樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$100,280

借款月供 $450 , 共加借HK$100,280

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$17,890,719

每月供款
$41,763

首期

$2,300,000

總貸款額

$9,300,280

總利息

$5,734,189

印花稅

$431,250

其他

$125,000

置業成本總預算

HK$2,856,250

按月供比率計算

$83,525

置業成本總預算

HK$2,856,250

首期

$2,300,000
印花稅

$431,250
- AVD
  
  $431,250
律師費

$ 10,000
代理佣金

$115,000
按揭保險費

$100,280

最低每月入息要求

按月供比率計算

$83,525

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	$55,662	$42,771	$35,050	$29,913
1.500	$57,731	$44,878	$37,195	$32,097
2.000	$59,848	$47,049	$39,420	$34,376
2.500	$62,013	$49,282	$41,723	$36,747
3.000	$64,226	$51,579	$44,103	$39,210
3.500	$66,486	$53,938	$46,559	$41,762
4.000	$68,793	$56,358	$49,090	$44,401
4.500	$71,147	$58,838	$51,694	$47,123
5.000	$73,546	$61,378	$54,369	$49,926
5.500	$75,991	$63,975	$57,112	$52,806
6.000	$78,481	$66,630	$59,922	$55,760

每月供款$41,763

年期

30年

貸款金額

$9,300,280

總利息

$5,734,189

總貸款連利息

$15,034,469

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$27,126	$14,637	$41,762	$9,285,643
2	$27,083	$14,679	$41,762	$9,270,964
3	$27,040	$14,722	$41,762	$9,256,242
4	$26,997	$14,765	$41,762	$9,241,477
5	$26,954	$14,808	$41,762	$9,226,669
6	$26,911	$14,851	$41,762	$9,211,818
7	$26,868	$14,895	$41,762	$9,196,923
8	$26,824	$14,938	$41,762	$9,181,985
9	$26,781	$14,982	$41,762	$9,167,003
10	$26,737	$15,025	$41,762	$9,151,978
11	$26,693	$15,069	$41,762	$9,136,909
12	$26,649	$15,113	$41,762	$9,121,796

第1年供款共

$501,149

第1年利息

$322,665

第1年共還本金

$178,484

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$26,605	$15,157	$41,762	$9,106,639
14	$26,561	$15,201	$41,762	$9,091,437
15	$26,517	$15,246	$41,762	$9,076,191
16	$26,472	$15,290	$41,762	$9,060,901
17	$26,428	$15,335	$41,762	$9,045,566
18	$26,383	$15,380	$41,762	$9,030,187
19	$26,338	$15,424	$41,762	$9,014,763
20	$26,293	$15,469	$41,762	$8,999,293
21	$26,248	$15,514	$41,762	$8,983,779
22	$26,203	$15,560	$41,762	$8,968,219
23	$26,157	$15,605	$41,762	$8,952,614
24	$26,112	$15,651	$41,762	$8,936,963

第2年供款共

$501,149

第2年利息

$316,317

第2年共還本金

$184,832

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$26,066	$15,696	$41,762	$8,921,267
26	$26,020	$15,742	$41,762	$8,905,525
27	$25,974	$15,788	$41,762	$8,889,737
28	$25,928	$15,834	$41,762	$8,873,903
29	$25,882	$15,880	$41,762	$8,858,023
30	$25,836	$15,927	$41,762	$8,842,096
31	$25,789	$15,973	$41,762	$8,826,123
32	$25,743	$16,020	$41,762	$8,810,104
33	$25,696	$16,066	$41,762	$8,794,037
34	$25,649	$16,113	$41,762	$8,777,924
35	$25,602	$16,160	$41,762	$8,761,764
36	$25,555	$16,207	$41,762	$8,745,557

第3年供款共

$501,149

第3年利息

$309,743

第3年共還本金

$191,406

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$25,508	$16,255	$41,762	$8,729,302
38	$25,460	$16,302	$41,762	$8,713,000
39	$25,413	$16,349	$41,762	$8,696,651
40	$25,365	$16,397	$41,762	$8,680,254
41	$25,317	$16,445	$41,762	$8,663,809
42	$25,269	$16,493	$41,762	$8,647,316
43	$25,221	$16,541	$41,762	$8,630,775
44	$25,173	$16,589	$41,762	$8,614,185
45	$25,125	$16,638	$41,762	$8,597,548
46	$25,076	$16,686	$41,762	$8,580,861
47	$25,028	$16,735	$41,762	$8,564,127
48	$24,979	$16,784	$41,762	$8,547,343

第4年供款共

$501,149

第4年利息

$302,935

第4年共還本金

$198,214

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$24,930	$16,833	$41,762	$8,530,510
50	$24,881	$16,882	$41,762	$8,513,628
51	$24,831	$16,931	$41,762	$8,496,697
52	$24,782	$16,980	$41,762	$8,479,717
53	$24,733	$17,030	$41,762	$8,462,687
54	$24,683	$17,080	$41,762	$8,445,608
55	$24,633	$17,129	$41,762	$8,428,478
56	$24,583	$17,179	$41,762	$8,411,299
57	$24,533	$17,229	$41,762	$8,394,069
58	$24,483	$17,280	$41,762	$8,376,790
59	$24,432	$17,330	$41,762	$8,359,460
60	$24,382	$17,381	$41,762	$8,342,079

第5年供款共

$501,149

第5年利息

$295,885

第5年共還本金

$205,264

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$24,331	$17,431	$41,762	$8,324,648
62	$24,280	$17,482	$41,762	$8,307,165
63	$24,229	$17,533	$41,762	$8,289,632
64	$24,178	$17,584	$41,762	$8,272,048
65	$24,127	$17,636	$41,762	$8,254,412
66	$24,075	$17,687	$41,762	$8,236,725
67	$24,024	$17,739	$41,762	$8,218,987
68	$23,972	$17,790	$41,762	$8,201,196
69	$23,920	$17,842	$41,762	$8,183,354
70	$23,868	$17,894	$41,762	$8,165,460
71	$23,816	$17,946	$41,762	$8,147,513
72	$23,764	$17,999	$41,762	$8,129,514

第6年供款共

$501,149

第6年利息

$288,584

第6年共還本金

$212,565

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$23,711	$18,051	$41,762	$8,111,463
74	$23,658	$18,104	$41,762	$8,093,359
75	$23,606	$18,157	$41,762	$8,075,202
76	$23,553	$18,210	$41,762	$8,056,993
77	$23,500	$18,263	$41,762	$8,038,730
78	$23,446	$18,316	$41,762	$8,020,414
79	$23,393	$18,370	$41,762	$8,002,044
80	$23,339	$18,423	$41,762	$7,983,621
81	$23,286	$18,477	$41,762	$7,965,144
82	$23,232	$18,531	$41,762	$7,946,613
83	$23,178	$18,585	$41,762	$7,928,028
84	$23,123	$18,639	$41,762	$7,909,389

第7年供款共

$501,149

第7年利息

$281,024

第7年共還本金

$220,125

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$23,069	$18,693	$41,762	$7,890,696
86	$23,015	$18,748	$41,762	$7,871,948
87	$22,960	$18,803	$41,762	$7,853,146
88	$22,905	$18,857	$41,762	$7,834,288
89	$22,850	$18,912	$41,762	$7,815,376
90	$22,795	$18,968	$41,762	$7,796,408
91	$22,740	$19,023	$41,762	$7,777,385
92	$22,684	$19,078	$41,762	$7,758,307
93	$22,628	$19,134	$41,762	$7,739,173
94	$22,573	$19,190	$41,762	$7,719,983
95	$22,517	$19,246	$41,762	$7,700,737
96	$22,460	$19,302	$41,762	$7,681,435

第8年供款共

$501,149

第8年利息

$273,195

第8年共還本金

$227,954

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$22,404	$19,358	$41,762	$7,662,077
98	$22,348	$19,415	$41,762	$7,642,663
99	$22,291	$19,471	$41,762	$7,623,191
100	$22,234	$19,528	$41,762	$7,603,663
101	$22,177	$19,585	$41,762	$7,584,078
102	$22,120	$19,642	$41,762	$7,564,436
103	$22,063	$19,699	$41,762	$7,544,736
104	$22,005	$19,757	$41,762	$7,524,979
105	$21,948	$19,815	$41,762	$7,505,165
106	$21,890	$19,872	$41,762	$7,485,293
107	$21,832	$19,930	$41,762	$7,465,362
108	$21,774	$19,988	$41,762	$7,445,374

第9年供款共

$501,149

第9年利息

$265,087

第9年共還本金

$236,062

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$21,716	$20,047	$41,762	$7,425,327
110	$21,657	$20,105	$41,762	$7,405,222
111	$21,599	$20,164	$41,762	$7,385,058
112	$21,540	$20,223	$41,762	$7,364,835
113	$21,481	$20,282	$41,762	$7,344,554
114	$21,422	$20,341	$41,762	$7,324,213
115	$21,362	$20,400	$41,762	$7,303,813
116	$21,303	$20,460	$41,762	$7,283,353
117	$21,243	$20,519	$41,762	$7,262,834
118	$21,183	$20,579	$41,762	$7,242,255
119	$21,123	$20,639	$41,762	$7,221,616
120	$21,063	$20,699	$41,762	$7,200,916

第10年供款共

$501,149

第10年利息

$256,691

第10年共還本金

$244,458

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$21,003	$20,760	$41,762	$7,180,156
122	$20,942	$20,820	$41,762	$7,159,336
123	$20,881	$20,881	$41,762	$7,138,455
124	$20,820	$20,942	$41,762	$7,117,513
125	$20,759	$21,003	$41,762	$7,096,510
126	$20,698	$21,064	$41,762	$7,075,446
127	$20,637	$21,126	$41,762	$7,054,320
128	$20,575	$21,187	$41,762	$7,033,133
129	$20,513	$21,249	$41,762	$7,011,884
130	$20,451	$21,311	$41,762	$6,990,573
131	$20,389	$21,373	$41,762	$6,969,200
132	$20,327	$21,436	$41,762	$6,947,764

第11年供款共

$501,149

第11年利息

$247,997

第11年共還本金

$253,152

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$20,264	$21,498	$41,762	$6,926,266
134	$20,202	$21,561	$41,762	$6,904,705
135	$20,139	$21,624	$41,762	$6,883,081
136	$20,076	$21,687	$41,762	$6,861,395
137	$20,012	$21,750	$41,762	$6,839,645
138	$19,949	$21,813	$41,762	$6,817,831
139	$19,885	$21,877	$41,762	$6,795,954
140	$19,822	$21,941	$41,762	$6,774,013
141	$19,758	$22,005	$41,762	$6,752,008
142	$19,693	$22,069	$41,762	$6,729,939
143	$19,629	$22,133	$41,762	$6,707,806
144	$19,564	$22,198	$41,762	$6,685,608

第12年供款共

$501,149

第12年利息

$238,993

第12年共還本金

$262,156

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$19,500	$22,263	$41,762	$6,663,345
146	$19,435	$22,328	$41,762	$6,641,017
147	$19,370	$22,393	$41,762	$6,618,625
148	$19,304	$22,458	$41,762	$6,596,167
149	$19,239	$22,524	$41,762	$6,573,643
150	$19,173	$22,589	$41,762	$6,551,054
151	$19,107	$22,655	$41,762	$6,528,399
152	$19,041	$22,721	$41,762	$6,505,677
153	$18,975	$22,788	$41,762	$6,482,890
154	$18,908	$22,854	$41,762	$6,460,036
155	$18,842	$22,921	$41,762	$6,437,115
156	$18,775	$22,987	$41,762	$6,414,128

第13年供款共

$501,149

第13年利息

$229,669

第13年共還本金

$271,480

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$18,708	$23,055	$41,762	$6,391,073
158	$18,641	$23,122	$41,762	$6,367,951
159	$18,573	$23,189	$41,762	$6,344,762
160	$18,506	$23,257	$41,762	$6,321,505
161	$18,438	$23,325	$41,762	$6,298,181
162	$18,370	$23,393	$41,762	$6,274,788
163	$18,301	$23,461	$41,762	$6,251,327
164	$18,233	$23,529	$41,762	$6,227,798
165	$18,164	$23,598	$41,762	$6,204,200
166	$18,096	$23,667	$41,762	$6,180,533
167	$18,027	$23,736	$41,762	$6,156,797
168	$17,957	$23,805	$41,762	$6,132,992

第14年供款共

$501,149

第14年利息

$220,013

第14年共還本金

$281,136

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$17,888	$23,875	$41,762	$6,109,117
170	$17,818	$23,944	$41,762	$6,085,173
171	$17,748	$24,014	$41,762	$6,061,159
172	$17,678	$24,084	$41,762	$6,037,075
173	$17,608	$24,154	$41,762	$6,012,921
174	$17,538	$24,225	$41,762	$5,988,696
175	$17,467	$24,295	$41,762	$5,964,401
176	$17,396	$24,366	$41,762	$5,940,034
177	$17,325	$24,437	$41,762	$5,915,597
178	$17,254	$24,509	$41,762	$5,891,088
179	$17,182	$24,580	$41,762	$5,866,508
180	$17,111	$24,652	$41,762	$5,841,857

第15年供款共

$501,149

第15年利息

$210,014

第15年共還本金

$291,135

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$17,039	$24,724	$41,762	$5,817,133
182	$16,967	$24,796	$41,762	$5,792,337
183	$16,894	$24,868	$41,762	$5,767,469
184	$16,822	$24,941	$41,762	$5,742,528
185	$16,749	$25,013	$41,762	$5,717,515
186	$16,676	$25,086	$41,762	$5,692,429
187	$16,603	$25,159	$41,762	$5,667,269
188	$16,530	$25,233	$41,762	$5,642,036
189	$16,456	$25,306	$41,762	$5,616,730
190	$16,382	$25,380	$41,762	$5,591,350
191	$16,308	$25,454	$41,762	$5,565,895
192	$16,234	$25,529	$41,762	$5,540,367

第16年供款共

$501,149

第16年利息

$199,659

第16年共還本金

$301,490

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$16,159	$25,603	$41,762	$5,514,764
194	$16,085	$25,678	$41,762	$5,489,086
195	$16,010	$25,753	$41,762	$5,463,334
196	$15,935	$25,828	$41,762	$5,437,506
197	$15,859	$25,903	$41,762	$5,411,603
198	$15,784	$25,979	$41,762	$5,385,624
199	$15,708	$26,054	$41,762	$5,359,570
200	$15,632	$26,130	$41,762	$5,333,440
201	$15,556	$26,207	$41,762	$5,307,233
202	$15,479	$26,283	$41,762	$5,280,950
203	$15,403	$26,360	$41,762	$5,254,590
204	$15,326	$26,437	$41,762	$5,228,154

第17年供款共

$501,149

第17年利息

$188,936

第17年共還本金

$312,213

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$15,249	$26,514	$41,762	$5,201,640
206	$15,171	$26,591	$41,762	$5,175,049
207	$15,094	$26,669	$41,762	$5,148,381
208	$15,016	$26,746	$41,762	$5,121,634
209	$14,938	$26,824	$41,762	$5,094,810
210	$14,860	$26,903	$41,762	$5,067,908
211	$14,781	$26,981	$41,762	$5,040,927
212	$14,703	$27,060	$41,762	$5,013,867
213	$14,624	$27,139	$41,762	$4,986,728
214	$14,545	$27,218	$41,762	$4,959,510
215	$14,465	$27,297	$41,762	$4,932,213
216	$14,386	$27,377	$41,762	$4,904,836

第18年供款共

$501,149

第18年利息

$177,832

第18年共還本金

$323,317

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$14,306	$27,457	$41,762	$4,877,380
218	$14,226	$27,537	$41,762	$4,849,843
219	$14,145	$27,617	$41,762	$4,822,226
220	$14,065	$27,698	$41,762	$4,794,528
221	$13,984	$27,778	$41,762	$4,766,750
222	$13,903	$27,859	$41,762	$4,738,891
223	$13,822	$27,941	$41,762	$4,710,950
224	$13,740	$28,022	$41,762	$4,682,928
225	$13,659	$28,104	$41,762	$4,654,824
226	$13,577	$28,186	$41,762	$4,626,638
227	$13,494	$28,268	$41,762	$4,598,370
228	$13,412	$28,351	$41,762	$4,570,020

第19年供款共

$501,149

第19年利息

$166,332

第19年共還本金

$334,817

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$13,329	$28,433	$41,762	$4,541,586
230	$13,246	$28,516	$41,762	$4,513,070
231	$13,163	$28,599	$41,762	$4,484,471
232	$13,080	$28,683	$41,762	$4,455,788
233	$12,996	$28,766	$41,762	$4,427,022
234	$12,912	$28,850	$41,762	$4,398,172
235	$12,828	$28,934	$41,762	$4,369,237
236	$12,744	$29,019	$41,762	$4,340,218
237	$12,659	$29,103	$41,762	$4,311,115
238	$12,574	$29,188	$41,762	$4,281,927
239	$12,489	$29,273	$41,762	$4,252,653
240	$12,404	$29,359	$41,762	$4,223,294

第20年供款共

$501,149

第20年利息

$154,424

第20年共還本金

$346,725

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$12,318	$29,444	$41,762	$4,193,850
242	$12,232	$29,530	$41,762	$4,164,320
243	$12,146	$29,616	$41,762	$4,134,703
244	$12,060	$29,703	$41,762	$4,105,000
245	$11,973	$29,789	$41,762	$4,075,211
246	$11,886	$29,876	$41,762	$4,045,334
247	$11,799	$29,964	$41,762	$4,015,371
248	$11,711	$30,051	$41,762	$3,985,320
249	$11,624	$30,139	$41,762	$3,955,181
250	$11,536	$30,226	$41,762	$3,924,955
251	$11,448	$30,315	$41,762	$3,894,640
252	$11,359	$30,403	$41,762	$3,864,237

第21年供款共

$501,149

第21年利息

$142,092

第21年共還本金

$359,057

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$11,271	$30,492	$41,762	$3,833,746
254	$11,182	$30,581	$41,762	$3,803,165
255	$11,093	$30,670	$41,762	$3,772,495
256	$11,003	$30,759	$41,762	$3,741,736
257	$10,913	$30,849	$41,762	$3,710,887
258	$10,823	$30,939	$41,762	$3,679,948
259	$10,733	$31,029	$41,762	$3,648,918
260	$10,643	$31,120	$41,762	$3,617,799
261	$10,552	$31,211	$41,762	$3,586,588
262	$10,461	$31,302	$41,762	$3,555,287
263	$10,370	$31,393	$41,762	$3,523,894
264	$10,278	$31,484	$41,762	$3,492,409

第22年供款共

$501,149

第22年利息

$129,321

第22年共還本金

$371,828

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$10,186	$31,576	$41,762	$3,460,833
266	$10,094	$31,668	$41,762	$3,429,165
267	$10,002	$31,761	$41,762	$3,397,404
268	$9,909	$31,853	$41,762	$3,365,551
269	$9,816	$31,946	$41,762	$3,333,605
270	$9,723	$32,039	$41,762	$3,301,565
271	$9,630	$32,133	$41,762	$3,269,432
272	$9,536	$32,227	$41,762	$3,237,206
273	$9,442	$32,321	$41,762	$3,204,885
274	$9,348	$32,415	$41,762	$3,172,471
275	$9,253	$32,509	$41,762	$3,139,961
276	$9,158	$32,604	$41,762	$3,107,357

第23年供款共

$501,149

第23年利息

$116,096

第23年共還本金

$385,053

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$9,063	$32,699	$41,762	$3,074,658
278	$8,968	$32,795	$41,762	$3,041,863
279	$8,872	$32,890	$41,762	$3,008,973
280	$8,776	$32,986	$41,762	$2,975,986
281	$8,680	$33,082	$41,762	$2,942,904
282	$8,583	$33,179	$41,762	$2,909,725
283	$8,487	$33,276	$41,762	$2,876,449
284	$8,390	$33,373	$41,762	$2,843,077
285	$8,292	$33,470	$41,762	$2,809,606
286	$8,195	$33,568	$41,762	$2,776,039
287	$8,097	$33,666	$41,762	$2,742,373
288	$7,999	$33,764	$41,762	$2,708,609

第24年供款共

$501,149

第24年利息

$102,401

第24年共還本金

$398,748

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$7,900	$33,862	$41,762	$2,674,747
290	$7,801	$33,961	$41,762	$2,640,786
291	$7,702	$34,060	$41,762	$2,606,726
292	$7,603	$34,159	$41,762	$2,572,566
293	$7,503	$34,259	$41,762	$2,538,307
294	$7,403	$34,359	$41,762	$2,503,948
295	$7,303	$34,459	$41,762	$2,469,489
296	$7,203	$34,560	$41,762	$2,434,929
297	$7,102	$34,661	$41,762	$2,400,269
298	$7,001	$34,762	$41,762	$2,365,507
299	$6,899	$34,863	$41,762	$2,330,644
300	$6,798	$34,965	$41,762	$2,295,679

第25年供款共

$501,149

第25年利息

$88,219

第25年共還本金

$412,930

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$6,696	$35,067	$41,762	$2,260,613
302	$6,593	$35,169	$41,762	$2,225,444
303	$6,491	$35,272	$41,762	$2,190,172
304	$6,388	$35,374	$41,762	$2,154,798
305	$6,285	$35,478	$41,762	$2,119,320
306	$6,181	$35,581	$41,762	$2,083,739
307	$6,078	$35,685	$41,762	$2,048,054
308	$5,973	$35,789	$41,762	$2,012,265
309	$5,869	$35,893	$41,762	$1,976,372
310	$5,764	$35,998	$41,762	$1,940,374
311	$5,659	$36,103	$41,762	$1,904,271
312	$5,554	$36,208	$41,762	$1,868,063

第26年供款共

$501,149

第26年利息

$73,532

第26年共還本金

$427,617

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$5,449	$36,314	$41,762	$1,831,749
314	$5,343	$36,420	$41,762	$1,795,329
315	$5,236	$36,526	$41,762	$1,758,803
316	$5,130	$36,633	$41,762	$1,722,170
317	$5,023	$36,739	$41,762	$1,685,431
318	$4,916	$36,847	$41,762	$1,648,584
319	$4,808	$36,954	$41,762	$1,611,630
320	$4,701	$37,062	$41,762	$1,574,569
321	$4,592	$37,170	$41,762	$1,537,399
322	$4,484	$37,278	$41,762	$1,500,120
323	$4,375	$37,387	$41,762	$1,462,733
324	$4,266	$37,496	$41,762	$1,425,237

第27年供款共

$501,149

第27年利息

$58,323

第27年共還本金

$442,826

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,157	$37,605	$41,762	$1,387,632
326	$4,047	$37,715	$41,762	$1,349,917
327	$3,937	$37,825	$41,762	$1,312,091
328	$3,827	$37,935	$41,762	$1,274,156
329	$3,716	$38,046	$41,762	$1,236,110
330	$3,605	$38,157	$41,762	$1,197,953
331	$3,494	$38,268	$41,762	$1,159,684
332	$3,382	$38,380	$41,762	$1,121,304
333	$3,270	$38,492	$41,762	$1,082,812
334	$3,158	$38,604	$41,762	$1,044,208
335	$3,046	$38,717	$41,762	$1,005,491
336	$2,933	$38,830	$41,762	$966,662

第28年供款共

$501,149

第28年利息

$42,573

第28年共還本金

$458,576

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,819	$38,943	$41,762	$927,719
338	$2,706	$39,057	$41,762	$888,662
339	$2,592	$39,170	$41,762	$849,492
340	$2,478	$39,285	$41,762	$810,207
341	$2,363	$39,399	$41,762	$770,808
342	$2,248	$39,514	$41,762	$731,293
343	$2,133	$39,629	$41,762	$691,664
344	$2,017	$39,745	$41,762	$651,919
345	$1,901	$39,861	$41,762	$612,058
346	$1,785	$39,977	$41,762	$572,081
347	$1,669	$40,094	$41,762	$531,987
348	$1,552	$40,211	$41,762	$491,776

第29年供款共

$501,149

第29年利息

$26,263

第29年共還本金

$474,886

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,434	$40,328	$41,762	$451,448
350	$1,317	$40,446	$41,762	$411,002
351	$1,199	$40,564	$41,762	$370,439
352	$1,080	$40,682	$41,762	$329,757
353	$962	$40,801	$41,762	$288,956
354	$843	$40,920	$41,762	$248,036
355	$723	$41,039	$41,762	$206,997
356	$604	$41,159	$41,762	$165,839
357	$484	$41,279	$41,762	$124,560
358	$363	$41,399	$41,762	$83,161
359	$243	$41,520	$41,762	$41,641
360	$121	$41,641	$41,762	$0

第30年供款共

$501,149

第30年利息

$9,373

第30年共還本金

$491,776

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$17,890,719

免責聲明

按揭保險費
info