樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$111,616

借款月供 $501 , 共加借HK$111,616

不需要按揭保險

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$19,912,018

每月供款
$46,484

首期

$2,560,000

總貸款額

$10,351,616

總利息

$6,382,402

印花稅

$480,000

其他

$138,000

置業成本總預算

HK$3,178,000

按月供比率計算

$92,967

置業成本總預算

HK$3,178,000

首期

$2,560,000
印花稅

$480,000
- AVD
  
  $480,000
律師費

$ 10,000
代理佣金

$128,000
按揭保險費

$111,616

最低每月入息要求

按月供比率計算

$92,967

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，主要收入來自香港﹑沒有其它按揭或擔保按揭﹑購買的物業是作為自住用途。上述計算結果只作參考用途，本公司並不會為該等資料的準確性﹑完整性和／或針對某特定用途的適用性作出任何保證或及陳述。計算詳情請參閱金管局﹑按證公司﹑稅務局及財務機構等之最新公布/批核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。

利率	15年	20年	25年	30年
1.000	$61,954	$47,606	$39,012	$33,295
1.500	$64,257	$49,951	$41,400	$35,726
2.000	$66,614	$52,367	$43,876	$38,262
2.500	$69,023	$54,854	$46,439	$40,901
3.000	$71,486	$57,410	$49,089	$43,643
3.500	$74,002	$60,035	$51,823	$46,483
4.000	$76,570	$62,729	$54,640	$49,420
4.500	$79,189	$65,489	$57,538	$52,450
5.000	$81,860	$68,316	$60,515	$55,570
5.500	$84,581	$71,207	$63,568	$58,775
6.000	$87,353	$74,162	$66,696	$62,063

每月供款$46,484

年期

30年

貸款金額

$10,351,616

總利息

$6,382,402

總貸款連利息

$16,734,018

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$30,192	$16,291	$46,483	$10,335,325
2	$30,145	$16,339	$46,483	$10,318,986
3	$30,097	$16,386	$46,483	$10,302,600
4	$30,049	$16,434	$46,483	$10,286,166
5	$30,001	$16,482	$46,483	$10,269,684
6	$29,953	$16,530	$46,483	$10,253,153
7	$29,905	$16,578	$46,483	$10,236,575
8	$29,857	$16,627	$46,483	$10,219,948
9	$29,808	$16,675	$46,483	$10,203,273
10	$29,760	$16,724	$46,483	$10,186,549
11	$29,711	$16,773	$46,483	$10,169,777
12	$29,662	$16,822	$46,483	$10,152,955

第1年供款共

$557,801

第1年利息

$359,140

第1年共還本金

$198,661

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$29,613	$16,871	$46,483	$10,136,085
14	$29,564	$16,920	$46,483	$10,119,165
15	$29,514	$16,969	$46,483	$10,102,196
16	$29,465	$17,019	$46,483	$10,085,177
17	$29,415	$17,068	$46,483	$10,068,109
18	$29,365	$17,118	$46,483	$10,050,991
19	$29,315	$17,168	$46,483	$10,033,823
20	$29,265	$17,218	$46,483	$10,016,605
21	$29,215	$17,268	$46,483	$9,999,336
22	$29,165	$17,319	$46,483	$9,982,018
23	$29,114	$17,369	$46,483	$9,964,649
24	$29,064	$17,420	$46,483	$9,947,229

第2年供款共

$557,801

第2年利息

$352,074

第2年共還本金

$205,727

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$29,013	$17,471	$46,483	$9,929,758
26	$28,962	$17,522	$46,483	$9,912,237
27	$28,911	$17,573	$46,483	$9,894,664
28	$28,859	$17,624	$46,483	$9,877,040
29	$28,808	$17,675	$46,483	$9,859,365
30	$28,756	$17,727	$46,483	$9,841,638
31	$28,705	$17,779	$46,483	$9,823,859
32	$28,653	$17,830	$46,483	$9,806,029
33	$28,601	$17,882	$46,483	$9,788,146
34	$28,549	$17,935	$46,483	$9,770,211
35	$28,496	$17,987	$46,483	$9,752,225
36	$28,444	$18,039	$46,483	$9,734,185

第3年供款共

$557,801

第3年利息

$344,757

第3年共還本金

$213,044

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$28,391	$18,092	$46,483	$9,716,093
38	$28,339	$18,145	$46,483	$9,697,948
39	$28,286	$18,198	$46,483	$9,679,751
40	$28,233	$18,251	$46,483	$9,661,500
41	$28,179	$18,304	$46,483	$9,643,196
42	$28,126	$18,357	$46,483	$9,624,838
43	$28,072	$18,411	$46,483	$9,606,428
44	$28,019	$18,465	$46,483	$9,587,963
45	$27,965	$18,518	$46,483	$9,569,444
46	$27,911	$18,573	$46,483	$9,550,872
47	$27,857	$18,627	$46,483	$9,532,245
48	$27,802	$18,681	$46,483	$9,513,564

第4年供款共

$557,801

第4年利息

$337,180

第4年共還本金

$220,621

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$27,748	$18,735	$46,483	$9,494,829
50	$27,693	$18,790	$46,483	$9,476,039
51	$27,638	$18,845	$46,483	$9,457,194
52	$27,583	$18,900	$46,483	$9,438,294
53	$27,528	$18,955	$46,483	$9,419,339
54	$27,473	$19,010	$46,483	$9,400,328
55	$27,418	$19,066	$46,483	$9,381,263
56	$27,362	$19,121	$46,483	$9,362,141
57	$27,306	$19,177	$46,483	$9,342,964
58	$27,250	$19,233	$46,483	$9,323,731
59	$27,194	$19,289	$46,483	$9,304,442
60	$27,138	$19,345	$46,483	$9,285,097

第5年供款共

$557,801

第5年利息

$329,333

第5年共還本金

$228,468

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$27,082	$19,402	$46,483	$9,265,695
62	$27,025	$19,458	$46,483	$9,246,236
63	$26,968	$19,515	$46,483	$9,226,721
64	$26,911	$19,572	$46,483	$9,207,149
65	$26,854	$19,629	$46,483	$9,187,520
66	$26,797	$19,686	$46,483	$9,167,833
67	$26,740	$19,744	$46,483	$9,148,089
68	$26,682	$19,801	$46,483	$9,128,288
69	$26,624	$19,859	$46,483	$9,108,429
70	$26,566	$19,917	$46,483	$9,088,512
71	$26,508	$19,975	$46,483	$9,068,536
72	$26,450	$20,033	$46,483	$9,048,503

第6年供款共

$557,801

第6年利息

$321,207

第6年共還本金

$236,594

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$26,391	$20,092	$46,483	$9,028,411
74	$26,333	$20,151	$46,483	$9,008,260
75	$26,274	$20,209	$46,483	$8,988,051
76	$26,215	$20,268	$46,483	$8,967,783
77	$26,156	$20,327	$46,483	$8,947,456
78	$26,097	$20,387	$46,483	$8,927,069
79	$26,037	$20,446	$46,483	$8,906,623
80	$25,978	$20,506	$46,483	$8,886,117
81	$25,918	$20,566	$46,483	$8,865,552
82	$25,858	$20,626	$46,483	$8,844,926
83	$25,798	$20,686	$46,483	$8,824,240
84	$25,737	$20,746	$46,483	$8,803,494

第7年供款共

$557,801

第7年利息

$312,792

第7年共還本金

$245,009

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$25,677	$20,807	$46,483	$8,782,688
86	$25,616	$20,867	$46,483	$8,761,821
87	$25,555	$20,928	$46,483	$8,740,893
88	$25,494	$20,989	$46,483	$8,719,903
89	$25,433	$21,050	$46,483	$8,698,853
90	$25,372	$21,112	$46,483	$8,677,741
91	$25,310	$21,173	$46,483	$8,656,568
92	$25,248	$21,235	$46,483	$8,635,333
93	$25,186	$21,297	$46,483	$8,614,036
94	$25,124	$21,359	$46,483	$8,592,677
95	$25,062	$21,421	$46,483	$8,571,256
96	$24,999	$21,484	$46,483	$8,549,772

第8年供款共

$557,801

第8年利息

$304,078

第8年共還本金

$253,723

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$24,937	$21,547	$46,483	$8,528,225
98	$24,874	$21,609	$46,483	$8,506,616
99	$24,811	$21,672	$46,483	$8,484,943
100	$24,748	$21,736	$46,483	$8,463,208
101	$24,684	$21,799	$46,483	$8,441,409
102	$24,621	$21,863	$46,483	$8,419,546
103	$24,557	$21,926	$46,483	$8,397,620
104	$24,493	$21,990	$46,483	$8,375,629
105	$24,429	$22,054	$46,483	$8,353,575
106	$24,365	$22,119	$46,483	$8,331,456
107	$24,300	$22,183	$46,483	$8,309,273
108	$24,235	$22,248	$46,483	$8,287,025

第9年供款共

$557,801

第9年利息

$295,054

第9年共還本金

$262,747

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$24,170	$22,313	$46,483	$8,264,712
110	$24,105	$22,378	$46,483	$8,242,334
111	$24,040	$22,443	$46,483	$8,219,891
112	$23,975	$22,509	$46,483	$8,197,382
113	$23,909	$22,574	$46,483	$8,174,808
114	$23,843	$22,640	$46,483	$8,152,167
115	$23,777	$22,706	$46,483	$8,129,461
116	$23,711	$22,772	$46,483	$8,106,689
117	$23,645	$22,839	$46,483	$8,083,850
118	$23,578	$22,905	$46,483	$8,060,944
119	$23,511	$22,972	$46,483	$8,037,972
120	$23,444	$23,039	$46,483	$8,014,933

第10年供款共

$557,801

第10年利息

$285,709

第10年共還本金

$272,092

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$23,377	$23,106	$46,483	$7,991,826
122	$23,309	$23,174	$46,483	$7,968,652
123	$23,242	$23,241	$46,483	$7,945,411
124	$23,174	$23,309	$46,483	$7,922,102
125	$23,106	$23,377	$46,483	$7,898,724
126	$23,038	$23,445	$46,483	$7,875,279
127	$22,970	$23,514	$46,483	$7,851,765
128	$22,901	$23,582	$46,483	$7,828,183
129	$22,832	$23,651	$46,483	$7,804,532
130	$22,763	$23,720	$46,483	$7,780,811
131	$22,694	$23,789	$46,483	$7,757,022
132	$22,625	$23,859	$46,483	$7,733,163

第11年供款共

$557,801

第11年利息

$276,031

第11年共還本金

$281,769

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$22,555	$23,928	$46,483	$7,709,235
134	$22,485	$23,998	$46,483	$7,685,237
135	$22,415	$24,068	$46,483	$7,661,169
136	$22,345	$24,138	$46,483	$7,637,031
137	$22,275	$24,209	$46,483	$7,612,822
138	$22,204	$24,279	$46,483	$7,588,542
139	$22,133	$24,350	$46,483	$7,564,192
140	$22,062	$24,421	$46,483	$7,539,771
141	$21,991	$24,492	$46,483	$7,515,279
142	$21,920	$24,564	$46,483	$7,490,715
143	$21,848	$24,635	$46,483	$7,466,080
144	$21,776	$24,707	$46,483	$7,441,372

第12年供款共

$557,801

第12年利息

$266,009

第12年共還本金

$291,791

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$21,704	$24,779	$46,483	$7,416,593
146	$21,632	$24,852	$46,483	$7,391,741
147	$21,559	$24,924	$46,483	$7,366,817
148	$21,487	$24,997	$46,483	$7,341,820
149	$21,414	$25,070	$46,483	$7,316,750
150	$21,341	$25,143	$46,483	$7,291,608
151	$21,267	$25,216	$46,483	$7,266,391
152	$21,194	$25,290	$46,483	$7,241,102
153	$21,120	$25,364	$46,483	$7,215,738
154	$21,046	$25,437	$46,483	$7,190,301
155	$20,972	$25,512	$46,483	$7,164,789
156	$20,897	$25,586	$46,483	$7,139,203

第13年供款共

$557,801

第13年利息

$255,631

第13年共還本金

$302,169

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$20,823	$25,661	$46,483	$7,113,542
158	$20,748	$25,736	$46,483	$7,087,807
159	$20,673	$25,811	$46,483	$7,061,996
160	$20,597	$25,886	$46,483	$7,036,110
161	$20,522	$25,961	$46,483	$7,010,149
162	$20,446	$26,037	$46,483	$6,984,112
163	$20,370	$26,113	$46,483	$6,957,999
164	$20,294	$26,189	$46,483	$6,931,809
165	$20,218	$26,266	$46,483	$6,905,544
166	$20,141	$26,342	$46,483	$6,879,202
167	$20,064	$26,419	$46,483	$6,852,783
168	$19,987	$26,496	$46,483	$6,826,286

第14年供款共

$557,801

第14年利息

$244,884

第14年共還本金

$312,917

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$19,910	$26,573	$46,483	$6,799,713
170	$19,832	$26,651	$46,483	$6,773,062
171	$19,755	$26,729	$46,483	$6,746,334
172	$19,677	$26,807	$46,483	$6,719,527
173	$19,599	$26,885	$46,483	$6,692,642
174	$19,520	$26,963	$46,483	$6,665,679
175	$19,442	$27,042	$46,483	$6,638,637
176	$19,363	$27,121	$46,483	$6,611,517
177	$19,284	$27,200	$46,483	$6,584,317
178	$19,204	$27,279	$46,483	$6,557,038
179	$19,125	$27,359	$46,483	$6,529,679
180	$19,045	$27,438	$46,483	$6,502,240

第15年供款共

$557,801

第15年利息

$233,755

第15年共還本金

$324,046

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$18,965	$27,519	$46,483	$6,474,722
182	$18,885	$27,599	$46,483	$6,447,123
183	$18,804	$27,679	$46,483	$6,419,444
184	$18,723	$27,760	$46,483	$6,391,684
185	$18,642	$27,841	$46,483	$6,363,843
186	$18,561	$27,922	$46,483	$6,335,921
187	$18,480	$28,004	$46,483	$6,307,917
188	$18,398	$28,085	$46,483	$6,279,832
189	$18,316	$28,167	$46,483	$6,251,665
190	$18,234	$28,249	$46,483	$6,223,415
191	$18,152	$28,332	$46,483	$6,195,084
192	$18,069	$28,414	$46,483	$6,166,669

第16年供款共

$557,801

第16年利息

$222,229

第16年共還本金

$335,571

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$17,986	$28,497	$46,483	$6,138,172
194	$17,903	$28,580	$46,483	$6,109,591
195	$17,820	$28,664	$46,483	$6,080,928
196	$17,736	$28,747	$46,483	$6,052,180
197	$17,652	$28,831	$46,483	$6,023,349
198	$17,568	$28,915	$46,483	$5,994,434
199	$17,484	$29,000	$46,483	$5,965,434
200	$17,399	$29,084	$46,483	$5,936,350
201	$17,314	$29,169	$46,483	$5,907,181
202	$17,229	$29,254	$46,483	$5,877,927
203	$17,144	$29,339	$46,483	$5,848,588
204	$17,058	$29,425	$46,483	$5,819,163

第17年供款共

$557,801

第17年利息

$210,294

第17年共還本金

$347,507

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$16,973	$29,511	$46,483	$5,789,652
206	$16,886	$29,597	$46,483	$5,760,055
207	$16,800	$29,683	$46,483	$5,730,372
208	$16,714	$29,770	$46,483	$5,700,602
209	$16,627	$29,857	$46,483	$5,670,745
210	$16,540	$29,944	$46,483	$5,640,801
211	$16,452	$30,031	$46,483	$5,610,770
212	$16,365	$30,119	$46,483	$5,580,652
213	$16,277	$30,206	$46,483	$5,550,445
214	$16,189	$30,295	$46,483	$5,520,151
215	$16,100	$30,383	$46,483	$5,489,768
216	$16,012	$30,472	$46,483	$5,459,296

第18年供款共

$557,801

第18年利息

$197,934

第18年共還本金

$359,866

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$15,923	$30,560	$46,483	$5,428,736
218	$15,834	$30,650	$46,483	$5,398,086
219	$15,744	$30,739	$46,483	$5,367,347
220	$15,655	$30,829	$46,483	$5,336,519
221	$15,565	$30,919	$46,483	$5,305,600
222	$15,475	$31,009	$46,483	$5,274,591
223	$15,384	$31,099	$46,483	$5,243,492
224	$15,294	$31,190	$46,483	$5,212,302
225	$15,203	$31,281	$46,483	$5,181,022
226	$15,111	$31,372	$46,483	$5,149,649
227	$15,020	$31,464	$46,483	$5,118,186
228	$14,928	$31,555	$46,483	$5,086,631

第19年供款共

$557,801

第19年利息

$185,135

第19年共還本金

$372,666

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$14,836	$31,647	$46,483	$5,054,983
230	$14,744	$31,740	$46,483	$5,023,244
231	$14,651	$31,832	$46,483	$4,991,411
232	$14,558	$31,925	$46,483	$4,959,486
233	$14,465	$32,018	$46,483	$4,927,468
234	$14,372	$32,112	$46,483	$4,895,356
235	$14,278	$32,205	$46,483	$4,863,151
236	$14,184	$32,299	$46,483	$4,830,852
237	$14,090	$32,393	$46,483	$4,798,458
238	$13,996	$32,488	$46,483	$4,765,971
239	$13,901	$32,583	$46,483	$4,733,388
240	$13,806	$32,678	$46,483	$4,700,710

第20年供款共

$557,801

第20年利息

$171,880

第20年共還本金

$385,920

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$13,710	$32,773	$46,483	$4,667,937
242	$13,615	$32,869	$46,483	$4,635,069
243	$13,519	$32,964	$46,483	$4,602,104
244	$13,423	$33,061	$46,483	$4,569,044
245	$13,326	$33,157	$46,483	$4,535,887
246	$13,230	$33,254	$46,483	$4,502,633
247	$13,133	$33,351	$46,483	$4,469,282
248	$13,035	$33,448	$46,483	$4,435,834
249	$12,938	$33,546	$46,483	$4,402,289
250	$12,840	$33,643	$46,483	$4,368,645
251	$12,742	$33,741	$46,483	$4,334,904
252	$12,643	$33,840	$46,483	$4,301,064

第21年供款共

$557,801

第21年利息

$158,154

第21年共還本金

$399,646

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$12,545	$33,939	$46,483	$4,267,125
254	$12,446	$34,038	$46,483	$4,233,088
255	$12,347	$34,137	$46,483	$4,198,951
256	$12,247	$34,236	$46,483	$4,164,715
257	$12,147	$34,336	$46,483	$4,130,378
258	$12,047	$34,436	$46,483	$4,095,942
259	$11,946	$34,537	$46,483	$4,061,405
260	$11,846	$34,638	$46,483	$4,026,767
261	$11,745	$34,739	$46,483	$3,992,029
262	$11,643	$34,840	$46,483	$3,957,189
263	$11,542	$34,942	$46,483	$3,922,247
264	$11,440	$35,043	$46,483	$3,887,204

第22年供款共

$557,801

第22年利息

$143,940

第22年共還本金

$413,860

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$11,338	$35,146	$46,483	$3,852,058
266	$11,235	$35,248	$46,483	$3,816,810
267	$11,132	$35,351	$46,483	$3,781,459
268	$11,029	$35,454	$46,483	$3,746,005
269	$10,926	$35,558	$46,483	$3,710,447
270	$10,822	$35,661	$46,483	$3,674,786
271	$10,718	$35,765	$46,483	$3,639,021
272	$10,614	$35,870	$46,483	$3,603,151
273	$10,509	$35,974	$46,483	$3,567,177
274	$10,404	$36,079	$46,483	$3,531,098
275	$10,299	$36,184	$46,483	$3,494,913
276	$10,193	$36,290	$46,483	$3,458,623

第23年供款共

$557,801

第23年利息

$129,220

第23年共還本金

$428,580

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$10,088	$36,396	$46,483	$3,422,228
278	$9,981	$36,502	$46,483	$3,385,726
279	$9,875	$36,608	$46,483	$3,349,117
280	$9,768	$36,715	$46,483	$3,312,402
281	$9,661	$36,822	$46,483	$3,275,580
282	$9,554	$36,930	$46,483	$3,238,650
283	$9,446	$37,037	$46,483	$3,201,613
284	$9,338	$37,145	$46,483	$3,164,468
285	$9,230	$37,254	$46,483	$3,127,214
286	$9,121	$37,362	$46,483	$3,089,852
287	$9,012	$37,471	$46,483	$3,052,380
288	$8,903	$37,581	$46,483	$3,014,800

第24年供款共

$557,801

第24年利息

$113,977

第24年共還本金

$443,824

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$8,793	$37,690	$46,483	$2,977,110
290	$8,683	$37,800	$46,483	$2,939,310
291	$8,573	$37,910	$46,483	$2,901,399
292	$8,462	$38,021	$46,483	$2,863,378
293	$8,352	$38,132	$46,483	$2,825,246
294	$8,240	$38,243	$46,483	$2,787,003
295	$8,129	$38,355	$46,483	$2,748,649
296	$8,017	$38,466	$46,483	$2,710,182
297	$7,905	$38,579	$46,483	$2,671,603
298	$7,792	$38,691	$46,483	$2,632,912
299	$7,679	$38,804	$46,483	$2,594,108
300	$7,566	$38,917	$46,483	$2,555,191

第25年供款共

$557,801

第25年利息

$98,192

第25年共還本金

$459,609

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$7,453	$39,031	$46,483	$2,516,160
302	$7,339	$39,145	$46,483	$2,477,016
303	$7,225	$39,259	$46,483	$2,437,757
304	$7,110	$39,373	$46,483	$2,398,384
305	$6,995	$39,488	$46,483	$2,358,896
306	$6,880	$39,603	$46,483	$2,319,292
307	$6,765	$39,719	$46,483	$2,279,573
308	$6,649	$39,835	$46,483	$2,239,739
309	$6,533	$39,951	$46,483	$2,199,788
310	$6,416	$40,067	$46,483	$2,159,721
311	$6,299	$40,184	$46,483	$2,119,536
312	$6,182	$40,301	$46,483	$2,079,235

第26年供款共

$557,801

第26年利息

$81,845

第26年共還本金

$475,956

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$6,064	$40,419	$46,483	$2,038,816
314	$5,947	$40,537	$46,483	$1,998,279
315	$5,828	$40,655	$46,483	$1,957,624
316	$5,710	$40,774	$46,483	$1,916,851
317	$5,591	$40,893	$46,483	$1,875,958
318	$5,472	$41,012	$46,483	$1,834,946
319	$5,352	$41,131	$46,483	$1,793,815
320	$5,232	$41,251	$46,483	$1,752,563
321	$5,112	$41,372	$46,483	$1,711,192
322	$4,991	$41,492	$46,483	$1,669,699
323	$4,870	$41,613	$46,483	$1,628,086
324	$4,749	$41,735	$46,483	$1,586,351

第27年供款共

$557,801

第27年利息

$64,916

第27年共還本金

$492,884

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,627	$41,857	$46,483	$1,544,494
326	$4,505	$41,979	$46,483	$1,502,516
327	$4,382	$42,101	$46,483	$1,460,415
328	$4,260	$42,224	$46,483	$1,418,191
329	$4,136	$42,347	$46,483	$1,375,844
330	$4,013	$42,471	$46,483	$1,333,373
331	$3,889	$42,594	$46,483	$1,290,779
332	$3,765	$42,719	$46,483	$1,248,060
333	$3,640	$42,843	$46,483	$1,205,217
334	$3,515	$42,968	$46,483	$1,162,249
335	$3,390	$43,093	$46,483	$1,119,156
336	$3,264	$43,219	$46,483	$1,075,936

第28年供款共

$557,801

第28年利息

$47,386

第28年共還本金

$510,415

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,138	$43,345	$46,483	$1,032,591
338	$3,012	$43,472	$46,483	$989,120
339	$2,885	$43,598	$46,483	$945,521
340	$2,758	$43,726	$46,483	$901,795
341	$2,630	$43,853	$46,483	$857,942
342	$2,502	$43,981	$46,483	$813,961
343	$2,374	$44,109	$46,483	$769,852
344	$2,245	$44,238	$46,483	$725,614
345	$2,116	$44,367	$46,483	$681,247
346	$1,987	$44,496	$46,483	$636,751
347	$1,857	$44,626	$46,483	$592,124
348	$1,727	$44,756	$46,483	$547,368

第29年供款共

$557,801

第29年利息

$29,232

第29年共還本金

$528,568

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,596	$44,887	$46,483	$502,481
350	$1,466	$45,018	$46,483	$457,463
351	$1,334	$45,149	$46,483	$412,314
352	$1,203	$45,281	$46,483	$367,033
353	$1,071	$45,413	$46,483	$321,621
354	$938	$45,545	$46,483	$276,075
355	$805	$45,678	$46,483	$230,397
356	$672	$45,811	$46,483	$184,586
357	$538	$45,945	$46,483	$138,641
358	$404	$46,079	$46,483	$92,562
359	$270	$46,213	$46,483	$46,348
360	$135	$46,348	$46,483	$0

第30年供款共

$557,801

第30年利息

$10,433

第30年共還本金

$547,368

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$19,912,018

免責聲明

按揭保險費
info