樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$98,755

借款月供 $443 , 共加借HK$98,755

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$8,233,661

每月供款
$20,974

首期

$508,000

總貸款額

$4,670,755

總利息

$2,879,805

印花稅

$114,300

其他

$60,800

置業成本總預算

HK$683,100

按月供比率計算

$41,948

置業成本總預算

HK$683,100

首期

$508,000
印花稅

$114,300
- AVD
  
  $114,300
律師費

$ 10,000
代理佣金

$50,800
按揭保險費

$98,755

最低每月入息要求

按月供比率計算

$41,948

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	$27,954	$21,481	$17,603	$15,023
1.500	$28,993	$22,539	$18,680	$16,120
2.000	$30,057	$23,629	$19,797	$17,264
2.500	$31,144	$24,750	$20,954	$18,455
3.000	$32,255	$25,904	$22,149	$19,692
3.500	$33,390	$27,088	$23,383	$20,974
4.000	$34,549	$28,304	$24,654	$22,299
4.500	$35,731	$29,550	$25,962	$23,666
5.000	$36,936	$30,825	$27,305	$25,074
5.500	$38,164	$32,130	$28,683	$26,520
6.000	$39,414	$33,463	$30,094	$28,004

每月供款$20,974

年期

30年

貸款金額

$4,670,755.2

總利息

$2,879,805

總貸款連利息

$7,550,560.2

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,623	$7,351	$20,974	$4,663,404
2	$13,602	$7,372	$20,974	$4,656,032
3	$13,580	$7,394	$20,974	$4,648,639
4	$13,559	$7,415	$20,974	$4,641,223
5	$13,537	$7,437	$20,974	$4,633,786
6	$13,515	$7,459	$20,974	$4,626,328
7	$13,493	$7,480	$20,974	$4,618,848
8	$13,472	$7,502	$20,974	$4,611,345
9	$13,450	$7,524	$20,974	$4,603,821
10	$13,428	$7,546	$20,974	$4,596,275
11	$13,406	$7,568	$20,974	$4,588,707
12	$13,384	$7,590	$20,974	$4,581,117

第1年供款共

$251,685

第1年利息

$162,048

第1年共還本金

$89,638

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$13,362	$7,612	$20,974	$4,573,505
14	$13,339	$7,634	$20,974	$4,565,871
15	$13,317	$7,657	$20,974	$4,558,214
16	$13,295	$7,679	$20,974	$4,550,535
17	$13,272	$7,701	$20,974	$4,542,834
18	$13,250	$7,724	$20,974	$4,535,110
19	$13,227	$7,746	$20,974	$4,527,364
20	$13,205	$7,769	$20,974	$4,519,595
21	$13,182	$7,792	$20,974	$4,511,803
22	$13,159	$7,814	$20,974	$4,503,989
23	$13,137	$7,837	$20,974	$4,496,152
24	$13,114	$7,860	$20,974	$4,488,292

第2年供款共

$251,685

第2年利息

$158,859

第2年共還本金

$92,826

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$13,091	$7,883	$20,974	$4,480,409
26	$13,068	$7,906	$20,974	$4,472,503
27	$13,045	$7,929	$20,974	$4,464,574
28	$13,022	$7,952	$20,974	$4,456,622
29	$12,998	$7,975	$20,974	$4,448,646
30	$12,975	$7,999	$20,974	$4,440,648
31	$12,952	$8,022	$20,974	$4,432,626
32	$12,928	$8,045	$20,974	$4,424,581
33	$12,905	$8,069	$20,974	$4,416,512
34	$12,881	$8,092	$20,974	$4,408,420
35	$12,858	$8,116	$20,974	$4,400,304
36	$12,834	$8,140	$20,974	$4,392,164

第3年供款共

$251,685

第3年利息

$155,558

第3年共還本金

$96,127

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,810	$8,163	$20,974	$4,384,001
38	$12,787	$8,187	$20,974	$4,375,814
39	$12,763	$8,211	$20,974	$4,367,603
40	$12,739	$8,235	$20,974	$4,359,368
41	$12,715	$8,259	$20,974	$4,351,109
42	$12,691	$8,283	$20,974	$4,342,826
43	$12,667	$8,307	$20,974	$4,334,519
44	$12,642	$8,331	$20,974	$4,326,187
45	$12,618	$8,356	$20,974	$4,317,831
46	$12,594	$8,380	$20,974	$4,309,451
47	$12,569	$8,405	$20,974	$4,301,047
48	$12,545	$8,429	$20,974	$4,292,618

第4年供款共

$251,685

第4年利息

$152,139

第4年共還本金

$99,546

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,520	$8,454	$20,974	$4,284,164
50	$12,495	$8,478	$20,974	$4,275,686
51	$12,471	$8,503	$20,974	$4,267,183
52	$12,446	$8,528	$20,974	$4,258,655
53	$12,421	$8,553	$20,974	$4,250,102
54	$12,396	$8,578	$20,974	$4,241,525
55	$12,371	$8,603	$20,974	$4,232,922
56	$12,346	$8,628	$20,974	$4,224,294
57	$12,321	$8,653	$20,974	$4,215,641
58	$12,296	$8,678	$20,974	$4,206,963
59	$12,270	$8,703	$20,974	$4,198,260
60	$12,245	$8,729	$20,974	$4,189,531

第5年供款共

$251,685

第5年利息

$148,598

第5年共還本金

$103,087

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$12,219	$8,754	$20,974	$4,180,776
62	$12,194	$8,780	$20,974	$4,171,997
63	$12,168	$8,805	$20,974	$4,163,191
64	$12,143	$8,831	$20,974	$4,154,360
65	$12,117	$8,857	$20,974	$4,145,503
66	$12,091	$8,883	$20,974	$4,136,620
67	$12,065	$8,909	$20,974	$4,127,712
68	$12,039	$8,935	$20,974	$4,118,777
69	$12,013	$8,961	$20,974	$4,109,816
70	$11,987	$8,987	$20,974	$4,100,830
71	$11,961	$9,013	$20,974	$4,091,817
72	$11,934	$9,039	$20,974	$4,082,777

第6年供款共

$251,685

第6年利息

$144,932

第6年共還本金

$106,753

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,908	$9,066	$20,974	$4,073,712
74	$11,882	$9,092	$20,974	$4,064,619
75	$11,855	$9,119	$20,974	$4,055,501
76	$11,829	$9,145	$20,974	$4,046,356
77	$11,802	$9,172	$20,974	$4,037,184
78	$11,775	$9,199	$20,974	$4,027,985
79	$11,748	$9,225	$20,974	$4,018,760
80	$11,721	$9,252	$20,974	$4,009,507
81	$11,694	$9,279	$20,974	$4,000,228
82	$11,667	$9,306	$20,974	$3,990,921
83	$11,640	$9,334	$20,974	$3,981,588
84	$11,613	$9,361	$20,974	$3,972,227

第7年供款共

$251,685

第7年利息

$141,135

第7年共還本金

$110,550

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,586	$9,388	$20,974	$3,962,839
86	$11,558	$9,415	$20,974	$3,953,423
87	$11,531	$9,443	$20,974	$3,943,980
88	$11,503	$9,471	$20,974	$3,934,510
89	$11,476	$9,498	$20,974	$3,925,012
90	$11,448	$9,526	$20,974	$3,915,486
91	$11,420	$9,554	$20,974	$3,905,932
92	$11,392	$9,581	$20,974	$3,896,351
93	$11,364	$9,609	$20,974	$3,886,741
94	$11,336	$9,637	$20,974	$3,877,104
95	$11,308	$9,666	$20,974	$3,867,438
96	$11,280	$9,694	$20,974	$3,857,745

第8年供款共

$251,685

第8年利息

$137,203

第8年共還本金

$114,482

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$11,252	$9,722	$20,974	$3,848,023
98	$11,223	$9,750	$20,974	$3,838,272
99	$11,195	$9,779	$20,974	$3,828,493
100	$11,166	$9,807	$20,974	$3,818,686
101	$11,138	$9,836	$20,974	$3,808,850
102	$11,109	$9,865	$20,974	$3,798,985
103	$11,080	$9,893	$20,974	$3,789,092
104	$11,052	$9,922	$20,974	$3,779,170
105	$11,023	$9,951	$20,974	$3,769,219
106	$10,994	$9,980	$20,974	$3,759,238
107	$10,964	$10,009	$20,974	$3,749,229
108	$10,935	$10,039	$20,974	$3,739,190

第9年供款共

$251,685

第9年利息

$133,131

第9年共還本金

$118,554

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,906	$10,068	$20,974	$3,729,123
110	$10,877	$10,097	$20,974	$3,719,026
111	$10,847	$10,127	$20,974	$3,708,899
112	$10,818	$10,156	$20,974	$3,698,743
113	$10,788	$10,186	$20,974	$3,688,557
114	$10,758	$10,215	$20,974	$3,678,341
115	$10,728	$10,245	$20,974	$3,668,096
116	$10,699	$10,275	$20,974	$3,657,821
117	$10,669	$10,305	$20,974	$3,647,516
118	$10,639	$10,335	$20,974	$3,637,181
119	$10,608	$10,365	$20,974	$3,626,815
120	$10,578	$10,396	$20,974	$3,616,420

第10年供款共

$251,685

第10年利息

$128,915

第10年共還本金

$122,771

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,548	$10,426	$20,974	$3,605,994
122	$10,517	$10,456	$20,974	$3,595,538
123	$10,487	$10,487	$20,974	$3,585,051
124	$10,456	$10,517	$20,974	$3,574,533
125	$10,426	$10,548	$20,974	$3,563,985
126	$10,395	$10,579	$20,974	$3,553,407
127	$10,364	$10,610	$20,974	$3,542,797
128	$10,333	$10,641	$20,974	$3,532,156
129	$10,302	$10,672	$20,974	$3,521,485
130	$10,271	$10,703	$20,974	$3,510,782
131	$10,240	$10,734	$20,974	$3,500,048
132	$10,208	$10,765	$20,974	$3,489,283

第11年供款共

$251,685

第11年利息

$124,548

第11年共還本金

$127,137

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$10,177	$10,797	$20,974	$3,478,486
134	$10,146	$10,828	$20,974	$3,467,658
135	$10,114	$10,860	$20,974	$3,456,798
136	$10,082	$10,891	$20,974	$3,445,906
137	$10,051	$10,923	$20,974	$3,434,983
138	$10,019	$10,955	$20,974	$3,424,028
139	$9,987	$10,987	$20,974	$3,413,041
140	$9,955	$11,019	$20,974	$3,402,022
141	$9,923	$11,051	$20,974	$3,390,971
142	$9,890	$11,083	$20,974	$3,379,887
143	$9,858	$11,116	$20,974	$3,368,772
144	$9,826	$11,148	$20,974	$3,357,623

第12年供款共

$251,685

第12年利息

$120,026

第12年共還本金

$131,659

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,793	$11,181	$20,974	$3,346,443
146	$9,760	$11,213	$20,974	$3,335,229
147	$9,728	$11,246	$20,974	$3,323,983
148	$9,695	$11,279	$20,974	$3,312,705
149	$9,662	$11,312	$20,974	$3,301,393
150	$9,629	$11,345	$20,974	$3,290,048
151	$9,596	$11,378	$20,974	$3,278,670
152	$9,563	$11,411	$20,974	$3,267,259
153	$9,530	$11,444	$20,974	$3,255,815
154	$9,496	$11,478	$20,974	$3,244,337
155	$9,463	$11,511	$20,974	$3,232,826
156	$9,429	$11,545	$20,974	$3,221,282

第13年供款共

$251,685

第13年利息

$115,343

第13年共還本金

$136,342

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,395	$11,578	$20,974	$3,209,703
158	$9,362	$11,612	$20,974	$3,198,091
159	$9,328	$11,646	$20,974	$3,186,445
160	$9,294	$11,680	$20,974	$3,174,765
161	$9,260	$11,714	$20,974	$3,163,051
162	$9,226	$11,748	$20,974	$3,151,303
163	$9,191	$11,782	$20,974	$3,139,520
164	$9,157	$11,817	$20,974	$3,127,703
165	$9,122	$11,851	$20,974	$3,115,852
166	$9,088	$11,886	$20,974	$3,103,966
167	$9,053	$11,921	$20,974	$3,092,046
168	$9,018	$11,955	$20,974	$3,080,090

第14年供款共

$251,685

第14年利息

$110,494

第14年共還本金

$141,191

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,984	$11,990	$20,974	$3,068,100
170	$8,949	$12,025	$20,974	$3,056,075
171	$8,914	$12,060	$20,974	$3,044,015
172	$8,878	$12,095	$20,974	$3,031,919
173	$8,843	$12,131	$20,974	$3,019,789
174	$8,808	$12,166	$20,974	$3,007,623
175	$8,772	$12,202	$20,974	$2,995,421
176	$8,737	$12,237	$20,974	$2,983,184
177	$8,701	$12,273	$20,974	$2,970,911
178	$8,665	$12,309	$20,974	$2,958,603
179	$8,629	$12,345	$20,974	$2,946,258
180	$8,593	$12,381	$20,974	$2,933,878

第15年供款共

$251,685

第15年利息

$105,472

第15年共還本金

$146,213

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,557	$12,417	$20,974	$2,921,461
182	$8,521	$12,453	$20,974	$2,909,008
183	$8,485	$12,489	$20,974	$2,896,519
184	$8,448	$12,526	$20,974	$2,883,993
185	$8,412	$12,562	$20,974	$2,871,431
186	$8,375	$12,599	$20,974	$2,858,832
187	$8,338	$12,636	$20,974	$2,846,197
188	$8,301	$12,672	$20,974	$2,833,524
189	$8,264	$12,709	$20,974	$2,820,815
190	$8,227	$12,746	$20,974	$2,808,069
191	$8,190	$12,784	$20,974	$2,795,285
192	$8,153	$12,821	$20,974	$2,782,464

第16年供款共

$251,685

第16年利息

$100,272

第16年共還本金

$151,413

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$8,116	$12,858	$20,974	$2,769,606
194	$8,078	$12,896	$20,974	$2,756,710
195	$8,040	$12,933	$20,974	$2,743,777
196	$8,003	$12,971	$20,974	$2,730,806
197	$7,965	$13,009	$20,974	$2,717,797
198	$7,927	$13,047	$20,974	$2,704,750
199	$7,889	$13,085	$20,974	$2,691,665
200	$7,851	$13,123	$20,974	$2,678,542
201	$7,812	$13,161	$20,974	$2,665,381
202	$7,774	$13,200	$20,974	$2,652,181
203	$7,736	$13,238	$20,974	$2,638,943
204	$7,697	$13,277	$20,974	$2,625,666

第17年供款共

$251,685

第17年利息

$94,887

第17年共還本金

$156,799

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,658	$13,316	$20,974	$2,612,350
206	$7,619	$13,354	$20,974	$2,598,996
207	$7,580	$13,393	$20,974	$2,585,602
208	$7,541	$13,432	$20,974	$2,572,170
209	$7,502	$13,472	$20,974	$2,558,698
210	$7,463	$13,511	$20,974	$2,545,187
211	$7,423	$13,550	$20,974	$2,531,637
212	$7,384	$13,590	$20,974	$2,518,047
213	$7,344	$13,629	$20,974	$2,504,418
214	$7,305	$13,669	$20,974	$2,490,749
215	$7,265	$13,709	$20,974	$2,477,039
216	$7,225	$13,749	$20,974	$2,463,290

第18年供款共

$251,685

第18年利息

$89,310

第18年共還本金

$162,375

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,185	$13,789	$20,974	$2,449,501
218	$7,144	$13,829	$20,974	$2,435,672
219	$7,104	$13,870	$20,974	$2,421,802
220	$7,064	$13,910	$20,974	$2,407,892
221	$7,023	$13,951	$20,974	$2,393,941
222	$6,982	$13,991	$20,974	$2,379,950
223	$6,942	$14,032	$20,974	$2,365,917
224	$6,901	$14,073	$20,974	$2,351,844
225	$6,860	$14,114	$20,974	$2,337,730
226	$6,818	$14,155	$20,974	$2,323,575
227	$6,777	$14,197	$20,974	$2,309,378
228	$6,736	$14,238	$20,974	$2,295,140

第19年供款共

$251,685

第19年利息

$83,535

第19年共還本金

$168,151

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,694	$14,280	$20,974	$2,280,860
230	$6,653	$14,321	$20,974	$2,266,539
231	$6,611	$14,363	$20,974	$2,252,176
232	$6,569	$14,405	$20,974	$2,237,771
233	$6,527	$14,447	$20,974	$2,223,324
234	$6,485	$14,489	$20,974	$2,208,835
235	$6,442	$14,531	$20,974	$2,194,304
236	$6,400	$14,574	$20,974	$2,179,730
237	$6,358	$14,616	$20,974	$2,165,114
238	$6,315	$14,659	$20,974	$2,150,455
239	$6,272	$14,702	$20,974	$2,135,753
240	$6,229	$14,744	$20,974	$2,121,009

第20年供款共

$251,685

第20年利息

$77,554

第20年共還本金

$174,131

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,186	$14,788	$20,974	$2,106,221
242	$6,143	$14,831	$20,974	$2,091,391
243	$6,100	$14,874	$20,974	$2,076,517
244	$6,057	$14,917	$20,974	$2,061,599
245	$6,013	$14,961	$20,974	$2,046,639
246	$5,969	$15,004	$20,974	$2,031,634
247	$5,926	$15,048	$20,974	$2,016,586
248	$5,882	$15,092	$20,974	$2,001,494
249	$5,838	$15,136	$20,974	$1,986,358
250	$5,794	$15,180	$20,974	$1,971,178
251	$5,749	$15,225	$20,974	$1,955,953
252	$5,705	$15,269	$20,974	$1,940,684

第21年供款共

$251,685

第21年利息

$71,361

第21年共還本金

$180,324

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,660	$15,313	$20,974	$1,925,371
254	$5,616	$15,358	$20,974	$1,910,013
255	$5,571	$15,403	$20,974	$1,894,610
256	$5,526	$15,448	$20,974	$1,879,162
257	$5,481	$15,493	$20,974	$1,863,669
258	$5,436	$15,538	$20,974	$1,848,131
259	$5,390	$15,583	$20,974	$1,832,548
260	$5,345	$15,629	$20,974	$1,816,919
261	$5,299	$15,674	$20,974	$1,801,244
262	$5,254	$15,720	$20,974	$1,785,524
263	$5,208	$15,766	$20,974	$1,769,758
264	$5,162	$15,812	$20,974	$1,753,946

第22年供款共

$251,685

第22年利息

$64,947

第22年共還本金

$186,738

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,116	$15,858	$20,974	$1,738,088
266	$5,069	$15,904	$20,974	$1,722,184
267	$5,023	$15,951	$20,974	$1,706,233
268	$4,977	$15,997	$20,974	$1,690,236
269	$4,930	$16,044	$20,974	$1,674,192
270	$4,883	$16,091	$20,974	$1,658,101
271	$4,836	$16,138	$20,974	$1,641,963
272	$4,789	$16,185	$20,974	$1,625,779
273	$4,742	$16,232	$20,974	$1,609,547
274	$4,695	$16,279	$20,974	$1,593,267
275	$4,647	$16,327	$20,974	$1,576,941
276	$4,599	$16,374	$20,974	$1,560,566

第23年供款共

$251,685

第23年利息

$58,306

第23年共還本金

$193,380

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,552	$16,422	$20,974	$1,544,144
278	$4,504	$16,470	$20,974	$1,527,674
279	$4,456	$16,518	$20,974	$1,511,156
280	$4,408	$16,566	$20,974	$1,494,590
281	$4,359	$16,615	$20,974	$1,477,975
282	$4,311	$16,663	$20,974	$1,461,312
283	$4,262	$16,712	$20,974	$1,444,601
284	$4,213	$16,760	$20,974	$1,427,840
285	$4,165	$16,809	$20,974	$1,411,031
286	$4,116	$16,858	$20,974	$1,394,173
287	$4,066	$16,907	$20,974	$1,377,265
288	$4,017	$16,957	$20,974	$1,360,309

第24年供款共

$251,685

第24年利息

$51,428

第24年共還本金

$200,258

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,968	$17,006	$20,974	$1,343,302
290	$3,918	$17,056	$20,974	$1,326,247
291	$3,868	$17,106	$20,974	$1,309,141
292	$3,818	$17,155	$20,974	$1,291,986
293	$3,768	$17,205	$20,974	$1,274,780
294	$3,718	$17,256	$20,974	$1,257,524
295	$3,668	$17,306	$20,974	$1,240,218
296	$3,617	$17,356	$20,974	$1,222,862
297	$3,567	$17,407	$20,974	$1,205,455
298	$3,516	$17,458	$20,974	$1,187,997
299	$3,465	$17,509	$20,974	$1,170,488
300	$3,414	$17,560	$20,974	$1,152,928

第25年供款共

$251,685

第25年利息

$44,305

第25年共還本金

$207,380

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,363	$17,611	$20,974	$1,135,317
302	$3,311	$17,662	$20,974	$1,117,655
303	$3,260	$17,714	$20,974	$1,099,941
304	$3,208	$17,766	$20,974	$1,082,175
305	$3,156	$17,817	$20,974	$1,064,358
306	$3,104	$17,869	$20,974	$1,046,488
307	$3,052	$17,922	$20,974	$1,028,567
308	$3,000	$17,974	$20,974	$1,010,593
309	$2,948	$18,026	$20,974	$992,567
310	$2,895	$18,079	$20,974	$974,488
311	$2,842	$18,132	$20,974	$956,357
312	$2,789	$18,184	$20,974	$938,172

第26年供款共

$251,685

第26年利息

$36,929

第26年共還本金

$214,756

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,736	$18,237	$20,974	$919,935
314	$2,683	$18,291	$20,974	$901,644
315	$2,630	$18,344	$20,974	$883,300
316	$2,576	$18,397	$20,974	$864,903
317	$2,523	$18,451	$20,974	$846,451
318	$2,469	$18,505	$20,974	$827,947
319	$2,415	$18,559	$20,974	$809,388
320	$2,361	$18,613	$20,974	$790,775
321	$2,306	$18,667	$20,974	$772,107
322	$2,252	$18,722	$20,974	$753,385
323	$2,197	$18,776	$20,974	$734,609
324	$2,143	$18,831	$20,974	$715,778

第27年供款共

$251,685

第27年利息

$29,291

第27年共還本金

$222,394

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,088	$18,886	$20,974	$696,892
326	$2,033	$18,941	$20,974	$677,951
327	$1,977	$18,996	$20,974	$658,954
328	$1,922	$19,052	$20,974	$639,902
329	$1,866	$19,107	$20,974	$620,795
330	$1,811	$19,163	$20,974	$601,632
331	$1,755	$19,219	$20,974	$582,413
332	$1,699	$19,275	$20,974	$563,138
333	$1,642	$19,331	$20,974	$543,806
334	$1,586	$19,388	$20,974	$524,419
335	$1,530	$19,444	$20,974	$504,974
336	$1,473	$19,501	$20,974	$485,474

第28年供款共

$251,685

第28年利息

$21,381

第28年共還本金

$230,304

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,416	$19,558	$20,974	$465,916
338	$1,359	$19,615	$20,974	$446,301
339	$1,302	$19,672	$20,974	$426,629
340	$1,244	$19,729	$20,974	$406,899
341	$1,187	$19,787	$20,974	$387,112
342	$1,129	$19,845	$20,974	$367,268
343	$1,071	$19,903	$20,974	$347,365
344	$1,013	$19,961	$20,974	$327,404
345	$955	$20,019	$20,974	$307,386
346	$897	$20,077	$20,974	$287,308
347	$838	$20,136	$20,974	$267,173
348	$779	$20,195	$20,974	$246,978

第29年供款共

$251,685

第29年利息

$13,190

第29年共還本金

$238,495

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$720	$20,253	$20,974	$226,725
350	$661	$20,312	$20,974	$206,412
351	$602	$20,372	$20,974	$186,040
352	$543	$20,431	$20,974	$165,609
353	$483	$20,491	$20,974	$145,118
354	$423	$20,551	$20,974	$124,568
355	$363	$20,610	$20,974	$103,957
356	$303	$20,671	$20,974	$83,287
357	$243	$20,731	$20,974	$62,556
358	$182	$20,791	$20,974	$41,765
359	$122	$20,852	$20,974	$20,913
360	$61	$20,913	$20,974	$0

第30年供款共

$251,685

第30年利息

$4,707

第30年共還本金

$246,978

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$8,233,661

免責聲明

按揭保險費
info