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$65,306,407

每月供款
$126,639

首期

$17,420,000

總貸款額

$26,130,000

總利息

$19,460,032

印花稅

$1,850,875

其他

$445,500

置業成本總預算

HK$19,716,375

按月供比率計算

$253,278

置業成本總預算

HK$19,716,375

首期

$17,420,000
印花稅

$1,850,875
- AVD
  
  $1,850,875
律師費

$ 10,000
代理佣金

$435,500
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$253,278

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

清水灣怡景別墅

thumb_up

CLEAR WATER BAY VILLA

實

1,476 呎

@28,997

建

2,000 呎

@21,400

local_fire_department 至HIT

售$4,280 萬

實

1,476 呎

@28,997

建

2,000 呎

@21,400

售$4,280 萬

local_fire_department 至HIT

西貢銀輝別墅

thumb_up

銀輝別墅

實

1,893 呎

@23,138

建

2,300 呎

@19,043

local_fire_department 至HIT

售$4,380 萬

實

1,893 呎

@23,138

建

2,300 呎

@19,043

售$4,380 萬

local_fire_department 至HIT

清水灣巨園別墅

thumb_up

罕有巨園別墅

實

1,742 呎

@24,684

建

2,200 呎

@19,545

hotel_class 樓王

售$4,300 萬

實

1,742 呎

@24,684

建

2,200 呎

@19,545

售$4,300 萬

hotel_class 樓王

西貢匡湖居可泊3車

thumb_up

移民急讓 !! 海景大單邊 !!

實

1,945 呎

@22,005

建

2,554 呎

@16,758

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

售$4,280 萬

實

1,945 呎

@22,005

建

2,554 呎

@16,758

售$4,280 萬

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

沙田雲端

thumb_up

麗坪路特色單位連天台**4房**新鴻基樓

實

1,522 呎

@28,614

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

售$4,355 萬

實

1,522 呎

@28,614

售$4,355 萬

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

KOL實拍

西貢西沙小築

thumb_up

海景別墅

實

1,519 呎

@28,176

建

1,994 呎

@21,464

hotel_class 樓王 vpn_key 有匙即睇

售$4,280 萬

實

1,519 呎

@28,176

建

1,994 呎

@21,464

售$4,280 萬

hotel_class 樓王 vpn_key 有匙即睇

西貢匡湖居第02期

thumb_up

匡湖居連船位大花園

實

1,371 呎

@32,093

建

1,885 呎

@23,342

local_fire_department 至HIT real_estate_agent 罕有放盤

售$4,400 萬

實

1,371 呎

@32,093

建

1,885 呎

@23,342

售$4,400 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

VR實景 360

清水灣愛琴居全獨立海景別墅

thumb_up

銀線灣全獨立海景別墅

實

1,770 呎

@24,181

建

2,291 呎

@18,682

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

售$4,280 萬

實

1,770 呎

@24,181

建

2,291 呎

@18,682

售$4,280 萬

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

西貢匡湖居

thumb_up

**急售價! 罕有出售風水屋, 醉人海景別墅, 大花園連雙車**

實

1,945 呎

@22,108

建

2,554 呎

@16,836

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 flight_takeoff 移民急讓

售$4,300 萬

實

1,945 呎

@22,108

建

2,554 呎

@16,836

售$4,300 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 flight_takeoff 移民急讓

利率	15年	20年	25年	30年
1.000	$156,387	$120,170	$98,477	$84,044
1.500	$162,200	$126,089	$104,503	$90,180
2.000	$168,149	$132,187	$110,753	$96,582
2.500	$174,232	$138,464	$117,224	$103,245
3.000	$180,449	$144,916	$123,911	$110,165
3.500	$186,799	$151,543	$130,813	$117,335
4.000	$193,280	$158,343	$137,924	$124,749
4.125	$194,921	$160,069	$139,734	$126,639
4.500	$199,893	$165,311	$145,239	$132,397
5.000	$206,634	$172,446	$152,753	$140,271
5.500	$213,504	$179,745	$160,461	$148,363
6.000	$220,500	$187,203	$168,356	$156,663

每月供款$126,639

年期

30年

貸款金額

$26,130,000

總利息

$19,460,032

總貸款連利息

$45,590,032

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$89,822	$36,817	$126,639	$26,093,183
2	$89,695	$36,944	$126,639	$26,056,239
3	$89,568	$37,071	$126,639	$26,019,169
4	$89,441	$37,198	$126,639	$25,981,971
5	$89,313	$37,326	$126,639	$25,944,645
6	$89,185	$37,454	$126,639	$25,907,190
7	$89,056	$37,583	$126,639	$25,869,607
8	$88,927	$37,712	$126,639	$25,831,895
9	$88,797	$37,842	$126,639	$25,794,053
10	$88,667	$37,972	$126,639	$25,756,081
11	$88,537	$38,102	$126,639	$25,717,979
12	$88,406	$38,233	$126,639	$25,679,745

第1年供款共

$1,519,668

第1年利息

$1,069,413

第1年共還本金

$450,255

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$88,274	$38,365	$126,639	$25,641,381
14	$88,142	$38,497	$126,639	$25,602,884
15	$88,010	$38,629	$126,639	$25,564,255
16	$87,877	$38,762	$126,639	$25,525,493
17	$87,744	$38,895	$126,639	$25,486,598
18	$87,610	$39,029	$126,639	$25,447,569
19	$87,476	$39,163	$126,639	$25,408,406
20	$87,341	$39,298	$126,639	$25,369,109
21	$87,206	$39,433	$126,639	$25,329,676
22	$87,071	$39,568	$126,639	$25,290,108
23	$86,935	$39,704	$126,639	$25,250,403
24	$86,798	$39,841	$126,639	$25,210,563

第2年供款共

$1,519,668

第2年利息

$1,050,485

第2年共還本金

$469,183

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$86,661	$39,978	$126,639	$25,170,585
26	$86,524	$40,115	$126,639	$25,130,470
27	$86,386	$40,253	$126,639	$25,090,217
28	$86,248	$40,391	$126,639	$25,049,826
29	$86,109	$40,530	$126,639	$25,009,295
30	$85,969	$40,670	$126,639	$24,968,626
31	$85,830	$40,809	$126,639	$24,927,817
32	$85,689	$40,950	$126,639	$24,886,867
33	$85,549	$41,090	$126,639	$24,845,777
34	$85,407	$41,232	$126,639	$24,804,545
35	$85,266	$41,373	$126,639	$24,763,172
36	$85,123	$41,516	$126,639	$24,721,656

第3年供款共

$1,519,668

第3年利息

$1,030,761

第3年共還本金

$488,907

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$84,981	$41,658	$126,639	$24,679,998
38	$84,837	$41,801	$126,639	$24,638,196
39	$84,694	$41,945	$126,639	$24,596,251
40	$84,550	$42,089	$126,639	$24,554,162
41	$84,405	$42,234	$126,639	$24,511,928
42	$84,260	$42,379	$126,639	$24,469,549
43	$84,114	$42,525	$126,639	$24,427,024
44	$83,968	$42,671	$126,639	$24,384,353
45	$83,821	$42,818	$126,639	$24,341,535
46	$83,674	$42,965	$126,639	$24,298,570
47	$83,526	$43,113	$126,639	$24,255,457
48	$83,378	$43,261	$126,639	$24,212,196

第4年供款共

$1,519,668

第4年利息

$1,010,208

第4年共還本金

$509,460

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$83,229	$43,410	$126,639	$24,168,787
50	$83,080	$43,559	$126,639	$24,125,228
51	$82,930	$43,709	$126,639	$24,081,520
52	$82,780	$43,859	$126,639	$24,037,661
53	$82,629	$44,010	$126,639	$23,993,651
54	$82,478	$44,161	$126,639	$23,949,490
55	$82,326	$44,313	$126,639	$23,905,178
56	$82,174	$44,465	$126,639	$23,860,713
57	$82,021	$44,618	$126,639	$23,816,095
58	$81,868	$44,771	$126,639	$23,771,324
59	$81,714	$44,925	$126,639	$23,726,399
60	$81,559	$45,079	$126,639	$23,681,319

第5年供款共

$1,519,668

第5年利息

$988,791

第5年共還本金

$530,877

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$81,405	$45,234	$126,639	$23,636,085
62	$81,249	$45,390	$126,639	$23,590,695
63	$81,093	$45,546	$126,639	$23,545,149
64	$80,936	$45,703	$126,639	$23,499,447
65	$80,779	$45,860	$126,639	$23,453,587
66	$80,622	$46,017	$126,639	$23,407,570
67	$80,464	$46,175	$126,639	$23,361,394
68	$80,305	$46,334	$126,639	$23,315,060
69	$80,146	$46,493	$126,639	$23,268,567
70	$79,986	$46,653	$126,639	$23,221,913
71	$79,825	$46,814	$126,639	$23,175,100
72	$79,664	$46,975	$126,639	$23,128,125

第6年供款共

$1,519,668

第6年利息

$966,473

第6年共還本金

$553,194

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$79,503	$47,136	$126,639	$23,080,989
74	$79,341	$47,298	$126,639	$23,033,691
75	$79,178	$47,461	$126,639	$22,986,230
76	$79,015	$47,624	$126,639	$22,938,607
77	$78,851	$47,788	$126,639	$22,890,819
78	$78,687	$47,952	$126,639	$22,842,867
79	$78,522	$48,117	$126,639	$22,794,751
80	$78,357	$48,282	$126,639	$22,746,469
81	$78,191	$48,448	$126,639	$22,698,021
82	$78,024	$48,615	$126,639	$22,649,406
83	$77,857	$48,782	$126,639	$22,600,624
84	$77,690	$48,949	$126,639	$22,551,675

第7年供款共

$1,519,668

第7年利息

$943,218

第7年共還本金

$576,450

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$77,521	$49,118	$126,639	$22,502,558
86	$77,353	$49,286	$126,639	$22,453,271
87	$77,183	$49,456	$126,639	$22,403,815
88	$77,013	$49,626	$126,639	$22,354,189
89	$76,843	$49,796	$126,639	$22,304,393
90	$76,671	$49,968	$126,639	$22,254,425
91	$76,500	$50,139	$126,639	$22,204,286
92	$76,327	$50,312	$126,639	$22,153,974
93	$76,154	$50,485	$126,639	$22,103,489
94	$75,981	$50,658	$126,639	$22,052,831
95	$75,807	$50,832	$126,639	$22,001,999
96	$75,632	$51,007	$126,639	$21,950,992

第8年供款共

$1,519,668

第8年利息

$918,984

第8年共還本金

$600,683

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$75,457	$51,182	$126,639	$21,899,809
98	$75,281	$51,358	$126,639	$21,848,451
99	$75,104	$51,535	$126,639	$21,796,916
100	$74,927	$51,712	$126,639	$21,745,204
101	$74,749	$51,890	$126,639	$21,693,314
102	$74,571	$52,068	$126,639	$21,641,246
103	$74,392	$52,247	$126,639	$21,588,999
104	$74,212	$52,427	$126,639	$21,536,572
105	$74,032	$52,607	$126,639	$21,483,965
106	$73,851	$52,788	$126,639	$21,431,177
107	$73,670	$52,969	$126,639	$21,378,208
108	$73,488	$53,151	$126,639	$21,325,056

第9年供款共

$1,519,668

第9年利息

$893,732

第9年共還本金

$625,935

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$73,305	$53,334	$126,639	$21,271,722
110	$73,122	$53,517	$126,639	$21,218,205
111	$72,938	$53,701	$126,639	$21,164,503
112	$72,753	$53,886	$126,639	$21,110,617
113	$72,568	$54,071	$126,639	$21,056,546
114	$72,382	$54,257	$126,639	$21,002,289
115	$72,195	$54,444	$126,639	$20,947,846
116	$72,008	$54,631	$126,639	$20,893,215
117	$71,820	$54,819	$126,639	$20,838,396
118	$71,632	$55,007	$126,639	$20,783,389
119	$71,443	$55,196	$126,639	$20,728,193
120	$71,253	$55,386	$126,639	$20,672,807

第10年供款共

$1,519,668

第10年利息

$867,419

第10年共還本金

$652,249

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$71,063	$55,576	$126,639	$20,617,231
122	$70,872	$55,767	$126,639	$20,561,464
123	$70,680	$55,959	$126,639	$20,505,505
124	$70,488	$56,151	$126,639	$20,449,354
125	$70,295	$56,344	$126,639	$20,393,009
126	$70,101	$56,538	$126,639	$20,336,471
127	$69,907	$56,732	$126,639	$20,279,739
128	$69,712	$56,927	$126,639	$20,222,812
129	$69,516	$57,123	$126,639	$20,165,689
130	$69,320	$57,319	$126,639	$20,108,369
131	$69,123	$57,516	$126,639	$20,050,853
132	$68,925	$57,714	$126,639	$19,993,138

第11年供款共

$1,519,668

第11年利息

$839,999

第11年共還本金

$679,669

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$68,726	$57,913	$126,639	$19,935,226
134	$68,527	$58,112	$126,639	$19,877,114
135	$68,328	$58,311	$126,639	$19,818,803
136	$68,127	$58,512	$126,639	$19,760,291
137	$67,926	$58,713	$126,639	$19,701,578
138	$67,724	$58,915	$126,639	$19,642,663
139	$67,522	$59,117	$126,639	$19,583,546
140	$67,318	$59,321	$126,639	$19,524,225
141	$67,115	$59,524	$126,639	$19,464,701
142	$66,910	$59,729	$126,639	$19,404,972
143	$66,705	$59,934	$126,639	$19,345,038
144	$66,499	$60,140	$126,639	$19,284,897

第12年供款共

$1,519,668

第12年利息

$811,426

第12年共還本金

$708,241

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$66,292	$60,347	$126,639	$19,224,550
146	$66,084	$60,555	$126,639	$19,163,995
147	$65,876	$60,763	$126,639	$19,103,233
148	$65,667	$60,972	$126,639	$19,042,261
149	$65,458	$61,181	$126,639	$18,981,080
150	$65,247	$61,392	$126,639	$18,919,688
151	$65,036	$61,603	$126,639	$18,858,086
152	$64,825	$61,814	$126,639	$18,796,271
153	$64,612	$62,027	$126,639	$18,734,245
154	$64,399	$62,240	$126,639	$18,672,005
155	$64,185	$62,454	$126,639	$18,609,551
156	$63,970	$62,669	$126,639	$18,546,882

第13年供款共

$1,519,668

第13年利息

$781,653

第13年共還本金

$738,015

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$63,755	$62,884	$126,639	$18,483,998
158	$63,539	$63,100	$126,639	$18,420,898
159	$63,322	$63,317	$126,639	$18,357,581
160	$63,104	$63,535	$126,639	$18,294,046
161	$62,886	$63,753	$126,639	$18,230,293
162	$62,667	$63,972	$126,639	$18,166,320
163	$62,447	$64,192	$126,639	$18,102,128
164	$62,226	$64,413	$126,639	$18,037,715
165	$62,005	$64,634	$126,639	$17,973,081
166	$61,782	$64,857	$126,639	$17,908,224
167	$61,560	$65,079	$126,639	$17,843,145
168	$61,336	$65,303	$126,639	$17,777,842

第14年供款共

$1,519,668

第14年利息

$750,627

第14年共還本金

$769,040

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$61,111	$65,528	$126,639	$17,712,314
170	$60,886	$65,753	$126,639	$17,646,561
171	$60,660	$65,979	$126,639	$17,580,582
172	$60,433	$66,206	$126,639	$17,514,376
173	$60,206	$66,433	$126,639	$17,447,943
174	$59,977	$66,662	$126,639	$17,381,282
175	$59,748	$66,891	$126,639	$17,314,391
176	$59,518	$67,121	$126,639	$17,247,270
177	$59,287	$67,351	$126,639	$17,179,918
178	$59,056	$67,583	$126,639	$17,112,335
179	$58,824	$67,815	$126,639	$17,044,520
180	$58,591	$68,048	$126,639	$16,976,472

第15年供款共

$1,519,668

第15年利息

$718,298

第15年共還本金

$801,370

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$58,357	$68,282	$126,639	$16,908,189
182	$58,122	$68,517	$126,639	$16,839,672
183	$57,886	$68,753	$126,639	$16,770,920
184	$57,650	$68,989	$126,639	$16,701,931
185	$57,413	$69,226	$126,639	$16,632,705
186	$57,175	$69,464	$126,639	$16,563,241
187	$56,936	$69,703	$126,639	$16,493,538
188	$56,697	$69,942	$126,639	$16,423,595
189	$56,456	$70,183	$126,639	$16,353,412
190	$56,215	$70,424	$126,639	$16,282,988
191	$55,973	$70,666	$126,639	$16,212,322
192	$55,730	$70,909	$126,639	$16,141,413

第16年供款共

$1,519,668

第16年利息

$684,609

第16年共還本金

$835,059

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$55,486	$71,153	$126,639	$16,070,260
194	$55,242	$71,397	$126,639	$15,998,863
195	$54,996	$71,643	$126,639	$15,927,220
196	$54,750	$71,889	$126,639	$15,855,331
197	$54,503	$72,136	$126,639	$15,783,194
198	$54,255	$72,384	$126,639	$15,710,810
199	$54,006	$72,633	$126,639	$15,638,177
200	$53,756	$72,883	$126,639	$15,565,294
201	$53,506	$73,133	$126,639	$15,492,161
202	$53,254	$73,385	$126,639	$15,418,776
203	$53,002	$73,637	$126,639	$15,345,139
204	$52,749	$73,890	$126,639	$15,271,249

第17年供款共

$1,519,668

第17年利息

$649,504

第17年共還本金

$870,164

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$52,495	$74,144	$126,639	$15,197,105
206	$52,240	$74,399	$126,639	$15,122,706
207	$51,984	$74,655	$126,639	$15,048,052
208	$51,728	$74,911	$126,639	$14,973,140
209	$51,470	$75,169	$126,639	$14,897,972
210	$51,212	$75,427	$126,639	$14,822,544
211	$50,952	$75,686	$126,639	$14,746,858
212	$50,692	$75,947	$126,639	$14,670,911
213	$50,431	$76,208	$126,639	$14,594,704
214	$50,169	$76,470	$126,639	$14,518,234
215	$49,906	$76,733	$126,639	$14,441,501
216	$49,643	$76,996	$126,639	$14,364,505

第18年供款共

$1,519,668

第18年利息

$612,923

第18年共還本金

$906,744

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$49,378	$77,261	$126,639	$14,287,244
218	$49,112	$77,527	$126,639	$14,209,717
219	$48,846	$77,793	$126,639	$14,131,924
220	$48,578	$78,060	$126,639	$14,053,864
221	$48,310	$78,329	$126,639	$13,975,535
222	$48,041	$78,598	$126,639	$13,896,937
223	$47,771	$78,868	$126,639	$13,818,069
224	$47,500	$79,139	$126,639	$13,738,929
225	$47,228	$79,411	$126,639	$13,659,518
226	$46,955	$79,684	$126,639	$13,579,834
227	$46,681	$79,958	$126,639	$13,499,875
228	$46,406	$80,233	$126,639	$13,419,642

第19年供款共

$1,519,668

第19年利息

$574,805

第19年共還本金

$944,863

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$46,130	$80,509	$126,639	$13,339,133
230	$45,853	$80,786	$126,639	$13,258,347
231	$45,576	$81,063	$126,639	$13,177,284
232	$45,297	$81,342	$126,639	$13,095,942
233	$45,017	$81,622	$126,639	$13,014,320
234	$44,737	$81,902	$126,639	$12,932,418
235	$44,455	$82,184	$126,639	$12,850,234
236	$44,173	$82,466	$126,639	$12,767,768
237	$43,889	$82,750	$126,639	$12,685,018
238	$43,605	$83,034	$126,639	$12,601,984
239	$43,319	$83,320	$126,639	$12,518,664
240	$43,033	$83,606	$126,639	$12,435,058

第20年供款共

$1,519,668

第20年利息

$535,084

第20年共還本金

$984,584

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$42,746	$83,893	$126,639	$12,351,165
242	$42,457	$84,182	$126,639	$12,266,983
243	$42,168	$84,471	$126,639	$12,182,512
244	$41,877	$84,762	$126,639	$12,097,750
245	$41,586	$85,053	$126,639	$12,012,697
246	$41,294	$85,345	$126,639	$11,927,352
247	$41,000	$85,639	$126,639	$11,841,713
248	$40,706	$85,933	$126,639	$11,755,780
249	$40,410	$86,228	$126,639	$11,669,552
250	$40,114	$86,525	$126,639	$11,583,027
251	$39,817	$86,822	$126,639	$11,496,204
252	$39,518	$87,121	$126,639	$11,409,084

第21年供款共

$1,519,668

第21年利息

$493,693

第21年共還本金

$1,025,975

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$39,219	$87,420	$126,639	$11,321,663
254	$38,918	$87,721	$126,639	$11,233,943
255	$38,617	$88,022	$126,639	$11,145,920
256	$38,314	$88,325	$126,639	$11,057,595
257	$38,010	$88,628	$126,639	$10,968,967
258	$37,706	$88,933	$126,639	$10,880,034
259	$37,400	$89,239	$126,639	$10,790,795
260	$37,093	$89,546	$126,639	$10,701,249
261	$36,786	$89,853	$126,639	$10,611,396
262	$36,477	$90,162	$126,639	$10,521,234
263	$36,167	$90,472	$126,639	$10,430,761
264	$35,856	$90,783	$126,639	$10,339,978

第22年供款共

$1,519,668

第22年利息

$450,562

第22年共還本金

$1,069,105

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$35,544	$91,095	$126,639	$10,248,883
266	$35,231	$91,408	$126,639	$10,157,474
267	$34,916	$91,723	$126,639	$10,065,752
268	$34,601	$92,038	$126,639	$9,973,714
269	$34,285	$92,354	$126,639	$9,881,359
270	$33,967	$92,672	$126,639	$9,788,688
271	$33,649	$92,990	$126,639	$9,695,697
272	$33,329	$93,310	$126,639	$9,602,387
273	$33,008	$93,631	$126,639	$9,508,757
274	$32,686	$93,953	$126,639	$9,414,804
275	$32,363	$94,276	$126,639	$9,320,528
276	$32,039	$94,600	$126,639	$9,225,929

第23年供款共

$1,519,668

第23年利息

$405,618

第23年共還本金

$1,114,050

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$31,714	$94,925	$126,639	$9,131,004
278	$31,388	$95,251	$126,639	$9,035,753
279	$31,060	$95,579	$126,639	$8,940,174
280	$30,732	$95,907	$126,639	$8,844,267
281	$30,402	$96,237	$126,639	$8,748,030
282	$30,071	$96,568	$126,639	$8,651,463
283	$29,739	$96,900	$126,639	$8,554,563
284	$29,406	$97,233	$126,639	$8,457,330
285	$29,072	$97,567	$126,639	$8,359,763
286	$28,737	$97,902	$126,639	$8,261,861
287	$28,400	$98,239	$126,639	$8,163,622
288	$28,062	$98,577	$126,639	$8,065,046

第24年供款共

$1,519,668

第24年利息

$358,785

第24年共還本金

$1,160,883

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$27,724	$98,915	$126,639	$7,966,130
290	$27,384	$99,255	$126,639	$7,866,875
291	$27,042	$99,597	$126,639	$7,767,278
292	$26,700	$99,939	$126,639	$7,667,339
293	$26,356	$100,282	$126,639	$7,567,057
294	$26,012	$100,627	$126,639	$7,466,430
295	$25,666	$100,973	$126,639	$7,365,457
296	$25,319	$101,320	$126,639	$7,264,136
297	$24,970	$101,669	$126,639	$7,162,468
298	$24,621	$102,018	$126,639	$7,060,450
299	$24,270	$102,369	$126,639	$6,958,081
300	$23,918	$102,721	$126,639	$6,855,361

第25年供款共

$1,519,668

第25年利息

$309,983

第25年共還本金

$1,209,685

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$23,565	$103,074	$126,639	$6,752,287
302	$23,211	$103,428	$126,639	$6,648,859
303	$22,855	$103,784	$126,639	$6,545,075
304	$22,499	$104,140	$126,639	$6,440,935
305	$22,141	$104,498	$126,639	$6,336,437
306	$21,782	$104,857	$126,639	$6,231,579
307	$21,421	$105,218	$126,639	$6,126,361
308	$21,059	$105,580	$126,639	$6,020,782
309	$20,696	$105,943	$126,639	$5,914,839
310	$20,332	$106,307	$126,639	$5,808,533
311	$19,967	$106,672	$126,639	$5,701,860
312	$19,600	$107,039	$126,639	$5,594,822

第26年供款共

$1,519,668

第26年利息

$259,129

第26年共還本金

$1,260,539

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$19,232	$107,407	$126,639	$5,487,415
314	$18,863	$107,776	$126,639	$5,379,639
315	$18,493	$108,146	$126,639	$5,271,492
316	$18,121	$108,518	$126,639	$5,162,974
317	$17,748	$108,891	$126,639	$5,054,083
318	$17,373	$109,266	$126,639	$4,944,817
319	$16,998	$109,641	$126,639	$4,835,176
320	$16,621	$110,018	$126,639	$4,725,158
321	$16,243	$110,396	$126,639	$4,614,762
322	$15,863	$110,776	$126,639	$4,503,986
323	$15,482	$111,157	$126,639	$4,392,830
324	$15,100	$111,539	$126,639	$4,281,291

第27年供款共

$1,519,668

第27年利息

$206,137

第27年共還本金

$1,313,531

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$14,717	$111,922	$126,639	$4,169,369
326	$14,332	$112,307	$126,639	$4,057,062
327	$13,946	$112,693	$126,639	$3,944,369
328	$13,559	$113,080	$126,639	$3,831,289
329	$13,170	$113,469	$126,639	$3,717,820
330	$12,780	$113,859	$126,639	$3,603,961
331	$12,389	$114,250	$126,639	$3,489,711
332	$11,996	$114,643	$126,639	$3,375,068
333	$11,602	$115,037	$126,639	$3,260,031
334	$11,206	$115,433	$126,639	$3,144,598
335	$10,810	$115,829	$126,639	$3,028,769
336	$10,411	$116,228	$126,639	$2,912,541

第28年供款共

$1,519,668

第28年利息

$150,918

第28年共還本金

$1,368,750

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$10,012	$116,627	$126,639	$2,795,914
338	$9,611	$117,028	$126,639	$2,678,886
339	$9,209	$117,430	$126,639	$2,561,456
340	$8,805	$117,834	$126,639	$2,443,622
341	$8,400	$118,239	$126,639	$2,325,383
342	$7,994	$118,645	$126,639	$2,206,737
343	$7,586	$119,053	$126,639	$2,087,684
344	$7,176	$119,463	$126,639	$1,968,221
345	$6,766	$119,873	$126,639	$1,848,348
346	$6,354	$120,285	$126,639	$1,728,063
347	$5,940	$120,699	$126,639	$1,607,364
348	$5,525	$121,114	$126,639	$1,486,250

第29年供款共

$1,519,668

第29年利息

$93,377

第29年共還本金

$1,426,291

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$5,109	$121,530	$126,639	$1,364,720
350	$4,691	$121,948	$126,639	$1,242,773
351	$4,272	$122,367	$126,639	$1,120,406
352	$3,851	$122,788	$126,639	$997,618
353	$3,429	$123,210	$126,639	$874,408
354	$3,006	$123,633	$126,639	$750,775
355	$2,581	$124,058	$126,639	$626,717
356	$2,154	$124,485	$126,639	$502,232
357	$1,726	$124,913	$126,639	$377,320
358	$1,297	$125,342	$126,639	$251,978
359	$866	$125,773	$126,639	$126,205
360	$434	$126,205	$126,639	$0

第30年供款共

$1,519,668

第30年利息

$33,417

第30年共還本金

$1,486,250

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$65,306,407

免責聲明

筍盤推介

按揭保險費
info