樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$129,928

借款月供 $565 , 共加借HK$129,928

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$22,576,888

每月供款
$52,443

首期

$2,980,000

總貸款額

$12,049,928

總利息

$6,829,210

印花稅

$558,750

其他

$159,000

置業成本總預算

HK$3,697,750

按月供比率計算

$104,884

置業成本總預算

HK$3,697,750

首期

$2,980,000
印花稅

$558,750
- AVD
  
  $558,750
律師費

$ 10,000
代理佣金

$149,000
按揭保險費

$129,928

最低每月入息要求

按月供比率計算

$104,884

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	$72,118	$55,417	$45,413	$38,757
1.500	$74,799	$58,146	$48,192	$41,587
2.000	$77,542	$60,959	$51,074	$44,539
2.500	$80,348	$63,853	$54,058	$47,612
3.000	$83,215	$66,829	$57,142	$50,803
3.250	$84,671	$68,347	$58,721	$52,442
3.500	$86,143	$69,885	$60,325	$54,110
4.000	$89,132	$73,020	$63,604	$57,528
4.500	$92,181	$76,234	$66,977	$61,055
5.000	$95,290	$79,524	$70,443	$64,687
5.500	$98,458	$82,890	$73,997	$68,418
6.000	$101,684	$86,329	$77,638	$72,245

每月供款$52,443

年期

30年

貸款金額

$12,049,928

總利息

$6,829,210

總貸款連利息

$18,879,138

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$32,635	$19,807	$52,442	$12,030,121
2	$32,582	$19,860	$52,442	$12,010,261
3	$32,528	$19,914	$52,442	$11,990,346
4	$32,474	$19,968	$52,442	$11,970,378
5	$32,420	$20,022	$52,442	$11,950,356
6	$32,366	$20,077	$52,442	$11,930,279
7	$32,311	$20,131	$52,442	$11,910,149
8	$32,257	$20,185	$52,442	$11,889,963
9	$32,202	$20,240	$52,442	$11,869,723
10	$32,147	$20,295	$52,442	$11,849,428
11	$32,092	$20,350	$52,442	$11,829,078
12	$32,037	$20,405	$52,442	$11,808,673

第1年供款共

$629,305

第1年利息

$388,050

第1年共還本金

$241,255

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$31,982	$20,460	$52,442	$11,788,213
14	$31,926	$20,516	$52,442	$11,767,698
15	$31,871	$20,571	$52,442	$11,747,126
16	$31,815	$20,627	$52,442	$11,726,499
17	$31,759	$20,683	$52,442	$11,705,817
18	$31,703	$20,739	$52,442	$11,685,078
19	$31,647	$20,795	$52,442	$11,664,283
20	$31,591	$20,851	$52,442	$11,643,432
21	$31,534	$20,908	$52,442	$11,622,524
22	$31,478	$20,964	$52,442	$11,601,560
23	$31,421	$21,021	$52,442	$11,580,538
24	$31,364	$21,078	$52,442	$11,559,460

第2年供款共

$629,305

第2年利息

$380,091

第2年共還本金

$249,213

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$31,307	$21,135	$52,442	$11,538,325
26	$31,250	$21,192	$52,442	$11,517,133
27	$31,192	$21,250	$52,442	$11,495,883
28	$31,135	$21,307	$52,442	$11,474,576
29	$31,077	$21,365	$52,442	$11,453,210
30	$31,019	$21,423	$52,442	$11,431,787
31	$30,961	$21,481	$52,442	$11,410,307
32	$30,903	$21,539	$52,442	$11,388,767
33	$30,845	$21,597	$52,442	$11,367,170
34	$30,786	$21,656	$52,442	$11,345,514
35	$30,727	$21,715	$52,442	$11,323,799
36	$30,669	$21,773	$52,442	$11,302,026

第3年供款共

$629,305

第3年利息

$371,870

第3年共還本金

$257,434

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$30,610	$21,832	$52,442	$11,280,194
38	$30,551	$21,892	$52,442	$11,258,302
39	$30,491	$21,951	$52,442	$11,236,351
40	$30,432	$22,010	$52,442	$11,214,341
41	$30,372	$22,070	$52,442	$11,192,271
42	$30,312	$22,130	$52,442	$11,170,141
43	$30,252	$22,190	$52,442	$11,147,952
44	$30,192	$22,250	$52,442	$11,125,702
45	$30,132	$22,310	$52,442	$11,103,392
46	$30,072	$22,370	$52,442	$11,081,022
47	$30,011	$22,431	$52,442	$11,058,591
48	$29,950	$22,492	$52,442	$11,036,099

第4年供款共

$629,305

第4年利息

$363,378

第4年共還本金

$265,927

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$29,889	$22,553	$52,442	$11,013,547
50	$29,828	$22,614	$52,442	$10,990,933
51	$29,767	$22,675	$52,442	$10,968,258
52	$29,706	$22,736	$52,442	$10,945,522
53	$29,644	$22,798	$52,442	$10,922,724
54	$29,582	$22,860	$52,442	$10,899,864
55	$29,520	$22,922	$52,442	$10,876,942
56	$29,458	$22,984	$52,442	$10,853,959
57	$29,396	$23,046	$52,442	$10,830,913
58	$29,334	$23,108	$52,442	$10,807,805
59	$29,271	$23,171	$52,442	$10,784,634
60	$29,208	$23,234	$52,442	$10,761,400

第5年供款共

$629,305

第5年利息

$354,605

第5年共還本金

$274,699

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$29,145	$23,297	$52,442	$10,738,103
62	$29,082	$23,360	$52,442	$10,714,744
63	$29,019	$23,423	$52,442	$10,691,321
64	$28,956	$23,486	$52,442	$10,667,834
65	$28,892	$23,550	$52,442	$10,644,284
66	$28,828	$23,614	$52,442	$10,620,671
67	$28,764	$23,678	$52,442	$10,596,993
68	$28,700	$23,742	$52,442	$10,573,251
69	$28,636	$23,806	$52,442	$10,549,445
70	$28,571	$23,871	$52,442	$10,525,574
71	$28,507	$23,935	$52,442	$10,501,639
72	$28,442	$24,000	$52,442	$10,477,639

第6年供款共

$629,305

第6年利息

$345,543

第6年共還本金

$283,761

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$28,377	$24,065	$52,442	$10,453,574
74	$28,312	$24,130	$52,442	$10,429,443
75	$28,246	$24,196	$52,442	$10,405,248
76	$28,181	$24,261	$52,442	$10,380,987
77	$28,115	$24,327	$52,442	$10,356,660
78	$28,049	$24,393	$52,442	$10,332,267
79	$27,983	$24,459	$52,442	$10,307,808
80	$27,917	$24,525	$52,442	$10,283,283
81	$27,851	$24,591	$52,442	$10,258,692
82	$27,784	$24,658	$52,442	$10,234,033
83	$27,717	$24,725	$52,442	$10,209,309
84	$27,650	$24,792	$52,442	$10,184,517

第7年供款共

$629,305

第7年利息

$336,183

第7年共還本金

$293,122

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$27,583	$24,859	$52,442	$10,159,658
86	$27,516	$24,926	$52,442	$10,134,731
87	$27,448	$24,994	$52,442	$10,109,738
88	$27,381	$25,062	$52,442	$10,084,676
89	$27,313	$25,129	$52,442	$10,059,547
90	$27,245	$25,197	$52,442	$10,034,349
91	$27,176	$25,266	$52,442	$10,009,084
92	$27,108	$25,334	$52,442	$9,983,750
93	$27,039	$25,403	$52,442	$9,958,347
94	$26,971	$25,472	$52,442	$9,932,875
95	$26,902	$25,541	$52,442	$9,907,335
96	$26,832	$25,610	$52,442	$9,881,725

第8年供款共

$629,305

第8年利息

$326,513

第8年共還本金

$302,792

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$26,763	$25,679	$52,442	$9,856,046
98	$26,693	$25,749	$52,442	$9,830,297
99	$26,624	$25,818	$52,442	$9,804,479
100	$26,554	$25,888	$52,442	$9,778,591
101	$26,484	$25,958	$52,442	$9,752,633
102	$26,413	$26,029	$52,442	$9,726,604
103	$26,343	$26,099	$52,442	$9,700,505
104	$26,272	$26,170	$52,442	$9,674,335
105	$26,201	$26,241	$52,442	$9,648,094
106	$26,130	$26,312	$52,442	$9,621,782
107	$26,059	$26,383	$52,442	$9,595,399
108	$25,988	$26,455	$52,442	$9,568,945

第9年供款共

$629,305

第9年利息

$316,524

第9年共還本金

$312,780

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$25,916	$26,526	$52,442	$9,542,419
110	$25,844	$26,598	$52,442	$9,515,821
111	$25,772	$26,670	$52,442	$9,489,151
112	$25,700	$26,742	$52,442	$9,462,408
113	$25,627	$26,815	$52,442	$9,435,594
114	$25,555	$26,887	$52,442	$9,408,706
115	$25,482	$26,960	$52,442	$9,381,746
116	$25,409	$27,033	$52,442	$9,354,713
117	$25,336	$27,106	$52,442	$9,327,607
118	$25,262	$27,180	$52,442	$9,300,427
119	$25,189	$27,253	$52,442	$9,273,173
120	$25,115	$27,327	$52,442	$9,245,846

第10年供款共

$629,305

第10年利息

$306,206

第10年共還本金

$323,098

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$25,041	$27,401	$52,442	$9,218,445
122	$24,967	$27,475	$52,442	$9,190,970
123	$24,892	$27,550	$52,442	$9,163,420
124	$24,818	$27,624	$52,442	$9,135,795
125	$24,743	$27,699	$52,442	$9,108,096
126	$24,668	$27,774	$52,442	$9,080,322
127	$24,593	$27,850	$52,442	$9,052,472
128	$24,517	$27,925	$52,442	$9,024,547
129	$24,441	$28,001	$52,442	$8,996,547
130	$24,366	$28,076	$52,442	$8,968,470
131	$24,290	$28,152	$52,442	$8,940,318
132	$24,213	$28,229	$52,442	$8,912,089

第11年供款共

$629,305

第11年利息

$295,548

第11年共還本金

$333,757

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$24,137	$28,305	$52,442	$8,883,784
134	$24,060	$28,382	$52,442	$8,855,402
135	$23,983	$28,459	$52,442	$8,826,944
136	$23,906	$28,536	$52,442	$8,798,408
137	$23,829	$28,613	$52,442	$8,769,795
138	$23,752	$28,691	$52,442	$8,741,104
139	$23,674	$28,768	$52,442	$8,712,336
140	$23,596	$28,846	$52,442	$8,683,490
141	$23,518	$28,924	$52,442	$8,654,566
142	$23,439	$29,003	$52,442	$8,625,563
143	$23,361	$29,081	$52,442	$8,596,482
144	$23,282	$29,160	$52,442	$8,567,322

第12年供款共

$629,305

第12年利息

$284,537

第12年共還本金

$344,767

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$23,203	$29,239	$52,442	$8,538,083
146	$23,124	$29,318	$52,442	$8,508,765
147	$23,045	$29,397	$52,442	$8,479,368
148	$22,965	$29,477	$52,442	$8,449,891
149	$22,885	$29,557	$52,442	$8,420,334
150	$22,805	$29,637	$52,442	$8,390,697
151	$22,725	$29,717	$52,442	$8,360,979
152	$22,644	$29,798	$52,442	$8,331,182
153	$22,564	$29,878	$52,442	$8,301,303
154	$22,483	$29,959	$52,442	$8,271,344
155	$22,402	$30,040	$52,442	$8,241,303
156	$22,320	$30,122	$52,442	$8,211,182

第13年供款共

$629,305

第13年利息

$273,164

第13年共還本金

$356,141

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$22,239	$30,203	$52,442	$8,180,978
158	$22,157	$30,285	$52,442	$8,150,693
159	$22,075	$30,367	$52,442	$8,120,326
160	$21,993	$30,449	$52,442	$8,089,876
161	$21,910	$30,532	$52,442	$8,059,344
162	$21,827	$30,615	$52,442	$8,028,729
163	$21,744	$30,698	$52,442	$7,998,032
164	$21,661	$30,781	$52,442	$7,967,251
165	$21,578	$30,864	$52,442	$7,936,387
166	$21,494	$30,948	$52,442	$7,905,439
167	$21,411	$31,031	$52,442	$7,874,408
168	$21,327	$31,116	$52,442	$7,843,292

第14年供款共

$629,305

第14年利息

$261,415

第14年共還本金

$367,889

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$21,242	$31,200	$52,442	$7,812,093
170	$21,158	$31,284	$52,442	$7,780,808
171	$21,073	$31,369	$52,442	$7,749,439
172	$20,988	$31,454	$52,442	$7,717,985
173	$20,903	$31,539	$52,442	$7,686,446
174	$20,817	$31,625	$52,442	$7,654,822
175	$20,732	$31,710	$52,442	$7,623,111
176	$20,646	$31,796	$52,442	$7,591,315
177	$20,560	$31,882	$52,442	$7,559,433
178	$20,473	$31,969	$52,442	$7,527,464
179	$20,387	$32,055	$52,442	$7,495,409
180	$20,300	$32,142	$52,442	$7,463,267

第15年供款共

$629,305

第15年利息

$249,279

第15年共還本金

$380,025

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$20,213	$32,229	$52,442	$7,431,038
182	$20,126	$32,316	$52,442	$7,398,722
183	$20,038	$32,404	$52,442	$7,366,318
184	$19,950	$32,492	$52,442	$7,333,826
185	$19,862	$32,580	$52,442	$7,301,247
186	$19,774	$32,668	$52,442	$7,268,579
187	$19,686	$32,756	$52,442	$7,235,823
188	$19,597	$32,845	$52,442	$7,202,978
189	$19,508	$32,934	$52,442	$7,170,044
190	$19,419	$33,023	$52,442	$7,137,021
191	$19,329	$33,113	$52,442	$7,103,908
192	$19,240	$33,202	$52,442	$7,070,706

第16年供款共

$629,305

第16年利息

$236,743

第16年共還本金

$392,562

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$19,150	$33,292	$52,442	$7,037,413
194	$19,060	$33,382	$52,442	$7,004,031
195	$18,969	$33,473	$52,442	$6,970,558
196	$18,879	$33,563	$52,442	$6,936,995
197	$18,788	$33,654	$52,442	$6,903,340
198	$18,697	$33,746	$52,442	$6,869,595
199	$18,605	$33,837	$52,442	$6,835,758
200	$18,514	$33,929	$52,442	$6,801,829
201	$18,422	$34,020	$52,442	$6,767,809
202	$18,329	$34,113	$52,442	$6,733,696
203	$18,237	$34,205	$52,442	$6,699,492
204	$18,144	$34,298	$52,442	$6,665,194

第17年供款共

$629,305

第17年利息

$223,793

第17年共還本金

$405,512

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$18,052	$34,390	$52,442	$6,630,803
206	$17,958	$34,484	$52,442	$6,596,320
207	$17,865	$34,577	$52,442	$6,561,743
208	$17,771	$34,671	$52,442	$6,527,072
209	$17,677	$34,765	$52,442	$6,492,308
210	$17,583	$34,859	$52,442	$6,457,449
211	$17,489	$34,953	$52,442	$6,422,496
212	$17,394	$35,048	$52,442	$6,387,448
213	$17,299	$35,143	$52,442	$6,352,305
214	$17,204	$35,238	$52,442	$6,317,067
215	$17,109	$35,333	$52,442	$6,281,734
216	$17,013	$35,429	$52,442	$6,246,305

第18年供款共

$629,305

第18年利息

$210,416

第18年共還本金

$418,889

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$16,917	$35,525	$52,442	$6,210,780
218	$16,821	$35,621	$52,442	$6,175,159
219	$16,724	$35,718	$52,442	$6,139,441
220	$16,628	$35,814	$52,442	$6,103,627
221	$16,531	$35,911	$52,442	$6,067,715
222	$16,433	$36,009	$52,442	$6,031,707
223	$16,336	$36,106	$52,442	$5,995,601
224	$16,238	$36,204	$52,442	$5,959,397
225	$16,140	$36,302	$52,442	$5,923,095
226	$16,042	$36,400	$52,442	$5,886,694
227	$15,943	$36,499	$52,442	$5,850,195
228	$15,844	$36,598	$52,442	$5,813,598

第19年供款共

$629,305

第19年利息

$196,597

第19年共還本金

$432,707

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$15,745	$36,697	$52,442	$5,776,901
230	$15,646	$36,796	$52,442	$5,740,104
231	$15,546	$36,896	$52,442	$5,703,208
232	$15,446	$36,996	$52,442	$5,666,213
233	$15,346	$37,096	$52,442	$5,629,117
234	$15,246	$37,197	$52,442	$5,591,920
235	$15,145	$37,297	$52,442	$5,554,623
236	$15,044	$37,398	$52,442	$5,517,224
237	$14,942	$37,500	$52,442	$5,479,725
238	$14,841	$37,601	$52,442	$5,442,124
239	$14,739	$37,703	$52,442	$5,404,421
240	$14,637	$37,805	$52,442	$5,366,616

第20年供款共

$629,305

第20年利息

$182,323

第20年共還本金

$446,982

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$14,535	$37,907	$52,442	$5,328,708
242	$14,432	$38,010	$52,442	$5,290,698
243	$14,329	$38,113	$52,442	$5,252,585
244	$14,226	$38,216	$52,442	$5,214,369
245	$14,122	$38,320	$52,442	$5,176,049
246	$14,018	$38,424	$52,442	$5,137,625
247	$13,914	$38,528	$52,442	$5,099,098
248	$13,810	$38,632	$52,442	$5,060,466
249	$13,705	$38,737	$52,442	$5,021,729
250	$13,601	$38,842	$52,442	$4,982,888
251	$13,495	$38,947	$52,442	$4,943,941
252	$13,390	$39,052	$52,442	$4,904,889

第21年供款共

$629,305

第21年利息

$167,578

第21年共還本金

$461,727

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$13,284	$39,158	$52,442	$4,865,731
254	$13,178	$39,264	$52,442	$4,826,467
255	$13,072	$39,370	$52,442	$4,787,096
256	$12,965	$39,477	$52,442	$4,747,619
257	$12,858	$39,584	$52,442	$4,708,035
258	$12,751	$39,691	$52,442	$4,668,344
259	$12,643	$39,799	$52,442	$4,628,546
260	$12,536	$39,906	$52,442	$4,588,639
261	$12,428	$40,014	$52,442	$4,548,625
262	$12,319	$40,123	$52,442	$4,508,502
263	$12,211	$40,232	$52,442	$4,468,270
264	$12,102	$40,340	$52,442	$4,427,930

第22年供款共

$629,305

第22年利息

$152,346

第22年共還本金

$476,959

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$11,992	$40,450	$52,442	$4,387,480
266	$11,883	$40,559	$52,442	$4,346,921
267	$11,773	$40,669	$52,442	$4,306,252
268	$11,663	$40,779	$52,442	$4,265,472
269	$11,552	$40,890	$52,442	$4,224,583
270	$11,442	$41,000	$52,442	$4,183,582
271	$11,331	$41,112	$52,442	$4,142,471
272	$11,219	$41,223	$52,442	$4,101,248
273	$11,108	$41,335	$52,442	$4,059,913
274	$10,996	$41,446	$52,442	$4,018,467
275	$10,883	$41,559	$52,442	$3,976,908
276	$10,771	$41,671	$52,442	$3,935,237

第23年供款共

$629,305

第23年利息

$136,612

第23年共還本金

$492,693

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$10,658	$41,784	$52,442	$3,893,453
278	$10,545	$41,897	$52,442	$3,851,556
279	$10,431	$42,011	$52,442	$3,809,545
280	$10,318	$42,125	$52,442	$3,767,420
281	$10,203	$42,239	$52,442	$3,725,182
282	$10,089	$42,353	$52,442	$3,682,829
283	$9,974	$42,468	$52,442	$3,640,361
284	$9,859	$42,583	$52,442	$3,597,778
285	$9,744	$42,698	$52,442	$3,555,080
286	$9,628	$42,814	$52,442	$3,512,266
287	$9,512	$42,930	$52,442	$3,469,337
288	$9,396	$43,046	$52,442	$3,426,291

第24年供款共

$629,305

第24年利息

$120,358

第24年共還本金

$508,946

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$9,280	$43,163	$52,442	$3,383,128
290	$9,163	$43,279	$52,442	$3,339,849
291	$9,045	$43,397	$52,442	$3,296,452
292	$8,928	$43,514	$52,442	$3,252,938
293	$8,810	$43,632	$52,442	$3,209,306
294	$8,692	$43,750	$52,442	$3,165,556
295	$8,573	$43,869	$52,442	$3,121,687
296	$8,455	$43,987	$52,442	$3,077,700
297	$8,335	$44,107	$52,442	$3,033,593
298	$8,216	$44,226	$52,442	$2,989,367
299	$8,096	$44,346	$52,442	$2,945,021
300	$7,976	$44,466	$52,442	$2,900,555

第25年供款共

$629,305

第25年利息

$103,569

第25年共還本金

$525,736

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$7,856	$44,586	$52,442	$2,855,969
302	$7,735	$44,707	$52,442	$2,811,262
303	$7,614	$44,828	$52,442	$2,766,434
304	$7,492	$44,950	$52,442	$2,721,484
305	$7,371	$45,071	$52,442	$2,676,413
306	$7,249	$45,193	$52,442	$2,631,219
307	$7,126	$45,316	$52,442	$2,585,903
308	$7,003	$45,439	$52,442	$2,540,465
309	$6,880	$45,562	$52,442	$2,494,903
310	$6,757	$45,685	$52,442	$2,449,218
311	$6,633	$45,809	$52,442	$2,403,409
312	$6,509	$45,933	$52,442	$2,357,477

第26年供款共

$629,305

第26年利息

$86,226

第26年共還本金

$543,079

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$6,385	$46,057	$52,442	$2,311,419
314	$6,260	$46,182	$52,442	$2,265,237
315	$6,135	$46,307	$52,442	$2,218,930
316	$6,010	$46,432	$52,442	$2,172,498
317	$5,884	$46,558	$52,442	$2,125,940
318	$5,758	$46,684	$52,442	$2,079,256
319	$5,631	$46,811	$52,442	$2,032,445
320	$5,505	$46,938	$52,442	$1,985,507
321	$5,377	$47,065	$52,442	$1,938,443
322	$5,250	$47,192	$52,442	$1,891,251
323	$5,122	$47,320	$52,442	$1,843,931
324	$4,994	$47,448	$52,442	$1,796,483

第27年供款共

$629,305

第27年利息

$68,310

第27年共還本金

$560,994

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,865	$47,577	$52,442	$1,748,906
326	$4,737	$47,705	$52,442	$1,701,201
327	$4,607	$47,835	$52,442	$1,653,366
328	$4,478	$47,964	$52,442	$1,605,402
329	$4,348	$48,094	$52,442	$1,557,308
330	$4,218	$48,224	$52,442	$1,509,083
331	$4,087	$48,355	$52,442	$1,460,728
332	$3,956	$48,486	$52,442	$1,412,242
333	$3,825	$48,617	$52,442	$1,363,625
334	$3,693	$48,749	$52,442	$1,314,876
335	$3,561	$48,881	$52,442	$1,265,995
336	$3,429	$49,013	$52,442	$1,216,982

第28年供款共

$629,305

第28年利息

$49,804

第28年共還本金

$579,500

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,296	$49,146	$52,442	$1,167,836
338	$3,163	$49,279	$52,442	$1,118,557
339	$3,029	$49,413	$52,442	$1,069,144
340	$2,896	$49,546	$52,442	$1,019,598
341	$2,761	$49,681	$52,442	$969,917
342	$2,627	$49,815	$52,442	$920,102
343	$2,492	$49,950	$52,442	$870,152
344	$2,357	$50,085	$52,442	$820,067
345	$2,221	$50,221	$52,442	$769,845
346	$2,085	$50,357	$52,442	$719,488
347	$1,949	$50,493	$52,442	$668,995
348	$1,812	$50,630	$52,442	$618,365

第29年供款共

$629,305

第29年利息

$30,687

第29年共還本金

$598,617

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,675	$50,767	$52,442	$567,597
350	$1,537	$50,905	$52,442	$516,693
351	$1,399	$51,043	$52,442	$465,650
352	$1,261	$51,181	$52,442	$414,469
353	$1,123	$51,320	$52,442	$363,150
354	$984	$51,459	$52,442	$311,691
355	$844	$51,598	$52,442	$260,093
356	$704	$51,738	$52,442	$208,356
357	$564	$51,878	$52,442	$156,478
358	$424	$52,018	$52,442	$104,460
359	$283	$52,159	$52,442	$52,300
360	$142	$52,300	$52,442	$0

第30年供款共

$629,305

第30年利息

$10,940

第30年共還本金

$618,365

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$22,576,888

免責聲明

按揭保險費
info