樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$147,600

借款月供 $663 , 共加借HK$147,600

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$17,299,203

每月供款
$41,077

首期

$1,980,000

總貸款額

$9,147,600

總利息

$5,640,053

印花稅

$411,750

其他

$119,800

置業成本總預算

HK$2,511,550

按月供比率計算

$82,154

置業成本總預算

HK$2,511,550

首期

$1,980,000
印花稅

$411,750
- AVD
  
  $411,750
律師費

$ 10,000
代理佣金

$109,800
按揭保險費

$147,600

最低每月入息要求

按月供比率計算

$82,154

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	$54,748	$42,069	$34,475	$29,422
1.500	$56,783	$44,141	$36,585	$31,570
2.000	$58,866	$46,276	$38,772	$33,811
2.500	$60,995	$48,473	$41,038	$36,144
3.000	$63,172	$50,732	$43,379	$38,567
3.500	$65,395	$53,052	$45,795	$41,077
4.000	$67,664	$55,433	$48,284	$43,672
4.500	$69,979	$57,872	$50,845	$46,350
5.000	$72,339	$60,370	$53,476	$49,106
5.500	$74,744	$62,925	$56,174	$51,939
6.000	$77,193	$65,536	$58,938	$54,844

每月供款$41,077

年期

30年

貸款金額

$9,147,600

總利息

$5,640,053

總貸款連利息

$14,787,653

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$26,681	$14,396	$41,077	$9,133,204
2	$26,639	$14,438	$41,077	$9,118,765
3	$26,596	$14,480	$41,077	$9,104,285
4	$26,554	$14,523	$41,077	$9,089,762
5	$26,512	$14,565	$41,077	$9,075,197
6	$26,469	$14,607	$41,077	$9,060,590
7	$26,427	$14,650	$41,077	$9,045,940
8	$26,384	$14,693	$41,077	$9,031,247
9	$26,341	$14,736	$41,077	$9,016,511
10	$26,298	$14,779	$41,077	$9,001,733
11	$26,255	$14,822	$41,077	$8,986,911
12	$26,212	$14,865	$41,077	$8,972,046

第1年供款共

$492,922

第1年利息

$317,368

第1年共還本金

$175,554

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$26,168	$14,908	$41,077	$8,957,138
14	$26,125	$14,952	$41,077	$8,942,186
15	$26,081	$14,995	$41,077	$8,927,190
16	$26,038	$15,039	$41,077	$8,912,151
17	$25,994	$15,083	$41,077	$8,897,068
18	$25,950	$15,127	$41,077	$8,881,941
19	$25,906	$15,171	$41,077	$8,866,770
20	$25,861	$15,215	$41,077	$8,851,554
21	$25,817	$15,260	$41,077	$8,836,295
22	$25,773	$15,304	$41,077	$8,820,990
23	$25,728	$15,349	$41,077	$8,805,641
24	$25,683	$15,394	$41,077	$8,790,248

第2年供款共

$492,922

第2年利息

$311,124

第2年共還本金

$181,798

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$25,638	$15,439	$41,077	$8,774,809
26	$25,593	$15,484	$41,077	$8,759,326
27	$25,548	$15,529	$41,077	$8,743,797
28	$25,503	$15,574	$41,077	$8,728,223
29	$25,457	$15,619	$41,077	$8,712,603
30	$25,412	$15,665	$41,077	$8,696,938
31	$25,366	$15,711	$41,077	$8,681,227
32	$25,320	$15,757	$41,077	$8,665,471
33	$25,274	$15,803	$41,077	$8,649,668
34	$25,228	$15,849	$41,077	$8,633,820
35	$25,182	$15,895	$41,077	$8,617,925
36	$25,136	$15,941	$41,077	$8,601,984

第3年供款共

$492,922

第3年利息

$304,658

第3年共還本金

$188,264

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$25,089	$15,988	$41,077	$8,585,996
38	$25,042	$16,034	$41,077	$8,569,962
39	$24,996	$16,081	$41,077	$8,553,881
40	$24,949	$16,128	$41,077	$8,537,753
41	$24,902	$16,175	$41,077	$8,521,578
42	$24,855	$16,222	$41,077	$8,505,355
43	$24,807	$16,270	$41,077	$8,489,086
44	$24,760	$16,317	$41,077	$8,472,769
45	$24,712	$16,365	$41,077	$8,456,404
46	$24,665	$16,412	$41,077	$8,439,992
47	$24,617	$16,460	$41,077	$8,423,532
48	$24,569	$16,508	$41,077	$8,407,024

第4年供款共

$492,922

第4年利息

$297,962

第4年共還本金

$194,960

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$24,520	$16,556	$41,077	$8,390,467
50	$24,472	$16,605	$41,077	$8,373,863
51	$24,424	$16,653	$41,077	$8,357,210
52	$24,375	$16,702	$41,077	$8,340,508
53	$24,326	$16,750	$41,077	$8,323,758
54	$24,278	$16,799	$41,077	$8,306,959
55	$24,229	$16,848	$41,077	$8,290,110
56	$24,179	$16,897	$41,077	$8,273,213
57	$24,130	$16,947	$41,077	$8,256,266
58	$24,081	$16,996	$41,077	$8,239,270
59	$24,031	$17,046	$41,077	$8,222,225
60	$23,981	$17,095	$41,077	$8,205,129

第5年供款共

$492,922

第5年利息

$291,028

第5年共還本金

$201,894

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$23,932	$17,145	$41,077	$8,187,984
62	$23,882	$17,195	$41,077	$8,170,789
63	$23,831	$17,245	$41,077	$8,153,544
64	$23,781	$17,296	$41,077	$8,136,248
65	$23,731	$17,346	$41,077	$8,118,902
66	$23,680	$17,397	$41,077	$8,101,505
67	$23,629	$17,447	$41,077	$8,084,058
68	$23,579	$17,498	$41,077	$8,066,560
69	$23,527	$17,549	$41,077	$8,049,010
70	$23,476	$17,601	$41,077	$8,031,410
71	$23,425	$17,652	$41,077	$8,013,758
72	$23,373	$17,703	$41,077	$7,996,054

第6年供款共

$492,922

第6年利息

$283,847

第6年共還本金

$209,075

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$23,322	$17,755	$41,077	$7,978,299
74	$23,270	$17,807	$41,077	$7,960,493
75	$23,218	$17,859	$41,077	$7,942,634
76	$23,166	$17,911	$41,077	$7,924,723
77	$23,114	$17,963	$41,077	$7,906,760
78	$23,061	$18,015	$41,077	$7,888,745
79	$23,009	$18,068	$41,077	$7,870,677
80	$22,956	$18,121	$41,077	$7,852,556
81	$22,903	$18,174	$41,077	$7,834,383
82	$22,850	$18,227	$41,077	$7,816,156
83	$22,797	$18,280	$41,077	$7,797,876
84	$22,744	$18,333	$41,077	$7,779,543

第7年供款共

$492,922

第7年利息

$276,411

第7年共還本金

$216,511

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$22,690	$18,386	$41,077	$7,761,157
86	$22,637	$18,440	$41,077	$7,742,717
87	$22,583	$18,494	$41,077	$7,724,223
88	$22,529	$18,548	$41,077	$7,705,675
89	$22,475	$18,602	$41,077	$7,687,073
90	$22,421	$18,656	$41,077	$7,668,417
91	$22,366	$18,711	$41,077	$7,649,706
92	$22,312	$18,765	$41,077	$7,630,941
93	$22,257	$18,820	$41,077	$7,612,121
94	$22,202	$18,875	$41,077	$7,593,246
95	$22,147	$18,930	$41,077	$7,574,317
96	$22,092	$18,985	$41,077	$7,555,332

第8年供款共

$492,922

第8年利息

$268,710

第8年共還本金

$224,212

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$22,036	$19,040	$41,077	$7,536,291
98	$21,981	$19,096	$41,077	$7,517,195
99	$21,925	$19,152	$41,077	$7,498,044
100	$21,869	$19,208	$41,077	$7,478,836
101	$21,813	$19,264	$41,077	$7,459,572
102	$21,757	$19,320	$41,077	$7,440,253
103	$21,701	$19,376	$41,077	$7,420,877
104	$21,644	$19,433	$41,077	$7,401,444
105	$21,588	$19,489	$41,077	$7,381,955
106	$21,531	$19,546	$41,077	$7,362,409
107	$21,474	$19,603	$41,077	$7,342,806
108	$21,417	$19,660	$41,077	$7,323,145

第9年供款共

$492,922

第9年利息

$260,735

第9年共還本金

$232,186

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$21,359	$19,718	$41,077	$7,303,428
110	$21,302	$19,775	$41,077	$7,283,653
111	$21,244	$19,833	$41,077	$7,263,820
112	$21,186	$19,891	$41,077	$7,243,929
113	$21,128	$19,949	$41,077	$7,223,980
114	$21,070	$20,007	$41,077	$7,203,973
115	$21,012	$20,065	$41,077	$7,183,908
116	$20,953	$20,124	$41,077	$7,163,784
117	$20,894	$20,182	$41,077	$7,143,602
118	$20,836	$20,241	$41,077	$7,123,361
119	$20,776	$20,300	$41,077	$7,103,060
120	$20,717	$20,360	$41,077	$7,082,701

第10年供款共

$492,922

第10年利息

$252,477

第10年共還本金

$240,444

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$20,658	$20,419	$41,077	$7,062,282
122	$20,598	$20,478	$41,077	$7,041,803
123	$20,539	$20,538	$41,077	$7,021,265
124	$20,479	$20,598	$41,077	$7,000,667
125	$20,419	$20,658	$41,077	$6,980,009
126	$20,358	$20,718	$41,077	$6,959,290
127	$20,298	$20,779	$41,077	$6,938,512
128	$20,237	$20,839	$41,077	$6,917,672
129	$20,177	$20,900	$41,077	$6,896,772
130	$20,116	$20,961	$41,077	$6,875,811
131	$20,054	$21,022	$41,077	$6,854,788
132	$19,993	$21,084	$41,077	$6,833,705

第11年供款共

$492,922

第11年利息

$243,925

第11年共還本金

$248,996

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$19,932	$21,145	$41,077	$6,812,559
134	$19,870	$21,207	$41,077	$6,791,353
135	$19,808	$21,269	$41,077	$6,770,084
136	$19,746	$21,331	$41,077	$6,748,753
137	$19,684	$21,393	$41,077	$6,727,360
138	$19,621	$21,455	$41,077	$6,705,905
139	$19,559	$21,518	$41,077	$6,684,387
140	$19,496	$21,581	$41,077	$6,662,806
141	$19,433	$21,644	$41,077	$6,641,163
142	$19,370	$21,707	$41,077	$6,619,456
143	$19,307	$21,770	$41,077	$6,597,686
144	$19,243	$21,834	$41,077	$6,575,852

第12年供款共

$492,922

第12年利息

$235,069

第12年共還本金

$257,852

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$19,180	$21,897	$41,077	$6,553,955
146	$19,116	$21,961	$41,077	$6,531,994
147	$19,052	$22,025	$41,077	$6,509,969
148	$18,987	$22,089	$41,077	$6,487,879
149	$18,923	$22,154	$41,077	$6,465,725
150	$18,858	$22,218	$41,077	$6,443,507
151	$18,794	$22,283	$41,077	$6,421,224
152	$18,729	$22,348	$41,077	$6,398,875
153	$18,663	$22,413	$41,077	$6,376,462
154	$18,598	$22,479	$41,077	$6,353,983
155	$18,532	$22,544	$41,077	$6,331,439
156	$18,467	$22,610	$41,077	$6,308,829

第13年供款共

$492,922

第13年利息

$225,898

第13年共還本金

$267,023

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$18,401	$22,676	$41,077	$6,286,153
158	$18,335	$22,742	$41,077	$6,263,411
159	$18,268	$22,809	$41,077	$6,240,602
160	$18,202	$22,875	$41,077	$6,217,727
161	$18,135	$22,942	$41,077	$6,194,785
162	$18,068	$23,009	$41,077	$6,171,776
163	$18,001	$23,076	$41,077	$6,148,701
164	$17,934	$23,143	$41,077	$6,125,558
165	$17,866	$23,211	$41,077	$6,102,347
166	$17,799	$23,278	$41,077	$6,079,069
167	$17,731	$23,346	$41,077	$6,055,722
168	$17,663	$23,414	$41,077	$6,032,308

第14年供款共

$492,922

第14年利息

$216,401

第14年共還本金

$276,521

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$17,594	$23,483	$41,077	$6,008,826
170	$17,526	$23,551	$41,077	$5,985,275
171	$17,457	$23,620	$41,077	$5,961,655
172	$17,388	$23,689	$41,077	$5,937,966
173	$17,319	$23,758	$41,077	$5,914,208
174	$17,250	$23,827	$41,077	$5,890,381
175	$17,180	$23,897	$41,077	$5,866,485
176	$17,111	$23,966	$41,077	$5,842,519
177	$17,041	$24,036	$41,077	$5,818,482
178	$16,971	$24,106	$41,077	$5,794,376
179	$16,900	$24,177	$41,077	$5,770,200
180	$16,830	$24,247	$41,077	$5,745,953

第15年供款共

$492,922

第15年利息

$206,566

第15年共還本金

$286,356

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$16,759	$24,318	$41,077	$5,721,635
182	$16,688	$24,389	$41,077	$5,697,246
183	$16,617	$24,460	$41,077	$5,672,786
184	$16,546	$24,531	$41,077	$5,648,255
185	$16,474	$24,603	$41,077	$5,623,652
186	$16,402	$24,674	$41,077	$5,598,978
187	$16,330	$24,746	$41,077	$5,574,231
188	$16,258	$24,819	$41,077	$5,549,413
189	$16,186	$24,891	$41,077	$5,524,522
190	$16,113	$24,964	$41,077	$5,499,558
191	$16,040	$25,036	$41,077	$5,474,522
192	$15,967	$25,109	$41,077	$5,449,412

第16年供款共

$492,922

第16年利息

$196,381

第16年共還本金

$296,540

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$15,894	$25,183	$41,077	$5,424,230
194	$15,821	$25,256	$41,077	$5,398,973
195	$15,747	$25,330	$41,077	$5,373,644
196	$15,673	$25,404	$41,077	$5,348,240
197	$15,599	$25,478	$41,077	$5,322,762
198	$15,525	$25,552	$41,077	$5,297,210
199	$15,450	$25,627	$41,077	$5,271,583
200	$15,375	$25,701	$41,077	$5,245,882
201	$15,300	$25,776	$41,077	$5,220,106
202	$15,225	$25,852	$41,077	$5,194,254
203	$15,150	$25,927	$41,077	$5,168,327
204	$15,074	$26,003	$41,077	$5,142,325

第17年供款共

$492,922

第17年利息

$185,834

第17年共還本金

$307,087

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$14,998	$26,078	$41,077	$5,116,246
206	$14,922	$26,154	$41,077	$5,090,092
207	$14,846	$26,231	$41,077	$5,063,861
208	$14,770	$26,307	$41,077	$5,037,554
209	$14,693	$26,384	$41,077	$5,011,170
210	$14,616	$26,461	$41,077	$4,984,709
211	$14,539	$26,538	$41,077	$4,958,171
212	$14,461	$26,615	$41,077	$4,931,556
213	$14,384	$26,693	$41,077	$4,904,863
214	$14,306	$26,771	$41,077	$4,878,092
215	$14,228	$26,849	$41,077	$4,851,243
216	$14,149	$26,927	$41,077	$4,824,315

第18年供款共

$492,922

第18年利息

$174,912

第18年共還本金

$318,010

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$14,071	$27,006	$41,077	$4,797,309
218	$13,992	$27,085	$41,077	$4,770,225
219	$13,913	$27,164	$41,077	$4,743,061
220	$13,834	$27,243	$41,077	$4,715,818
221	$13,754	$27,322	$41,077	$4,688,496
222	$13,675	$27,402	$41,077	$4,661,094
223	$13,595	$27,482	$41,077	$4,633,612
224	$13,515	$27,562	$41,077	$4,606,050
225	$13,434	$27,643	$41,077	$4,578,407
226	$13,354	$27,723	$41,077	$4,550,684
227	$13,273	$27,804	$41,077	$4,522,880
228	$13,192	$27,885	$41,077	$4,494,995

第19年供款共

$492,922

第19年利息

$163,602

第19年共還本金

$329,320

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$13,110	$27,966	$41,077	$4,467,029
230	$13,029	$28,048	$41,077	$4,438,981
231	$12,947	$28,130	$41,077	$4,410,851
232	$12,865	$28,212	$41,077	$4,382,639
233	$12,783	$28,294	$41,077	$4,354,345
234	$12,700	$28,377	$41,077	$4,325,968
235	$12,617	$28,459	$41,077	$4,297,509
236	$12,534	$28,542	$41,077	$4,268,966
237	$12,451	$28,626	$41,077	$4,240,341
238	$12,368	$28,709	$41,077	$4,211,632
239	$12,284	$28,793	$41,077	$4,182,839
240	$12,200	$28,877	$41,077	$4,153,962

第20年供款共

$492,922

第20年利息

$151,889

第20年共還本金

$341,033

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$12,116	$28,961	$41,077	$4,125,001
242	$12,031	$29,046	$41,077	$4,095,955
243	$11,947	$29,130	$41,077	$4,066,825
244	$11,862	$29,215	$41,077	$4,037,610
245	$11,776	$29,300	$41,077	$4,008,309
246	$11,691	$29,386	$41,077	$3,978,923
247	$11,605	$29,472	$41,077	$3,949,452
248	$11,519	$29,558	$41,077	$3,919,894
249	$11,433	$29,644	$41,077	$3,890,250
250	$11,347	$29,730	$41,077	$3,860,520
251	$11,260	$29,817	$41,077	$3,830,703
252	$11,173	$29,904	$41,077	$3,800,799

第21年供款共

$492,922

第21年利息

$139,759

第21年共還本金

$353,163

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$11,086	$29,991	$41,077	$3,770,808
254	$10,998	$30,079	$41,077	$3,740,729
255	$10,910	$30,166	$41,077	$3,710,563
256	$10,822	$30,254	$41,077	$3,680,309
257	$10,734	$30,343	$41,077	$3,649,966
258	$10,646	$30,431	$41,077	$3,619,535
259	$10,557	$30,520	$41,077	$3,589,015
260	$10,468	$30,609	$41,077	$3,558,406
261	$10,379	$30,698	$41,077	$3,527,708
262	$10,289	$30,788	$41,077	$3,496,921
263	$10,199	$30,877	$41,077	$3,466,043
264	$10,109	$30,968	$41,077	$3,435,076

第22年供款共

$492,922

第22年利息

$127,198

第22年共還本金

$365,724

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$10,019	$31,058	$41,077	$3,404,018
266	$9,928	$31,148	$41,077	$3,372,869
267	$9,838	$31,239	$41,077	$3,341,630
268	$9,746	$31,330	$41,077	$3,310,300
269	$9,655	$31,422	$41,077	$3,278,878
270	$9,563	$31,513	$41,077	$3,247,364
271	$9,471	$31,605	$41,077	$3,215,759
272	$9,379	$31,698	$41,077	$3,184,062
273	$9,287	$31,790	$41,077	$3,152,272
274	$9,194	$31,883	$41,077	$3,120,389
275	$9,101	$31,976	$41,077	$3,088,413
276	$9,008	$32,069	$41,077	$3,056,344

第23年供款共

$492,922

第23年利息

$114,191

第23年共還本金

$378,731

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$8,914	$32,162	$41,077	$3,024,182
278	$8,821	$32,256	$41,077	$2,991,926
279	$8,726	$32,350	$41,077	$2,959,575
280	$8,632	$32,445	$41,077	$2,927,131
281	$8,537	$32,539	$41,077	$2,894,591
282	$8,443	$32,634	$41,077	$2,861,957
283	$8,347	$32,729	$41,077	$2,829,227
284	$8,252	$32,825	$41,077	$2,796,403
285	$8,156	$32,921	$41,077	$2,763,482
286	$8,060	$33,017	$41,077	$2,730,465
287	$7,964	$33,113	$41,077	$2,697,352
288	$7,867	$33,210	$41,077	$2,664,143

第24年供款共

$492,922

第24年利息

$100,720

第24年共還本金

$392,202

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$7,770	$33,306	$41,077	$2,630,836
290	$7,673	$33,404	$41,077	$2,597,433
291	$7,576	$33,501	$41,077	$2,563,932
292	$7,478	$33,599	$41,077	$2,530,333
293	$7,380	$33,697	$41,077	$2,496,637
294	$7,282	$33,795	$41,077	$2,462,842
295	$7,183	$33,894	$41,077	$2,428,948
296	$7,084	$33,992	$41,077	$2,394,956
297	$6,985	$34,092	$41,077	$2,360,864
298	$6,886	$34,191	$41,077	$2,326,673
299	$6,786	$34,291	$41,077	$2,292,383
300	$6,686	$34,391	$41,077	$2,257,992

第25年供款共

$492,922

第25年利息

$86,771

第25年共還本金

$406,151

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$6,586	$34,491	$41,077	$2,223,501
302	$6,485	$34,592	$41,077	$2,188,909
303	$6,384	$34,692	$41,077	$2,154,217
304	$6,283	$34,794	$41,077	$2,119,423
305	$6,182	$34,895	$41,077	$2,084,528
306	$6,080	$34,997	$41,077	$2,049,531
307	$5,978	$35,099	$41,077	$2,014,432
308	$5,875	$35,201	$41,077	$1,979,231
309	$5,773	$35,304	$41,077	$1,943,927
310	$5,670	$35,407	$41,077	$1,908,519
311	$5,567	$35,510	$41,077	$1,873,009
312	$5,463	$35,614	$41,077	$1,837,395

第26年供款共

$492,922

第26年利息

$72,325

第26年共還本金

$420,597

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$5,359	$35,718	$41,077	$1,801,678
314	$5,255	$35,822	$41,077	$1,765,856
315	$5,150	$35,926	$41,077	$1,729,929
316	$5,046	$36,031	$41,077	$1,693,898
317	$4,941	$36,136	$41,077	$1,657,762
318	$4,835	$36,242	$41,077	$1,621,520
319	$4,729	$36,347	$41,077	$1,585,173
320	$4,623	$36,453	$41,077	$1,548,719
321	$4,517	$36,560	$41,077	$1,512,160
322	$4,410	$36,666	$41,077	$1,475,493
323	$4,304	$36,773	$41,077	$1,438,720
324	$4,196	$36,881	$41,077	$1,401,839

第27年供款共

$492,922

第27年利息

$57,366

第27年共還本金

$435,556

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,089	$36,988	$41,077	$1,364,851
326	$3,981	$37,096	$41,077	$1,327,755
327	$3,873	$37,204	$41,077	$1,290,551
328	$3,764	$37,313	$41,077	$1,253,238
329	$3,655	$37,422	$41,077	$1,215,817
330	$3,546	$37,531	$41,077	$1,178,286
331	$3,437	$37,640	$41,077	$1,140,646
332	$3,327	$37,750	$41,077	$1,102,896
333	$3,217	$37,860	$41,077	$1,065,036
334	$3,106	$37,970	$41,077	$1,027,066
335	$2,996	$38,081	$41,077	$988,984
336	$2,885	$38,192	$41,077	$950,792

第28年供款共

$492,922

第28年利息

$41,874

第28年共還本金

$451,047

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,773	$38,304	$41,077	$912,489
338	$2,661	$38,415	$41,077	$874,073
339	$2,549	$38,527	$41,077	$835,546
340	$2,437	$38,640	$41,077	$796,906
341	$2,324	$38,753	$41,077	$758,153
342	$2,211	$38,866	$41,077	$719,288
343	$2,098	$38,979	$41,077	$680,309
344	$1,984	$39,093	$41,077	$641,216
345	$1,870	$39,207	$41,077	$602,010
346	$1,756	$39,321	$41,077	$562,689
347	$1,641	$39,436	$41,077	$523,253
348	$1,526	$39,551	$41,077	$483,703

第29年供款共

$492,922

第29年利息

$25,832

第29年共還本金

$467,090

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,411	$39,666	$41,077	$444,037
350	$1,295	$39,782	$41,077	$404,255
351	$1,179	$39,898	$41,077	$364,357
352	$1,063	$40,014	$41,077	$324,343
353	$946	$40,131	$41,077	$284,212
354	$829	$40,248	$41,077	$243,964
355	$712	$40,365	$41,077	$203,599
356	$594	$40,483	$41,077	$163,116
357	$476	$40,601	$41,077	$122,515
358	$357	$40,719	$41,077	$81,796
359	$239	$40,838	$41,077	$40,957
360	$119	$40,957	$41,077	$0

第30年供款共

$492,922

第30年利息

$9,219

第30年共還本金

$483,703

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$17,299,203

免責聲明

按揭保險費
info