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$40,299,724

每月供款
$86,850

首期

$7,680,000

總貸款額

$17,920,000

總利息

$13,345,724

印花稅

$1,088,000

其他

$266,000

置業成本總預算

HK$9,034,000

按月供比率計算

$173,698

置業成本總預算

HK$9,034,000

首期

$7,680,000
印花稅

$1,088,000
- AVD
  
  $1,088,000
律師費

$ 10,000
代理佣金

$256,000
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$173,698

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

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

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

西貢蠔涌

thumb_up

Private Indeed Garden & Pool House

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 HOI HA

thumb_up

SAI KUNG COUNTRY PARK

建

2,100 呎

@11,905

local_fire_department 至HIT real_estate_agent 罕有放盤

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

西貢澳貝村

thumb_up

CLEAR WATER BAY VILLAGE HOUSE

建

2,100 呎

@11,905

local_fire_department 至HIT

售$2,500 萬

建

2,100 呎

@11,905

售$2,500 萬

local_fire_department 至HIT

VR實景

馬鞍山嵐岸第05座

thumb_up

池海雙輝,西南

實

1,569 呎

@15,934

建

2,104 呎

@11,882

local_fire_department 至HIT real_estate_agent 罕有放盤

售$2,500 萬

實

1,569 呎

@15,934

建

2,104 呎

@11,882

售$2,500 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

西貢西沙小築* 公司轉讓

thumb_up

西貢半山, 正北海景!!

實

1,497 呎

@16,566

建

1,846 呎

@13,434

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

售$2,480 萬

實

1,497 呎

@16,566

建

1,846 呎

@13,434

售$2,480 萬

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

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

西貢 CLEAR WATER BAY

thumb_up

BEAUTIFUL COMPLEX BY THE SEA

建

2,100 呎

@12,381

local_fire_department 至HIT local_offer 低水筍價

售$2,600 萬

建

2,100 呎

@12,381

售$2,600 萬

local_fire_department 至HIT 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

西貢西貢濤苑

thumb_up

**無敵臨海*內覆式連天台*天與海連為一線,一見鐘情,特高樓底**

實

1,598 呎

@15,645

建

2,341 呎

@10,679

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 vpn_key 有匙即睇

售$2,500 萬

實

1,598 呎

@15,645

建

2,341 呎

@10,679

售$2,500 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 vpn_key 有匙即睇

沙田世界花園

thumb_up

世界花園海棠閣大則^實用2217呎^連車位

實

2,217 呎

@11,728

建

2,500 呎

@10,400

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王

售$2,600 萬

實

2,217 呎

@11,728

建

2,500 呎

@10,400

售$2,600 萬

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$107,250	$82,413	$67,536	$57,638
1.500	$111,237	$86,472	$71,669	$61,846
2.000	$115,317	$90,654	$75,955	$66,236
2.500	$119,489	$94,959	$80,392	$70,806
3.000	$123,752	$99,384	$84,979	$75,551
3.500	$128,107	$103,929	$89,712	$80,469
4.000	$132,552	$108,592	$94,588	$85,553
4.125	$133,677	$109,776	$95,830	$86,849
4.500	$137,087	$113,371	$99,605	$90,798
5.000	$141,710	$118,264	$104,759	$96,198
5.500	$146,421	$123,269	$110,044	$101,748
6.000	$151,219	$128,384	$115,459	$107,439

每月供款$86,850

年期

30年

貸款金額

$17,920,000

總利息

$13,345,724

總貸款連利息

$31,265,724

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$61,600	$25,249	$86,849	$17,894,751
2	$61,513	$25,336	$86,849	$17,869,415
3	$61,426	$25,423	$86,849	$17,843,992
4	$61,339	$25,511	$86,849	$17,818,481
5	$61,251	$25,598	$86,849	$17,792,883
6	$61,163	$25,686	$86,849	$17,767,197
7	$61,075	$25,774	$86,849	$17,741,422
8	$60,986	$25,863	$86,849	$17,715,559
9	$60,897	$25,952	$86,849	$17,689,607
10	$60,808	$26,041	$86,849	$17,663,566
11	$60,719	$26,131	$86,849	$17,637,435
12	$60,629	$26,221	$86,849	$17,611,215

第1年供款共

$1,042,191

第1年利息

$733,405

第1年共還本金

$308,785

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$60,539	$26,311	$86,849	$17,584,904
14	$60,448	$26,401	$86,849	$17,558,503
15	$60,357	$26,492	$86,849	$17,532,011
16	$60,266	$26,583	$86,849	$17,505,428
17	$60,175	$26,674	$86,849	$17,478,754
18	$60,083	$26,766	$86,849	$17,451,988
19	$59,991	$26,858	$86,849	$17,425,130
20	$59,899	$26,950	$86,849	$17,398,179
21	$59,806	$27,043	$86,849	$17,371,136
22	$59,713	$27,136	$86,849	$17,344,000
23	$59,620	$27,229	$86,849	$17,316,771
24	$59,526	$27,323	$86,849	$17,289,448

第2年供款共

$1,042,191

第2年利息

$720,424

第2年共還本金

$321,766

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$59,432	$27,417	$86,849	$17,262,032
26	$59,338	$27,511	$86,849	$17,234,521
27	$59,244	$27,606	$86,849	$17,206,915
28	$59,149	$27,700	$86,849	$17,179,215
29	$59,054	$27,796	$86,849	$17,151,419
30	$58,958	$27,891	$86,849	$17,123,528
31	$58,862	$27,987	$86,849	$17,095,541
32	$58,766	$28,083	$86,849	$17,067,457
33	$58,669	$28,180	$86,849	$17,039,277
34	$58,573	$28,277	$86,849	$17,011,001
35	$58,475	$28,374	$86,849	$16,982,627
36	$58,378	$28,471	$86,849	$16,954,155

第3年供款共

$1,042,191

第3年利息

$706,898

第3年共還本金

$335,293

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$58,280	$28,569	$86,849	$16,925,586
38	$58,182	$28,668	$86,849	$16,896,918
39	$58,083	$28,766	$86,849	$16,868,152
40	$57,984	$28,865	$86,849	$16,839,287
41	$57,885	$28,964	$86,849	$16,810,323
42	$57,785	$29,064	$86,849	$16,781,259
43	$57,686	$29,164	$86,849	$16,752,096
44	$57,585	$29,264	$86,849	$16,722,832
45	$57,485	$29,364	$86,849	$16,693,467
46	$57,384	$29,465	$86,849	$16,664,002
47	$57,283	$29,567	$86,849	$16,634,435
48	$57,181	$29,668	$86,849	$16,604,767

第4年供款共

$1,042,191

第4年利息

$692,802

第4年共還本金

$349,388

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$57,079	$29,770	$86,849	$16,574,997
50	$56,977	$29,873	$86,849	$16,545,124
51	$56,874	$29,975	$86,849	$16,515,148
52	$56,771	$30,078	$86,849	$16,485,070
53	$56,667	$30,182	$86,849	$16,454,888
54	$56,564	$30,286	$86,849	$16,424,603
55	$56,460	$30,390	$86,849	$16,394,213
56	$56,355	$30,494	$86,849	$16,363,719
57	$56,250	$30,599	$86,849	$16,333,120
58	$56,145	$30,704	$86,849	$16,302,416
59	$56,040	$30,810	$86,849	$16,271,606
60	$55,934	$30,916	$86,849	$16,240,691

第5年供款共

$1,042,191

第5年利息

$678,114

第5年共還本金

$364,076

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$55,827	$31,022	$86,849	$16,209,669
62	$55,721	$31,128	$86,849	$16,178,540
63	$55,614	$31,236	$86,849	$16,147,305
64	$55,506	$31,343	$86,849	$16,115,962
65	$55,399	$31,451	$86,849	$16,084,511
66	$55,291	$31,559	$86,849	$16,052,953
67	$55,182	$31,667	$86,849	$16,021,285
68	$55,073	$31,776	$86,849	$15,989,509
69	$54,964	$31,885	$86,849	$15,957,624
70	$54,854	$31,995	$86,849	$15,925,629
71	$54,744	$32,105	$86,849	$15,893,524
72	$54,634	$32,215	$86,849	$15,861,309

第6年供款共

$1,042,191

第6年利息

$662,809

第6年共還本金

$379,382

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$54,523	$32,326	$86,849	$15,828,983
74	$54,412	$32,437	$86,849	$15,796,546
75	$54,301	$32,549	$86,849	$15,763,997
76	$54,189	$32,660	$86,849	$15,731,337
77	$54,076	$32,773	$86,849	$15,698,564
78	$53,964	$32,885	$86,849	$15,665,679
79	$53,851	$32,998	$86,849	$15,632,680
80	$53,737	$33,112	$86,849	$15,599,568
81	$53,624	$33,226	$86,849	$15,566,342
82	$53,509	$33,340	$86,849	$15,533,003
83	$53,395	$33,455	$86,849	$15,499,548
84	$53,280	$33,570	$86,849	$15,465,978

第7年供款共

$1,042,191

第7年利息

$646,860

第7年共還本金

$395,330

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$53,164	$33,685	$86,849	$15,432,294
86	$53,049	$33,801	$86,849	$15,398,493
87	$52,932	$33,917	$86,849	$15,364,576
88	$52,816	$34,034	$86,849	$15,330,542
89	$52,699	$34,150	$86,849	$15,296,392
90	$52,581	$34,268	$86,849	$15,262,124
91	$52,464	$34,386	$86,849	$15,227,738
92	$52,345	$34,504	$86,849	$15,193,234
93	$52,227	$34,622	$86,849	$15,158,612
94	$52,108	$34,742	$86,849	$15,123,870
95	$51,988	$34,861	$86,849	$15,089,010
96	$51,868	$34,981	$86,849	$15,054,029

第8年供款共

$1,042,191

第8年利息

$630,241

第8年共還本金

$411,950

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$51,748	$35,101	$86,849	$15,018,928
98	$51,628	$35,222	$86,849	$14,983,706
99	$51,506	$35,343	$86,849	$14,948,363
100	$51,385	$35,464	$86,849	$14,912,899
101	$51,263	$35,586	$86,849	$14,877,313
102	$51,141	$35,708	$86,849	$14,841,605
103	$51,018	$35,831	$86,849	$14,805,773
104	$50,895	$35,954	$86,849	$14,769,819
105	$50,771	$36,078	$86,849	$14,733,741
106	$50,647	$36,202	$86,849	$14,697,539
107	$50,523	$36,326	$86,849	$14,661,213
108	$50,398	$36,451	$86,849	$14,624,761

第9年供款共

$1,042,191

第9年利息

$612,923

第9年共還本金

$429,268

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$50,273	$36,577	$86,849	$14,588,185
110	$50,147	$36,702	$86,849	$14,551,482
111	$50,021	$36,829	$86,849	$14,514,654
112	$49,894	$36,955	$86,849	$14,477,699
113	$49,767	$37,082	$86,849	$14,440,616
114	$49,640	$37,210	$86,849	$14,403,407
115	$49,512	$37,338	$86,849	$14,366,069
116	$49,383	$37,466	$86,849	$14,328,603
117	$49,255	$37,595	$86,849	$14,291,009
118	$49,125	$37,724	$86,849	$14,253,285
119	$48,996	$37,854	$86,849	$14,215,431
120	$48,866	$37,984	$86,849	$14,177,448

第10年供款共

$1,042,191

第10年利息

$594,877

第10年共還本金

$447,314

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$48,735	$38,114	$86,849	$14,139,333
122	$48,604	$38,245	$86,849	$14,101,088
123	$48,472	$38,377	$86,849	$14,062,711
124	$48,341	$38,509	$86,849	$14,024,203
125	$48,208	$38,641	$86,849	$13,985,562
126	$48,075	$38,774	$86,849	$13,946,788
127	$47,942	$38,907	$86,849	$13,907,881
128	$47,808	$39,041	$86,849	$13,868,840
129	$47,674	$39,175	$86,849	$13,829,665
130	$47,539	$39,310	$86,849	$13,790,355
131	$47,404	$39,445	$86,849	$13,750,910
132	$47,269	$39,580	$86,849	$13,711,330

第11年供款共

$1,042,191

第11年利息

$576,073

第11年共還本金

$466,118

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$47,133	$39,717	$86,849	$13,671,613
134	$46,996	$39,853	$86,849	$13,631,760
135	$46,859	$39,990	$86,849	$13,591,770
136	$46,722	$40,128	$86,849	$13,551,642
137	$46,584	$40,265	$86,849	$13,511,377
138	$46,445	$40,404	$86,849	$13,470,973
139	$46,306	$40,543	$86,849	$13,430,430
140	$46,167	$40,682	$86,849	$13,389,748
141	$46,027	$40,822	$86,849	$13,348,926
142	$45,887	$40,962	$86,849	$13,307,964
143	$45,746	$41,103	$86,849	$13,266,861
144	$45,605	$41,244	$86,849	$13,225,616

第12年供款共

$1,042,191

第12年利息

$556,478

第12年共還本金

$485,713

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$45,463	$41,386	$86,849	$13,184,230
146	$45,321	$41,528	$86,849	$13,142,702
147	$45,178	$41,671	$86,849	$13,101,031
148	$45,035	$41,814	$86,849	$13,059,216
149	$44,891	$41,958	$86,849	$13,017,258
150	$44,747	$42,102	$86,849	$12,975,156
151	$44,602	$42,247	$86,849	$12,932,908
152	$44,457	$42,392	$86,849	$12,890,516
153	$44,311	$42,538	$86,849	$12,847,978
154	$44,165	$42,684	$86,849	$12,805,294
155	$44,018	$42,831	$86,849	$12,762,463
156	$43,871	$42,978	$86,849	$12,719,484

第13年供款共

$1,042,191

第13年利息

$536,059

第13年共還本金

$506,132

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$43,723	$43,126	$86,849	$12,676,358
158	$43,575	$43,274	$86,849	$12,633,084
159	$43,426	$43,423	$86,849	$12,589,661
160	$43,277	$43,572	$86,849	$12,546,089
161	$43,127	$43,722	$86,849	$12,502,367
162	$42,977	$43,872	$86,849	$12,458,494
163	$42,826	$44,023	$86,849	$12,414,471
164	$42,675	$44,174	$86,849	$12,370,297
165	$42,523	$44,326	$86,849	$12,325,970
166	$42,371	$44,479	$86,849	$12,281,492
167	$42,218	$44,632	$86,849	$12,236,860
168	$42,064	$44,785	$86,849	$12,192,075

第14年供款共

$1,042,191

第14年利息

$514,782

第14年共還本金

$527,409

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$41,910	$44,939	$86,849	$12,147,136
170	$41,756	$45,093	$86,849	$12,102,043
171	$41,601	$45,248	$86,849	$12,056,794
172	$41,445	$45,404	$86,849	$12,011,390
173	$41,289	$45,560	$86,849	$11,965,830
174	$41,133	$45,717	$86,849	$11,920,113
175	$40,975	$45,874	$86,849	$11,874,240
176	$40,818	$46,032	$86,849	$11,828,208
177	$40,659	$46,190	$86,849	$11,782,018
178	$40,501	$46,349	$86,849	$11,735,670
179	$40,341	$46,508	$86,849	$11,689,162
180	$40,181	$46,668	$86,849	$11,642,494

第15年供款共

$1,042,191

第15年利息

$492,610

第15年共還本金

$549,581

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$40,021	$46,828	$86,849	$11,595,666
182	$39,860	$46,989	$86,849	$11,548,677
183	$39,699	$47,151	$86,849	$11,501,526
184	$39,536	$47,313	$86,849	$11,454,213
185	$39,374	$47,475	$86,849	$11,406,738
186	$39,211	$47,639	$86,849	$11,359,100
187	$39,047	$47,802	$86,849	$11,311,297
188	$38,883	$47,967	$86,849	$11,263,331
189	$38,718	$48,132	$86,849	$11,215,199
190	$38,552	$48,297	$86,849	$11,166,902
191	$38,386	$48,463	$86,849	$11,118,439
192	$38,220	$48,630	$86,849	$11,069,809

第16年供款共

$1,042,191

第16年利息

$469,506

第16年共還本金

$572,685

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$38,052	$48,797	$86,849	$11,021,013
194	$37,885	$48,965	$86,849	$10,972,048
195	$37,716	$49,133	$86,849	$10,922,915
196	$37,548	$49,302	$86,849	$10,873,614
197	$37,378	$49,471	$86,849	$10,824,142
198	$37,208	$49,641	$86,849	$10,774,501
199	$37,037	$49,812	$86,849	$10,724,689
200	$36,866	$49,983	$86,849	$10,674,706
201	$36,694	$50,155	$86,849	$10,624,551
202	$36,522	$50,327	$86,849	$10,574,224
203	$36,349	$50,500	$86,849	$10,523,724
204	$36,175	$50,674	$86,849	$10,473,050

第17年供款共

$1,042,191

第17年利息

$445,431

第17年共還本金

$596,760

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$36,001	$50,848	$86,849	$10,422,202
206	$35,826	$51,023	$86,849	$10,371,179
207	$35,651	$51,198	$86,849	$10,319,980
208	$35,475	$51,374	$86,849	$10,268,606
209	$35,298	$51,551	$86,849	$10,217,055
210	$35,121	$51,728	$86,849	$10,165,327
211	$34,943	$51,906	$86,849	$10,113,421
212	$34,765	$52,084	$86,849	$10,061,337
213	$34,586	$52,263	$86,849	$10,009,073
214	$34,406	$52,443	$86,849	$9,956,630
215	$34,226	$52,623	$86,849	$9,904,007
216	$34,045	$52,804	$86,849	$9,851,203

第18年供款共

$1,042,191

第18年利息

$420,344

第18年共還本金

$621,847

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$33,864	$52,986	$86,849	$9,798,217
218	$33,681	$53,168	$86,849	$9,745,049
219	$33,499	$53,351	$86,849	$9,691,699
220	$33,315	$53,534	$86,849	$9,638,165
221	$33,131	$53,718	$86,849	$9,584,447
222	$32,947	$53,903	$86,849	$9,530,544
223	$32,761	$54,088	$86,849	$9,476,456
224	$32,575	$54,274	$86,849	$9,422,182
225	$32,389	$54,460	$86,849	$9,367,721
226	$32,202	$54,648	$86,849	$9,313,074
227	$32,014	$54,836	$86,849	$9,258,238
228	$31,825	$55,024	$86,849	$9,203,214

第19年供款共

$1,042,191

第19年利息

$394,202

第19年共還本金

$647,989

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$31,636	$55,213	$86,849	$9,148,001
230	$31,446	$55,403	$86,849	$9,092,598
231	$31,256	$55,593	$86,849	$9,037,005
232	$31,065	$55,785	$86,849	$8,981,220
233	$30,873	$55,976	$86,849	$8,925,244
234	$30,681	$56,169	$86,849	$8,869,075
235	$30,487	$56,362	$86,849	$8,812,713
236	$30,294	$56,556	$86,849	$8,756,158
237	$30,099	$56,750	$86,849	$8,699,408
238	$29,904	$56,945	$86,849	$8,642,463
239	$29,708	$57,141	$86,849	$8,585,322
240	$29,512	$57,337	$86,849	$8,527,985

第20年供款共

$1,042,191

第20年利息

$366,961

第20年共還本金

$675,229

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$29,315	$57,534	$86,849	$8,470,451
242	$29,117	$57,732	$86,849	$8,412,719
243	$28,919	$57,931	$86,849	$8,354,788
244	$28,720	$58,130	$86,849	$8,296,658
245	$28,520	$58,329	$86,849	$8,238,329
246	$28,319	$58,530	$86,849	$8,179,799
247	$28,118	$58,731	$86,849	$8,121,068
248	$27,916	$58,933	$86,849	$8,062,135
249	$27,714	$59,136	$86,849	$8,002,999
250	$27,510	$59,339	$86,849	$7,943,660
251	$27,306	$59,543	$86,849	$7,884,117
252	$27,102	$59,748	$86,849	$7,824,370

第21年供款共

$1,042,191

第21年利息

$338,576

第21年共還本金

$703,615

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$26,896	$59,953	$86,849	$7,764,417
254	$26,690	$60,159	$86,849	$7,704,258
255	$26,483	$60,366	$86,849	$7,643,892
256	$26,276	$60,573	$86,849	$7,583,318
257	$26,068	$60,782	$86,849	$7,522,537
258	$25,859	$60,991	$86,849	$7,461,546
259	$25,649	$61,200	$86,849	$7,400,346
260	$25,439	$61,411	$86,849	$7,338,936
261	$25,228	$61,622	$86,849	$7,277,314
262	$25,016	$61,833	$86,849	$7,215,481
263	$24,803	$62,046	$86,849	$7,153,435
264	$24,590	$62,259	$86,849	$7,091,175

第22年供款共

$1,042,191

第22年利息

$308,996

第22年共還本金

$733,194

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$24,376	$62,473	$86,849	$7,028,702
266	$24,161	$62,688	$86,849	$6,966,014
267	$23,946	$62,904	$86,849	$6,903,110
268	$23,729	$63,120	$86,849	$6,839,990
269	$23,512	$63,337	$86,849	$6,776,654
270	$23,295	$63,554	$86,849	$6,713,099
271	$23,076	$63,773	$86,849	$6,649,326
272	$22,857	$63,992	$86,849	$6,585,334
273	$22,637	$64,212	$86,849	$6,521,122
274	$22,416	$64,433	$86,849	$6,456,689
275	$22,195	$64,654	$86,849	$6,392,035
276	$21,973	$64,877	$86,849	$6,327,158

第23年供款共

$1,042,191

第23年利息

$278,174

第23年共還本金

$764,017

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$21,750	$65,100	$86,849	$6,262,058
278	$21,526	$65,323	$86,849	$6,196,735
279	$21,301	$65,548	$86,849	$6,131,187
280	$21,076	$65,773	$86,849	$6,065,414
281	$20,850	$65,999	$86,849	$5,999,414
282	$20,623	$66,226	$86,849	$5,933,188
283	$20,395	$66,454	$86,849	$5,866,734
284	$20,167	$66,682	$86,849	$5,800,052
285	$19,938	$66,912	$86,849	$5,733,140
286	$19,708	$67,142	$86,849	$5,665,999
287	$19,477	$67,372	$86,849	$5,598,627
288	$19,245	$67,604	$86,849	$5,531,023

第24年供款共

$1,042,191

第24年利息

$246,055

第24年共還本金

$796,136

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$19,013	$67,836	$86,849	$5,463,186
290	$18,780	$68,070	$86,849	$5,395,117
291	$18,546	$68,304	$86,849	$5,326,813
292	$18,311	$68,538	$86,849	$5,258,275
293	$18,075	$68,774	$86,849	$5,189,501
294	$17,839	$69,010	$86,849	$5,120,491
295	$17,602	$69,248	$86,849	$5,051,243
296	$17,364	$69,486	$86,849	$4,981,758
297	$17,125	$69,724	$86,849	$4,912,033
298	$16,885	$69,964	$86,849	$4,842,069
299	$16,645	$70,205	$86,849	$4,771,864
300	$16,403	$70,446	$86,849	$4,701,418

第25年供款共

$1,042,191

第25年利息

$212,587

第25年共還本金

$829,604

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$16,161	$70,688	$86,849	$4,630,730
302	$15,918	$70,931	$86,849	$4,559,799
303	$15,674	$71,175	$86,849	$4,488,624
304	$15,430	$71,420	$86,849	$4,417,205
305	$15,184	$71,665	$86,849	$4,345,540
306	$14,938	$71,911	$86,849	$4,273,628
307	$14,691	$72,159	$86,849	$4,201,469
308	$14,443	$72,407	$86,849	$4,129,063
309	$14,194	$72,656	$86,849	$4,056,407
310	$13,944	$72,905	$86,849	$3,983,502
311	$13,693	$73,156	$86,849	$3,910,346
312	$13,442	$73,407	$86,849	$3,836,939

第26年供款共

$1,042,191

第26年利息

$177,711

第26年共還本金

$864,480

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$13,189	$73,660	$86,849	$3,763,279
314	$12,936	$73,913	$86,849	$3,689,366
315	$12,682	$74,167	$86,849	$3,615,199
316	$12,427	$74,422	$86,849	$3,540,777
317	$12,171	$74,678	$86,849	$3,466,099
318	$11,915	$74,935	$86,849	$3,391,164
319	$11,657	$75,192	$86,849	$3,315,972
320	$11,399	$75,451	$86,849	$3,240,522
321	$11,139	$75,710	$86,849	$3,164,812
322	$10,879	$75,970	$86,849	$3,088,842
323	$10,618	$76,231	$86,849	$3,012,610
324	$10,356	$76,493	$86,849	$2,936,117

第27年供款共

$1,042,191

第27年利息

$141,369

第27年共還本金

$900,822

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$10,093	$76,756	$86,849	$2,859,361
326	$9,829	$77,020	$86,849	$2,782,340
327	$9,564	$77,285	$86,849	$2,705,055
328	$9,299	$77,551	$86,849	$2,627,505
329	$9,032	$77,817	$86,849	$2,549,688
330	$8,765	$78,085	$86,849	$2,471,603
331	$8,496	$78,353	$86,849	$2,393,250
332	$8,227	$78,622	$86,849	$2,314,627
333	$7,957	$78,893	$86,849	$2,235,735
334	$7,685	$79,164	$86,849	$2,156,571
335	$7,413	$79,436	$86,849	$2,077,135
336	$7,140	$79,709	$86,849	$1,997,426

第28年供款共

$1,042,191

第28年利息

$103,500

第28年共還本金

$938,691

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,866	$79,983	$86,849	$1,917,443
338	$6,591	$80,258	$86,849	$1,837,185
339	$6,315	$80,534	$86,849	$1,756,651
340	$6,038	$80,811	$86,849	$1,675,840
341	$5,761	$81,089	$86,849	$1,594,752
342	$5,482	$81,367	$86,849	$1,513,384
343	$5,202	$81,647	$86,849	$1,431,737
344	$4,922	$81,928	$86,849	$1,349,810
345	$4,640	$82,209	$86,849	$1,267,600
346	$4,357	$82,492	$86,849	$1,185,109
347	$4,074	$82,775	$86,849	$1,102,333
348	$3,789	$83,060	$86,849	$1,019,273

第29年供款共

$1,042,191

第29年利息

$64,038

第29年共還本金

$978,153

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,504	$83,345	$86,849	$935,928
350	$3,217	$83,632	$86,849	$852,296
351	$2,930	$83,919	$86,849	$768,376
352	$2,641	$84,208	$86,849	$684,168
353	$2,352	$84,497	$86,849	$599,671
354	$2,061	$84,788	$86,849	$514,883
355	$1,770	$85,079	$86,849	$429,804
356	$1,477	$85,372	$86,849	$344,432
357	$1,184	$85,665	$86,849	$258,767
358	$890	$85,960	$86,849	$172,807
359	$594	$86,255	$86,849	$86,552
360	$298	$86,552	$86,849	$0

第30年供款共

$1,042,191

第30年利息

$22,918

第30年共還本金

$1,019,273

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$40,299,724

免責聲明

筍盤推介

按揭保險費
info