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$122,956,161

每月供款
$238,448

首期

$32,800,000

總貸款額

$49,200,000

總利息

$36,641,161

印花稅

$3,485,000

其他

$830,000

置業成本總預算

HK$37,115,000

按月供比率計算

$476,895

置業成本總預算

HK$37,115,000

首期

$32,800,000
印花稅

$3,485,000
- AVD
  
  $3,485,000
律師費

$ 10,000
代理佣金

$820,000
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$476,895

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

清水灣別墅

thumb_up

醉人海景別墅

實

1,789 呎

@45,836

建

2,470 呎

@33,198

售$8,200 萬

實

1,789 呎

@45,836

建

2,470 呎

@33,198

售$8,200 萬

清水灣銀線灣之嶺

thumb_up

層層海景獨立屋*泊4車

實

1,789 呎

@45,836

建

2,470 呎

@33,198

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

售$8,200 萬

實

1,789 呎

@45,836

建

2,470 呎

@33,198

售$8,200 萬

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

清水灣清水灣

thumb_up

Twin House Rare on Market

建

4,200 呎

@19,762

售$8,300 萬

建

4,200 呎

@19,762

售$8,300 萬

利率	15年	20年	25年	30年
1.000	$294,459	$226,268	$185,421	$158,247
1.500	$305,406	$237,412	$196,769	$169,799
2.000	$316,606	$248,895	$208,536	$181,853
2.500	$328,060	$260,712	$220,719	$194,399
3.000	$339,766	$272,862	$233,312	$207,429
3.500	$351,722	$285,340	$246,307	$220,930
4.000	$363,926	$298,142	$259,696	$234,888
4.125	$367,016	$301,393	$263,103	$238,448
4.500	$376,377	$311,263	$273,470	$249,289
5.000	$389,070	$324,698	$287,618	$264,116
5.500	$402,005	$338,441	$302,131	$279,352
6.000	$415,178	$352,484	$316,996	$294,979

每月供款$238,448

年期

30年

貸款金額

$49,200,000

總利息

$36,641,161

總貸款連利息

$85,841,161

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$169,125	$69,323	$238,448	$49,130,677
2	$168,887	$69,561	$238,448	$49,061,116
3	$168,648	$69,800	$238,448	$48,991,316
4	$168,408	$70,040	$238,448	$48,921,276
5	$168,167	$70,281	$238,448	$48,850,995
6	$167,925	$70,522	$238,448	$48,780,473
7	$167,683	$70,765	$238,448	$48,709,708
8	$167,440	$71,008	$238,448	$48,638,700
9	$167,196	$71,252	$238,448	$48,567,448
10	$166,951	$71,497	$238,448	$48,495,951
11	$166,705	$71,743	$238,448	$48,424,208
12	$166,458	$71,989	$238,448	$48,352,219

第1年供款共

$2,861,372

第1年利息

$2,013,591

第1年共還本金

$847,781

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$166,211	$72,237	$238,448	$48,279,982
14	$165,962	$72,485	$238,448	$48,207,497
15	$165,713	$72,734	$238,448	$48,134,762
16	$165,463	$72,984	$238,448	$48,061,778
17	$165,212	$73,235	$238,448	$47,988,543
18	$164,961	$73,487	$238,448	$47,915,055
19	$164,708	$73,740	$238,448	$47,841,316
20	$164,455	$73,993	$238,448	$47,767,323
21	$164,200	$74,247	$238,448	$47,693,075
22	$163,945	$74,503	$238,448	$47,618,572
23	$163,689	$74,759	$238,448	$47,543,814
24	$163,432	$75,016	$238,448	$47,468,798

第2年供款共

$2,861,372

第2年利息

$1,977,951

第2年共還本金

$883,421

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$163,174	$75,274	$238,448	$47,393,524
26	$162,915	$75,532	$238,448	$47,317,992
27	$162,656	$75,792	$238,448	$47,242,200
28	$162,395	$76,053	$238,448	$47,166,147
29	$162,134	$76,314	$238,448	$47,089,833
30	$161,871	$76,576	$238,448	$47,013,257
31	$161,608	$76,840	$238,448	$46,936,417
32	$161,344	$77,104	$238,448	$46,859,313
33	$161,079	$77,369	$238,448	$46,781,944
34	$160,813	$77,635	$238,448	$46,704,310
35	$160,546	$77,902	$238,448	$46,626,408
36	$160,278	$78,169	$238,448	$46,548,239

第3年供款共

$2,861,372

第3年利息

$1,940,813

第3年共還本金

$920,559

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$160,010	$78,438	$238,448	$46,469,801
38	$159,740	$78,708	$238,448	$46,391,093
39	$159,469	$78,978	$238,448	$46,312,115
40	$159,198	$79,250	$238,448	$46,232,865
41	$158,925	$79,522	$238,448	$46,153,343
42	$158,652	$79,796	$238,448	$46,073,547
43	$158,378	$80,070	$238,448	$45,993,477
44	$158,103	$80,345	$238,448	$45,913,132
45	$157,826	$80,621	$238,448	$45,832,511
46	$157,549	$80,898	$238,448	$45,751,612
47	$157,271	$81,177	$238,448	$45,670,436
48	$156,992	$81,456	$238,448	$45,588,980

第4年供款共

$2,861,372

第4年利息

$1,902,114

第4年共還本金

$959,258

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$156,712	$81,736	$238,448	$45,507,245
50	$156,431	$82,017	$238,448	$45,425,228
51	$156,149	$82,298	$238,448	$45,342,930
52	$155,866	$82,581	$238,448	$45,260,349
53	$155,582	$82,865	$238,448	$45,177,483
54	$155,298	$83,150	$238,448	$45,094,333
55	$155,012	$83,436	$238,448	$45,010,897
56	$154,725	$83,723	$238,448	$44,927,175
57	$154,437	$84,011	$238,448	$44,843,164
58	$154,148	$84,299	$238,448	$44,758,865
59	$153,859	$84,589	$238,448	$44,674,276
60	$153,568	$84,880	$238,448	$44,589,396

第5年供款共

$2,861,372

第5年利息

$1,861,788

第5年共還本金

$999,584

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$153,276	$85,172	$238,448	$44,504,224
62	$152,983	$85,464	$238,448	$44,418,760
63	$152,689	$85,758	$238,448	$44,333,002
64	$152,395	$86,053	$238,448	$44,246,949
65	$152,099	$86,349	$238,448	$44,160,600
66	$151,802	$86,646	$238,448	$44,073,954
67	$151,504	$86,943	$238,448	$43,987,011
68	$151,205	$87,242	$238,448	$43,899,769
69	$150,905	$87,542	$238,448	$43,812,226
70	$150,605	$87,843	$238,448	$43,724,383
71	$150,303	$88,145	$238,448	$43,636,238
72	$150,000	$88,448	$238,448	$43,547,790

第6年供款共

$2,861,372

第6年利息

$1,819,766

第6年共還本金

$1,041,606

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$149,696	$88,752	$238,448	$43,459,038
74	$149,390	$89,057	$238,448	$43,369,981
75	$149,084	$89,363	$238,448	$43,280,617
76	$148,777	$89,671	$238,448	$43,190,947
77	$148,469	$89,979	$238,448	$43,100,968
78	$148,160	$90,288	$238,448	$43,010,680
79	$147,849	$90,598	$238,448	$42,920,081
80	$147,538	$90,910	$238,448	$42,829,172
81	$147,225	$91,222	$238,448	$42,737,949
82	$146,912	$91,536	$238,448	$42,646,413
83	$146,597	$91,851	$238,448	$42,554,563
84	$146,281	$92,166	$238,448	$42,462,396

第7年供款共

$2,861,372

第7年利息

$1,775,978

第7年共還本金

$1,085,394

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$145,964	$92,483	$238,448	$42,369,913
86	$145,647	$92,801	$238,448	$42,277,112
87	$145,328	$93,120	$238,448	$42,183,992
88	$145,007	$93,440	$238,448	$42,090,552
89	$144,686	$93,761	$238,448	$41,996,790
90	$144,364	$94,084	$238,448	$41,902,707
91	$144,041	$94,407	$238,448	$41,808,299
92	$143,716	$94,732	$238,448	$41,713,568
93	$143,390	$95,057	$238,448	$41,618,511
94	$143,064	$95,384	$238,448	$41,523,127
95	$142,736	$95,712	$238,448	$41,427,415
96	$142,407	$96,041	$238,448	$41,331,374

第8年供款共

$2,861,372

第8年利息

$1,730,349

第8年共還本金

$1,131,023

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$142,077	$96,371	$238,448	$41,235,003
98	$141,745	$96,702	$238,448	$41,138,300
99	$141,413	$97,035	$238,448	$41,041,266
100	$141,079	$97,368	$238,448	$40,943,897
101	$140,745	$97,703	$238,448	$40,846,194
102	$140,409	$98,039	$238,448	$40,748,155
103	$140,072	$98,376	$238,448	$40,649,779
104	$139,734	$98,714	$238,448	$40,551,065
105	$139,394	$99,053	$238,448	$40,452,012
106	$139,054	$99,394	$238,448	$40,352,618
107	$138,712	$99,736	$238,448	$40,252,883
108	$138,369	$100,078	$238,448	$40,152,804

第9年供款共

$2,861,372

第9年利息

$1,682,803

第9年共還本金

$1,178,570

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$138,025	$100,422	$238,448	$40,052,382
110	$137,680	$100,768	$238,448	$39,951,614
111	$137,334	$101,114	$238,448	$39,850,500
112	$136,986	$101,462	$238,448	$39,749,039
113	$136,637	$101,810	$238,448	$39,647,228
114	$136,287	$102,160	$238,448	$39,545,068
115	$135,936	$102,511	$238,448	$39,442,556
116	$135,584	$102,864	$238,448	$39,339,693
117	$135,230	$103,217	$238,448	$39,236,475
118	$134,875	$103,572	$238,448	$39,132,903
119	$134,519	$103,928	$238,448	$39,028,974
120	$134,162	$104,286	$238,448	$38,924,689

第10年供款共

$2,861,372

第10年利息

$1,633,257

第10年共還本金

$1,228,115

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$133,804	$104,644	$238,448	$38,820,045
122	$133,444	$105,004	$238,448	$38,715,041
123	$133,083	$105,365	$238,448	$38,609,676
124	$132,721	$105,727	$238,448	$38,503,949
125	$132,357	$106,090	$238,448	$38,397,859
126	$131,993	$106,455	$238,448	$38,291,404
127	$131,627	$106,821	$238,448	$38,184,583
128	$131,260	$107,188	$238,448	$38,077,395
129	$130,891	$107,557	$238,448	$37,969,838
130	$130,521	$107,926	$238,448	$37,861,912
131	$130,150	$108,297	$238,448	$37,753,615
132	$129,778	$108,670	$238,448	$37,644,945

第11年供款共

$2,861,372

第11年利息

$1,581,628

第11年共還本金

$1,279,744

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$129,404	$109,043	$238,448	$37,535,902
134	$129,030	$109,418	$238,448	$37,426,484
135	$128,654	$109,794	$238,448	$37,316,690
136	$128,276	$110,172	$238,448	$37,206,518
137	$127,897	$110,550	$238,448	$37,095,968
138	$127,517	$110,930	$238,448	$36,985,038
139	$127,136	$111,312	$238,448	$36,873,726
140	$126,753	$111,694	$238,448	$36,762,032
141	$126,369	$112,078	$238,448	$36,649,954
142	$125,984	$112,463	$238,448	$36,537,490
143	$125,598	$112,850	$238,448	$36,424,640
144	$125,210	$113,238	$238,448	$36,311,402

第12年供款共

$2,861,372

第12年利息

$1,527,829

第12年共還本金

$1,333,543

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$124,820	$113,627	$238,448	$36,197,775
146	$124,430	$114,018	$238,448	$36,083,757
147	$124,038	$114,410	$238,448	$35,969,347
148	$123,645	$114,803	$238,448	$35,854,544
149	$123,250	$115,198	$238,448	$35,739,347
150	$122,854	$115,594	$238,448	$35,623,753
151	$122,457	$115,991	$238,448	$35,507,762
152	$122,058	$116,390	$238,448	$35,391,372
153	$121,658	$116,790	$238,448	$35,274,582
154	$121,256	$117,191	$238,448	$35,157,391
155	$120,854	$117,594	$238,448	$35,039,797
156	$120,449	$117,998	$238,448	$34,921,799

第13年供款共

$2,861,372

第13年利息

$1,471,768

第13年共還本金

$1,389,604

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$120,044	$118,404	$238,448	$34,803,395
158	$119,637	$118,811	$238,448	$34,684,584
159	$119,228	$119,219	$238,448	$34,565,364
160	$118,818	$119,629	$238,448	$34,445,735
161	$118,407	$120,040	$238,448	$34,325,695
162	$117,995	$120,453	$238,448	$34,205,241
163	$117,581	$120,867	$238,448	$34,084,374
164	$117,165	$121,283	$238,448	$33,963,092
165	$116,748	$121,700	$238,448	$33,841,392
166	$116,330	$122,118	$238,448	$33,719,274
167	$115,910	$122,538	$238,448	$33,596,737
168	$115,489	$122,959	$238,448	$33,473,778

第14年供款共

$2,861,372

第14年利息

$1,413,351

第14年共還本金

$1,448,021

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$115,066	$123,382	$238,448	$33,350,396
170	$114,642	$123,806	$238,448	$33,226,590
171	$114,216	$124,231	$238,448	$33,102,359
172	$113,789	$124,658	$238,448	$32,977,701
173	$113,361	$125,087	$238,448	$32,852,614
174	$112,931	$125,517	$238,448	$32,727,097
175	$112,499	$125,948	$238,448	$32,601,149
176	$112,066	$126,381	$238,448	$32,474,768
177	$111,632	$126,816	$238,448	$32,347,952
178	$111,196	$127,252	$238,448	$32,220,700
179	$110,759	$127,689	$238,448	$32,093,011
180	$110,320	$128,128	$238,448	$31,964,884

第15年供款共

$2,861,372

第15年利息

$1,352,478

第15年共還本金

$1,508,894

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$109,879	$128,568	$238,448	$31,836,315
182	$109,437	$129,010	$238,448	$31,707,305
183	$108,994	$129,454	$238,448	$31,577,851
184	$108,549	$129,899	$238,448	$31,447,952
185	$108,102	$130,345	$238,448	$31,317,607
186	$107,654	$130,793	$238,448	$31,186,813
187	$107,205	$131,243	$238,448	$31,055,570
188	$106,754	$131,694	$238,448	$30,923,876
189	$106,301	$132,147	$238,448	$30,791,730
190	$105,847	$132,601	$238,448	$30,659,128
191	$105,391	$133,057	$238,448	$30,526,071
192	$104,933	$133,514	$238,448	$30,392,557

第16年供款共

$2,861,372

第16年利息

$1,289,046

第16年共還本金

$1,572,326

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$104,474	$133,973	$238,448	$30,258,584
194	$104,014	$134,434	$238,448	$30,124,150
195	$103,552	$134,896	$238,448	$29,989,254
196	$103,088	$135,360	$238,448	$29,853,895
197	$102,623	$135,825	$238,448	$29,718,070
198	$102,156	$136,292	$238,448	$29,581,778
199	$101,687	$136,760	$238,448	$29,445,018
200	$101,217	$137,230	$238,448	$29,307,787
201	$100,746	$137,702	$238,448	$29,170,085
202	$100,272	$138,176	$238,448	$29,031,910
203	$99,797	$138,650	$238,448	$28,893,259
204	$99,321	$139,127	$238,448	$28,754,132

第17年供款共

$2,861,372

第17年利息

$1,222,947

第17年共還本金

$1,638,425

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$98,842	$139,605	$238,448	$28,614,527
206	$98,362	$140,085	$238,448	$28,474,441
207	$97,881	$140,567	$238,448	$28,333,875
208	$97,398	$141,050	$238,448	$28,192,825
209	$96,913	$141,535	$238,448	$28,051,290
210	$96,426	$142,021	$238,448	$27,909,268
211	$95,938	$142,510	$238,448	$27,766,759
212	$95,448	$142,999	$238,448	$27,623,759
213	$94,957	$143,491	$238,448	$27,480,268
214	$94,463	$143,984	$238,448	$27,336,284
215	$93,968	$144,479	$238,448	$27,191,805
216	$93,472	$144,976	$238,448	$27,046,829

第18年供款共

$2,861,372

第18年利息

$1,154,069

第18年共還本金

$1,707,303

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$92,973	$145,474	$238,448	$26,901,355
218	$92,473	$145,974	$238,448	$26,755,381
219	$91,972	$146,476	$238,448	$26,608,905
220	$91,468	$146,980	$238,448	$26,461,925
221	$90,963	$147,485	$238,448	$26,314,440
222	$90,456	$147,992	$238,448	$26,166,449
223	$89,947	$148,501	$238,448	$26,017,948
224	$89,437	$149,011	$238,448	$25,868,937
225	$88,924	$149,523	$238,448	$25,719,414
226	$88,410	$150,037	$238,448	$25,569,377
227	$87,895	$150,553	$238,448	$25,418,824
228	$87,377	$151,070	$238,448	$25,267,753

第19年供款共

$2,861,372

第19年利息

$1,082,296

第19年共還本金

$1,779,076

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$86,858	$151,590	$238,448	$25,116,164
230	$86,337	$152,111	$238,448	$24,964,053
231	$85,814	$152,634	$238,448	$24,811,419
232	$85,289	$153,158	$238,448	$24,658,261
233	$84,763	$153,685	$238,448	$24,504,576
234	$84,234	$154,213	$238,448	$24,350,362
235	$83,704	$154,743	$238,448	$24,195,619
236	$83,172	$155,275	$238,448	$24,040,344
237	$82,639	$155,809	$238,448	$23,884,535
238	$82,103	$156,345	$238,448	$23,728,190
239	$81,566	$156,882	$238,448	$23,571,308
240	$81,026	$157,421	$238,448	$23,413,887

第20年供款共

$2,861,372

第20年利息

$1,007,506

第20年共還本金

$1,853,866

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$80,485	$157,962	$238,448	$23,255,925
242	$79,942	$158,505	$238,448	$23,097,419
243	$79,397	$159,050	$238,448	$22,938,369
244	$78,851	$159,597	$238,448	$22,778,772
245	$78,302	$160,146	$238,448	$22,618,626
246	$77,752	$160,696	$238,448	$22,457,930
247	$77,199	$161,249	$238,448	$22,296,682
248	$76,645	$161,803	$238,448	$22,134,879
249	$76,089	$162,359	$238,448	$21,972,520
250	$75,531	$162,917	$238,448	$21,809,603
251	$74,971	$163,477	$238,448	$21,646,125
252	$74,409	$164,039	$238,448	$21,482,086

第21年供款共

$2,861,372

第21年利息

$929,571

第21年共還本金

$1,931,801

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$73,845	$164,603	$238,448	$21,317,483
254	$73,279	$165,169	$238,448	$21,152,314
255	$72,711	$165,737	$238,448	$20,986,578
256	$72,141	$166,306	$238,448	$20,820,272
257	$71,570	$166,878	$238,448	$20,653,394
258	$70,996	$167,452	$238,448	$20,485,942
259	$70,420	$168,027	$238,448	$20,317,915
260	$69,843	$168,605	$238,448	$20,149,310
261	$69,263	$169,184	$238,448	$19,980,125
262	$68,682	$169,766	$238,448	$19,810,360
263	$68,098	$170,350	$238,448	$19,640,010
264	$67,513	$170,935	$238,448	$19,469,075

第22年供款共

$2,861,372

第22年利息

$848,361

第22年共還本金

$2,013,011

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$66,925	$171,523	$238,448	$19,297,552
266	$66,335	$172,112	$238,448	$19,125,440
267	$65,744	$172,704	$238,448	$18,952,736
268	$65,150	$173,298	$238,448	$18,779,438
269	$64,554	$173,893	$238,448	$18,605,545
270	$63,957	$174,491	$238,448	$18,431,054
271	$63,357	$175,091	$238,448	$18,255,963
272	$62,755	$175,693	$238,448	$18,080,270
273	$62,151	$176,297	$238,448	$17,903,973
274	$61,545	$176,903	$238,448	$17,727,070
275	$60,937	$177,511	$238,448	$17,549,560
276	$60,327	$178,121	$238,448	$17,371,439

第23年供款共

$2,861,372

第23年利息

$763,736

第23年共還本金

$2,097,636

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$59,714	$178,733	$238,448	$17,192,705
278	$59,100	$179,348	$238,448	$17,013,357
279	$58,483	$179,964	$238,448	$16,833,393
280	$57,865	$180,583	$238,448	$16,652,810
281	$57,244	$181,204	$238,448	$16,471,607
282	$56,621	$181,827	$238,448	$16,289,780
283	$55,996	$182,452	$238,448	$16,107,329
284	$55,369	$183,079	$238,448	$15,924,250
285	$54,740	$183,708	$238,448	$15,740,542
286	$54,108	$184,340	$238,448	$15,556,202
287	$53,474	$184,973	$238,448	$15,371,229
288	$52,839	$185,609	$238,448	$15,185,620

第24年供款共

$2,861,372

第24年利息

$675,553

第24年共還本金

$2,185,819

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$52,201	$186,247	$238,448	$14,999,373
290	$51,560	$186,887	$238,448	$14,812,486
291	$50,918	$187,530	$238,448	$14,624,956
292	$50,273	$188,174	$238,448	$14,436,781
293	$49,626	$188,821	$238,448	$14,247,960
294	$48,977	$189,470	$238,448	$14,058,490
295	$48,326	$190,122	$238,448	$13,868,368
296	$47,673	$190,775	$238,448	$13,677,593
297	$47,017	$191,431	$238,448	$13,486,162
298	$46,359	$192,089	$238,448	$13,294,073
299	$45,698	$192,749	$238,448	$13,101,324
300	$45,036	$193,412	$238,448	$12,907,912

第25年供款共

$2,861,372

第25年利息

$583,664

第25年共還本金

$2,277,708

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$44,371	$194,077	$238,448	$12,713,835
302	$43,704	$194,744	$238,448	$12,519,091
303	$43,034	$195,413	$238,448	$12,323,678
304	$42,363	$196,085	$238,448	$12,127,593
305	$41,689	$196,759	$238,448	$11,930,834
306	$41,012	$197,435	$238,448	$11,733,399
307	$40,334	$198,114	$238,448	$11,535,285
308	$39,653	$198,795	$238,448	$11,336,489
309	$38,969	$199,478	$238,448	$11,137,011
310	$38,283	$200,164	$238,448	$10,936,847
311	$37,595	$200,852	$238,448	$10,735,994
312	$36,905	$201,543	$238,448	$10,534,452

第26年供款共

$2,861,372

第26年利息

$487,912

第26年共還本金

$2,373,460

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$36,212	$202,235	$238,448	$10,332,216
314	$35,517	$202,931	$238,448	$10,129,286
315	$34,819	$203,628	$238,448	$9,925,657
316	$34,119	$204,328	$238,448	$9,721,329
317	$33,417	$205,031	$238,448	$9,516,299
318	$32,712	$205,735	$238,448	$9,310,563
319	$32,005	$206,443	$238,448	$9,104,121
320	$31,295	$207,152	$238,448	$8,896,968
321	$30,583	$207,864	$238,448	$8,689,104
322	$29,869	$208,579	$238,448	$8,480,525
323	$29,152	$209,296	$238,448	$8,271,229
324	$28,432	$210,015	$238,448	$8,061,214

第27年供款共

$2,861,372

第27年利息

$388,134

第27年共還本金

$2,473,238

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$27,710	$210,737	$238,448	$7,850,477
326	$26,986	$211,462	$238,448	$7,639,015
327	$26,259	$212,189	$238,448	$7,426,826
328	$25,530	$212,918	$238,448	$7,213,909
329	$24,798	$213,650	$238,448	$7,000,259
330	$24,063	$214,384	$238,448	$6,785,874
331	$23,326	$215,121	$238,448	$6,570,753
332	$22,587	$215,861	$238,448	$6,354,892
333	$21,845	$216,603	$238,448	$6,138,290
334	$21,100	$217,347	$238,448	$5,920,942
335	$20,353	$218,094	$238,448	$5,702,848
336	$19,604	$218,844	$238,448	$5,484,004

第28年供款共

$2,861,372

第28年利息

$284,162

第28年共還本金

$2,577,210

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$18,851	$219,596	$238,448	$5,264,407
338	$18,096	$220,351	$238,448	$5,044,056
339	$17,339	$221,109	$238,448	$4,822,947
340	$16,579	$221,869	$238,448	$4,601,079
341	$15,816	$222,631	$238,448	$4,378,447
342	$15,051	$223,397	$238,448	$4,155,050
343	$14,283	$224,165	$238,448	$3,930,886
344	$13,512	$224,935	$238,448	$3,705,951
345	$12,739	$225,708	$238,448	$3,480,242
346	$11,963	$226,484	$238,448	$3,253,758
347	$11,185	$227,263	$238,448	$3,026,495
348	$10,404	$228,044	$238,448	$2,798,451

第29年供款共

$2,861,372

第29年利息

$175,819

第29年共還本金

$2,685,553

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$9,620	$228,828	$238,448	$2,569,623
350	$8,833	$229,615	$238,448	$2,340,008
351	$8,044	$230,404	$238,448	$2,109,604
352	$7,252	$231,196	$238,448	$1,878,408
353	$6,457	$231,991	$238,448	$1,646,418
354	$5,660	$232,788	$238,448	$1,413,630
355	$4,859	$233,588	$238,448	$1,180,041
356	$4,056	$234,391	$238,448	$945,650
357	$3,251	$235,197	$238,448	$710,453
358	$2,442	$236,005	$238,448	$474,448
359	$1,631	$236,817	$238,448	$237,631
360	$817	$237,631	$238,448	$0

第30年供款共

$2,861,372

第30年利息

$62,921

第30年共還本金

$2,798,451

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$122,956,161

免責聲明

筍盤推介

清水灣別墅

清水灣 銀線灣之嶺

清水灣 清水灣

按揭保險費
info

清水灣銀線灣之嶺

清水灣清水灣