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$52,831,869

每月供款
$102,446

首期

$14,092,000

總貸款額

$21,138,000

總利息

$15,742,294

印花稅

$1,497,275

其他

$362,300

置業成本總預算

HK$15,951,575

按月供比率計算

$204,891

置業成本總預算

HK$15,951,575

首期

$14,092,000
印花稅

$1,497,275
- AVD
  
  $1,497,275
律師費

$ 10,000
代理佣金

$352,300
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$204,891

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

清水灣銀線灣海景洋房

thumb_up

3房1套2車位有匙即看!

實

1,438 呎

@25,035

建

1,800 呎

@20,000

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇 pets 愛竉必選

售$3,600 萬

實

1,438 呎

@25,035

建

1,800 呎

@20,000

售$3,600 萬

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇 pets 愛竉必選

沙田曉翠山莊

thumb_up

曉翠山莊複式單位超靚裝修

實

1,646 呎

@21,264

建

1,969 呎

@17,776

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$3,500 萬

實

1,646 呎

@21,264

建

1,969 呎

@17,776

售$3,500 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

白石角天賦海灣海鑽

thumb_up

[群星為伴]連1,100'專屬天台(-內置樓梯)高質裝修3房(1大套房)+連一個車位.

實

1,447 呎

@24,188

建

1,917 呎

@18,258

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$3,500 萬

實

1,447 呎

@24,188

建

1,917 呎

@18,258

售$3,500 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

清水灣傲瀧

thumb_up

Open Green View Luxury Flat

實

1,837 呎

@19,053

售$3,500 萬

實

1,837 呎

@19,053

售$3,500 萬

西貢碧浪別墅

thumb_up

清水灣優靜別墅

實

1,886 呎

@19,088

建

2,034 呎

@17,699

售$3,600 萬

實

1,886 呎

@19,088

建

2,034 呎

@17,699

售$3,600 萬

KOL實拍 VR實景

清水灣公司轉讓全獨立海景別墅

thumb_up

層層海景特大車房可泊多車

實

1,510 呎

@23,841

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 pets 愛竉必選

售$3,600 萬

實

1,510 呎

@23,841

售$3,600 萬

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 pets 愛竉必選

西貢大灘村

thumb_up

大灘村

建

2,100 呎

@16,667

local_fire_department 至HIT

售$3,500 萬

建

2,100 呎

@16,667

售$3,500 萬

local_fire_department 至HIT

西貢白沙灣別墅屋

thumb_up

白沙灣全海景, 大花園,可泊3 車, 還價即成

實

1,498 呎

@24,032

建

1,498 呎

@24,032

local_fire_department 至HIT real_estate_agent 罕有放盤 flight_takeoff 移民急讓

售$3,600 萬

實

1,498 呎

@24,032

建

1,498 呎

@24,032

售$3,600 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 flight_takeoff 移民急讓

西貢 SAI KUNG

thumb_up

AMAZING CORNER HOUSE LOCATED AT A PRIME LOCATION

建

2,100 呎

@17,143

local_fire_department 至HIT real_estate_agent 罕有放盤

售$3,600 萬

建

2,100 呎

@17,143

售$3,600 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

西貢立德台

thumb_up

BEAUTIFUL COMPLEX WITH FANTASTIC SEA VIEW

實

1,561 呎

@22,422

建

2,000 呎

@17,500

local_fire_department 至HIT verified 首置必買

售$3,500 萬

實

1,561 呎

@22,422

建

2,000 呎

@17,500

售$3,500 萬

local_fire_department 至HIT verified 首置必買

清水灣惟馨小築

thumb_up

大花園車房,方便近路

實

1,790 呎

@19,553

建

2,000 呎

@17,500

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

售$3,500 萬

實

1,790 呎

@19,553

建

2,000 呎

@17,500

售$3,500 萬

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

西貢溱喬

thumb_up

西貢管理別墅

實

1,231 呎

@28,432

建

1,908 呎

@18,344

local_fire_department 至HIT

售$3,500 萬

實

1,231 呎

@28,432

建

1,908 呎

@18,344

售$3,500 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$126,510	$97,212	$79,663	$67,988
1.500	$131,213	$102,000	$84,539	$72,952
2.000	$136,025	$106,934	$89,594	$78,130
2.500	$140,946	$112,011	$94,829	$83,521
3.000	$145,975	$117,231	$100,239	$89,119
3.500	$151,112	$122,592	$105,822	$94,919
4.000	$156,355	$128,092	$111,574	$100,916
4.125	$157,683	$129,489	$113,038	$102,445
4.500	$161,704	$133,729	$117,492	$107,103
5.000	$167,158	$139,501	$123,571	$113,473
5.500	$172,715	$145,406	$129,806	$120,019
6.000	$178,374	$151,439	$136,192	$126,733

每月供款$102,446

年期

30年

貸款金額

$21,138,000

總利息

$15,742,294

總貸款連利息

$36,880,294

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$72,662	$29,783	$102,445	$21,108,217
2	$72,559	$29,886	$102,445	$21,078,331
3	$72,457	$29,988	$102,445	$21,048,342
4	$72,354	$30,092	$102,445	$21,018,251
5	$72,250	$30,195	$102,445	$20,988,056
6	$72,146	$30,299	$102,445	$20,957,757
7	$72,042	$30,403	$102,445	$20,927,354
8	$71,938	$30,507	$102,445	$20,896,846
9	$71,833	$30,612	$102,445	$20,866,234
10	$71,728	$30,718	$102,445	$20,835,517
11	$71,622	$30,823	$102,445	$20,804,693
12	$71,516	$30,929	$102,445	$20,773,764

第1年供款共

$1,229,343

第1年利息

$865,107

第1年共還本金

$364,236

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$71,410	$31,035	$102,445	$20,742,729
14	$71,303	$31,142	$102,445	$20,711,587
15	$71,196	$31,249	$102,445	$20,680,337
16	$71,089	$31,357	$102,445	$20,648,981
17	$70,981	$31,464	$102,445	$20,617,516
18	$70,873	$31,573	$102,445	$20,585,944
19	$70,764	$31,681	$102,445	$20,554,263
20	$70,655	$31,790	$102,445	$20,522,473
21	$70,546	$31,899	$102,445	$20,490,574
22	$70,436	$32,009	$102,445	$20,458,565
23	$70,326	$32,119	$102,445	$20,426,446
24	$70,216	$32,229	$102,445	$20,394,216

第2年供款共

$1,229,343

第2年利息

$849,795

第2年共還本金

$379,548

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$70,105	$32,340	$102,445	$20,361,876
26	$69,994	$32,451	$102,445	$20,329,425
27	$69,882	$32,563	$102,445	$20,296,862
28	$69,770	$32,675	$102,445	$20,264,187
29	$69,658	$32,787	$102,445	$20,231,400
30	$69,545	$32,900	$102,445	$20,198,500
31	$69,432	$33,013	$102,445	$20,165,487
32	$69,319	$33,126	$102,445	$20,132,361
33	$69,205	$33,240	$102,445	$20,099,121
34	$69,091	$33,355	$102,445	$20,065,766
35	$68,976	$33,469	$102,445	$20,032,297
36	$68,861	$33,584	$102,445	$19,998,713

第3年供款共

$1,229,343

第3年利息

$833,840

第3年共還本金

$395,504

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$68,746	$33,700	$102,445	$19,965,013
38	$68,630	$33,816	$102,445	$19,931,198
39	$68,513	$33,932	$102,445	$19,897,266
40	$68,397	$34,048	$102,445	$19,863,217
41	$68,280	$34,165	$102,445	$19,829,052
42	$68,162	$34,283	$102,445	$19,794,769
43	$68,045	$34,401	$102,445	$19,760,368
44	$67,926	$34,519	$102,445	$19,725,849
45	$67,808	$34,638	$102,445	$19,691,212
46	$67,689	$34,757	$102,445	$19,656,455
47	$67,569	$34,876	$102,445	$19,621,579
48	$67,449	$34,996	$102,445	$19,586,583

第4年供款共

$1,229,343

第4年利息

$817,213

第4年共還本金

$412,130

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$67,329	$35,116	$102,445	$19,551,466
50	$67,208	$35,237	$102,445	$19,516,229
51	$67,087	$35,358	$102,445	$19,480,871
52	$66,965	$35,480	$102,445	$19,445,391
53	$66,844	$35,602	$102,445	$19,409,790
54	$66,721	$35,724	$102,445	$19,374,065
55	$66,598	$35,847	$102,445	$19,338,218
56	$66,475	$35,970	$102,445	$19,302,248
57	$66,351	$36,094	$102,445	$19,266,155
58	$66,227	$36,218	$102,445	$19,229,937
59	$66,103	$36,342	$102,445	$19,193,594
60	$65,978	$36,467	$102,445	$19,157,127

第5年供款共

$1,229,343

第5年利息

$799,888

第5年共還本金

$429,456

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$65,853	$36,593	$102,445	$19,120,534
62	$65,727	$36,718	$102,445	$19,083,816
63	$65,601	$36,845	$102,445	$19,046,971
64	$65,474	$36,971	$102,445	$19,010,000
65	$65,347	$37,098	$102,445	$18,972,902
66	$65,219	$37,226	$102,445	$18,935,676
67	$65,091	$37,354	$102,445	$18,898,322
68	$64,963	$37,482	$102,445	$18,860,840
69	$64,834	$37,611	$102,445	$18,823,229
70	$64,705	$37,740	$102,445	$18,785,488
71	$64,575	$37,870	$102,445	$18,747,618
72	$64,445	$38,000	$102,445	$18,709,618

第6年供款共

$1,229,343

第6年利息

$781,834

第6年共還本金

$447,509

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$64,314	$38,131	$102,445	$18,671,487
74	$64,183	$38,262	$102,445	$18,633,225
75	$64,052	$38,394	$102,445	$18,594,831
76	$63,920	$38,526	$102,445	$18,556,306
77	$63,787	$38,658	$102,445	$18,517,648
78	$63,654	$38,791	$102,445	$18,478,857
79	$63,521	$38,924	$102,445	$18,439,933
80	$63,387	$39,058	$102,445	$18,400,875
81	$63,253	$39,192	$102,445	$18,361,682
82	$63,118	$39,327	$102,445	$18,322,355
83	$62,983	$39,462	$102,445	$18,282,893
84	$62,847	$39,598	$102,445	$18,243,295

第7年供款共

$1,229,343

第7年利息

$763,021

第7年共還本金

$466,322

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$62,711	$39,734	$102,445	$18,203,561
86	$62,575	$39,871	$102,445	$18,163,691
87	$62,438	$40,008	$102,445	$18,123,683
88	$62,300	$40,145	$102,445	$18,083,538
89	$62,162	$40,283	$102,445	$18,043,255
90	$62,024	$40,422	$102,445	$18,002,834
91	$61,885	$40,561	$102,445	$17,962,273
92	$61,745	$40,700	$102,445	$17,921,573
93	$61,605	$40,840	$102,445	$17,880,733
94	$61,465	$40,980	$102,445	$17,839,753
95	$61,324	$41,121	$102,445	$17,798,632
96	$61,183	$41,262	$102,445	$17,757,369

第8年供款共

$1,229,343

第8年利息

$743,417

第8年共還本金

$485,926

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$61,041	$41,404	$102,445	$17,715,965
98	$60,899	$41,547	$102,445	$17,674,419
99	$60,756	$41,689	$102,445	$17,632,729
100	$60,613	$41,833	$102,445	$17,590,896
101	$60,469	$41,977	$102,445	$17,548,920
102	$60,324	$42,121	$102,445	$17,506,799
103	$60,180	$42,266	$102,445	$17,464,533
104	$60,034	$42,411	$102,445	$17,422,122
105	$59,889	$42,557	$102,445	$17,379,566
106	$59,742	$42,703	$102,445	$17,336,863
107	$59,595	$42,850	$102,445	$17,294,013
108	$59,448	$42,997	$102,445	$17,251,016

第9年供款共

$1,229,343

第9年利息

$722,989

第9年共還本金

$506,354

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$59,300	$43,145	$102,445	$17,207,871
110	$59,152	$43,293	$102,445	$17,164,578
111	$59,003	$43,442	$102,445	$17,121,136
112	$58,854	$43,591	$102,445	$17,077,544
113	$58,704	$43,741	$102,445	$17,033,803
114	$58,554	$43,892	$102,445	$16,989,911
115	$58,403	$44,042	$102,445	$16,945,869
116	$58,251	$44,194	$102,445	$16,901,675
117	$58,100	$44,346	$102,445	$16,857,329
118	$57,947	$44,498	$102,445	$16,812,831
119	$57,794	$44,651	$102,445	$16,768,180
120	$57,641	$44,805	$102,445	$16,723,375

第10年供款共

$1,229,343

第10年利息

$701,703

第10年共還本金

$527,640

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$57,487	$44,959	$102,445	$16,678,417
122	$57,332	$45,113	$102,445	$16,633,304
123	$57,177	$45,268	$102,445	$16,588,035
124	$57,021	$45,424	$102,445	$16,542,611
125	$56,865	$45,580	$102,445	$16,497,031
126	$56,709	$45,737	$102,445	$16,451,295
127	$56,551	$45,894	$102,445	$16,405,401
128	$56,394	$46,052	$102,445	$16,359,349
129	$56,235	$46,210	$102,445	$16,313,139
130	$56,076	$46,369	$102,445	$16,266,770
131	$55,917	$46,528	$102,445	$16,220,242
132	$55,757	$46,688	$102,445	$16,173,554

第11年供款共

$1,229,343

第11年利息

$679,521

第11年共還本金

$549,822

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$55,597	$46,849	$102,445	$16,126,705
134	$55,436	$47,010	$102,445	$16,079,695
135	$55,274	$47,171	$102,445	$16,032,524
136	$55,112	$47,333	$102,445	$15,985,191
137	$54,949	$47,496	$102,445	$15,937,695
138	$54,786	$47,659	$102,445	$15,890,035
139	$54,622	$47,823	$102,445	$15,842,212
140	$54,458	$47,988	$102,445	$15,794,224
141	$54,293	$48,153	$102,445	$15,746,072
142	$54,127	$48,318	$102,445	$15,697,753
143	$53,961	$48,484	$102,445	$15,649,269
144	$53,794	$48,651	$102,445	$15,600,618

第12年供款共

$1,229,343

第12年利息

$656,408

第12年共還本金

$572,936

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$53,627	$48,818	$102,445	$15,551,800
146	$53,459	$48,986	$102,445	$15,502,814
147	$53,291	$49,154	$102,445	$15,453,660
148	$53,122	$49,323	$102,445	$15,404,337
149	$52,952	$49,493	$102,445	$15,354,844
150	$52,782	$49,663	$102,445	$15,305,181
151	$52,612	$49,834	$102,445	$15,255,347
152	$52,440	$50,005	$102,445	$15,205,342
153	$52,268	$50,177	$102,445	$15,155,165
154	$52,096	$50,349	$102,445	$15,104,816
155	$51,923	$50,522	$102,445	$15,054,293
156	$51,749	$50,696	$102,445	$15,003,597

第13年供款共

$1,229,343

第13年利息

$632,322

第13年共還本金

$597,021

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$51,575	$50,870	$102,445	$14,952,727
158	$51,400	$51,045	$102,445	$14,901,681
159	$51,225	$51,221	$102,445	$14,850,461
160	$51,048	$51,397	$102,445	$14,799,064
161	$50,872	$51,573	$102,445	$14,747,490
162	$50,694	$51,751	$102,445	$14,695,740
163	$50,517	$51,929	$102,445	$14,643,811
164	$50,338	$52,107	$102,445	$14,591,704
165	$50,159	$52,286	$102,445	$14,539,418
166	$49,979	$52,466	$102,445	$14,486,952
167	$49,799	$52,646	$102,445	$14,434,305
168	$49,618	$52,827	$102,445	$14,381,478

第14年供款共

$1,229,343

第14年利息

$607,224

第14年共還本金

$622,119

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$49,436	$53,009	$102,445	$14,328,469
170	$49,254	$53,191	$102,445	$14,275,278
171	$49,071	$53,374	$102,445	$14,221,904
172	$48,888	$53,557	$102,445	$14,168,346
173	$48,704	$53,742	$102,445	$14,114,605
174	$48,519	$53,926	$102,445	$14,060,678
175	$48,334	$54,112	$102,445	$14,006,567
176	$48,148	$54,298	$102,445	$13,952,269
177	$47,961	$54,484	$102,445	$13,897,785
178	$47,774	$54,672	$102,445	$13,843,113
179	$47,586	$54,860	$102,445	$13,788,254
180	$47,397	$55,048	$102,445	$13,733,205

第15年供款共

$1,229,343

第15年利息

$581,071

第15年共還本金

$648,272

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$47,208	$55,237	$102,445	$13,677,968
182	$47,018	$55,427	$102,445	$13,622,541
183	$46,827	$55,618	$102,445	$13,566,923
184	$46,636	$55,809	$102,445	$13,511,114
185	$46,444	$56,001	$102,445	$13,455,113
186	$46,252	$56,193	$102,445	$13,398,920
187	$46,059	$56,386	$102,445	$13,342,534
188	$45,865	$56,580	$102,445	$13,285,953
189	$45,670	$56,775	$102,445	$13,229,178
190	$45,475	$56,970	$102,445	$13,172,208
191	$45,279	$57,166	$102,445	$13,115,043
192	$45,083	$57,362	$102,445	$13,057,680

第16年供款共

$1,229,343

第16年利息

$553,818

第16年共還本金

$675,525

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$44,886	$57,559	$102,445	$13,000,121
194	$44,688	$57,757	$102,445	$12,942,364
195	$44,489	$57,956	$102,445	$12,884,408
196	$44,290	$58,155	$102,445	$12,826,253
197	$44,090	$58,355	$102,445	$12,767,898
198	$43,890	$58,556	$102,445	$12,709,342
199	$43,688	$58,757	$102,445	$12,650,585
200	$43,486	$58,959	$102,445	$12,591,626
201	$43,284	$59,162	$102,445	$12,532,465
202	$43,080	$59,365	$102,445	$12,473,100
203	$42,876	$59,569	$102,445	$12,413,531
204	$42,672	$59,774	$102,445	$12,353,757

第17年供款共

$1,229,343

第17年利息

$525,420

第17年共還本金

$703,923

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$42,466	$59,979	$102,445	$12,293,778
206	$42,260	$60,185	$102,445	$12,233,592
207	$42,053	$60,392	$102,445	$12,173,200
208	$41,845	$60,600	$102,445	$12,112,600
209	$41,637	$60,808	$102,445	$12,051,792
210	$41,428	$61,017	$102,445	$11,990,775
211	$41,218	$61,227	$102,445	$11,929,548
212	$41,008	$61,437	$102,445	$11,868,110
213	$40,797	$61,649	$102,445	$11,806,462
214	$40,585	$61,861	$102,445	$11,744,601
215	$40,372	$62,073	$102,445	$11,682,528
216	$40,159	$62,287	$102,445	$11,620,241

第18年供款共

$1,229,343

第18年利息

$495,828

第18年共還本金

$733,516

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$39,945	$62,501	$102,445	$11,557,741
218	$39,730	$62,716	$102,445	$11,495,025
219	$39,514	$62,931	$102,445	$11,432,094
220	$39,298	$63,147	$102,445	$11,368,947
221	$39,081	$63,365	$102,445	$11,305,582
222	$38,863	$63,582	$102,445	$11,242,000
223	$38,644	$63,801	$102,445	$11,178,199
224	$38,425	$64,020	$102,445	$11,114,179
225	$38,205	$64,240	$102,445	$11,049,938
226	$37,984	$64,461	$102,445	$10,985,477
227	$37,763	$64,683	$102,445	$10,920,795
228	$37,540	$64,905	$102,445	$10,855,890

第19年供款共

$1,229,343

第19年利息

$464,991

第19年共還本金

$764,352

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$37,317	$65,128	$102,445	$10,790,761
230	$37,093	$65,352	$102,445	$10,725,409
231	$36,869	$65,577	$102,445	$10,659,833
232	$36,643	$65,802	$102,445	$10,594,031
233	$36,417	$66,028	$102,445	$10,528,002
234	$36,190	$66,255	$102,445	$10,461,747
235	$35,962	$66,483	$102,445	$10,395,264
236	$35,734	$66,712	$102,445	$10,328,553
237	$35,504	$66,941	$102,445	$10,261,612
238	$35,274	$67,171	$102,445	$10,194,441
239	$35,043	$67,402	$102,445	$10,127,039
240	$34,812	$67,634	$102,445	$10,059,405

第20年供款共

$1,229,343

第20年利息

$432,859

第20年共還本金

$796,484

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$34,579	$67,866	$102,445	$9,991,539
242	$34,346	$68,099	$102,445	$9,923,440
243	$34,112	$68,333	$102,445	$9,855,107
244	$33,877	$68,568	$102,445	$9,786,538
245	$33,641	$68,804	$102,445	$9,717,734
246	$33,405	$69,041	$102,445	$9,648,694
247	$33,167	$69,278	$102,445	$9,579,416
248	$32,929	$69,516	$102,445	$9,509,900
249	$32,690	$69,755	$102,445	$9,440,145
250	$32,450	$69,995	$102,445	$9,370,150
251	$32,210	$70,235	$102,445	$9,299,915
252	$31,968	$70,477	$102,445	$9,229,438

第21年供款共

$1,229,343

第21年利息

$399,376

第21年共還本金

$829,968

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$31,726	$70,719	$102,445	$9,158,719
254	$31,483	$70,962	$102,445	$9,087,757
255	$31,239	$71,206	$102,445	$9,016,550
256	$30,994	$71,451	$102,445	$8,945,100
257	$30,749	$71,696	$102,445	$8,873,403
258	$30,502	$71,943	$102,445	$8,801,460
259	$30,255	$72,190	$102,445	$8,729,270
260	$30,007	$72,438	$102,445	$8,656,832
261	$29,758	$72,687	$102,445	$8,584,144
262	$29,508	$72,937	$102,445	$8,511,207
263	$29,257	$73,188	$102,445	$8,438,019
264	$29,006	$73,440	$102,445	$8,364,579

第22年供款共

$1,229,343

第22年利息

$364,485

第22年共還本金

$864,858

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$28,753	$73,692	$102,445	$8,290,887
266	$28,500	$73,945	$102,445	$8,216,942
267	$28,246	$74,200	$102,445	$8,142,742
268	$27,991	$74,455	$102,445	$8,068,288
269	$27,735	$74,711	$102,445	$7,993,577
270	$27,478	$74,967	$102,445	$7,918,610
271	$27,220	$75,225	$102,445	$7,843,385
272	$26,962	$75,484	$102,445	$7,767,901
273	$26,702	$75,743	$102,445	$7,692,158
274	$26,442	$76,003	$102,445	$7,616,155
275	$26,181	$76,265	$102,445	$7,539,890
276	$25,918	$76,527	$102,445	$7,463,363

第23年供款共

$1,229,343

第23年利息

$328,127

第23年共還本金

$901,216

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$25,655	$76,790	$102,445	$7,386,573
278	$25,391	$77,054	$102,445	$7,309,519
279	$25,126	$77,319	$102,445	$7,232,201
280	$24,861	$77,585	$102,445	$7,154,616
281	$24,594	$77,851	$102,445	$7,076,765
282	$24,326	$78,119	$102,445	$6,998,646
283	$24,058	$78,387	$102,445	$6,920,258
284	$23,788	$78,657	$102,445	$6,841,602
285	$23,518	$78,927	$102,445	$6,762,674
286	$23,247	$79,199	$102,445	$6,683,476
287	$22,974	$79,471	$102,445	$6,604,005
288	$22,701	$79,744	$102,445	$6,524,261

第24年供款共

$1,229,343

第24年利息

$290,241

第24年共還本金

$939,102

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$22,427	$80,018	$102,445	$6,444,243
290	$22,152	$80,293	$102,445	$6,363,950
291	$21,876	$80,569	$102,445	$6,283,380
292	$21,599	$80,846	$102,445	$6,202,534
293	$21,321	$81,124	$102,445	$6,121,410
294	$21,042	$81,403	$102,445	$6,040,007
295	$20,763	$81,683	$102,445	$5,958,325
296	$20,482	$81,964	$102,445	$5,876,361
297	$20,200	$82,245	$102,445	$5,794,116
298	$19,917	$82,528	$102,445	$5,711,588
299	$19,634	$82,812	$102,445	$5,628,776
300	$19,349	$83,096	$102,445	$5,545,680

第25年供款共

$1,229,343

第25年利息

$250,762

第25年共還本金

$978,581

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$19,063	$83,382	$102,445	$5,462,298
302	$18,777	$83,669	$102,445	$5,378,629
303	$18,489	$83,956	$102,445	$5,294,673
304	$18,200	$84,245	$102,445	$5,210,428
305	$17,911	$84,534	$102,445	$5,125,894
306	$17,620	$84,825	$102,445	$5,041,069
307	$17,329	$85,117	$102,445	$4,955,952
308	$17,036	$85,409	$102,445	$4,870,543
309	$16,742	$85,703	$102,445	$4,784,840
310	$16,448	$85,997	$102,445	$4,698,843
311	$16,152	$86,293	$102,445	$4,612,550
312	$15,856	$86,590	$102,445	$4,525,960

第26年供款共

$1,229,343

第26年利息

$209,624

第26年共還本金

$1,019,720

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$15,558	$86,887	$102,445	$4,439,073
314	$15,259	$87,186	$102,445	$4,351,887
315	$14,960	$87,486	$102,445	$4,264,401
316	$14,659	$87,786	$102,445	$4,176,615
317	$14,357	$88,088	$102,445	$4,088,527
318	$14,054	$88,391	$102,445	$4,000,136
319	$13,750	$88,695	$102,445	$3,911,441
320	$13,446	$89,000	$102,445	$3,822,441
321	$13,140	$89,306	$102,445	$3,733,136
322	$12,833	$89,613	$102,445	$3,643,523
323	$12,525	$89,921	$102,445	$3,553,603
324	$12,216	$90,230	$102,445	$3,463,373

第27年供款共

$1,229,343

第27年利息

$166,756

第27年共還本金

$1,062,587

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$11,905	$90,540	$102,445	$3,372,833
326	$11,594	$90,851	$102,445	$3,281,982
327	$11,282	$91,163	$102,445	$3,190,818
328	$10,968	$91,477	$102,445	$3,099,341
329	$10,654	$91,791	$102,445	$3,007,550
330	$10,338	$92,107	$102,445	$2,915,443
331	$10,022	$92,423	$102,445	$2,823,020
332	$9,704	$92,741	$102,445	$2,730,279
333	$9,385	$93,060	$102,445	$2,637,219
334	$9,065	$93,380	$102,445	$2,543,839
335	$8,744	$93,701	$102,445	$2,450,138
336	$8,422	$94,023	$102,445	$2,356,115

第28年供款共

$1,229,343

第28年利息

$122,086

第28年共還本金

$1,107,257

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$8,099	$94,346	$102,445	$2,261,769
338	$7,775	$94,670	$102,445	$2,167,099
339	$7,449	$94,996	$102,445	$2,072,103
340	$7,123	$95,322	$102,445	$1,976,781
341	$6,795	$95,650	$102,445	$1,881,130
342	$6,466	$95,979	$102,445	$1,785,152
343	$6,136	$96,309	$102,445	$1,688,843
344	$5,805	$96,640	$102,445	$1,592,203
345	$5,473	$96,972	$102,445	$1,495,231
346	$5,140	$97,305	$102,445	$1,397,925
347	$4,805	$97,640	$102,445	$1,300,286
348	$4,470	$97,976	$102,445	$1,202,310

第29年供款共

$1,229,343

第29年利息

$75,538

第29年共還本金

$1,153,805

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$4,133	$98,312	$102,445	$1,103,998
350	$3,795	$98,650	$102,445	$1,005,347
351	$3,456	$98,989	$102,445	$906,358
352	$3,116	$99,330	$102,445	$807,028
353	$2,774	$99,671	$102,445	$707,357
354	$2,432	$100,014	$102,445	$607,344
355	$2,088	$100,358	$102,445	$506,986
356	$1,743	$100,702	$102,445	$406,284
357	$1,397	$101,049	$102,445	$305,235
358	$1,049	$101,396	$102,445	$203,839
359	$701	$101,745	$102,445	$102,094
360	$351	$102,094	$102,445	$0

第30年供款共

$1,229,343

第30年利息

$27,033

第30年共還本金

$1,202,310

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$52,831,869

免責聲明

筍盤推介

按揭保險費
info