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$38,096,380

每月供款
$82,100

首期

$7,260,000

總貸款額

$16,940,000

總利息

$12,615,880

印花稅

$1,028,500

其他

$252,000

置業成本總預算

HK$8,540,500

按月供比率計算

$164,199

置業成本總預算

HK$8,540,500

首期

$7,260,000
印花稅

$1,028,500
- AVD
  
  $1,028,500
律師費

$ 10,000
代理佣金

$242,000
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$164,199

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

西貢茅莆

thumb_up

清水灣花園全幢

建

2,100 呎

@11,905

local_fire_department 至HIT hotel_class 樓王

售$2,500 萬

建

2,100 呎

@11,905

售$2,500 萬

local_fire_department 至HIT hotel_class 樓王

西貢萬宜山莊

thumb_up

陽光+新鮮空氣+靚海景, + 夜觀星空都零光污染

建

2,100 呎

@11,810

local_fire_department 至HIT

售$2,480 萬

建

2,100 呎

@11,810

售$2,480 萬

local_fire_department 至HIT

西貢大網仔

thumb_up

大網仔海景全幢

實

2,100 呎

@11,810

建

2,100 呎

@11,810

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選

售$2,480 萬

實

2,100 呎

@11,810

建

2,100 呎

@11,810

售$2,480 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選

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

馬鞍山星漣海

thumb_up

迷人海星灣海景,一見難忘,巨廳豪華靚裝.

實

1,661 呎

@15,051

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$2,500 萬

實

1,661 呎

@15,051

售$2,500 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

大埔天賦海灣第11座

thumb_up

天賦海灣第11座

實

1,348 呎

@17,656

建

1,790 呎

@13,296

hotel_class 樓王 local_offer 低水筍價

售$2,380 萬

實

1,348 呎

@17,656

建

1,790 呎

@13,296

售$2,380 萬

hotel_class 樓王 local_offer 低水筍價

沙田樂怡小築

thumb_up

火炭近馬場環境清幽鳥語花香 3房套連大花園雙車位

實

1,385 呎

@18,051

建

1,624 呎

@15,394

real_estate_agent 罕有放盤

售$2,500 萬

實

1,385 呎

@18,051

建

1,624 呎

@15,394

售$2,500 萬

real_estate_agent 罕有放盤

KOL實拍

西貢木棉山

thumb_up

單邊花園屋

建

2,100 呎

@11,905

售$2,500 萬

建

2,100 呎

@11,905

售$2,500 萬

西貢鳳誼花園

thumb_up

花園村屋

建

2,100 呎

@11,905

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$2,500 萬

建

2,100 呎

@11,905

售$2,500 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

馬鞍山迎海第03期星灣御第16座

thumb_up

高層全海星灣靚海景,四房雙套優質單位

實

1,413 呎

@17,693

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$2,500 萬

實

1,413 呎

@17,693

售$2,500 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

影片

西貢 PO LO CHE

thumb_up

西貢半山開揚遠海景車泊花園小巴總站

建

2,100 呎

@11,429

local_fire_department 至HIT local_offer 低水筍價

售$2,400 萬

建

2,100 呎

@11,429

售$2,400 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山星漣海第02B座

thumb_up

**4房套廁海景**

實

1,286 呎

@19,440

local_fire_department 至HIT hotel_class 樓王

售$2,500 萬

實

1,286 呎

@19,440

售$2,500 萬

local_fire_department 至HIT hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$101,385	$77,906	$63,842	$54,486
1.500	$105,154	$81,743	$67,749	$58,463
2.000	$109,010	$85,697	$71,801	$62,614
2.500	$112,954	$89,766	$75,996	$66,933
3.000	$116,985	$93,949	$80,331	$71,420
3.500	$121,101	$98,245	$84,806	$76,068
4.000	$125,303	$102,653	$89,416	$80,874
4.125	$126,367	$103,772	$90,589	$82,100
4.500	$129,590	$107,171	$94,158	$85,832
5.000	$133,960	$111,797	$99,030	$90,938
5.500	$138,414	$116,528	$104,026	$96,183
6.000	$142,949	$121,363	$109,145	$101,564

每月供款$82,100

年期

30年

貸款金額

$16,940,000

總利息

$12,615,880

總貸款連利息

$29,555,880

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$58,231	$23,868	$82,100	$16,916,132
2	$58,149	$23,950	$82,100	$16,892,181
3	$58,067	$24,033	$82,100	$16,868,148
4	$57,984	$24,115	$82,100	$16,844,033
5	$57,901	$24,198	$82,100	$16,819,835
6	$57,818	$24,281	$82,100	$16,795,553
7	$57,735	$24,365	$82,100	$16,771,188
8	$57,651	$24,449	$82,100	$16,746,739
9	$57,567	$24,533	$82,100	$16,722,207
10	$57,483	$24,617	$82,100	$16,697,590
11	$57,398	$24,702	$82,100	$16,672,888
12	$57,313	$24,787	$82,100	$16,648,101

第1年供款共

$985,196

第1年利息

$693,297

第1年共還本金

$291,899

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$57,228	$24,872	$82,100	$16,623,230
14	$57,142	$24,957	$82,100	$16,598,272
15	$57,057	$25,043	$82,100	$16,573,229
16	$56,970	$25,129	$82,100	$16,548,100
17	$56,884	$25,216	$82,100	$16,522,884
18	$56,797	$25,302	$82,100	$16,497,582
19	$56,710	$25,389	$82,100	$16,472,193
20	$56,623	$25,477	$82,100	$16,446,716
21	$56,536	$25,564	$82,100	$16,421,152
22	$56,448	$25,652	$82,100	$16,395,500
23	$56,360	$25,740	$82,100	$16,369,760
24	$56,271	$25,829	$82,100	$16,343,932

第2年供款共

$985,196

第2年利息

$681,026

第2年共還本金

$304,170

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$56,182	$25,917	$82,100	$16,318,014
26	$56,093	$26,006	$82,100	$16,292,008
27	$56,004	$26,096	$82,100	$16,265,912
28	$55,914	$26,186	$82,100	$16,239,726
29	$55,824	$26,276	$82,100	$16,213,451
30	$55,734	$26,366	$82,100	$16,187,085
31	$55,643	$26,457	$82,100	$16,160,628
32	$55,552	$26,548	$82,100	$16,134,081
33	$55,461	$26,639	$82,100	$16,107,442
34	$55,369	$26,730	$82,100	$16,080,712
35	$55,277	$26,822	$82,100	$16,053,889
36	$55,185	$26,914	$82,100	$16,026,975

第3年供款共

$985,196

第3年利息

$668,239

第3年共還本金

$316,957

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$55,093	$27,007	$82,100	$15,999,968
38	$55,000	$27,100	$82,100	$15,972,868
39	$54,907	$27,193	$82,100	$15,945,675
40	$54,813	$27,286	$82,100	$15,918,389
41	$54,719	$27,380	$82,100	$15,891,009
42	$54,625	$27,474	$82,100	$15,863,534
43	$54,531	$27,569	$82,100	$15,835,966
44	$54,436	$27,664	$82,100	$15,808,302
45	$54,341	$27,759	$82,100	$15,780,543
46	$54,246	$27,854	$82,100	$15,752,689
47	$54,150	$27,950	$82,100	$15,724,740
48	$54,054	$28,046	$82,100	$15,696,694

第4年供款共

$985,196

第4年利息

$654,915

第4年共還本金

$330,281

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$53,957	$28,142	$82,100	$15,668,551
50	$53,861	$28,239	$82,100	$15,640,312
51	$53,764	$28,336	$82,100	$15,611,976
52	$53,666	$28,433	$82,100	$15,583,543
53	$53,568	$28,531	$82,100	$15,555,012
54	$53,470	$28,629	$82,100	$15,526,382
55	$53,372	$28,728	$82,100	$15,497,655
56	$53,273	$28,826	$82,100	$15,468,828
57	$53,174	$28,926	$82,100	$15,439,902
58	$53,075	$29,025	$82,100	$15,410,877
59	$52,975	$29,125	$82,100	$15,381,753
60	$52,875	$29,225	$82,100	$15,352,528

第5年供款共

$985,196

第5年利息

$641,030

第5年共還本金

$344,166

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$52,774	$29,325	$82,100	$15,323,202
62	$52,674	$29,426	$82,100	$15,293,776
63	$52,572	$29,527	$82,100	$15,264,249
64	$52,471	$29,629	$82,100	$15,234,620
65	$52,369	$29,731	$82,100	$15,204,890
66	$52,267	$29,833	$82,100	$15,175,057
67	$52,164	$29,935	$82,100	$15,145,121
68	$52,061	$30,038	$82,100	$15,115,083
69	$51,958	$30,142	$82,100	$15,084,941
70	$51,854	$30,245	$82,100	$15,054,696
71	$51,751	$30,349	$82,100	$15,024,347
72	$51,646	$30,453	$82,100	$14,993,894

第6年供款共

$985,196

第6年利息

$626,562

第6年共還本金

$358,634

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$51,542	$30,558	$82,100	$14,963,335
74	$51,436	$30,663	$82,100	$14,932,672
75	$51,331	$30,769	$82,100	$14,901,904
76	$51,225	$30,874	$82,100	$14,871,029
77	$51,119	$30,981	$82,100	$14,840,049
78	$51,013	$31,087	$82,100	$14,808,962
79	$50,906	$31,194	$82,100	$14,777,768
80	$50,799	$31,301	$82,100	$14,746,467
81	$50,691	$31,409	$82,100	$14,715,058
82	$50,583	$31,517	$82,100	$14,683,541
83	$50,475	$31,625	$82,100	$14,651,916
84	$50,366	$31,734	$82,100	$14,620,183

第7年供款共

$985,196

第7年利息

$611,485

第7年共還本金

$373,711

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$50,257	$31,843	$82,100	$14,588,340
86	$50,147	$31,952	$82,100	$14,556,388
87	$50,038	$32,062	$82,100	$14,524,326
88	$49,927	$32,172	$82,100	$14,492,153
89	$49,817	$32,283	$82,100	$14,459,870
90	$49,706	$32,394	$82,100	$14,427,477
91	$49,594	$32,505	$82,100	$14,394,971
92	$49,483	$32,617	$82,100	$14,362,354
93	$49,371	$32,729	$82,100	$14,329,625
94	$49,258	$32,842	$82,100	$14,296,784
95	$49,145	$32,954	$82,100	$14,263,829
96	$49,032	$33,068	$82,100	$14,230,762

第8年供款共

$985,196

第8年利息

$595,775

第8年共還本金

$389,421

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$48,918	$33,181	$82,100	$14,197,580
98	$48,804	$33,295	$82,100	$14,164,285
99	$48,690	$33,410	$82,100	$14,130,875
100	$48,575	$33,525	$82,100	$14,097,350
101	$48,460	$33,640	$82,100	$14,063,710
102	$48,344	$33,756	$82,100	$14,029,954
103	$48,228	$33,872	$82,100	$13,996,083
104	$48,112	$33,988	$82,100	$13,962,094
105	$47,995	$34,105	$82,100	$13,927,989
106	$47,877	$34,222	$82,100	$13,893,767
107	$47,760	$34,340	$82,100	$13,859,427
108	$47,642	$34,458	$82,100	$13,824,970

第9年供款共

$985,196

第9年利息

$579,404

第9年共還本金

$405,792

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$47,523	$34,576	$82,100	$13,790,393
110	$47,404	$34,695	$82,100	$13,755,698
111	$47,285	$34,814	$82,100	$13,720,884
112	$47,166	$34,934	$82,100	$13,685,949
113	$47,045	$35,054	$82,100	$13,650,895
114	$46,925	$35,175	$82,100	$13,615,721
115	$46,804	$35,296	$82,100	$13,580,425
116	$46,683	$35,417	$82,100	$13,545,008
117	$46,561	$35,539	$82,100	$13,509,469
118	$46,439	$35,661	$82,100	$13,473,808
119	$46,316	$35,783	$82,100	$13,438,025
120	$46,193	$35,906	$82,100	$13,402,118

第10年供款共

$985,196

第10年利息

$562,345

第10年共還本金

$422,851

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$46,070	$36,030	$82,100	$13,366,089
122	$45,946	$36,154	$82,100	$13,329,935
123	$45,822	$36,278	$82,100	$13,293,657
124	$45,697	$36,403	$82,100	$13,257,254
125	$45,572	$36,528	$82,100	$13,220,726
126	$45,446	$36,653	$82,100	$13,184,073
127	$45,320	$36,779	$82,100	$13,147,293
128	$45,194	$36,906	$82,100	$13,110,388
129	$45,067	$37,033	$82,100	$13,073,355
130	$44,940	$37,160	$82,100	$13,036,195
131	$44,812	$37,288	$82,100	$12,998,907
132	$44,684	$37,416	$82,100	$12,961,491

第11年供款共

$985,196

第11年利息

$544,569

第11年共還本金

$440,627

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$44,555	$37,545	$82,100	$12,923,947
134	$44,426	$37,674	$82,100	$12,886,273
135	$44,297	$37,803	$82,100	$12,848,470
136	$44,167	$37,933	$82,100	$12,810,537
137	$44,036	$38,063	$82,100	$12,772,474
138	$43,905	$38,194	$82,100	$12,734,279
139	$43,774	$38,326	$82,100	$12,695,954
140	$43,642	$38,457	$82,100	$12,657,496
141	$43,510	$38,590	$82,100	$12,618,907
142	$43,377	$38,722	$82,100	$12,580,185
143	$43,244	$38,855	$82,100	$12,541,329
144	$43,111	$38,989	$82,100	$12,502,340

第12年供款共

$985,196

第12年利息

$526,045

第12年共還本金

$459,151

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$42,977	$39,123	$82,100	$12,463,218
146	$42,842	$39,257	$82,100	$12,423,960
147	$42,707	$39,392	$82,100	$12,384,568
148	$42,572	$39,528	$82,100	$12,345,040
149	$42,436	$39,664	$82,100	$12,305,377
150	$42,300	$39,800	$82,100	$12,265,577
151	$42,163	$39,937	$82,100	$12,225,640
152	$42,026	$40,074	$82,100	$12,185,566
153	$41,888	$40,212	$82,100	$12,145,354
154	$41,750	$40,350	$82,100	$12,105,004
155	$41,611	$40,489	$82,100	$12,064,515
156	$41,472	$40,628	$82,100	$12,023,888

第13年供款共

$985,196

第13年利息

$506,743

第13年共還本金

$478,453

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$41,332	$40,768	$82,100	$11,983,120
158	$41,192	$40,908	$82,100	$11,942,212
159	$41,051	$41,048	$82,100	$11,901,164
160	$40,910	$41,189	$82,100	$11,859,975
161	$40,769	$41,331	$82,100	$11,818,644
162	$40,627	$41,473	$82,100	$11,777,171
163	$40,484	$41,616	$82,100	$11,735,555
164	$40,341	$41,759	$82,100	$11,693,796
165	$40,197	$41,902	$82,100	$11,651,894
166	$40,053	$42,046	$82,100	$11,609,848
167	$39,909	$42,191	$82,100	$11,567,657
168	$39,764	$42,336	$82,100	$11,525,321

第14年供款共

$985,196

第14年利息

$486,629

第14年共還本金

$498,567

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$39,618	$42,481	$82,100	$11,482,840
170	$39,472	$42,627	$82,100	$11,440,212
171	$39,326	$42,774	$82,100	$11,397,438
172	$39,179	$42,921	$82,100	$11,354,517
173	$39,031	$43,069	$82,100	$11,311,449
174	$38,883	$43,217	$82,100	$11,268,232
175	$38,735	$43,365	$82,100	$11,224,867
176	$38,585	$43,514	$82,100	$11,181,353
177	$38,436	$43,664	$82,100	$11,137,689
178	$38,286	$43,814	$82,100	$11,093,875
179	$38,135	$43,964	$82,100	$11,049,911
180	$37,984	$44,116	$82,100	$11,005,795

第15年供款共

$985,196

第15年利息

$465,670

第15年共還本金

$519,526

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$37,832	$44,267	$82,100	$10,961,528
182	$37,680	$44,419	$82,100	$10,917,109
183	$37,528	$44,572	$82,100	$10,872,537
184	$37,374	$44,725	$82,100	$10,827,811
185	$37,221	$44,879	$82,100	$10,782,932
186	$37,066	$45,033	$82,100	$10,737,899
187	$36,912	$45,188	$82,100	$10,692,711
188	$36,756	$45,343	$82,100	$10,647,367
189	$36,600	$45,499	$82,100	$10,601,868
190	$36,444	$45,656	$82,100	$10,556,212
191	$36,287	$45,813	$82,100	$10,510,399
192	$36,129	$45,970	$82,100	$10,464,429

第16年供款共

$985,196

第16年利息

$443,830

第16年共還本金

$541,366

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$35,971	$46,128	$82,100	$10,418,301
194	$35,813	$46,287	$82,100	$10,372,014
195	$35,654	$46,446	$82,100	$10,325,568
196	$35,494	$46,606	$82,100	$10,278,963
197	$35,334	$46,766	$82,100	$10,232,197
198	$35,173	$46,926	$82,100	$10,185,271
199	$35,012	$47,088	$82,100	$10,138,183
200	$34,850	$47,250	$82,100	$10,090,933
201	$34,688	$47,412	$82,100	$10,043,521
202	$34,525	$47,575	$82,100	$9,995,946
203	$34,361	$47,739	$82,100	$9,948,207
204	$34,197	$47,903	$82,100	$9,900,305

第17年供款共

$985,196

第17年利息

$421,072

第17年共還本金

$564,124

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$34,032	$48,067	$82,100	$9,852,237
206	$33,867	$48,233	$82,100	$9,804,005
207	$33,701	$48,398	$82,100	$9,755,606
208	$33,535	$48,565	$82,100	$9,707,042
209	$33,368	$48,732	$82,100	$9,658,310
210	$33,200	$48,899	$82,100	$9,609,411
211	$33,032	$49,067	$82,100	$9,560,343
212	$32,864	$49,236	$82,100	$9,511,107
213	$32,694	$49,405	$82,100	$9,461,702
214	$32,525	$49,575	$82,100	$9,412,127
215	$32,354	$49,745	$82,100	$9,362,382
216	$32,183	$49,916	$82,100	$9,312,465

第18年供款共

$985,196

第18年利息

$397,356

第18年共還本金

$587,840

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$32,012	$50,088	$82,100	$9,262,377
218	$31,839	$50,260	$82,100	$9,212,117
219	$31,667	$50,433	$82,100	$9,161,684
220	$31,493	$50,606	$82,100	$9,111,077
221	$31,319	$50,780	$82,100	$9,060,297
222	$31,145	$50,955	$82,100	$9,009,342
223	$30,970	$51,130	$82,100	$8,958,212
224	$30,794	$51,306	$82,100	$8,906,906
225	$30,617	$51,482	$82,100	$8,855,424
226	$30,441	$51,659	$82,100	$8,803,765
227	$30,263	$51,837	$82,100	$8,751,928
228	$30,085	$52,015	$82,100	$8,699,913

第19年供款共

$985,196

第19年利息

$372,644

第19年共還本金

$612,552

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$29,906	$52,194	$82,100	$8,647,720
230	$29,727	$52,373	$82,100	$8,595,347
231	$29,547	$52,553	$82,100	$8,542,793
232	$29,366	$52,734	$82,100	$8,490,060
233	$29,185	$52,915	$82,100	$8,437,145
234	$29,003	$53,097	$82,100	$8,384,048
235	$28,820	$53,280	$82,100	$8,330,768
236	$28,637	$53,463	$82,100	$8,277,305
237	$28,453	$53,646	$82,100	$8,223,659
238	$28,269	$53,831	$82,100	$8,169,828
239	$28,084	$54,016	$82,100	$8,115,812
240	$27,898	$54,202	$82,100	$8,061,611

第20年供款共

$985,196

第20年利息

$346,893

第20年共還本金

$638,303

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$27,712	$54,388	$82,100	$8,007,223
242	$27,525	$54,575	$82,100	$7,952,648
243	$27,337	$54,762	$82,100	$7,897,886
244	$27,149	$54,951	$82,100	$7,842,935
245	$26,960	$55,140	$82,100	$7,787,795
246	$26,771	$55,329	$82,100	$7,732,466
247	$26,580	$55,519	$82,100	$7,676,947
248	$26,390	$55,710	$82,100	$7,621,237
249	$26,198	$55,902	$82,100	$7,565,335
250	$26,006	$56,094	$82,100	$7,509,241
251	$25,813	$56,287	$82,100	$7,452,955
252	$25,620	$56,480	$82,100	$7,396,474

第21年供款共

$985,196

第21年利息

$320,060

第21年共還本金

$665,136

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$25,425	$56,674	$82,100	$7,339,800
254	$25,231	$56,869	$82,100	$7,282,931
255	$25,035	$57,065	$82,100	$7,225,866
256	$24,839	$57,261	$82,100	$7,168,606
257	$24,642	$57,458	$82,100	$7,111,148
258	$24,445	$57,655	$82,100	$7,053,493
259	$24,246	$57,853	$82,100	$6,995,640
260	$24,048	$58,052	$82,100	$6,937,588
261	$23,848	$58,252	$82,100	$6,879,336
262	$23,648	$58,452	$82,100	$6,820,884
263	$23,447	$58,653	$82,100	$6,762,231
264	$23,245	$58,854	$82,100	$6,703,377

第22年供款共

$985,196

第22年利息

$292,098

第22年共還本金

$693,098

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$23,043	$59,057	$82,100	$6,644,320
266	$22,840	$59,260	$82,100	$6,585,060
267	$22,636	$59,464	$82,100	$6,525,596
268	$22,432	$59,668	$82,100	$6,465,929
269	$22,227	$59,873	$82,100	$6,406,055
270	$22,021	$60,079	$82,100	$6,345,977
271	$21,814	$60,285	$82,100	$6,285,691
272	$21,607	$60,493	$82,100	$6,225,199
273	$21,399	$60,701	$82,100	$6,164,498
274	$21,190	$60,909	$82,100	$6,103,589
275	$20,981	$61,119	$82,100	$6,042,470
276	$20,771	$61,329	$82,100	$5,981,142

第23年供款共

$985,196

第23年利息

$262,961

第23年共還本金

$722,235

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$20,560	$61,539	$82,100	$5,919,602
278	$20,349	$61,751	$82,100	$5,857,851
279	$20,136	$61,963	$82,100	$5,795,888
280	$19,923	$62,176	$82,100	$5,733,712
281	$19,710	$62,390	$82,100	$5,671,321
282	$19,495	$62,604	$82,100	$5,608,717
283	$19,280	$62,820	$82,100	$5,545,897
284	$19,064	$63,036	$82,100	$5,482,862
285	$18,847	$63,252	$82,100	$5,419,609
286	$18,630	$63,470	$82,100	$5,356,140
287	$18,412	$63,688	$82,100	$5,292,452
288	$18,193	$63,907	$82,100	$5,228,545

第24年供款共

$985,196

第24年利息

$232,599

第24年共還本金

$752,597

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$17,973	$64,127	$82,100	$5,164,418
290	$17,753	$64,347	$82,100	$5,100,071
291	$17,531	$64,568	$82,100	$5,035,503
292	$17,310	$64,790	$82,100	$4,970,713
293	$17,087	$65,013	$82,100	$4,905,700
294	$16,863	$65,236	$82,100	$4,840,464
295	$16,639	$65,461	$82,100	$4,775,003
296	$16,414	$65,686	$82,100	$4,709,318
297	$16,188	$65,911	$82,100	$4,643,406
298	$15,962	$66,138	$82,100	$4,577,268
299	$15,734	$66,365	$82,100	$4,510,903
300	$15,506	$66,593	$82,100	$4,444,310

第25年供款共

$985,196

第25年利息

$200,961

第25年共還本金

$784,235

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$15,277	$66,822	$82,100	$4,377,487
302	$15,048	$67,052	$82,100	$4,310,435
303	$14,817	$67,283	$82,100	$4,243,153
304	$14,586	$67,514	$82,100	$4,175,639
305	$14,354	$67,746	$82,100	$4,107,893
306	$14,121	$67,979	$82,100	$4,039,914
307	$13,887	$68,212	$82,100	$3,971,702
308	$13,653	$68,447	$82,100	$3,903,255
309	$13,417	$68,682	$82,100	$3,834,572
310	$13,181	$68,918	$82,100	$3,765,654
311	$12,944	$69,155	$82,100	$3,696,499
312	$12,707	$69,393	$82,100	$3,627,106

第26年供款共

$985,196

第26年利息

$167,992

第26年共還本金

$817,204

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$12,468	$69,631	$82,100	$3,557,474
314	$12,229	$69,871	$82,100	$3,487,604
315	$11,989	$70,111	$82,100	$3,417,493
316	$11,748	$70,352	$82,100	$3,347,141
317	$11,506	$70,594	$82,100	$3,276,547
318	$11,263	$70,837	$82,100	$3,205,710
319	$11,020	$71,080	$82,100	$3,134,630
320	$10,775	$71,324	$82,100	$3,063,306
321	$10,530	$71,570	$82,100	$2,991,736
322	$10,284	$71,816	$82,100	$2,919,921
323	$10,037	$72,062	$82,100	$2,847,858
324	$9,790	$72,310	$82,100	$2,775,548

第27年供款共

$985,196

第27年利息

$133,638

第27年共還本金

$851,558

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$9,541	$72,559	$82,100	$2,702,989
326	$9,292	$72,808	$82,100	$2,630,181
327	$9,041	$73,058	$82,100	$2,557,123
328	$8,790	$73,310	$82,100	$2,483,813
329	$8,538	$73,562	$82,100	$2,410,252
330	$8,285	$73,814	$82,100	$2,336,437
331	$8,032	$74,068	$82,100	$2,262,369
332	$7,777	$74,323	$82,100	$2,188,046
333	$7,521	$74,578	$82,100	$2,113,468
334	$7,265	$74,835	$82,100	$2,038,633
335	$7,008	$75,092	$82,100	$1,963,542
336	$6,750	$75,350	$82,100	$1,888,192

第28年供款共

$985,196

第28年利息

$97,840

第28年共還本金

$887,356

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,491	$75,609	$82,100	$1,812,583
338	$6,231	$75,869	$82,100	$1,736,714
339	$5,970	$76,130	$82,100	$1,660,584
340	$5,708	$76,391	$82,100	$1,584,193
341	$5,446	$76,654	$82,100	$1,507,539
342	$5,182	$76,918	$82,100	$1,430,621
343	$4,918	$77,182	$82,100	$1,353,439
344	$4,652	$77,447	$82,100	$1,275,992
345	$4,386	$77,713	$82,100	$1,198,278
346	$4,119	$77,981	$82,100	$1,120,298
347	$3,851	$78,249	$82,100	$1,042,049
348	$3,582	$78,518	$82,100	$963,532

第29年供款共

$985,196

第29年利息

$60,536

第29年共還本金

$924,660

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,312	$78,788	$82,100	$884,744
350	$3,041	$79,058	$82,100	$805,686
351	$2,770	$79,330	$82,100	$726,356
352	$2,497	$79,603	$82,100	$646,753
353	$2,223	$79,876	$82,100	$566,876
354	$1,949	$80,151	$82,100	$486,725
355	$1,673	$80,427	$82,100	$406,299
356	$1,397	$80,703	$82,100	$325,596
357	$1,119	$80,980	$82,100	$244,615
358	$841	$81,259	$82,100	$163,357
359	$562	$81,538	$82,100	$81,818
360	$281	$81,818	$82,100	$0

第30年供款共

$985,196

第30年利息

$21,664

第30年共還本金

$963,532

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$38,096,380

免責聲明

筍盤推介

按揭保險費
info