樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$102,896

借款月供 $462 , 共加借HK$102,896

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$18,357,173

每月供款
$42,852

首期

$2,360,000

總貸款額

$9,542,896

總利息

$5,883,777

印花稅

$442,500

其他

$128,000

置業成本總預算

HK$2,930,500

按月供比率計算

$85,704

置業成本總預算

HK$2,930,500

首期

$2,360,000
印花稅

$442,500
- AVD
  
  $442,500
律師費

$ 10,000
代理佣金

$118,000
按揭保險費

$102,896

最低每月入息要求

按月供比率計算

$85,704

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	$57,114	$43,887	$35,965	$30,694
1.500	$59,237	$46,049	$38,166	$32,934
2.000	$61,409	$48,276	$40,448	$35,272
2.500	$63,631	$50,568	$42,811	$37,706
3.000	$65,901	$52,925	$45,253	$40,233
3.500	$68,220	$55,345	$47,774	$42,852
4.000	$70,588	$57,828	$50,371	$45,559
4.500	$73,003	$60,373	$53,043	$48,352
5.000	$75,465	$62,979	$55,787	$51,228
5.500	$77,973	$65,644	$58,602	$54,184
6.000	$80,528	$68,368	$61,485	$57,214

每月供款$42,852

年期

30年

貸款金額

$9,542,896

總利息

$5,883,777

總貸款連利息

$15,426,673

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$27,833	$15,018	$42,852	$9,527,878
2	$27,790	$15,062	$42,852	$9,512,815
3	$27,746	$15,106	$42,852	$9,497,709
4	$27,702	$15,150	$42,852	$9,482,559
5	$27,657	$15,194	$42,852	$9,467,365
6	$27,613	$15,239	$42,852	$9,452,126
7	$27,569	$15,283	$42,852	$9,436,843
8	$27,524	$15,328	$42,852	$9,421,515
9	$27,479	$15,372	$42,852	$9,406,142
10	$27,435	$15,417	$42,852	$9,390,725
11	$27,390	$15,462	$42,852	$9,375,263
12	$27,345	$15,507	$42,852	$9,359,756

第1年供款共

$514,222

第1年利息

$331,082

第1年共還本金

$183,140

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$27,299	$15,553	$42,852	$9,344,203
14	$27,254	$15,598	$42,852	$9,328,605
15	$27,208	$15,643	$42,852	$9,312,962
16	$27,163	$15,689	$42,852	$9,297,273
17	$27,117	$15,735	$42,852	$9,281,538
18	$27,071	$15,781	$42,852	$9,265,757
19	$27,025	$15,827	$42,852	$9,249,930
20	$26,979	$15,873	$42,852	$9,234,057
21	$26,933	$15,919	$42,852	$9,218,138
22	$26,886	$15,966	$42,852	$9,202,173
23	$26,840	$16,012	$42,852	$9,186,160
24	$26,793	$16,059	$42,852	$9,170,101

第2年供款共

$514,222

第2年利息

$324,568

第2年共還本金

$189,654

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$26,746	$16,106	$42,852	$9,153,996
26	$26,699	$16,153	$42,852	$9,137,843
27	$26,652	$16,200	$42,852	$9,121,643
28	$26,605	$16,247	$42,852	$9,105,396
29	$26,557	$16,294	$42,852	$9,089,102
30	$26,510	$16,342	$42,852	$9,072,760
31	$26,462	$16,390	$42,852	$9,056,370
32	$26,414	$16,437	$42,852	$9,039,933
33	$26,366	$16,485	$42,852	$9,023,447
34	$26,318	$16,533	$42,852	$9,006,914
35	$26,270	$16,582	$42,852	$8,990,332
36	$26,222	$16,630	$42,852	$8,973,702

第3年供款共

$514,222

第3年利息

$317,823

第3年共還本金

$196,400

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$26,173	$16,679	$42,852	$8,957,023
38	$26,125	$16,727	$42,852	$8,940,296
39	$26,076	$16,776	$42,852	$8,923,520
40	$26,027	$16,825	$42,852	$8,906,695
41	$25,978	$16,874	$42,852	$8,889,821
42	$25,929	$16,923	$42,852	$8,872,898
43	$25,879	$16,973	$42,852	$8,855,925
44	$25,830	$17,022	$42,852	$8,838,903
45	$25,780	$17,072	$42,852	$8,821,832
46	$25,730	$17,122	$42,852	$8,804,710
47	$25,680	$17,171	$42,852	$8,787,539
48	$25,630	$17,222	$42,852	$8,770,317

第4年供款共

$514,222

第4年利息

$310,838

第4年共還本金

$203,385

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$25,580	$17,272	$42,852	$8,753,045
50	$25,530	$17,322	$42,852	$8,735,723
51	$25,479	$17,373	$42,852	$8,718,350
52	$25,429	$17,423	$42,852	$8,700,927
53	$25,378	$17,474	$42,852	$8,683,453
54	$25,327	$17,525	$42,852	$8,665,928
55	$25,276	$17,576	$42,852	$8,648,352
56	$25,224	$17,628	$42,852	$8,630,724
57	$25,173	$17,679	$42,852	$8,613,045
58	$25,121	$17,730	$42,852	$8,595,315
59	$25,070	$17,782	$42,852	$8,577,532
60	$25,018	$17,834	$42,852	$8,559,698

第5年供款共

$514,222

第5年利息

$303,604

第5年共還本金

$210,619

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$24,966	$17,886	$42,852	$8,541,812
62	$24,914	$17,938	$42,852	$8,523,874
63	$24,861	$17,991	$42,852	$8,505,883
64	$24,809	$18,043	$42,852	$8,487,840
65	$24,756	$18,096	$42,852	$8,469,745
66	$24,703	$18,148	$42,852	$8,451,596
67	$24,650	$18,201	$42,852	$8,433,395
68	$24,597	$18,254	$42,852	$8,415,140
69	$24,544	$18,308	$42,852	$8,396,833
70	$24,491	$18,361	$42,852	$8,378,472
71	$24,437	$18,415	$42,852	$8,360,057
72	$24,383	$18,468	$42,852	$8,341,589

第6年供款共

$514,222

第6年利息

$296,113

第6年共還本金

$218,110

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$24,330	$18,522	$42,852	$8,323,066
74	$24,276	$18,576	$42,852	$8,304,490
75	$24,221	$18,630	$42,852	$8,285,860
76	$24,167	$18,685	$42,852	$8,267,175
77	$24,113	$18,739	$42,852	$8,248,436
78	$24,058	$18,794	$42,852	$8,229,642
79	$24,003	$18,849	$42,852	$8,210,793
80	$23,948	$18,904	$42,852	$8,191,889
81	$23,893	$18,959	$42,852	$8,172,930
82	$23,838	$19,014	$42,852	$8,153,916
83	$23,782	$19,070	$42,852	$8,134,847
84	$23,727	$19,125	$42,852	$8,115,721

第7年供款共

$514,222

第7年利息

$288,355

第7年共還本金

$225,867

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$23,671	$19,181	$42,852	$8,096,540
86	$23,615	$19,237	$42,852	$8,077,303
87	$23,559	$19,293	$42,852	$8,058,010
88	$23,503	$19,349	$42,852	$8,038,661
89	$23,446	$19,406	$42,852	$8,019,255
90	$23,389	$19,462	$42,852	$7,999,793
91	$23,333	$19,519	$42,852	$7,980,274
92	$23,276	$19,576	$42,852	$7,960,698
93	$23,219	$19,633	$42,852	$7,941,065
94	$23,161	$19,690	$42,852	$7,921,374
95	$23,104	$19,748	$42,852	$7,901,626
96	$23,046	$19,805	$42,852	$7,881,821

第8年供款共

$514,222

第8年利息

$280,322

第8年共還本金

$233,901

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$22,989	$19,863	$42,852	$7,861,958
98	$22,931	$19,921	$42,852	$7,842,036
99	$22,873	$19,979	$42,852	$7,822,057
100	$22,814	$20,038	$42,852	$7,802,020
101	$22,756	$20,096	$42,852	$7,781,924
102	$22,697	$20,155	$42,852	$7,761,769
103	$22,638	$20,213	$42,852	$7,741,556
104	$22,580	$20,272	$42,852	$7,721,283
105	$22,520	$20,331	$42,852	$7,700,952
106	$22,461	$20,391	$42,852	$7,680,561
107	$22,402	$20,450	$42,852	$7,660,111
108	$22,342	$20,510	$42,852	$7,639,601

第9年供款共

$514,222

第9年利息

$272,003

第9年共還本金

$242,220

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$22,282	$20,570	$42,852	$7,619,031
110	$22,222	$20,630	$42,852	$7,598,402
111	$22,162	$20,690	$42,852	$7,577,712
112	$22,102	$20,750	$42,852	$7,556,962
113	$22,041	$20,811	$42,852	$7,536,151
114	$21,980	$20,871	$42,852	$7,515,279
115	$21,920	$20,932	$42,852	$7,494,347
116	$21,859	$20,993	$42,852	$7,473,354
117	$21,797	$21,055	$42,852	$7,452,299
118	$21,736	$21,116	$42,852	$7,431,183
119	$21,674	$21,178	$42,852	$7,410,006
120	$21,613	$21,239	$42,852	$7,388,766

第10年供款共

$514,222

第10年利息

$263,388

第10年共還本金

$250,835

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$21,551	$21,301	$42,852	$7,367,465
122	$21,488	$21,363	$42,852	$7,346,101
123	$21,426	$21,426	$42,852	$7,324,676
124	$21,364	$21,488	$42,852	$7,303,187
125	$21,301	$21,551	$42,852	$7,281,637
126	$21,238	$21,614	$42,852	$7,260,023
127	$21,175	$21,677	$42,852	$7,238,346
128	$21,112	$21,740	$42,852	$7,216,606
129	$21,048	$21,803	$42,852	$7,194,803
130	$20,985	$21,867	$42,852	$7,172,936
131	$20,921	$21,931	$42,852	$7,151,005
132	$20,857	$21,995	$42,852	$7,129,010

第11年供款共

$514,222

第11年利息

$254,466

第11年共還本金

$259,756

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$20,793	$22,059	$42,852	$7,106,951
134	$20,729	$22,123	$42,852	$7,084,828
135	$20,664	$22,188	$42,852	$7,062,640
136	$20,599	$22,253	$42,852	$7,040,387
137	$20,534	$22,317	$42,852	$7,018,070
138	$20,469	$22,382	$42,852	$6,995,688
139	$20,404	$22,448	$42,852	$6,973,240
140	$20,339	$22,513	$42,852	$6,950,727
141	$20,273	$22,579	$42,852	$6,928,148
142	$20,207	$22,645	$42,852	$6,905,503
143	$20,141	$22,711	$42,852	$6,882,792
144	$20,075	$22,777	$42,852	$6,860,015

第12年供款共

$514,222

第12年利息

$245,227

第12年共還本金

$268,995

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$20,008	$22,843	$42,852	$6,837,172
146	$19,942	$22,910	$42,852	$6,814,261
147	$19,875	$22,977	$42,852	$6,791,284
148	$19,808	$23,044	$42,852	$6,768,241
149	$19,741	$23,111	$42,852	$6,745,129
150	$19,673	$23,179	$42,852	$6,721,951
151	$19,606	$23,246	$42,852	$6,698,705
152	$19,538	$23,314	$42,852	$6,675,391
153	$19,470	$23,382	$42,852	$6,652,009
154	$19,402	$23,450	$42,852	$6,628,558
155	$19,333	$23,519	$42,852	$6,605,040
156	$19,265	$23,587	$42,852	$6,581,453

第13年供款共

$514,222

第13年利息

$235,660

第13年共還本金

$278,562

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$19,196	$23,656	$42,852	$6,557,797
158	$19,127	$23,725	$42,852	$6,534,072
159	$19,058	$23,794	$42,852	$6,510,278
160	$18,988	$23,864	$42,852	$6,486,414
161	$18,919	$23,933	$42,852	$6,462,481
162	$18,849	$24,003	$42,852	$6,438,478
163	$18,779	$24,073	$42,852	$6,414,405
164	$18,709	$24,143	$42,852	$6,390,262
165	$18,638	$24,214	$42,852	$6,366,048
166	$18,568	$24,284	$42,852	$6,341,764
167	$18,497	$24,355	$42,852	$6,317,409
168	$18,426	$24,426	$42,852	$6,292,983

第14年供款共

$514,222

第14年利息

$225,753

第14年共還本金

$288,470

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$18,355	$24,497	$42,852	$6,268,485
170	$18,283	$24,569	$42,852	$6,243,917
171	$18,211	$24,640	$42,852	$6,219,276
172	$18,140	$24,712	$42,852	$6,194,564
173	$18,067	$24,784	$42,852	$6,169,780
174	$17,995	$24,857	$42,852	$6,144,923
175	$17,923	$24,929	$42,852	$6,119,994
176	$17,850	$25,002	$42,852	$6,094,992
177	$17,777	$25,075	$42,852	$6,069,917
178	$17,704	$25,148	$42,852	$6,044,769
179	$17,631	$25,221	$42,852	$6,019,548
180	$17,557	$25,295	$42,852	$5,994,253

第15年供款共

$514,222

第15年利息

$215,493

第15年共還本金

$298,730

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$17,483	$25,369	$42,852	$5,968,884
182	$17,409	$25,443	$42,852	$5,943,442
183	$17,335	$25,517	$42,852	$5,917,925
184	$17,261	$25,591	$42,852	$5,892,334
185	$17,186	$25,666	$42,852	$5,866,668
186	$17,111	$25,741	$42,852	$5,840,927
187	$17,036	$25,816	$42,852	$5,815,111
188	$16,961	$25,891	$42,852	$5,789,220
189	$16,885	$25,967	$42,852	$5,763,253
190	$16,809	$26,042	$42,852	$5,737,211
191	$16,734	$26,118	$42,852	$5,711,093
192	$16,657	$26,195	$42,852	$5,684,898

第16年供款共

$514,222

第16年利息

$204,868

第16年共還本金

$309,355

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$16,581	$26,271	$42,852	$5,658,627
194	$16,504	$26,348	$42,852	$5,632,280
195	$16,427	$26,424	$42,852	$5,605,855
196	$16,350	$26,501	$42,852	$5,579,354
197	$16,273	$26,579	$42,852	$5,552,775
198	$16,196	$26,656	$42,852	$5,526,119
199	$16,118	$26,734	$42,852	$5,499,385
200	$16,040	$26,812	$42,852	$5,472,573
201	$15,962	$26,890	$42,852	$5,445,683
202	$15,883	$26,969	$42,852	$5,418,714
203	$15,805	$27,047	$42,852	$5,391,667
204	$15,726	$27,126	$42,852	$5,364,540

第17年供款共

$514,222

第17年利息

$193,865

第17年共還本金

$320,358

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$15,647	$27,205	$42,852	$5,337,335
206	$15,567	$27,285	$42,852	$5,310,051
207	$15,488	$27,364	$42,852	$5,282,686
208	$15,408	$27,444	$42,852	$5,255,242
209	$15,328	$27,524	$42,852	$5,227,718
210	$15,248	$27,604	$42,852	$5,200,114
211	$15,167	$27,685	$42,852	$5,172,429
212	$15,086	$27,766	$42,852	$5,144,663
213	$15,005	$27,847	$42,852	$5,116,817
214	$14,924	$27,928	$42,852	$5,088,889
215	$14,843	$28,009	$42,852	$5,060,880
216	$14,761	$28,091	$42,852	$5,032,789

第18年供款共

$514,222

第18年利息

$182,471

第18年共還本金

$331,752

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$14,679	$28,173	$42,852	$5,004,616
218	$14,597	$28,255	$42,852	$4,976,361
219	$14,514	$28,337	$42,852	$4,948,023
220	$14,432	$28,420	$42,852	$4,919,603
221	$14,349	$28,503	$42,852	$4,891,100
222	$14,266	$28,586	$42,852	$4,862,514
223	$14,182	$28,670	$42,852	$4,833,844
224	$14,099	$28,753	$42,852	$4,805,091
225	$14,015	$28,837	$42,852	$4,776,254
226	$13,931	$28,921	$42,852	$4,747,333
227	$13,846	$29,005	$42,852	$4,718,328
228	$13,762	$29,090	$42,852	$4,689,238

第19年供款共

$514,222

第19年利息

$170,671

第19年共還本金

$343,551

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$13,677	$29,175	$42,852	$4,660,063
230	$13,592	$29,260	$42,852	$4,630,803
231	$13,507	$29,345	$42,852	$4,601,457
232	$13,421	$29,431	$42,852	$4,572,026
233	$13,335	$29,517	$42,852	$4,542,510
234	$13,249	$29,603	$42,852	$4,512,907
235	$13,163	$29,689	$42,852	$4,483,217
236	$13,076	$29,776	$42,852	$4,453,442
237	$12,989	$29,863	$42,852	$4,423,579
238	$12,902	$29,950	$42,852	$4,393,629
239	$12,815	$30,037	$42,852	$4,363,592
240	$12,727	$30,125	$42,852	$4,333,467

第20年供款共

$514,222

第20年利息

$158,452

第20年共還本金

$355,770

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$12,639	$30,213	$42,852	$4,303,255
242	$12,551	$30,301	$42,852	$4,272,954
243	$12,463	$30,389	$42,852	$4,242,565
244	$12,374	$30,478	$42,852	$4,212,087
245	$12,285	$30,567	$42,852	$4,181,521
246	$12,196	$30,656	$42,852	$4,150,865
247	$12,107	$30,745	$42,852	$4,120,120
248	$12,017	$30,835	$42,852	$4,089,285
249	$11,927	$30,925	$42,852	$4,058,360
250	$11,837	$31,015	$42,852	$4,027,345
251	$11,746	$31,105	$42,852	$3,996,240
252	$11,656	$31,196	$42,852	$3,965,043

第21年供款共

$514,222

第21年利息

$145,799

第21年共還本金

$368,424

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$11,565	$31,287	$42,852	$3,933,756
254	$11,473	$31,378	$42,852	$3,902,378
255	$11,382	$31,470	$42,852	$3,870,908
256	$11,290	$31,562	$42,852	$3,839,346
257	$11,198	$31,654	$42,852	$3,807,692
258	$11,106	$31,746	$42,852	$3,775,946
259	$11,013	$31,839	$42,852	$3,744,108
260	$10,920	$31,932	$42,852	$3,712,176
261	$10,827	$32,025	$42,852	$3,680,151
262	$10,734	$32,118	$42,852	$3,648,033
263	$10,640	$32,212	$42,852	$3,615,822
264	$10,546	$32,306	$42,852	$3,583,516

第22年供款共

$514,222

第22年利息

$132,695

第22年共還本金

$381,528

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$10,452	$32,400	$42,852	$3,551,116
266	$10,357	$32,494	$42,852	$3,518,621
267	$10,263	$32,589	$42,852	$3,486,032
268	$10,168	$32,684	$42,852	$3,453,348
269	$10,072	$32,780	$42,852	$3,420,568
270	$9,977	$32,875	$42,852	$3,387,693
271	$9,881	$32,971	$42,852	$3,354,722
272	$9,785	$33,067	$42,852	$3,321,655
273	$9,688	$33,164	$42,852	$3,288,491
274	$9,591	$33,260	$42,852	$3,255,231
275	$9,494	$33,357	$42,852	$3,221,873
276	$9,397	$33,455	$42,852	$3,188,418

第23年供款共

$514,222

第23年利息

$119,125

第23年共還本金

$395,097

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$9,300	$33,552	$42,852	$3,154,866
278	$9,202	$33,650	$42,852	$3,121,216
279	$9,104	$33,748	$42,852	$3,087,468
280	$9,005	$33,847	$42,852	$3,053,621
281	$8,906	$33,945	$42,852	$3,019,675
282	$8,807	$34,044	$42,852	$2,985,631
283	$8,708	$34,144	$42,852	$2,951,487
284	$8,609	$34,243	$42,852	$2,917,244
285	$8,509	$34,343	$42,852	$2,882,901
286	$8,408	$34,443	$42,852	$2,848,457
287	$8,308	$34,544	$42,852	$2,813,913
288	$8,207	$34,645	$42,852	$2,779,269

第24年供款共

$514,222

第24年利息

$105,073

第24年共還本金

$409,150

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$8,106	$34,746	$42,852	$2,744,523
290	$8,005	$34,847	$42,852	$2,709,676
291	$7,903	$34,949	$42,852	$2,674,727
292	$7,801	$35,051	$42,852	$2,639,677
293	$7,699	$35,153	$42,852	$2,604,524
294	$7,597	$35,255	$42,852	$2,569,269
295	$7,494	$35,358	$42,852	$2,533,910
296	$7,391	$35,461	$42,852	$2,498,449
297	$7,287	$35,565	$42,852	$2,462,884
298	$7,183	$35,668	$42,852	$2,427,216
299	$7,079	$35,772	$42,852	$2,391,443
300	$6,975	$35,877	$42,852	$2,355,567

第25年供款共

$514,222

第25年利息

$90,520

第25年共還本金

$423,702

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$6,870	$35,981	$42,852	$2,319,585
302	$6,765	$36,086	$42,852	$2,283,499
303	$6,660	$36,192	$42,852	$2,247,307
304	$6,555	$36,297	$42,852	$2,211,010
305	$6,449	$36,403	$42,852	$2,174,607
306	$6,343	$36,509	$42,852	$2,138,098
307	$6,236	$36,616	$42,852	$2,101,482
308	$6,129	$36,723	$42,852	$2,064,759
309	$6,022	$36,830	$42,852	$2,027,930
310	$5,915	$36,937	$42,852	$1,990,993
311	$5,807	$37,045	$42,852	$1,953,948
312	$5,699	$37,153	$42,852	$1,916,795

第26年供款共

$514,222

第26年利息

$75,451

第26年共還本金

$438,772

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$5,591	$37,261	$42,852	$1,879,534
314	$5,482	$37,370	$42,852	$1,842,164
315	$5,373	$37,479	$42,852	$1,804,685
316	$5,264	$37,588	$42,852	$1,767,097
317	$5,154	$37,698	$42,852	$1,729,399
318	$5,044	$37,808	$42,852	$1,691,591
319	$4,934	$37,918	$42,852	$1,653,673
320	$4,823	$38,029	$42,852	$1,615,644
321	$4,712	$38,140	$42,852	$1,577,505
322	$4,601	$38,251	$42,852	$1,539,254
323	$4,489	$38,362	$42,852	$1,500,892
324	$4,378	$38,474	$42,852	$1,462,417

第27年供款共

$514,222

第27年利息

$59,845

第27年共還本金

$454,378

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,265	$38,586	$42,852	$1,423,831
326	$4,153	$38,699	$42,852	$1,385,132
327	$4,040	$38,812	$42,852	$1,346,320
328	$3,927	$38,925	$42,852	$1,307,395
329	$3,813	$39,039	$42,852	$1,268,356
330	$3,699	$39,152	$42,852	$1,229,204
331	$3,585	$39,267	$42,852	$1,189,937
332	$3,471	$39,381	$42,852	$1,150,556
333	$3,356	$39,496	$42,852	$1,111,060
334	$3,241	$39,611	$42,852	$1,071,448
335	$3,125	$39,727	$42,852	$1,031,722
336	$3,009	$39,843	$42,852	$991,879

第28年供款共

$514,222

第28年利息

$43,684

第28年共還本金

$470,538

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,893	$39,959	$42,852	$951,920
338	$2,776	$40,075	$42,852	$911,845
339	$2,660	$40,192	$42,852	$871,652
340	$2,542	$40,310	$42,852	$831,343
341	$2,425	$40,427	$42,852	$790,916
342	$2,307	$40,545	$42,852	$750,371
343	$2,189	$40,663	$42,852	$709,707
344	$2,070	$40,782	$42,852	$668,925
345	$1,951	$40,901	$42,852	$628,025
346	$1,832	$41,020	$42,852	$587,004
347	$1,712	$41,140	$42,852	$545,865
348	$1,592	$41,260	$42,852	$504,605

第29年供款共

$514,222

第29年利息

$26,948

第29年共還本金

$487,274

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,472	$41,380	$42,852	$463,225
350	$1,351	$41,501	$42,852	$421,724
351	$1,230	$41,622	$42,852	$380,102
352	$1,109	$41,743	$42,852	$338,359
353	$987	$41,865	$42,852	$296,494
354	$865	$41,987	$42,852	$254,507
355	$742	$42,110	$42,852	$212,397
356	$619	$42,232	$42,852	$170,165
357	$496	$42,356	$42,852	$127,809
358	$373	$42,479	$42,852	$85,330
359	$249	$42,603	$42,852	$42,727
360	$125	$42,727	$42,852	$0

第30年供款共

$514,222

第30年利息

$9,618

第30年共還本金

$504,605

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$18,357,173

免責聲明

按揭保險費
info