楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$180,000

借款月供 $796 , 共加借HK$180,000

不需要按揭保险

年期

年

利率

进阶计算 -

每月其他還款

HK$

每月收入

HK$

计算

进阶计算 - 年利率递增计算

利率范围

厘

递增

厘

年利率递增表

全期置业总支出 HK$12,875,613

每月供款
$32,627

首期

$800,000

总贷款额

$7,380,000

總利息

$4,365,613

印花税

$240,000

其他

$90,000

置业成本总预算

HK$1,130,000

$65,253

置业成本总预算

HK$1,130,000

首期

$800,000
印花税

$240,000
- AVD
  
  $240,000
律师费

$ 10,000
代理佣金

$80,000
按揭保险费

$180,000

$65,253

详细供款表重置

免责声明

本计数机只适用于首个自用住宅物业，主要收入来自香港﹑没有其它按揭或担保按揭﹑购买的物业是作为自住用途。上述计算结果只作参考用途，本公司并不会为该等资料的准确性﹑完整性和／或针对某特定用途的适用性作出任何保证或及陈述。计算详情请参阅金管局﹑按证公司﹑税务局及财务机构等之最新公布/批核为准以上资讯仅供模拟性参考。本网页的隐含值数据均属假设的及不适用于个别情况。阁下使用及依赖该等数据前请先咨询有关财务顾问。本网页的数据结果只作模拟性参考，其准确性不被保证。

利率	15年	20年	25年	30年
1.000	$44,169	$33,940	$27,813	$23,737
1.500	$45,811	$35,612	$29,515	$25,470
2.000	$47,491	$37,334	$31,280	$27,278
2.500	$49,209	$39,107	$33,108	$29,160
3.000	$50,965	$40,929	$34,997	$31,114
3.375	$52,306	$42,329	$36,453	$32,627
3.500	$52,758	$42,801	$36,946	$33,139
4.000	$54,589	$44,721	$38,954	$35,233
4.500	$56,457	$46,690	$41,020	$37,393
5.000	$58,361	$48,705	$43,143	$39,617
5.500	$60,301	$50,766	$45,320	$41,903
6.000	$62,277	$52,873	$47,549	$44,247

每月供款$32,627

年期

30年

贷款金额

$7,380,000

總利息

$4,365,613

总贷款连利息

$11,745,613

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$20,756	$11,870	$32,627	$7,368,130
2	$20,723	$11,904	$32,627	$7,356,226
3	$20,689	$11,937	$32,627	$7,344,288
4	$20,656	$11,971	$32,627	$7,332,318
5	$20,622	$12,005	$32,627	$7,320,313
6	$20,588	$12,038	$32,627	$7,308,275
7	$20,555	$12,072	$32,627	$7,296,202
8	$20,521	$12,106	$32,627	$7,284,096
9	$20,487	$12,140	$32,627	$7,271,956
10	$20,452	$12,174	$32,627	$7,259,782
11	$20,418	$12,209	$32,627	$7,247,573
12	$20,384	$12,243	$32,627	$7,235,330

第1年供款共

$391,520

第1年利息

$246,851

第1年共還本金

$144,670

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$20,349	$12,277	$32,627	$7,223,053
14	$20,315	$12,312	$32,627	$7,210,741
15	$20,280	$12,346	$32,627	$7,198,395
16	$20,245	$12,381	$32,627	$7,186,013
17	$20,211	$12,416	$32,627	$7,173,597
18	$20,176	$12,451	$32,627	$7,161,146
19	$20,141	$12,486	$32,627	$7,148,660
20	$20,106	$12,521	$32,627	$7,136,139
21	$20,070	$12,556	$32,627	$7,123,583
22	$20,035	$12,592	$32,627	$7,110,991
23	$20,000	$12,627	$32,627	$7,098,364
24	$19,964	$12,663	$32,627	$7,085,702

第2年供款共

$391,520

第2年利息

$241,892

第2年共還本金

$149,628

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$19,929	$12,698	$32,627	$7,073,004
26	$19,893	$12,734	$32,627	$7,060,270
27	$19,857	$12,770	$32,627	$7,047,500
28	$19,821	$12,806	$32,627	$7,034,695
29	$19,785	$12,842	$32,627	$7,021,853
30	$19,749	$12,878	$32,627	$7,008,975
31	$19,713	$12,914	$32,627	$6,996,061
32	$19,676	$12,950	$32,627	$6,983,111
33	$19,640	$12,987	$32,627	$6,970,124
34	$19,603	$13,023	$32,627	$6,957,101
35	$19,567	$13,060	$32,627	$6,944,041
36	$19,530	$13,097	$32,627	$6,930,945

第3年供款共

$391,520

第3年利息

$236,763

第3年共還本金

$154,757

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$19,493	$13,133	$32,627	$6,917,811
38	$19,456	$13,170	$32,627	$6,904,641
39	$19,419	$13,207	$32,627	$6,891,433
40	$19,382	$13,245	$32,627	$6,878,189
41	$19,345	$13,282	$32,627	$6,864,907
42	$19,308	$13,319	$32,627	$6,851,588
43	$19,270	$13,357	$32,627	$6,838,231
44	$19,233	$13,394	$32,627	$6,824,837
45	$19,195	$13,432	$32,627	$6,811,405
46	$19,157	$13,470	$32,627	$6,797,936
47	$19,119	$13,508	$32,627	$6,784,428
48	$19,081	$13,545	$32,627	$6,770,883

第4年供款共

$391,520

第4年利息

$231,458

第4年共還本金

$160,062

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$19,043	$13,584	$32,627	$6,757,299
50	$19,005	$13,622	$32,627	$6,743,677
51	$18,967	$13,660	$32,627	$6,730,017
52	$18,928	$13,699	$32,627	$6,716,319
53	$18,890	$13,737	$32,627	$6,702,582
54	$18,851	$13,776	$32,627	$6,688,806
55	$18,812	$13,814	$32,627	$6,674,991
56	$18,773	$13,853	$32,627	$6,661,138
57	$18,734	$13,892	$32,627	$6,647,246
58	$18,695	$13,931	$32,627	$6,633,315
59	$18,656	$13,971	$32,627	$6,619,344
60	$18,617	$14,010	$32,627	$6,605,334

第5年供款共

$391,520

第5年利息

$225,972

第5年共還本金

$165,548

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$18,578	$14,049	$32,627	$6,591,285
62	$18,538	$14,089	$32,627	$6,577,196
63	$18,498	$14,128	$32,627	$6,563,068
64	$18,459	$14,168	$32,627	$6,548,900
65	$18,419	$14,208	$32,627	$6,534,692
66	$18,379	$14,248	$32,627	$6,520,444
67	$18,339	$14,288	$32,627	$6,506,156
68	$18,299	$14,328	$32,627	$6,491,828
69	$18,258	$14,368	$32,627	$6,477,460
70	$18,218	$14,409	$32,627	$6,463,051
71	$18,177	$14,449	$32,627	$6,448,601
72	$18,137	$14,490	$32,627	$6,434,111

第6年供款共

$391,520

第6年利息

$220,298

第6年共還本金

$171,223

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$18,096	$14,531	$32,627	$6,419,581
74	$18,055	$14,572	$32,627	$6,405,009
75	$18,014	$14,613	$32,627	$6,390,396
76	$17,973	$14,654	$32,627	$6,375,743
77	$17,932	$14,695	$32,627	$6,361,048
78	$17,890	$14,736	$32,627	$6,346,312
79	$17,849	$14,778	$32,627	$6,331,534
80	$17,807	$14,819	$32,627	$6,316,715
81	$17,766	$14,861	$32,627	$6,301,854
82	$17,724	$14,903	$32,627	$6,286,951
83	$17,682	$14,945	$32,627	$6,272,006
84	$17,640	$14,987	$32,627	$6,257,020

第7年供款共

$391,520

第7年利息

$214,429

第7年共還本金

$177,092

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$17,598	$15,029	$32,627	$6,241,991
86	$17,556	$15,071	$32,627	$6,226,920
87	$17,513	$15,113	$32,627	$6,211,806
88	$17,471	$15,156	$32,627	$6,196,650
89	$17,428	$15,199	$32,627	$6,181,452
90	$17,385	$15,241	$32,627	$6,166,210
91	$17,342	$15,284	$32,627	$6,150,926
92	$17,299	$15,327	$32,627	$6,135,599
93	$17,256	$15,370	$32,627	$6,120,228
94	$17,213	$15,414	$32,627	$6,104,815
95	$17,170	$15,457	$32,627	$6,089,358
96	$17,126	$15,500	$32,627	$6,073,858

第8年供款共

$391,520

第8年利息

$208,358

第8年共還本金

$183,162

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$17,083	$15,544	$32,627	$6,058,314
98	$17,039	$15,588	$32,627	$6,042,726
99	$16,995	$15,632	$32,627	$6,027,094
100	$16,951	$15,675	$32,627	$6,011,419
101	$16,907	$15,720	$32,627	$5,995,699
102	$16,863	$15,764	$32,627	$5,979,935
103	$16,819	$15,808	$32,627	$5,964,127
104	$16,774	$15,853	$32,627	$5,948,275
105	$16,730	$15,897	$32,627	$5,932,378
106	$16,685	$15,942	$32,627	$5,916,436
107	$16,640	$15,987	$32,627	$5,900,449
108	$16,595	$16,032	$32,627	$5,884,417

第9年供款共

$391,520

第9年利息

$202,080

第9年共還本金

$189,440

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$16,550	$16,077	$32,627	$5,868,340
110	$16,505	$16,122	$32,627	$5,852,218
111	$16,459	$16,167	$32,627	$5,836,051
112	$16,414	$16,213	$32,627	$5,819,838
113	$16,368	$16,258	$32,627	$5,803,580
114	$16,323	$16,304	$32,627	$5,787,276
115	$16,277	$16,350	$32,627	$5,770,926
116	$16,231	$16,396	$32,627	$5,754,530
117	$16,185	$16,442	$32,627	$5,738,088
118	$16,138	$16,488	$32,627	$5,721,599
119	$16,092	$16,535	$32,627	$5,705,065
120	$16,045	$16,581	$32,627	$5,688,484

第10年供款共

$391,520

第10年利息

$195,587

第10年共還本金

$195,934

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$15,999	$16,628	$32,627	$5,671,856
122	$15,952	$16,675	$32,627	$5,655,181
123	$15,905	$16,722	$32,627	$5,638,460
124	$15,858	$16,769	$32,627	$5,621,691
125	$15,811	$16,816	$32,627	$5,604,875
126	$15,764	$16,863	$32,627	$5,588,012
127	$15,716	$16,910	$32,627	$5,571,102
128	$15,669	$16,958	$32,627	$5,554,144
129	$15,621	$17,006	$32,627	$5,537,138
130	$15,573	$17,053	$32,627	$5,520,085
131	$15,525	$17,101	$32,627	$5,502,983
132	$15,477	$17,150	$32,627	$5,485,834

第11年供款共

$391,520

第11年利息

$188,871

第11年共還本金

$202,650

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$15,429	$17,198	$32,627	$5,468,636
134	$15,381	$17,246	$32,627	$5,451,390
135	$15,332	$17,295	$32,627	$5,434,095
136	$15,283	$17,343	$32,627	$5,416,752
137	$15,235	$17,392	$32,627	$5,399,360
138	$15,186	$17,441	$32,627	$5,381,919
139	$15,137	$17,490	$32,627	$5,364,429
140	$15,087	$17,539	$32,627	$5,346,889
141	$15,038	$17,589	$32,627	$5,329,301
142	$14,989	$17,638	$32,627	$5,311,663
143	$14,939	$17,688	$32,627	$5,293,975
144	$14,889	$17,737	$32,627	$5,276,238

第12年供款共

$391,520

第12年利息

$181,924

第12年共還本金

$209,596

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$14,839	$17,787	$32,627	$5,258,451
146	$14,789	$17,837	$32,627	$5,240,613
147	$14,739	$17,887	$32,627	$5,222,726
148	$14,689	$17,938	$32,627	$5,204,788
149	$14,638	$17,988	$32,627	$5,186,800
150	$14,588	$18,039	$32,627	$5,168,761
151	$14,537	$18,090	$32,627	$5,150,671
152	$14,486	$18,140	$32,627	$5,132,531
153	$14,435	$18,191	$32,627	$5,114,339
154	$14,384	$18,243	$32,627	$5,096,097
155	$14,333	$18,294	$32,627	$5,077,803
156	$14,281	$18,345	$32,627	$5,059,458

第13年供款共

$391,520

第13年利息

$174,740

第13年共還本金

$216,780

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$14,230	$18,397	$32,627	$5,041,061
158	$14,178	$18,449	$32,627	$5,022,612
159	$14,126	$18,501	$32,627	$5,004,111
160	$14,074	$18,553	$32,627	$4,985,559
161	$14,022	$18,605	$32,627	$4,966,954
162	$13,970	$18,657	$32,627	$4,948,297
163	$13,917	$18,710	$32,627	$4,929,587
164	$13,864	$18,762	$32,627	$4,910,825
165	$13,812	$18,815	$32,627	$4,892,010
166	$13,759	$18,868	$32,627	$4,873,142
167	$13,706	$18,921	$32,627	$4,854,221
168	$13,652	$18,974	$32,627	$4,835,247

第14年供款共

$391,520

第14年利息

$167,310

第14年共還本金

$224,211

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$13,599	$19,028	$32,627	$4,816,219
170	$13,546	$19,081	$32,627	$4,797,138
171	$13,492	$19,135	$32,627	$4,778,003
172	$13,438	$19,189	$32,627	$4,758,815
173	$13,384	$19,243	$32,627	$4,739,572
174	$13,330	$19,297	$32,627	$4,720,275
175	$13,276	$19,351	$32,627	$4,700,925
176	$13,221	$19,405	$32,627	$4,681,519
177	$13,167	$19,460	$32,627	$4,662,059
178	$13,112	$19,515	$32,627	$4,642,545
179	$13,057	$19,570	$32,627	$4,622,975
180	$13,002	$19,625	$32,627	$4,603,350

第15年供款共

$391,520

第15年利息

$159,624

第15年共還本金

$231,896

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$12,947	$19,680	$32,627	$4,583,671
182	$12,892	$19,735	$32,627	$4,563,936
183	$12,836	$19,791	$32,627	$4,544,145
184	$12,780	$19,846	$32,627	$4,524,299
185	$12,725	$19,902	$32,627	$4,504,397
186	$12,669	$19,958	$32,627	$4,484,438
187	$12,612	$20,014	$32,627	$4,464,424
188	$12,556	$20,071	$32,627	$4,444,354
189	$12,500	$20,127	$32,627	$4,424,227
190	$12,443	$20,184	$32,627	$4,404,043
191	$12,386	$20,240	$32,627	$4,383,803
192	$12,329	$20,297	$32,627	$4,363,506

第16年供款共

$391,520

第16年利息

$151,676

第16年共還本金

$239,845

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$12,272	$20,354	$32,627	$4,343,151
194	$12,215	$20,412	$32,627	$4,322,740
195	$12,158	$20,469	$32,627	$4,302,271
196	$12,100	$20,527	$32,627	$4,281,744
197	$12,042	$20,584	$32,627	$4,261,160
198	$11,985	$20,642	$32,627	$4,240,518
199	$11,926	$20,700	$32,627	$4,219,817
200	$11,868	$20,758	$32,627	$4,199,059
201	$11,810	$20,817	$32,627	$4,178,242
202	$11,751	$20,875	$32,627	$4,157,367
203	$11,693	$20,934	$32,627	$4,136,433
204	$11,634	$20,993	$32,627	$4,115,440

第17年供款共

$391,520

第17年利息

$143,454

第17年共還本金

$248,066

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$11,575	$21,052	$32,627	$4,094,388
206	$11,515	$21,111	$32,627	$4,073,276
207	$11,456	$21,171	$32,627	$4,052,106
208	$11,397	$21,230	$32,627	$4,030,876
209	$11,337	$21,290	$32,627	$4,009,586
210	$11,277	$21,350	$32,627	$3,988,236
211	$11,217	$21,410	$32,627	$3,966,826
212	$11,157	$21,470	$32,627	$3,945,356
213	$11,096	$21,530	$32,627	$3,923,826
214	$11,036	$21,591	$32,627	$3,902,235
215	$10,975	$21,652	$32,627	$3,880,583
216	$10,914	$21,713	$32,627	$3,858,871

第18年供款共

$391,520

第18年利息

$134,951

第18年共還本金

$256,569

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$10,853	$21,774	$32,627	$3,837,097
218	$10,792	$21,835	$32,627	$3,815,262
219	$10,730	$21,896	$32,627	$3,793,366
220	$10,669	$21,958	$32,627	$3,771,408
221	$10,607	$22,020	$32,627	$3,749,388
222	$10,545	$22,082	$32,627	$3,727,307
223	$10,483	$22,144	$32,627	$3,705,163
224	$10,421	$22,206	$32,627	$3,682,957
225	$10,358	$22,268	$32,627	$3,660,689
226	$10,296	$22,331	$32,627	$3,638,358
227	$10,233	$22,394	$32,627	$3,615,964
228	$10,170	$22,457	$32,627	$3,593,507

第19年供款共

$391,520

第19年利息

$126,157

第19年共還本金

$265,363

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$10,107	$22,520	$32,627	$3,570,987
230	$10,043	$22,583	$32,627	$3,548,404
231	$9,980	$22,647	$32,627	$3,525,757
232	$9,916	$22,711	$32,627	$3,503,047
233	$9,852	$22,774	$32,627	$3,480,272
234	$9,788	$22,838	$32,627	$3,457,434
235	$9,724	$22,903	$32,627	$3,434,531
236	$9,660	$22,967	$32,627	$3,411,564
237	$9,595	$23,032	$32,627	$3,388,532
238	$9,530	$23,096	$32,627	$3,365,436
239	$9,465	$23,161	$32,627	$3,342,275
240	$9,400	$23,227	$32,627	$3,319,048

第20年供款共

$391,520

第20年利息

$117,061

第20年共還本金

$274,459

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$9,335	$23,292	$32,627	$3,295,756
242	$9,269	$23,357	$32,627	$3,272,399
243	$9,204	$23,423	$32,627	$3,248,976
244	$9,138	$23,489	$32,627	$3,225,487
245	$9,072	$23,555	$32,627	$3,201,932
246	$9,005	$23,621	$32,627	$3,178,310
247	$8,939	$23,688	$32,627	$3,154,623
248	$8,872	$23,754	$32,627	$3,130,868
249	$8,806	$23,821	$32,627	$3,107,047
250	$8,739	$23,888	$32,627	$3,083,159
251	$8,671	$23,955	$32,627	$3,059,204
252	$8,604	$24,023	$32,627	$3,035,181

第21年供款共

$391,520

第21年利息

$107,654

第21年共還本金

$283,867

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$8,536	$24,090	$32,627	$3,011,091
254	$8,469	$24,158	$32,627	$2,986,933
255	$8,401	$24,226	$32,627	$2,962,707
256	$8,333	$24,294	$32,627	$2,938,413
257	$8,264	$24,362	$32,627	$2,914,050
258	$8,196	$24,431	$32,627	$2,889,620
259	$8,127	$24,500	$32,627	$2,865,120
260	$8,058	$24,569	$32,627	$2,840,551
261	$7,989	$24,638	$32,627	$2,815,914
262	$7,920	$24,707	$32,627	$2,791,207
263	$7,850	$24,776	$32,627	$2,766,430
264	$7,781	$24,846	$32,627	$2,741,584

第22年供款共

$391,520

第22年利息

$97,923

第22年共還本金

$293,597

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$7,711	$24,916	$32,627	$2,716,668
266	$7,641	$24,986	$32,627	$2,691,682
267	$7,570	$25,056	$32,627	$2,666,626
268	$7,500	$25,127	$32,627	$2,641,499
269	$7,429	$25,197	$32,627	$2,616,301
270	$7,358	$25,268	$32,627	$2,591,033
271	$7,287	$25,339	$32,627	$2,565,694
272	$7,216	$25,411	$32,627	$2,540,283
273	$7,145	$25,482	$32,627	$2,514,801
274	$7,073	$25,554	$32,627	$2,489,247
275	$7,001	$25,626	$32,627	$2,463,621
276	$6,929	$25,698	$32,627	$2,437,924

第23年供款共

$391,520

第23年利息

$87,860

第23年共還本金

$303,661

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$6,857	$25,770	$32,627	$2,412,154
278	$6,784	$25,843	$32,627	$2,386,311
279	$6,711	$25,915	$32,627	$2,360,396
280	$6,639	$25,988	$32,627	$2,334,408
281	$6,566	$26,061	$32,627	$2,308,347
282	$6,492	$26,134	$32,627	$2,282,212
283	$6,419	$26,208	$32,627	$2,256,004
284	$6,345	$26,282	$32,627	$2,229,722
285	$6,271	$26,356	$32,627	$2,203,367
286	$6,197	$26,430	$32,627	$2,176,937
287	$6,123	$26,504	$32,627	$2,150,433
288	$6,048	$26,579	$32,627	$2,123,854

第24年供款共

$391,520

第24年利息

$77,451

第24年共還本金

$314,069

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$5,973	$26,653	$32,627	$2,097,201
290	$5,898	$26,728	$32,627	$2,070,473
291	$5,823	$26,803	$32,627	$2,043,669
292	$5,748	$26,879	$32,627	$2,016,790
293	$5,672	$26,954	$32,627	$1,989,836
294	$5,596	$27,030	$32,627	$1,962,806
295	$5,520	$27,106	$32,627	$1,935,699
296	$5,444	$27,183	$32,627	$1,908,517
297	$5,368	$27,259	$32,627	$1,881,258
298	$5,291	$27,336	$32,627	$1,853,922
299	$5,214	$27,413	$32,627	$1,826,510
300	$5,137	$27,490	$32,627	$1,799,020

第25年供款共

$391,520

第25年利息

$66,686

第25年共還本金

$324,835

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$5,060	$27,567	$32,627	$1,771,453
302	$4,982	$27,644	$32,627	$1,743,808
303	$4,904	$27,722	$32,627	$1,716,086
304	$4,826	$27,800	$32,627	$1,688,286
305	$4,748	$27,878	$32,627	$1,660,408
306	$4,670	$27,957	$32,627	$1,632,451
307	$4,591	$28,035	$32,627	$1,604,415
308	$4,512	$28,114	$32,627	$1,576,301
309	$4,433	$28,193	$32,627	$1,548,108
310	$4,354	$28,273	$32,627	$1,519,835
311	$4,275	$28,352	$32,627	$1,491,483
312	$4,195	$28,432	$32,627	$1,463,051

第26年供款共

$391,520

第26年利息

$55,552

第26年共還本金

$335,969

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$4,115	$28,512	$32,627	$1,434,539
314	$4,035	$28,592	$32,627	$1,405,947
315	$3,954	$28,672	$32,627	$1,377,275
316	$3,874	$28,753	$32,627	$1,348,521
317	$3,793	$28,834	$32,627	$1,319,688
318	$3,712	$28,915	$32,627	$1,290,772
319	$3,630	$28,996	$32,627	$1,261,776
320	$3,549	$29,078	$32,627	$1,232,698
321	$3,467	$29,160	$32,627	$1,203,538
322	$3,385	$29,242	$32,627	$1,174,297
323	$3,303	$29,324	$32,627	$1,144,973
324	$3,220	$29,406	$32,627	$1,115,566

第27年供款共

$391,520

第27年利息

$44,036

第27年共還本金

$347,485

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$3,138	$29,489	$32,627	$1,086,077
326	$3,055	$29,572	$32,627	$1,056,505
327	$2,971	$29,655	$32,627	$1,026,850
328	$2,888	$29,739	$32,627	$997,111
329	$2,804	$29,822	$32,627	$967,289
330	$2,720	$29,906	$32,627	$937,382
331	$2,636	$29,990	$32,627	$907,392
332	$2,552	$30,075	$32,627	$877,317
333	$2,467	$30,159	$32,627	$847,158
334	$2,383	$30,244	$32,627	$816,914
335	$2,298	$30,329	$32,627	$786,585
336	$2,212	$30,414	$32,627	$756,171

第28年供款共

$391,520

第28年利息

$32,125

第28年共還本金

$359,396

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$2,127	$30,500	$32,627	$725,671
338	$2,041	$30,586	$32,627	$695,085
339	$1,955	$30,672	$32,627	$664,413
340	$1,869	$30,758	$32,627	$633,655
341	$1,782	$30,845	$32,627	$602,810
342	$1,695	$30,931	$32,627	$571,879
343	$1,608	$31,018	$32,627	$540,861
344	$1,521	$31,106	$32,627	$509,755
345	$1,434	$31,193	$32,627	$478,562
346	$1,346	$31,281	$32,627	$447,282
347	$1,258	$31,369	$32,627	$415,913
348	$1,170	$31,457	$32,627	$384,456

第29年供款共

$391,520

第29年利息

$19,806

第29年共還本金

$371,715

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,081	$31,545	$32,627	$352,910
350	$993	$31,634	$32,627	$321,276
351	$904	$31,723	$32,627	$289,553
352	$814	$31,812	$32,627	$257,741
353	$725	$31,902	$32,627	$225,839
354	$635	$31,992	$32,627	$193,848
355	$545	$32,082	$32,627	$161,766
356	$455	$32,172	$32,627	$129,594
357	$364	$32,262	$32,627	$97,332
358	$274	$32,353	$32,627	$64,979
359	$183	$32,444	$32,627	$32,535
360	$92	$32,535	$32,627	$0

第30年供款共

$391,520

第30年利息

$7,065

第30年共還本金

$384,456

receipt_long 详细供款表 request_quote 支出一览 restart_alt 重置

分享

楼价

按揭成数

按揭保险费 info

全期置业总支出 HK$12,875,613

免责声明

按揭保险费
info