樓價

HK$

按揭成數

HK$

年期

年

利率

印花稅

香港永久性居民

有其他住宅物業

以公司名義購買

計算額外印花稅 (賣家支付)

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$230,314,754

每月供款
$381,903

首期

$84,000,000

總貸款額

$84,000,000

總利息

$53,484,754

印花稅

$7,140,000

其他

$1,690,000

置業成本總預算

HK$92,830,000

最低每月入息要求

按月供比率計算

$763,804

按壓力測試計算

$803,711

置業成本總預算

HK$92,830,000

首期

$84,000,000
印花稅

$7,140,000
- AVD
  
  $7,140,000
- SSD(由賣方支付)
  
  $0
- BSD
  
  $0
律師費

$ 10,000
代理佣金

$1,680,000
按揭保險費

不適用

壓力測試 (假設利率上升2.0%)

假設利率

5.6%

假設每月供款

$482,226

最低每月入息要求

按月供比率計算

$763,804

按壓力測試計算

$803,711

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

西貢清水灣獨立大屋,有海景,大花園,私家泳池

thumb_up

銀線灣靚屋靚景靚裝修,

實

2,405 呎

@69,854

建

3,005 呎

@55,907

real_estate_agent 罕有放盤

售$16,800 萬

實

2,405 呎

@69,854

建

3,005 呎

@55,907

售$16,800 萬

real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$502,735	$386,311	$316,573	$270,177
1.500	$521,424	$405,338	$335,947	$289,901
2.000	$540,547	$424,942	$356,038	$310,480
2.500	$560,103	$445,118	$376,838	$331,902
3.000	$580,089	$465,862	$398,338	$354,147
3.500	$600,501	$487,166	$420,524	$377,198
3.600	$604,635	$491,494	$425,042	$381,902
4.000	$621,338	$509,023	$443,383	$401,029
4.500	$642,594	$531,425	$466,899	$425,616
5.000	$664,267	$554,363	$491,056	$450,930
5.500	$686,350	$577,825	$515,833	$476,943
6.000	$708,840	$601,802	$541,213	$503,622

每月供款$381,903

年期

30年

貸款金額

$84,000,000

總利息

$53,484,754

總貸款連利息

$137,484,754

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$252,000	$129,902	$381,902	$83,870,098
2	$251,610	$130,292	$381,902	$83,739,806
3	$251,219	$130,683	$381,902	$83,609,123
4	$250,827	$131,075	$381,902	$83,478,049
5	$250,434	$131,468	$381,902	$83,346,581
6	$250,040	$131,862	$381,902	$83,214,718
7	$249,644	$132,258	$381,902	$83,082,460
8	$249,247	$132,655	$381,902	$82,949,806
9	$248,849	$133,053	$381,902	$82,816,753
10	$248,450	$133,452	$381,902	$82,683,301
11	$248,050	$133,852	$381,902	$82,549,449
12	$247,648	$134,254	$381,902	$82,415,195

第1年供款共

$4,582,825

第1年利息

$2,998,020

第1年共還本金

$1,584,805

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$247,246	$134,657	$381,902	$82,280,539
14	$246,842	$135,060	$381,902	$82,145,478
15	$246,436	$135,466	$381,902	$82,010,013
16	$246,030	$135,872	$381,902	$81,874,141
17	$245,622	$136,280	$381,902	$81,737,861
18	$245,214	$136,689	$381,902	$81,601,172
19	$244,804	$137,099	$381,902	$81,464,074
20	$244,392	$137,510	$381,902	$81,326,564
21	$243,980	$137,922	$381,902	$81,188,642
22	$243,566	$138,336	$381,902	$81,050,305
23	$243,151	$138,751	$381,902	$80,911,554
24	$242,735	$139,167	$381,902	$80,772,387

第2年供款共

$4,582,825

第2年利息

$2,940,017

第2年共還本金

$1,642,809

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$242,317	$139,585	$381,902	$80,632,802
26	$241,898	$140,004	$381,902	$80,492,798
27	$241,478	$140,424	$381,902	$80,352,374
28	$241,057	$140,845	$381,902	$80,211,529
29	$240,635	$141,268	$381,902	$80,070,262
30	$240,211	$141,691	$381,902	$79,928,571
31	$239,786	$142,116	$381,902	$79,786,454
32	$239,359	$142,543	$381,902	$79,643,912
33	$238,932	$142,970	$381,902	$79,500,941
34	$238,503	$143,399	$381,902	$79,357,542
35	$238,073	$143,829	$381,902	$79,213,712
36	$237,641	$144,261	$381,902	$79,069,452

第3年供款共

$4,582,825

第3年利息

$2,879,890

第3年共還本金

$1,702,935

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$237,208	$144,694	$381,902	$78,924,758
38	$236,774	$145,128	$381,902	$78,779,630
39	$236,339	$145,563	$381,902	$78,634,067
40	$235,902	$146,000	$381,902	$78,488,067
41	$235,464	$146,438	$381,902	$78,341,629
42	$235,025	$146,877	$381,902	$78,194,752
43	$234,584	$147,318	$381,902	$78,047,434
44	$234,142	$147,760	$381,902	$77,899,674
45	$233,699	$148,203	$381,902	$77,751,471
46	$233,254	$148,648	$381,902	$77,602,823
47	$232,808	$149,094	$381,902	$77,453,730
48	$232,361	$149,541	$381,902	$77,304,189

第4年供款共

$4,582,825

第4年利息

$2,817,562

第4年共還本金

$1,765,263

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$231,913	$149,990	$381,902	$77,154,199
50	$231,463	$150,439	$381,902	$77,003,760
51	$231,011	$150,891	$381,902	$76,852,869
52	$230,559	$151,343	$381,902	$76,701,526
53	$230,105	$151,798	$381,902	$76,549,728
54	$229,649	$152,253	$381,902	$76,397,475
55	$229,192	$152,710	$381,902	$76,244,765
56	$228,734	$153,168	$381,902	$76,091,598
57	$228,275	$153,627	$381,902	$75,937,970
58	$227,814	$154,088	$381,902	$75,783,882
59	$227,352	$154,550	$381,902	$75,629,332
60	$226,888	$155,014	$381,902	$75,474,318

第5年供款共

$4,582,825

第5年利息

$2,752,954

第5年共還本金

$1,829,871

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$226,423	$155,479	$381,902	$75,318,838
62	$225,957	$155,946	$381,902	$75,162,893
63	$225,489	$156,413	$381,902	$75,006,479
64	$225,019	$156,883	$381,902	$74,849,597
65	$224,549	$157,353	$381,902	$74,692,243
66	$224,077	$157,825	$381,902	$74,534,418
67	$223,603	$158,299	$381,902	$74,376,119
68	$223,128	$158,774	$381,902	$74,217,346
69	$222,652	$159,250	$381,902	$74,058,095
70	$222,174	$159,728	$381,902	$73,898,368
71	$221,695	$160,207	$381,902	$73,738,161
72	$221,214	$160,688	$381,902	$73,577,473

第6年供款共

$4,582,825

第6年利息

$2,685,981

第6年共還本金

$1,896,845

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$220,732	$161,170	$381,902	$73,416,303
74	$220,249	$161,653	$381,902	$73,254,650
75	$219,764	$162,138	$381,902	$73,092,512
76	$219,278	$162,625	$381,902	$72,929,888
77	$218,790	$163,112	$381,902	$72,766,775
78	$218,300	$163,602	$381,902	$72,603,173
79	$217,810	$164,093	$381,902	$72,439,081
80	$217,317	$164,585	$381,902	$72,274,496
81	$216,823	$165,079	$381,902	$72,109,417
82	$216,328	$165,574	$381,902	$71,943,843
83	$215,832	$166,071	$381,902	$71,777,773
84	$215,333	$166,569	$381,902	$71,611,204

第7年供款共

$4,582,825

第7年利息

$2,616,556

第7年共還本金

$1,966,269

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$214,834	$167,068	$381,902	$71,444,136
86	$214,332	$167,570	$381,902	$71,276,566
87	$213,830	$168,072	$381,902	$71,108,494
88	$213,325	$168,577	$381,902	$70,939,917
89	$212,820	$169,082	$381,902	$70,770,835
90	$212,313	$169,590	$381,902	$70,601,245
91	$211,804	$170,098	$381,902	$70,431,147
92	$211,293	$170,609	$381,902	$70,260,538
93	$210,782	$171,120	$381,902	$70,089,418
94	$210,268	$171,634	$381,902	$69,917,784
95	$209,753	$172,149	$381,902	$69,745,635
96	$209,237	$172,665	$381,902	$69,572,970

第8年供款共

$4,582,825

第8年利息

$2,544,591

第8年共還本金

$2,038,234

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$208,719	$173,183	$381,902	$69,399,787
98	$208,199	$173,703	$381,902	$69,226,084
99	$207,678	$174,224	$381,902	$69,051,860
100	$207,156	$174,747	$381,902	$68,877,113
101	$206,631	$175,271	$381,902	$68,701,843
102	$206,106	$175,797	$381,902	$68,526,046
103	$205,578	$176,324	$381,902	$68,349,722
104	$205,049	$176,853	$381,902	$68,172,869
105	$204,519	$177,383	$381,902	$67,995,486
106	$203,986	$177,916	$381,902	$67,817,570
107	$203,453	$178,449	$381,902	$67,639,121
108	$202,917	$178,985	$381,902	$67,460,136

第9年供款共

$4,582,825

第9年利息

$2,469,991

第9年共還本金

$2,112,834

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$202,380	$179,522	$381,902	$67,280,614
110	$201,842	$180,060	$381,902	$67,100,554
111	$201,302	$180,600	$381,902	$66,919,954
112	$200,760	$181,142	$381,902	$66,738,811
113	$200,216	$181,686	$381,902	$66,557,126
114	$199,671	$182,231	$381,902	$66,374,895
115	$199,125	$182,777	$381,902	$66,192,118
116	$198,576	$183,326	$381,902	$66,008,792
117	$198,026	$183,876	$381,902	$65,824,916
118	$197,475	$184,427	$381,902	$65,640,489
119	$196,921	$184,981	$381,902	$65,455,508
120	$196,367	$185,536	$381,902	$65,269,973

第10年供款共

$4,582,825

第10年利息

$2,392,662

第10年共還本金

$2,190,163

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$195,810	$186,092	$381,902	$65,083,880
122	$195,252	$186,650	$381,902	$64,897,230
123	$194,692	$187,210	$381,902	$64,710,020
124	$194,130	$187,772	$381,902	$64,522,248
125	$193,567	$188,335	$381,902	$64,333,912
126	$193,002	$188,900	$381,902	$64,145,012
127	$192,435	$189,467	$381,902	$63,955,545
128	$191,867	$190,035	$381,902	$63,765,509
129	$191,297	$190,606	$381,902	$63,574,904
130	$190,725	$191,177	$381,902	$63,383,726
131	$190,151	$191,751	$381,902	$63,191,975
132	$189,576	$192,326	$381,902	$62,999,649

第11年供款共

$4,582,825

第11年利息

$2,312,502

第11年共還本金

$2,270,323

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$188,999	$192,903	$381,902	$62,806,746
134	$188,420	$193,482	$381,902	$62,613,264
135	$187,840	$194,062	$381,902	$62,419,202
136	$187,258	$194,644	$381,902	$62,224,557
137	$186,674	$195,228	$381,902	$62,029,329
138	$186,088	$195,814	$381,902	$61,833,515
139	$185,501	$196,402	$381,902	$61,637,113
140	$184,911	$196,991	$381,902	$61,440,123
141	$184,320	$197,582	$381,902	$61,242,541
142	$183,728	$198,174	$381,902	$61,044,366
143	$183,133	$198,769	$381,902	$60,845,597
144	$182,537	$199,365	$381,902	$60,646,232

第12年供款共

$4,582,825

第12年利息

$2,229,408

第12年共還本金

$2,353,417

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$181,939	$199,963	$381,902	$60,446,269
146	$181,339	$200,563	$381,902	$60,245,705
147	$180,737	$201,165	$381,902	$60,044,541
148	$180,134	$201,768	$381,902	$59,842,772
149	$179,528	$202,374	$381,902	$59,640,398
150	$178,921	$202,981	$381,902	$59,437,417
151	$178,312	$203,590	$381,902	$59,233,828
152	$177,701	$204,201	$381,902	$59,029,627
153	$177,089	$204,813	$381,902	$58,824,814
154	$176,474	$205,428	$381,902	$58,619,386
155	$175,858	$206,044	$381,902	$58,413,342
156	$175,240	$206,662	$381,902	$58,206,680

第13年供款共

$4,582,825

第13年利息

$2,143,273

第13年共還本金

$2,439,552

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$174,620	$207,282	$381,902	$57,999,398
158	$173,998	$207,904	$381,902	$57,791,494
159	$173,374	$208,528	$381,902	$57,582,966
160	$172,749	$209,153	$381,902	$57,373,813
161	$172,121	$209,781	$381,902	$57,164,033
162	$171,492	$210,410	$381,902	$56,953,623
163	$170,861	$211,041	$381,902	$56,742,581
164	$170,228	$211,674	$381,902	$56,530,907
165	$169,593	$212,309	$381,902	$56,318,598
166	$168,956	$212,946	$381,902	$56,105,651
167	$168,317	$213,585	$381,902	$55,892,066
168	$167,676	$214,226	$381,902	$55,677,840

第14年供款共

$4,582,825

第14年利息

$2,053,985

第14年共還本金

$2,528,840

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$167,034	$214,869	$381,902	$55,462,972
170	$166,389	$215,513	$381,902	$55,247,459
171	$165,742	$216,160	$381,902	$55,031,299
172	$165,094	$216,808	$381,902	$54,814,491
173	$164,443	$217,459	$381,902	$54,597,032
174	$163,791	$218,111	$381,902	$54,378,921
175	$163,137	$218,765	$381,902	$54,160,156
176	$162,480	$219,422	$381,902	$53,940,734
177	$161,822	$220,080	$381,902	$53,720,654
178	$161,162	$220,740	$381,902	$53,499,914
179	$160,500	$221,402	$381,902	$53,278,512
180	$159,836	$222,067	$381,902	$53,056,445

第15年供款共

$4,582,825

第15年利息

$1,961,430

第15年共還本金

$2,621,395

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$159,169	$222,733	$381,902	$52,833,712
182	$158,501	$223,401	$381,902	$52,610,311
183	$157,831	$224,071	$381,902	$52,386,240
184	$157,159	$224,743	$381,902	$52,161,497
185	$156,484	$225,418	$381,902	$51,936,079
186	$155,808	$226,094	$381,902	$51,709,985
187	$155,130	$226,772	$381,902	$51,483,213
188	$154,450	$227,452	$381,902	$51,255,761
189	$153,767	$228,135	$381,902	$51,027,626
190	$153,083	$228,819	$381,902	$50,798,807
191	$152,396	$229,506	$381,902	$50,569,301
192	$151,708	$230,194	$381,902	$50,339,107

第16年供款共

$4,582,825

第16年利息

$1,865,487

第16年共還本金

$2,717,338

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$151,017	$230,885	$381,902	$50,108,222
194	$150,325	$231,577	$381,902	$49,876,645
195	$149,630	$232,272	$381,902	$49,644,373
196	$148,933	$232,969	$381,902	$49,411,404
197	$148,234	$233,668	$381,902	$49,177,736
198	$147,533	$234,369	$381,902	$48,943,367
199	$146,830	$235,072	$381,902	$48,708,295
200	$146,125	$235,777	$381,902	$48,472,518
201	$145,418	$236,485	$381,902	$48,236,033
202	$144,708	$237,194	$381,902	$47,998,839
203	$143,997	$237,906	$381,902	$47,760,934
204	$143,283	$238,619	$381,902	$47,522,314

第17年供款共

$4,582,825

第17年利息

$1,766,032

第17年共還本金

$2,816,793

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$142,567	$239,335	$381,902	$47,282,979
206	$141,849	$240,053	$381,902	$47,042,926
207	$141,129	$240,773	$381,902	$46,802,153
208	$140,406	$241,496	$381,902	$46,560,657
209	$139,682	$242,220	$381,902	$46,318,437
210	$138,955	$242,947	$381,902	$46,075,490
211	$138,226	$243,676	$381,902	$45,831,814
212	$137,495	$244,407	$381,902	$45,587,408
213	$136,762	$245,140	$381,902	$45,342,268
214	$136,027	$245,875	$381,902	$45,096,393
215	$135,289	$246,613	$381,902	$44,849,780
216	$134,549	$247,353	$381,902	$44,602,427

第18年供款共

$4,582,825

第18年利息

$1,662,938

第18年共還本金

$2,919,887

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$133,807	$248,095	$381,902	$44,354,332
218	$133,063	$248,839	$381,902	$44,105,493
219	$132,316	$249,586	$381,902	$43,855,907
220	$131,568	$250,334	$381,902	$43,605,573
221	$130,817	$251,085	$381,902	$43,354,488
222	$130,063	$251,839	$381,902	$43,102,649
223	$129,308	$252,594	$381,902	$42,850,055
224	$128,550	$253,352	$381,902	$42,596,703
225	$127,790	$254,112	$381,902	$42,342,591
226	$127,028	$254,874	$381,902	$42,087,717
227	$126,263	$255,639	$381,902	$41,832,078
228	$125,496	$256,406	$381,902	$41,575,672

第19年供款共

$4,582,825

第19年利息

$1,556,070

第19年共還本金

$3,026,755

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$124,727	$257,175	$381,902	$41,318,497
230	$123,955	$257,947	$381,902	$41,060,550
231	$123,182	$258,720	$381,902	$40,801,830
232	$122,405	$259,497	$381,902	$40,542,333
233	$121,627	$260,275	$381,902	$40,282,058
234	$120,846	$261,056	$381,902	$40,021,002
235	$120,063	$261,839	$381,902	$39,759,163
236	$119,277	$262,625	$381,902	$39,496,538
237	$118,490	$263,412	$381,902	$39,233,126
238	$117,699	$264,203	$381,902	$38,968,923
239	$116,907	$264,995	$381,902	$38,703,928
240	$116,112	$265,790	$381,902	$38,438,138

第20年供款共

$4,582,825

第20年利息

$1,445,291

第20年共還本金

$3,137,534

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$115,314	$266,588	$381,902	$38,171,550
242	$114,515	$267,387	$381,902	$37,904,162
243	$113,712	$268,190	$381,902	$37,635,973
244	$112,908	$268,994	$381,902	$37,366,979
245	$112,101	$269,801	$381,902	$37,097,178
246	$111,292	$270,611	$381,902	$36,826,567
247	$110,480	$271,422	$381,902	$36,555,145
248	$109,665	$272,237	$381,902	$36,282,908
249	$108,849	$273,053	$381,902	$36,009,855
250	$108,030	$273,873	$381,902	$35,735,982
251	$107,208	$274,694	$381,902	$35,461,288
252	$106,384	$275,518	$381,902	$35,185,770

第21年供款共

$4,582,825

第21年利息

$1,330,457

第21年共還本金

$3,252,368

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$105,557	$276,345	$381,902	$34,909,425
254	$104,728	$277,174	$381,902	$34,632,251
255	$103,897	$278,005	$381,902	$34,354,246
256	$103,063	$278,839	$381,902	$34,075,406
257	$102,226	$279,676	$381,902	$33,795,730
258	$101,387	$280,515	$381,902	$33,515,216
259	$100,546	$281,356	$381,902	$33,233,859
260	$99,702	$282,201	$381,902	$32,951,659
261	$98,855	$283,047	$381,902	$32,668,611
262	$98,006	$283,896	$381,902	$32,384,715
263	$97,154	$284,748	$381,902	$32,099,967
264	$96,300	$285,602	$381,902	$31,814,365

第22年供款共

$4,582,825

第22年利息

$1,211,421

第22年共還本金

$3,371,405

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$95,443	$286,459	$381,902	$31,527,906
266	$94,584	$287,318	$381,902	$31,240,588
267	$93,722	$288,180	$381,902	$30,952,407
268	$92,857	$289,045	$381,902	$30,663,363
269	$91,990	$289,912	$381,902	$30,373,450
270	$91,120	$290,782	$381,902	$30,082,669
271	$90,248	$291,654	$381,902	$29,791,015
272	$89,373	$292,529	$381,902	$29,498,486
273	$88,495	$293,407	$381,902	$29,205,079
274	$87,615	$294,287	$381,902	$28,910,792
275	$86,732	$295,170	$381,902	$28,615,622
276	$85,847	$296,055	$381,902	$28,319,567

第23年供款共

$4,582,825

第23年利息

$1,088,027

第23年共還本金

$3,494,798

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$84,959	$296,943	$381,902	$28,022,624
278	$84,068	$297,834	$381,902	$27,724,790
279	$83,174	$298,728	$381,902	$27,426,062
280	$82,278	$299,624	$381,902	$27,126,438
281	$81,379	$300,523	$381,902	$26,825,915
282	$80,478	$301,424	$381,902	$26,524,491
283	$79,573	$302,329	$381,902	$26,222,162
284	$78,666	$303,236	$381,902	$25,918,927
285	$77,757	$304,145	$381,902	$25,614,781
286	$76,844	$305,058	$381,902	$25,309,724
287	$75,929	$305,973	$381,902	$25,003,751
288	$75,011	$306,891	$381,902	$24,696,860

第24年供款共

$4,582,825

第24年利息

$960,118

第24年共還本金

$3,622,707

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$74,091	$307,812	$381,902	$24,389,048
290	$73,167	$308,735	$381,902	$24,080,313
291	$72,241	$309,661	$381,902	$23,770,652
292	$71,312	$310,590	$381,902	$23,460,062
293	$70,380	$311,522	$381,902	$23,148,540
294	$69,446	$312,456	$381,902	$22,836,084
295	$68,508	$313,394	$381,902	$22,522,690
296	$67,568	$314,334	$381,902	$22,208,356
297	$66,625	$315,277	$381,902	$21,893,079
298	$65,679	$316,223	$381,902	$21,576,856
299	$64,731	$317,172	$381,902	$21,259,684
300	$63,779	$318,123	$381,902	$20,941,561

第25年供款共

$4,582,825

第25年利息

$827,527

第25年共還本金

$3,755,298

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$62,825	$319,077	$381,902	$20,622,484
302	$61,867	$320,035	$381,902	$20,302,449
303	$60,907	$320,995	$381,902	$19,981,454
304	$59,944	$321,958	$381,902	$19,659,497
305	$58,978	$322,924	$381,902	$19,336,573
306	$58,010	$323,892	$381,902	$19,012,681
307	$57,038	$324,864	$381,902	$18,687,817
308	$56,063	$325,839	$381,902	$18,361,978
309	$55,086	$326,816	$381,902	$18,035,162
310	$54,105	$327,797	$381,902	$17,707,365
311	$53,122	$328,780	$381,902	$17,378,585
312	$52,136	$329,766	$381,902	$17,048,819

第26年供款共

$4,582,825

第26年利息

$690,083

第26年共還本金

$3,892,742

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$51,146	$330,756	$381,902	$16,718,063
314	$50,154	$331,748	$381,902	$16,386,315
315	$49,159	$332,743	$381,902	$16,053,572
316	$48,161	$333,741	$381,902	$15,719,831
317	$47,159	$334,743	$381,902	$15,385,088
318	$46,155	$335,747	$381,902	$15,049,341
319	$45,148	$336,754	$381,902	$14,712,587
320	$44,138	$337,764	$381,902	$14,374,823
321	$43,124	$338,778	$381,902	$14,036,045
322	$42,108	$339,794	$381,902	$13,696,251
323	$41,089	$340,813	$381,902	$13,355,438
324	$40,066	$341,836	$381,902	$13,013,602

第27年供款共

$4,582,825

第27年利息

$547,609

第27年共還本金

$4,035,217

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$39,041	$342,861	$381,902	$12,670,741
326	$38,012	$343,890	$381,902	$12,326,851
327	$36,981	$344,922	$381,902	$11,981,930
328	$35,946	$345,956	$381,902	$11,635,973
329	$34,908	$346,994	$381,902	$11,288,979
330	$33,867	$348,035	$381,902	$10,940,944
331	$32,823	$349,079	$381,902	$10,591,865
332	$31,776	$350,126	$381,902	$10,241,738
333	$30,725	$351,177	$381,902	$9,890,561
334	$29,672	$352,230	$381,902	$9,538,331
335	$28,615	$353,287	$381,902	$9,185,044
336	$27,555	$354,347	$381,902	$8,830,697

第28年供款共

$4,582,825

第28年利息

$399,920

第28年共還本金

$4,182,905

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$26,492	$355,410	$381,902	$8,475,287
338	$25,426	$356,476	$381,902	$8,118,811
339	$24,356	$357,546	$381,902	$7,761,265
340	$23,284	$358,618	$381,902	$7,402,647
341	$22,208	$359,694	$381,902	$7,042,953
342	$21,129	$360,773	$381,902	$6,682,179
343	$20,047	$361,856	$381,902	$6,320,324
344	$18,961	$362,941	$381,902	$5,957,383
345	$17,872	$364,030	$381,902	$5,593,353
346	$16,780	$365,122	$381,902	$5,228,231
347	$15,685	$366,217	$381,902	$4,862,013
348	$14,586	$367,316	$381,902	$4,494,697

第29年供款共

$4,582,825

第29年利息

$246,825

第29年共還本金

$4,336,000

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$13,484	$368,418	$381,902	$4,126,279
350	$12,379	$369,523	$381,902	$3,756,756
351	$11,270	$370,632	$381,902	$3,386,124
352	$10,158	$371,744	$381,902	$3,014,380
353	$9,043	$372,859	$381,902	$2,641,521
354	$7,925	$373,978	$381,902	$2,267,544
355	$6,803	$375,099	$381,902	$1,892,444
356	$5,677	$376,225	$381,902	$1,516,220
357	$4,549	$377,353	$381,902	$1,138,866
358	$3,417	$378,485	$381,902	$760,381
359	$2,281	$379,621	$381,902	$380,760
360	$1,142	$380,760	$381,902	$0

第30年供款共

$4,582,825

第30年利息

$88,128

第30年共還本金

$4,494,697

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

印花稅

SSD 額外印花稅

全期置業總支出 HK$230,314,754

免責聲明

筍盤推介

西貢 清水灣獨立大屋,有海景,大花園,私家泳池

西貢清水灣獨立大屋,有海景,大花園,私家泳池