責聲明

筍盤推介

西貢 早禾居 花園洋房

清水灣 夏威夷花園

西貢 清水灣 洋房

按揭保險費
info

西貢早禾居花園洋房

清水灣夏威夷花園

西貢清水灣洋房