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 $454 , 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$18,046,204

每月供款
$42,126

首期

$2,320,000

總貸款額

$9,381,152

總利息

$5,784,052

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

$84,251

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

$84,251

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
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$42,126

年期

30年

貸款金額

$9,381,152

總利息

$5,784,052

總貸款連利息

$15,165,204

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$27,362	$14,764	$42,126	$9,366,388
2	$27,319	$14,807	$42,126	$9,351,581
3	$27,275	$14,850	$42,126	$9,336,731
4	$27,232	$14,893	$42,126	$9,321,838
5	$27,189	$14,937	$42,126	$9,306,901
6	$27,145	$14,980	$42,126	$9,291,920
7	$27,101	$15,024	$42,126	$9,276,896
8	$27,058	$15,068	$42,126	$9,261,828
9	$27,014	$15,112	$42,126	$9,246,716
10	$26,970	$15,156	$42,126	$9,231,560
11	$26,925	$15,200	$42,126	$9,216,360
12	$26,881	$15,245	$42,126	$9,201,116

第1年供款共

$505,507

第1年利息

$325,470

第1年共還本金

$180,036

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$26,837	$15,289	$42,126	$9,185,827
14	$26,792	$15,334	$42,126	$9,170,493
15	$26,747	$15,378	$42,126	$9,155,115
16	$26,702	$15,423	$42,126	$9,139,692
17	$26,657	$15,468	$42,126	$9,124,224
18	$26,612	$15,513	$42,126	$9,108,710
19	$26,567	$15,558	$42,126	$9,093,152
20	$26,522	$15,604	$42,126	$9,077,548
21	$26,476	$15,649	$42,126	$9,061,899
22	$26,431	$15,695	$42,126	$9,046,204
23	$26,385	$15,741	$42,126	$9,030,463
24	$26,339	$15,787	$42,126	$9,014,676

第2年供款共

$505,507

第2年利息

$319,067

第2年共還本金

$186,440

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$26,293	$15,833	$42,126	$8,998,843
26	$26,247	$15,879	$42,126	$8,982,964
27	$26,200	$15,925	$42,126	$8,967,039
28	$26,154	$15,972	$42,126	$8,951,067
29	$26,107	$16,018	$42,126	$8,935,049
30	$26,061	$16,065	$42,126	$8,918,984
31	$26,014	$16,112	$42,126	$8,902,872
32	$25,967	$16,159	$42,126	$8,886,713
33	$25,920	$16,206	$42,126	$8,870,507
34	$25,872	$16,253	$42,126	$8,854,254
35	$25,825	$16,301	$42,126	$8,837,953
36	$25,777	$16,348	$42,126	$8,821,605

第3年供款共

$505,507

第3年利息

$312,436

第3年共還本金

$193,071

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$25,730	$16,396	$42,126	$8,805,209
38	$25,682	$16,444	$42,126	$8,788,766
39	$25,634	$16,492	$42,126	$8,772,274
40	$25,586	$16,540	$42,126	$8,755,734
41	$25,538	$16,588	$42,126	$8,739,146
42	$25,489	$16,636	$42,126	$8,722,510
43	$25,441	$16,685	$42,126	$8,705,825
44	$25,392	$16,734	$42,126	$8,689,091
45	$25,343	$16,782	$42,126	$8,672,309
46	$25,294	$16,831	$42,126	$8,655,478
47	$25,245	$16,880	$42,126	$8,638,597
48	$25,196	$16,930	$42,126	$8,621,668

第4年供款共

$505,507

第4年利息

$305,569

第4年共還本金

$199,938

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$25,147	$16,979	$42,126	$8,604,689
50	$25,097	$17,029	$42,126	$8,587,660
51	$25,047	$17,078	$42,126	$8,570,582
52	$24,998	$17,128	$42,126	$8,553,454
53	$24,948	$17,178	$42,126	$8,536,276
54	$24,897	$17,228	$42,126	$8,519,048
55	$24,847	$17,278	$42,126	$8,501,769
56	$24,797	$17,329	$42,126	$8,484,441
57	$24,746	$17,379	$42,126	$8,467,061
58	$24,696	$17,430	$42,126	$8,449,631
59	$24,645	$17,481	$42,126	$8,432,151
60	$24,594	$17,532	$42,126	$8,414,619

第5年供款共

$505,507

第5年利息

$298,458

第5年共還本金

$207,049

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$24,543	$17,583	$42,126	$8,397,036
62	$24,491	$17,634	$42,126	$8,379,402
63	$24,440	$17,686	$42,126	$8,361,716
64	$24,388	$17,737	$42,126	$8,343,979
65	$24,337	$17,789	$42,126	$8,326,190
66	$24,285	$17,841	$42,126	$8,308,349
67	$24,233	$17,893	$42,126	$8,290,456
68	$24,180	$17,945	$42,126	$8,272,511
69	$24,128	$17,997	$42,126	$8,254,514
70	$24,076	$18,050	$42,126	$8,236,464
71	$24,023	$18,103	$42,126	$8,218,361
72	$23,970	$18,155	$42,126	$8,200,206

第6年供款共

$505,507

第6年利息

$291,094

第6年共還本金

$214,413

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$23,917	$18,208	$42,126	$8,181,997
74	$23,864	$18,261	$42,126	$8,163,736
75	$23,811	$18,315	$42,126	$8,145,421
76	$23,757	$18,368	$42,126	$8,127,053
77	$23,704	$18,422	$42,126	$8,108,632
78	$23,650	$18,475	$42,126	$8,090,156
79	$23,596	$18,529	$42,126	$8,071,627
80	$23,542	$18,583	$42,126	$8,053,044
81	$23,488	$18,638	$42,126	$8,034,406
82	$23,434	$18,692	$42,126	$8,015,714
83	$23,379	$18,746	$42,126	$7,996,968
84	$23,324	$18,801	$42,126	$7,978,167

第7年供款共

$505,507

第7年利息

$283,468

第7年共還本金

$222,039

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$23,270	$18,856	$42,126	$7,959,311
86	$23,215	$18,911	$42,126	$7,940,400
87	$23,159	$18,966	$42,126	$7,921,434
88	$23,104	$19,021	$42,126	$7,902,413
89	$23,049	$19,077	$42,126	$7,883,336
90	$22,993	$19,133	$42,126	$7,864,203
91	$22,937	$19,188	$42,126	$7,845,015
92	$22,881	$19,244	$42,126	$7,825,771
93	$22,825	$19,300	$42,126	$7,806,470
94	$22,769	$19,357	$42,126	$7,787,113
95	$22,712	$19,413	$42,126	$7,767,700
96	$22,656	$19,470	$42,126	$7,748,231

第8年供款共

$505,507

第8年利息

$275,571

第8年共還本金

$229,936

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$22,599	$19,527	$42,126	$7,728,704
98	$22,542	$19,584	$42,126	$7,709,121
99	$22,485	$19,641	$42,126	$7,689,480
100	$22,428	$19,698	$42,126	$7,669,782
101	$22,370	$19,755	$42,126	$7,650,027
102	$22,313	$19,813	$42,126	$7,630,214
103	$22,255	$19,871	$42,126	$7,610,343
104	$22,197	$19,929	$42,126	$7,590,414
105	$22,139	$19,987	$42,126	$7,570,427
106	$22,080	$20,045	$42,126	$7,550,382
107	$22,022	$20,104	$42,126	$7,530,278
108	$21,963	$20,162	$42,126	$7,510,116

第9年供款共

$505,507

第9年利息

$267,392

第9年共還本金

$238,114

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$21,905	$20,221	$42,126	$7,489,895
110	$21,846	$20,280	$42,126	$7,469,615
111	$21,786	$20,339	$42,126	$7,449,276
112	$21,727	$20,399	$42,126	$7,428,877
113	$21,668	$20,458	$42,126	$7,408,419
114	$21,608	$20,518	$42,126	$7,387,902
115	$21,548	$20,578	$42,126	$7,367,324
116	$21,488	$20,638	$42,126	$7,346,687
117	$21,428	$20,698	$42,126	$7,325,989
118	$21,367	$20,758	$42,126	$7,305,231
119	$21,307	$20,819	$42,126	$7,284,412
120	$21,246	$20,879	$42,126	$7,263,533

第10年供款共

$505,507

第10年利息

$258,923

第10年共還本金

$246,583

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$21,185	$20,940	$42,126	$7,242,593
122	$21,124	$21,001	$42,126	$7,221,591
123	$21,063	$21,063	$42,126	$7,200,529
124	$21,002	$21,124	$42,126	$7,179,405
125	$20,940	$21,186	$42,126	$7,158,219
126	$20,878	$21,247	$42,126	$7,136,972
127	$20,816	$21,309	$42,126	$7,115,662
128	$20,754	$21,372	$42,126	$7,094,291
129	$20,692	$21,434	$42,126	$7,072,857
130	$20,629	$21,496	$42,126	$7,051,360
131	$20,566	$21,559	$42,126	$7,029,801
132	$20,504	$21,622	$42,126	$7,008,179

第11年供款共

$505,507

第11年利息

$250,153

第11年共還本金

$255,354

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$20,441	$21,685	$42,126	$6,986,494
134	$20,377	$21,748	$42,126	$6,964,746
135	$20,314	$21,812	$42,126	$6,942,934
136	$20,250	$21,875	$42,126	$6,921,059
137	$20,186	$21,939	$42,126	$6,899,120
138	$20,122	$22,003	$42,126	$6,877,117
139	$20,058	$22,067	$42,126	$6,855,049
140	$19,994	$22,132	$42,126	$6,832,918
141	$19,929	$22,196	$42,126	$6,810,721
142	$19,865	$22,261	$42,126	$6,788,460
143	$19,800	$22,326	$42,126	$6,766,135
144	$19,735	$22,391	$42,126	$6,743,744

第12年供款共

$505,507

第12年利息

$241,071

第12年共還本金

$264,436

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$19,669	$22,456	$42,126	$6,721,287
146	$19,604	$22,522	$42,126	$6,698,765
147	$19,538	$22,587	$42,126	$6,676,178
148	$19,472	$22,653	$42,126	$6,653,525
149	$19,406	$22,719	$42,126	$6,630,805
150	$19,340	$22,786	$42,126	$6,608,019
151	$19,273	$22,852	$42,126	$6,585,167
152	$19,207	$22,919	$42,126	$6,562,248
153	$19,140	$22,986	$42,126	$6,539,263
154	$19,073	$23,053	$42,126	$6,516,210
155	$19,006	$23,120	$42,126	$6,493,090
156	$18,938	$23,187	$42,126	$6,469,903

第13年供款共

$505,507

第13年利息

$231,666

第13年共還本金

$273,841

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$18,871	$23,255	$42,126	$6,446,648
158	$18,803	$23,323	$42,126	$6,423,325
159	$18,735	$23,391	$42,126	$6,399,934
160	$18,666	$23,459	$42,126	$6,376,475
161	$18,598	$23,528	$42,126	$6,352,947
162	$18,529	$23,596	$42,126	$6,329,351
163	$18,461	$23,665	$42,126	$6,305,686
164	$18,392	$23,734	$42,126	$6,281,952
165	$18,322	$23,803	$42,126	$6,258,149
166	$18,253	$23,873	$42,126	$6,234,276
167	$18,183	$23,942	$42,126	$6,210,334
168	$18,113	$24,012	$42,126	$6,186,322

第14年供款共

$505,507

第14年利息

$221,926

第14年共還本金

$283,581

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$18,043	$24,082	$42,126	$6,162,240
170	$17,973	$24,152	$42,126	$6,138,088
171	$17,903	$24,223	$42,126	$6,113,865
172	$17,832	$24,293	$42,126	$6,089,571
173	$17,761	$24,364	$42,126	$6,065,207
174	$17,690	$24,435	$42,126	$6,040,772
175	$17,619	$24,507	$42,126	$6,016,265
176	$17,547	$24,578	$42,126	$5,991,687
177	$17,476	$24,650	$42,126	$5,967,037
178	$17,404	$24,722	$42,126	$5,942,315
179	$17,332	$24,794	$42,126	$5,917,522
180	$17,259	$24,866	$42,126	$5,892,655

第15年供款共

$505,507

第15年利息

$211,840

第15年共還本金

$293,667

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$17,187	$24,939	$42,126	$5,867,717
182	$17,114	$25,011	$42,126	$5,842,705
183	$17,041	$25,084	$42,126	$5,817,621
184	$16,968	$25,158	$42,126	$5,792,464
185	$16,895	$25,231	$42,126	$5,767,233
186	$16,821	$25,304	$42,126	$5,741,928
187	$16,747	$25,378	$42,126	$5,716,550
188	$16,673	$25,452	$42,126	$5,691,098
189	$16,599	$25,527	$42,126	$5,665,571
190	$16,525	$25,601	$42,126	$5,639,970
191	$16,450	$25,676	$42,126	$5,614,294
192	$16,375	$25,751	$42,126	$5,588,544

第16年供款共

$505,507

第16年利息

$201,395

第16年共還本金

$304,112

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$16,300	$25,826	$42,126	$5,562,718
194	$16,225	$25,901	$42,126	$5,536,817
195	$16,149	$25,977	$42,126	$5,510,841
196	$16,073	$26,052	$42,126	$5,484,788
197	$15,997	$26,128	$42,126	$5,458,660
198	$15,921	$26,204	$42,126	$5,432,456
199	$15,845	$26,281	$42,126	$5,406,175
200	$15,768	$26,358	$42,126	$5,379,817
201	$15,691	$26,434	$42,126	$5,353,383
202	$15,614	$26,512	$42,126	$5,326,871
203	$15,537	$26,589	$42,126	$5,300,282
204	$15,459	$26,666	$42,126	$5,273,616

第17年供款共

$505,507

第17年利息

$190,579

第17年共還本金

$314,928

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$15,381	$26,744	$42,126	$5,246,872
206	$15,303	$26,822	$42,126	$5,220,050
207	$15,225	$26,900	$42,126	$5,193,149
208	$15,147	$26,979	$42,126	$5,166,170
209	$15,068	$27,058	$42,126	$5,139,113
210	$14,989	$27,136	$42,126	$5,111,976
211	$14,910	$27,216	$42,126	$5,084,761
212	$14,831	$27,295	$42,126	$5,057,466
213	$14,751	$27,375	$42,126	$5,030,091
214	$14,671	$27,454	$42,126	$5,002,637
215	$14,591	$27,535	$42,126	$4,975,102
216	$14,511	$27,615	$42,126	$4,947,487

第18年供款共

$505,507

第18年利息

$179,378

第18年共還本金

$326,129

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$14,430	$27,695	$42,126	$4,919,792
218	$14,349	$27,776	$42,126	$4,892,016
219	$14,268	$27,857	$42,126	$4,864,158
220	$14,187	$27,938	$42,126	$4,836,220
221	$14,106	$28,020	$42,126	$4,808,200
222	$14,024	$28,102	$42,126	$4,780,098
223	$13,942	$28,184	$42,126	$4,751,915
224	$13,860	$28,266	$42,126	$4,723,649
225	$13,777	$28,348	$42,126	$4,695,301
226	$13,695	$28,431	$42,126	$4,666,870
227	$13,612	$28,514	$42,126	$4,638,356
228	$13,529	$28,597	$42,126	$4,609,759

第19年供款共

$505,507

第19年利息

$167,779

第19年共還本金

$337,728

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$13,445	$28,680	$42,126	$4,581,079
230	$13,361	$28,764	$42,126	$4,552,314
231	$13,278	$28,848	$42,126	$4,523,466
232	$13,193	$28,932	$42,126	$4,494,534
233	$13,109	$29,017	$42,126	$4,465,518
234	$13,024	$29,101	$42,126	$4,436,417
235	$12,940	$29,186	$42,126	$4,407,231
236	$12,854	$29,271	$42,126	$4,377,960
237	$12,769	$29,357	$42,126	$4,348,603
238	$12,683	$29,442	$42,126	$4,319,161
239	$12,598	$29,528	$42,126	$4,289,633
240	$12,511	$29,614	$42,126	$4,260,019

第20年供款共

$505,507

第20年利息

$155,767

第20年共還本金

$349,740

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$12,425	$29,701	$42,126	$4,230,318
242	$12,338	$29,787	$42,126	$4,200,531
243	$12,252	$29,874	$42,126	$4,170,657
244	$12,164	$29,961	$42,126	$4,140,696
245	$12,077	$30,049	$42,126	$4,110,647
246	$11,989	$30,136	$42,126	$4,080,511
247	$11,901	$30,224	$42,126	$4,050,287
248	$11,813	$30,312	$42,126	$4,019,975
249	$11,725	$30,401	$42,126	$3,989,574
250	$11,636	$30,489	$42,126	$3,959,085
251	$11,547	$30,578	$42,126	$3,928,507
252	$11,458	$30,667	$42,126	$3,897,839

第21年供款共

$505,507

第21年利息

$143,327

第21年共還本金

$362,179

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$11,369	$30,757	$42,126	$3,867,082
254	$11,279	$30,847	$42,126	$3,836,236
255	$11,189	$30,937	$42,126	$3,805,299
256	$11,099	$31,027	$42,126	$3,774,273
257	$11,008	$31,117	$42,126	$3,743,155
258	$10,918	$31,208	$42,126	$3,711,947
259	$10,827	$31,299	$42,126	$3,680,648
260	$10,735	$31,390	$42,126	$3,649,258
261	$10,644	$31,482	$42,126	$3,617,776
262	$10,552	$31,574	$42,126	$3,586,202
263	$10,460	$31,666	$42,126	$3,554,536
264	$10,367	$31,758	$42,126	$3,522,778

第22年供款共

$505,507

第22年利息

$130,446

第22年共還本金

$375,061

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$10,275	$31,851	$42,126	$3,490,927
266	$10,182	$31,944	$42,126	$3,458,984
267	$10,089	$32,037	$42,126	$3,426,947
268	$9,995	$32,130	$42,126	$3,394,817
269	$9,902	$32,224	$42,126	$3,362,593
270	$9,808	$32,318	$42,126	$3,330,275
271	$9,713	$32,412	$42,126	$3,297,862
272	$9,619	$32,507	$42,126	$3,265,356
273	$9,524	$32,602	$42,126	$3,232,754
274	$9,429	$32,697	$42,126	$3,200,057
275	$9,334	$32,792	$42,126	$3,167,265
276	$9,238	$32,888	$42,126	$3,134,377

第23年供款共

$505,507

第23年利息

$117,106

第23年共還本金

$388,401

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$9,142	$32,984	$42,126	$3,101,394
278	$9,046	$33,080	$42,126	$3,068,314
279	$8,949	$33,176	$42,126	$3,035,138
280	$8,852	$33,273	$42,126	$3,001,865
281	$8,755	$33,370	$42,126	$2,968,494
282	$8,658	$33,467	$42,126	$2,935,027
283	$8,560	$33,565	$42,126	$2,901,462
284	$8,463	$33,663	$42,126	$2,867,799
285	$8,364	$33,761	$42,126	$2,834,038
286	$8,266	$33,860	$42,126	$2,800,178
287	$8,167	$33,958	$42,126	$2,766,220
288	$8,068	$34,057	$42,126	$2,732,162

第24年供款共

$505,507

第24年利息

$103,292

第24年共還本金

$402,215

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$7,969	$34,157	$42,126	$2,698,006
290	$7,869	$34,256	$42,126	$2,663,749
291	$7,769	$34,356	$42,126	$2,629,393
292	$7,669	$34,457	$42,126	$2,594,936
293	$7,569	$34,557	$42,126	$2,560,379
294	$7,468	$34,658	$42,126	$2,525,722
295	$7,367	$34,759	$42,126	$2,490,963
296	$7,265	$34,860	$42,126	$2,456,103
297	$7,164	$34,962	$42,126	$2,421,141
298	$7,062	$35,064	$42,126	$2,386,077
299	$6,959	$35,166	$42,126	$2,350,911
300	$6,857	$35,269	$42,126	$2,315,642

第25年供款共

$505,507

第25年利息

$88,986

第25年共還本金

$416,521

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$6,754	$35,372	$42,126	$2,280,270
302	$6,651	$35,475	$42,126	$2,244,795
303	$6,547	$35,578	$42,126	$2,209,217
304	$6,444	$35,682	$42,126	$2,173,535
305	$6,339	$35,786	$42,126	$2,137,749
306	$6,235	$35,890	$42,126	$2,101,859
307	$6,130	$35,995	$42,126	$2,065,863
308	$6,025	$36,100	$42,126	$2,029,763
309	$5,920	$36,205	$42,126	$1,993,558
310	$5,815	$36,311	$42,126	$1,957,247
311	$5,709	$36,417	$42,126	$1,920,830
312	$5,602	$36,523	$42,126	$1,884,307

第26年供款共

$505,507

第26年利息

$74,172

第26年共還本金

$431,335

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$5,496	$36,630	$42,126	$1,847,677
314	$5,389	$36,737	$42,126	$1,810,941
315	$5,282	$36,844	$42,126	$1,774,097
316	$5,174	$36,951	$42,126	$1,737,146
317	$5,067	$37,059	$42,126	$1,700,087
318	$4,959	$37,167	$42,126	$1,662,920
319	$4,850	$37,275	$42,126	$1,625,645
320	$4,741	$37,384	$42,126	$1,588,261
321	$4,632	$37,493	$42,126	$1,550,767
322	$4,523	$37,602	$42,126	$1,513,165
323	$4,413	$37,712	$42,126	$1,475,453
324	$4,303	$37,822	$42,126	$1,437,631

第27年供款共

$505,507

第27年利息

$58,831

第27年共還本金

$446,676

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,193	$37,932	$42,126	$1,399,698
326	$4,082	$38,043	$42,126	$1,361,655
327	$3,971	$38,154	$42,126	$1,323,501
328	$3,860	$38,265	$42,126	$1,285,236
329	$3,749	$38,377	$42,126	$1,246,859
330	$3,637	$38,489	$42,126	$1,208,370
331	$3,524	$38,601	$42,126	$1,169,769
332	$3,412	$38,714	$42,126	$1,131,055
333	$3,299	$38,827	$42,126	$1,092,228
334	$3,186	$38,940	$42,126	$1,053,288
335	$3,072	$39,053	$42,126	$1,014,235
336	$2,958	$39,167	$42,126	$975,067

第28年供款共

$505,507

第28年利息

$42,944

第28年共還本金

$462,563

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,844	$39,282	$42,126	$935,786
338	$2,729	$39,396	$42,126	$896,390
339	$2,614	$39,511	$42,126	$856,878
340	$2,499	$39,626	$42,126	$817,252
341	$2,384	$39,742	$42,126	$777,510
342	$2,268	$39,858	$42,126	$737,652
343	$2,151	$39,974	$42,126	$697,678
344	$2,035	$40,091	$42,126	$657,588
345	$1,918	$40,208	$42,126	$617,380
346	$1,801	$40,325	$42,126	$577,055
347	$1,683	$40,442	$42,126	$536,613
348	$1,565	$40,560	$42,126	$496,052

第29年供款共

$505,507

第29年利息

$26,492

第29年共還本金

$479,015

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,447	$40,679	$42,126	$455,373
350	$1,328	$40,797	$42,126	$414,576
351	$1,209	$40,916	$42,126	$373,660
352	$1,090	$41,036	$42,126	$332,624
353	$970	$41,155	$42,126	$291,469
354	$850	$41,275	$42,126	$250,193
355	$730	$41,396	$42,126	$208,797
356	$609	$41,517	$42,126	$167,281
357	$488	$41,638	$42,126	$125,643
358	$366	$41,759	$42,126	$83,884
359	$245	$41,881	$42,126	$42,003
360	$123	$42,003	$42,126	$0

第30年供款共

$505,507

第30年利息

$9,455

第30年共還本金

$496,052

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$18,046,204

免責聲明

按揭保險費
info