樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$89,424

借款月供 $408 , 共加借HK$89,424

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$7,537,304

每月供款
$19,289

首期

$460,000

總貸款額

$4,229,424

總利息

$2,714,380

印花稅

$77,500

其他

$56,000

置業成本總預算

HK$593,500

按月供比率計算

$38,577

置業成本總預算

HK$593,500

首期

$460,000
印花稅

$77,500
- AVD
  
  $77,500
律師費

$ 10,000
代理佣金

$46,000
按揭保險費

$89,424

最低每月入息要求

按月供比率計算

$38,577

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	$25,313	$19,451	$15,940	$13,603
1.500	$26,254	$20,409	$16,915	$14,597
2.000	$27,217	$21,396	$17,927	$15,633
2.500	$28,201	$22,412	$18,974	$16,711
3.000	$29,208	$23,456	$20,056	$17,831
3.500	$30,235	$24,529	$21,173	$18,992
3.625	$30,496	$24,801	$21,458	$19,288
4.000	$31,285	$25,629	$22,324	$20,192
4.500	$32,355	$26,757	$23,509	$21,430
5.000	$33,446	$27,912	$24,725	$22,704
5.500	$34,558	$29,094	$25,972	$24,014
6.000	$35,690	$30,301	$27,250	$25,358

每月供款$19,289

年期

30年

貸款金額

$4,229,424

總利息

$2,714,380

總貸款連利息

$6,943,804

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$12,776	$6,512	$19,288	$4,222,912
2	$12,757	$6,532	$19,288	$4,216,380
3	$12,737	$6,551	$19,288	$4,209,829
4	$12,717	$6,571	$19,288	$4,203,258
5	$12,697	$6,591	$19,288	$4,196,667
6	$12,677	$6,611	$19,288	$4,190,056
7	$12,657	$6,631	$19,288	$4,183,425
8	$12,637	$6,651	$19,288	$4,176,774
9	$12,617	$6,671	$19,288	$4,170,103
10	$12,597	$6,691	$19,288	$4,163,412
11	$12,577	$6,711	$19,288	$4,156,701
12	$12,557	$6,732	$19,288	$4,149,969

第1年供款共

$231,460

第1年利息

$152,005

第1年共還本金

$79,455

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$12,536	$6,752	$19,288	$4,143,217
14	$12,516	$6,772	$19,288	$4,136,445
15	$12,496	$6,793	$19,288	$4,129,652
16	$12,475	$6,813	$19,288	$4,122,838
17	$12,454	$6,834	$19,288	$4,116,005
18	$12,434	$6,855	$19,288	$4,109,150
19	$12,413	$6,875	$19,288	$4,102,275
20	$12,392	$6,896	$19,288	$4,095,379
21	$12,371	$6,917	$19,288	$4,088,462
22	$12,351	$6,938	$19,288	$4,081,524
23	$12,330	$6,959	$19,288	$4,074,565
24	$12,309	$6,980	$19,288	$4,067,585

第2年供款共

$231,460

第2年利息

$149,077

第2年共還本金

$82,384

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,287	$7,001	$19,288	$4,060,585
26	$12,266	$7,022	$19,288	$4,053,563
27	$12,245	$7,043	$19,288	$4,046,519
28	$12,224	$7,064	$19,288	$4,039,455
29	$12,203	$7,086	$19,288	$4,032,369
30	$12,181	$7,107	$19,288	$4,025,262
31	$12,160	$7,129	$19,288	$4,018,133
32	$12,138	$7,150	$19,288	$4,010,983
33	$12,117	$7,172	$19,288	$4,003,811
34	$12,095	$7,193	$19,288	$3,996,618
35	$12,073	$7,215	$19,288	$3,989,402
36	$12,051	$7,237	$19,288	$3,982,165

第3年供款共

$231,460

第3年利息

$146,040

第3年共還本金

$85,420

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,029	$7,259	$19,288	$3,974,906
38	$12,008	$7,281	$19,288	$3,967,626
39	$11,986	$7,303	$19,288	$3,960,323
40	$11,963	$7,325	$19,288	$3,952,998
41	$11,941	$7,347	$19,288	$3,945,651
42	$11,919	$7,369	$19,288	$3,938,282
43	$11,897	$7,391	$19,288	$3,930,890
44	$11,875	$7,414	$19,288	$3,923,477
45	$11,852	$7,436	$19,288	$3,916,040
46	$11,830	$7,459	$19,288	$3,908,582
47	$11,807	$7,481	$19,288	$3,901,101
48	$11,785	$7,504	$19,288	$3,893,597

第4年供款共

$231,460

第4年利息

$142,892

第4年共還本金

$88,569

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$11,762	$7,526	$19,288	$3,886,070
50	$11,739	$7,549	$19,288	$3,878,521
51	$11,716	$7,572	$19,288	$3,870,949
52	$11,693	$7,595	$19,288	$3,863,354
53	$11,671	$7,618	$19,288	$3,855,737
54	$11,648	$7,641	$19,288	$3,848,096
55	$11,624	$7,664	$19,288	$3,840,432
56	$11,601	$7,687	$19,288	$3,832,745
57	$11,578	$7,710	$19,288	$3,825,035
58	$11,555	$7,734	$19,288	$3,817,301
59	$11,531	$7,757	$19,288	$3,809,544
60	$11,508	$7,780	$19,288	$3,801,764

第5年供款共

$231,460

第5年利息

$139,627

第5年共還本金

$91,833

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,484	$7,804	$19,288	$3,793,960
62	$11,461	$7,827	$19,288	$3,786,133
63	$11,437	$7,851	$19,288	$3,778,281
64	$11,414	$7,875	$19,288	$3,770,407
65	$11,390	$7,899	$19,288	$3,762,508
66	$11,366	$7,922	$19,288	$3,754,586
67	$11,342	$7,946	$19,288	$3,746,639
68	$11,318	$7,970	$19,288	$3,738,669
69	$11,294	$7,994	$19,288	$3,730,674
70	$11,270	$8,019	$19,288	$3,722,656
71	$11,246	$8,043	$19,288	$3,714,613
72	$11,221	$8,067	$19,288	$3,706,546

第6年供款共

$231,460

第6年利息

$136,242

第6年共還本金

$95,218

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,197	$8,091	$19,288	$3,698,454
74	$11,172	$8,116	$19,288	$3,690,339
75	$11,148	$8,140	$19,288	$3,682,198
76	$11,123	$8,165	$19,288	$3,674,033
77	$11,099	$8,190	$19,288	$3,665,843
78	$11,074	$8,214	$19,288	$3,657,629
79	$11,049	$8,239	$19,288	$3,649,390
80	$11,024	$8,264	$19,288	$3,641,126
81	$10,999	$8,289	$19,288	$3,632,836
82	$10,974	$8,314	$19,288	$3,624,522
83	$10,949	$8,339	$19,288	$3,616,183
84	$10,924	$8,364	$19,288	$3,607,819

第7年供款共

$231,460

第7年利息

$132,733

第7年共還本金

$98,727

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$10,899	$8,390	$19,288	$3,599,429
86	$10,873	$8,415	$19,288	$3,591,014
87	$10,848	$8,440	$19,288	$3,582,573
88	$10,822	$8,466	$19,288	$3,574,107
89	$10,797	$8,492	$19,288	$3,565,616
90	$10,771	$8,517	$19,288	$3,557,098
91	$10,745	$8,543	$19,288	$3,548,556
92	$10,720	$8,569	$19,288	$3,539,987
93	$10,694	$8,595	$19,288	$3,531,392
94	$10,668	$8,621	$19,288	$3,522,772
95	$10,642	$8,647	$19,288	$3,514,125
96	$10,616	$8,673	$19,288	$3,505,452

第8年供款共

$231,460

第8年利息

$129,094

第8年共還本金

$102,366

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$10,589	$8,699	$19,288	$3,496,753
98	$10,563	$8,725	$19,288	$3,488,028
99	$10,537	$8,752	$19,288	$3,479,276
100	$10,510	$8,778	$19,288	$3,470,498
101	$10,484	$8,805	$19,288	$3,461,694
102	$10,457	$8,831	$19,288	$3,452,863
103	$10,431	$8,858	$19,288	$3,444,005
104	$10,404	$8,885	$19,288	$3,435,120
105	$10,377	$8,911	$19,288	$3,426,209
106	$10,350	$8,938	$19,288	$3,417,271
107	$10,323	$8,965	$19,288	$3,408,305
108	$10,296	$8,992	$19,288	$3,399,313

第9年供款共

$231,460

第9年利息

$125,321

第9年共還本金

$106,139

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,269	$9,020	$19,288	$3,390,293
110	$10,242	$9,047	$19,288	$3,381,246
111	$10,214	$9,074	$19,288	$3,372,172
112	$10,187	$9,102	$19,288	$3,363,071
113	$10,159	$9,129	$19,288	$3,353,942
114	$10,132	$9,157	$19,288	$3,344,785
115	$10,104	$9,184	$19,288	$3,335,601
116	$10,076	$9,212	$19,288	$3,326,389
117	$10,048	$9,240	$19,288	$3,317,149
118	$10,021	$9,268	$19,288	$3,307,881
119	$9,993	$9,296	$19,288	$3,298,585
120	$9,964	$9,324	$19,288	$3,289,261

第10年供款共

$231,460

第10年利息

$121,409

第10年共還本金

$110,052

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$9,936	$9,352	$19,288	$3,279,909
122	$9,908	$9,380	$19,288	$3,270,529
123	$9,880	$9,409	$19,288	$3,261,120
124	$9,851	$9,437	$19,288	$3,251,683
125	$9,823	$9,466	$19,288	$3,242,218
126	$9,794	$9,494	$19,288	$3,232,724
127	$9,766	$9,523	$19,288	$3,223,201
128	$9,737	$9,552	$19,288	$3,213,649
129	$9,708	$9,580	$19,288	$3,204,069
130	$9,679	$9,609	$19,288	$3,194,459
131	$9,650	$9,638	$19,288	$3,184,821
132	$9,621	$9,668	$19,288	$3,175,153

第11年供款共

$231,460

第11年利息

$117,352

第11年共還本金

$114,108

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,592	$9,697	$19,288	$3,165,457
134	$9,562	$9,726	$19,288	$3,155,731
135	$9,533	$9,755	$19,288	$3,145,975
136	$9,503	$9,785	$19,288	$3,136,190
137	$9,474	$9,814	$19,288	$3,126,376
138	$9,444	$9,844	$19,288	$3,116,532
139	$9,415	$9,874	$19,288	$3,106,658
140	$9,385	$9,904	$19,288	$3,096,754
141	$9,355	$9,934	$19,288	$3,086,821
142	$9,325	$9,964	$19,288	$3,076,857
143	$9,295	$9,994	$19,288	$3,066,864
144	$9,264	$10,024	$19,288	$3,056,840

第12年供款共

$231,460

第12年利息

$113,146

第12年共還本金

$118,314

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,234	$10,054	$19,288	$3,046,786
146	$9,204	$10,085	$19,288	$3,036,701
147	$9,173	$10,115	$19,288	$3,026,586
148	$9,143	$10,146	$19,288	$3,016,440
149	$9,112	$10,176	$19,288	$3,006,264
150	$9,081	$10,207	$19,288	$2,996,057
151	$9,051	$10,238	$19,288	$2,985,820
152	$9,020	$10,269	$19,288	$2,975,551
153	$8,989	$10,300	$19,288	$2,965,251
154	$8,958	$10,331	$19,288	$2,954,920
155	$8,926	$10,362	$19,288	$2,944,558
156	$8,895	$10,393	$19,288	$2,934,165

第13年供款共

$231,460

第13年利息

$108,786

第13年共還本金

$122,675

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$8,864	$10,425	$19,288	$2,923,740
158	$8,832	$10,456	$19,288	$2,913,284
159	$8,801	$10,488	$19,288	$2,902,796
160	$8,769	$10,519	$19,288	$2,892,277
161	$8,737	$10,551	$19,288	$2,881,726
162	$8,705	$10,583	$19,288	$2,871,143
163	$8,673	$10,615	$19,288	$2,860,527
164	$8,641	$10,647	$19,288	$2,849,880
165	$8,609	$10,679	$19,288	$2,839,201
166	$8,577	$10,712	$19,288	$2,828,489
167	$8,544	$10,744	$19,288	$2,817,745
168	$8,512	$10,776	$19,288	$2,806,969

第14年供款共

$231,460

第14年利息

$104,264

第14年共還本金

$127,196

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,479	$10,809	$19,288	$2,796,160
170	$8,447	$10,842	$19,288	$2,785,318
171	$8,414	$10,874	$19,288	$2,774,444
172	$8,381	$10,907	$19,288	$2,763,537
173	$8,348	$10,940	$19,288	$2,752,597
174	$8,315	$10,973	$19,288	$2,741,623
175	$8,282	$11,006	$19,288	$2,730,617
176	$8,249	$11,040	$19,288	$2,719,578
177	$8,215	$11,073	$19,288	$2,708,505
178	$8,182	$11,106	$19,288	$2,697,398
179	$8,148	$11,140	$19,288	$2,686,258
180	$8,115	$11,174	$19,288	$2,675,085

第15年供款共

$231,460

第15年利息

$99,576

第15年共還本金

$131,884

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,081	$11,207	$19,288	$2,663,877
182	$8,047	$11,241	$19,288	$2,652,636
183	$8,013	$11,275	$19,288	$2,641,361
184	$7,979	$11,309	$19,288	$2,630,052
185	$7,945	$11,343	$19,288	$2,618,708
186	$7,911	$11,378	$19,288	$2,607,331
187	$7,876	$11,412	$19,288	$2,595,919
188	$7,842	$11,447	$19,288	$2,584,472
189	$7,807	$11,481	$19,288	$2,572,991
190	$7,773	$11,516	$19,288	$2,561,475
191	$7,738	$11,551	$19,288	$2,549,925
192	$7,703	$11,585	$19,288	$2,538,339

第16年供款共

$231,460

第16年利息

$94,715

第16年共還本金

$136,745

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,668	$11,620	$19,288	$2,526,719
194	$7,633	$11,656	$19,288	$2,515,063
195	$7,598	$11,691	$19,288	$2,503,372
196	$7,562	$11,726	$19,288	$2,491,646
197	$7,527	$11,761	$19,288	$2,479,885
198	$7,491	$11,797	$19,288	$2,468,088
199	$7,456	$11,833	$19,288	$2,456,255
200	$7,420	$11,868	$19,288	$2,444,387
201	$7,384	$11,904	$19,288	$2,432,483
202	$7,348	$11,940	$19,288	$2,420,542
203	$7,312	$11,976	$19,288	$2,408,566
204	$7,276	$12,012	$19,288	$2,396,554

第17年供款共

$231,460

第17年利息

$89,674

第17年共還本金

$141,786

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,240	$12,049	$19,288	$2,384,505
206	$7,203	$12,085	$19,288	$2,372,420
207	$7,167	$12,122	$19,288	$2,360,298
208	$7,130	$12,158	$19,288	$2,348,140
209	$7,093	$12,195	$19,288	$2,335,945
210	$7,056	$12,232	$19,288	$2,323,713
211	$7,020	$12,269	$19,288	$2,311,444
212	$6,982	$12,306	$19,288	$2,299,138
213	$6,945	$12,343	$19,288	$2,286,795
214	$6,908	$12,380	$19,288	$2,274,415
215	$6,871	$12,418	$19,288	$2,261,997
216	$6,833	$12,455	$19,288	$2,249,542

第18年供款共

$231,460

第18年利息

$84,448

第18年共還本金

$147,012

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,795	$12,493	$19,288	$2,237,049
218	$6,758	$12,531	$19,288	$2,224,518
219	$6,720	$12,568	$19,288	$2,211,950
220	$6,682	$12,606	$19,288	$2,199,344
221	$6,644	$12,644	$19,288	$2,186,699
222	$6,606	$12,683	$19,288	$2,174,016
223	$6,567	$12,721	$19,288	$2,161,295
224	$6,529	$12,759	$19,288	$2,148,536
225	$6,490	$12,798	$19,288	$2,135,738
226	$6,452	$12,837	$19,288	$2,122,901
227	$6,413	$12,875	$19,288	$2,110,026
228	$6,374	$12,914	$19,288	$2,097,112

第19年供款共

$231,460

第19年利息

$79,030

第19年共還本金

$152,430

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,335	$12,953	$19,288	$2,084,158
230	$6,296	$12,992	$19,288	$2,071,166
231	$6,257	$13,032	$19,288	$2,058,134
232	$6,217	$13,071	$19,288	$2,045,063
233	$6,178	$13,111	$19,288	$2,031,953
234	$6,138	$13,150	$19,288	$2,018,802
235	$6,098	$13,190	$19,288	$2,005,613
236	$6,059	$13,230	$19,288	$1,992,383
237	$6,019	$13,270	$19,288	$1,979,113
238	$5,979	$13,310	$19,288	$1,965,803
239	$5,938	$13,350	$19,288	$1,952,453
240	$5,898	$13,390	$19,288	$1,939,063

第20年供款共

$231,460

第20年利息

$73,412

第20年共還本金

$158,049

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,858	$13,431	$19,288	$1,925,632
242	$5,817	$13,471	$19,288	$1,912,161
243	$5,776	$13,512	$19,288	$1,898,649
244	$5,736	$13,553	$19,288	$1,885,096
245	$5,695	$13,594	$19,288	$1,871,502
246	$5,653	$13,635	$19,288	$1,857,868
247	$5,612	$13,676	$19,288	$1,844,191
248	$5,571	$13,717	$19,288	$1,830,474
249	$5,530	$13,759	$19,288	$1,816,715
250	$5,488	$13,800	$19,288	$1,802,915
251	$5,446	$13,842	$19,288	$1,789,073
252	$5,404	$13,884	$19,288	$1,775,189

第21年供款共

$231,460

第21年利息

$67,586

第21年共還本金

$163,874

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,363	$13,926	$19,288	$1,761,263
254	$5,320	$13,968	$19,288	$1,747,295
255	$5,278	$14,010	$19,288	$1,733,285
256	$5,236	$14,052	$19,288	$1,719,233
257	$5,194	$14,095	$19,288	$1,705,138
258	$5,151	$14,137	$19,288	$1,691,001
259	$5,108	$14,180	$19,288	$1,676,821
260	$5,065	$14,223	$19,288	$1,662,598
261	$5,022	$14,266	$19,288	$1,648,332
262	$4,979	$14,309	$19,288	$1,634,023
263	$4,936	$14,352	$19,288	$1,619,671
264	$4,893	$14,396	$19,288	$1,605,275

第22年供款共

$231,460

第22年利息

$61,546

第22年共還本金

$169,914

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,849	$14,439	$19,288	$1,590,836
266	$4,806	$14,483	$19,288	$1,576,353
267	$4,762	$14,526	$19,288	$1,561,827
268	$4,718	$14,570	$19,288	$1,547,256
269	$4,674	$14,614	$19,288	$1,532,642
270	$4,630	$14,658	$19,288	$1,517,984
271	$4,586	$14,703	$19,288	$1,503,281
272	$4,541	$14,747	$19,288	$1,488,534
273	$4,497	$14,792	$19,288	$1,473,742
274	$4,452	$14,836	$19,288	$1,458,906
275	$4,407	$14,881	$19,288	$1,444,024
276	$4,362	$14,926	$19,288	$1,429,098

第23年供款共

$231,460

第23年利息

$55,283

第23年共還本金

$176,177

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,317	$14,971	$19,288	$1,414,127
278	$4,272	$15,017	$19,288	$1,399,110
279	$4,226	$15,062	$19,288	$1,384,048
280	$4,181	$15,107	$19,288	$1,368,941
281	$4,135	$15,153	$19,288	$1,353,788
282	$4,090	$15,199	$19,288	$1,338,589
283	$4,044	$15,245	$19,288	$1,323,345
284	$3,998	$15,291	$19,288	$1,308,054
285	$3,951	$15,337	$19,288	$1,292,717
286	$3,905	$15,383	$19,288	$1,277,334
287	$3,859	$15,430	$19,288	$1,261,904
288	$3,812	$15,476	$19,288	$1,246,428

第24年供款共

$231,460

第24年利息

$48,790

第24年共還本金

$182,670

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,765	$15,523	$19,288	$1,230,905
290	$3,718	$15,570	$19,288	$1,215,335
291	$3,671	$15,617	$19,288	$1,199,718
292	$3,624	$15,664	$19,288	$1,184,053
293	$3,577	$15,712	$19,288	$1,168,342
294	$3,529	$15,759	$19,288	$1,152,583
295	$3,482	$15,807	$19,288	$1,136,776
296	$3,434	$15,854	$19,288	$1,120,922
297	$3,386	$15,902	$19,288	$1,105,020
298	$3,338	$15,950	$19,288	$1,089,069
299	$3,290	$15,998	$19,288	$1,073,071
300	$3,242	$16,047	$19,288	$1,057,024

第25年供款共

$231,460

第25年利息

$42,057

第25年共還本金

$189,403

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,193	$16,095	$19,288	$1,040,929
302	$3,144	$16,144	$19,288	$1,024,785
303	$3,096	$16,193	$19,288	$1,008,592
304	$3,047	$16,242	$19,288	$992,351
305	$2,998	$16,291	$19,288	$976,060
306	$2,949	$16,340	$19,288	$959,720
307	$2,899	$16,389	$19,288	$943,331
308	$2,850	$16,439	$19,288	$926,893
309	$2,800	$16,488	$19,288	$910,404
310	$2,750	$16,538	$19,288	$893,866
311	$2,700	$16,588	$19,288	$877,278
312	$2,650	$16,638	$19,288	$860,640

第26年供款共

$231,460

第26年利息

$35,076

第26年共還本金

$196,385

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,600	$16,688	$19,288	$843,951
314	$2,549	$16,739	$19,288	$827,212
315	$2,499	$16,789	$19,288	$810,423
316	$2,448	$16,840	$19,288	$793,583
317	$2,397	$16,891	$19,288	$776,692
318	$2,346	$16,942	$19,288	$759,749
319	$2,295	$16,993	$19,288	$742,756
320	$2,244	$17,045	$19,288	$725,712
321	$2,192	$17,096	$19,288	$708,616
322	$2,141	$17,148	$19,288	$691,468
323	$2,089	$17,200	$19,288	$674,268
324	$2,037	$17,251	$19,288	$657,017

第27年供款共

$231,460

第27年利息

$27,837

第27年共還本金

$203,623

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,985	$17,304	$19,288	$639,713
326	$1,932	$17,356	$19,288	$622,357
327	$1,880	$17,408	$19,288	$604,949
328	$1,827	$17,461	$19,288	$587,488
329	$1,775	$17,514	$19,288	$569,974
330	$1,722	$17,567	$19,288	$552,408
331	$1,669	$17,620	$19,288	$534,788
332	$1,616	$17,673	$19,288	$517,115
333	$1,562	$17,726	$19,288	$499,389
334	$1,509	$17,780	$19,288	$481,609
335	$1,455	$17,833	$19,288	$463,776
336	$1,401	$17,887	$19,288	$445,889

第28年供款共

$231,460

第28年利息

$20,332

第28年共還本金

$211,128

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,347	$17,941	$19,288	$427,947
338	$1,293	$17,996	$19,288	$409,952
339	$1,238	$18,050	$19,288	$391,902
340	$1,184	$18,104	$19,288	$373,797
341	$1,129	$18,159	$19,288	$355,638
342	$1,074	$18,214	$19,288	$337,424
343	$1,019	$18,269	$19,288	$319,155
344	$964	$18,324	$19,288	$300,831
345	$909	$18,380	$19,288	$282,451
346	$853	$18,435	$19,288	$264,016
347	$798	$18,491	$19,288	$245,525
348	$742	$18,547	$19,288	$226,979

第29年供款共

$231,460

第29年利息

$12,550

第29年共還本金

$218,910

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$686	$18,603	$19,288	$208,376
350	$629	$18,659	$19,288	$189,717
351	$573	$18,715	$19,288	$171,002
352	$517	$18,772	$19,288	$152,230
353	$460	$18,828	$19,288	$133,402
354	$403	$18,885	$19,288	$114,516
355	$346	$18,942	$19,288	$95,574
356	$289	$19,000	$19,288	$76,574
357	$231	$19,057	$19,288	$57,517
358	$174	$19,115	$19,288	$38,403
359	$116	$19,172	$19,288	$19,230
360	$58	$19,230	$19,288	$0

第30年供款共

$231,460

第30年利息

$4,481

第30年共還本金

$226,979

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$7,537,304

免責聲明

按揭保險費
info