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$87,541,669

每月供款
$169,764

首期

$23,352,000

總貸款額

$35,028,000

總利息

$26,086,719

印花稅

$2,481,150

其他

$593,800

置業成本總預算

HK$26,426,950

按月供比率計算

$339,526

置業成本總預算

HK$26,426,950

首期

$23,352,000
印花稅

$2,481,150
- AVD
  
  $2,481,150
律師費

$ 10,000
代理佣金

$583,800
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$339,526

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

沙田嘉御山第02座

thumb_up

銅鑼灣山*風水寶地*聲名顯赫*玉帶環腰

實

2,293 呎

@25,294

建

3,168 呎

@18,308

local_offer 低水筍價

售$5,800 萬

實

2,293 呎

@25,294

建

3,168 呎

@18,308

售$5,800 萬

local_offer 低水筍價

清水灣柏濤灣 **可公司轉讓

thumb_up

居高臨下全海景尊貴別墅

實

3,126 呎

@18,874

建

5,003 呎

@11,793

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

售$5,900 萬

實

3,126 呎

@18,874

建

5,003 呎

@11,793

售$5,900 萬

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

KOL實拍

西貢甘澍小築

thumb_up

6000 呎花園, 可泊10車, 私家大閘, 特色別墅

實

1,885 呎

@31,300

建

2,300 呎

@25,652

real_estate_agent 罕有放盤

售$5,900 萬

實

1,885 呎

@31,300

建

2,300 呎

@25,652

售$5,900 萬

real_estate_agent 罕有放盤

清水灣近地鐡罕有雙連孖屋

thumb_up

*公司轉讓*尊貴地段,巨園豪裝

實

3,286 呎

@17,955

建

4,000 呎

@14,750

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

售$5,900 萬

實

3,286 呎

@17,955

建

4,000 呎

@14,750

售$5,900 萬

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

KOL實拍 VR實景

西貢傲瀧

thumb_up

傲瀧

實

2,598 呎

@22,325

local_fire_department 至HIT real_estate_agent 罕有放盤

售$5,800 萬

實

2,598 呎

@22,325

售$5,800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$209,641	$161,092	$132,011	$112,664
1.500	$217,434	$169,026	$140,090	$120,889
2.000	$225,408	$177,201	$148,468	$129,470
2.500	$233,563	$185,614	$157,141	$138,403
3.000	$241,897	$194,264	$166,107	$147,679
3.500	$250,409	$203,148	$175,358	$157,291
4.000	$259,098	$212,263	$184,891	$167,229
4.125	$261,298	$214,577	$187,317	$169,763
4.500	$267,962	$221,604	$194,697	$177,482
5.000	$276,999	$231,169	$204,770	$188,038
5.500	$286,208	$240,953	$215,103	$198,885
6.000	$295,586	$250,951	$225,686	$210,011

每月供款$169,764

年期

30年

貸款金額

$35,028,000

總利息

$26,086,719

總貸款連利息

$61,114,719

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$120,409	$49,354	$169,763	$34,978,646
2	$120,239	$49,524	$169,763	$34,929,122
3	$120,069	$49,694	$169,763	$34,879,427
4	$119,898	$49,865	$169,763	$34,829,562
5	$119,727	$50,036	$169,763	$34,779,526
6	$119,555	$50,208	$169,763	$34,729,317
7	$119,382	$50,381	$169,763	$34,678,936
8	$119,209	$50,554	$169,763	$34,628,382
9	$119,035	$50,728	$169,763	$34,577,654
10	$118,861	$50,902	$169,763	$34,526,752
11	$118,686	$51,077	$169,763	$34,475,674
12	$118,510	$51,253	$169,763	$34,424,421

第1年供款共

$2,037,157

第1年利息

$1,433,578

第1年共還本金

$603,579

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$118,334	$51,429	$169,763	$34,372,992
14	$118,157	$51,606	$169,763	$34,321,386
15	$117,980	$51,783	$169,763	$34,269,603
16	$117,802	$51,961	$169,763	$34,217,641
17	$117,623	$52,140	$169,763	$34,165,501
18	$117,444	$52,319	$169,763	$34,113,182
19	$117,264	$52,499	$169,763	$34,060,683
20	$117,084	$52,680	$169,763	$34,008,004
21	$116,903	$52,861	$169,763	$33,955,143
22	$116,721	$53,042	$169,763	$33,902,101
23	$116,538	$53,225	$169,763	$33,848,876
24	$116,356	$53,408	$169,763	$33,795,468

第2年供款共

$2,037,157

第2年利息

$1,408,205

第2年共還本金

$628,953

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$116,172	$53,591	$169,763	$33,741,877
26	$115,988	$53,775	$169,763	$33,688,102
27	$115,803	$53,960	$169,763	$33,634,142
28	$115,617	$54,146	$169,763	$33,579,996
29	$115,431	$54,332	$169,763	$33,525,664
30	$115,244	$54,519	$169,763	$33,471,145
31	$115,057	$54,706	$169,763	$33,416,439
32	$114,869	$54,894	$169,763	$33,361,545
33	$114,680	$55,083	$169,763	$33,306,462
34	$114,491	$55,272	$169,763	$33,251,190
35	$114,301	$55,462	$169,763	$33,195,728
36	$114,110	$55,653	$169,763	$33,140,075

第3年供款共

$2,037,157

第3年利息

$1,381,764

第3年共還本金

$655,393

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$113,919	$55,844	$169,763	$33,084,231
38	$113,727	$56,036	$169,763	$33,028,195
39	$113,534	$56,229	$169,763	$32,971,967
40	$113,341	$56,422	$169,763	$32,915,545
41	$113,147	$56,616	$169,763	$32,858,929
42	$112,953	$56,811	$169,763	$32,802,118
43	$112,757	$57,006	$169,763	$32,745,112
44	$112,561	$57,202	$169,763	$32,687,910
45	$112,365	$57,398	$169,763	$32,630,512
46	$112,167	$57,596	$169,763	$32,572,916
47	$111,969	$57,794	$169,763	$32,515,123
48	$111,771	$57,992	$169,763	$32,457,130

第4年供款共

$2,037,157

第4年利息

$1,354,212

第4年共還本金

$682,945

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$111,571	$58,192	$169,763	$32,398,939
50	$111,371	$58,392	$169,763	$32,340,547
51	$111,171	$58,592	$169,763	$32,281,954
52	$110,969	$58,794	$169,763	$32,223,160
53	$110,767	$58,996	$169,763	$32,164,164
54	$110,564	$59,199	$169,763	$32,104,966
55	$110,361	$59,402	$169,763	$32,045,563
56	$110,157	$59,606	$169,763	$31,985,957
57	$109,952	$59,811	$169,763	$31,926,145
58	$109,746	$60,017	$169,763	$31,866,128
59	$109,540	$60,223	$169,763	$31,805,905
60	$109,333	$60,430	$169,763	$31,745,475

第5年供款共

$2,037,157

第5年利息

$1,325,502

第5年共還本金

$711,655

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$109,125	$60,638	$169,763	$31,684,837
62	$108,917	$60,846	$169,763	$31,623,990
63	$108,707	$61,056	$169,763	$31,562,935
64	$108,498	$61,266	$169,763	$31,501,669
65	$108,287	$61,476	$169,763	$31,440,193
66	$108,076	$61,687	$169,763	$31,378,506
67	$107,864	$61,899	$169,763	$31,316,606
68	$107,651	$62,112	$169,763	$31,254,494
69	$107,437	$62,326	$169,763	$31,192,168
70	$107,223	$62,540	$169,763	$31,129,628
71	$107,008	$62,755	$169,763	$31,066,873
72	$106,792	$62,971	$169,763	$31,003,902

第6年供款共

$2,037,157

第6年利息

$1,295,585

第6年共還本金

$741,573

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$106,576	$63,187	$169,763	$30,940,715
74	$106,359	$63,404	$169,763	$30,877,311
75	$106,141	$63,622	$169,763	$30,813,688
76	$105,922	$63,841	$169,763	$30,749,847
77	$105,703	$64,061	$169,763	$30,685,787
78	$105,482	$64,281	$169,763	$30,621,506
79	$105,261	$64,502	$169,763	$30,557,004
80	$105,040	$64,723	$169,763	$30,492,281
81	$104,817	$64,946	$169,763	$30,427,335
82	$104,594	$65,169	$169,763	$30,362,166
83	$104,370	$65,393	$169,763	$30,296,773
84	$104,145	$65,618	$169,763	$30,231,155

第7年供款共

$2,037,157

第7年利息

$1,264,410

第7年共還本金

$772,747

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$103,920	$65,844	$169,763	$30,165,311
86	$103,693	$66,070	$169,763	$30,099,241
87	$103,466	$66,297	$169,763	$30,032,944
88	$103,238	$66,525	$169,763	$29,966,420
89	$103,010	$66,754	$169,763	$29,899,666
90	$102,780	$66,983	$169,763	$29,832,683
91	$102,550	$67,213	$169,763	$29,765,470
92	$102,319	$67,444	$169,763	$29,698,026
93	$102,087	$67,676	$169,763	$29,630,349
94	$101,854	$67,909	$169,763	$29,562,441
95	$101,621	$68,142	$169,763	$29,494,298
96	$101,387	$68,376	$169,763	$29,425,922

第8年供款共

$2,037,157

第8年利息

$1,231,924

第8年共還本金

$805,233

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$101,152	$68,612	$169,763	$29,357,310
98	$100,916	$68,847	$169,763	$29,288,463
99	$100,679	$69,084	$169,763	$29,219,379
100	$100,442	$69,321	$169,763	$29,150,058
101	$100,203	$69,560	$169,763	$29,080,498
102	$99,964	$69,799	$169,763	$29,010,699
103	$99,724	$70,039	$169,763	$28,940,660
104	$99,484	$70,280	$169,763	$28,870,380
105	$99,242	$70,521	$169,763	$28,799,859
106	$99,000	$70,764	$169,763	$28,729,096
107	$98,756	$71,007	$169,763	$28,658,089
108	$98,512	$71,251	$169,763	$28,586,838

第9年供款共

$2,037,157

第9年利息

$1,198,073

第9年共還本金

$839,084

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$98,267	$71,496	$169,763	$28,515,342
110	$98,021	$71,742	$169,763	$28,443,600
111	$97,775	$71,988	$169,763	$28,371,612
112	$97,527	$72,236	$169,763	$28,299,376
113	$97,279	$72,484	$169,763	$28,226,892
114	$97,030	$72,733	$169,763	$28,154,159
115	$96,780	$72,983	$169,763	$28,081,176
116	$96,529	$73,234	$169,763	$28,007,942
117	$96,277	$73,486	$169,763	$27,934,456
118	$96,025	$73,738	$169,763	$27,860,718
119	$95,771	$73,992	$169,763	$27,786,726
120	$95,517	$74,246	$169,763	$27,712,480

第10年供款共

$2,037,157

第10年利息

$1,162,799

第10年共還本金

$874,358

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$95,262	$74,501	$169,763	$27,637,978
122	$95,006	$74,758	$169,763	$27,563,221
123	$94,749	$75,015	$169,763	$27,488,206
124	$94,491	$75,272	$169,763	$27,412,934
125	$94,232	$75,531	$169,763	$27,337,403
126	$93,972	$75,791	$169,763	$27,261,612
127	$93,712	$76,051	$169,763	$27,185,561
128	$93,450	$76,313	$169,763	$27,109,248
129	$93,188	$76,575	$169,763	$27,032,673
130	$92,925	$76,838	$169,763	$26,955,834
131	$92,661	$77,102	$169,763	$26,878,732
132	$92,396	$77,367	$169,763	$26,801,365

第11年供款共

$2,037,157

第11年利息

$1,126,042

第11年共還本金

$911,115

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$92,130	$77,633	$169,763	$26,723,731
134	$91,863	$77,900	$169,763	$26,645,831
135	$91,595	$78,168	$169,763	$26,567,663
136	$91,326	$78,437	$169,763	$26,489,226
137	$91,057	$78,706	$169,763	$26,410,520
138	$90,786	$78,977	$169,763	$26,331,543
139	$90,515	$79,248	$169,763	$26,252,294
140	$90,242	$79,521	$169,763	$26,172,773
141	$89,969	$79,794	$169,763	$26,092,979
142	$89,695	$80,068	$169,763	$26,012,911
143	$89,419	$80,344	$169,763	$25,932,567
144	$89,143	$80,620	$169,763	$25,851,947

第12年供款共

$2,037,157

第12年利息

$1,087,740

第12年共還本金

$949,417

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$88,866	$80,897	$169,763	$25,771,050
146	$88,588	$81,175	$169,763	$25,689,875
147	$88,309	$81,454	$169,763	$25,608,421
148	$88,029	$81,734	$169,763	$25,526,687
149	$87,748	$82,015	$169,763	$25,444,671
150	$87,466	$82,297	$169,763	$25,362,374
151	$87,183	$82,580	$169,763	$25,279,794
152	$86,899	$82,864	$169,763	$25,196,931
153	$86,614	$83,149	$169,763	$25,113,782
154	$86,329	$83,434	$169,763	$25,030,347
155	$86,042	$83,721	$169,763	$24,946,626
156	$85,754	$84,009	$169,763	$24,862,617

第13年供款共

$2,037,157

第13年利息

$1,047,827

第13年共還本金

$989,330

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$85,465	$84,298	$169,763	$24,778,319
158	$85,175	$84,588	$169,763	$24,693,732
159	$84,885	$84,878	$169,763	$24,608,853
160	$84,593	$85,170	$169,763	$24,523,683
161	$84,300	$85,463	$169,763	$24,438,220
162	$84,006	$85,757	$169,763	$24,352,463
163	$83,712	$86,052	$169,763	$24,266,412
164	$83,416	$86,347	$169,763	$24,180,065
165	$83,119	$86,644	$169,763	$24,093,420
166	$82,821	$86,942	$169,763	$24,006,478
167	$82,522	$87,241	$169,763	$23,919,238
168	$82,222	$87,541	$169,763	$23,831,697

第14年供款共

$2,037,157

第14年利息

$1,006,237

第14年共還本金

$1,030,920

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$81,921	$87,842	$169,763	$23,743,855
170	$81,620	$88,144	$169,763	$23,655,712
171	$81,317	$88,447	$169,763	$23,567,265
172	$81,012	$88,751	$169,763	$23,478,514
173	$80,707	$89,056	$169,763	$23,389,459
174	$80,401	$89,362	$169,763	$23,300,097
175	$80,094	$89,669	$169,763	$23,210,428
176	$79,786	$89,977	$169,763	$23,120,450
177	$79,477	$90,287	$169,763	$23,030,164
178	$79,166	$90,597	$169,763	$22,939,567
179	$78,855	$90,908	$169,763	$22,848,659
180	$78,542	$91,221	$169,763	$22,757,438

第15年供款共

$2,037,157

第15年利息

$962,898

第15年共還本金

$1,074,259

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$78,229	$91,534	$169,763	$22,665,903
182	$77,914	$91,849	$169,763	$22,574,054
183	$77,598	$92,165	$169,763	$22,481,890
184	$77,281	$92,482	$169,763	$22,389,408
185	$76,964	$92,800	$169,763	$22,296,608
186	$76,645	$93,119	$169,763	$22,203,490
187	$76,324	$93,439	$169,763	$22,110,051
188	$76,003	$93,760	$169,763	$22,016,291
189	$75,681	$94,082	$169,763	$21,922,209
190	$75,358	$94,406	$169,763	$21,827,804
191	$75,033	$94,730	$169,763	$21,733,074
192	$74,707	$95,056	$169,763	$21,638,018

第16年供款共

$2,037,157

第16年利息

$917,738

第16年共還本金

$1,119,420

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$74,381	$95,382	$169,763	$21,542,636
194	$74,053	$95,710	$169,763	$21,446,925
195	$73,724	$96,039	$169,763	$21,350,886
196	$73,394	$96,369	$169,763	$21,254,517
197	$73,062	$96,701	$169,763	$21,157,816
198	$72,730	$97,033	$169,763	$21,060,783
199	$72,396	$97,367	$169,763	$20,963,416
200	$72,062	$97,701	$169,763	$20,865,715
201	$71,726	$98,037	$169,763	$20,767,678
202	$71,389	$98,374	$169,763	$20,669,303
203	$71,051	$98,712	$169,763	$20,570,591
204	$70,711	$99,052	$169,763	$20,471,539

第17年供款共

$2,037,157

第17年利息

$870,678

第17年共還本金

$1,166,479

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$70,371	$99,392	$169,763	$20,372,147
206	$70,029	$99,734	$169,763	$20,272,413
207	$69,686	$100,077	$169,763	$20,172,337
208	$69,342	$100,421	$169,763	$20,071,916
209	$68,997	$100,766	$169,763	$19,971,150
210	$68,651	$101,112	$169,763	$19,870,038
211	$68,303	$101,460	$169,763	$19,768,578
212	$67,954	$101,809	$169,763	$19,666,769
213	$67,605	$102,159	$169,763	$19,564,611
214	$67,253	$102,510	$169,763	$19,462,101
215	$66,901	$102,862	$169,763	$19,359,239
216	$66,547	$103,216	$169,763	$19,256,023

第18年供款共

$2,037,157

第18年利息

$821,641

第18年共還本金

$1,215,516

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$66,193	$103,571	$169,763	$19,152,453
218	$65,837	$103,927	$169,763	$19,048,526
219	$65,479	$104,284	$169,763	$18,944,242
220	$65,121	$104,642	$169,763	$18,839,600
221	$64,761	$105,002	$169,763	$18,734,598
222	$64,400	$105,363	$169,763	$18,629,235
223	$64,038	$105,725	$169,763	$18,523,510
224	$63,675	$106,089	$169,763	$18,417,421
225	$63,310	$106,453	$169,763	$18,310,968
226	$62,944	$106,819	$169,763	$18,204,149
227	$62,577	$107,186	$169,763	$18,096,963
228	$62,208	$107,555	$169,763	$17,989,408

第19年供款共

$2,037,157

第19年利息

$770,542

第19年共還本金

$1,266,615

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$61,839	$107,925	$169,763	$17,881,483
230	$61,468	$108,296	$169,763	$17,773,188
231	$61,095	$108,668	$169,763	$17,664,520
232	$60,722	$109,041	$169,763	$17,555,479
233	$60,347	$109,416	$169,763	$17,446,063
234	$59,971	$109,792	$169,763	$17,336,270
235	$59,593	$110,170	$169,763	$17,226,101
236	$59,215	$110,548	$169,763	$17,115,552
237	$58,835	$110,928	$169,763	$17,004,624
238	$58,453	$111,310	$169,763	$16,893,314
239	$58,071	$111,692	$169,763	$16,781,622
240	$57,687	$112,076	$169,763	$16,669,545

第20年供款共

$2,037,157

第20年利息

$717,295

第20年共還本金

$1,319,862

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$57,302	$112,462	$169,763	$16,557,084
242	$56,915	$112,848	$169,763	$16,444,236
243	$56,527	$113,236	$169,763	$16,331,000
244	$56,138	$113,625	$169,763	$16,217,374
245	$55,747	$114,016	$169,763	$16,103,359
246	$55,355	$114,408	$169,763	$15,988,951
247	$54,962	$114,801	$169,763	$15,874,150
248	$54,567	$115,196	$169,763	$15,758,954
249	$54,171	$115,592	$169,763	$15,643,362
250	$53,774	$115,989	$169,763	$15,527,373
251	$53,375	$116,388	$169,763	$15,410,985
252	$52,975	$116,788	$169,763	$15,294,198

第21年供款共

$2,037,157

第21年利息

$661,809

第21年共還本金

$1,375,348

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$52,574	$117,189	$169,763	$15,177,008
254	$52,171	$117,592	$169,763	$15,059,416
255	$51,767	$117,996	$169,763	$14,941,420
256	$51,361	$118,402	$169,763	$14,823,018
257	$50,954	$118,809	$169,763	$14,704,209
258	$50,546	$119,217	$169,763	$14,584,991
259	$50,136	$119,627	$169,763	$14,465,364
260	$49,725	$120,038	$169,763	$14,345,326
261	$49,312	$120,451	$169,763	$14,224,875
262	$48,898	$120,865	$169,763	$14,104,010
263	$48,483	$121,281	$169,763	$13,982,729
264	$48,066	$121,697	$169,763	$13,861,032

第22年供款共

$2,037,157

第22年利息

$603,991

第22年共還本金

$1,433,166

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$47,647	$122,116	$169,763	$13,738,916
266	$47,228	$122,536	$169,763	$13,616,380
267	$46,806	$122,957	$169,763	$13,493,423
268	$46,384	$123,379	$169,763	$13,370,044
269	$45,960	$123,804	$169,763	$13,246,240
270	$45,534	$124,229	$169,763	$13,122,011
271	$45,107	$124,656	$169,763	$12,997,355
272	$44,678	$125,085	$169,763	$12,872,270
273	$44,248	$125,515	$169,763	$12,746,756
274	$43,817	$125,946	$169,763	$12,620,809
275	$43,384	$126,379	$169,763	$12,494,430
276	$42,950	$126,814	$169,763	$12,367,617

第23年供款共

$2,037,157

第23年利息

$543,743

第23年共還本金

$1,493,415

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$42,514	$127,249	$169,763	$12,240,367
278	$42,076	$127,687	$169,763	$12,112,681
279	$41,637	$128,126	$169,763	$11,984,555
280	$41,197	$128,566	$169,763	$11,855,989
281	$40,755	$129,008	$169,763	$11,726,980
282	$40,311	$129,452	$169,763	$11,597,529
283	$39,867	$129,897	$169,763	$11,467,632
284	$39,420	$130,343	$169,763	$11,337,289
285	$38,972	$130,791	$169,763	$11,206,498
286	$38,522	$131,241	$169,763	$11,075,257
287	$38,071	$131,692	$169,763	$10,943,565
288	$37,619	$132,145	$169,763	$10,811,421

第24年供款共

$2,037,157

第24年利息

$480,961

第24年共還本金

$1,556,196

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$37,164	$132,599	$169,763	$10,678,822
290	$36,708	$133,055	$169,763	$10,545,767
291	$36,251	$133,512	$169,763	$10,412,255
292	$35,792	$133,971	$169,763	$10,278,284
293	$35,332	$134,432	$169,763	$10,143,853
294	$34,869	$134,894	$169,763	$10,008,959
295	$34,406	$135,357	$169,763	$9,873,602
296	$33,941	$135,823	$169,763	$9,737,779
297	$33,474	$136,289	$169,763	$9,601,490
298	$33,005	$136,758	$169,763	$9,464,732
299	$32,535	$137,228	$169,763	$9,327,504
300	$32,063	$137,700	$169,763	$9,189,804

第25年供款共

$2,037,157

第25年利息

$415,540

第25年共還本金

$1,621,617

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$31,590	$138,173	$169,763	$9,051,631
302	$31,115	$138,648	$169,763	$8,912,982
303	$30,638	$139,125	$169,763	$8,773,858
304	$30,160	$139,603	$169,763	$8,634,255
305	$29,680	$140,083	$169,763	$8,494,172
306	$29,199	$140,564	$169,763	$8,353,607
307	$28,716	$141,048	$169,763	$8,212,560
308	$28,231	$141,532	$169,763	$8,071,027
309	$27,744	$142,019	$169,763	$7,929,009
310	$27,256	$142,507	$169,763	$7,786,501
311	$26,766	$142,997	$169,763	$7,643,504
312	$26,275	$143,489	$169,763	$7,500,016

第26年供款共

$2,037,157

第26年利息

$347,369

第26年共還本金

$1,689,788

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$25,781	$143,982	$169,763	$7,356,034
314	$25,286	$144,477	$169,763	$7,211,557
315	$24,790	$144,973	$169,763	$7,066,584
316	$24,291	$145,472	$169,763	$6,921,112
317	$23,791	$145,972	$169,763	$6,775,140
318	$23,290	$146,474	$169,763	$6,628,667
319	$22,786	$146,977	$169,763	$6,481,690
320	$22,281	$147,482	$169,763	$6,334,207
321	$21,774	$147,989	$169,763	$6,186,218
322	$21,265	$148,498	$169,763	$6,037,720
323	$20,755	$149,008	$169,763	$5,888,712
324	$20,242	$149,521	$169,763	$5,739,191

第27年供款共

$2,037,157

第27年利息

$276,333

第27年共還本金

$1,760,825

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$19,728	$150,035	$169,763	$5,589,156
326	$19,213	$150,550	$169,763	$5,438,606
327	$18,695	$151,068	$169,763	$5,287,538
328	$18,176	$151,587	$169,763	$5,135,951
329	$17,655	$152,108	$169,763	$4,983,843
330	$17,132	$152,631	$169,763	$4,831,212
331	$16,607	$153,156	$169,763	$4,678,056
332	$16,081	$153,682	$169,763	$4,524,373
333	$15,553	$154,211	$169,763	$4,370,163
334	$15,022	$154,741	$169,763	$4,215,422
335	$14,491	$155,273	$169,763	$4,060,150
336	$13,957	$155,806	$169,763	$3,904,343

第28年供款共

$2,037,157

第28年利息

$202,309

第28年共還本金

$1,834,848

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$13,421	$156,342	$169,763	$3,748,001
338	$12,884	$156,879	$169,763	$3,591,122
339	$12,344	$157,419	$169,763	$3,433,703
340	$11,803	$157,960	$169,763	$3,275,744
341	$11,260	$158,503	$169,763	$3,117,241
342	$10,716	$159,048	$169,763	$2,958,193
343	$10,169	$159,594	$169,763	$2,798,599
344	$9,620	$160,143	$169,763	$2,638,456
345	$9,070	$160,693	$169,763	$2,477,763
346	$8,517	$161,246	$169,763	$2,316,517
347	$7,963	$161,800	$169,763	$2,154,717
348	$7,407	$162,356	$169,763	$1,992,360

第29年供款共

$2,037,157

第29年利息

$125,174

第29年共還本金

$1,911,983

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$6,849	$162,914	$169,763	$1,829,446
350	$6,289	$163,474	$169,763	$1,665,972
351	$5,727	$164,036	$169,763	$1,501,935
352	$5,163	$164,600	$169,763	$1,337,335
353	$4,597	$165,166	$169,763	$1,172,169
354	$4,029	$165,734	$169,763	$1,006,435
355	$3,460	$166,303	$169,763	$840,132
356	$2,888	$166,875	$169,763	$673,257
357	$2,314	$167,449	$169,763	$505,808
358	$1,739	$168,024	$169,763	$337,784
359	$1,161	$168,602	$169,763	$169,182
360	$582	$169,182	$169,763	$0

第30年供款共

$2,037,157

第30年利息

$44,797

第30年共還本金

$1,992,360

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$87,541,669

免責聲明

筍盤推介

沙田 嘉御山 第02座

清水灣 柏濤灣 **可公司轉讓

西貢 甘澍小築

清水灣 近地鐡 罕有雙連孖屋

西貢 傲瀧

按揭保險費
info

沙田嘉御山第02座

清水灣柏濤灣 **可公司轉讓

西貢甘澍小築

清水灣近地鐡罕有雙連孖屋

西貢傲瀧