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$98,966,666

每月供款
$191,922

首期

$26,400,000

總貸款額

$39,600,000

總利息

$29,491,666

印花稅

$2,805,000

其他

$670,000

置業成本總預算

HK$29,875,000

按月供比率計算

$383,843

置業成本總預算

HK$29,875,000

首期

$26,400,000
印花稅

$2,805,000
- AVD
  
  $2,805,000
律師費

$ 10,000
代理佣金

$660,000
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$383,843

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

清水灣滿湖花園

thumb_up

銀線灣著名別墅擁壯麗海景

實

2,145 呎

@30,303

建

2,208 呎

@29,438

售$6,500 萬

實

2,145 呎

@30,303

建

2,208 呎

@29,438

售$6,500 萬

KOL實拍 VR實景

馬鞍山迎海第04期駿岸

thumb_up

全新花園覆式,私隱度高連2車位

實

3,098 呎

@21,465

local_fire_department 至HIT

售$6,650 萬

實

3,098 呎

@21,465

售$6,650 萬

local_fire_department 至HIT

KOL實拍

馬鞍山迎海第02期星灣第20座

thumb_up

私隐度高,覆式連地下花園和2車位

實

3,113 呎

@20,880

real_estate_agent 罕有放盤

售$6,500 萬

實

3,113 呎

@20,880

售$6,500 萬

real_estate_agent 罕有放盤

西貢傲瀧 D座

thumb_up

星級屋苑平於市價罕有3覆式戶

實

2,619 呎

@25,200

local_fire_department 至HIT hotel_class 樓王

售$6,600 萬

實

2,619 呎

@25,200

售$6,600 萬

local_fire_department 至HIT hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$237,004	$182,118	$149,241	$127,369
1.500	$245,814	$191,088	$158,375	$136,668
2.000	$254,829	$200,330	$167,846	$146,369
2.500	$264,049	$209,842	$177,652	$156,468
3.000	$273,470	$219,621	$187,788	$166,955
3.500	$283,093	$229,664	$198,247	$177,822
4.000	$292,916	$239,968	$209,023	$189,056
4.125	$295,403	$242,585	$211,766	$191,921
4.500	$302,937	$250,529	$220,110	$200,647
5.000	$313,154	$261,342	$231,498	$212,581
5.500	$323,565	$272,403	$243,179	$224,844
6.000	$334,167	$283,707	$255,143	$237,422

每月供款$191,922

年期

30年

貸款金額

$39,600,000

總利息

$29,491,666

總貸款連利息

$69,091,666

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$136,125	$55,796	$191,921	$39,544,204
2	$135,933	$55,988	$191,921	$39,488,216
3	$135,741	$56,181	$191,921	$39,432,035
4	$135,548	$56,374	$191,921	$39,375,661
5	$135,354	$56,567	$191,921	$39,319,094
6	$135,159	$56,762	$191,921	$39,262,332
7	$134,964	$56,957	$191,921	$39,205,375
8	$134,768	$57,153	$191,921	$39,148,222
9	$134,572	$57,349	$191,921	$39,090,873
10	$134,375	$57,546	$191,921	$39,033,326
11	$134,177	$57,744	$191,921	$38,975,582
12	$133,979	$57,943	$191,921	$38,917,640

第1年供款共

$2,303,056

第1年利息

$1,620,695

第1年共還本金

$682,360

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$133,779	$58,142	$191,921	$38,859,498
14	$133,580	$58,342	$191,921	$38,801,156
15	$133,379	$58,542	$191,921	$38,742,614
16	$133,178	$58,744	$191,921	$38,683,870
17	$132,976	$58,945	$191,921	$38,624,924
18	$132,773	$59,148	$191,921	$38,565,776
19	$132,570	$59,351	$191,921	$38,506,425
20	$132,366	$59,555	$191,921	$38,446,869
21	$132,161	$59,760	$191,921	$38,387,109
22	$131,956	$59,966	$191,921	$38,327,144
23	$131,750	$60,172	$191,921	$38,266,972
24	$131,543	$60,379	$191,921	$38,206,593

第2年供款共

$2,303,056

第2年利息

$1,592,009

第2年共還本金

$711,046

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$131,335	$60,586	$191,921	$38,146,007
26	$131,127	$60,794	$191,921	$38,085,213
27	$130,918	$61,003	$191,921	$38,024,209
28	$130,708	$61,213	$191,921	$37,962,996
29	$130,498	$61,423	$191,921	$37,901,573
30	$130,287	$61,635	$191,921	$37,839,938
31	$130,075	$61,847	$191,921	$37,778,092
32	$129,862	$62,059	$191,921	$37,716,033
33	$129,649	$62,272	$191,921	$37,653,760
34	$129,435	$62,486	$191,921	$37,591,274
35	$129,220	$62,701	$191,921	$37,528,572
36	$129,004	$62,917	$191,921	$37,465,656

第3年供款共

$2,303,056

第3年利息

$1,562,118

第3年共還本金

$740,938

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$128,788	$63,133	$191,921	$37,402,522
38	$128,571	$63,350	$191,921	$37,339,172
39	$128,353	$63,568	$191,921	$37,275,604
40	$128,135	$63,786	$191,921	$37,211,818
41	$127,916	$64,006	$191,921	$37,147,812
42	$127,696	$64,226	$191,921	$37,083,587
43	$127,475	$64,446	$191,921	$37,019,140
44	$127,253	$64,668	$191,921	$36,954,472
45	$127,031	$64,890	$191,921	$36,889,582
46	$126,808	$65,113	$191,921	$36,824,469
47	$126,584	$65,337	$191,921	$36,759,131
48	$126,360	$65,562	$191,921	$36,693,570

第4年供款共

$2,303,056

第4年利息

$1,530,970

第4年共還本金

$772,086

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$126,134	$65,787	$191,921	$36,627,782
50	$125,908	$66,013	$191,921	$36,561,769
51	$125,681	$66,240	$191,921	$36,495,529
52	$125,453	$66,468	$191,921	$36,429,061
53	$125,225	$66,696	$191,921	$36,362,365
54	$124,996	$66,926	$191,921	$36,295,439
55	$124,766	$67,156	$191,921	$36,228,283
56	$124,535	$67,387	$191,921	$36,160,897
57	$124,303	$67,618	$191,921	$36,093,278
58	$124,071	$67,851	$191,921	$36,025,428
59	$123,837	$68,084	$191,921	$35,957,344
60	$123,603	$68,318	$191,921	$35,889,026

第5年供款共

$2,303,056

第5年利息

$1,498,512

第5年共還本金

$804,544

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$123,369	$68,553	$191,921	$35,820,473
62	$123,133	$68,788	$191,921	$35,751,685
63	$122,896	$69,025	$191,921	$35,682,660
64	$122,659	$69,262	$191,921	$35,613,398
65	$122,421	$69,500	$191,921	$35,543,898
66	$122,182	$69,739	$191,921	$35,474,158
67	$121,942	$69,979	$191,921	$35,404,180
68	$121,702	$70,219	$191,921	$35,333,960
69	$121,460	$70,461	$191,921	$35,263,499
70	$121,218	$70,703	$191,921	$35,192,796
71	$120,975	$70,946	$191,921	$35,121,850
72	$120,731	$71,190	$191,921	$35,050,660

第6年供款共

$2,303,056

第6年利息

$1,464,690

第6年共還本金

$838,366

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$120,487	$71,435	$191,921	$34,979,226
74	$120,241	$71,680	$191,921	$34,907,545
75	$119,995	$71,927	$191,921	$34,835,619
76	$119,747	$72,174	$191,921	$34,763,445
77	$119,499	$72,422	$191,921	$34,691,023
78	$119,250	$72,671	$191,921	$34,618,352
79	$119,001	$72,921	$191,921	$34,545,431
80	$118,750	$73,171	$191,921	$34,472,260
81	$118,498	$73,423	$191,921	$34,398,837
82	$118,246	$73,675	$191,921	$34,325,162
83	$117,993	$73,929	$191,921	$34,251,233
84	$117,739	$74,183	$191,921	$34,177,051

第7年供款共

$2,303,056

第7年利息

$1,429,446

第7年共還本金

$873,610

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$117,484	$74,438	$191,921	$34,102,613
86	$117,228	$74,694	$191,921	$34,027,919
87	$116,971	$74,950	$191,921	$33,952,969
88	$116,713	$75,208	$191,921	$33,877,761
89	$116,455	$75,466	$191,921	$33,802,295
90	$116,195	$75,726	$191,921	$33,726,569
91	$115,935	$75,986	$191,921	$33,650,583
92	$115,674	$76,247	$191,921	$33,574,335
93	$115,412	$76,510	$191,921	$33,497,826
94	$115,149	$76,773	$191,921	$33,421,053
95	$114,885	$77,036	$191,921	$33,344,017
96	$114,620	$77,301	$191,921	$33,266,715

第8年供款共

$2,303,056

第8年利息

$1,392,720

第8年共還本金

$910,335

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$114,354	$77,567	$191,921	$33,189,148
98	$114,088	$77,834	$191,921	$33,111,315
99	$113,820	$78,101	$191,921	$33,033,214
100	$113,552	$78,370	$191,921	$32,954,844
101	$113,282	$78,639	$191,921	$32,876,205
102	$113,012	$78,909	$191,921	$32,797,296
103	$112,741	$79,181	$191,921	$32,718,115
104	$112,469	$79,453	$191,921	$32,638,662
105	$112,195	$79,726	$191,921	$32,558,936
106	$111,921	$80,000	$191,921	$32,478,937
107	$111,646	$80,275	$191,921	$32,398,662
108	$111,370	$80,551	$191,921	$32,318,111

第9年供款共

$2,303,056

第9年利息

$1,354,451

第9年共還本金

$948,605

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$111,094	$80,828	$191,921	$32,237,283
110	$110,816	$81,106	$191,921	$32,156,177
111	$110,537	$81,384	$191,921	$32,074,793
112	$110,257	$81,664	$191,921	$31,993,129
113	$109,976	$81,945	$191,921	$31,911,184
114	$109,695	$82,227	$191,921	$31,828,957
115	$109,412	$82,509	$191,921	$31,746,448
116	$109,128	$82,793	$191,921	$31,663,655
117	$108,844	$83,077	$191,921	$31,580,577
118	$108,558	$83,363	$191,921	$31,497,214
119	$108,272	$83,650	$191,921	$31,413,565
120	$107,984	$83,937	$191,921	$31,329,628

第10年供款共

$2,303,056

第10年利息

$1,314,573

第10年共還本金

$988,483

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$107,696	$84,226	$191,921	$31,245,402
122	$107,406	$84,515	$191,921	$31,160,887
123	$107,116	$84,806	$191,921	$31,076,081
124	$106,824	$85,097	$191,921	$30,990,984
125	$106,532	$85,390	$191,921	$30,905,594
126	$106,238	$85,683	$191,921	$30,819,911
127	$105,943	$85,978	$191,921	$30,733,933
128	$105,648	$86,273	$191,921	$30,647,659
129	$105,351	$86,570	$191,921	$30,561,089
130	$105,054	$86,868	$191,921	$30,474,222
131	$104,755	$87,166	$191,921	$30,387,056
132	$104,456	$87,466	$191,921	$30,299,590

第11年供款共

$2,303,056

第11年利息

$1,273,018

第11年共還本金

$1,030,038

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$104,155	$87,766	$191,921	$30,211,823
134	$103,853	$88,068	$191,921	$30,123,755
135	$103,550	$88,371	$191,921	$30,035,384
136	$103,247	$88,675	$191,921	$29,946,710
137	$102,942	$88,979	$191,921	$29,857,730
138	$102,636	$89,285	$191,921	$29,768,445
139	$102,329	$89,592	$191,921	$29,678,853
140	$102,021	$89,900	$191,921	$29,588,952
141	$101,712	$90,209	$191,921	$29,498,743
142	$101,402	$90,519	$191,921	$29,408,224
143	$101,091	$90,831	$191,921	$29,317,393
144	$100,779	$91,143	$191,921	$29,226,251

第12年供款共

$2,303,056

第12年利息

$1,229,716

第12年共還本金

$1,073,339

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$100,465	$91,456	$191,921	$29,134,794
146	$100,151	$91,770	$191,921	$29,043,024
147	$99,835	$92,086	$191,921	$28,950,938
148	$99,519	$92,402	$191,921	$28,858,536
149	$99,201	$92,720	$191,921	$28,765,816
150	$98,882	$93,039	$191,921	$28,672,777
151	$98,563	$93,359	$191,921	$28,579,418
152	$98,242	$93,680	$191,921	$28,485,739
153	$97,920	$94,002	$191,921	$28,391,737
154	$97,597	$94,325	$191,921	$28,297,412
155	$97,272	$94,649	$191,921	$28,202,763
156	$96,947	$94,974	$191,921	$28,107,789

第13年供款共

$2,303,056

第13年利息

$1,184,594

第13年共還本金

$1,118,461

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$96,621	$95,301	$191,921	$28,012,488
158	$96,293	$95,628	$191,921	$27,916,860
159	$95,964	$95,957	$191,921	$27,820,903
160	$95,634	$96,287	$191,921	$27,724,616
161	$95,303	$96,618	$191,921	$27,627,998
162	$94,971	$96,950	$191,921	$27,531,048
163	$94,638	$97,283	$191,921	$27,433,765
164	$94,304	$97,618	$191,921	$27,336,147
165	$93,968	$97,953	$191,921	$27,238,194
166	$93,631	$98,290	$191,921	$27,139,904
167	$93,293	$98,628	$191,921	$27,041,276
168	$92,954	$98,967	$191,921	$26,942,309

第14年供款共

$2,303,056

第14年利息

$1,137,575

第14年共還本金

$1,165,480

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$92,614	$99,307	$191,921	$26,843,002
170	$92,273	$99,648	$191,921	$26,743,353
171	$91,930	$99,991	$191,921	$26,643,362
172	$91,587	$100,335	$191,921	$26,543,028
173	$91,242	$100,680	$191,921	$26,442,348
174	$90,896	$101,026	$191,921	$26,341,322
175	$90,548	$101,373	$191,921	$26,239,949
176	$90,200	$101,721	$191,921	$26,138,228
177	$89,850	$102,071	$191,921	$26,036,157
178	$89,499	$102,422	$191,921	$25,933,735
179	$89,147	$102,774	$191,921	$25,830,960
180	$88,794	$103,127	$191,921	$25,727,833

第15年供款共

$2,303,056

第15年利息

$1,088,580

第15年共還本金

$1,214,476

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$88,439	$103,482	$191,921	$25,624,351
182	$88,084	$103,838	$191,921	$25,520,514
183	$87,727	$104,195	$191,921	$25,416,319
184	$87,369	$104,553	$191,921	$25,311,766
185	$87,009	$104,912	$191,921	$25,206,854
186	$86,649	$105,273	$191,921	$25,101,582
187	$86,287	$105,635	$191,921	$24,995,947
188	$85,924	$105,998	$191,921	$24,889,949
189	$85,559	$106,362	$191,921	$24,783,587
190	$85,194	$106,728	$191,921	$24,676,859
191	$84,827	$107,095	$191,921	$24,569,765
192	$84,459	$107,463	$191,921	$24,462,302

第16年供款共

$2,303,056

第16年利息

$1,037,525

第16年共還本金

$1,265,531

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$84,089	$107,832	$191,921	$24,354,470
194	$83,718	$108,203	$191,921	$24,246,267
195	$83,347	$108,575	$191,921	$24,137,692
196	$82,973	$108,948	$191,921	$24,028,744
197	$82,599	$109,322	$191,921	$23,919,422
198	$82,223	$109,698	$191,921	$23,809,724
199	$81,846	$110,075	$191,921	$23,699,648
200	$81,468	$110,454	$191,921	$23,589,195
201	$81,088	$110,833	$191,921	$23,478,361
202	$80,707	$111,214	$191,921	$23,367,147
203	$80,325	$111,597	$191,921	$23,255,550
204	$79,941	$111,980	$191,921	$23,143,570

第17年供款共

$2,303,056

第17年利息

$984,323

第17年共還本金

$1,318,732

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$79,556	$112,365	$191,921	$23,031,204
206	$79,170	$112,752	$191,921	$22,918,453
207	$78,782	$113,139	$191,921	$22,805,314
208	$78,393	$113,528	$191,921	$22,691,786
209	$78,003	$113,918	$191,921	$22,577,867
210	$77,611	$114,310	$191,921	$22,463,558
211	$77,218	$114,703	$191,921	$22,348,855
212	$76,824	$115,097	$191,921	$22,233,758
213	$76,429	$115,493	$191,921	$22,118,265
214	$76,032	$115,890	$191,921	$22,002,375
215	$75,633	$116,288	$191,921	$21,886,087
216	$75,233	$116,688	$191,921	$21,769,399

第18年供款共

$2,303,056

第18年利息

$928,885

第18年共還本金

$1,374,171

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$74,832	$117,089	$191,921	$21,652,310
218	$74,430	$117,491	$191,921	$21,534,819
219	$74,026	$117,895	$191,921	$21,416,923
220	$73,621	$118,301	$191,921	$21,298,623
221	$73,214	$118,707	$191,921	$21,179,915
222	$72,806	$119,115	$191,921	$21,060,800
223	$72,397	$119,525	$191,921	$20,941,275
224	$71,986	$119,936	$191,921	$20,821,340
225	$71,573	$120,348	$191,921	$20,700,992
226	$71,160	$120,762	$191,921	$20,580,230
227	$70,745	$121,177	$191,921	$20,459,053
228	$70,328	$121,593	$191,921	$20,337,460

第19年供款共

$2,303,056

第19年利息

$871,116

第19年共還本金

$1,431,939

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$69,910	$122,011	$191,921	$20,215,449
230	$69,491	$122,431	$191,921	$20,093,018
231	$69,070	$122,852	$191,921	$19,970,166
232	$68,647	$123,274	$191,921	$19,846,893
233	$68,224	$123,698	$191,921	$19,723,195
234	$67,798	$124,123	$191,921	$19,599,072
235	$67,372	$124,549	$191,921	$19,474,523
236	$66,944	$124,978	$191,921	$19,349,545
237	$66,514	$125,407	$191,921	$19,224,138
238	$66,083	$125,838	$191,921	$19,098,300
239	$65,650	$126,271	$191,921	$18,972,029
240	$65,216	$126,705	$191,921	$18,845,324

第20年供款共

$2,303,056

第20年利息

$810,919

第20年共還本金

$1,492,136

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$64,781	$127,140	$191,921	$18,718,183
242	$64,344	$127,578	$191,921	$18,590,606
243	$63,905	$128,016	$191,921	$18,462,590
244	$63,465	$128,456	$191,921	$18,334,133
245	$63,024	$128,898	$191,921	$18,205,236
246	$62,580	$129,341	$191,921	$18,075,895
247	$62,136	$129,785	$191,921	$17,946,110
248	$61,690	$130,232	$191,921	$17,815,878
249	$61,242	$130,679	$191,921	$17,685,199
250	$60,793	$131,128	$191,921	$17,554,070
251	$60,342	$131,579	$191,921	$17,422,491
252	$59,890	$132,031	$191,921	$17,290,460

第21年供款共

$2,303,056

第21年利息

$748,192

第21年共還本金

$1,554,864

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$59,436	$132,485	$191,921	$17,157,974
254	$58,981	$132,941	$191,921	$17,025,034
255	$58,524	$133,398	$191,921	$16,891,636
256	$58,065	$133,856	$191,921	$16,757,780
257	$57,605	$134,316	$191,921	$16,623,463
258	$57,143	$134,778	$191,921	$16,488,685
259	$56,680	$135,241	$191,921	$16,353,444
260	$56,215	$135,706	$191,921	$16,217,737
261	$55,748	$136,173	$191,921	$16,081,564
262	$55,280	$136,641	$191,921	$15,944,924
263	$54,811	$137,111	$191,921	$15,807,813
264	$54,339	$137,582	$191,921	$15,670,231

第22年供款共

$2,303,056

第22年利息

$682,827

第22年共還本金

$1,620,229

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$53,866	$138,055	$191,921	$15,532,176
266	$53,392	$138,529	$191,921	$15,393,647
267	$52,916	$139,006	$191,921	$15,254,641
268	$52,438	$139,483	$191,921	$15,115,158
269	$51,958	$139,963	$191,921	$14,975,195
270	$51,477	$140,444	$191,921	$14,834,751
271	$50,994	$140,927	$191,921	$14,693,824
272	$50,510	$141,411	$191,921	$14,552,412
273	$50,024	$141,897	$191,921	$14,410,515
274	$49,536	$142,385	$191,921	$14,268,130
275	$49,047	$142,875	$191,921	$14,125,255
276	$48,556	$143,366	$191,921	$13,981,890

第23年供款共

$2,303,056

第23年利息

$614,714

第23年共還本金

$1,688,341

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$48,063	$143,859	$191,921	$13,838,031
278	$47,568	$144,353	$191,921	$13,693,678
279	$47,072	$144,849	$191,921	$13,548,829
280	$46,574	$145,347	$191,921	$13,403,481
281	$46,074	$145,847	$191,921	$13,257,635
282	$45,573	$146,348	$191,921	$13,111,286
283	$45,070	$146,851	$191,921	$12,964,435
284	$44,565	$147,356	$191,921	$12,817,079
285	$44,059	$147,863	$191,921	$12,669,217
286	$43,550	$148,371	$191,921	$12,520,846
287	$43,040	$148,881	$191,921	$12,371,965
288	$42,529	$149,393	$191,921	$12,222,572

第24年供款共

$2,303,056

第24年利息

$543,738

第24年共還本金

$1,759,317

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$42,015	$149,906	$191,921	$12,072,666
290	$41,500	$150,422	$191,921	$11,922,244
291	$40,983	$150,939	$191,921	$11,771,306
292	$40,464	$151,457	$191,921	$11,619,848
293	$39,943	$151,978	$191,921	$11,467,870
294	$39,421	$152,500	$191,921	$11,315,370
295	$38,897	$153,025	$191,921	$11,162,345
296	$38,371	$153,551	$191,921	$11,008,794
297	$37,843	$154,079	$191,921	$10,854,716
298	$37,313	$154,608	$191,921	$10,700,108
299	$36,782	$155,140	$191,921	$10,544,968
300	$36,248	$155,673	$191,921	$10,389,295

第25年供款共

$2,303,056

第25年利息

$469,778

第25年共還本金

$1,833,277

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$35,713	$156,208	$191,921	$10,233,087
302	$35,176	$156,745	$191,921	$10,076,342
303	$34,637	$157,284	$191,921	$9,919,058
304	$34,097	$157,825	$191,921	$9,761,234
305	$33,554	$158,367	$191,921	$9,602,866
306	$33,010	$158,911	$191,921	$9,443,955
307	$32,464	$159,458	$191,921	$9,284,497
308	$31,915	$160,006	$191,921	$9,124,491
309	$31,365	$160,556	$191,921	$8,963,936
310	$30,814	$161,108	$191,921	$8,802,828
311	$30,260	$161,662	$191,921	$8,641,166
312	$29,704	$162,217	$191,921	$8,478,949

第26年供款共

$2,303,056

第26年利息

$392,709

第26年共還本金

$1,910,346

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$29,146	$162,775	$191,921	$8,316,174
314	$28,587	$163,334	$191,921	$8,152,840
315	$28,025	$163,896	$191,921	$7,988,944
316	$27,462	$164,459	$191,921	$7,824,484
317	$26,897	$165,025	$191,921	$7,659,460
318	$26,329	$165,592	$191,921	$7,493,868
319	$25,760	$166,161	$191,921	$7,327,707
320	$25,189	$166,732	$191,921	$7,160,974
321	$24,616	$167,305	$191,921	$6,993,669
322	$24,041	$167,881	$191,921	$6,825,788
323	$23,464	$168,458	$191,921	$6,657,331
324	$22,885	$169,037	$191,921	$6,488,294

第27年供款共

$2,303,056

第27年利息

$312,401

第27年共還本金

$1,990,655

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$22,304	$169,618	$191,921	$6,318,676
326	$21,720	$170,201	$191,921	$6,148,476
327	$21,135	$170,786	$191,921	$5,977,690
328	$20,548	$171,373	$191,921	$5,806,317
329	$19,959	$171,962	$191,921	$5,634,355
330	$19,368	$172,553	$191,921	$5,461,801
331	$18,775	$173,146	$191,921	$5,288,655
332	$18,180	$173,742	$191,921	$5,114,913
333	$17,583	$174,339	$191,921	$4,940,575
334	$16,983	$174,938	$191,921	$4,765,637
335	$16,382	$175,539	$191,921	$4,590,097
336	$15,778	$176,143	$191,921	$4,413,954

第28年供款共

$2,303,056

第28年利息

$228,716

第28年共還本金

$2,074,340

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$15,173	$176,748	$191,921	$4,237,206
338	$14,565	$177,356	$191,921	$4,059,850
339	$13,956	$177,966	$191,921	$3,881,885
340	$13,344	$178,577	$191,921	$3,703,307
341	$12,730	$179,191	$191,921	$3,524,116
342	$12,114	$179,807	$191,921	$3,344,309
343	$11,496	$180,425	$191,921	$3,163,884
344	$10,876	$181,045	$191,921	$2,982,838
345	$10,254	$181,668	$191,921	$2,801,170
346	$9,629	$182,292	$191,921	$2,618,878
347	$9,002	$182,919	$191,921	$2,435,959
348	$8,374	$183,548	$191,921	$2,252,412

第29年供款共

$2,303,056

第29年利息

$141,513

第29年共還本金

$2,161,543

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$7,743	$184,179	$191,921	$2,068,233
350	$7,110	$184,812	$191,921	$1,883,421
351	$6,474	$185,447	$191,921	$1,697,974
352	$5,837	$186,085	$191,921	$1,511,890
353	$5,197	$186,724	$191,921	$1,325,166
354	$4,555	$187,366	$191,921	$1,137,799
355	$3,911	$188,010	$191,921	$949,789
356	$3,265	$188,656	$191,921	$761,133
357	$2,616	$189,305	$191,921	$571,828
358	$1,966	$189,956	$191,921	$381,872
359	$1,313	$190,609	$191,921	$191,264
360	$657	$191,264	$191,921	$0

第30年供款共

$2,303,056

第30年利息

$50,644

第30年共還本金

$2,252,412

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$98,966,666

免責聲明

筍盤推介

清水灣 滿湖花園

馬鞍山 迎海 第04期 駿岸

馬鞍山 迎海 第02期 星灣 第20座

西貢 傲瀧 D座

按揭保險費
info

清水灣滿湖花園

馬鞍山迎海第04期駿岸

馬鞍山迎海第02期星灣第20座

西貢傲瀧 D座