樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$148,800

借款月供 $679 , 共加借HK$148,800

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$24,191,964

每月供款
$55,405

首期

$3,500,000

總貸款額

$12,148,800

總利息

$7,796,914

印花稅

$581,250

其他

$165,000

置業成本總預算

HK$4,246,250

按月供比率計算

$110,810

置業成本總預算

HK$4,246,250

首期

$3,500,000
印花稅

$581,250
- AVD
  
  $581,250
律師費

$ 10,000
代理佣金

$155,000
按揭保險費

$148,800

最低每月入息要求

按月供比率計算

$110,810

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	$72,710	$55,872	$45,785	$39,075
1.500	$75,413	$58,623	$48,587	$41,928
2.000	$78,179	$61,459	$51,493	$44,904
2.500	$81,007	$64,377	$54,502	$48,002
3.000	$83,897	$67,377	$57,611	$51,220
3.500	$86,850	$70,458	$60,820	$54,554
3.625	$87,597	$71,241	$61,637	$55,405
4.000	$89,863	$73,619	$64,126	$58,000
4.500	$92,938	$76,859	$67,527	$61,556
5.000	$96,072	$80,177	$71,021	$65,217
5.500	$99,266	$83,570	$74,604	$68,980
6.000	$102,518	$87,038	$78,275	$72,838

每月供款$55,405

年期

30年

貸款金額

$12,148,800

總利息

$7,796,914

總貸款連利息

$19,945,714

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$36,700	$18,705	$55,405	$12,130,095
2	$36,643	$18,762	$55,405	$12,111,333
3	$36,586	$18,818	$55,405	$12,092,515
4	$36,529	$18,875	$55,405	$12,073,639
5	$36,472	$18,932	$55,405	$12,054,707
6	$36,415	$18,990	$55,405	$12,035,717
7	$36,358	$19,047	$55,405	$12,016,671
8	$36,300	$19,104	$55,405	$11,997,566
9	$36,243	$19,162	$55,405	$11,978,404
10	$36,185	$19,220	$55,405	$11,959,184
11	$36,127	$19,278	$55,405	$11,939,906
12	$36,068	$19,336	$55,405	$11,920,570

第1年供款共

$664,857

第1年利息

$436,627

第1年共還本金

$228,230

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$36,010	$19,395	$55,405	$11,901,175
14	$35,951	$19,453	$55,405	$11,881,722
15	$35,893	$19,512	$55,405	$11,862,210
16	$35,834	$19,571	$55,405	$11,842,639
17	$35,775	$19,630	$55,405	$11,823,009
18	$35,715	$19,689	$55,405	$11,803,319
19	$35,656	$19,749	$55,405	$11,783,570
20	$35,596	$19,809	$55,405	$11,763,762
21	$35,536	$19,868	$55,405	$11,743,893
22	$35,476	$19,928	$55,405	$11,723,965
23	$35,416	$19,989	$55,405	$11,703,976
24	$35,356	$20,049	$55,405	$11,683,927

第2年供款共

$664,857

第2年利息

$428,215

第2年共還本金

$236,642

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$35,295	$20,110	$55,405	$11,663,818
26	$35,234	$20,170	$55,405	$11,643,647
27	$35,174	$20,231	$55,405	$11,623,416
28	$35,112	$20,292	$55,405	$11,603,124
29	$35,051	$20,354	$55,405	$11,582,770
30	$34,990	$20,415	$55,405	$11,562,355
31	$34,928	$20,477	$55,405	$11,541,878
32	$34,866	$20,539	$55,405	$11,521,339
33	$34,804	$20,601	$55,405	$11,500,739
34	$34,742	$20,663	$55,405	$11,480,076
35	$34,679	$20,725	$55,405	$11,459,350
36	$34,617	$20,788	$55,405	$11,438,562

第3年供款共

$664,857

第3年利息

$419,492

第3年共還本金

$245,365

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$34,554	$20,851	$55,405	$11,417,712
38	$34,491	$20,914	$55,405	$11,396,798
39	$34,428	$20,977	$55,405	$11,375,821
40	$34,364	$21,040	$55,405	$11,354,781
41	$34,301	$21,104	$55,405	$11,333,677
42	$34,237	$21,168	$55,405	$11,312,509
43	$34,173	$21,232	$55,405	$11,291,278
44	$34,109	$21,296	$55,405	$11,269,982
45	$34,045	$21,360	$55,405	$11,248,622
46	$33,980	$21,425	$55,405	$11,227,197
47	$33,915	$21,489	$55,405	$11,205,708
48	$33,851	$21,554	$55,405	$11,184,154

第4年供款共

$664,857

第4年利息

$410,449

第4年共還本金

$254,409

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$33,785	$21,619	$55,405	$11,162,535
50	$33,720	$21,685	$55,405	$11,140,850
51	$33,655	$21,750	$55,405	$11,119,100
52	$33,589	$21,816	$55,405	$11,097,284
53	$33,523	$21,882	$55,405	$11,075,402
54	$33,457	$21,948	$55,405	$11,053,455
55	$33,391	$22,014	$55,405	$11,031,440
56	$33,324	$22,081	$55,405	$11,009,360
57	$33,257	$22,147	$55,405	$10,987,213
58	$33,191	$22,214	$55,405	$10,964,998
59	$33,123	$22,281	$55,405	$10,942,717
60	$33,056	$22,349	$55,405	$10,920,368

第5年供款共

$664,857

第5年利息

$401,072

第5年共還本金

$263,786

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$32,989	$22,416	$55,405	$10,897,952
62	$32,921	$22,484	$55,405	$10,875,468
63	$32,853	$22,552	$55,405	$10,852,917
64	$32,785	$22,620	$55,405	$10,830,297
65	$32,717	$22,688	$55,405	$10,807,608
66	$32,648	$22,757	$55,405	$10,784,852
67	$32,579	$22,826	$55,405	$10,762,026
68	$32,510	$22,894	$55,405	$10,739,132
69	$32,441	$22,964	$55,405	$10,716,168
70	$32,372	$23,033	$55,405	$10,693,135
71	$32,302	$23,103	$55,405	$10,670,032
72	$32,232	$23,172	$55,405	$10,646,860

第6年供款共

$664,857

第6年利息

$391,349

第6年共還本金

$273,508

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$32,162	$23,242	$55,405	$10,623,618
74	$32,092	$23,313	$55,405	$10,600,305
75	$32,022	$23,383	$55,405	$10,576,922
76	$31,951	$23,454	$55,405	$10,553,468
77	$31,880	$23,524	$55,405	$10,529,944
78	$31,809	$23,596	$55,405	$10,506,348
79	$31,738	$23,667	$55,405	$10,482,682
80	$31,666	$23,738	$55,405	$10,458,943
81	$31,595	$23,810	$55,405	$10,435,133
82	$31,523	$23,882	$55,405	$10,411,251
83	$31,451	$23,954	$55,405	$10,387,297
84	$31,378	$24,026	$55,405	$10,363,271

第7年供款共

$664,857

第7年利息

$381,268

第7年共還本金

$283,589

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$31,306	$24,099	$55,405	$10,339,172
86	$31,233	$24,172	$55,405	$10,315,000
87	$31,160	$24,245	$55,405	$10,290,755
88	$31,087	$24,318	$55,405	$10,266,437
89	$31,013	$24,392	$55,405	$10,242,045
90	$30,940	$24,465	$55,405	$10,217,580
91	$30,866	$24,539	$55,405	$10,193,041
92	$30,791	$24,613	$55,405	$10,168,428
93	$30,717	$24,688	$55,405	$10,143,740
94	$30,643	$24,762	$55,405	$10,118,978
95	$30,568	$24,837	$55,405	$10,094,141
96	$30,493	$24,912	$55,405	$10,069,229

第8年供款共

$664,857

第8年利息

$370,815

第8年共還本金

$294,042

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$30,417	$24,987	$55,405	$10,044,241
98	$30,342	$25,063	$55,405	$10,019,179
99	$30,266	$25,138	$55,405	$9,994,040
100	$30,190	$25,214	$55,405	$9,968,826
101	$30,114	$25,291	$55,405	$9,943,535
102	$30,038	$25,367	$55,405	$9,918,168
103	$29,961	$25,444	$55,405	$9,892,724
104	$29,884	$25,520	$55,405	$9,867,204
105	$29,807	$25,598	$55,405	$9,841,606
106	$29,730	$25,675	$55,405	$9,815,931
107	$29,652	$25,752	$55,405	$9,790,179
108	$29,574	$25,830	$55,405	$9,764,349

第9年供款共

$664,857

第9年利息

$359,977

第9年共還本金

$304,880

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$29,496	$25,908	$55,405	$9,738,440
110	$29,418	$25,987	$55,405	$9,712,454
111	$29,340	$26,065	$55,405	$9,686,389
112	$29,261	$26,144	$55,405	$9,660,245
113	$29,182	$26,223	$55,405	$9,634,022
114	$29,103	$26,302	$55,405	$9,607,720
115	$29,023	$26,381	$55,405	$9,581,339
116	$28,944	$26,461	$55,405	$9,554,878
117	$28,864	$26,541	$55,405	$9,528,337
118	$28,784	$26,621	$55,405	$9,501,715
119	$28,703	$26,702	$55,405	$9,475,014
120	$28,622	$26,782	$55,405	$9,448,231

第10年供款共

$664,857

第10年利息

$348,740

第10年共還本金

$316,117

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$28,542	$26,863	$55,405	$9,421,368
122	$28,460	$26,944	$55,405	$9,394,424
123	$28,379	$27,026	$55,405	$9,367,398
124	$28,297	$27,107	$55,405	$9,340,291
125	$28,215	$27,189	$55,405	$9,313,101
126	$28,133	$27,271	$55,405	$9,285,830
127	$28,051	$27,354	$55,405	$9,258,476
128	$27,968	$27,436	$55,405	$9,231,040
129	$27,885	$27,519	$55,405	$9,203,520
130	$27,802	$27,602	$55,405	$9,175,918
131	$27,719	$27,686	$55,405	$9,148,232
132	$27,635	$27,769	$55,405	$9,120,462

第11年供款共

$664,857

第11年利息

$337,088

第11年共還本金

$327,769

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$27,551	$27,853	$55,405	$9,092,609
134	$27,467	$27,938	$55,405	$9,064,672
135	$27,383	$28,022	$55,405	$9,036,650
136	$27,298	$28,107	$55,405	$9,008,543
137	$27,213	$28,191	$55,405	$8,980,352
138	$27,128	$28,277	$55,405	$8,952,075
139	$27,043	$28,362	$55,405	$8,923,713
140	$26,957	$28,448	$55,405	$8,895,265
141	$26,871	$28,534	$55,405	$8,866,732
142	$26,785	$28,620	$55,405	$8,838,112
143	$26,698	$28,706	$55,405	$8,809,406
144	$26,612	$28,793	$55,405	$8,780,613

第12年供款共

$664,857

第12年利息

$325,007

第12年共還本金

$339,850

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$26,525	$28,880	$55,405	$8,751,733
146	$26,438	$28,967	$55,405	$8,722,765
147	$26,350	$29,055	$55,405	$8,693,711
148	$26,262	$29,143	$55,405	$8,664,568
149	$26,174	$29,231	$55,405	$8,635,338
150	$26,086	$29,319	$55,405	$8,606,019
151	$25,997	$29,407	$55,405	$8,576,611
152	$25,909	$29,496	$55,405	$8,547,115
153	$25,819	$29,585	$55,405	$8,517,530
154	$25,730	$29,675	$55,405	$8,487,855
155	$25,640	$29,764	$55,405	$8,458,091
156	$25,550	$29,854	$55,405	$8,428,236

第13年供款共

$664,857

第13年利息

$312,481

第13年共還本金

$352,376

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$25,460	$29,944	$55,405	$8,398,292
158	$25,370	$30,035	$55,405	$8,368,257
159	$25,279	$30,126	$55,405	$8,338,131
160	$25,188	$30,217	$55,405	$8,307,915
161	$25,097	$30,308	$55,405	$8,277,607
162	$25,005	$30,399	$55,405	$8,247,207
163	$24,913	$30,491	$55,405	$8,216,716
164	$24,821	$30,583	$55,405	$8,186,132
165	$24,729	$30,676	$55,405	$8,155,457
166	$24,636	$30,768	$55,405	$8,124,688
167	$24,543	$30,861	$55,405	$8,093,827
168	$24,450	$30,955	$55,405	$8,062,872

第14年供款共

$664,857

第14年利息

$299,493

第14年共還本金

$365,364

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$24,357	$31,048	$55,405	$8,031,824
170	$24,263	$31,142	$55,405	$8,000,682
171	$24,169	$31,236	$55,405	$7,969,446
172	$24,074	$31,330	$55,405	$7,938,115
173	$23,980	$31,425	$55,405	$7,906,690
174	$23,885	$31,520	$55,405	$7,875,170
175	$23,790	$31,615	$55,405	$7,843,555
176	$23,694	$31,711	$55,405	$7,811,845
177	$23,598	$31,806	$55,405	$7,780,038
178	$23,502	$31,903	$55,405	$7,748,136
179	$23,406	$31,999	$55,405	$7,716,137
180	$23,309	$32,096	$55,405	$7,684,041

第15年供款共

$664,857

第15年利息

$286,026

第15年共還本金

$378,831

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$23,212	$32,193	$55,405	$7,651,848
182	$23,115	$32,290	$55,405	$7,619,559
183	$23,017	$32,387	$55,405	$7,587,171
184	$22,920	$32,485	$55,405	$7,554,686
185	$22,821	$32,583	$55,405	$7,522,103
186	$22,723	$32,682	$55,405	$7,489,421
187	$22,624	$32,780	$55,405	$7,456,641
188	$22,525	$32,879	$55,405	$7,423,761
189	$22,426	$32,979	$55,405	$7,390,782
190	$22,326	$33,078	$55,405	$7,357,704
191	$22,226	$33,178	$55,405	$7,324,526
192	$22,126	$33,279	$55,405	$7,291,247

第16年供款共

$664,857

第16年利息

$272,063

第16年共還本金

$392,794

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$22,026	$33,379	$55,405	$7,257,868
194	$21,925	$33,480	$55,405	$7,224,388
195	$21,824	$33,581	$55,405	$7,190,807
196	$21,722	$33,683	$55,405	$7,157,124
197	$21,620	$33,784	$55,405	$7,123,340
198	$21,518	$33,886	$55,405	$7,089,454
199	$21,416	$33,989	$55,405	$7,055,465
200	$21,313	$34,091	$55,405	$7,021,374
201	$21,210	$34,194	$55,405	$6,987,179
202	$21,107	$34,298	$55,405	$6,952,882
203	$21,003	$34,401	$55,405	$6,918,480
204	$20,900	$34,505	$55,405	$6,883,975

第17年供款共

$664,857

第17年利息

$257,585

第17年共還本金

$407,272

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$20,795	$34,609	$55,405	$6,849,366
206	$20,691	$34,714	$55,405	$6,814,652
207	$20,586	$34,819	$55,405	$6,779,833
208	$20,481	$34,924	$55,405	$6,744,909
209	$20,375	$35,030	$55,405	$6,709,879
210	$20,269	$35,135	$55,405	$6,674,744
211	$20,163	$35,241	$55,405	$6,639,503
212	$20,057	$35,348	$55,405	$6,604,155
213	$19,950	$35,455	$55,405	$6,568,700
214	$19,843	$35,562	$55,405	$6,533,138
215	$19,736	$35,669	$55,405	$6,497,469
216	$19,628	$35,777	$55,405	$6,461,692

第18年供款共

$664,857

第18年利息

$242,574

第18年共還本金

$422,283

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$19,520	$35,885	$55,405	$6,425,807
218	$19,411	$35,993	$55,405	$6,389,813
219	$19,303	$36,102	$55,405	$6,353,711
220	$19,194	$36,211	$55,405	$6,317,500
221	$19,084	$36,321	$55,405	$6,281,179
222	$18,974	$36,430	$55,405	$6,244,749
223	$18,864	$36,540	$55,405	$6,208,208
224	$18,754	$36,651	$55,405	$6,171,558
225	$18,643	$36,762	$55,405	$6,134,796
226	$18,532	$36,873	$55,405	$6,097,924
227	$18,421	$36,984	$55,405	$6,060,940
228	$18,309	$37,096	$55,405	$6,023,844

第19年供款共

$664,857

第19年利息

$227,009

第19年共還本金

$437,848

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$18,197	$37,208	$55,405	$5,986,636
230	$18,085	$37,320	$55,405	$5,949,316
231	$17,972	$37,433	$55,405	$5,911,883
232	$17,859	$37,546	$55,405	$5,874,337
233	$17,745	$37,659	$55,405	$5,836,678
234	$17,632	$37,773	$55,405	$5,798,905
235	$17,518	$37,887	$55,405	$5,761,018
236	$17,403	$38,002	$55,405	$5,723,016
237	$17,288	$38,116	$55,405	$5,684,899
238	$17,173	$38,232	$55,405	$5,646,668
239	$17,058	$38,347	$55,405	$5,608,321
240	$16,942	$38,463	$55,405	$5,569,858

第20年供款共

$664,857

第20年利息

$210,871

第20年共還本金

$453,986

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$16,826	$38,579	$55,405	$5,531,279
242	$16,709	$38,696	$55,405	$5,492,583
243	$16,592	$38,813	$55,405	$5,453,770
244	$16,475	$38,930	$55,405	$5,414,840
245	$16,357	$39,047	$55,405	$5,375,793
246	$16,239	$39,165	$55,405	$5,336,628
247	$16,121	$39,284	$55,405	$5,297,344
248	$16,002	$39,402	$55,405	$5,257,942
249	$15,883	$39,521	$55,405	$5,218,420
250	$15,764	$39,641	$55,405	$5,178,779
251	$15,644	$39,761	$55,405	$5,139,019
252	$15,524	$39,881	$55,405	$5,099,138

第21年供款共

$664,857

第21年利息

$194,138

第21年共還本金

$470,719

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$15,404	$40,001	$55,405	$5,059,137
254	$15,283	$40,122	$55,405	$5,019,015
255	$15,162	$40,243	$55,405	$4,978,772
256	$15,040	$40,365	$55,405	$4,938,407
257	$14,918	$40,487	$55,405	$4,897,921
258	$14,796	$40,609	$55,405	$4,857,312
259	$14,673	$40,732	$55,405	$4,816,580
260	$14,550	$40,855	$55,405	$4,775,725
261	$14,427	$40,978	$55,405	$4,734,747
262	$14,303	$41,102	$55,405	$4,693,645
263	$14,179	$41,226	$55,405	$4,652,419
264	$14,054	$41,351	$55,405	$4,611,069

第22年供款共

$664,857

第22年利息

$176,788

第22年共還本金

$488,069

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$13,929	$41,475	$55,405	$4,569,593
266	$13,804	$41,601	$55,405	$4,527,992
267	$13,678	$41,726	$55,405	$4,486,266
268	$13,552	$41,852	$55,405	$4,444,414
269	$13,426	$41,979	$55,405	$4,402,435
270	$13,299	$42,106	$55,405	$4,360,329
271	$13,172	$42,233	$55,405	$4,318,096
272	$13,044	$42,361	$55,405	$4,275,735
273	$12,916	$42,488	$55,405	$4,233,247
274	$12,788	$42,617	$55,405	$4,190,630
275	$12,659	$42,746	$55,405	$4,147,885
276	$12,530	$42,875	$55,405	$4,105,010

第23年供款共

$664,857

第23年利息

$158,798

第23年共還本金

$506,059

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$12,401	$43,004	$55,405	$4,062,006
278	$12,271	$43,134	$55,405	$4,018,871
279	$12,140	$43,264	$55,405	$3,975,607
280	$12,010	$43,395	$55,405	$3,932,212
281	$11,879	$43,526	$55,405	$3,888,686
282	$11,747	$43,658	$55,405	$3,845,028
283	$11,615	$43,790	$55,405	$3,801,239
284	$11,483	$43,922	$55,405	$3,757,317
285	$11,350	$44,055	$55,405	$3,713,262
286	$11,217	$44,188	$55,405	$3,669,075
287	$11,084	$44,321	$55,405	$3,624,753
288	$10,950	$44,455	$55,405	$3,580,298

第24年供款共

$664,857

第24年利息

$140,146

第24年共還本金

$524,711

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$10,815	$44,589	$55,405	$3,535,709
290	$10,681	$44,724	$55,405	$3,490,985
291	$10,546	$44,859	$55,405	$3,446,126
292	$10,410	$44,995	$55,405	$3,401,132
293	$10,274	$45,131	$55,405	$3,356,001
294	$10,138	$45,267	$55,405	$3,310,734
295	$10,001	$45,404	$55,405	$3,265,331
296	$9,864	$45,541	$55,405	$3,219,790
297	$9,726	$45,678	$55,405	$3,174,112
298	$9,588	$45,816	$55,405	$3,128,295
299	$9,450	$45,955	$55,405	$3,082,341
300	$9,311	$46,094	$55,405	$3,036,247

第25年供款共

$664,857

第25年利息

$120,806

第25年共還本金

$544,051

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$9,172	$46,233	$55,405	$2,990,014
302	$9,032	$46,372	$55,405	$2,943,642
303	$8,892	$46,513	$55,405	$2,897,129
304	$8,752	$46,653	$55,405	$2,850,476
305	$8,611	$46,794	$55,405	$2,803,682
306	$8,469	$46,935	$55,405	$2,756,747
307	$8,328	$47,077	$55,405	$2,709,670
308	$8,185	$47,219	$55,405	$2,662,451
309	$8,043	$47,362	$55,405	$2,615,089
310	$7,900	$47,505	$55,405	$2,567,584
311	$7,756	$47,649	$55,405	$2,519,935
312	$7,612	$47,792	$55,405	$2,472,143

第26年供款共

$664,857

第26年利息

$100,753

第26年共還本金

$564,104

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$7,468	$47,937	$55,405	$2,424,206
314	$7,323	$48,082	$55,405	$2,376,124
315	$7,178	$48,227	$55,405	$2,327,897
316	$7,032	$48,373	$55,405	$2,279,525
317	$6,886	$48,519	$55,405	$2,231,006
318	$6,739	$48,665	$55,405	$2,182,341
319	$6,592	$48,812	$55,405	$2,133,529
320	$6,445	$48,960	$55,405	$2,084,569
321	$6,297	$49,108	$55,405	$2,035,461
322	$6,149	$49,256	$55,405	$1,986,205
323	$6,000	$49,405	$55,405	$1,936,800
324	$5,851	$49,554	$55,405	$1,887,246

第27年供款共

$664,857

第27年利息

$79,961

第27年共還本金

$584,896

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,701	$49,704	$55,405	$1,837,543
326	$5,551	$49,854	$55,405	$1,787,689
327	$5,400	$50,004	$55,405	$1,737,684
328	$5,249	$50,156	$55,405	$1,687,529
329	$5,098	$50,307	$55,405	$1,637,222
330	$4,946	$50,459	$55,405	$1,586,763
331	$4,793	$50,611	$55,405	$1,536,152
332	$4,640	$50,764	$55,405	$1,485,387
333	$4,487	$50,918	$55,405	$1,434,470
334	$4,333	$51,071	$55,405	$1,383,398
335	$4,179	$51,226	$55,405	$1,332,172
336	$4,024	$51,380	$55,405	$1,280,792

第28年供款共

$664,857

第28年利息

$58,403

第28年共還本金

$606,455

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,869	$51,536	$55,405	$1,229,256
338	$3,713	$51,691	$55,405	$1,177,565
339	$3,557	$51,848	$55,405	$1,125,717
340	$3,401	$52,004	$55,405	$1,073,713
341	$3,244	$52,161	$55,405	$1,021,552
342	$3,086	$52,319	$55,405	$969,233
343	$2,928	$52,477	$55,405	$916,756
344	$2,769	$52,635	$55,405	$864,121
345	$2,610	$52,794	$55,405	$811,326
346	$2,451	$52,954	$55,405	$758,372
347	$2,291	$53,114	$55,405	$705,259
348	$2,130	$53,274	$55,405	$651,984

第29年供款共

$664,857

第29年利息

$36,050

第29年共還本金

$628,808

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,970	$53,435	$55,405	$598,549
350	$1,808	$53,597	$55,405	$544,952
351	$1,646	$53,759	$55,405	$491,194
352	$1,484	$53,921	$55,405	$437,273
353	$1,321	$54,084	$55,405	$383,189
354	$1,158	$54,247	$55,405	$328,942
355	$994	$54,411	$55,405	$274,531
356	$829	$54,575	$55,405	$219,955
357	$664	$54,740	$55,405	$165,215
358	$499	$54,906	$55,405	$110,309
359	$333	$55,072	$55,405	$55,238
360	$167	$55,238	$55,405	$0

第30年供款共

$664,857

第30年利息

$12,873

第30年共還本金

$651,984

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$24,191,964

免責聲明

按揭保險費
info