樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$85,730

借款月供 $385 , 共加借HK$85,730

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$7,115,969

每月供款
$18,208

首期

$441,000

總貸款額

$4,054,730

總利息

$2,499,989

印花稅

$66,150

其他

$54,100

置業成本總預算

HK$561,250

按月供比率計算

$36,415

置業成本總預算

HK$561,250

首期

$441,000
印花稅

$66,150
- AVD
  
  $66,150
律師費

$ 10,000
代理佣金

$44,100
按揭保險費

$85,730

最低每月入息要求

按月供比率計算

$36,415

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	$24,267	$18,647	$15,281	$13,042
1.500	$25,169	$19,566	$16,216	$13,994
2.000	$26,093	$20,512	$17,186	$14,987
2.500	$27,037	$21,486	$18,190	$16,021
3.000	$28,001	$22,487	$19,228	$17,095
3.500	$28,987	$23,516	$20,299	$18,208
4.000	$29,992	$24,571	$21,402	$19,358
4.500	$31,018	$25,652	$22,538	$20,545
5.000	$32,065	$26,759	$23,704	$21,767
5.500	$33,131	$27,892	$24,900	$23,022
6.000	$34,216	$29,049	$26,125	$24,310

每月供款$18,208

年期

30年

貸款金額

$4,054,730.4

總利息

$2,499,989

總貸款連利息

$6,554,719.4

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$11,826	$6,381	$18,208	$4,048,349
2	$11,808	$6,400	$18,208	$4,041,949
3	$11,789	$6,419	$18,208	$4,035,531
4	$11,770	$6,437	$18,208	$4,029,093
5	$11,752	$6,456	$18,208	$4,022,637
6	$11,733	$6,475	$18,208	$4,016,163
7	$11,714	$6,494	$18,208	$4,009,669
8	$11,695	$6,513	$18,208	$4,003,156
9	$11,676	$6,532	$18,208	$3,996,624
10	$11,657	$6,551	$18,208	$3,990,074
11	$11,638	$6,570	$18,208	$3,983,504
12	$11,619	$6,589	$18,208	$3,976,915

第1年供款共

$218,491

第1年利息

$140,675

第1年共還本金

$77,815

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$11,599	$6,608	$18,208	$3,970,307
14	$11,580	$6,627	$18,208	$3,963,679
15	$11,561	$6,647	$18,208	$3,957,032
16	$11,541	$6,666	$18,208	$3,950,366
17	$11,522	$6,686	$18,208	$3,943,681
18	$11,502	$6,705	$18,208	$3,936,975
19	$11,483	$6,725	$18,208	$3,930,251
20	$11,463	$6,744	$18,208	$3,923,506
21	$11,444	$6,764	$18,208	$3,916,742
22	$11,424	$6,784	$18,208	$3,909,959
23	$11,404	$6,804	$18,208	$3,903,155
24	$11,384	$6,823	$18,208	$3,896,332

第2年供款共

$218,491

第2年利息

$137,907

第2年共還本金

$80,583

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$11,364	$6,843	$18,208	$3,889,489
26	$11,344	$6,863	$18,208	$3,882,625
27	$11,324	$6,883	$18,208	$3,875,742
28	$11,304	$6,903	$18,208	$3,868,839
29	$11,284	$6,923	$18,208	$3,861,915
30	$11,264	$6,944	$18,208	$3,854,972
31	$11,244	$6,964	$18,208	$3,848,008
32	$11,223	$6,984	$18,208	$3,841,024
33	$11,203	$7,005	$18,208	$3,834,019
34	$11,183	$7,025	$18,208	$3,826,994
35	$11,162	$7,045	$18,208	$3,819,949
36	$11,142	$7,066	$18,208	$3,812,883

第3年供款共

$218,491

第3年利息

$135,041

第3年共還本金

$83,449

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$11,121	$7,087	$18,208	$3,805,796
38	$11,100	$7,107	$18,208	$3,798,689
39	$11,080	$7,128	$18,208	$3,791,561
40	$11,059	$7,149	$18,208	$3,784,412
41	$11,038	$7,170	$18,208	$3,777,242
42	$11,017	$7,191	$18,208	$3,770,051
43	$10,996	$7,212	$18,208	$3,762,840
44	$10,975	$7,233	$18,208	$3,755,607
45	$10,954	$7,254	$18,208	$3,748,354
46	$10,933	$7,275	$18,208	$3,741,079
47	$10,911	$7,296	$18,208	$3,733,783
48	$10,890	$7,317	$18,208	$3,726,465

第4年供款共

$218,491

第4年利息

$132,073

第4年共還本金

$86,417

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$10,869	$7,339	$18,208	$3,719,127
50	$10,847	$7,360	$18,208	$3,711,767
51	$10,826	$7,382	$18,208	$3,704,385
52	$10,804	$7,403	$18,208	$3,696,982
53	$10,783	$7,425	$18,208	$3,689,557
54	$10,761	$7,446	$18,208	$3,682,111
55	$10,739	$7,468	$18,208	$3,674,643
56	$10,718	$7,490	$18,208	$3,667,153
57	$10,696	$7,512	$18,208	$3,659,641
58	$10,674	$7,534	$18,208	$3,652,108
59	$10,652	$7,556	$18,208	$3,644,552
60	$10,630	$7,578	$18,208	$3,636,974

第5年供款共

$218,491

第5年利息

$129,000

第5年共還本金

$89,491

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$10,608	$7,600	$18,208	$3,629,375
62	$10,586	$7,622	$18,208	$3,621,753
63	$10,563	$7,644	$18,208	$3,614,109
64	$10,541	$7,666	$18,208	$3,606,442
65	$10,519	$7,689	$18,208	$3,598,754
66	$10,496	$7,711	$18,208	$3,591,042
67	$10,474	$7,734	$18,208	$3,583,309
68	$10,451	$7,756	$18,208	$3,575,553
69	$10,429	$7,779	$18,208	$3,567,774
70	$10,406	$7,802	$18,208	$3,559,972
71	$10,383	$7,824	$18,208	$3,552,148
72	$10,360	$7,847	$18,208	$3,544,301

第6年供款共

$218,491

第6年利息

$125,817

第6年共還本金

$92,674

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$10,338	$7,870	$18,208	$3,536,431
74	$10,315	$7,893	$18,208	$3,528,538
75	$10,292	$7,916	$18,208	$3,520,622
76	$10,268	$7,939	$18,208	$3,512,683
77	$10,245	$7,962	$18,208	$3,504,720
78	$10,222	$7,985	$18,208	$3,496,735
79	$10,199	$8,009	$18,208	$3,488,726
80	$10,175	$8,032	$18,208	$3,480,694
81	$10,152	$8,056	$18,208	$3,472,639
82	$10,129	$8,079	$18,208	$3,464,560
83	$10,105	$8,103	$18,208	$3,456,457
84	$10,081	$8,126	$18,208	$3,448,331

第7年供款共

$218,491

第7年利息

$122,521

第7年共還本金

$95,970

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$10,058	$8,150	$18,208	$3,440,181
86	$10,034	$8,174	$18,208	$3,432,007
87	$10,010	$8,198	$18,208	$3,423,810
88	$9,986	$8,221	$18,208	$3,415,588
89	$9,962	$8,245	$18,208	$3,407,343
90	$9,938	$8,269	$18,208	$3,399,073
91	$9,914	$8,294	$18,208	$3,390,780
92	$9,890	$8,318	$18,208	$3,382,462
93	$9,866	$8,342	$18,208	$3,374,120
94	$9,841	$8,366	$18,208	$3,365,754
95	$9,817	$8,391	$18,208	$3,357,363
96	$9,792	$8,415	$18,208	$3,348,948

第8年供款共

$218,491

第8年利息

$119,107

第8年共還本金

$99,383

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$9,768	$8,440	$18,208	$3,340,508
98	$9,743	$8,464	$18,208	$3,332,043
99	$9,718	$8,489	$18,208	$3,323,554
100	$9,694	$8,514	$18,208	$3,315,040
101	$9,669	$8,539	$18,208	$3,306,502
102	$9,644	$8,564	$18,208	$3,297,938
103	$9,619	$8,589	$18,208	$3,289,350
104	$9,594	$8,614	$18,208	$3,280,736
105	$9,569	$8,639	$18,208	$3,272,097
106	$9,544	$8,664	$18,208	$3,263,433
107	$9,518	$8,689	$18,208	$3,254,744
108	$9,493	$8,715	$18,208	$3,246,030

第9年供款共

$218,491

第9年利息

$115,573

第9年共還本金

$102,918

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$9,468	$8,740	$18,208	$3,237,290
110	$9,442	$8,765	$18,208	$3,228,524
111	$9,417	$8,791	$18,208	$3,219,733
112	$9,391	$8,817	$18,208	$3,210,916
113	$9,365	$8,842	$18,208	$3,202,074
114	$9,339	$8,868	$18,208	$3,193,206
115	$9,314	$8,894	$18,208	$3,184,312
116	$9,288	$8,920	$18,208	$3,175,392
117	$9,262	$8,946	$18,208	$3,166,446
118	$9,235	$8,972	$18,208	$3,157,474
119	$9,209	$8,998	$18,208	$3,148,476
120	$9,183	$9,024	$18,208	$3,139,451

第10年供款共

$218,491

第10年利息

$111,912

第10年共還本金

$106,578

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$9,157	$9,051	$18,208	$3,130,400
122	$9,130	$9,077	$18,208	$3,121,323
123	$9,104	$9,104	$18,208	$3,112,219
124	$9,077	$9,130	$18,208	$3,103,089
125	$9,051	$9,157	$18,208	$3,093,932
126	$9,024	$9,184	$18,208	$3,084,749
127	$8,997	$9,210	$18,208	$3,075,538
128	$8,970	$9,237	$18,208	$3,066,301
129	$8,943	$9,264	$18,208	$3,057,037
130	$8,916	$9,291	$18,208	$3,047,746
131	$8,889	$9,318	$18,208	$3,038,427
132	$8,862	$9,345	$18,208	$3,029,082

第11年供款共

$218,491

第11年利息

$108,121

第11年共還本金

$110,369

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$8,835	$9,373	$18,208	$3,019,709
134	$8,807	$9,400	$18,208	$3,010,309
135	$8,780	$9,427	$18,208	$3,000,882
136	$8,753	$9,455	$18,208	$2,991,427
137	$8,725	$9,483	$18,208	$2,981,944
138	$8,697	$9,510	$18,208	$2,972,434
139	$8,670	$9,538	$18,208	$2,962,896
140	$8,642	$9,566	$18,208	$2,953,330
141	$8,614	$9,594	$18,208	$2,943,736
142	$8,586	$9,622	$18,208	$2,934,115
143	$8,558	$9,650	$18,208	$2,924,465
144	$8,530	$9,678	$18,208	$2,914,787

第12年供款共

$218,491

第12年利息

$104,196

第12年共還本金

$114,295

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$8,501	$9,706	$18,208	$2,905,081
146	$8,473	$9,734	$18,208	$2,895,347
147	$8,445	$9,763	$18,208	$2,885,584
148	$8,416	$9,791	$18,208	$2,875,793
149	$8,388	$9,820	$18,208	$2,865,973
150	$8,359	$9,848	$18,208	$2,856,124
151	$8,330	$9,877	$18,208	$2,846,247
152	$8,302	$9,906	$18,208	$2,836,341
153	$8,273	$9,935	$18,208	$2,826,406
154	$8,244	$9,964	$18,208	$2,816,442
155	$8,215	$9,993	$18,208	$2,806,450
156	$8,185	$10,022	$18,208	$2,796,427

第13年供款共

$218,491

第13年利息

$100,131

第13年共還本金

$118,360

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$8,156	$10,051	$18,208	$2,786,376
158	$8,127	$10,081	$18,208	$2,776,296
159	$8,098	$10,110	$18,208	$2,766,186
160	$8,068	$10,140	$18,208	$2,756,046
161	$8,038	$10,169	$18,208	$2,745,877
162	$8,009	$10,199	$18,208	$2,735,678
163	$7,979	$10,228	$18,208	$2,725,450
164	$7,949	$10,258	$18,208	$2,715,191
165	$7,919	$10,288	$18,208	$2,704,903
166	$7,889	$10,318	$18,208	$2,694,585
167	$7,859	$10,348	$18,208	$2,684,237
168	$7,829	$10,379	$18,208	$2,673,858

第14年供款共

$218,491

第14年利息

$95,921

第14年共還本金

$122,569

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$7,799	$10,409	$18,208	$2,663,449
170	$7,768	$10,439	$18,208	$2,653,010
171	$7,738	$10,470	$18,208	$2,642,540
172	$7,707	$10,500	$18,208	$2,632,040
173	$7,677	$10,531	$18,208	$2,621,510
174	$7,646	$10,561	$18,208	$2,610,948
175	$7,615	$10,592	$18,208	$2,600,356
176	$7,584	$10,623	$18,208	$2,589,733
177	$7,553	$10,654	$18,208	$2,579,078
178	$7,522	$10,685	$18,208	$2,568,393
179	$7,491	$10,716	$18,208	$2,557,677
180	$7,460	$10,748	$18,208	$2,546,929

第15年供款共

$218,491

第15年利息

$91,562

第15年共還本金

$126,929

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$7,429	$10,779	$18,208	$2,536,150
182	$7,397	$10,810	$18,208	$2,525,340
183	$7,366	$10,842	$18,208	$2,514,498
184	$7,334	$10,874	$18,208	$2,503,624
185	$7,302	$10,905	$18,208	$2,492,719
186	$7,270	$10,937	$18,208	$2,481,782
187	$7,239	$10,969	$18,208	$2,470,813
188	$7,207	$11,001	$18,208	$2,459,812
189	$7,174	$11,033	$18,208	$2,448,778
190	$7,142	$11,065	$18,208	$2,437,713
191	$7,110	$11,098	$18,208	$2,426,616
192	$7,078	$11,130	$18,208	$2,415,486

第16年供款共

$218,491

第16年利息

$87,047

第16年共還本金

$131,443

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,045	$11,162	$18,208	$2,404,323
194	$7,013	$11,195	$18,208	$2,393,128
195	$6,980	$11,228	$18,208	$2,381,901
196	$6,947	$11,260	$18,208	$2,370,640
197	$6,914	$11,293	$18,208	$2,359,347
198	$6,881	$11,326	$18,208	$2,348,021
199	$6,848	$11,359	$18,208	$2,336,662
200	$6,815	$11,392	$18,208	$2,325,270
201	$6,782	$11,426	$18,208	$2,313,844
202	$6,749	$11,459	$18,208	$2,302,385
203	$6,715	$11,492	$18,208	$2,290,893
204	$6,682	$11,526	$18,208	$2,279,367

第17年供款共

$218,491

第17年利息

$82,372

第17年共還本金

$136,118

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,648	$11,559	$18,208	$2,267,808
206	$6,614	$11,593	$18,208	$2,256,215
207	$6,581	$11,627	$18,208	$2,244,588
208	$6,547	$11,661	$18,208	$2,232,927
209	$6,513	$11,695	$18,208	$2,221,232
210	$6,479	$11,729	$18,208	$2,209,503
211	$6,444	$11,763	$18,208	$2,197,740
212	$6,410	$11,797	$18,208	$2,185,943
213	$6,376	$11,832	$18,208	$2,174,111
214	$6,341	$11,866	$18,208	$2,162,244
215	$6,307	$11,901	$18,208	$2,150,343
216	$6,272	$11,936	$18,208	$2,138,408

第18年供款共

$218,491

第18年利息

$77,531

第18年共還本金

$140,960

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,237	$11,971	$18,208	$2,126,437
218	$6,202	$12,005	$18,208	$2,114,432
219	$6,167	$12,040	$18,208	$2,102,391
220	$6,132	$12,076	$18,208	$2,090,316
221	$6,097	$12,111	$18,208	$2,078,205
222	$6,061	$12,146	$18,208	$2,066,059
223	$6,026	$12,182	$18,208	$2,053,877
224	$5,990	$12,217	$18,208	$2,041,660
225	$5,955	$12,253	$18,208	$2,029,407
226	$5,919	$12,288	$18,208	$2,017,119
227	$5,883	$12,324	$18,208	$2,004,795
228	$5,847	$12,360	$18,208	$1,992,434

第19年供款共

$218,491

第19年利息

$72,517

第19年共還本金

$145,973

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,811	$12,396	$18,208	$1,980,038
230	$5,775	$12,432	$18,208	$1,967,606
231	$5,739	$12,469	$18,208	$1,955,137
232	$5,702	$12,505	$18,208	$1,942,632
233	$5,666	$12,542	$18,208	$1,930,090
234	$5,629	$12,578	$18,208	$1,917,512
235	$5,593	$12,615	$18,208	$1,904,897
236	$5,556	$12,652	$18,208	$1,892,246
237	$5,519	$12,689	$18,208	$1,879,557
238	$5,482	$12,726	$18,208	$1,866,832
239	$5,445	$12,763	$18,208	$1,854,069
240	$5,408	$12,800	$18,208	$1,841,269

第20年供款共

$218,491

第20年利息

$67,326

第20年共還本金

$151,165

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,370	$12,837	$18,208	$1,828,432
242	$5,333	$12,875	$18,208	$1,815,558
243	$5,295	$12,912	$18,208	$1,802,645
244	$5,258	$12,950	$18,208	$1,789,696
245	$5,220	$12,988	$18,208	$1,776,708
246	$5,182	$13,025	$18,208	$1,763,682
247	$5,144	$13,063	$18,208	$1,750,619
248	$5,106	$13,102	$18,208	$1,737,517
249	$5,068	$13,140	$18,208	$1,724,378
250	$5,029	$13,178	$18,208	$1,711,199
251	$4,991	$13,217	$18,208	$1,697,983
252	$4,952	$13,255	$18,208	$1,684,728

第21年供款共

$218,491

第21年利息

$61,949

第21年共還本金

$156,542

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,914	$13,294	$18,208	$1,671,434
254	$4,875	$13,333	$18,208	$1,658,101
255	$4,836	$13,371	$18,208	$1,644,730
256	$4,797	$13,410	$18,208	$1,631,320
257	$4,758	$13,450	$18,208	$1,617,870
258	$4,719	$13,489	$18,208	$1,604,381
259	$4,679	$13,528	$18,208	$1,590,853
260	$4,640	$13,568	$18,208	$1,577,286
261	$4,600	$13,607	$18,208	$1,563,679
262	$4,561	$13,647	$18,208	$1,550,032
263	$4,521	$13,687	$18,208	$1,536,345
264	$4,481	$13,727	$18,208	$1,522,619

第22年供款共

$218,491

第22年利息

$56,381

第22年共還本金

$162,109

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,441	$13,767	$18,208	$1,508,852
266	$4,401	$13,807	$18,208	$1,495,045
267	$4,361	$13,847	$18,208	$1,481,198
268	$4,320	$13,887	$18,208	$1,467,311
269	$4,280	$13,928	$18,208	$1,453,383
270	$4,239	$13,969	$18,208	$1,439,414
271	$4,198	$14,009	$18,208	$1,425,405
272	$4,157	$14,050	$18,208	$1,411,355
273	$4,116	$14,091	$18,208	$1,397,264
274	$4,075	$14,132	$18,208	$1,383,132
275	$4,034	$14,173	$18,208	$1,368,958
276	$3,993	$14,215	$18,208	$1,354,744

第23年供款共

$218,491

第23年利息

$50,616

第23年共還本金

$167,875

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,951	$14,256	$18,208	$1,340,487
278	$3,910	$14,298	$18,208	$1,326,190
279	$3,868	$14,339	$18,208	$1,311,850
280	$3,826	$14,381	$18,208	$1,297,469
281	$3,784	$14,423	$18,208	$1,283,045
282	$3,742	$14,465	$18,208	$1,268,580
283	$3,700	$14,508	$18,208	$1,254,073
284	$3,658	$14,550	$18,208	$1,239,523
285	$3,615	$14,592	$18,208	$1,224,931
286	$3,573	$14,635	$18,208	$1,210,296
287	$3,530	$14,678	$18,208	$1,195,618
288	$3,487	$14,720	$18,208	$1,180,898

第24年供款共

$218,491

第24年利息

$44,645

第24年共還本金

$173,846

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,444	$14,763	$18,208	$1,166,135
290	$3,401	$14,806	$18,208	$1,151,328
291	$3,358	$14,850	$18,208	$1,136,479
292	$3,315	$14,893	$18,208	$1,121,586
293	$3,271	$14,936	$18,208	$1,106,650
294	$3,228	$14,980	$18,208	$1,091,670
295	$3,184	$15,024	$18,208	$1,076,646
296	$3,140	$15,067	$18,208	$1,061,579
297	$3,096	$15,111	$18,208	$1,046,468
298	$3,052	$15,155	$18,208	$1,031,312
299	$3,008	$15,200	$18,208	$1,016,113
300	$2,964	$15,244	$18,208	$1,000,869

第25年供款共

$218,491

第25年利息

$38,462

第25年共還本金

$180,029

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,919	$15,288	$18,208	$985,581
302	$2,875	$15,333	$18,208	$970,248
303	$2,830	$15,378	$18,208	$954,870
304	$2,785	$15,423	$18,208	$939,447
305	$2,740	$15,467	$18,208	$923,980
306	$2,695	$15,513	$18,208	$908,467
307	$2,650	$15,558	$18,208	$892,909
308	$2,604	$15,603	$18,208	$877,306
309	$2,559	$15,649	$18,208	$861,657
310	$2,513	$15,694	$18,208	$845,963
311	$2,467	$15,740	$18,208	$830,223
312	$2,421	$15,786	$18,208	$814,437

第26年供款共

$218,491

第26年利息

$32,059

第26年共還本金

$186,432

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,375	$15,832	$18,208	$798,605
314	$2,329	$15,878	$18,208	$782,726
315	$2,283	$15,925	$18,208	$766,802
316	$2,237	$15,971	$18,208	$750,831
317	$2,190	$16,018	$18,208	$734,813
318	$2,143	$16,064	$18,208	$718,749
319	$2,096	$16,111	$18,208	$702,638
320	$2,049	$16,158	$18,208	$686,479
321	$2,002	$16,205	$18,208	$670,274
322	$1,955	$16,253	$18,208	$654,022
323	$1,908	$16,300	$18,208	$637,722
324	$1,860	$16,348	$18,208	$621,374

第27年供款共

$218,491

第27年利息

$25,428

第27年共還本金

$193,063

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,812	$16,395	$18,208	$604,979
326	$1,765	$16,443	$18,208	$588,536
327	$1,717	$16,491	$18,208	$572,045
328	$1,668	$16,539	$18,208	$555,506
329	$1,620	$16,587	$18,208	$538,918
330	$1,572	$16,636	$18,208	$522,283
331	$1,523	$16,684	$18,208	$505,598
332	$1,475	$16,733	$18,208	$488,866
333	$1,426	$16,782	$18,208	$472,084
334	$1,377	$16,831	$18,208	$455,253
335	$1,328	$16,880	$18,208	$438,374
336	$1,279	$16,929	$18,208	$421,445

第28年供款共

$218,491

第28年利息

$18,561

第28年共還本金

$199,929

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,229	$16,978	$18,208	$404,466
338	$1,180	$17,028	$18,208	$387,438
339	$1,130	$17,078	$18,208	$370,361
340	$1,080	$17,127	$18,208	$353,233
341	$1,030	$17,177	$18,208	$336,056
342	$980	$17,227	$18,208	$318,829
343	$930	$17,278	$18,208	$301,551
344	$880	$17,328	$18,208	$284,223
345	$829	$17,379	$18,208	$266,845
346	$778	$17,429	$18,208	$249,415
347	$727	$17,480	$18,208	$231,935
348	$676	$17,531	$18,208	$214,404

第29年供款共

$218,491

第29年利息

$11,450

第29年共還本金

$207,040

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$625	$17,582	$18,208	$196,822
350	$574	$17,633	$18,208	$179,188
351	$523	$17,685	$18,208	$161,504
352	$471	$17,736	$18,208	$143,767
353	$419	$17,788	$18,208	$125,979
354	$367	$17,840	$18,208	$108,139
355	$315	$17,892	$18,208	$90,247
356	$263	$17,944	$18,208	$72,302
357	$211	$17,997	$18,208	$54,306
358	$158	$18,049	$18,208	$36,256
359	$106	$18,102	$18,208	$18,155
360	$53	$18,155	$18,208	$0

第30年供款共

$218,491

第30年利息

$4,086

第30年共還本金

$214,404

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$7,115,969

免責聲明

按揭保險費
info