樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$166,050

借款月供 $746 , 共加借HK$166,050

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$12,048,828

每月供款
$30,572

首期

$738,000

總貸款額

$6,808,050

總利息

$4,197,578

印花稅

$221,400

其他

$83,800

置業成本總預算

HK$1,043,200

按月供比率計算

$61,142

置業成本總預算

HK$1,043,200

首期

$738,000
印花稅

$221,400
- AVD
  
  $221,400
律師費

$ 10,000
代理佣金

$73,800
按揭保險費

$166,050

最低每月入息要求

按月供比率計算

$61,142

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	$40,746	$31,310	$25,658	$21,897
1.500	$42,260	$32,852	$27,228	$23,496
2.000	$43,810	$34,441	$28,856	$25,164
2.500	$45,395	$36,076	$30,542	$26,900
3.000	$47,015	$37,757	$32,285	$28,703
3.500	$48,670	$39,484	$34,083	$30,571
4.000	$50,358	$41,255	$35,935	$32,503
4.500	$52,081	$43,071	$37,841	$34,495
5.000	$53,838	$44,930	$39,799	$36,547
5.500	$55,627	$46,832	$41,807	$38,655
6.000	$57,450	$48,775	$43,864	$40,818

每月供款$30,572

年期

30年

貸款金額

$6,808,050

總利息

$4,197,578

總貸款連利息

$11,005,628

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$19,857	$10,714	$30,571	$6,797,336
2	$19,826	$10,746	$30,571	$6,786,590
3	$19,794	$10,777	$30,571	$6,775,813
4	$19,763	$10,808	$30,571	$6,765,005
5	$19,731	$10,840	$30,571	$6,754,165
6	$19,700	$10,872	$30,571	$6,743,293
7	$19,668	$10,903	$30,571	$6,732,390
8	$19,636	$10,935	$30,571	$6,721,455
9	$19,604	$10,967	$30,571	$6,710,488
10	$19,572	$10,999	$30,571	$6,699,489
11	$19,540	$11,031	$30,571	$6,688,458
12	$19,508	$11,063	$30,571	$6,677,395

第1年供款共

$366,854

第1年利息

$236,199

第1年共還本金

$130,655

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$19,476	$11,095	$30,571	$6,666,299
14	$19,443	$11,128	$30,571	$6,655,172
15	$19,411	$11,160	$30,571	$6,644,011
16	$19,378	$11,193	$30,571	$6,632,818
17	$19,346	$11,225	$30,571	$6,621,593
18	$19,313	$11,258	$30,571	$6,610,335
19	$19,280	$11,291	$30,571	$6,599,044
20	$19,247	$11,324	$30,571	$6,587,720
21	$19,214	$11,357	$30,571	$6,576,363
22	$19,181	$11,390	$30,571	$6,564,973
23	$19,148	$11,423	$30,571	$6,553,549
24	$19,115	$11,457	$30,571	$6,542,093

第2年供款共

$366,854

第2年利息

$231,552

第2年共還本金

$135,302

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$19,081	$11,490	$30,571	$6,530,603
26	$19,048	$11,524	$30,571	$6,519,079
27	$19,014	$11,557	$30,571	$6,507,522
28	$18,980	$11,591	$30,571	$6,495,931
29	$18,946	$11,625	$30,571	$6,484,306
30	$18,913	$11,659	$30,571	$6,472,647
31	$18,879	$11,693	$30,571	$6,460,955
32	$18,844	$11,727	$30,571	$6,449,228
33	$18,810	$11,761	$30,571	$6,437,467
34	$18,776	$11,795	$30,571	$6,425,672
35	$18,742	$11,830	$30,571	$6,413,842
36	$18,707	$11,864	$30,571	$6,401,978

第3年供款共

$366,854

第3年利息

$226,740

第3年共還本金

$140,114

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$18,672	$11,899	$30,571	$6,390,079
38	$18,638	$11,933	$30,571	$6,378,146
39	$18,603	$11,968	$30,571	$6,366,178
40	$18,568	$12,003	$30,571	$6,354,174
41	$18,533	$12,038	$30,571	$6,342,136
42	$18,498	$12,073	$30,571	$6,330,063
43	$18,463	$12,109	$30,571	$6,317,955
44	$18,427	$12,144	$30,571	$6,305,811
45	$18,392	$12,179	$30,571	$6,293,631
46	$18,356	$12,215	$30,571	$6,281,417
47	$18,321	$12,250	$30,571	$6,269,166
48	$18,285	$12,286	$30,571	$6,256,880

第4年供款共

$366,854

第4年利息

$221,756

第4年共還本金

$145,098

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$18,249	$12,322	$30,571	$6,244,558
50	$18,213	$12,358	$30,571	$6,232,200
51	$18,177	$12,394	$30,571	$6,219,806
52	$18,141	$12,430	$30,571	$6,207,376
53	$18,105	$12,466	$30,571	$6,194,910
54	$18,068	$12,503	$30,571	$6,182,407
55	$18,032	$12,539	$30,571	$6,169,868
56	$17,995	$12,576	$30,571	$6,157,292
57	$17,959	$12,612	$30,571	$6,144,680
58	$17,922	$12,649	$30,571	$6,132,031
59	$17,885	$12,686	$30,571	$6,119,345
60	$17,848	$12,723	$30,571	$6,106,622

第5年供款共

$366,854

第5年利息

$216,596

第5年共還本金

$150,259

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$17,811	$12,760	$30,571	$6,093,861
62	$17,774	$12,797	$30,571	$6,081,064
63	$17,736	$12,835	$30,571	$6,068,229
64	$17,699	$12,872	$30,571	$6,055,357
65	$17,661	$12,910	$30,571	$6,042,447
66	$17,624	$12,947	$30,571	$6,029,500
67	$17,586	$12,985	$30,571	$6,016,515
68	$17,548	$13,023	$30,571	$6,003,492
69	$17,510	$13,061	$30,571	$5,990,431
70	$17,472	$13,099	$30,571	$5,977,332
71	$17,434	$13,137	$30,571	$5,964,194
72	$17,396	$13,176	$30,571	$5,951,019

第6年供款共

$366,854

第6年利息

$211,251

第6年共還本金

$155,603

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$17,357	$13,214	$30,571	$5,937,805
74	$17,319	$13,253	$30,571	$5,924,552
75	$17,280	$13,291	$30,571	$5,911,261
76	$17,241	$13,330	$30,571	$5,897,931
77	$17,202	$13,369	$30,571	$5,884,562
78	$17,163	$13,408	$30,571	$5,871,154
79	$17,124	$13,447	$30,571	$5,857,707
80	$17,085	$13,486	$30,571	$5,844,221
81	$17,046	$13,526	$30,571	$5,830,695
82	$17,006	$13,565	$30,571	$5,817,130
83	$16,967	$13,605	$30,571	$5,803,526
84	$16,927	$13,644	$30,571	$5,789,882

第7年供款共

$366,854

第7年利息

$205,717

第7年共還本金

$161,137

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$16,887	$13,684	$30,571	$5,776,197
86	$16,847	$13,724	$30,571	$5,762,474
87	$16,807	$13,764	$30,571	$5,748,710
88	$16,767	$13,804	$30,571	$5,734,905
89	$16,727	$13,844	$30,571	$5,721,061
90	$16,686	$13,885	$30,571	$5,707,176
91	$16,646	$13,925	$30,571	$5,693,251
92	$16,605	$13,966	$30,571	$5,679,285
93	$16,565	$14,007	$30,571	$5,665,279
94	$16,524	$14,047	$30,571	$5,651,231
95	$16,483	$14,088	$30,571	$5,637,143
96	$16,442	$14,130	$30,571	$5,623,013

第8年供款共

$366,854

第8年利息

$199,986

第8年共還本金

$166,868

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$16,400	$14,171	$30,571	$5,608,842
98	$16,359	$14,212	$30,571	$5,594,630
99	$16,318	$14,254	$30,571	$5,580,377
100	$16,276	$14,295	$30,571	$5,566,082
101	$16,234	$14,337	$30,571	$5,551,745
102	$16,193	$14,379	$30,571	$5,537,366
103	$16,151	$14,421	$30,571	$5,522,946
104	$16,109	$14,463	$30,571	$5,508,483
105	$16,066	$14,505	$30,571	$5,493,978
106	$16,024	$14,547	$30,571	$5,479,431
107	$15,982	$14,590	$30,571	$5,464,842
108	$15,939	$14,632	$30,571	$5,450,210

第9年供款共

$366,854

第9年利息

$194,051

第9年共還本金

$172,803

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$15,896	$14,675	$30,571	$5,435,535
110	$15,854	$14,718	$30,571	$5,420,818
111	$15,811	$14,760	$30,571	$5,406,057
112	$15,768	$14,804	$30,571	$5,391,254
113	$15,724	$14,847	$30,571	$5,376,407
114	$15,681	$14,890	$30,571	$5,361,517
115	$15,638	$14,933	$30,571	$5,346,583
116	$15,594	$14,977	$30,571	$5,331,606
117	$15,551	$15,021	$30,571	$5,316,586
118	$15,507	$15,064	$30,571	$5,301,521
119	$15,463	$15,108	$30,571	$5,286,413
120	$15,419	$15,152	$30,571	$5,271,260

第10年供款共

$366,854

第10年利息

$187,905

第10年共還本金

$178,949

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$15,375	$15,197	$30,571	$5,256,064
122	$15,330	$15,241	$30,571	$5,240,823
123	$15,286	$15,285	$30,571	$5,225,537
124	$15,241	$15,330	$30,571	$5,210,207
125	$15,196	$15,375	$30,571	$5,194,832
126	$15,152	$15,420	$30,571	$5,179,413
127	$15,107	$15,465	$30,571	$5,163,948
128	$15,062	$15,510	$30,571	$5,148,439
129	$15,016	$15,555	$30,571	$5,132,884
130	$14,971	$15,600	$30,571	$5,117,283
131	$14,925	$15,646	$30,571	$5,101,638
132	$14,880	$15,691	$30,571	$5,085,946

第11年供款共

$366,854

第11年利息

$181,540

第11年共還本金

$185,314

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$14,834	$15,737	$30,571	$5,070,209
134	$14,788	$15,783	$30,571	$5,054,426
135	$14,742	$15,829	$30,571	$5,038,597
136	$14,696	$15,875	$30,571	$5,022,722
137	$14,650	$15,922	$30,571	$5,006,800
138	$14,603	$15,968	$30,571	$4,990,832
139	$14,557	$16,015	$30,571	$4,974,817
140	$14,510	$16,061	$30,571	$4,958,756
141	$14,463	$16,108	$30,571	$4,942,648
142	$14,416	$16,155	$30,571	$4,926,493
143	$14,369	$16,202	$30,571	$4,910,291
144	$14,322	$16,250	$30,571	$4,894,041

第12年供款共

$366,854

第12年利息

$174,949

第12年共還本金

$191,905

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$14,274	$16,297	$30,571	$4,877,744
146	$14,227	$16,344	$30,571	$4,861,400
147	$14,179	$16,392	$30,571	$4,845,008
148	$14,131	$16,440	$30,571	$4,828,568
149	$14,083	$16,488	$30,571	$4,812,080
150	$14,035	$16,536	$30,571	$4,795,544
151	$13,987	$16,584	$30,571	$4,778,960
152	$13,939	$16,633	$30,571	$4,762,327
153	$13,890	$16,681	$30,571	$4,745,646
154	$13,841	$16,730	$30,571	$4,728,916
155	$13,793	$16,779	$30,571	$4,712,138
156	$13,744	$16,827	$30,571	$4,695,310

第13年供款共

$366,854

第13年利息

$168,124

第13年共還本金

$198,731

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$13,695	$16,877	$30,571	$4,678,434
158	$13,645	$16,926	$30,571	$4,661,508
159	$13,596	$16,975	$30,571	$4,644,533
160	$13,547	$17,025	$30,571	$4,627,508
161	$13,497	$17,074	$30,571	$4,610,434
162	$13,447	$17,124	$30,571	$4,593,310
163	$13,397	$17,174	$30,571	$4,576,136
164	$13,347	$17,224	$30,571	$4,558,912
165	$13,297	$17,274	$30,571	$4,541,638
166	$13,246	$17,325	$30,571	$4,524,313
167	$13,196	$17,375	$30,571	$4,506,937
168	$13,145	$17,426	$30,571	$4,489,512

第14年供款共

$366,854

第14年利息

$161,055

第14年共還本金

$205,799

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$13,094	$17,477	$30,571	$4,472,035
170	$13,043	$17,528	$30,571	$4,454,507
171	$12,992	$17,579	$30,571	$4,436,928
172	$12,941	$17,630	$30,571	$4,419,298
173	$12,890	$17,682	$30,571	$4,401,616
174	$12,838	$17,733	$30,571	$4,383,883
175	$12,786	$17,785	$30,571	$4,366,098
176	$12,734	$17,837	$30,571	$4,348,262
177	$12,682	$17,889	$30,571	$4,330,373
178	$12,630	$17,941	$30,571	$4,312,432
179	$12,578	$17,993	$30,571	$4,294,439
180	$12,525	$18,046	$30,571	$4,276,393

第15年供款共

$366,854

第15年利息

$153,736

第15年共還本金

$213,119

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$12,473	$18,098	$30,571	$4,258,295
182	$12,420	$18,151	$30,571	$4,240,143
183	$12,367	$18,204	$30,571	$4,221,939
184	$12,314	$18,257	$30,571	$4,203,682
185	$12,261	$18,310	$30,571	$4,185,372
186	$12,207	$18,364	$30,571	$4,167,008
187	$12,154	$18,417	$30,571	$4,148,590
188	$12,100	$18,471	$30,571	$4,130,119
189	$12,046	$18,525	$30,571	$4,111,594
190	$11,992	$18,579	$30,571	$4,093,015
191	$11,938	$18,633	$30,571	$4,074,382
192	$11,884	$18,688	$30,571	$4,055,694

第16年供款共

$366,854

第16年利息

$146,156

第16年共還本金

$220,699

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$11,829	$18,742	$30,571	$4,036,952
194	$11,774	$18,797	$30,571	$4,018,156
195	$11,720	$18,852	$30,571	$3,999,304
196	$11,665	$18,907	$30,571	$3,980,398
197	$11,609	$18,962	$30,571	$3,961,436
198	$11,554	$19,017	$30,571	$3,942,419
199	$11,499	$19,072	$30,571	$3,923,346
200	$11,443	$19,128	$30,571	$3,904,218
201	$11,387	$19,184	$30,571	$3,885,034
202	$11,331	$19,240	$30,571	$3,865,795
203	$11,275	$19,296	$30,571	$3,846,499
204	$11,219	$19,352	$30,571	$3,827,146

第17年供款共

$366,854

第17年利息

$138,306

第17年共還本金

$228,548

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$11,163	$19,409	$30,571	$3,807,738
206	$11,106	$19,465	$30,571	$3,788,272
207	$11,049	$19,522	$30,571	$3,768,750
208	$10,992	$19,579	$30,571	$3,749,171
209	$10,935	$19,636	$30,571	$3,729,535
210	$10,878	$19,693	$30,571	$3,709,842
211	$10,820	$19,751	$30,571	$3,690,091
212	$10,763	$19,808	$30,571	$3,670,283
213	$10,705	$19,866	$30,571	$3,650,416
214	$10,647	$19,924	$30,571	$3,630,492
215	$10,589	$19,982	$30,571	$3,610,510
216	$10,531	$20,041	$30,571	$3,590,470

第18年供款共

$366,854

第18年利息

$130,177

第18年共還本金

$236,677

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$10,472	$20,099	$30,571	$3,570,371
218	$10,414	$20,158	$30,571	$3,550,213
219	$10,355	$20,216	$30,571	$3,529,997
220	$10,296	$20,275	$30,571	$3,509,721
221	$10,237	$20,335	$30,571	$3,489,387
222	$10,177	$20,394	$30,571	$3,468,993
223	$10,118	$20,453	$30,571	$3,448,540
224	$10,058	$20,513	$30,571	$3,428,027
225	$9,998	$20,573	$30,571	$3,407,454
226	$9,938	$20,633	$30,571	$3,386,821
227	$9,878	$20,693	$30,571	$3,366,128
228	$9,818	$20,753	$30,571	$3,345,375

第19年供款共

$366,854

第19年利息

$121,760

第19年共還本金

$245,095

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$9,757	$20,814	$30,571	$3,324,561
230	$9,697	$20,875	$30,571	$3,303,686
231	$9,636	$20,935	$30,571	$3,282,751
232	$9,575	$20,996	$30,571	$3,261,754
233	$9,513	$21,058	$30,571	$3,240,697
234	$9,452	$21,119	$30,571	$3,219,578
235	$9,390	$21,181	$30,571	$3,198,397
236	$9,329	$21,243	$30,571	$3,177,154
237	$9,267	$21,304	$30,571	$3,155,850
238	$9,205	$21,367	$30,571	$3,134,483
239	$9,142	$21,429	$30,571	$3,113,054
240	$9,080	$21,491	$30,571	$3,091,563

第20年供款共

$366,854

第20年利息

$113,042

第20年共還本金

$253,812

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$9,017	$21,554	$30,571	$3,070,009
242	$8,954	$21,617	$30,571	$3,048,392
243	$8,891	$21,680	$30,571	$3,026,712
244	$8,828	$21,743	$30,571	$3,004,968
245	$8,764	$21,807	$30,571	$2,983,162
246	$8,701	$21,870	$30,571	$2,961,291
247	$8,637	$21,934	$30,571	$2,939,357
248	$8,573	$21,998	$30,571	$2,917,359
249	$8,509	$22,062	$30,571	$2,895,297
250	$8,445	$22,127	$30,571	$2,873,170
251	$8,380	$22,191	$30,571	$2,850,979
252	$8,315	$22,256	$30,571	$2,828,723

第21年供款共

$366,854

第21年利息

$104,015

第21年共還本金

$262,839

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$8,250	$22,321	$30,571	$2,806,403
254	$8,185	$22,386	$30,571	$2,784,017
255	$8,120	$22,451	$30,571	$2,761,566
256	$8,055	$22,517	$30,571	$2,739,049
257	$7,989	$22,582	$30,571	$2,716,467
258	$7,923	$22,648	$30,571	$2,693,819
259	$7,857	$22,714	$30,571	$2,671,104
260	$7,791	$22,780	$30,571	$2,648,324
261	$7,724	$22,847	$30,571	$2,625,477
262	$7,658	$22,914	$30,571	$2,602,564
263	$7,591	$22,980	$30,571	$2,579,583
264	$7,524	$23,047	$30,571	$2,556,536

第22年供款共

$366,854

第22年利息

$94,667

第22年共還本金

$272,188

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$7,457	$23,115	$30,571	$2,533,421
266	$7,389	$23,182	$30,571	$2,510,239
267	$7,322	$23,250	$30,571	$2,486,989
268	$7,254	$23,317	$30,571	$2,463,672
269	$7,186	$23,385	$30,571	$2,440,286
270	$7,118	$23,454	$30,571	$2,416,833
271	$7,049	$23,522	$30,571	$2,393,311
272	$6,980	$23,591	$30,571	$2,369,720
273	$6,912	$23,660	$30,571	$2,346,061
274	$6,843	$23,729	$30,571	$2,322,332
275	$6,773	$23,798	$30,571	$2,298,534
276	$6,704	$23,867	$30,571	$2,274,667

第23年供款共

$366,854

第23年利息

$84,986

第23年共還本金

$281,869

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$6,634	$23,937	$30,571	$2,250,730
278	$6,565	$24,007	$30,571	$2,226,724
279	$6,495	$24,077	$30,571	$2,202,647
280	$6,424	$24,147	$30,571	$2,178,500
281	$6,354	$24,217	$30,571	$2,154,283
282	$6,283	$24,288	$30,571	$2,129,995
283	$6,212	$24,359	$30,571	$2,105,637
284	$6,141	$24,430	$30,571	$2,081,207
285	$6,070	$24,501	$30,571	$2,056,706
286	$5,999	$24,572	$30,571	$2,032,133
287	$5,927	$24,644	$30,571	$2,007,489
288	$5,855	$24,716	$30,571	$1,982,773

第24年供款共

$366,854

第24年利息

$74,960

第24年共還本金

$291,894

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$5,783	$24,788	$30,571	$1,957,985
290	$5,711	$24,860	$30,571	$1,933,125
291	$5,638	$24,933	$30,571	$1,908,192
292	$5,566	$25,006	$30,571	$1,883,186
293	$5,493	$25,079	$30,571	$1,858,108
294	$5,419	$25,152	$30,571	$1,832,956
295	$5,346	$25,225	$30,571	$1,807,731
296	$5,273	$25,299	$30,571	$1,782,432
297	$5,199	$25,372	$30,571	$1,757,060
298	$5,125	$25,446	$30,571	$1,731,614
299	$5,051	$25,521	$30,571	$1,706,093
300	$4,976	$25,595	$30,571	$1,680,498

第25年供款共

$366,854

第25年利息

$64,579

第25年共還本金

$302,276

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,901	$25,670	$30,571	$1,654,828
302	$4,827	$25,745	$30,571	$1,629,083
303	$4,751	$25,820	$30,571	$1,603,264
304	$4,676	$25,895	$30,571	$1,577,369
305	$4,601	$25,971	$30,571	$1,551,398
306	$4,525	$26,046	$30,571	$1,525,352
307	$4,449	$26,122	$30,571	$1,499,230
308	$4,373	$26,198	$30,571	$1,473,031
309	$4,296	$26,275	$30,571	$1,446,756
310	$4,220	$26,351	$30,571	$1,420,405
311	$4,143	$26,428	$30,571	$1,393,977
312	$4,066	$26,505	$30,571	$1,367,471

第26年供款共

$366,854

第26年利息

$53,828

第26年共還本金

$313,027

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,988	$26,583	$30,571	$1,340,888
314	$3,911	$26,660	$30,571	$1,314,228
315	$3,833	$26,738	$30,571	$1,287,490
316	$3,755	$26,816	$30,571	$1,260,674
317	$3,677	$26,894	$30,571	$1,233,780
318	$3,599	$26,973	$30,571	$1,206,807
319	$3,520	$27,051	$30,571	$1,179,756
320	$3,441	$27,130	$30,571	$1,152,626
321	$3,362	$27,209	$30,571	$1,125,416
322	$3,282	$27,289	$30,571	$1,098,128
323	$3,203	$27,368	$30,571	$1,070,759
324	$3,123	$27,448	$30,571	$1,043,311

第27年供款共

$366,854

第27年利息

$42,694

第27年共還本金

$324,160

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,043	$27,528	$30,571	$1,015,783
326	$2,963	$27,608	$30,571	$988,174
327	$2,882	$27,689	$30,571	$960,485
328	$2,801	$27,770	$30,571	$932,716
329	$2,720	$27,851	$30,571	$904,865
330	$2,639	$27,932	$30,571	$876,933
331	$2,558	$28,013	$30,571	$848,919
332	$2,476	$28,095	$30,571	$820,824
333	$2,394	$28,177	$30,571	$792,647
334	$2,312	$28,259	$30,571	$764,388
335	$2,229	$28,342	$30,571	$736,046
336	$2,147	$28,424	$30,571	$707,622

第28年供款共

$366,854

第28年利息

$31,165

第28年共還本金

$335,689

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,064	$28,507	$30,571	$679,114
338	$1,981	$28,590	$30,571	$650,524
339	$1,897	$28,674	$30,571	$621,850
340	$1,814	$28,757	$30,571	$593,093
341	$1,730	$28,841	$30,571	$564,251
342	$1,646	$28,925	$30,571	$535,326
343	$1,561	$29,010	$30,571	$506,316
344	$1,477	$29,094	$30,571	$477,222
345	$1,392	$29,179	$30,571	$448,042
346	$1,307	$29,264	$30,571	$418,778
347	$1,221	$29,350	$30,571	$389,428
348	$1,136	$29,435	$30,571	$359,993

第29年供款共

$366,854

第29年利息

$19,225

第29年共還本金

$347,629

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,050	$29,521	$30,571	$330,472
350	$964	$29,607	$30,571	$300,864
351	$878	$29,694	$30,571	$271,171
352	$791	$29,780	$30,571	$241,390
353	$704	$29,867	$30,571	$211,523
354	$617	$29,954	$30,571	$181,569
355	$530	$30,042	$30,571	$151,527
356	$442	$30,129	$30,571	$121,398
357	$354	$30,217	$30,571	$91,181
358	$266	$30,305	$30,571	$60,876
359	$178	$30,394	$30,571	$30,482
360	$89	$30,482	$30,571	$0

第30年供款共

$366,854

第30年利息

$6,861

第30年共還本金

$359,993

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$12,048,828

免責聲明

按揭保險費
info