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$199,587,603

每月供款
$387,071

首期

$53,244,000

總貸款額

$79,866,000

總利息

$59,479,328

印花稅

$5,657,175

其他

$1,341,100

置業成本總預算

HK$60,242,275

按月供比率計算

$774,141

置業成本總預算

HK$60,242,275

首期

$53,244,000
印花稅

$5,657,175
- AVD
  
  $5,657,175
律師費

$ 10,000
代理佣金

$1,331,100
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$774,141

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

利率	15年	20年	25年	30年
1.000	$477,994	$367,299	$300,993	$256,881
1.500	$495,763	$385,390	$319,413	$275,634
2.000	$513,945	$404,029	$338,516	$295,200
2.500	$532,538	$423,212	$358,292	$315,567
3.000	$551,540	$442,935	$378,734	$336,718
3.500	$570,948	$463,191	$399,828	$358,634
4.000	$590,759	$483,972	$421,562	$381,292
4.125	$595,774	$489,249	$427,094	$387,070
4.500	$610,970	$505,272	$443,921	$404,669
5.000	$631,575	$527,080	$466,889	$428,738
5.500	$652,572	$549,388	$490,447	$453,470
6.000	$673,955	$572,185	$514,578	$478,837

每月供款$387,071

年期

30年

貸款金額

$79,866,000

總利息

$59,479,328

總貸款連利息

$139,345,328

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$274,539	$112,531	$387,070	$79,753,469
2	$274,153	$112,918	$387,070	$79,640,551
3	$273,764	$113,306	$387,070	$79,527,245
4	$273,375	$113,695	$387,070	$79,413,550
5	$272,984	$114,086	$387,070	$79,299,464
6	$272,592	$114,478	$387,070	$79,184,985
7	$272,198	$114,872	$387,070	$79,070,113
8	$271,804	$115,267	$387,070	$78,954,846
9	$271,407	$115,663	$387,070	$78,839,183
10	$271,010	$116,061	$387,070	$78,723,123
11	$270,611	$116,460	$387,070	$78,606,663
12	$270,210	$116,860	$387,070	$78,489,803

第1年供款共

$4,644,844

第1年利息

$3,268,647

第1年共還本金

$1,376,197

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$269,809	$117,262	$387,070	$78,372,541
14	$269,406	$117,665	$387,070	$78,254,877
15	$269,001	$118,069	$387,070	$78,136,807
16	$268,595	$118,475	$387,070	$78,018,332
17	$268,188	$118,882	$387,070	$77,899,450
18	$267,779	$119,291	$387,070	$77,780,159
19	$267,369	$119,701	$387,070	$77,660,458
20	$266,958	$120,113	$387,070	$77,540,345
21	$266,545	$120,525	$387,070	$77,419,820
22	$266,131	$120,940	$387,070	$77,298,880
23	$265,715	$121,355	$387,070	$77,177,525
24	$265,298	$121,773	$387,070	$77,055,752

第2年供款共

$4,644,844

第2年利息

$3,210,793

第2年共還本金

$1,434,051

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$264,879	$122,191	$387,070	$76,933,561
26	$264,459	$122,611	$387,070	$76,810,950
27	$264,038	$123,033	$387,070	$76,687,917
28	$263,615	$123,456	$387,070	$76,564,461
29	$263,190	$123,880	$387,070	$76,440,581
30	$262,764	$124,306	$387,070	$76,316,275
31	$262,337	$124,733	$387,070	$76,191,542
32	$261,908	$125,162	$387,070	$76,066,380
33	$261,478	$125,592	$387,070	$75,940,788
34	$261,046	$126,024	$387,070	$75,814,764
35	$260,613	$126,457	$387,070	$75,688,307
36	$260,179	$126,892	$387,070	$75,561,415

第3年供款共

$4,644,844

第3年利息

$3,150,508

第3年共還本金

$1,494,337

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$259,742	$127,328	$387,070	$75,434,087
38	$259,305	$127,766	$387,070	$75,306,322
39	$258,865	$128,205	$387,070	$75,178,117
40	$258,425	$128,646	$387,070	$75,049,471
41	$257,983	$129,088	$387,070	$74,920,383
42	$257,539	$129,532	$387,070	$74,790,852
43	$257,094	$129,977	$387,070	$74,660,875
44	$256,647	$130,424	$387,070	$74,530,452
45	$256,198	$130,872	$387,070	$74,399,580
46	$255,749	$131,322	$387,070	$74,268,258
47	$255,297	$131,773	$387,070	$74,136,485
48	$254,844	$132,226	$387,070	$74,004,258

第4年供款共

$4,644,844

第4年利息

$3,087,687

第4年共還本金

$1,557,157

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$254,390	$132,681	$387,070	$73,871,578
50	$253,934	$133,137	$387,070	$73,738,441
51	$253,476	$133,594	$387,070	$73,604,846
52	$253,017	$134,054	$387,070	$73,470,793
53	$252,556	$134,515	$387,070	$73,336,278
54	$252,093	$134,977	$387,070	$73,201,301
55	$251,629	$135,441	$387,070	$73,065,860
56	$251,164	$135,906	$387,070	$72,929,954
57	$250,697	$136,374	$387,070	$72,793,580
58	$250,228	$136,842	$387,070	$72,656,738
59	$249,758	$137,313	$387,070	$72,519,425
60	$249,286	$137,785	$387,070	$72,381,640

第5年供款共

$4,644,844

第5年利息

$3,022,226

第5年共還本金

$1,622,618

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$248,812	$138,258	$387,070	$72,243,382
62	$248,337	$138,734	$387,070	$72,104,648
63	$247,860	$139,211	$387,070	$71,965,437
64	$247,381	$139,689	$387,070	$71,825,748
65	$246,901	$140,169	$387,070	$71,685,579
66	$246,419	$140,651	$387,070	$71,544,928
67	$245,936	$141,135	$387,070	$71,403,793
68	$245,451	$141,620	$387,070	$71,262,173
69	$244,964	$142,107	$387,070	$71,120,067
70	$244,475	$142,595	$387,070	$70,977,471
71	$243,985	$143,085	$387,070	$70,834,386
72	$243,493	$143,577	$387,070	$70,690,809

第6年供款共

$4,644,844

第6年利息

$2,954,013

第6年共還本金

$1,690,831

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$243,000	$144,071	$387,070	$70,546,738
74	$242,504	$144,566	$387,070	$70,402,172
75	$242,007	$145,063	$387,070	$70,257,110
76	$241,509	$145,562	$387,070	$70,111,548
77	$241,008	$146,062	$387,070	$69,965,486
78	$240,506	$146,564	$387,070	$69,818,922
79	$240,003	$147,068	$387,070	$69,671,854
80	$239,497	$147,573	$387,070	$69,524,281
81	$238,990	$148,081	$387,070	$69,376,200
82	$238,481	$148,590	$387,070	$69,227,611
83	$237,970	$149,100	$387,070	$69,078,510
84	$237,457	$149,613	$387,070	$68,928,897

第7年供款共

$4,644,844

第7年利息

$2,882,932

第7年共還本金

$1,761,912

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$236,943	$150,127	$387,070	$68,778,770
86	$236,427	$150,643	$387,070	$68,628,127
87	$235,909	$151,161	$387,070	$68,476,965
88	$235,390	$151,681	$387,070	$68,325,285
89	$234,868	$152,202	$387,070	$68,173,082
90	$234,345	$152,725	$387,070	$68,020,357
91	$233,820	$153,250	$387,070	$67,867,107
92	$233,293	$153,777	$387,070	$67,713,329
93	$232,765	$154,306	$387,070	$67,559,024
94	$232,234	$154,836	$387,070	$67,404,187
95	$231,702	$155,368	$387,070	$67,248,819
96	$231,168	$155,903	$387,070	$67,092,916

第8年供款共

$4,644,844

第8年利息

$2,808,864

第8年共還本金

$1,835,981

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$230,632	$156,438	$387,070	$66,936,478
98	$230,094	$156,976	$387,070	$66,779,502
99	$229,555	$157,516	$387,070	$66,621,986
100	$229,013	$158,057	$387,070	$66,463,929
101	$228,470	$158,601	$387,070	$66,305,328
102	$227,925	$159,146	$387,070	$66,146,182
103	$227,378	$159,693	$387,070	$65,986,489
104	$226,829	$160,242	$387,070	$65,826,248
105	$226,278	$160,793	$387,070	$65,665,455
106	$225,725	$161,345	$387,070	$65,504,110
107	$225,170	$161,900	$387,070	$65,342,210
108	$224,614	$162,457	$387,070	$65,179,753

第9年供款共

$4,644,844

第9年利息

$2,731,681

第9年共還本金

$1,913,163

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$224,055	$163,015	$387,070	$65,016,738
110	$223,495	$163,575	$387,070	$64,853,163
111	$222,933	$164,138	$387,070	$64,689,025
112	$222,369	$164,702	$387,070	$64,524,323
113	$221,802	$165,268	$387,070	$64,359,055
114	$221,234	$165,836	$387,070	$64,193,219
115	$220,664	$166,406	$387,070	$64,026,813
116	$220,092	$166,978	$387,070	$63,859,835
117	$219,518	$167,552	$387,070	$63,692,283
118	$218,942	$168,128	$387,070	$63,524,155
119	$218,364	$168,706	$387,070	$63,355,449
120	$217,784	$169,286	$387,070	$63,186,163

第10年供款共

$4,644,844

第10年利息

$2,651,254

第10年共還本金

$1,993,591

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$217,202	$169,868	$387,070	$63,016,295
122	$216,619	$170,452	$387,070	$62,845,843
123	$216,033	$171,038	$387,070	$62,674,805
124	$215,445	$171,626	$387,070	$62,503,179
125	$214,855	$172,216	$387,070	$62,330,964
126	$214,263	$172,808	$387,070	$62,158,156
127	$213,669	$173,402	$387,070	$61,984,754
128	$213,073	$173,998	$387,070	$61,810,757
129	$212,474	$174,596	$387,070	$61,636,161
130	$211,874	$175,196	$387,070	$61,460,965
131	$211,272	$175,798	$387,070	$61,285,166
132	$210,668	$176,403	$387,070	$61,108,764

第11年供款共

$4,644,844

第11年利息

$2,567,445

第11年共還本金

$2,077,399

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$210,061	$177,009	$387,070	$60,931,755
134	$209,453	$177,617	$387,070	$60,754,137
135	$208,842	$178,228	$387,070	$60,575,909
136	$208,230	$178,841	$387,070	$60,397,069
137	$207,615	$179,455	$387,070	$60,217,613
138	$206,998	$180,072	$387,070	$60,037,541
139	$206,379	$180,691	$387,070	$59,856,850
140	$205,758	$181,312	$387,070	$59,675,537
141	$205,135	$181,936	$387,070	$59,493,602
142	$204,509	$182,561	$387,070	$59,311,040
143	$203,882	$183,189	$387,070	$59,127,852
144	$203,252	$183,818	$387,070	$58,944,033

第12年供款共

$4,644,844

第12年利息

$2,480,114

第12年共還本金

$2,164,730

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$202,620	$184,450	$387,070	$58,759,583
146	$201,986	$185,084	$387,070	$58,574,499
147	$201,350	$185,721	$387,070	$58,388,778
148	$200,711	$186,359	$387,070	$58,202,419
149	$200,071	$187,000	$387,070	$58,015,420
150	$199,428	$187,642	$387,070	$57,827,778
151	$198,783	$188,287	$387,070	$57,639,490
152	$198,136	$188,935	$387,070	$57,450,556
153	$197,486	$189,584	$387,070	$57,260,971
154	$196,835	$190,236	$387,070	$57,070,736
155	$196,181	$190,890	$387,070	$56,879,846
156	$195,524	$191,546	$387,070	$56,688,300

第13年供款共

$4,644,844

第13年利息

$2,389,111

第13年共還本金

$2,255,733

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$194,866	$192,204	$387,070	$56,496,096
158	$194,205	$192,865	$387,070	$56,303,231
159	$193,542	$193,528	$387,070	$56,109,703
160	$192,877	$194,193	$387,070	$55,915,510
161	$192,210	$194,861	$387,070	$55,720,649
162	$191,540	$195,531	$387,070	$55,525,118
163	$190,868	$196,203	$387,070	$55,328,915
164	$190,193	$196,877	$387,070	$55,132,038
165	$189,516	$197,554	$387,070	$54,934,484
166	$188,837	$198,233	$387,070	$54,736,251
167	$188,156	$198,914	$387,070	$54,537,337
168	$187,472	$199,598	$387,070	$54,337,738

第14年供款共

$4,644,844

第14年利息

$2,294,282

第14年共還本金

$2,350,562

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$186,786	$200,284	$387,070	$54,137,454
170	$186,097	$200,973	$387,070	$53,936,481
171	$185,407	$201,664	$387,070	$53,734,817
172	$184,713	$202,357	$387,070	$53,532,460
173	$184,018	$203,053	$387,070	$53,329,408
174	$183,320	$203,751	$387,070	$53,125,657
175	$182,619	$204,451	$387,070	$52,921,207
176	$181,917	$205,154	$387,070	$52,716,053
177	$181,211	$205,859	$387,070	$52,510,194
178	$180,504	$206,567	$387,070	$52,303,627
179	$179,794	$207,277	$387,070	$52,096,351
180	$179,081	$207,989	$387,070	$51,888,362

第15年供款共

$4,644,844

第15年利息

$2,195,467

第15年共還本金

$2,449,377

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$178,366	$208,704	$387,070	$51,679,657
182	$177,649	$209,422	$387,070	$51,470,236
183	$176,929	$210,141	$387,070	$51,260,095
184	$176,207	$210,864	$387,070	$51,049,231
185	$175,482	$211,589	$387,070	$50,837,642
186	$174,754	$212,316	$387,070	$50,625,326
187	$174,025	$213,046	$387,070	$50,412,280
188	$173,292	$213,778	$387,070	$50,198,502
189	$172,557	$214,513	$387,070	$49,983,989
190	$171,820	$215,250	$387,070	$49,768,739
191	$171,080	$215,990	$387,070	$49,552,748
192	$170,338	$216,733	$387,070	$49,336,016

第16年供款共

$4,644,844

第16年利息

$2,092,498

第16年共還本金

$2,552,346

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$169,593	$217,478	$387,070	$49,118,538
194	$168,845	$218,225	$387,070	$48,900,313
195	$168,095	$218,976	$387,070	$48,681,337
196	$167,342	$219,728	$387,070	$48,461,609
197	$166,587	$220,484	$387,070	$48,241,125
198	$165,829	$221,241	$387,070	$48,019,884
199	$165,068	$222,002	$387,070	$47,797,882
200	$164,305	$222,765	$387,070	$47,575,117
201	$163,539	$223,531	$387,070	$47,351,586
202	$162,771	$224,299	$387,070	$47,127,286
203	$162,000	$225,070	$387,070	$46,902,216
204	$161,226	$225,844	$387,070	$46,676,372

第17年供款共

$4,644,844

第17年利息

$1,985,201

第17年共還本金

$2,659,644

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$160,450	$226,620	$387,070	$46,449,752
206	$159,671	$227,399	$387,070	$46,222,352
207	$158,889	$228,181	$387,070	$45,994,171
208	$158,105	$228,965	$387,070	$45,765,206
209	$157,318	$229,752	$387,070	$45,535,454
210	$156,528	$230,542	$387,070	$45,304,911
211	$155,736	$231,335	$387,070	$45,073,577
212	$154,940	$232,130	$387,070	$44,841,447
213	$154,142	$232,928	$387,070	$44,608,519
214	$153,342	$233,729	$387,070	$44,374,790
215	$152,538	$234,532	$387,070	$44,140,258
216	$151,732	$235,338	$387,070	$43,904,920

第18年供款共

$4,644,844

第18年利息

$1,873,392

第18年共還本金

$2,771,452

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$150,923	$236,147	$387,070	$43,668,773
218	$150,111	$236,959	$387,070	$43,431,814
219	$149,297	$237,773	$387,070	$43,194,040
220	$148,480	$238,591	$387,070	$42,955,449
221	$147,659	$239,411	$387,070	$42,716,038
222	$146,836	$240,234	$387,070	$42,475,805
223	$146,011	$241,060	$387,070	$42,234,745
224	$145,182	$241,888	$387,070	$41,992,856
225	$144,350	$242,720	$387,070	$41,750,136
226	$143,516	$243,554	$387,070	$41,506,582
227	$142,679	$244,391	$387,070	$41,262,191
228	$141,839	$245,232	$387,070	$41,016,959

第19年供款共

$4,644,844

第19年利息

$1,756,883

第19年共還本金

$2,887,961

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$140,996	$246,075	$387,070	$40,770,885
230	$140,150	$246,920	$387,070	$40,523,964
231	$139,301	$247,769	$387,070	$40,276,195
232	$138,449	$248,621	$387,070	$40,027,574
233	$137,595	$249,476	$387,070	$39,778,098
234	$136,737	$250,333	$387,070	$39,527,765
235	$135,877	$251,194	$387,070	$39,276,572
236	$135,013	$252,057	$387,070	$39,024,514
237	$134,147	$252,924	$387,070	$38,771,591
238	$133,277	$253,793	$387,070	$38,517,798
239	$132,405	$254,665	$387,070	$38,263,132
240	$131,530	$255,541	$387,070	$38,007,592

第20年供款共

$4,644,844

第20年利息

$1,635,477

第20年共還本金

$3,009,368

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$130,651	$256,419	$387,070	$37,751,172
242	$129,770	$257,301	$387,070	$37,493,872
243	$128,885	$258,185	$387,070	$37,235,686
244	$127,998	$259,073	$387,070	$36,976,614
245	$127,107	$259,963	$387,070	$36,716,650
246	$126,213	$260,857	$387,070	$36,455,794
247	$125,317	$261,754	$387,070	$36,194,040
248	$124,417	$262,653	$387,070	$35,931,387
249	$123,514	$263,556	$387,070	$35,667,830
250	$122,608	$264,462	$387,070	$35,403,368
251	$121,699	$265,371	$387,070	$35,137,997
252	$120,787	$266,283	$387,070	$34,871,714

第21年供款共

$4,644,844

第21年利息

$1,508,966

第21年共還本金

$3,135,878

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$119,872	$267,199	$387,070	$34,604,515
254	$118,953	$268,117	$387,070	$34,336,397
255	$118,031	$269,039	$387,070	$34,067,358
256	$117,107	$269,964	$387,070	$33,797,395
257	$116,179	$270,892	$387,070	$33,526,503
258	$115,247	$271,823	$387,070	$33,254,680
259	$114,313	$272,757	$387,070	$32,981,922
260	$113,375	$273,695	$387,070	$32,708,227
261	$112,435	$274,636	$387,070	$32,433,592
262	$111,490	$275,580	$387,070	$32,158,012
263	$110,543	$276,527	$387,070	$31,881,484
264	$109,593	$277,478	$387,070	$31,604,007

第22年供款共

$4,644,844

第22年利息

$1,377,137

第22年共還本金

$3,267,707

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$108,639	$278,432	$387,070	$31,325,575
266	$107,682	$279,389	$387,070	$31,046,186
267	$106,721	$280,349	$387,070	$30,765,837
268	$105,758	$281,313	$387,070	$30,484,525
269	$104,791	$282,280	$387,070	$30,202,245
270	$103,820	$283,250	$387,070	$29,918,995
271	$102,847	$284,224	$387,070	$29,634,771
272	$101,870	$285,201	$387,070	$29,349,570
273	$100,889	$286,181	$387,070	$29,063,389
274	$99,905	$287,165	$387,070	$28,776,224
275	$98,918	$288,152	$387,070	$28,488,072
276	$97,928	$289,143	$387,070	$28,198,929

第23年供款共

$4,644,844

第23年利息

$1,239,767

第23年共還本金

$3,405,078

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$96,934	$290,137	$387,070	$27,908,793
278	$95,936	$291,134	$387,070	$27,617,659
279	$94,936	$292,135	$387,070	$27,325,524
280	$93,931	$293,139	$387,070	$27,032,385
281	$92,924	$294,147	$387,070	$26,738,239
282	$91,913	$295,158	$387,070	$26,443,081
283	$90,898	$296,172	$387,070	$26,146,909
284	$89,880	$297,190	$387,070	$25,849,718
285	$88,858	$298,212	$387,070	$25,551,506
286	$87,833	$299,237	$387,070	$25,252,269
287	$86,805	$300,266	$387,070	$24,952,004
288	$85,773	$301,298	$387,070	$24,650,706

第24年供款共

$4,644,844

第24年利息

$1,096,621

第24年共還本金

$3,548,223

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$84,737	$302,334	$387,070	$24,348,372
290	$83,698	$303,373	$387,070	$24,044,999
291	$82,655	$304,416	$387,070	$23,740,584
292	$81,608	$305,462	$387,070	$23,435,122
293	$80,558	$306,512	$387,070	$23,128,610
294	$79,505	$307,566	$387,070	$22,821,044
295	$78,447	$308,623	$387,070	$22,512,421
296	$77,386	$309,684	$387,070	$22,202,737
297	$76,322	$310,748	$387,070	$21,891,988
298	$75,254	$311,817	$387,070	$21,580,172
299	$74,182	$312,889	$387,070	$21,267,283
300	$73,106	$313,964	$387,070	$20,953,319

第25年供款共

$4,644,844

第25年利息

$947,458

第25年共還本金

$3,697,387

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$72,027	$315,043	$387,070	$20,638,276
302	$70,944	$316,126	$387,070	$20,322,150
303	$69,857	$317,213	$387,070	$20,004,937
304	$68,767	$318,303	$387,070	$19,686,633
305	$67,673	$319,398	$387,070	$19,367,236
306	$66,575	$320,495	$387,070	$19,046,740
307	$65,473	$321,597	$387,070	$18,725,143
308	$64,368	$322,703	$387,070	$18,402,440
309	$63,258	$323,812	$387,070	$18,078,628
310	$62,145	$324,925	$387,070	$17,753,703
311	$61,028	$326,042	$387,070	$17,427,661
312	$59,908	$327,163	$387,070	$17,100,499

第26年供款共

$4,644,844

第26年利息

$792,024

第26年共還本金

$3,852,821

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$58,783	$328,287	$387,070	$16,772,211
314	$57,654	$329,416	$387,070	$16,442,795
315	$56,522	$330,548	$387,070	$16,112,247
316	$55,386	$331,685	$387,070	$15,780,563
317	$54,246	$332,825	$387,070	$15,447,738
318	$53,102	$333,969	$387,070	$15,113,769
319	$51,954	$335,117	$387,070	$14,778,652
320	$50,802	$336,269	$387,070	$14,442,384
321	$49,646	$337,425	$387,070	$14,104,959
322	$48,486	$338,585	$387,070	$13,766,374
323	$47,322	$339,748	$387,070	$13,426,626
324	$46,154	$340,916	$387,070	$13,085,710

第27年供款共

$4,644,844

第27年利息

$630,055

第27年共還本金

$4,014,789

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$44,982	$342,088	$387,070	$12,743,621
326	$43,806	$343,264	$387,070	$12,400,357
327	$42,626	$344,444	$387,070	$12,055,913
328	$41,442	$345,628	$387,070	$11,710,285
329	$40,254	$346,816	$387,070	$11,363,469
330	$39,062	$348,008	$387,070	$11,015,460
331	$37,866	$349,205	$387,070	$10,666,256
332	$36,665	$350,405	$387,070	$10,315,850
333	$35,461	$351,610	$387,070	$9,964,241
334	$34,252	$352,818	$387,070	$9,611,423
335	$33,039	$354,031	$387,070	$9,257,391
336	$31,822	$355,248	$387,070	$8,902,143

第28年供款共

$4,644,844

第28年利息

$461,278

第28年共還本金

$4,183,566

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$30,601	$356,469	$387,070	$8,545,674
338	$29,376	$357,695	$387,070	$8,187,980
339	$28,146	$358,924	$387,070	$7,829,055
340	$26,912	$360,158	$387,070	$7,468,897
341	$25,674	$361,396	$387,070	$7,107,501
342	$24,432	$362,638	$387,070	$6,744,863
343	$23,185	$363,885	$387,070	$6,380,978
344	$21,935	$365,136	$387,070	$6,015,842
345	$20,679	$366,391	$387,070	$5,649,451
346	$19,420	$367,650	$387,070	$5,281,801
347	$18,156	$368,914	$387,070	$4,912,887
348	$16,888	$370,182	$387,070	$4,542,705

第29年供款共

$4,644,844

第29年利息

$285,406

第29年共還本金

$4,359,439

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$15,616	$371,455	$387,070	$4,171,250
350	$14,339	$372,732	$387,070	$3,798,518
351	$13,057	$374,013	$387,070	$3,424,505
352	$11,772	$375,299	$387,070	$3,049,207
353	$10,482	$376,589	$387,070	$2,672,618
354	$9,187	$377,883	$387,070	$2,294,735
355	$7,888	$379,182	$387,070	$1,915,552
356	$6,585	$380,486	$387,070	$1,535,067
357	$5,277	$381,794	$387,070	$1,153,273
358	$3,964	$383,106	$387,070	$770,167
359	$2,647	$384,423	$387,070	$385,744
360	$1,326	$385,744	$387,070	$0

第30年供款共

$4,644,844

第30年利息

$102,140

第30年共還本金

$4,542,705

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$199,587,603

免責聲明

筍盤推介

按揭保險費
info