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$70,179,273

每月供款
$136,090

首期

$18,720,000

總貸款額

$28,080,000

總利息

$20,912,273

印花稅

$1,989,000

其他

$478,000

置業成本總預算

HK$21,187,000

按月供比率計算

$272,179

置業成本總預算

HK$21,187,000

首期

$18,720,000
印花稅

$1,989,000
- AVD
  
  $1,989,000
律師費

$ 10,000
代理佣金

$468,000
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$272,179

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

西貢傲瀧

thumb_up

連花園特式戶,罕有單位

實

1,710 呎

@26,901

real_estate_agent 罕有放盤

售$4,600 萬

實

1,710 呎

@26,901

售$4,600 萬

real_estate_agent 罕有放盤

KOL實拍

西貢海濱別墅

thumb_up

銀線灣海景洋房

實

1,840 呎

@25,435

建

2,300 呎

@20,348

local_fire_department 至HIT pets 愛竉必選

售$4,680 萬

實

1,840 呎

@25,435

建

2,300 呎

@20,348

售$4,680 萬

local_fire_department 至HIT pets 愛竉必選

沙田華翠園第08-19座

thumb_up

華翠園獨立屋特大花園間隔實用珍貴罕有鄰近英基國際學校可轉讓公司

實

1,692 呎

@27,187

建

2,070 呎

@22,222

real_estate_agent 罕有放盤

售$4,600 萬

實

1,692 呎

@27,187

建

2,070 呎

@22,222

售$4,600 萬

real_estate_agent 罕有放盤

西貢海天灣

thumb_up

**全海景臨海海景別墅靚裝修入契花園又租又賣**~

實

1,966 呎

@23,398

建

2,668 呎

@17,241

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

售$4,600 萬

實

1,966 呎

@23,398

建

2,668 呎

@17,241

售$4,600 萬

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

利率	15年	20年	25年	30年
1.000	$168,057	$129,138	$105,826	$90,316
1.500	$174,305	$135,499	$112,302	$96,910
2.000	$180,697	$142,052	$119,018	$103,789
2.500	$187,234	$148,797	$125,972	$110,950
3.000	$193,915	$155,731	$133,159	$118,386
3.500	$200,739	$162,853	$140,575	$126,092
4.000	$207,704	$170,159	$148,217	$134,058
4.125	$209,468	$172,014	$150,161	$136,090
4.500	$214,810	$177,648	$156,078	$142,277
5.000	$222,055	$185,316	$164,153	$150,740
5.500	$229,437	$193,159	$172,436	$159,435
6.000	$236,955	$201,174	$180,920	$168,354

每月供款$136,090

年期

30年

貸款金額

$28,080,000

總利息

$20,912,273

總貸款連利息

$48,992,273

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$96,525	$39,565	$136,090	$28,040,435
2	$96,389	$39,701	$136,090	$28,000,735
3	$96,253	$39,837	$136,090	$27,960,898
4	$96,116	$39,974	$136,090	$27,920,924
5	$95,978	$40,111	$136,090	$27,880,812
6	$95,840	$40,249	$136,090	$27,840,563
7	$95,702	$40,388	$136,090	$27,800,175
8	$95,563	$40,527	$136,090	$27,759,648
9	$95,424	$40,666	$136,090	$27,718,983
10	$95,284	$40,806	$136,090	$27,678,177
11	$95,144	$40,946	$136,090	$27,637,231
12	$95,003	$41,087	$136,090	$27,596,144

第1年供款共

$1,633,076

第1年利息

$1,149,220

第1年共還本金

$483,856

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$94,862	$41,228	$136,090	$27,554,916
14	$94,720	$41,370	$136,090	$27,513,547
15	$94,578	$41,512	$136,090	$27,472,035
16	$94,435	$41,655	$136,090	$27,430,381
17	$94,292	$41,798	$136,090	$27,388,583
18	$94,148	$41,941	$136,090	$27,346,641
19	$94,004	$42,086	$136,090	$27,304,556
20	$93,859	$42,230	$136,090	$27,262,326
21	$93,714	$42,375	$136,090	$27,219,950
22	$93,569	$42,521	$136,090	$27,177,429
23	$93,422	$42,667	$136,090	$27,134,762
24	$93,276	$42,814	$136,090	$27,091,948

第2年供款共

$1,633,076

第2年利息

$1,128,879

第2年共還本金

$504,196

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$93,129	$42,961	$136,090	$27,048,987
26	$92,981	$43,109	$136,090	$27,005,878
27	$92,833	$43,257	$136,090	$26,962,621
28	$92,684	$43,406	$136,090	$26,919,216
29	$92,535	$43,555	$136,090	$26,875,661
30	$92,385	$43,705	$136,090	$26,831,956
31	$92,235	$43,855	$136,090	$26,788,101
32	$92,084	$44,006	$136,090	$26,744,096
33	$91,933	$44,157	$136,090	$26,699,939
34	$91,781	$44,309	$136,090	$26,655,630
35	$91,629	$44,461	$136,090	$26,611,170
36	$91,476	$44,614	$136,090	$26,566,556

第3年供款共

$1,633,076

第3年利息

$1,107,684

第3年共還本金

$525,392

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$91,323	$44,767	$136,090	$26,521,789
38	$91,169	$44,921	$136,090	$26,476,868
39	$91,014	$45,075	$136,090	$26,431,792
40	$90,859	$45,230	$136,090	$26,386,562
41	$90,704	$45,386	$136,090	$26,341,176
42	$90,548	$45,542	$136,090	$26,295,634
43	$90,391	$45,698	$136,090	$26,249,936
44	$90,234	$45,855	$136,090	$26,204,080
45	$90,077	$46,013	$136,090	$26,158,067
46	$89,918	$46,171	$136,090	$26,111,896
47	$89,760	$46,330	$136,090	$26,065,566
48	$89,600	$46,489	$136,090	$26,019,077

第4年供款共

$1,633,076

第4年利息

$1,085,597

第4年共還本金

$547,479

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$89,441	$46,649	$136,090	$25,972,428
50	$89,280	$46,809	$136,090	$25,925,618
51	$89,119	$46,970	$136,090	$25,878,648
52	$88,958	$47,132	$136,090	$25,831,516
53	$88,796	$47,294	$136,090	$25,784,222
54	$88,633	$47,456	$136,090	$25,736,766
55	$88,470	$47,620	$136,090	$25,689,146
56	$88,306	$47,783	$136,090	$25,641,363
57	$88,142	$47,947	$136,090	$25,593,416
58	$87,977	$48,112	$136,090	$25,545,303
59	$87,812	$48,278	$136,090	$25,497,026
60	$87,646	$48,444	$136,090	$25,448,582

第5年供款共

$1,633,076

第5年利息

$1,062,581

第5年共還本金

$570,495

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$87,480	$48,610	$136,090	$25,399,972
62	$87,312	$48,777	$136,090	$25,351,195
63	$87,145	$48,945	$136,090	$25,302,250
64	$86,976	$49,113	$136,090	$25,253,137
65	$86,808	$49,282	$136,090	$25,203,855
66	$86,638	$49,451	$136,090	$25,154,403
67	$86,468	$49,621	$136,090	$25,104,782
68	$86,298	$49,792	$136,090	$25,054,990
69	$86,127	$49,963	$136,090	$25,005,027
70	$85,955	$50,135	$136,090	$24,954,892
71	$85,782	$50,307	$136,090	$24,904,585
72	$85,610	$50,480	$136,090	$24,854,105

第6年供款共

$1,633,076

第6年利息

$1,038,598

第6年共還本金

$594,478

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$85,436	$50,654	$136,090	$24,803,451
74	$85,262	$50,828	$136,090	$24,752,623
75	$85,087	$51,003	$136,090	$24,701,621
76	$84,912	$51,178	$136,090	$24,650,443
77	$84,736	$51,354	$136,090	$24,599,089
78	$84,559	$51,530	$136,090	$24,547,559
79	$84,382	$51,707	$136,090	$24,495,851
80	$84,204	$51,885	$136,090	$24,443,966
81	$84,026	$52,064	$136,090	$24,391,903
82	$83,847	$52,242	$136,090	$24,339,660
83	$83,668	$52,422	$136,090	$24,287,238
84	$83,487	$52,602	$136,090	$24,234,636

第7年供款共

$1,633,076

第7年利息

$1,013,607

第7年共還本金

$619,469

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$83,307	$52,783	$136,090	$24,181,853
86	$83,125	$52,965	$136,090	$24,128,888
87	$82,943	$53,147	$136,090	$24,075,742
88	$82,760	$53,329	$136,090	$24,022,412
89	$82,577	$53,513	$136,090	$23,968,900
90	$82,393	$53,697	$136,090	$23,915,203
91	$82,209	$53,881	$136,090	$23,861,322
92	$82,023	$54,066	$136,090	$23,807,256
93	$81,837	$54,252	$136,090	$23,753,004
94	$81,651	$54,439	$136,090	$23,698,565
95	$81,464	$54,626	$136,090	$23,643,939
96	$81,276	$54,814	$136,090	$23,589,125

第8年供款共

$1,633,076

第8年利息

$987,565

第8年共還本金

$645,510

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$81,088	$55,002	$136,090	$23,534,123
98	$80,899	$55,191	$136,090	$23,478,932
99	$80,709	$55,381	$136,090	$23,423,552
100	$80,518	$55,571	$136,090	$23,367,980
101	$80,327	$55,762	$136,090	$23,312,218
102	$80,136	$55,954	$136,090	$23,256,264
103	$79,943	$56,146	$136,090	$23,200,118
104	$79,750	$56,339	$136,090	$23,143,779
105	$79,557	$56,533	$136,090	$23,087,246
106	$79,362	$56,727	$136,090	$23,030,519
107	$79,167	$56,922	$136,090	$22,973,596
108	$78,972	$57,118	$136,090	$22,916,478

第9年供款共

$1,633,076

第9年利息

$960,429

第9年共還本金

$672,647

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$78,775	$57,314	$136,090	$22,859,164
110	$78,578	$57,511	$136,090	$22,801,653
111	$78,381	$57,709	$136,090	$22,743,944
112	$78,182	$57,907	$136,090	$22,686,037
113	$77,983	$58,106	$136,090	$22,627,930
114	$77,784	$58,306	$136,090	$22,569,624
115	$77,583	$58,507	$136,090	$22,511,118
116	$77,382	$58,708	$136,090	$22,452,410
117	$77,180	$58,909	$136,090	$22,393,500
118	$76,978	$59,112	$136,090	$22,334,388
119	$76,774	$59,315	$136,090	$22,275,073
120	$76,571	$59,519	$136,090	$22,215,554

第10年供款共

$1,633,076

第10年利息

$932,151

第10年共還本金

$700,924

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$76,366	$59,724	$136,090	$22,155,830
122	$76,161	$59,929	$136,090	$22,095,901
123	$75,955	$60,135	$136,090	$22,035,767
124	$75,748	$60,342	$136,090	$21,975,425
125	$75,541	$60,549	$136,090	$21,914,876
126	$75,332	$60,757	$136,090	$21,854,118
127	$75,124	$60,966	$136,090	$21,793,152
128	$74,914	$61,176	$136,090	$21,731,977
129	$74,704	$61,386	$136,090	$21,670,591
130	$74,493	$61,597	$136,090	$21,608,994
131	$74,281	$61,809	$136,090	$21,547,185
132	$74,068	$62,021	$136,090	$21,485,164

第11年供款共

$1,633,076

第11年利息

$902,685

第11年共還本金

$730,390

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$73,855	$62,234	$136,090	$21,422,929
134	$73,641	$62,448	$136,090	$21,360,481
135	$73,427	$62,663	$136,090	$21,297,818
136	$73,211	$62,878	$136,090	$21,234,940
137	$72,995	$63,095	$136,090	$21,171,845
138	$72,778	$63,311	$136,090	$21,108,534
139	$72,561	$63,529	$136,090	$21,045,005
140	$72,342	$63,747	$136,090	$20,981,257
141	$72,123	$63,967	$136,090	$20,917,291
142	$71,903	$64,186	$136,090	$20,853,104
143	$71,683	$64,407	$136,090	$20,788,697
144	$71,461	$64,628	$136,090	$20,724,069

第12年供款共

$1,633,076

第12年利息

$871,981

第12年共還本金

$761,095

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$71,239	$64,851	$136,090	$20,659,218
146	$71,016	$65,074	$136,090	$20,594,144
147	$70,792	$65,297	$136,090	$20,528,847
148	$70,568	$65,522	$136,090	$20,463,325
149	$70,343	$65,747	$136,090	$20,397,578
150	$70,117	$65,973	$136,090	$20,331,605
151	$69,890	$66,200	$136,090	$20,265,406
152	$69,662	$66,427	$136,090	$20,198,978
153	$69,434	$66,656	$136,090	$20,132,323
154	$69,205	$66,885	$136,090	$20,065,438
155	$68,975	$67,115	$136,090	$19,998,323
156	$68,744	$67,345	$136,090	$19,930,978

第13年供款共

$1,633,076

第13年利息

$839,985

第13年共還本金

$793,091

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$68,513	$67,577	$136,090	$19,863,401
158	$68,280	$67,809	$136,090	$19,795,592
159	$68,047	$68,042	$136,090	$19,727,549
160	$67,813	$68,276	$136,090	$19,659,273
161	$67,579	$68,511	$136,090	$19,590,762
162	$67,343	$68,746	$136,090	$19,522,016
163	$67,107	$68,983	$136,090	$19,453,033
164	$66,870	$69,220	$136,090	$19,383,813
165	$66,632	$69,458	$136,090	$19,314,355
166	$66,393	$69,697	$136,090	$19,244,659
167	$66,154	$69,936	$136,090	$19,174,723
168	$65,913	$70,177	$136,090	$19,104,546

第14年供款共

$1,633,076

第14年利息

$806,644

第14年共還本金

$826,431

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$65,672	$70,418	$136,090	$19,034,129
170	$65,430	$70,660	$136,090	$18,963,469
171	$65,187	$70,903	$136,090	$18,892,566
172	$64,943	$71,146	$136,090	$18,821,420
173	$64,699	$71,391	$136,090	$18,750,028
174	$64,453	$71,636	$136,090	$18,678,392
175	$64,207	$71,883	$136,090	$18,606,509
176	$63,960	$72,130	$136,090	$18,534,380
177	$63,712	$72,378	$136,090	$18,462,002
178	$63,463	$72,627	$136,090	$18,389,375
179	$63,213	$72,876	$136,090	$18,316,499
180	$62,963	$73,127	$136,090	$18,243,373

第15年供款共

$1,633,076

第15年利息

$771,902

第15年共還本金

$861,174

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$62,712	$73,378	$136,090	$18,169,995
182	$62,459	$73,630	$136,090	$18,096,364
183	$62,206	$73,883	$136,090	$18,022,481
184	$61,952	$74,137	$136,090	$17,948,343
185	$61,697	$74,392	$136,090	$17,873,951
186	$61,442	$74,648	$136,090	$17,799,303
187	$61,185	$74,905	$136,090	$17,724,399
188	$60,928	$75,162	$136,090	$17,649,237
189	$60,669	$75,420	$136,090	$17,573,816
190	$60,410	$75,680	$136,090	$17,498,137
191	$60,150	$75,940	$136,090	$17,422,197
192	$59,889	$76,201	$136,090	$17,345,996

第16年供款共

$1,633,076

第16年利息

$735,699

第16年共還本金

$897,377

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$59,627	$76,463	$136,090	$17,269,533
194	$59,364	$76,726	$136,090	$17,192,808
195	$59,100	$76,989	$136,090	$17,115,818
196	$58,836	$77,254	$136,090	$17,038,564
197	$58,570	$77,520	$136,090	$16,961,045
198	$58,304	$77,786	$136,090	$16,883,259
199	$58,036	$78,053	$136,090	$16,805,205
200	$57,768	$78,322	$136,090	$16,726,883
201	$57,499	$78,591	$136,090	$16,648,292
202	$57,229	$78,861	$136,090	$16,569,431
203	$56,957	$79,132	$136,090	$16,490,299
204	$56,685	$79,404	$136,090	$16,410,895

第17年供款共

$1,633,076

第17年利息

$697,975

第17年共還本金

$935,101

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$56,412	$79,677	$136,090	$16,331,218
206	$56,139	$79,951	$136,090	$16,251,267
207	$55,864	$80,226	$136,090	$16,171,041
208	$55,588	$80,502	$136,090	$16,090,539
209	$55,311	$80,778	$136,090	$16,009,761
210	$55,034	$81,056	$136,090	$15,928,704
211	$54,755	$81,335	$136,090	$15,847,370
212	$54,475	$81,614	$136,090	$15,765,755
213	$54,195	$81,895	$136,090	$15,683,861
214	$53,913	$82,176	$136,090	$15,601,684
215	$53,631	$82,459	$136,090	$15,519,225
216	$53,347	$82,742	$136,090	$15,436,483

第18年供款共

$1,633,076

第18年利息

$658,664

第18年共還本金

$974,412

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$53,063	$83,027	$136,090	$15,353,456
218	$52,778	$83,312	$136,090	$15,270,144
219	$52,491	$83,599	$136,090	$15,186,546
220	$52,204	$83,886	$136,090	$15,102,660
221	$51,915	$84,174	$136,090	$15,018,485
222	$51,626	$84,464	$136,090	$14,934,022
223	$51,336	$84,754	$136,090	$14,849,268
224	$51,044	$85,045	$136,090	$14,764,223
225	$50,752	$85,338	$136,090	$14,678,885
226	$50,459	$85,631	$136,090	$14,593,254
227	$50,164	$85,925	$136,090	$14,507,329
228	$49,869	$86,221	$136,090	$14,421,108

第19年供款共

$1,633,076

第19年利息

$617,701

第19年共還本金

$1,015,375

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$49,573	$86,517	$136,090	$14,334,591
230	$49,275	$86,814	$136,090	$14,247,776
231	$48,977	$87,113	$136,090	$14,160,664
232	$48,677	$87,412	$136,090	$14,073,251
233	$48,377	$87,713	$136,090	$13,985,538
234	$48,075	$88,014	$136,090	$13,897,524
235	$47,773	$88,317	$136,090	$13,809,207
236	$47,469	$88,620	$136,090	$13,720,587
237	$47,165	$88,925	$136,090	$13,631,661
238	$46,859	$89,231	$136,090	$13,542,431
239	$46,552	$89,538	$136,090	$13,452,893
240	$46,244	$89,845	$136,090	$13,363,048

第20年供款共

$1,633,076

第20年利息

$575,015

第20年共還本金

$1,058,060

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$45,935	$90,154	$136,090	$13,272,894
242	$45,626	$90,464	$136,090	$13,182,429
243	$45,315	$90,775	$136,090	$13,091,654
244	$45,003	$91,087	$136,090	$13,000,567
245	$44,689	$91,400	$136,090	$12,909,167
246	$44,375	$91,714	$136,090	$12,817,453
247	$44,060	$92,030	$136,090	$12,725,423
248	$43,744	$92,346	$136,090	$12,633,077
249	$43,426	$92,663	$136,090	$12,540,414
250	$43,108	$92,982	$136,090	$12,447,432
251	$42,788	$93,302	$136,090	$12,354,130
252	$42,467	$93,622	$136,090	$12,260,508

第21年供款共

$1,633,076

第21年利息

$530,536

第21年共還本金

$1,102,540

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$42,145	$93,944	$136,090	$12,166,564
254	$41,823	$94,267	$136,090	$12,072,297
255	$41,499	$94,591	$136,090	$11,977,705
256	$41,173	$94,916	$136,090	$11,882,789
257	$40,847	$95,243	$136,090	$11,787,547
258	$40,520	$95,570	$136,090	$11,691,977
259	$40,191	$95,898	$136,090	$11,596,078
260	$39,862	$96,228	$136,090	$11,499,850
261	$39,531	$96,559	$136,090	$11,403,291
262	$39,199	$96,891	$136,090	$11,306,400
263	$38,866	$97,224	$136,090	$11,209,176
264	$38,532	$97,558	$136,090	$11,111,618

第22年供款共

$1,633,076

第22年利息

$484,186

第22年共還本金

$1,148,889

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$38,196	$97,893	$136,090	$11,013,725
266	$37,860	$98,230	$136,090	$10,915,495
267	$37,522	$98,568	$136,090	$10,816,927
268	$37,183	$98,906	$136,090	$10,718,021
269	$36,843	$99,246	$136,090	$10,618,774
270	$36,502	$99,588	$136,090	$10,519,187
271	$36,160	$99,930	$136,090	$10,419,257
272	$35,816	$100,273	$136,090	$10,318,983
273	$35,472	$100,618	$136,090	$10,218,365
274	$35,126	$100,964	$136,090	$10,117,401
275	$34,779	$101,311	$136,090	$10,016,090
276	$34,430	$101,659	$136,090	$9,914,431

第23年供款共

$1,633,076

第23年利息

$435,888

第23年共還本金

$1,197,188

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$34,081	$102,009	$136,090	$9,812,422
278	$33,730	$102,359	$136,090	$9,710,063
279	$33,378	$102,711	$136,090	$9,607,351
280	$33,025	$103,064	$136,090	$9,504,287
281	$32,671	$103,419	$136,090	$9,400,868
282	$32,315	$103,774	$136,090	$9,297,094
283	$31,959	$104,131	$136,090	$9,192,963
284	$31,601	$104,489	$136,090	$9,088,474
285	$31,242	$104,848	$136,090	$8,983,626
286	$30,881	$105,208	$136,090	$8,878,418
287	$30,520	$105,570	$136,090	$8,772,848
288	$30,157	$105,933	$136,090	$8,666,915

第24年供款共

$1,633,076

第24年利息

$385,560

第24年共還本金

$1,247,516

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$29,793	$106,297	$136,090	$8,560,618
290	$29,427	$106,663	$136,090	$8,453,955
291	$29,060	$107,029	$136,090	$8,346,926
292	$28,693	$107,397	$136,090	$8,239,529
293	$28,323	$107,766	$136,090	$8,131,763
294	$27,953	$108,137	$136,090	$8,023,626
295	$27,581	$108,508	$136,090	$7,915,118
296	$27,208	$108,881	$136,090	$7,806,236
297	$26,834	$109,256	$136,090	$7,696,980
298	$26,458	$109,631	$136,090	$7,587,349
299	$26,082	$110,008	$136,090	$7,477,341
300	$25,703	$110,386	$136,090	$7,366,955

第25年供款共

$1,633,076

第25年利息

$333,116

第25年共還本金

$1,299,960

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$25,324	$110,766	$136,090	$7,256,189
302	$24,943	$111,146	$136,090	$7,145,042
303	$24,561	$111,529	$136,090	$7,033,514
304	$24,178	$111,912	$136,090	$6,921,602
305	$23,793	$112,297	$136,090	$6,809,305
306	$23,407	$112,683	$136,090	$6,696,623
307	$23,020	$113,070	$136,090	$6,583,553
308	$22,631	$113,459	$136,090	$6,470,094
309	$22,241	$113,849	$136,090	$6,356,245
310	$21,850	$114,240	$136,090	$6,242,005
311	$21,457	$114,633	$136,090	$6,127,372
312	$21,063	$115,027	$136,090	$6,012,346

第26年供款共

$1,633,076

第26年利息

$278,467

第26年共還本金

$1,354,609

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$20,667	$115,422	$136,090	$5,896,923
314	$20,271	$115,819	$136,090	$5,781,104
315	$19,873	$116,217	$136,090	$5,664,887
316	$19,473	$116,617	$136,090	$5,548,271
317	$19,072	$117,017	$136,090	$5,431,253
318	$18,670	$117,420	$136,090	$5,313,834
319	$18,266	$117,823	$136,090	$5,196,010
320	$17,861	$118,228	$136,090	$5,077,782
321	$17,455	$118,635	$136,090	$4,959,147
322	$17,047	$119,043	$136,090	$4,840,105
323	$16,638	$119,452	$136,090	$4,720,653
324	$16,227	$119,862	$136,090	$4,600,790

第27年供款共

$1,633,076

第27年利息

$221,520

第27年共還本金

$1,411,555

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$15,815	$120,274	$136,090	$4,480,516
326	$15,402	$120,688	$136,090	$4,359,828
327	$14,987	$121,103	$136,090	$4,238,725
328	$14,571	$121,519	$136,090	$4,117,206
329	$14,153	$121,937	$136,090	$3,995,270
330	$13,734	$122,356	$136,090	$3,872,914
331	$13,313	$122,777	$136,090	$3,750,137
332	$12,891	$123,199	$136,090	$3,626,939
333	$12,468	$123,622	$136,090	$3,503,317
334	$12,043	$124,047	$136,090	$3,379,270
335	$11,616	$124,473	$136,090	$3,254,796
336	$11,188	$124,901	$136,090	$3,129,895

第28年供款共

$1,633,076

第28年利息

$162,180

第28年共還本金

$1,470,895

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$10,759	$125,331	$136,090	$3,004,564
338	$10,328	$125,761	$136,090	$2,878,803
339	$9,896	$126,194	$136,090	$2,752,609
340	$9,462	$126,628	$136,090	$2,625,981
341	$9,027	$127,063	$136,090	$2,498,919
342	$8,590	$127,500	$136,090	$2,371,419
343	$8,152	$127,938	$136,090	$2,243,481
344	$7,712	$128,378	$136,090	$2,115,103
345	$7,271	$128,819	$136,090	$1,986,284
346	$6,828	$129,262	$136,090	$1,857,023
347	$6,384	$129,706	$136,090	$1,727,317
348	$5,938	$130,152	$136,090	$1,597,165

第29年供款共

$1,633,076

第29年利息

$100,345

第29年共還本金

$1,532,730

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$5,490	$130,599	$136,090	$1,466,565
350	$5,041	$131,048	$136,090	$1,335,517
351	$4,591	$131,499	$136,090	$1,204,018
352	$4,139	$131,951	$136,090	$1,072,067
353	$3,685	$132,404	$136,090	$939,663
354	$3,230	$132,860	$136,090	$806,803
355	$2,773	$133,316	$136,090	$673,487
356	$2,315	$133,775	$136,090	$539,712
357	$1,855	$134,234	$136,090	$405,478
358	$1,394	$134,696	$136,090	$270,782
359	$931	$135,159	$136,090	$135,623
360	$466	$135,623	$136,090	$0

第30年供款共

$1,633,076

第30年利息

$35,911

第30年共還本金

$1,597,165

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$70,179,273

免責聲明

筍盤推介

西貢 傲瀧

西貢 海濱別墅

沙田 華翠園 第08-19座

西貢 海天灣

按揭保險費
info

西貢傲瀧

西貢海濱別墅

沙田華翠園第08-19座

西貢海天灣