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$54,155,042

每月供款
$92,084

首期

$19,000,000

總貸款額

$19,000,000

總利息

$14,150,042

印花稅

$1,615,000

其他

$390,000

置業成本總預算

HK$21,005,000

按月供比率計算

$184,167

置業成本總預算

HK$21,005,000

首期

$19,000,000
印花稅

$1,615,000
- AVD
  
  $1,615,000
律師費

$ 10,000
代理佣金

$380,000
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$184,167

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

KOL實拍

西貢愛琴居

thumb_up

**頭排醉人海景別墅,5分鐘到坑口地鐵站**

實

1,773 呎

@21,997

建

2,291 呎

@17,023

local_fire_department 至HIT

售$3,900 萬

實

1,773 呎

@21,997

建

2,291 呎

@17,023

售$3,900 萬

local_fire_department 至HIT

大埔雲滙第01期第02座

thumb_up

【移民急讓全海景3房1套】歡迎查詢

實

1,144 呎

@33,217

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 flight_takeoff 移民急讓

售$3,800 萬

實

1,144 呎

@33,217

售$3,800 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 flight_takeoff 移民急讓

西貢大坑口

thumb_up

西貢大坑口

建

2,100 呎

@18,571

local_fire_department 至HIT

售$3,900 萬

建

2,100 呎

@18,571

售$3,900 萬

local_fire_department 至HIT

西貢茅莆

thumb_up

層層海景近路方便、靚裝修靚景

建

2,100 呎

@18,333

hotel_class 樓王 vpn_key 有匙即睇 flight_takeoff 移民急讓

售$3,850 萬

建

2,100 呎

@18,333

售$3,850 萬

hotel_class 樓王 vpn_key 有匙即睇 flight_takeoff 移民急讓

西貢清水灣

thumb_up

漂亮海邊屋苑擁保安泳池

建

2,100 呎

@18,095

local_fire_department 至HIT hotel_class 樓王

售$3,800 萬

建

2,100 呎

@18,095

售$3,800 萬

local_fire_department 至HIT hotel_class 樓王

VR實景

清水灣公司轉讓*北水南山全獨立

thumb_up

永久海景入契大花園

實

2,100 呎

@18,571

建

2,100 呎

@18,571

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

售$3,900 萬

實

2,100 呎

@18,571

建

2,100 呎

@18,571

售$3,900 萬

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

西貢匡湖居

thumb_up

匡湖居

實

1,576 呎

@24,112

建

2,215 呎

@17,156

local_fire_department 至HIT

售$3,800 萬

實

1,576 呎

@24,112

建

2,215 呎

@17,156

售$3,800 萬

local_fire_department 至HIT

西貢碧浪別墅

thumb_up

SEA VIEW HOUSE

實

1,906 呎

@19,832

建

2,300 呎

@16,435

real_estate_agent 罕有放盤

售$3,780 萬

實

1,906 呎

@19,832

建

2,300 呎

@16,435

售$3,780 萬

real_estate_agent 罕有放盤

沙田晉名峰花園洋房

thumb_up

***連4車位.花園2652呎*****

實

1,375 呎

@27,636

建

1,922 呎

@19,771

real_estate_agent 罕有放盤

售$3,800 萬

實

1,375 呎

@27,636

建

1,922 呎

@19,771

售$3,800 萬

real_estate_agent 罕有放盤

西貢西沙小築

thumb_up

deluxe detached house

實

1,519 呎

@25,016

建

1,994 呎

@19,057

local_fire_department 至HIT

售$3,800 萬

實

1,519 呎

@25,016

建

1,994 呎

@19,057

售$3,800 萬

local_fire_department 至HIT

VR實景

沙田玖瓏山

thumb_up

沙田玖瓏山高私隱 [4房(3套)覆式連659'私人獨立花園] 連一個車位.

實

2,157 呎

@17,153

local_fire_department 至HIT real_estate_agent 罕有放盤

售$3,700 萬

實

2,157 呎

@17,153

售$3,700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山銀湖天峰第05座

thumb_up

銀湖天峰@複式無敵海景@特色單位

實

1,668 呎

@22,182

建

2,296 呎

@16,115

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$3,700 萬

實

1,668 呎

@22,182

建

2,296 呎

@16,115

售$3,700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$113,714	$87,380	$71,606	$61,112
1.500	$117,941	$91,684	$75,988	$65,573
2.000	$122,267	$96,118	$80,532	$70,228
2.500	$126,690	$100,682	$85,237	$75,073
3.000	$131,211	$105,374	$90,100	$80,105
3.500	$135,828	$110,192	$95,118	$85,318
4.000	$140,541	$115,136	$100,289	$90,709
4.125	$141,734	$116,392	$101,605	$92,083
4.500	$145,349	$120,203	$105,608	$96,270
5.000	$150,251	$125,392	$111,072	$101,996
5.500	$155,246	$130,699	$116,677	$107,880
6.000	$160,333	$136,122	$122,417	$113,915

每月供款$92,084

年期

30年

貸款金額

$19,000,000

總利息

$14,150,042

總貸款連利息

$33,150,042

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$65,313	$26,771	$92,083	$18,973,229
2	$65,220	$26,863	$92,083	$18,946,366
3	$65,128	$26,955	$92,083	$18,919,411
4	$65,035	$27,048	$92,083	$18,892,363
5	$64,942	$27,141	$92,083	$18,865,222
6	$64,849	$27,234	$92,083	$18,837,988
7	$64,756	$27,328	$92,083	$18,810,660
8	$64,662	$27,422	$92,083	$18,783,238
9	$64,567	$27,516	$92,083	$18,755,722
10	$64,473	$27,611	$92,083	$18,728,111
11	$64,378	$27,706	$92,083	$18,700,406
12	$64,283	$27,801	$92,083	$18,672,605

第1年供款共

$1,105,001

第1年利息

$777,606

第1年共還本金

$327,395

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$64,187	$27,896	$92,083	$18,644,708
14	$64,091	$27,992	$92,083	$18,616,716
15	$63,995	$28,088	$92,083	$18,588,628
16	$63,898	$28,185	$92,083	$18,560,443
17	$63,802	$28,282	$92,083	$18,532,161
18	$63,704	$28,379	$92,083	$18,503,782
19	$63,607	$28,477	$92,083	$18,475,305
20	$63,509	$28,575	$92,083	$18,446,730
21	$63,411	$28,673	$92,083	$18,418,057
22	$63,312	$28,771	$92,083	$18,389,286
23	$63,213	$28,870	$92,083	$18,360,416
24	$63,114	$28,970	$92,083	$18,331,446

第2年供款共

$1,105,001

第2年利息

$763,843

第2年共還本金

$341,159

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$63,014	$29,069	$92,083	$18,302,377
26	$62,914	$29,169	$92,083	$18,273,208
27	$62,814	$29,269	$92,083	$18,243,939
28	$62,714	$29,370	$92,083	$18,214,569
29	$62,613	$29,471	$92,083	$18,185,098
30	$62,511	$29,572	$92,083	$18,155,526
31	$62,410	$29,674	$92,083	$18,125,852
32	$62,308	$29,776	$92,083	$18,096,076
33	$62,205	$29,878	$92,083	$18,066,198
34	$62,103	$29,981	$92,083	$18,036,217
35	$61,999	$30,084	$92,083	$18,006,133
36	$61,896	$30,187	$92,083	$17,975,946

第3年供款共

$1,105,001

第3年利息

$749,501

第3年共還本金

$355,500

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$61,792	$30,291	$92,083	$17,945,655
38	$61,688	$30,395	$92,083	$17,915,259
39	$61,584	$30,500	$92,083	$17,884,760
40	$61,479	$30,605	$92,083	$17,854,155
41	$61,374	$30,710	$92,083	$17,823,445
42	$61,268	$30,815	$92,083	$17,792,630
43	$61,162	$30,921	$92,083	$17,761,709
44	$61,056	$31,028	$92,083	$17,730,681
45	$60,949	$31,134	$92,083	$17,699,547
46	$60,842	$31,241	$92,083	$17,668,306
47	$60,735	$31,349	$92,083	$17,636,957
48	$60,627	$31,456	$92,083	$17,605,501

第4年供款共

$1,105,001

第4年利息

$734,556

第4年共還本金

$370,445

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$60,519	$31,565	$92,083	$17,573,936
50	$60,410	$31,673	$92,083	$17,542,263
51	$60,302	$31,782	$92,083	$17,510,481
52	$60,192	$31,891	$92,083	$17,478,590
53	$60,083	$32,001	$92,083	$17,446,589
54	$59,973	$32,111	$92,083	$17,414,478
55	$59,862	$32,221	$92,083	$17,382,257
56	$59,752	$32,332	$92,083	$17,349,925
57	$59,640	$32,443	$92,083	$17,317,482
58	$59,529	$32,555	$92,083	$17,284,928
59	$59,417	$32,667	$92,083	$17,252,261
60	$59,305	$32,779	$92,083	$17,219,482

第5年供款共

$1,105,001

第5年利息

$718,983

第5年共還本金

$386,018

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$59,192	$32,891	$92,083	$17,186,591
62	$59,079	$33,005	$92,083	$17,153,586
63	$58,965	$33,118	$92,083	$17,120,468
64	$58,852	$33,232	$92,083	$17,087,236
65	$58,737	$33,346	$92,083	$17,053,890
66	$58,623	$33,461	$92,083	$17,020,430
67	$58,508	$33,576	$92,083	$16,986,854
68	$58,392	$33,691	$92,083	$16,953,163
69	$58,276	$33,807	$92,083	$16,919,356
70	$58,160	$33,923	$92,083	$16,885,433
71	$58,044	$34,040	$92,083	$16,851,393
72	$57,927	$34,157	$92,083	$16,817,236

第6年供款共

$1,105,001

第6年利息

$702,755

第6年共還本金

$402,246

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$57,809	$34,274	$92,083	$16,782,962
74	$57,691	$34,392	$92,083	$16,748,570
75	$57,573	$34,510	$92,083	$16,714,060
76	$57,455	$34,629	$92,083	$16,679,431
77	$57,336	$34,748	$92,083	$16,644,683
78	$57,216	$34,867	$92,083	$16,609,815
79	$57,096	$34,987	$92,083	$16,574,828
80	$56,976	$35,107	$92,083	$16,539,721
81	$56,855	$35,228	$92,083	$16,504,493
82	$56,734	$35,349	$92,083	$16,469,143
83	$56,613	$35,471	$92,083	$16,433,673
84	$56,491	$35,593	$92,083	$16,398,080

第7年供款共

$1,105,001

第7年利息

$685,845

第7年共還本金

$419,156

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$56,368	$35,715	$92,083	$16,362,365
86	$56,246	$35,838	$92,083	$16,326,527
87	$56,122	$35,961	$92,083	$16,290,566
88	$55,999	$36,085	$92,083	$16,254,481
89	$55,875	$36,209	$92,083	$16,218,273
90	$55,750	$36,333	$92,083	$16,181,940
91	$55,625	$36,458	$92,083	$16,145,482
92	$55,500	$36,583	$92,083	$16,108,898
93	$55,374	$36,709	$92,083	$16,072,189
94	$55,248	$36,835	$92,083	$16,035,354
95	$55,122	$36,962	$92,083	$15,998,392
96	$54,994	$37,089	$92,083	$15,961,303

第8年供款共

$1,105,001

第8年利息

$668,224

第8年共還本金

$436,777

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$54,867	$37,216	$92,083	$15,924,086
98	$54,739	$37,344	$92,083	$15,886,742
99	$54,611	$37,473	$92,083	$15,849,269
100	$54,482	$37,602	$92,083	$15,811,668
101	$54,353	$37,731	$92,083	$15,773,937
102	$54,223	$37,861	$92,083	$15,736,076
103	$54,093	$37,991	$92,083	$15,698,086
104	$53,962	$38,121	$92,083	$15,659,964
105	$53,831	$38,252	$92,083	$15,621,712
106	$53,700	$38,384	$92,083	$15,583,328
107	$53,568	$38,516	$92,083	$15,544,812
108	$53,435	$38,648	$92,083	$15,506,164

第9年供款共

$1,105,001

第9年利息

$649,863

第9年共還本金

$455,139

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$53,302	$38,781	$92,083	$15,467,383
110	$53,169	$38,914	$92,083	$15,428,469
111	$53,035	$39,048	$92,083	$15,389,421
112	$52,901	$39,182	$92,083	$15,350,238
113	$52,766	$39,317	$92,083	$15,310,921
114	$52,631	$39,452	$92,083	$15,271,469
115	$52,496	$39,588	$92,083	$15,231,882
116	$52,360	$39,724	$92,083	$15,192,158
117	$52,223	$39,860	$92,083	$15,152,297
118	$52,086	$39,997	$92,083	$15,112,300
119	$51,949	$40,135	$92,083	$15,072,165
120	$51,811	$40,273	$92,083	$15,031,892

第10年供款共

$1,105,001

第10年利息

$630,729

第10年共還本金

$474,272

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$51,672	$40,411	$92,083	$14,991,481
122	$51,533	$40,550	$92,083	$14,950,930
123	$51,394	$40,690	$92,083	$14,910,241
124	$51,254	$40,829	$92,083	$14,869,411
125	$51,114	$40,970	$92,083	$14,828,442
126	$50,973	$41,111	$92,083	$14,787,331
127	$50,831	$41,252	$92,083	$14,746,079
128	$50,690	$41,394	$92,083	$14,704,685
129	$50,547	$41,536	$92,083	$14,663,149
130	$50,405	$41,679	$92,083	$14,621,470
131	$50,261	$41,822	$92,083	$14,579,648
132	$50,118	$41,966	$92,083	$14,537,682

第11年供款共

$1,105,001

第11年利息

$610,791

第11年共還本金

$494,210

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$49,973	$42,110	$92,083	$14,495,572
134	$49,829	$42,255	$92,083	$14,453,317
135	$49,683	$42,400	$92,083	$14,410,917
136	$49,538	$42,546	$92,083	$14,368,371
137	$49,391	$42,692	$92,083	$14,325,679
138	$49,245	$42,839	$92,083	$14,282,840
139	$49,097	$42,986	$92,083	$14,239,854
140	$48,949	$43,134	$92,083	$14,196,720
141	$48,801	$43,282	$92,083	$14,153,437
142	$48,652	$43,431	$92,083	$14,110,006
143	$48,503	$43,580	$92,083	$14,066,426
144	$48,353	$43,730	$92,083	$14,022,696

第12年供款共

$1,105,001

第12年利息

$590,015

第12年共還本金

$514,986

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$48,203	$43,880	$92,083	$13,978,816
146	$48,052	$44,031	$92,083	$13,934,784
147	$47,901	$44,183	$92,083	$13,890,602
148	$47,749	$44,335	$92,083	$13,846,267
149	$47,597	$44,487	$92,083	$13,801,780
150	$47,444	$44,640	$92,083	$13,757,140
151	$47,290	$44,793	$92,083	$13,712,347
152	$47,136	$44,947	$92,083	$13,667,400
153	$46,982	$45,102	$92,083	$13,622,298
154	$46,827	$45,257	$92,083	$13,577,041
155	$46,671	$45,412	$92,083	$13,531,629
156	$46,515	$45,568	$92,083	$13,486,060

第13年供款共

$1,105,001

第13年利息

$568,366

第13年共還本金

$536,636

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$46,358	$45,725	$92,083	$13,440,335
158	$46,201	$45,882	$92,083	$13,394,453
159	$46,043	$46,040	$92,083	$13,348,413
160	$45,885	$46,198	$92,083	$13,302,215
161	$45,726	$46,357	$92,083	$13,255,858
162	$45,567	$46,516	$92,083	$13,209,341
163	$45,407	$46,676	$92,083	$13,162,665
164	$45,247	$46,837	$92,083	$13,115,828
165	$45,086	$46,998	$92,083	$13,068,830
166	$44,924	$47,159	$92,083	$13,021,671
167	$44,762	$47,321	$92,083	$12,974,349
168	$44,599	$47,484	$92,083	$12,926,865

第14年供款共

$1,105,001

第14年利息

$545,806

第14年共還本金

$559,195

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$44,436	$47,647	$92,083	$12,879,218
170	$44,272	$47,811	$92,083	$12,831,407
171	$44,108	$47,975	$92,083	$12,783,431
172	$43,943	$48,140	$92,083	$12,735,291
173	$43,778	$48,306	$92,083	$12,686,985
174	$43,612	$48,472	$92,083	$12,638,513
175	$43,445	$48,639	$92,083	$12,589,875
176	$43,278	$48,806	$92,083	$12,541,069
177	$43,110	$48,974	$92,083	$12,492,095
178	$42,942	$49,142	$92,083	$12,442,953
179	$42,773	$49,311	$92,083	$12,393,643
180	$42,603	$49,480	$92,083	$12,344,162

第15年供款共

$1,105,001

第15年利息

$522,298

第15年共還本金

$582,703

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$42,433	$49,650	$92,083	$12,294,512
182	$42,262	$49,821	$92,083	$12,244,691
183	$42,091	$49,992	$92,083	$12,194,699
184	$41,919	$50,164	$92,083	$12,144,534
185	$41,747	$50,337	$92,083	$12,094,198
186	$41,574	$50,510	$92,083	$12,043,688
187	$41,400	$50,683	$92,083	$11,993,005
188	$41,226	$50,857	$92,083	$11,942,147
189	$41,051	$51,032	$92,083	$11,891,115
190	$40,876	$51,208	$92,083	$11,839,907
191	$40,700	$51,384	$92,083	$11,788,524
192	$40,523	$51,560	$92,083	$11,736,963

第16年供款共

$1,105,001

第16年利息

$497,802

第16年共還本金

$607,199

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$40,346	$51,738	$92,083	$11,685,226
194	$40,168	$51,915	$92,083	$11,633,310
195	$39,990	$52,094	$92,083	$11,581,216
196	$39,810	$52,273	$92,083	$11,528,943
197	$39,631	$52,453	$92,083	$11,476,490
198	$39,450	$52,633	$92,083	$11,423,857
199	$39,270	$52,814	$92,083	$11,371,043
200	$39,088	$52,995	$92,083	$11,318,048
201	$38,906	$53,178	$92,083	$11,264,870
202	$38,723	$53,360	$92,083	$11,211,510
203	$38,540	$53,544	$92,083	$11,157,966
204	$38,356	$53,728	$92,083	$11,104,238

第17年供款共

$1,105,001

第17年利息

$472,276

第17年共還本金

$632,725

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$38,171	$53,913	$92,083	$11,050,325
206	$37,985	$54,098	$92,083	$10,996,227
207	$37,800	$54,284	$92,083	$10,941,943
208	$37,613	$54,471	$92,083	$10,887,473
209	$37,426	$54,658	$92,083	$10,832,815
210	$37,238	$54,846	$92,083	$10,777,970
211	$37,049	$55,034	$92,083	$10,722,935
212	$36,860	$55,223	$92,083	$10,667,712
213	$36,670	$55,413	$92,083	$10,612,299
214	$36,480	$55,604	$92,083	$10,556,695
215	$36,289	$55,795	$92,083	$10,500,900
216	$36,097	$55,987	$92,083	$10,444,914

第18年供款共

$1,105,001

第18年利息

$445,677

第18年共還本金

$659,324

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$35,904	$56,179	$92,083	$10,388,735
218	$35,711	$56,372	$92,083	$10,332,362
219	$35,517	$56,566	$92,083	$10,275,797
220	$35,323	$56,760	$92,083	$10,219,036
221	$35,128	$56,956	$92,083	$10,162,081
222	$34,932	$57,151	$92,083	$10,104,929
223	$34,736	$57,348	$92,083	$10,047,582
224	$34,539	$57,545	$92,083	$9,990,037
225	$34,341	$57,743	$92,083	$9,932,294
226	$34,142	$57,941	$92,083	$9,874,353
227	$33,943	$58,140	$92,083	$9,816,212
228	$33,743	$58,340	$92,083	$9,757,872

第19年供款共

$1,105,001

第19年利息

$417,960

第19年共還本金

$687,042

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$33,543	$58,541	$92,083	$9,699,331
230	$33,341	$58,742	$92,083	$9,640,589
231	$33,140	$58,944	$92,083	$9,581,646
232	$32,937	$59,147	$92,083	$9,522,499
233	$32,734	$59,350	$92,083	$9,463,149
234	$32,530	$59,554	$92,083	$9,403,595
235	$32,325	$59,759	$92,083	$9,343,837
236	$32,119	$59,964	$92,083	$9,283,873
237	$31,913	$60,170	$92,083	$9,223,703
238	$31,706	$60,377	$92,083	$9,163,326
239	$31,499	$60,585	$92,083	$9,102,741
240	$31,291	$60,793	$92,083	$9,041,948

第20年供款共

$1,105,001

第20年利息

$389,077

第20年共還本金

$715,924

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$31,082	$61,002	$92,083	$8,980,947
242	$30,872	$61,211	$92,083	$8,919,735
243	$30,662	$61,422	$92,083	$8,858,313
244	$30,450	$61,633	$92,083	$8,796,680
245	$30,239	$61,845	$92,083	$8,734,835
246	$30,026	$62,057	$92,083	$8,672,778
247	$29,813	$62,271	$92,083	$8,610,507
248	$29,599	$62,485	$92,083	$8,548,022
249	$29,384	$62,700	$92,083	$8,485,323
250	$29,168	$62,915	$92,083	$8,422,408
251	$28,952	$63,131	$92,083	$8,359,276
252	$28,735	$63,348	$92,083	$8,295,928

第21年供款共

$1,105,001

第21年利息

$358,981

第21年共還本金

$746,021

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$28,517	$63,566	$92,083	$8,232,361
254	$28,299	$63,785	$92,083	$8,168,577
255	$28,079	$64,004	$92,083	$8,104,573
256	$27,859	$64,224	$92,083	$8,040,349
257	$27,639	$64,445	$92,083	$7,975,904
258	$27,417	$64,666	$92,083	$7,911,238
259	$27,195	$64,889	$92,083	$7,846,349
260	$26,972	$65,112	$92,083	$7,781,238
261	$26,748	$65,335	$92,083	$7,715,902
262	$26,523	$65,560	$92,083	$7,650,342
263	$26,298	$65,785	$92,083	$7,584,557
264	$26,072	$66,012	$92,083	$7,518,545

第22年供款共

$1,105,001

第22年利息

$327,619

第22年共還本金

$777,382

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$25,845	$66,238	$92,083	$7,452,307
266	$25,617	$66,466	$92,083	$7,385,841
267	$25,389	$66,695	$92,083	$7,319,146
268	$25,160	$66,924	$92,083	$7,252,222
269	$24,930	$67,154	$92,083	$7,185,068
270	$24,699	$67,385	$92,083	$7,117,683
271	$24,467	$67,616	$92,083	$7,050,067
272	$24,235	$67,849	$92,083	$6,982,218
273	$24,001	$68,082	$92,083	$6,914,136
274	$23,767	$68,316	$92,083	$6,845,820
275	$23,533	$68,551	$92,083	$6,777,269
276	$23,297	$68,787	$92,083	$6,708,482

第23年供款共

$1,105,001

第23年利息

$294,939

第23年共還本金

$810,063

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$23,060	$69,023	$92,083	$6,639,459
278	$22,823	$69,260	$92,083	$6,570,199
279	$22,585	$69,498	$92,083	$6,500,701
280	$22,346	$69,737	$92,083	$6,430,963
281	$22,106	$69,977	$92,083	$6,360,986
282	$21,866	$70,218	$92,083	$6,290,769
283	$21,625	$70,459	$92,083	$6,220,310
284	$21,382	$70,701	$92,083	$6,149,609
285	$21,139	$70,944	$92,083	$6,078,665
286	$20,895	$71,188	$92,083	$6,007,476
287	$20,651	$71,433	$92,083	$5,936,044
288	$20,405	$71,678	$92,083	$5,864,365

第24年供款共

$1,105,001

第24年利息

$260,884

第24年共還本金

$844,117

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$20,159	$71,925	$92,083	$5,792,441
290	$19,912	$72,172	$92,083	$5,720,269
291	$19,663	$72,420	$92,083	$5,647,849
292	$19,414	$72,669	$92,083	$5,575,180
293	$19,165	$72,919	$92,083	$5,502,261
294	$18,914	$73,169	$92,083	$5,429,092
295	$18,663	$73,421	$92,083	$5,355,671
296	$18,410	$73,673	$92,083	$5,281,997
297	$18,157	$73,927	$92,083	$5,208,071
298	$17,903	$74,181	$92,083	$5,133,890
299	$17,648	$74,436	$92,083	$5,059,454
300	$17,392	$74,692	$92,083	$4,984,763

第25年供款共

$1,105,001

第25年利息

$225,399

第25年共還本金

$879,603

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$17,135	$74,948	$92,083	$4,909,814
302	$16,877	$75,206	$92,083	$4,834,608
303	$16,619	$75,464	$92,083	$4,759,144
304	$16,360	$75,724	$92,083	$4,683,420
305	$16,099	$75,984	$92,083	$4,607,436
306	$15,838	$76,245	$92,083	$4,531,191
307	$15,576	$76,507	$92,083	$4,454,683
308	$15,313	$76,770	$92,083	$4,377,913
309	$15,049	$77,034	$92,083	$4,300,878
310	$14,784	$77,299	$92,083	$4,223,579
311	$14,519	$77,565	$92,083	$4,146,014
312	$14,252	$77,832	$92,083	$4,068,183

第26年供款共

$1,105,001

第26年利息

$188,421

第26年共還本金

$916,580

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$13,984	$78,099	$92,083	$3,990,084
314	$13,716	$78,368	$92,083	$3,911,716
315	$13,447	$78,637	$92,083	$3,833,079
316	$13,176	$78,907	$92,083	$3,754,172
317	$12,905	$79,178	$92,083	$3,674,993
318	$12,633	$79,451	$92,083	$3,595,543
319	$12,360	$79,724	$92,083	$3,515,819
320	$12,086	$79,998	$92,083	$3,435,821
321	$11,811	$80,273	$92,083	$3,355,548
322	$11,535	$80,549	$92,083	$3,275,000
323	$11,258	$80,826	$92,083	$3,194,174
324	$10,980	$81,103	$92,083	$3,113,070

第27年供款共

$1,105,001

第27年利息

$149,889

第27年共還本金

$955,112

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$10,701	$81,382	$92,083	$3,031,688
326	$10,421	$81,662	$92,083	$2,950,026
327	$10,141	$81,943	$92,083	$2,868,083
328	$9,859	$82,224	$92,083	$2,785,859
329	$9,576	$82,507	$92,083	$2,703,352
330	$9,293	$82,791	$92,083	$2,620,561
331	$9,008	$83,075	$92,083	$2,537,486
332	$8,723	$83,361	$92,083	$2,454,125
333	$8,436	$83,647	$92,083	$2,370,478
334	$8,149	$83,935	$92,083	$2,286,543
335	$7,860	$84,223	$92,083	$2,202,319
336	$7,570	$84,513	$92,083	$2,117,806

第28年供款共

$1,105,001

第28年利息

$109,737

第28年共還本金

$995,264

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$7,280	$84,803	$92,083	$2,033,003
338	$6,988	$85,095	$92,083	$1,947,908
339	$6,696	$85,388	$92,083	$1,862,520
340	$6,402	$85,681	$92,083	$1,776,839
341	$6,108	$85,976	$92,083	$1,690,864
342	$5,812	$86,271	$92,083	$1,604,593
343	$5,516	$86,568	$92,083	$1,518,025
344	$5,218	$86,865	$92,083	$1,431,160
345	$4,920	$87,164	$92,083	$1,343,996
346	$4,620	$87,463	$92,083	$1,256,532
347	$4,319	$87,764	$92,083	$1,168,768
348	$4,018	$88,066	$92,083	$1,080,703

第29年供款共

$1,105,001

第29年利息

$67,898

第29年共還本金

$1,037,104

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,715	$88,369	$92,083	$992,334
350	$3,411	$88,672	$92,083	$903,662
351	$3,106	$88,977	$92,083	$814,685
352	$2,800	$89,283	$92,083	$725,402
353	$2,494	$89,590	$92,083	$635,812
354	$2,186	$89,898	$92,083	$545,914
355	$1,877	$90,207	$92,083	$455,707
356	$1,566	$90,517	$92,083	$365,190
357	$1,255	$90,828	$92,083	$274,362
358	$943	$91,140	$92,083	$183,222
359	$630	$91,454	$92,083	$91,768
360	$315	$91,768	$92,083	$0

第30年供款共

$1,105,001

第30年利息

$24,299

第30年共還本金

$1,080,703

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$54,155,042

免責聲明

筍盤推介

按揭保險費
info