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$94,168,767

每月供款
$182,617

首期

$25,120,000

總貸款額

$37,680,000

總利息

$28,061,767

印花稅

$2,669,000

其他

$638,000

置業成本總預算

HK$28,427,000

按月供比率計算

$365,232

置業成本總預算

HK$28,427,000

首期

$25,120,000
印花稅

$2,669,000
- AVD
  
  $2,669,000
律師費

$ 10,000
代理佣金

$628,000
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$365,232

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

KOL實拍 VR實景

西貢傲瀧

thumb_up

傲瀧

實

2,598 呎

@24,557

local_fire_department 至HIT real_estate_agent 罕有放盤

售$6,380 萬

實

2,598 呎

@24,557

售$6,380 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

KOL實拍 VR實景

西貢清水灣洋房

thumb_up

海景洋房

實

2,127 呎

@29,149

建

2,978 呎

@20,819

local_fire_department 至HIT

售$6,200 萬

實

2,127 呎

@29,149

建

2,978 呎

@20,819

售$6,200 萬

local_fire_department 至HIT

大埔 <罕有特色放盤雙連獨立屋萬呎大花園>

thumb_up

**罕有特色放盤赤泥坪雙連4200呎獨立屋萬呎大花園**

建

4,200 呎

@15,190

real_estate_agent 罕有放盤 hotel_class 樓王

售$6,380 萬

建

4,200 呎

@15,190

售$6,380 萬

real_estate_agent 罕有放盤 hotel_class 樓王

360

西貢早禾居花園洋房

thumb_up

山海景獨立洋房

實

2,299 呎

@27,403

建

2,865 呎

@21,990

real_estate_agent 罕有放盤

售$6,300 萬

實

2,299 呎

@27,403

建

2,865 呎

@21,990

售$6,300 萬

real_estate_agent 罕有放盤

清水灣夏威夷花園

thumb_up

Sea View Garden House

實

2,090 呎

@30,144

建

2,505 呎

@25,150

local_fire_department 至HIT hotel_class 樓王

售$6,300 萬

實

2,090 呎

@30,144

建

2,505 呎

@25,150

售$6,300 萬

local_fire_department 至HIT hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$225,513	$173,288	$142,006	$121,194
1.500	$233,896	$181,823	$150,696	$130,041
2.000	$242,474	$190,617	$159,708	$139,273
2.500	$251,246	$199,667	$169,039	$148,882
3.000	$260,211	$208,972	$178,683	$158,860
3.500	$269,368	$218,529	$188,635	$169,200
4.000	$278,714	$228,333	$198,889	$179,890
4.125	$281,081	$230,823	$201,499	$182,616
4.500	$288,249	$238,382	$209,438	$190,919
5.000	$297,971	$248,671	$220,274	$202,274
5.500	$307,877	$259,196	$231,388	$213,943
6.000	$317,965	$269,951	$242,773	$225,911

每月供款$182,617

年期

30年

貸款金額

$37,680,000

總利息

$28,061,767

總貸款連利息

$65,741,767

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$129,525	$53,091	$182,616	$37,626,909
2	$129,342	$53,274	$182,616	$37,573,635
3	$129,159	$53,457	$182,616	$37,520,179
4	$128,976	$53,640	$182,616	$37,466,538
5	$128,791	$53,825	$182,616	$37,412,714
6	$128,606	$54,010	$182,616	$37,358,704
7	$128,421	$54,195	$182,616	$37,304,508
8	$128,234	$54,382	$182,616	$37,250,127
9	$128,047	$54,569	$182,616	$37,195,558
10	$127,860	$54,756	$182,616	$37,140,802
11	$127,672	$54,945	$182,616	$37,085,857
12	$127,483	$55,133	$182,616	$37,030,724

第1年供款共

$2,191,392

第1年利息

$1,542,116

第1年共還本金

$649,276

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$127,293	$55,323	$182,616	$36,975,401
14	$127,103	$55,513	$182,616	$36,919,888
15	$126,912	$55,704	$182,616	$36,864,184
16	$126,721	$55,895	$182,616	$36,808,288
17	$126,528	$56,088	$182,616	$36,752,201
18	$126,336	$56,280	$182,616	$36,695,921
19	$126,142	$56,474	$182,616	$36,639,447
20	$125,948	$56,668	$182,616	$36,582,779
21	$125,753	$56,863	$182,616	$36,525,916
22	$125,558	$57,058	$182,616	$36,468,858
23	$125,362	$57,254	$182,616	$36,411,604
24	$125,165	$57,451	$182,616	$36,354,152

第2年供款共

$2,191,392

第2年利息

$1,514,821

第2年共還本金

$676,571

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$124,967	$57,649	$182,616	$36,296,504
26	$124,769	$57,847	$182,616	$36,238,657
27	$124,570	$58,046	$182,616	$36,180,611
28	$124,371	$58,245	$182,616	$36,122,366
29	$124,171	$58,445	$182,616	$36,063,921
30	$123,970	$58,646	$182,616	$36,005,275
31	$123,768	$58,848	$182,616	$35,946,427
32	$123,566	$59,050	$182,616	$35,887,377
33	$123,363	$59,253	$182,616	$35,828,123
34	$123,159	$59,457	$182,616	$35,768,666
35	$122,955	$59,661	$182,616	$35,709,005
36	$122,750	$59,866	$182,616	$35,649,139

第3年供款共

$2,191,392

第3年利息

$1,486,379

第3年共還本金

$705,014

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$122,544	$60,072	$182,616	$35,589,067
38	$122,337	$60,279	$182,616	$35,528,788
39	$122,130	$60,486	$182,616	$35,468,302
40	$121,922	$60,694	$182,616	$35,407,609
41	$121,714	$60,902	$182,616	$35,346,706
42	$121,504	$61,112	$182,616	$35,285,595
43	$121,294	$61,322	$182,616	$35,224,273
44	$121,083	$61,533	$182,616	$35,162,740
45	$120,872	$61,744	$182,616	$35,100,996
46	$120,660	$61,956	$182,616	$35,039,040
47	$120,447	$62,169	$182,616	$34,976,870
48	$120,233	$62,383	$182,616	$34,914,487

第4年供款共

$2,191,392

第4年利息

$1,456,741

第4年共還本金

$734,651

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$120,019	$62,597	$182,616	$34,851,890
50	$119,803	$62,813	$182,616	$34,789,077
51	$119,587	$63,029	$182,616	$34,726,049
52	$119,371	$63,245	$182,616	$34,662,804
53	$119,153	$63,463	$182,616	$34,599,341
54	$118,935	$63,681	$182,616	$34,535,660
55	$118,716	$63,900	$182,616	$34,471,760
56	$118,497	$64,119	$182,616	$34,407,641
57	$118,276	$64,340	$182,616	$34,343,301
58	$118,055	$64,561	$182,616	$34,278,740
59	$117,833	$64,783	$182,616	$34,213,958
60	$117,610	$65,006	$182,616	$34,148,952

第5年供款共

$2,191,392

第5年利息

$1,425,857

第5年共還本金

$765,535

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$117,387	$65,229	$182,616	$34,083,723
62	$117,163	$65,453	$182,616	$34,018,270
63	$116,938	$65,678	$182,616	$33,952,592
64	$116,712	$65,904	$182,616	$33,886,688
65	$116,485	$66,131	$182,616	$33,820,557
66	$116,258	$66,358	$182,616	$33,754,199
67	$116,030	$66,586	$182,616	$33,687,613
68	$115,801	$66,815	$182,616	$33,620,798
69	$115,571	$67,045	$182,616	$33,553,754
70	$115,341	$67,275	$182,616	$33,486,479
71	$115,110	$67,506	$182,616	$33,418,973
72	$114,878	$67,738	$182,616	$33,351,234

第6年供款共

$2,191,392

第6年利息

$1,393,675

第6年共還本金

$797,718

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$114,645	$67,971	$182,616	$33,283,263
74	$114,411	$68,205	$182,616	$33,215,058
75	$114,177	$68,439	$182,616	$33,146,619
76	$113,942	$68,675	$182,616	$33,077,945
77	$113,705	$68,911	$182,616	$33,009,034
78	$113,469	$69,147	$182,616	$32,939,887
79	$113,231	$69,385	$182,616	$32,870,501
80	$112,992	$69,624	$182,616	$32,800,878
81	$112,753	$69,863	$182,616	$32,731,015
82	$112,513	$70,103	$182,616	$32,660,912
83	$112,272	$70,344	$182,616	$32,590,567
84	$112,030	$70,586	$182,616	$32,519,982

第7年供款共

$2,191,392

第7年利息

$1,360,139

第7年共還本金

$831,253

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$111,787	$70,829	$182,616	$32,449,153
86	$111,544	$71,072	$182,616	$32,378,081
87	$111,300	$71,316	$182,616	$32,306,765
88	$111,055	$71,562	$182,616	$32,235,203
89	$110,809	$71,808	$182,616	$32,163,396
90	$110,562	$72,054	$182,616	$32,091,341
91	$110,314	$72,302	$182,616	$32,019,039
92	$110,065	$72,551	$182,616	$31,946,489
93	$109,816	$72,800	$182,616	$31,873,689
94	$109,566	$73,050	$182,616	$31,800,638
95	$109,315	$73,301	$182,616	$31,727,337
96	$109,063	$73,553	$182,616	$31,653,784

第8年供款共

$2,191,392

第8年利息

$1,325,194

第8年共還本金

$866,198

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$108,810	$73,806	$182,616	$31,579,978
98	$108,556	$74,060	$182,616	$31,505,918
99	$108,302	$74,314	$182,616	$31,431,603
100	$108,046	$74,570	$182,616	$31,357,033
101	$107,790	$74,826	$182,616	$31,282,207
102	$107,533	$75,083	$182,616	$31,207,124
103	$107,274	$75,342	$182,616	$31,131,782
104	$107,016	$75,601	$182,616	$31,056,182
105	$106,756	$75,860	$182,616	$30,980,321
106	$106,495	$76,121	$182,616	$30,904,200
107	$106,233	$76,383	$182,616	$30,827,817
108	$105,971	$76,645	$182,616	$30,751,172

第9年供款共

$2,191,392

第9年利息

$1,288,780

第9年共還本金

$902,612

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$105,707	$76,909	$182,616	$30,674,263
110	$105,443	$77,173	$182,616	$30,597,090
111	$105,177	$77,439	$182,616	$30,519,651
112	$104,911	$77,705	$182,616	$30,441,947
113	$104,644	$77,972	$182,616	$30,363,975
114	$104,376	$78,240	$182,616	$30,285,735
115	$104,107	$78,509	$182,616	$30,207,226
116	$103,837	$78,779	$182,616	$30,128,447
117	$103,567	$79,049	$182,616	$30,049,398
118	$103,295	$79,321	$182,616	$29,970,077
119	$103,022	$79,594	$182,616	$29,890,483
120	$102,749	$79,867	$182,616	$29,810,615

第10年供款共

$2,191,392

第10年利息

$1,250,836

第10年共還本金

$940,557

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$102,474	$80,142	$182,616	$29,730,473
122	$102,199	$80,418	$182,616	$29,650,056
123	$101,922	$80,694	$182,616	$29,569,362
124	$101,645	$80,971	$182,616	$29,488,391
125	$101,366	$81,250	$182,616	$29,407,141
126	$101,087	$81,529	$182,616	$29,325,612
127	$100,807	$81,809	$182,616	$29,243,803
128	$100,526	$82,090	$182,616	$29,161,712
129	$100,243	$82,373	$182,616	$29,079,340
130	$99,960	$82,656	$182,616	$28,996,684
131	$99,676	$82,940	$182,616	$28,913,744
132	$99,391	$83,225	$182,616	$28,830,519

第11年供款共

$2,191,392

第11年利息

$1,211,296

第11年共還本金

$980,097

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$99,105	$83,511	$182,616	$28,747,008
134	$98,818	$83,798	$182,616	$28,663,210
135	$98,530	$84,086	$182,616	$28,579,123
136	$98,241	$84,375	$182,616	$28,494,748
137	$97,951	$84,665	$182,616	$28,410,083
138	$97,660	$84,956	$182,616	$28,325,126
139	$97,368	$85,248	$182,616	$28,239,878
140	$97,075	$85,541	$182,616	$28,154,337
141	$96,781	$85,835	$182,616	$28,068,501
142	$96,485	$86,131	$182,616	$27,982,371
143	$96,189	$86,427	$182,616	$27,895,944
144	$95,892	$86,724	$182,616	$27,809,220

第12年供款共

$2,191,392

第12年利息

$1,170,094

第12年共還本金

$1,021,299

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$95,594	$87,022	$182,616	$27,722,198
146	$95,295	$87,321	$182,616	$27,634,877
147	$94,995	$87,621	$182,616	$27,547,256
148	$94,694	$87,922	$182,616	$27,459,334
149	$94,391	$88,225	$182,616	$27,371,109
150	$94,088	$88,528	$182,616	$27,282,582
151	$93,784	$88,832	$182,616	$27,193,749
152	$93,479	$89,138	$182,616	$27,104,612
153	$93,172	$89,444	$182,616	$27,015,168
154	$92,865	$89,751	$182,616	$26,925,417
155	$92,556	$90,060	$182,616	$26,835,357
156	$92,247	$90,369	$182,616	$26,744,987

第13年供款共

$2,191,392

第13年利息

$1,127,159

第13年共還本金

$1,064,233

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$91,936	$90,680	$182,616	$26,654,307
158	$91,624	$90,992	$182,616	$26,563,315
159	$91,311	$91,305	$182,616	$26,472,011
160	$90,998	$91,618	$182,616	$26,380,392
161	$90,683	$91,933	$182,616	$26,288,459
162	$90,367	$92,249	$182,616	$26,196,209
163	$90,049	$92,567	$182,616	$26,103,643
164	$89,731	$92,885	$182,616	$26,010,758
165	$89,412	$93,204	$182,616	$25,917,554
166	$89,092	$93,524	$182,616	$25,824,030
167	$88,770	$93,846	$182,616	$25,730,184
168	$88,448	$94,169	$182,616	$25,636,015

第14年供款共

$2,191,392

第14年利息

$1,082,420

第14年共還本金

$1,108,972

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$88,124	$94,492	$182,616	$25,541,523
170	$87,799	$94,817	$182,616	$25,446,706
171	$87,473	$95,143	$182,616	$25,351,563
172	$87,146	$95,470	$182,616	$25,256,093
173	$86,818	$95,798	$182,616	$25,160,295
174	$86,489	$96,128	$182,616	$25,064,167
175	$86,158	$96,458	$182,616	$24,967,709
176	$85,827	$96,790	$182,616	$24,870,920
177	$85,494	$97,122	$182,616	$24,773,797
178	$85,160	$97,456	$182,616	$24,676,341
179	$84,825	$97,791	$182,616	$24,578,550
180	$84,489	$98,127	$182,616	$24,480,423

第15年供款共

$2,191,392

第15年利息

$1,035,800

第15年共還本金

$1,155,592

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$84,151	$98,465	$182,616	$24,381,958
182	$83,813	$98,803	$182,616	$24,283,155
183	$83,473	$99,143	$182,616	$24,184,013
184	$83,133	$99,483	$182,616	$24,084,529
185	$82,791	$99,825	$182,616	$23,984,704
186	$82,447	$100,169	$182,616	$23,884,535
187	$82,103	$100,513	$182,616	$23,784,022
188	$81,758	$100,858	$182,616	$23,683,164
189	$81,411	$101,205	$182,616	$23,581,959
190	$81,063	$101,553	$182,616	$23,480,406
191	$80,714	$101,902	$182,616	$23,378,504
192	$80,364	$102,252	$182,616	$23,276,251

第16年供款共

$2,191,392

第16年利息

$987,220

第16年共還本金

$1,204,172

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$80,012	$102,604	$182,616	$23,173,647
194	$79,659	$102,957	$182,616	$23,070,691
195	$79,305	$103,311	$182,616	$22,967,380
196	$78,950	$103,666	$182,616	$22,863,714
197	$78,594	$104,022	$182,616	$22,759,692
198	$78,236	$104,380	$182,616	$22,655,313
199	$77,878	$104,738	$182,616	$22,550,574
200	$77,518	$105,098	$182,616	$22,445,476
201	$77,156	$105,460	$182,616	$22,340,016
202	$76,794	$105,822	$182,616	$22,234,194
203	$76,430	$106,186	$182,616	$22,128,008
204	$76,065	$106,551	$182,616	$22,021,457

第17年供款共

$2,191,392

第17年利息

$936,598

第17年共還本金

$1,254,794

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$75,699	$106,917	$182,616	$21,914,540
206	$75,331	$107,285	$182,616	$21,807,255
207	$74,962	$107,654	$182,616	$21,699,602
208	$74,592	$108,024	$182,616	$21,591,578
209	$74,221	$108,395	$182,616	$21,483,183
210	$73,848	$108,768	$182,616	$21,374,415
211	$73,475	$109,141	$182,616	$21,265,274
212	$73,099	$109,517	$182,616	$21,155,757
213	$72,723	$109,893	$182,616	$21,045,864
214	$72,345	$110,271	$182,616	$20,935,593
215	$71,966	$110,650	$182,616	$20,824,943
216	$71,586	$111,030	$182,616	$20,713,913

第18年供款共

$2,191,392

第18年利息

$883,848

第18年共還本金

$1,307,544

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$71,204	$111,412	$182,616	$20,602,501
218	$70,821	$111,795	$182,616	$20,490,706
219	$70,437	$112,179	$182,616	$20,378,527
220	$70,051	$112,565	$182,616	$20,265,962
221	$69,664	$112,952	$182,616	$20,153,010
222	$69,276	$113,340	$182,616	$20,039,670
223	$68,886	$113,730	$182,616	$19,925,941
224	$68,495	$114,121	$182,616	$19,811,820
225	$68,103	$114,513	$182,616	$19,697,307
226	$67,709	$114,907	$182,616	$19,582,401
227	$67,315	$115,302	$182,616	$19,467,099
228	$66,918	$115,698	$182,616	$19,351,401

第19年供款共

$2,191,392

第19年利息

$828,880

第19年共還本金

$1,362,512

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$66,520	$116,096	$182,616	$19,235,306
230	$66,121	$116,495	$182,616	$19,118,811
231	$65,721	$116,895	$182,616	$19,001,916
232	$65,319	$117,297	$182,616	$18,884,619
233	$64,916	$117,700	$182,616	$18,766,919
234	$64,511	$118,105	$182,616	$18,648,814
235	$64,105	$118,511	$182,616	$18,530,303
236	$63,698	$118,918	$182,616	$18,411,385
237	$63,289	$119,327	$182,616	$18,292,058
238	$62,879	$119,737	$182,616	$18,172,321
239	$62,467	$120,149	$182,616	$18,052,173
240	$62,054	$120,562	$182,616	$17,931,611

第20年供款共

$2,191,392

第20年利息

$771,602

第20年共還本金

$1,419,790

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$61,640	$120,976	$182,616	$17,810,635
242	$61,224	$121,392	$182,616	$17,689,243
243	$60,807	$121,809	$182,616	$17,567,434
244	$60,388	$122,228	$182,616	$17,445,206
245	$59,968	$122,648	$182,616	$17,322,558
246	$59,546	$123,070	$182,616	$17,199,488
247	$59,123	$123,493	$182,616	$17,075,995
248	$58,699	$123,917	$182,616	$16,952,078
249	$58,273	$124,343	$182,616	$16,827,735
250	$57,845	$124,771	$182,616	$16,702,964
251	$57,416	$125,200	$182,616	$16,577,764
252	$56,986	$125,630	$182,616	$16,452,134

第21年供款共

$2,191,392

第21年利息

$711,916

第21年共還本金

$1,479,477

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$56,554	$126,062	$182,616	$16,326,073
254	$56,121	$126,495	$182,616	$16,199,577
255	$55,686	$126,930	$182,616	$16,072,647
256	$55,250	$127,366	$182,616	$15,945,281
257	$54,812	$127,804	$182,616	$15,817,477
258	$54,373	$128,243	$182,616	$15,689,234
259	$53,932	$128,684	$182,616	$15,560,549
260	$53,489	$129,127	$182,616	$15,431,423
261	$53,046	$129,571	$182,616	$15,301,852
262	$52,600	$130,016	$182,616	$15,171,836
263	$52,153	$130,463	$182,616	$15,041,373
264	$51,705	$130,911	$182,616	$14,910,462

第22年供款共

$2,191,392

第22年利息

$649,720

第22年共還本金

$1,541,672

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$51,255	$131,361	$182,616	$14,779,101
266	$50,803	$131,813	$182,616	$14,647,288
267	$50,350	$132,266	$182,616	$14,515,022
268	$49,895	$132,721	$182,616	$14,382,301
269	$49,439	$133,177	$182,616	$14,249,125
270	$48,981	$133,635	$182,616	$14,115,490
271	$48,522	$134,094	$182,616	$13,981,396
272	$48,061	$134,555	$182,616	$13,846,841
273	$47,599	$135,018	$182,616	$13,711,823
274	$47,134	$135,482	$182,616	$13,576,342
275	$46,669	$135,947	$182,616	$13,440,394
276	$46,201	$136,415	$182,616	$13,303,980

第23年供款共

$2,191,392

第23年利息

$584,910

第23年共還本金

$1,606,482

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$45,732	$136,884	$182,616	$13,167,096
278	$45,262	$137,354	$182,616	$13,029,742
279	$44,790	$137,826	$182,616	$12,891,916
280	$44,316	$138,300	$182,616	$12,753,616
281	$43,841	$138,775	$182,616	$12,614,840
282	$43,364	$139,253	$182,616	$12,475,588
283	$42,885	$139,731	$182,616	$12,335,857
284	$42,405	$140,212	$182,616	$12,195,645
285	$41,923	$140,693	$182,616	$12,054,952
286	$41,439	$141,177	$182,616	$11,913,774
287	$40,954	$141,662	$182,616	$11,772,112
288	$40,467	$142,149	$182,616	$11,629,963

第24年供款共

$2,191,392

第24年利息

$517,375

第24年共還本金

$1,674,017

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$39,978	$142,638	$182,616	$11,487,325
290	$39,488	$143,128	$182,616	$11,344,196
291	$38,996	$143,620	$182,616	$11,200,576
292	$38,502	$144,114	$182,616	$11,056,462
293	$38,007	$144,609	$182,616	$10,911,852
294	$37,509	$145,107	$182,616	$10,766,746
295	$37,011	$145,605	$182,616	$10,621,141
296	$36,510	$146,106	$182,616	$10,475,035
297	$36,008	$146,608	$182,616	$10,328,427
298	$35,504	$147,112	$182,616	$10,181,315
299	$34,998	$147,618	$182,616	$10,033,697
300	$34,491	$148,125	$182,616	$9,885,572

第25年供款共

$2,191,392

第25年利息

$447,001

第25年共還本金

$1,744,391

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$33,982	$148,634	$182,616	$9,736,937
302	$33,471	$149,145	$182,616	$9,587,792
303	$32,958	$149,658	$182,616	$9,438,134
304	$32,444	$150,172	$182,616	$9,287,962
305	$31,927	$150,689	$182,616	$9,137,273
306	$31,409	$151,207	$182,616	$8,986,066
307	$30,890	$151,726	$182,616	$8,834,340
308	$30,368	$152,248	$182,616	$8,682,092
309	$29,845	$152,771	$182,616	$8,529,321
310	$29,320	$153,296	$182,616	$8,376,024
311	$28,793	$153,823	$182,616	$8,222,201
312	$28,264	$154,352	$182,616	$8,067,848

第26年供款共

$2,191,392

第26年利息

$373,669

第26年共還本金

$1,817,723

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$27,733	$154,883	$182,616	$7,912,966
314	$27,201	$155,415	$182,616	$7,757,550
315	$26,667	$155,949	$182,616	$7,601,601
316	$26,131	$156,486	$182,616	$7,445,116
317	$25,593	$157,023	$182,616	$7,288,092
318	$25,053	$157,563	$182,616	$7,130,529
319	$24,511	$158,105	$182,616	$6,972,424
320	$23,968	$158,648	$182,616	$6,813,776
321	$23,422	$159,194	$182,616	$6,654,582
322	$22,875	$159,741	$182,616	$6,494,841
323	$22,326	$160,290	$182,616	$6,334,551
324	$21,775	$160,841	$182,616	$6,173,710

第27年供款共

$2,191,392

第27年利息

$297,254

第27年共還本金

$1,894,138

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$21,222	$161,394	$182,616	$6,012,316
326	$20,667	$161,949	$182,616	$5,850,368
327	$20,111	$162,505	$182,616	$5,687,862
328	$19,552	$163,064	$182,616	$5,524,798
329	$18,991	$163,625	$182,616	$5,361,174
330	$18,429	$164,187	$182,616	$5,196,987
331	$17,865	$164,751	$182,616	$5,032,235
332	$17,298	$165,318	$182,616	$4,866,918
333	$16,730	$165,886	$182,616	$4,701,032
334	$16,160	$166,456	$182,616	$4,534,575
335	$15,588	$167,028	$182,616	$4,367,547
336	$15,013	$167,603	$182,616	$4,199,944

第28年供款共

$2,191,392

第28年利息

$217,626

第28年共還本金

$1,973,766

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$14,437	$168,179	$182,616	$4,031,766
338	$13,859	$168,757	$182,616	$3,863,009
339	$13,279	$169,337	$182,616	$3,693,672
340	$12,697	$169,919	$182,616	$3,523,753
341	$12,113	$170,503	$182,616	$3,353,250
342	$11,527	$171,089	$182,616	$3,182,161
343	$10,939	$171,677	$182,616	$3,010,483
344	$10,349	$172,267	$182,616	$2,838,216
345	$9,756	$172,860	$182,616	$2,665,356
346	$9,162	$173,454	$182,616	$2,491,902
347	$8,566	$174,050	$182,616	$2,317,852
348	$7,968	$174,648	$182,616	$2,143,204

第29年供款共

$2,191,392

第29年利息

$134,652

第29年共還本金

$2,056,741

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$7,367	$175,249	$182,616	$1,967,955
350	$6,765	$175,851	$182,616	$1,792,104
351	$6,160	$176,456	$182,616	$1,615,648
352	$5,554	$177,062	$182,616	$1,438,586
353	$4,945	$177,671	$182,616	$1,260,915
354	$4,334	$178,282	$182,616	$1,082,633
355	$3,722	$178,894	$182,616	$903,739
356	$3,107	$179,509	$182,616	$724,230
357	$2,490	$180,126	$182,616	$544,103
358	$1,870	$180,746	$182,616	$363,357
359	$1,249	$181,367	$182,616	$181,990
360	$626	$181,990	$182,616	$0

第30年供款共

$2,191,392

第30年利息

$48,188

第30年共還本金

$2,143,204

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$94,168,767

免責聲明

筍盤推介

西貢 傲瀧

西貢 清水灣 洋房

大埔 **<罕有特色放盤 雙連獨立屋 萬呎大花園>**

西貢 早禾居 花園洋房

清水灣 夏威夷花園

按揭保險費
info

西貢傲瀧

西貢清水灣洋房

大埔 <罕有特色放盤雙連獨立屋萬呎大花園>

西貢早禾居花園洋房

清水灣夏威夷花園