樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$74,844

借款月供 $336 , 共加借HK$74,844

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$6,155,974

每月供款
$15,896

首期

$385,000

總貸款額

$3,539,844

總利息

$2,182,530

印花稅

$100

其他

$48,500

置業成本總預算

HK$433,600

按月供比率計算

$31,791

置業成本總預算

HK$433,600

首期

$385,000
印花稅

$100
- AVD
  
  $100
律師費

$ 10,000
代理佣金

$38,500
按揭保險費

$74,844

最低每月入息要求

按月供比率計算

$31,791

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	$21,186	$16,280	$13,341	$11,386
1.500	$21,973	$17,081	$14,157	$12,217
2.000	$22,779	$17,907	$15,004	$13,084
2.500	$23,603	$18,758	$15,880	$13,987
3.000	$24,446	$19,632	$16,786	$14,924
3.500	$25,306	$20,530	$17,721	$15,895
4.000	$26,184	$21,451	$18,685	$16,900
4.500	$27,080	$22,395	$19,676	$17,936
5.000	$27,993	$23,361	$20,694	$19,003
5.500	$28,923	$24,350	$21,738	$20,099
6.000	$29,871	$25,361	$22,807	$21,223

每月供款$15,896

年期

30年

貸款金額

$3,539,844

總利息

$2,182,530

總貸款連利息

$5,722,374

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$10,325	$5,571	$15,895	$3,534,273
2	$10,308	$5,587	$15,895	$3,528,686
3	$10,292	$5,603	$15,895	$3,523,082
4	$10,276	$5,620	$15,895	$3,517,463
5	$10,259	$5,636	$15,895	$3,511,826
6	$10,243	$5,653	$15,895	$3,506,174
7	$10,226	$5,669	$15,895	$3,500,505
8	$10,210	$5,686	$15,895	$3,494,819
9	$10,193	$5,702	$15,895	$3,489,117
10	$10,177	$5,719	$15,895	$3,483,398
11	$10,160	$5,736	$15,895	$3,477,662
12	$10,143	$5,752	$15,895	$3,471,910

第1年供款共

$190,746

第1年利息

$122,812

第1年共還本金

$67,934

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$10,126	$5,769	$15,895	$3,466,141
14	$10,110	$5,786	$15,895	$3,460,355
15	$10,093	$5,803	$15,895	$3,454,552
16	$10,076	$5,820	$15,895	$3,448,732
17	$10,059	$5,837	$15,895	$3,442,896
18	$10,042	$5,854	$15,895	$3,437,042
19	$10,025	$5,871	$15,895	$3,431,171
20	$10,008	$5,888	$15,895	$3,425,283
21	$9,990	$5,905	$15,895	$3,419,378
22	$9,973	$5,922	$15,895	$3,413,456
23	$9,956	$5,940	$15,895	$3,407,516
24	$9,939	$5,957	$15,895	$3,401,560

第2年供款共

$190,746

第2年利息

$120,395

第2年共還本金

$70,350

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$9,921	$5,974	$15,895	$3,395,585
26	$9,904	$5,992	$15,895	$3,389,594
27	$9,886	$6,009	$15,895	$3,383,584
28	$9,869	$6,027	$15,895	$3,377,558
29	$9,851	$6,044	$15,895	$3,371,513
30	$9,834	$6,062	$15,895	$3,365,452
31	$9,816	$6,080	$15,895	$3,359,372
32	$9,798	$6,097	$15,895	$3,353,275
33	$9,780	$6,115	$15,895	$3,347,160
34	$9,763	$6,133	$15,895	$3,341,027
35	$9,745	$6,151	$15,895	$3,334,876
36	$9,727	$6,169	$15,895	$3,328,707

第3年供款共

$190,746

第3年利息

$117,893

第3年共還本金

$72,852

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$9,709	$6,187	$15,895	$3,322,520
38	$9,691	$6,205	$15,895	$3,316,315
39	$9,673	$6,223	$15,895	$3,310,093
40	$9,654	$6,241	$15,895	$3,303,852
41	$9,636	$6,259	$15,895	$3,297,592
42	$9,618	$6,278	$15,895	$3,291,315
43	$9,600	$6,296	$15,895	$3,285,019
44	$9,581	$6,314	$15,895	$3,278,705
45	$9,563	$6,333	$15,895	$3,272,372
46	$9,544	$6,351	$15,895	$3,266,021
47	$9,526	$6,370	$15,895	$3,259,652
48	$9,507	$6,388	$15,895	$3,253,263

第4年供款共

$190,746

第4年利息

$115,302

第4年共還本金

$75,444

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$9,489	$6,407	$15,895	$3,246,857
50	$9,470	$6,425	$15,895	$3,240,431
51	$9,451	$6,444	$15,895	$3,233,987
52	$9,432	$6,463	$15,895	$3,227,524
53	$9,414	$6,482	$15,895	$3,221,042
54	$9,395	$6,501	$15,895	$3,214,541
55	$9,376	$6,520	$15,895	$3,208,021
56	$9,357	$6,539	$15,895	$3,201,483
57	$9,338	$6,558	$15,895	$3,194,925
58	$9,319	$6,577	$15,895	$3,188,348
59	$9,299	$6,596	$15,895	$3,181,752
60	$9,280	$6,615	$15,895	$3,175,136

第5年供款共

$190,746

第5年利息

$112,619

第5年共還本金

$78,127

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$9,261	$6,635	$15,895	$3,168,502
62	$9,241	$6,654	$15,895	$3,161,848
63	$9,222	$6,673	$15,895	$3,155,174
64	$9,203	$6,693	$15,895	$3,148,481
65	$9,183	$6,712	$15,895	$3,141,769
66	$9,163	$6,732	$15,895	$3,135,037
67	$9,144	$6,752	$15,895	$3,128,285
68	$9,124	$6,771	$15,895	$3,121,514
69	$9,104	$6,791	$15,895	$3,114,723
70	$9,085	$6,811	$15,895	$3,107,912
71	$9,065	$6,831	$15,895	$3,101,081
72	$9,045	$6,851	$15,895	$3,094,231

第6年供款共

$190,746

第6年利息

$109,840

第6年共還本金

$80,906

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$9,025	$6,871	$15,895	$3,087,360
74	$9,005	$6,891	$15,895	$3,080,469
75	$8,985	$6,911	$15,895	$3,073,559
76	$8,965	$6,931	$15,895	$3,066,628
77	$8,944	$6,951	$15,895	$3,059,677
78	$8,924	$6,971	$15,895	$3,052,705
79	$8,904	$6,992	$15,895	$3,045,713
80	$8,883	$7,012	$15,895	$3,038,701
81	$8,863	$7,033	$15,895	$3,031,669
82	$8,842	$7,053	$15,895	$3,024,616
83	$8,822	$7,074	$15,895	$3,017,542
84	$8,801	$7,094	$15,895	$3,010,448

第7年供款共

$190,746

第7年利息

$106,963

第7年共還本金

$83,783

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$8,780	$7,115	$15,895	$3,003,333
86	$8,760	$7,136	$15,895	$2,996,197
87	$8,739	$7,157	$15,895	$2,989,040
88	$8,718	$7,177	$15,895	$2,981,863
89	$8,697	$7,198	$15,895	$2,974,664
90	$8,676	$7,219	$15,895	$2,967,445
91	$8,655	$7,240	$15,895	$2,960,205
92	$8,634	$7,262	$15,895	$2,952,943
93	$8,613	$7,283	$15,895	$2,945,660
94	$8,592	$7,304	$15,895	$2,938,356
95	$8,570	$7,325	$15,895	$2,931,031
96	$8,549	$7,347	$15,895	$2,923,684

第8年供款共

$190,746

第8年利息

$103,983

第8年共還本金

$86,763

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$8,527	$7,368	$15,895	$2,916,316
98	$8,506	$7,390	$15,895	$2,908,927
99	$8,484	$7,411	$15,895	$2,901,516
100	$8,463	$7,433	$15,895	$2,894,083
101	$8,441	$7,454	$15,895	$2,886,629
102	$8,419	$7,476	$15,895	$2,879,152
103	$8,398	$7,498	$15,895	$2,871,654
104	$8,376	$7,520	$15,895	$2,864,135
105	$8,354	$7,542	$15,895	$2,856,593
106	$8,332	$7,564	$15,895	$2,849,029
107	$8,310	$7,586	$15,895	$2,841,443
108	$8,288	$7,608	$15,895	$2,833,835

第9年供款共

$190,746

第9年利息

$100,897

第9年共還本金

$89,849

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$8,265	$7,630	$15,895	$2,826,205
110	$8,243	$7,652	$15,895	$2,818,553
111	$8,221	$7,675	$15,895	$2,810,878
112	$8,198	$7,697	$15,895	$2,803,181
113	$8,176	$7,720	$15,895	$2,795,461
114	$8,153	$7,742	$15,895	$2,787,719
115	$8,131	$7,765	$15,895	$2,779,955
116	$8,108	$7,787	$15,895	$2,772,168
117	$8,085	$7,810	$15,895	$2,764,358
118	$8,063	$7,833	$15,895	$2,756,525
119	$8,040	$7,856	$15,895	$2,748,669
120	$8,017	$7,879	$15,895	$2,740,791

第10年供款共

$190,746

第10年利息

$97,701

第10年共還本金

$93,045

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$7,994	$7,902	$15,895	$2,732,889
122	$7,971	$7,925	$15,895	$2,724,965
123	$7,948	$7,948	$15,895	$2,717,017
124	$7,925	$7,971	$15,895	$2,709,046
125	$7,901	$7,994	$15,895	$2,701,052
126	$7,878	$8,017	$15,895	$2,693,035
127	$7,855	$8,041	$15,895	$2,684,994
128	$7,831	$8,064	$15,895	$2,676,929
129	$7,808	$8,088	$15,895	$2,668,842
130	$7,784	$8,111	$15,895	$2,660,730
131	$7,760	$8,135	$15,895	$2,652,595
132	$7,737	$8,159	$15,895	$2,644,437

第11年供款共

$190,746

第11年利息

$94,392

第11年共還本金

$96,354

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$7,713	$8,183	$15,895	$2,636,254
134	$7,689	$8,206	$15,895	$2,628,048
135	$7,665	$8,230	$15,895	$2,619,817
136	$7,641	$8,254	$15,895	$2,611,563
137	$7,617	$8,278	$15,895	$2,603,285
138	$7,593	$8,303	$15,895	$2,594,982
139	$7,569	$8,327	$15,895	$2,586,655
140	$7,544	$8,351	$15,895	$2,578,304
141	$7,520	$8,375	$15,895	$2,569,929
142	$7,496	$8,400	$15,895	$2,561,529
143	$7,471	$8,424	$15,895	$2,553,104
144	$7,447	$8,449	$15,895	$2,544,656

第12年供款共

$190,746

第12年利息

$90,965

第12年共還本金

$99,781

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$7,422	$8,474	$15,895	$2,536,182
146	$7,397	$8,498	$15,895	$2,527,684
147	$7,372	$8,523	$15,895	$2,519,161
148	$7,348	$8,548	$15,895	$2,510,613
149	$7,323	$8,573	$15,895	$2,502,040
150	$7,298	$8,598	$15,895	$2,493,442
151	$7,273	$8,623	$15,895	$2,484,819
152	$7,247	$8,648	$15,895	$2,476,171
153	$7,222	$8,673	$15,895	$2,467,498
154	$7,197	$8,699	$15,895	$2,458,799
155	$7,171	$8,724	$15,895	$2,450,075
156	$7,146	$8,749	$15,895	$2,441,326

第13年供款共

$190,746

第13年利息

$87,416

第13年共還本金

$103,330

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$7,121	$8,775	$15,895	$2,432,551
158	$7,095	$8,801	$15,895	$2,423,750
159	$7,069	$8,826	$15,895	$2,414,924
160	$7,044	$8,852	$15,895	$2,406,072
161	$7,018	$8,878	$15,895	$2,397,194
162	$6,992	$8,904	$15,895	$2,388,290
163	$6,966	$8,930	$15,895	$2,379,361
164	$6,940	$8,956	$15,895	$2,370,405
165	$6,914	$8,982	$15,895	$2,361,423
166	$6,887	$9,008	$15,895	$2,352,415
167	$6,861	$9,034	$15,895	$2,343,381
168	$6,835	$9,061	$15,895	$2,334,320

第14年供款共

$190,746

第14年利息

$83,741

第14年共還本金

$107,005

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$6,808	$9,087	$15,895	$2,325,233
170	$6,782	$9,114	$15,895	$2,316,120
171	$6,755	$9,140	$15,895	$2,306,980
172	$6,729	$9,167	$15,895	$2,297,813
173	$6,702	$9,194	$15,895	$2,288,619
174	$6,675	$9,220	$15,895	$2,279,399
175	$6,648	$9,247	$15,895	$2,270,152
176	$6,621	$9,274	$15,895	$2,260,878
177	$6,594	$9,301	$15,895	$2,251,576
178	$6,567	$9,328	$15,895	$2,242,248
179	$6,540	$9,356	$15,895	$2,232,892
180	$6,513	$9,383	$15,895	$2,223,510

第15年供款共

$190,746

第15年利息

$79,935

第15年共還本金

$110,811

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$6,485	$9,410	$15,895	$2,214,099
182	$6,458	$9,438	$15,895	$2,204,662
183	$6,430	$9,465	$15,895	$2,195,196
184	$6,403	$9,493	$15,895	$2,185,704
185	$6,375	$9,521	$15,895	$2,176,183
186	$6,347	$9,548	$15,895	$2,166,635
187	$6,319	$9,576	$15,895	$2,157,059
188	$6,291	$9,604	$15,895	$2,147,455
189	$6,263	$9,632	$15,895	$2,137,822
190	$6,235	$9,660	$15,895	$2,128,162
191	$6,207	$9,688	$15,895	$2,118,474
192	$6,179	$9,717	$15,895	$2,108,757

第16年供款共

$190,746

第16年利息

$75,994

第16年共還本金

$114,752

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$6,151	$9,745	$15,895	$2,099,012
194	$6,122	$9,773	$15,895	$2,089,239
195	$6,094	$9,802	$15,895	$2,079,437
196	$6,065	$9,830	$15,895	$2,069,607
197	$6,036	$9,859	$15,895	$2,059,748
198	$6,008	$9,888	$15,895	$2,049,860
199	$5,979	$9,917	$15,895	$2,039,943
200	$5,950	$9,946	$15,895	$2,029,997
201	$5,921	$9,975	$15,895	$2,020,023
202	$5,892	$10,004	$15,895	$2,010,019
203	$5,863	$10,033	$15,895	$1,999,986
204	$5,833	$10,062	$15,895	$1,989,924

第17年供款共

$190,746

第17年利息

$71,912

第17年共還本金

$118,834

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$5,804	$10,092	$15,895	$1,979,832
206	$5,775	$10,121	$15,895	$1,969,711
207	$5,745	$10,150	$15,895	$1,959,561
208	$5,715	$10,180	$15,895	$1,949,381
209	$5,686	$10,210	$15,895	$1,939,171
210	$5,656	$10,240	$15,895	$1,928,931
211	$5,626	$10,269	$15,895	$1,918,662
212	$5,596	$10,299	$15,895	$1,908,363
213	$5,566	$10,329	$15,895	$1,898,033
214	$5,536	$10,360	$15,895	$1,887,674
215	$5,506	$10,390	$15,895	$1,877,284
216	$5,475	$10,420	$15,895	$1,866,864

第18年供款共

$190,746

第18年利息

$67,686

第18年共還本金

$123,060

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$5,445	$10,450	$15,895	$1,856,413
218	$5,415	$10,481	$15,895	$1,845,932
219	$5,384	$10,512	$15,895	$1,835,421
220	$5,353	$10,542	$15,895	$1,824,879
221	$5,323	$10,573	$15,895	$1,814,306
222	$5,292	$10,604	$15,895	$1,803,702
223	$5,261	$10,635	$15,895	$1,793,067
224	$5,230	$10,666	$15,895	$1,782,402
225	$5,199	$10,697	$15,895	$1,771,705
226	$5,167	$10,728	$15,895	$1,760,977
227	$5,136	$10,759	$15,895	$1,750,218
228	$5,105	$10,791	$15,895	$1,739,427

第19年供款共

$190,746

第19年利息

$63,309

第19年共還本金

$127,437

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,073	$10,822	$15,895	$1,728,605
230	$5,042	$10,854	$15,895	$1,717,751
231	$5,010	$10,885	$15,895	$1,706,866
232	$4,978	$10,917	$15,895	$1,695,948
233	$4,947	$10,949	$15,895	$1,685,000
234	$4,915	$10,981	$15,895	$1,674,019
235	$4,883	$11,013	$15,895	$1,663,006
236	$4,850	$11,045	$15,895	$1,651,961
237	$4,818	$11,077	$15,895	$1,640,883
238	$4,786	$11,110	$15,895	$1,629,774
239	$4,754	$11,142	$15,895	$1,618,632
240	$4,721	$11,174	$15,895	$1,607,457

第20年供款共

$190,746

第20年利息

$58,776

第20年共還本金

$131,969

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$4,688	$11,207	$15,895	$1,596,250
242	$4,656	$11,240	$15,895	$1,585,011
243	$4,623	$11,273	$15,895	$1,573,738
244	$4,590	$11,305	$15,895	$1,562,433
245	$4,557	$11,338	$15,895	$1,551,094
246	$4,524	$11,371	$15,895	$1,539,723
247	$4,491	$11,405	$15,895	$1,528,318
248	$4,458	$11,438	$15,895	$1,516,880
249	$4,424	$11,471	$15,895	$1,505,409
250	$4,391	$11,505	$15,895	$1,493,904
251	$4,357	$11,538	$15,895	$1,482,366
252	$4,324	$11,572	$15,895	$1,470,794

第21年供款共

$190,746

第21年利息

$54,083

第21年共還本金

$136,663

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,290	$11,606	$15,895	$1,459,188
254	$4,256	$11,640	$15,895	$1,447,549
255	$4,222	$11,673	$15,895	$1,435,875
256	$4,188	$11,708	$15,895	$1,424,168
257	$4,154	$11,742	$15,895	$1,412,426
258	$4,120	$11,776	$15,895	$1,400,650
259	$4,085	$11,810	$15,895	$1,388,840
260	$4,051	$11,845	$15,895	$1,376,995
261	$4,016	$11,879	$15,895	$1,365,116
262	$3,982	$11,914	$15,895	$1,353,202
263	$3,947	$11,949	$15,895	$1,341,254
264	$3,912	$11,983	$15,895	$1,329,270

第22年供款共

$190,746

第22年利息

$49,222

第22年共還本金

$141,524

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$3,877	$12,018	$15,895	$1,317,252
266	$3,842	$12,053	$15,895	$1,305,198
267	$3,807	$12,089	$15,895	$1,293,110
268	$3,772	$12,124	$15,895	$1,280,986
269	$3,736	$12,159	$15,895	$1,268,826
270	$3,701	$12,195	$15,895	$1,256,632
271	$3,665	$12,230	$15,895	$1,244,401
272	$3,630	$12,266	$15,895	$1,232,135
273	$3,594	$12,302	$15,895	$1,219,834
274	$3,558	$12,338	$15,895	$1,207,496
275	$3,522	$12,374	$15,895	$1,195,122
276	$3,486	$12,410	$15,895	$1,182,713

第23年供款共

$190,746

第23年利息

$44,188

第23年共還本金

$146,558

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,450	$12,446	$15,895	$1,170,267
278	$3,413	$12,482	$15,895	$1,157,785
279	$3,377	$12,519	$15,895	$1,145,266
280	$3,340	$12,555	$15,895	$1,132,711
281	$3,304	$12,592	$15,895	$1,120,119
282	$3,267	$12,628	$15,895	$1,107,491
283	$3,230	$12,665	$15,895	$1,094,825
284	$3,193	$12,702	$15,895	$1,082,123
285	$3,156	$12,739	$15,895	$1,069,384
286	$3,119	$12,776	$15,895	$1,056,607
287	$3,082	$12,814	$15,895	$1,043,794
288	$3,044	$12,851	$15,895	$1,030,943

第24年供款共

$190,746

第24年利息

$38,976

第24年共還本金

$151,770

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,007	$12,889	$15,895	$1,018,054
290	$2,969	$12,926	$15,895	$1,005,128
291	$2,932	$12,964	$15,895	$992,164
292	$2,894	$13,002	$15,895	$979,162
293	$2,856	$13,040	$15,895	$966,123
294	$2,818	$13,078	$15,895	$953,045
295	$2,780	$13,116	$15,895	$939,929
296	$2,741	$13,154	$15,895	$926,775
297	$2,703	$13,192	$15,895	$913,583
298	$2,665	$13,231	$15,895	$900,352
299	$2,626	$13,269	$15,895	$887,083
300	$2,587	$13,308	$15,895	$873,774

第25年供款共

$190,746

第25年利息

$33,578

第25年共還本金

$157,168

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,549	$13,347	$15,895	$860,427
302	$2,510	$13,386	$15,895	$847,042
303	$2,471	$13,425	$15,895	$833,617
304	$2,431	$13,464	$15,895	$820,153
305	$2,392	$13,503	$15,895	$806,649
306	$2,353	$13,543	$15,895	$793,106
307	$2,313	$13,582	$15,895	$779,524
308	$2,274	$13,622	$15,895	$765,902
309	$2,234	$13,662	$15,895	$752,241
310	$2,194	$13,701	$15,895	$738,539
311	$2,154	$13,741	$15,895	$724,798
312	$2,114	$13,781	$15,895	$711,016

第26年供款共

$190,746

第26年利息

$27,988

第26年共還本金

$162,758

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,074	$13,822	$15,895	$697,195
314	$2,033	$13,862	$15,895	$683,333
315	$1,993	$13,902	$15,895	$669,430
316	$1,953	$13,943	$15,895	$655,487
317	$1,912	$13,984	$15,895	$641,504
318	$1,871	$14,024	$15,895	$627,479
319	$1,830	$14,065	$15,895	$613,414
320	$1,789	$14,106	$15,895	$599,307
321	$1,748	$14,148	$15,895	$585,160
322	$1,707	$14,189	$15,895	$570,971
323	$1,665	$14,230	$15,895	$556,741
324	$1,624	$14,272	$15,895	$542,469

第27年供款共

$190,746

第27年利息

$22,199

第27年共還本金

$168,547

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,582	$14,313	$15,895	$528,156
326	$1,540	$14,355	$15,895	$513,801
327	$1,499	$14,397	$15,895	$499,404
328	$1,457	$14,439	$15,895	$484,965
329	$1,414	$14,481	$15,895	$470,484
330	$1,372	$14,523	$15,895	$455,961
331	$1,330	$14,566	$15,895	$441,395
332	$1,287	$14,608	$15,895	$426,787
333	$1,245	$14,651	$15,895	$412,137
334	$1,202	$14,693	$15,895	$397,443
335	$1,159	$14,736	$15,895	$382,707
336	$1,116	$14,779	$15,895	$367,928

第28年供款共

$190,746

第28年利息

$16,204

第28年共還本金

$174,542

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,073	$14,822	$15,895	$353,105
338	$1,030	$14,866	$15,895	$338,240
339	$987	$14,909	$15,895	$323,331
340	$943	$14,952	$15,895	$308,378
341	$899	$14,996	$15,895	$293,382
342	$856	$15,040	$15,895	$278,343
343	$812	$15,084	$15,895	$263,259
344	$768	$15,128	$15,895	$248,131
345	$724	$15,172	$15,895	$232,960
346	$679	$15,216	$15,895	$217,744
347	$635	$15,260	$15,895	$202,483
348	$591	$15,305	$15,895	$187,178

第29年供款共

$190,746

第29年利息

$9,996

第29年共還本金

$180,750

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$546	$15,350	$15,895	$171,829
350	$501	$15,394	$15,895	$156,434
351	$456	$15,439	$15,895	$140,995
352	$411	$15,484	$15,895	$125,511
353	$366	$15,529	$15,895	$109,982
354	$321	$15,575	$15,895	$94,407
355	$275	$15,620	$15,895	$78,787
356	$230	$15,666	$15,895	$63,121
357	$184	$15,711	$15,895	$47,410
358	$138	$15,757	$15,895	$31,652
359	$92	$15,803	$15,895	$15,849
360	$46	$15,849	$15,895	$0

第30年供款共

$190,746

第30年利息

$3,568

第30年共還本金

$187,178

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$6,155,974

免責聲明

按揭保險費
info