樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$97,200

借款月供 $436 , 共加借HK$97,200

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$8,104,154

每月供款
$20,644

首期

$500,000

總貸款額

$4,597,200

總利息

$2,834,454

印花稅

$112,500

其他

$60,000

置業成本總預算

HK$672,500

按月供比率計算

$41,287

置業成本總預算

HK$672,500

首期

$500,000
印花稅

$112,500
- AVD
  
  $112,500
律師費

$ 10,000
代理佣金

$50,000
按揭保險費

$97,200

最低每月入息要求

按月供比率計算

$41,287

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	$27,514	$21,142	$17,326	$14,786
1.500	$28,537	$22,184	$18,386	$15,866
2.000	$29,583	$23,256	$19,485	$16,992
2.500	$30,654	$24,361	$20,624	$18,164
3.000	$31,747	$25,496	$21,800	$19,382
3.500	$32,865	$26,662	$23,015	$20,643
4.000	$34,005	$27,858	$24,266	$21,948
4.500	$35,168	$29,084	$25,553	$23,293
5.000	$36,354	$30,339	$26,875	$24,679
5.500	$37,563	$31,624	$28,231	$26,102
6.000	$38,794	$32,936	$29,620	$27,563

每月供款$20,644

年期

30年

貸款金額

$4,597,200

總利息

$2,834,454

總貸款連利息

$7,431,654

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,409	$7,235	$20,643	$4,589,965
2	$13,387	$7,256	$20,643	$4,582,709
3	$13,366	$7,277	$20,643	$4,575,432
4	$13,345	$7,298	$20,643	$4,568,133
5	$13,324	$7,320	$20,643	$4,560,813
6	$13,302	$7,341	$20,643	$4,553,472
7	$13,281	$7,363	$20,643	$4,546,110
8	$13,259	$7,384	$20,643	$4,538,726
9	$13,238	$7,406	$20,643	$4,531,320
10	$13,216	$7,427	$20,643	$4,523,893
11	$13,195	$7,449	$20,643	$4,516,444
12	$13,173	$7,471	$20,643	$4,508,974

第1年供款共

$247,722

第1年利息

$159,496

第1年共還本金

$88,226

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$13,151	$7,492	$20,643	$4,501,482
14	$13,129	$7,514	$20,643	$4,493,967
15	$13,107	$7,536	$20,643	$4,486,431
16	$13,085	$7,558	$20,643	$4,478,873
17	$13,063	$7,580	$20,643	$4,471,293
18	$13,041	$7,602	$20,643	$4,463,691
19	$13,019	$7,624	$20,643	$4,456,067
20	$12,997	$7,647	$20,643	$4,448,420
21	$12,975	$7,669	$20,643	$4,440,751
22	$12,952	$7,691	$20,643	$4,433,060
23	$12,930	$7,714	$20,643	$4,425,346
24	$12,907	$7,736	$20,643	$4,417,610

第2年供款共

$247,722

第2年利息

$156,358

第2年共還本金

$91,364

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,885	$7,759	$20,643	$4,409,851
26	$12,862	$7,781	$20,643	$4,402,070
27	$12,839	$7,804	$20,643	$4,394,265
28	$12,817	$7,827	$20,643	$4,386,439
29	$12,794	$7,850	$20,643	$4,378,589
30	$12,771	$7,873	$20,643	$4,370,716
31	$12,748	$7,896	$20,643	$4,362,821
32	$12,725	$7,919	$20,643	$4,354,902
33	$12,702	$7,942	$20,643	$4,346,960
34	$12,679	$7,965	$20,643	$4,338,996
35	$12,655	$7,988	$20,643	$4,331,008
36	$12,632	$8,011	$20,643	$4,322,996

第3年供款共

$247,722

第3年利息

$153,108

第3年共還本金

$94,614

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,609	$8,035	$20,643	$4,314,961
38	$12,585	$8,058	$20,643	$4,306,903
39	$12,562	$8,082	$20,643	$4,298,822
40	$12,538	$8,105	$20,643	$4,290,716
41	$12,515	$8,129	$20,643	$4,282,587
42	$12,491	$8,153	$20,643	$4,274,435
43	$12,467	$8,176	$20,643	$4,266,258
44	$12,443	$8,200	$20,643	$4,258,058
45	$12,419	$8,224	$20,643	$4,249,834
46	$12,395	$8,248	$20,643	$4,241,586
47	$12,371	$8,272	$20,643	$4,233,314
48	$12,347	$8,296	$20,643	$4,225,017

第4年供款共

$247,722

第4年利息

$149,743

第4年共還本金

$97,979

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,323	$8,321	$20,643	$4,216,697
50	$12,299	$8,345	$20,643	$4,208,352
51	$12,274	$8,369	$20,643	$4,199,983
52	$12,250	$8,394	$20,643	$4,191,589
53	$12,225	$8,418	$20,643	$4,183,171
54	$12,201	$8,443	$20,643	$4,174,729
55	$12,176	$8,467	$20,643	$4,166,262
56	$12,152	$8,492	$20,643	$4,157,770
57	$12,127	$8,517	$20,643	$4,149,253
58	$12,102	$8,541	$20,643	$4,140,712
59	$12,077	$8,566	$20,643	$4,132,145
60	$12,052	$8,591	$20,643	$4,123,554

第5年供款共

$247,722

第5年利息

$146,258

第5年共還本金

$101,464

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$12,027	$8,616	$20,643	$4,114,937
62	$12,002	$8,642	$20,643	$4,106,296
63	$11,977	$8,667	$20,643	$4,097,629
64	$11,951	$8,692	$20,643	$4,088,937
65	$11,926	$8,717	$20,643	$4,080,220
66	$11,901	$8,743	$20,643	$4,071,477
67	$11,875	$8,768	$20,643	$4,062,708
68	$11,850	$8,794	$20,643	$4,053,914
69	$11,824	$8,820	$20,643	$4,045,095
70	$11,798	$8,845	$20,643	$4,036,250
71	$11,772	$8,871	$20,643	$4,027,378
72	$11,747	$8,897	$20,643	$4,018,482

第6年供款共

$247,722

第6年利息

$142,649

第6年共還本金

$105,072

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,721	$8,923	$20,643	$4,009,559
74	$11,695	$8,949	$20,643	$4,000,610
75	$11,668	$8,975	$20,643	$3,991,635
76	$11,642	$9,001	$20,643	$3,982,633
77	$11,616	$9,027	$20,643	$3,973,606
78	$11,590	$9,054	$20,643	$3,964,552
79	$11,563	$9,080	$20,643	$3,955,472
80	$11,537	$9,107	$20,643	$3,946,365
81	$11,510	$9,133	$20,643	$3,937,232
82	$11,484	$9,160	$20,643	$3,928,072
83	$11,457	$9,187	$20,643	$3,918,886
84	$11,430	$9,213	$20,643	$3,909,672

第7年供款共

$247,722

第7年利息

$138,912

第7年共還本金

$108,809

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,403	$9,240	$20,643	$3,900,432
86	$11,376	$9,267	$20,643	$3,891,165
87	$11,349	$9,294	$20,643	$3,881,870
88	$11,322	$9,321	$20,643	$3,872,549
89	$11,295	$9,349	$20,643	$3,863,200
90	$11,268	$9,376	$20,643	$3,853,825
91	$11,240	$9,403	$20,643	$3,844,421
92	$11,213	$9,431	$20,643	$3,834,991
93	$11,185	$9,458	$20,643	$3,825,533
94	$11,158	$9,486	$20,643	$3,816,047
95	$11,130	$9,513	$20,643	$3,806,534
96	$11,102	$9,541	$20,643	$3,796,993

第8年供款共

$247,722

第8年利息

$135,042

第8年共還本金

$112,679

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$11,075	$9,569	$20,643	$3,787,424
98	$11,047	$9,597	$20,643	$3,777,827
99	$11,019	$9,625	$20,643	$3,768,202
100	$10,991	$9,653	$20,643	$3,758,549
101	$10,962	$9,681	$20,643	$3,748,868
102	$10,934	$9,709	$20,643	$3,739,159
103	$10,906	$9,738	$20,643	$3,729,421
104	$10,877	$9,766	$20,643	$3,719,655
105	$10,849	$9,794	$20,643	$3,709,861
106	$10,820	$9,823	$20,643	$3,700,038
107	$10,792	$9,852	$20,643	$3,690,186
108	$10,763	$9,880	$20,643	$3,680,306

第9年供款共

$247,722

第9年利息

$131,035

第9年共還本金

$116,687

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,734	$9,909	$20,643	$3,670,396
110	$10,705	$9,938	$20,643	$3,660,458
111	$10,676	$9,967	$20,643	$3,650,491
112	$10,647	$9,996	$20,643	$3,640,495
113	$10,618	$10,025	$20,643	$3,630,469
114	$10,589	$10,055	$20,643	$3,620,415
115	$10,560	$10,084	$20,643	$3,610,331
116	$10,530	$10,113	$20,643	$3,600,218
117	$10,501	$10,143	$20,643	$3,590,075
118	$10,471	$10,172	$20,643	$3,579,902
119	$10,441	$10,202	$20,643	$3,569,700
120	$10,412	$10,232	$20,643	$3,559,468

第10年供款共

$247,722

第10年利息

$126,884

第10年共還本金

$120,837

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,382	$10,262	$20,643	$3,549,207
122	$10,352	$10,292	$20,643	$3,538,915
123	$10,322	$10,322	$20,643	$3,528,593
124	$10,292	$10,352	$20,643	$3,518,242
125	$10,262	$10,382	$20,643	$3,507,860
126	$10,231	$10,412	$20,643	$3,497,447
127	$10,201	$10,443	$20,643	$3,487,005
128	$10,170	$10,473	$20,643	$3,476,532
129	$10,140	$10,504	$20,643	$3,466,028
130	$10,109	$10,534	$20,643	$3,455,494
131	$10,079	$10,565	$20,643	$3,444,929
132	$10,048	$10,596	$20,643	$3,434,333

第11年供款共

$247,722

第11年利息

$122,587

第11年共還本金

$125,135

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$10,017	$10,627	$20,643	$3,423,707
134	$9,986	$10,658	$20,643	$3,413,049
135	$9,955	$10,689	$20,643	$3,402,360
136	$9,924	$10,720	$20,643	$3,391,640
137	$9,892	$10,751	$20,643	$3,380,889
138	$9,861	$10,783	$20,643	$3,370,106
139	$9,829	$10,814	$20,643	$3,359,292
140	$9,798	$10,846	$20,643	$3,348,447
141	$9,766	$10,877	$20,643	$3,337,570
142	$9,735	$10,909	$20,643	$3,326,661
143	$9,703	$10,941	$20,643	$3,315,720
144	$9,671	$10,973	$20,643	$3,304,747

第12年供款共

$247,722

第12年利息

$118,136

第12年共還本金

$129,586

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,639	$11,005	$20,643	$3,293,743
146	$9,607	$11,037	$20,643	$3,282,706
147	$9,575	$11,069	$20,643	$3,271,637
148	$9,542	$11,101	$20,643	$3,260,536
149	$9,510	$11,134	$20,643	$3,249,402
150	$9,477	$11,166	$20,643	$3,238,236
151	$9,445	$11,199	$20,643	$3,227,038
152	$9,412	$11,231	$20,643	$3,215,806
153	$9,379	$11,264	$20,643	$3,204,542
154	$9,347	$11,297	$20,643	$3,193,245
155	$9,314	$11,330	$20,643	$3,181,916
156	$9,281	$11,363	$20,643	$3,170,553

第13年供款共

$247,722

第13年利息

$113,527

第13年共還本金

$134,195

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,247	$11,396	$20,643	$3,159,157
158	$9,214	$11,429	$20,643	$3,147,727
159	$9,181	$11,463	$20,643	$3,136,265
160	$9,147	$11,496	$20,643	$3,124,769
161	$9,114	$11,530	$20,643	$3,113,239
162	$9,080	$11,563	$20,643	$3,101,676
163	$9,047	$11,597	$20,643	$3,090,079
164	$9,013	$11,631	$20,643	$3,078,448
165	$8,979	$11,665	$20,643	$3,066,784
166	$8,945	$11,699	$20,643	$3,055,085
167	$8,911	$11,733	$20,643	$3,043,352
168	$8,876	$11,767	$20,643	$3,031,585

第14年供款共

$247,722

第14年利息

$108,754

第14年共還本金

$138,968

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,842	$11,801	$20,643	$3,019,784
170	$8,808	$11,836	$20,643	$3,007,948
171	$8,773	$11,870	$20,643	$2,996,078
172	$8,739	$11,905	$20,643	$2,984,173
173	$8,704	$11,940	$20,643	$2,972,233
174	$8,669	$11,974	$20,643	$2,960,259
175	$8,634	$12,009	$20,643	$2,948,249
176	$8,599	$12,044	$20,643	$2,936,205
177	$8,564	$12,080	$20,643	$2,924,125
178	$8,529	$12,115	$20,643	$2,912,010
179	$8,493	$12,150	$20,643	$2,899,860
180	$8,458	$12,186	$20,643	$2,887,675

第15年供款共

$247,722

第15年利息

$103,811

第15年共還本金

$143,910

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,422	$12,221	$20,643	$2,875,454
182	$8,387	$12,257	$20,643	$2,863,197
183	$8,351	$12,292	$20,643	$2,850,904
184	$8,315	$12,328	$20,643	$2,838,576
185	$8,279	$12,364	$20,643	$2,826,212
186	$8,243	$12,400	$20,643	$2,813,811
187	$8,207	$12,437	$20,643	$2,801,375
188	$8,171	$12,473	$20,643	$2,788,902
189	$8,134	$12,509	$20,643	$2,776,393
190	$8,098	$12,546	$20,643	$2,763,847
191	$8,061	$12,582	$20,643	$2,751,265
192	$8,025	$12,619	$20,643	$2,738,646

第16年供款共

$247,722

第16年利息

$98,693

第16年共還本金

$149,029

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,988	$12,656	$20,643	$2,725,990
194	$7,951	$12,693	$20,643	$2,713,298
195	$7,914	$12,730	$20,643	$2,700,568
196	$7,877	$12,767	$20,643	$2,687,801
197	$7,839	$12,804	$20,643	$2,674,997
198	$7,802	$12,841	$20,643	$2,662,156
199	$7,765	$12,879	$20,643	$2,649,277
200	$7,727	$12,916	$20,643	$2,636,360
201	$7,689	$12,954	$20,643	$2,623,406
202	$7,652	$12,992	$20,643	$2,610,414
203	$7,614	$13,030	$20,643	$2,597,384
204	$7,576	$13,068	$20,643	$2,584,317

第17年供款共

$247,722

第17年利息

$93,393

第17年共還本金

$154,329

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,538	$13,106	$20,643	$2,571,211
206	$7,499	$13,144	$20,643	$2,558,067
207	$7,461	$13,182	$20,643	$2,544,884
208	$7,423	$13,221	$20,643	$2,531,663
209	$7,384	$13,259	$20,643	$2,518,404
210	$7,345	$13,298	$20,643	$2,505,106
211	$7,307	$13,337	$20,643	$2,491,769
212	$7,268	$13,376	$20,643	$2,478,393
213	$7,229	$13,415	$20,643	$2,464,978
214	$7,190	$13,454	$20,643	$2,451,524
215	$7,150	$13,493	$20,643	$2,438,031
216	$7,111	$13,533	$20,643	$2,424,498

第18年供款共

$247,722

第18年利息

$87,904

第18年共還本金

$159,818

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,071	$13,572	$20,643	$2,410,926
218	$7,032	$13,612	$20,643	$2,397,315
219	$6,992	$13,651	$20,643	$2,383,663
220	$6,952	$13,691	$20,643	$2,369,972
221	$6,912	$13,731	$20,643	$2,356,241
222	$6,872	$13,771	$20,643	$2,342,470
223	$6,832	$13,811	$20,643	$2,328,659
224	$6,792	$13,852	$20,643	$2,314,807
225	$6,752	$13,892	$20,643	$2,300,915
226	$6,711	$13,932	$20,643	$2,286,983
227	$6,670	$13,973	$20,643	$2,273,010
228	$6,630	$14,014	$20,643	$2,258,996

第19年供款共

$247,722

第19年利息

$82,219

第19年共還本金

$165,503

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,589	$14,055	$20,643	$2,244,941
230	$6,548	$14,096	$20,643	$2,230,845
231	$6,507	$14,137	$20,643	$2,216,709
232	$6,465	$14,178	$20,643	$2,202,530
233	$6,424	$14,219	$20,643	$2,188,311
234	$6,383	$14,261	$20,643	$2,174,050
235	$6,341	$14,303	$20,643	$2,159,748
236	$6,299	$14,344	$20,643	$2,145,403
237	$6,257	$14,386	$20,643	$2,131,017
238	$6,215	$14,428	$20,643	$2,116,589
239	$6,173	$14,470	$20,643	$2,102,119
240	$6,131	$14,512	$20,643	$2,087,607

第20年供款共

$247,722

第20年利息

$76,333

第20年共還本金

$171,389

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,089	$14,555	$20,643	$2,073,052
242	$6,046	$14,597	$20,643	$2,058,455
243	$6,004	$14,640	$20,643	$2,043,816
244	$5,961	$14,682	$20,643	$2,029,133
245	$5,918	$14,725	$20,643	$2,014,408
246	$5,875	$14,768	$20,643	$1,999,640
247	$5,832	$14,811	$20,643	$1,984,829
248	$5,789	$14,854	$20,643	$1,969,974
249	$5,746	$14,898	$20,643	$1,955,077
250	$5,702	$14,941	$20,643	$1,940,135
251	$5,659	$14,985	$20,643	$1,925,151
252	$5,615	$15,028	$20,643	$1,910,122

第21年供款共

$247,722

第21年利息

$70,237

第21年共還本金

$177,485

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,571	$15,072	$20,643	$1,895,050
254	$5,527	$15,116	$20,643	$1,879,934
255	$5,483	$15,160	$20,643	$1,864,773
256	$5,439	$15,205	$20,643	$1,849,569
257	$5,395	$15,249	$20,643	$1,834,320
258	$5,350	$15,293	$20,643	$1,819,026
259	$5,305	$15,338	$20,643	$1,803,688
260	$5,261	$15,383	$20,643	$1,788,306
261	$5,216	$15,428	$20,643	$1,772,878
262	$5,171	$15,473	$20,643	$1,757,406
263	$5,126	$15,518	$20,643	$1,741,888
264	$5,081	$15,563	$20,643	$1,726,325

第22年供款共

$247,722

第22年利息

$63,924

第22年共還本金

$183,797

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,035	$15,608	$20,643	$1,710,717
266	$4,990	$15,654	$20,643	$1,695,063
267	$4,944	$15,700	$20,643	$1,679,363
268	$4,898	$15,745	$20,643	$1,663,618
269	$4,852	$15,791	$20,643	$1,647,826
270	$4,806	$15,837	$20,643	$1,631,989
271	$4,760	$15,884	$20,643	$1,616,106
272	$4,714	$15,930	$20,643	$1,600,176
273	$4,667	$15,976	$20,643	$1,584,200
274	$4,621	$16,023	$20,643	$1,568,177
275	$4,574	$16,070	$20,643	$1,552,107
276	$4,527	$16,117	$20,643	$1,535,990

第23年供款共

$247,722

第23年利息

$57,387

第23年共還本金

$190,334

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,480	$16,164	$20,643	$1,519,827
278	$4,433	$16,211	$20,643	$1,503,616
279	$4,386	$16,258	$20,643	$1,487,358
280	$4,338	$16,305	$20,643	$1,471,053
281	$4,291	$16,353	$20,643	$1,454,700
282	$4,243	$16,401	$20,643	$1,438,299
283	$4,195	$16,448	$20,643	$1,421,851
284	$4,147	$16,496	$20,643	$1,405,355
285	$4,099	$16,545	$20,643	$1,388,810
286	$4,051	$16,593	$20,643	$1,372,217
287	$4,002	$16,641	$20,643	$1,355,576
288	$3,954	$16,690	$20,643	$1,338,886

第24年供款共

$247,722

第24年利息

$50,618

第24年共還本金

$197,104

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,905	$16,738	$20,643	$1,322,148
290	$3,856	$16,787	$20,643	$1,305,361
291	$3,807	$16,836	$20,643	$1,288,525
292	$3,758	$16,885	$20,643	$1,271,639
293	$3,709	$16,935	$20,643	$1,254,705
294	$3,660	$16,984	$20,643	$1,237,721
295	$3,610	$17,033	$20,643	$1,220,687
296	$3,560	$17,083	$20,643	$1,203,604
297	$3,511	$17,133	$20,643	$1,186,471
298	$3,461	$17,183	$20,643	$1,169,288
299	$3,410	$17,233	$20,643	$1,152,055
300	$3,360	$17,283	$20,643	$1,134,772

第25年供款共

$247,722

第25年利息

$43,607

第25年共還本金

$204,114

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,310	$17,334	$20,643	$1,117,438
302	$3,259	$17,384	$20,643	$1,100,054
303	$3,208	$17,435	$20,643	$1,082,619
304	$3,158	$17,486	$20,643	$1,065,133
305	$3,107	$17,537	$20,643	$1,047,596
306	$3,055	$17,588	$20,643	$1,030,008
307	$3,004	$17,639	$20,643	$1,012,369
308	$2,953	$17,691	$20,643	$994,678
309	$2,901	$17,742	$20,643	$976,936
310	$2,849	$17,794	$20,643	$959,142
311	$2,797	$17,846	$20,643	$941,296
312	$2,745	$17,898	$20,643	$923,398

第26年供款共

$247,722

第26年利息

$36,348

第26年共還本金

$211,374

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,693	$17,950	$20,643	$905,448
314	$2,641	$18,003	$20,643	$887,445
315	$2,588	$18,055	$20,643	$869,390
316	$2,536	$18,108	$20,643	$851,282
317	$2,483	$18,161	$20,643	$833,122
318	$2,430	$18,214	$20,643	$814,908
319	$2,377	$18,267	$20,643	$796,641
320	$2,324	$18,320	$20,643	$778,321
321	$2,270	$18,373	$20,643	$759,948
322	$2,217	$18,427	$20,643	$741,521
323	$2,163	$18,481	$20,643	$723,040
324	$2,109	$18,535	$20,643	$704,506

第27年供款共

$247,722

第27年利息

$28,830

第27年共還本金

$218,892

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,055	$18,589	$20,643	$685,917
326	$2,001	$18,643	$20,643	$667,274
327	$1,946	$18,697	$20,643	$648,577
328	$1,892	$18,752	$20,643	$629,825
329	$1,837	$18,806	$20,643	$611,019
330	$1,782	$18,861	$20,643	$592,157
331	$1,727	$18,916	$20,643	$573,241
332	$1,672	$18,972	$20,643	$554,269
333	$1,617	$19,027	$20,643	$535,242
334	$1,561	$19,082	$20,643	$516,160
335	$1,505	$19,138	$20,643	$497,022
336	$1,450	$19,194	$20,643	$477,828

第28年供款共

$247,722

第28年利息

$21,044

第28年共還本金

$226,677

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,394	$19,250	$20,643	$458,578
338	$1,338	$19,306	$20,643	$439,273
339	$1,281	$19,362	$20,643	$419,910
340	$1,225	$19,419	$20,643	$400,491
341	$1,168	$19,475	$20,643	$381,016
342	$1,111	$19,532	$20,643	$361,484
343	$1,054	$19,589	$20,643	$341,895
344	$997	$19,646	$20,643	$322,248
345	$940	$19,704	$20,643	$302,545
346	$882	$19,761	$20,643	$282,784
347	$825	$19,819	$20,643	$262,965
348	$767	$19,877	$20,643	$243,089

第29年供款共

$247,722

第29年利息

$12,982

第29年共還本金

$234,740

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$709	$19,934	$20,643	$223,154
350	$651	$19,993	$20,643	$203,162
351	$593	$20,051	$20,643	$183,111
352	$534	$20,109	$20,643	$163,001
353	$475	$20,168	$20,643	$142,833
354	$417	$20,227	$20,643	$122,606
355	$358	$20,286	$20,643	$102,320
356	$298	$20,345	$20,643	$81,975
357	$239	$20,404	$20,643	$61,571
358	$180	$20,464	$20,643	$41,107
359	$120	$20,524	$20,643	$20,583
360	$60	$20,583	$20,643	$0

第30年供款共

$247,722

第30年利息

$4,633

第30年共還本金

$243,089

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$8,104,154

免責聲明

按揭保險費
info