樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$101,152

借款月供 $461 , 共加借HK$101,152

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$18,282,832

每月供款
$42,783

首期

$2,320,000

總貸款額

$9,381,152

總利息

$6,020,680

印花稅

$435,000

其他

$126,000

置業成本總預算

HK$2,881,000

按月供比率計算

$85,566

置業成本總預算

HK$2,881,000

首期

$2,320,000
印花稅

$435,000
- AVD
  
  $435,000
律師費

$ 10,000
代理佣金

$116,000
按揭保險費

$101,152

最低每月入息要求

按月供比率計算

$85,566

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	$56,146	$43,143	$35,355	$30,173
1.500	$58,233	$45,268	$37,519	$32,376
2.000	$60,369	$47,458	$39,762	$34,675
2.500	$62,553	$49,711	$42,085	$37,067
3.000	$64,785	$52,028	$44,486	$39,551
3.500	$67,064	$54,407	$46,964	$42,126
3.625	$67,642	$55,011	$47,596	$42,783
4.000	$69,391	$56,848	$49,517	$44,787
4.500	$71,765	$59,350	$52,143	$47,533
5.000	$74,186	$61,911	$54,841	$50,360
5.500	$76,652	$64,532	$57,608	$53,265
6.000	$79,163	$67,209	$60,443	$56,245

每月供款$42,783

年期

30年

貸款金額

$9,381,152

總利息

$6,020,680

總貸款連利息

$15,401,832

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$28,339	$14,444	$42,783	$9,366,708
2	$28,295	$14,488	$42,783	$9,352,220
3	$28,251	$14,531	$42,783	$9,337,689
4	$28,208	$14,575	$42,783	$9,323,114
5	$28,164	$14,619	$42,783	$9,308,495
6	$28,119	$14,663	$42,783	$9,293,831
7	$28,075	$14,708	$42,783	$9,279,123
8	$28,031	$14,752	$42,783	$9,264,371
9	$27,986	$14,797	$42,783	$9,249,574
10	$27,941	$14,841	$42,783	$9,234,733
11	$27,897	$14,886	$42,783	$9,219,847
12	$27,852	$14,931	$42,783	$9,204,915

第1年供款共

$513,394

第1年利息

$337,158

第1年共還本金

$176,237

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$27,807	$14,976	$42,783	$9,189,939
14	$27,761	$15,022	$42,783	$9,174,917
15	$27,716	$15,067	$42,783	$9,159,850
16	$27,670	$15,112	$42,783	$9,144,738
17	$27,625	$15,158	$42,783	$9,129,580
18	$27,579	$15,204	$42,783	$9,114,376
19	$27,533	$15,250	$42,783	$9,099,126
20	$27,487	$15,296	$42,783	$9,083,830
21	$27,441	$15,342	$42,783	$9,068,488
22	$27,394	$15,388	$42,783	$9,053,100
23	$27,348	$15,435	$42,783	$9,037,665
24	$27,301	$15,482	$42,783	$9,022,183

第2年供款共

$513,394

第2年利息

$330,662

第2年共還本金

$182,732

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$27,255	$15,528	$42,783	$9,006,655
26	$27,208	$15,575	$42,783	$8,991,079
27	$27,161	$15,622	$42,783	$8,975,457
28	$27,113	$15,670	$42,783	$8,959,788
29	$27,066	$15,717	$42,783	$8,944,071
30	$27,019	$15,764	$42,783	$8,928,306
31	$26,971	$15,812	$42,783	$8,912,494
32	$26,923	$15,860	$42,783	$8,896,635
33	$26,875	$15,908	$42,783	$8,880,727
34	$26,827	$15,956	$42,783	$8,864,771
35	$26,779	$16,004	$42,783	$8,848,768
36	$26,731	$16,052	$42,783	$8,832,715

第3年供款共

$513,394

第3年利息

$323,927

第3年共還本金

$189,468

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$26,682	$16,101	$42,783	$8,816,615
38	$26,634	$16,149	$42,783	$8,800,465
39	$26,585	$16,198	$42,783	$8,784,267
40	$26,536	$16,247	$42,783	$8,768,020
41	$26,487	$16,296	$42,783	$8,751,724
42	$26,437	$16,345	$42,783	$8,735,379
43	$26,388	$16,395	$42,783	$8,718,984
44	$26,339	$16,444	$42,783	$8,702,540
45	$26,289	$16,494	$42,783	$8,686,046
46	$26,239	$16,544	$42,783	$8,669,502
47	$26,189	$16,594	$42,783	$8,652,908
48	$26,139	$16,644	$42,783	$8,636,264

第4年供款共

$513,394

第4年利息

$316,943

第4年共還本金

$196,451

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$26,089	$16,694	$42,783	$8,619,570
50	$26,038	$16,745	$42,783	$8,602,826
51	$25,988	$16,795	$42,783	$8,586,030
52	$25,937	$16,846	$42,783	$8,569,185
53	$25,886	$16,897	$42,783	$8,552,288
54	$25,835	$16,948	$42,783	$8,535,340
55	$25,784	$16,999	$42,783	$8,518,341
56	$25,732	$17,050	$42,783	$8,501,291
57	$25,681	$17,102	$42,783	$8,484,189
58	$25,629	$17,154	$42,783	$8,467,035
59	$25,578	$17,205	$42,783	$8,449,830
60	$25,526	$17,257	$42,783	$8,432,572

第5年供款共

$513,394

第5年利息

$309,702

第5年共還本金

$203,692

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$25,473	$17,309	$42,783	$8,415,263
62	$25,421	$17,362	$42,783	$8,397,901
63	$25,369	$17,414	$42,783	$8,380,487
64	$25,316	$17,467	$42,783	$8,363,020
65	$25,263	$17,520	$42,783	$8,345,501
66	$25,210	$17,572	$42,783	$8,327,928
67	$25,157	$17,626	$42,783	$8,310,302
68	$25,104	$17,679	$42,783	$8,292,624
69	$25,051	$17,732	$42,783	$8,274,891
70	$24,997	$17,786	$42,783	$8,257,106
71	$24,943	$17,840	$42,783	$8,239,266
72	$24,889	$17,893	$42,783	$8,221,373

第6年供款共

$513,394

第6年利息

$302,195

第6年共還本金

$211,200

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$24,835	$17,947	$42,783	$8,203,425
74	$24,781	$18,002	$42,783	$8,185,424
75	$24,727	$18,056	$42,783	$8,167,367
76	$24,672	$18,111	$42,783	$8,149,257
77	$24,618	$18,165	$42,783	$8,131,092
78	$24,563	$18,220	$42,783	$8,112,871
79	$24,508	$18,275	$42,783	$8,094,596
80	$24,452	$18,330	$42,783	$8,076,266
81	$24,397	$18,386	$42,783	$8,057,880
82	$24,342	$18,441	$42,783	$8,039,438
83	$24,286	$18,497	$42,783	$8,020,941
84	$24,230	$18,553	$42,783	$8,002,388

第7年供款共

$513,394

第7年利息

$294,410

第7年共還本金

$218,984

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$24,174	$18,609	$42,783	$7,983,780
86	$24,118	$18,665	$42,783	$7,965,114
87	$24,061	$18,722	$42,783	$7,946,393
88	$24,005	$18,778	$42,783	$7,927,615
89	$23,948	$18,835	$42,783	$7,908,780
90	$23,891	$18,892	$42,783	$7,889,888
91	$23,834	$18,949	$42,783	$7,870,939
92	$23,777	$19,006	$42,783	$7,851,933
93	$23,719	$19,063	$42,783	$7,832,870
94	$23,662	$19,121	$42,783	$7,813,749
95	$23,604	$19,179	$42,783	$7,794,570
96	$23,546	$19,237	$42,783	$7,775,333

第8年供款共

$513,394

第8年利息

$286,339

第8年共還本金

$227,056

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$23,488	$19,295	$42,783	$7,756,038
98	$23,430	$19,353	$42,783	$7,736,685
99	$23,371	$19,412	$42,783	$7,717,273
100	$23,313	$19,470	$42,783	$7,697,803
101	$23,254	$19,529	$42,783	$7,678,274
102	$23,195	$19,588	$42,783	$7,658,686
103	$23,136	$19,647	$42,783	$7,639,039
104	$23,076	$19,707	$42,783	$7,619,332
105	$23,017	$19,766	$42,783	$7,599,566
106	$22,957	$19,826	$42,783	$7,579,740
107	$22,897	$19,886	$42,783	$7,559,854
108	$22,837	$19,946	$42,783	$7,539,908

第9年供款共

$513,394

第9年利息

$277,970

第9年共還本金

$235,424

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$22,777	$20,006	$42,783	$7,519,902
110	$22,716	$20,066	$42,783	$7,499,836
111	$22,656	$20,127	$42,783	$7,479,709
112	$22,595	$20,188	$42,783	$7,459,521
113	$22,534	$20,249	$42,783	$7,439,272
114	$22,473	$20,310	$42,783	$7,418,962
115	$22,411	$20,371	$42,783	$7,398,590
116	$22,350	$20,433	$42,783	$7,378,158
117	$22,288	$20,495	$42,783	$7,357,663
118	$22,226	$20,557	$42,783	$7,337,106
119	$22,164	$20,619	$42,783	$7,316,488
120	$22,102	$20,681	$42,783	$7,295,807

第10年供款共

$513,394

第10年利息

$269,293

第10年共還本金

$244,102

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$22,039	$20,743	$42,783	$7,275,063
122	$21,977	$20,806	$42,783	$7,254,257
123	$21,914	$20,869	$42,783	$7,233,388
124	$21,851	$20,932	$42,783	$7,212,456
125	$21,788	$20,995	$42,783	$7,191,461
126	$21,724	$21,059	$42,783	$7,170,402
127	$21,661	$21,122	$42,783	$7,149,280
128	$21,597	$21,186	$42,783	$7,128,094
129	$21,533	$21,250	$42,783	$7,106,844
130	$21,469	$21,314	$42,783	$7,085,529
131	$21,404	$21,379	$42,783	$7,064,151
132	$21,340	$21,443	$42,783	$7,042,708

第11年供款共

$513,394

第11年利息

$260,295

第11年共還本金

$253,099

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$21,275	$21,508	$42,783	$7,021,199
134	$21,210	$21,573	$42,783	$6,999,626
135	$21,145	$21,638	$42,783	$6,977,988
136	$21,079	$21,704	$42,783	$6,956,285
137	$21,014	$21,769	$42,783	$6,934,516
138	$20,948	$21,835	$42,783	$6,912,681
139	$20,882	$21,901	$42,783	$6,890,780
140	$20,816	$21,967	$42,783	$6,868,813
141	$20,750	$22,033	$42,783	$6,846,780
142	$20,683	$22,100	$42,783	$6,824,680
143	$20,616	$22,167	$42,783	$6,802,513
144	$20,549	$22,234	$42,783	$6,780,280

第12年供款共

$513,394

第12年利息

$250,967

第12年共還本金

$262,428

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$20,482	$22,301	$42,783	$6,757,979
146	$20,415	$22,368	$42,783	$6,735,611
147	$20,347	$22,436	$42,783	$6,713,175
148	$20,279	$22,503	$42,783	$6,690,672
149	$20,211	$22,571	$42,783	$6,668,100
150	$20,143	$22,640	$42,783	$6,645,460
151	$20,075	$22,708	$42,783	$6,622,752
152	$20,006	$22,777	$42,783	$6,599,976
153	$19,937	$22,845	$42,783	$6,577,130
154	$19,868	$22,914	$42,783	$6,554,216
155	$19,799	$22,984	$42,783	$6,531,232
156	$19,730	$23,053	$42,783	$6,508,179

第13年供款共

$513,394

第13年利息

$241,294

第13年共還本金

$272,101

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$19,660	$23,123	$42,783	$6,485,056
158	$19,590	$23,193	$42,783	$6,461,864
159	$19,520	$23,263	$42,783	$6,438,601
160	$19,450	$23,333	$42,783	$6,415,268
161	$19,379	$23,403	$42,783	$6,391,865
162	$19,309	$23,474	$42,783	$6,368,391
163	$19,238	$23,545	$42,783	$6,344,846
164	$19,167	$23,616	$42,783	$6,321,229
165	$19,095	$23,687	$42,783	$6,297,542
166	$19,024	$23,759	$42,783	$6,273,783
167	$18,952	$23,831	$42,783	$6,249,952
168	$18,880	$23,903	$42,783	$6,226,049

第14年供款共

$513,394

第14年利息

$231,265

第14年共還本金

$282,130

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$18,808	$23,975	$42,783	$6,202,074
170	$18,735	$24,047	$42,783	$6,178,027
171	$18,663	$24,120	$42,783	$6,153,907
172	$18,590	$24,193	$42,783	$6,129,714
173	$18,517	$24,266	$42,783	$6,105,448
174	$18,444	$24,339	$42,783	$6,081,109
175	$18,370	$24,413	$42,783	$6,056,696
176	$18,296	$24,487	$42,783	$6,032,209
177	$18,222	$24,561	$42,783	$6,007,649
178	$18,148	$24,635	$42,783	$5,983,014
179	$18,074	$24,709	$42,783	$5,958,305
180	$17,999	$24,784	$42,783	$5,933,521

第15年供款共

$513,394

第15年利息

$220,866

第15年共還本金

$292,529

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$17,924	$24,859	$42,783	$5,908,662
182	$17,849	$24,934	$42,783	$5,883,728
183	$17,774	$25,009	$42,783	$5,858,719
184	$17,698	$25,085	$42,783	$5,833,635
185	$17,622	$25,160	$42,783	$5,808,474
186	$17,546	$25,236	$42,783	$5,783,238
187	$17,470	$25,313	$42,783	$5,757,925
188	$17,394	$25,389	$42,783	$5,732,536
189	$17,317	$25,466	$42,783	$5,707,070
190	$17,240	$25,543	$42,783	$5,681,527
191	$17,163	$25,620	$42,783	$5,655,907
192	$17,086	$25,697	$42,783	$5,630,210

第16年供款共

$513,394

第16年利息

$210,084

第16年共還本金

$303,311

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$17,008	$25,775	$42,783	$5,604,435
194	$16,930	$25,853	$42,783	$5,578,582
195	$16,852	$25,931	$42,783	$5,552,651
196	$16,774	$26,009	$42,783	$5,526,642
197	$16,695	$26,088	$42,783	$5,500,554
198	$16,616	$26,167	$42,783	$5,474,388
199	$16,537	$26,246	$42,783	$5,448,142
200	$16,458	$26,325	$42,783	$5,421,817
201	$16,378	$26,404	$42,783	$5,395,413
202	$16,299	$26,484	$42,783	$5,368,929
203	$16,219	$26,564	$42,783	$5,342,364
204	$16,138	$26,644	$42,783	$5,315,720

第17年供款共

$513,394

第17年利息

$198,904

第17年共還本金

$314,490

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$16,058	$26,725	$42,783	$5,288,995
206	$15,977	$26,806	$42,783	$5,262,189
207	$15,896	$26,887	$42,783	$5,235,302
208	$15,815	$26,968	$42,783	$5,208,335
209	$15,734	$27,049	$42,783	$5,181,285
210	$15,652	$27,131	$42,783	$5,154,154
211	$15,570	$27,213	$42,783	$5,126,941
212	$15,488	$27,295	$42,783	$5,099,646
213	$15,405	$27,378	$42,783	$5,072,268
214	$15,322	$27,460	$42,783	$5,044,808
215	$15,240	$27,543	$42,783	$5,017,264
216	$15,156	$27,627	$42,783	$4,989,638

第18年供款共

$513,394

第18年利息

$187,313

第18年共還本金

$326,082

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$15,073	$27,710	$42,783	$4,961,928
218	$14,989	$27,794	$42,783	$4,934,134
219	$14,905	$27,878	$42,783	$4,906,257
220	$14,821	$27,962	$42,783	$4,878,295
221	$14,737	$28,046	$42,783	$4,850,248
222	$14,652	$28,131	$42,783	$4,822,117
223	$14,567	$28,216	$42,783	$4,793,901
224	$14,482	$28,301	$42,783	$4,765,600
225	$14,396	$28,387	$42,783	$4,737,213
226	$14,310	$28,473	$42,783	$4,708,741
227	$14,224	$28,559	$42,783	$4,680,182
228	$14,138	$28,645	$42,783	$4,651,537

第19年供款共

$513,394

第19年利息

$175,294

第19年共還本金

$338,101

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$14,052	$28,731	$42,783	$4,622,806
230	$13,965	$28,818	$42,783	$4,593,988
231	$13,878	$28,905	$42,783	$4,565,083
232	$13,790	$28,993	$42,783	$4,536,090
233	$13,703	$29,080	$42,783	$4,507,010
234	$13,615	$29,168	$42,783	$4,477,842
235	$13,527	$29,256	$42,783	$4,448,586
236	$13,438	$29,344	$42,783	$4,419,242
237	$13,350	$29,433	$42,783	$4,389,808
238	$13,261	$29,522	$42,783	$4,360,286
239	$13,172	$29,611	$42,783	$4,330,675
240	$13,082	$29,701	$42,783	$4,300,975

第20年供款共

$513,394

第20年利息

$162,832

第20年共還本金

$350,563

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$12,993	$29,790	$42,783	$4,271,184
242	$12,903	$29,880	$42,783	$4,241,304
243	$12,812	$29,971	$42,783	$4,211,333
244	$12,722	$30,061	$42,783	$4,181,272
245	$12,631	$30,152	$42,783	$4,151,120
246	$12,540	$30,243	$42,783	$4,120,877
247	$12,448	$30,334	$42,783	$4,090,543
248	$12,357	$30,426	$42,783	$4,060,117
249	$12,265	$30,518	$42,783	$4,029,599
250	$12,173	$30,610	$42,783	$3,998,989
251	$12,080	$30,703	$42,783	$3,968,286
252	$11,988	$30,795	$42,783	$3,937,491

第21年供款共

$513,394

第21年利息

$149,911

第21年共還本金

$363,484

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$11,895	$30,888	$42,783	$3,906,603
254	$11,801	$30,982	$42,783	$3,875,621
255	$11,708	$31,075	$42,783	$3,844,546
256	$11,614	$31,169	$42,783	$3,813,377
257	$11,520	$31,263	$42,783	$3,782,113
258	$11,425	$31,358	$42,783	$3,750,756
259	$11,330	$31,452	$42,783	$3,719,303
260	$11,235	$31,547	$42,783	$3,687,756
261	$11,140	$31,643	$42,783	$3,656,113
262	$11,045	$31,738	$42,783	$3,624,374
263	$10,949	$31,834	$42,783	$3,592,540
264	$10,852	$31,930	$42,783	$3,560,610

第22年供款共

$513,394

第22年利息

$136,513

第22年共還本金

$376,881

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$10,756	$32,027	$42,783	$3,528,583
266	$10,659	$32,124	$42,783	$3,496,459
267	$10,562	$32,221	$42,783	$3,464,239
268	$10,465	$32,318	$42,783	$3,431,921
269	$10,367	$32,416	$42,783	$3,399,505
270	$10,269	$32,514	$42,783	$3,366,992
271	$10,171	$32,612	$42,783	$3,334,380
272	$10,073	$32,710	$42,783	$3,301,670
273	$9,974	$32,809	$42,783	$3,268,861
274	$9,875	$32,908	$42,783	$3,235,952
275	$9,775	$33,008	$42,783	$3,202,945
276	$9,676	$33,107	$42,783	$3,169,837

第23年供款共

$513,394

第23年利息

$122,622

第23年共還本金

$390,772

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$9,576	$33,207	$42,783	$3,136,630
278	$9,475	$33,308	$42,783	$3,103,323
279	$9,375	$33,408	$42,783	$3,069,914
280	$9,274	$33,509	$42,783	$3,036,405
281	$9,172	$33,610	$42,783	$3,002,795
282	$9,071	$33,712	$42,783	$2,969,083
283	$8,969	$33,814	$42,783	$2,935,269
284	$8,867	$33,916	$42,783	$2,901,353
285	$8,765	$34,018	$42,783	$2,867,335
286	$8,662	$34,121	$42,783	$2,833,214
287	$8,559	$34,224	$42,783	$2,798,989
288	$8,455	$34,328	$42,783	$2,764,662

第24年供款共

$513,394

第24年利息

$108,219

第24年共還本金

$405,176

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$8,352	$34,431	$42,783	$2,730,231
290	$8,248	$34,535	$42,783	$2,695,695
291	$8,143	$34,640	$42,783	$2,661,056
292	$8,039	$34,744	$42,783	$2,626,311
293	$7,934	$34,849	$42,783	$2,591,462
294	$7,828	$34,954	$42,783	$2,556,508
295	$7,723	$35,060	$42,783	$2,521,448
296	$7,617	$35,166	$42,783	$2,486,282
297	$7,511	$35,272	$42,783	$2,451,009
298	$7,404	$35,379	$42,783	$2,415,631
299	$7,297	$35,486	$42,783	$2,380,145
300	$7,190	$35,593	$42,783	$2,344,552

第25年供款共

$513,394

第25年利息

$93,285

第25年共還本金

$420,110

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$7,083	$35,700	$42,783	$2,308,852
302	$6,975	$35,808	$42,783	$2,273,044
303	$6,866	$35,916	$42,783	$2,237,127
304	$6,758	$36,025	$42,783	$2,201,102
305	$6,649	$36,134	$42,783	$2,164,969
306	$6,540	$36,243	$42,783	$2,128,726
307	$6,431	$36,352	$42,783	$2,092,373
308	$6,321	$36,462	$42,783	$2,055,911
309	$6,211	$36,572	$42,783	$2,019,339
310	$6,100	$36,683	$42,783	$1,982,656
311	$5,989	$36,794	$42,783	$1,945,863
312	$5,878	$36,905	$42,783	$1,908,958

第26年供款共

$513,394

第26年利息

$77,800

第26年共還本金

$435,594

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$5,767	$37,016	$42,783	$1,871,942
314	$5,655	$37,128	$42,783	$1,834,814
315	$5,543	$37,240	$42,783	$1,797,573
316	$5,430	$37,353	$42,783	$1,760,221
317	$5,317	$37,466	$42,783	$1,722,755
318	$5,204	$37,579	$42,783	$1,685,176
319	$5,091	$37,692	$42,783	$1,647,484
320	$4,977	$37,806	$42,783	$1,609,678
321	$4,863	$37,920	$42,783	$1,571,758
322	$4,748	$38,035	$42,783	$1,533,723
323	$4,633	$38,150	$42,783	$1,495,573
324	$4,518	$38,265	$42,783	$1,457,308

第27年供款共

$513,394

第27年利息

$61,745

第27年共還本金

$451,650

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,402	$38,381	$42,783	$1,418,928
326	$4,286	$38,497	$42,783	$1,380,431
327	$4,170	$38,613	$42,783	$1,341,818
328	$4,053	$38,729	$42,783	$1,303,089
329	$3,936	$38,846	$42,783	$1,264,242
330	$3,819	$38,964	$42,783	$1,225,279
331	$3,701	$39,082	$42,783	$1,186,197
332	$3,583	$39,200	$42,783	$1,146,998
333	$3,465	$39,318	$42,783	$1,107,680
334	$3,346	$39,437	$42,783	$1,068,243
335	$3,227	$39,556	$42,783	$1,028,687
336	$3,107	$39,675	$42,783	$989,012

第28年供款共

$513,394

第28年利息

$45,098

第28年共還本金

$468,297

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,988	$39,795	$42,783	$949,216
338	$2,867	$39,915	$42,783	$909,301
339	$2,747	$40,036	$42,783	$869,265
340	$2,626	$40,157	$42,783	$829,108
341	$2,505	$40,278	$42,783	$788,830
342	$2,383	$40,400	$42,783	$748,430
343	$2,261	$40,522	$42,783	$707,908
344	$2,138	$40,644	$42,783	$667,263
345	$2,016	$40,767	$42,783	$626,496
346	$1,893	$40,890	$42,783	$585,606
347	$1,769	$41,014	$42,783	$544,592
348	$1,645	$41,138	$42,783	$503,454

第29年供款共

$513,394

第29年利息

$27,837

第29年共還本金

$485,557

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,521	$41,262	$42,783	$462,192
350	$1,396	$41,387	$42,783	$420,806
351	$1,271	$41,512	$42,783	$379,294
352	$1,146	$41,637	$42,783	$337,657
353	$1,020	$41,763	$42,783	$295,894
354	$894	$41,889	$42,783	$254,005
355	$767	$42,016	$42,783	$211,989
356	$640	$42,142	$42,783	$169,847
357	$513	$42,270	$42,783	$127,577
358	$385	$42,397	$42,783	$85,180
359	$257	$42,526	$42,783	$42,654
360	$129	$42,654	$42,783	$0

第30年供款共

$513,394

第30年利息

$9,940

第30年共還本金

$503,454

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$18,282,832

免責聲明

按揭保險費
info