樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$103,032

借款月供 $463 , 共加借HK$103,032

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$8,589,803

每月供款
$21,883

首期

$530,000

總貸款額

$4,873,032

總利息

$3,004,521

印花稅

$119,250

其他

$63,000

置業成本總預算

HK$712,250

按月供比率計算

$43,764

置業成本總預算

HK$712,250

首期

$530,000
印花稅

$119,250
- AVD
  
  $119,250
律師費

$ 10,000
代理佣金

$53,000
按揭保險費

$103,032

最低每月入息要求

按月供比率計算

$43,764

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	$29,165	$22,411	$18,365	$15,674
1.500	$30,249	$23,515	$19,489	$16,818
2.000	$31,358	$24,652	$20,655	$18,012
2.500	$32,493	$25,822	$21,861	$19,254
3.000	$33,652	$27,026	$23,108	$20,545
3.500	$34,836	$28,262	$24,396	$21,882
4.000	$36,045	$29,530	$25,722	$23,265
4.500	$37,278	$30,829	$27,086	$24,691
5.000	$38,536	$32,160	$28,487	$26,159
5.500	$39,817	$33,521	$29,925	$27,669
6.000	$41,121	$34,912	$31,397	$29,216

每月供款$21,883

年期

30年

貸款金額

$4,873,032

總利息

$3,004,521

總貸款連利息

$7,877,553

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$14,213	$7,669	$21,882	$4,865,363
2	$14,191	$7,691	$21,882	$4,857,671
3	$14,168	$7,714	$21,882	$4,849,958
4	$14,146	$7,736	$21,882	$4,842,221
5	$14,123	$7,759	$21,882	$4,834,462
6	$14,101	$7,782	$21,882	$4,826,681
7	$14,078	$7,804	$21,882	$4,818,876
8	$14,055	$7,827	$21,882	$4,811,049
9	$14,032	$7,850	$21,882	$4,803,200
10	$14,009	$7,873	$21,882	$4,795,327
11	$13,986	$7,896	$21,882	$4,787,431
12	$13,963	$7,919	$21,882	$4,779,512

第1年供款共

$262,585

第1年利息

$169,065

第1年共還本金

$93,520

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$13,940	$7,942	$21,882	$4,771,570
14	$13,917	$7,965	$21,882	$4,763,605
15	$13,894	$7,988	$21,882	$4,755,617
16	$13,871	$8,012	$21,882	$4,747,606
17	$13,847	$8,035	$21,882	$4,739,571
18	$13,824	$8,058	$21,882	$4,731,512
19	$13,800	$8,082	$21,882	$4,723,431
20	$13,777	$8,105	$21,882	$4,715,325
21	$13,753	$8,129	$21,882	$4,707,196
22	$13,729	$8,153	$21,882	$4,699,043
23	$13,706	$8,177	$21,882	$4,690,867
24	$13,682	$8,200	$21,882	$4,682,666

第2年供款共

$262,585

第2年利息

$165,739

第2年共還本金

$96,846

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$13,658	$8,224	$21,882	$4,674,442
26	$13,634	$8,248	$21,882	$4,666,194
27	$13,610	$8,272	$21,882	$4,657,921
28	$13,586	$8,296	$21,882	$4,649,625
29	$13,561	$8,321	$21,882	$4,641,304
30	$13,537	$8,345	$21,882	$4,632,959
31	$13,513	$8,369	$21,882	$4,624,590
32	$13,488	$8,394	$21,882	$4,616,196
33	$13,464	$8,418	$21,882	$4,607,778
34	$13,439	$8,443	$21,882	$4,599,335
35	$13,415	$8,467	$21,882	$4,590,868
36	$13,390	$8,492	$21,882	$4,582,376

第3年供款共

$262,585

第3年利息

$162,295

第3年共還本金

$100,290

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$13,365	$8,517	$21,882	$4,573,859
38	$13,340	$8,542	$21,882	$4,565,317
39	$13,316	$8,567	$21,882	$4,556,751
40	$13,291	$8,592	$21,882	$4,548,159
41	$13,265	$8,617	$21,882	$4,539,543
42	$13,240	$8,642	$21,882	$4,530,901
43	$13,215	$8,667	$21,882	$4,522,234
44	$13,190	$8,692	$21,882	$4,513,542
45	$13,164	$8,718	$21,882	$4,504,824
46	$13,139	$8,743	$21,882	$4,496,081
47	$13,114	$8,769	$21,882	$4,487,313
48	$13,088	$8,794	$21,882	$4,478,518

第4年供款共

$262,585

第4年利息

$158,728

第4年共還本金

$103,857

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$13,062	$8,820	$21,882	$4,469,699
50	$13,037	$8,845	$21,882	$4,460,853
51	$13,011	$8,871	$21,882	$4,451,982
52	$12,985	$8,897	$21,882	$4,443,085
53	$12,959	$8,923	$21,882	$4,434,162
54	$12,933	$8,949	$21,882	$4,425,213
55	$12,907	$8,975	$21,882	$4,416,237
56	$12,881	$9,001	$21,882	$4,407,236
57	$12,854	$9,028	$21,882	$4,398,208
58	$12,828	$9,054	$21,882	$4,389,154
59	$12,802	$9,080	$21,882	$4,380,074
60	$12,775	$9,107	$21,882	$4,370,967

第5年供款共

$262,585

第5年利息

$155,034

第5年共還本金

$107,551

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$12,749	$9,133	$21,882	$4,361,834
62	$12,722	$9,160	$21,882	$4,352,674
63	$12,695	$9,187	$21,882	$4,343,487
64	$12,669	$9,214	$21,882	$4,334,273
65	$12,642	$9,240	$21,882	$4,325,033
66	$12,615	$9,267	$21,882	$4,315,765
67	$12,588	$9,294	$21,882	$4,306,471
68	$12,561	$9,322	$21,882	$4,297,149
69	$12,533	$9,349	$21,882	$4,287,801
70	$12,506	$9,376	$21,882	$4,278,425
71	$12,479	$9,403	$21,882	$4,269,021
72	$12,451	$9,431	$21,882	$4,259,590

第6年供款共

$262,585

第6年利息

$151,208

第6年共還本金

$111,377

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$12,424	$9,458	$21,882	$4,250,132
74	$12,396	$9,486	$21,882	$4,240,646
75	$12,369	$9,514	$21,882	$4,231,133
76	$12,341	$9,541	$21,882	$4,221,591
77	$12,313	$9,569	$21,882	$4,212,022
78	$12,285	$9,597	$21,882	$4,202,425
79	$12,257	$9,625	$21,882	$4,192,800
80	$12,229	$9,653	$21,882	$4,183,147
81	$12,201	$9,681	$21,882	$4,173,466
82	$12,173	$9,709	$21,882	$4,163,756
83	$12,144	$9,738	$21,882	$4,154,019
84	$12,116	$9,766	$21,882	$4,144,252

第7年供款共

$262,585

第7年利息

$147,247

第7年共還本金

$115,338

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$12,087	$9,795	$21,882	$4,134,458
86	$12,059	$9,823	$21,882	$4,124,634
87	$12,030	$9,852	$21,882	$4,114,783
88	$12,001	$9,881	$21,882	$4,104,902
89	$11,973	$9,909	$21,882	$4,094,992
90	$11,944	$9,938	$21,882	$4,085,054
91	$11,915	$9,967	$21,882	$4,075,087
92	$11,886	$9,996	$21,882	$4,065,090
93	$11,857	$10,026	$21,882	$4,055,065
94	$11,827	$10,055	$21,882	$4,045,010
95	$11,798	$10,084	$21,882	$4,034,926
96	$11,769	$10,114	$21,882	$4,024,812

第8年供款共

$262,585

第8年利息

$143,145

第8年共還本金

$119,440

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$11,739	$10,143	$21,882	$4,014,669
98	$11,709	$10,173	$21,882	$4,004,497
99	$11,680	$10,202	$21,882	$3,994,294
100	$11,650	$10,232	$21,882	$3,984,062
101	$11,620	$10,262	$21,882	$3,973,800
102	$11,590	$10,292	$21,882	$3,963,508
103	$11,560	$10,322	$21,882	$3,953,187
104	$11,530	$10,352	$21,882	$3,942,835
105	$11,500	$10,382	$21,882	$3,932,452
106	$11,470	$10,412	$21,882	$3,922,040
107	$11,439	$10,443	$21,882	$3,911,597
108	$11,409	$10,473	$21,882	$3,901,124

第9年供款共

$262,585

第9年利息

$138,897

第9年共還本金

$123,688

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$11,378	$10,504	$21,882	$3,890,620
110	$11,348	$10,534	$21,882	$3,880,086
111	$11,317	$10,565	$21,882	$3,869,521
112	$11,286	$10,596	$21,882	$3,858,925
113	$11,255	$10,627	$21,882	$3,848,298
114	$11,224	$10,658	$21,882	$3,837,640
115	$11,193	$10,689	$21,882	$3,826,951
116	$11,162	$10,720	$21,882	$3,816,231
117	$11,131	$10,751	$21,882	$3,805,479
118	$11,099	$10,783	$21,882	$3,794,696
119	$11,068	$10,814	$21,882	$3,783,882
120	$11,036	$10,846	$21,882	$3,773,036

第10年供款共

$262,585

第10年利息

$134,498

第10年共還本金

$128,088

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$11,005	$10,877	$21,882	$3,762,159
122	$10,973	$10,909	$21,882	$3,751,250
123	$10,941	$10,941	$21,882	$3,740,309
124	$10,909	$10,973	$21,882	$3,729,336
125	$10,877	$11,005	$21,882	$3,718,331
126	$10,845	$11,037	$21,882	$3,707,294
127	$10,813	$11,069	$21,882	$3,696,225
128	$10,781	$11,101	$21,882	$3,685,124
129	$10,748	$11,134	$21,882	$3,673,990
130	$10,716	$11,166	$21,882	$3,662,824
131	$10,683	$11,199	$21,882	$3,651,625
132	$10,651	$11,232	$21,882	$3,640,393

第11年供款共

$262,585

第11年利息

$129,942

第11年共還本金

$132,643

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$10,618	$11,264	$21,882	$3,629,129
134	$10,585	$11,297	$21,882	$3,617,832
135	$10,552	$11,330	$21,882	$3,606,502
136	$10,519	$11,363	$21,882	$3,595,139
137	$10,486	$11,396	$21,882	$3,583,742
138	$10,453	$11,430	$21,882	$3,572,313
139	$10,419	$11,463	$21,882	$3,560,850
140	$10,386	$11,496	$21,882	$3,549,354
141	$10,352	$11,530	$21,882	$3,537,824
142	$10,319	$11,563	$21,882	$3,526,260
143	$10,285	$11,597	$21,882	$3,514,663
144	$10,251	$11,631	$21,882	$3,503,032

第12年供款共

$262,585

第12年利息

$125,224

第12年共還本金

$137,361

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$10,217	$11,665	$21,882	$3,491,367
146	$10,183	$11,699	$21,882	$3,479,668
147	$10,149	$11,733	$21,882	$3,467,935
148	$10,115	$11,767	$21,882	$3,456,168
149	$10,080	$11,802	$21,882	$3,444,366
150	$10,046	$11,836	$21,882	$3,432,530
151	$10,012	$11,871	$21,882	$3,420,660
152	$9,977	$11,905	$21,882	$3,408,755
153	$9,942	$11,940	$21,882	$3,396,815
154	$9,907	$11,975	$21,882	$3,384,840
155	$9,872	$12,010	$21,882	$3,372,831
156	$9,837	$12,045	$21,882	$3,360,786

第13年供款共

$262,585

第13年利息

$120,339

第13年共還本金

$142,246

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,802	$12,080	$21,882	$3,348,706
158	$9,767	$12,115	$21,882	$3,336,591
159	$9,732	$12,150	$21,882	$3,324,441
160	$9,696	$12,186	$21,882	$3,312,255
161	$9,661	$12,221	$21,882	$3,300,033
162	$9,625	$12,257	$21,882	$3,287,776
163	$9,589	$12,293	$21,882	$3,275,484
164	$9,553	$12,329	$21,882	$3,263,155
165	$9,518	$12,365	$21,882	$3,250,791
166	$9,481	$12,401	$21,882	$3,238,390
167	$9,445	$12,437	$21,882	$3,225,953
168	$9,409	$12,473	$21,882	$3,213,480

第14年供款共

$262,585

第14年利息

$115,279

第14年共還本金

$147,306

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$9,373	$12,509	$21,882	$3,200,971
170	$9,336	$12,546	$21,882	$3,188,425
171	$9,300	$12,583	$21,882	$3,175,842
172	$9,263	$12,619	$21,882	$3,163,223
173	$9,226	$12,656	$21,882	$3,150,567
174	$9,189	$12,693	$21,882	$3,137,874
175	$9,152	$12,730	$21,882	$3,125,144
176	$9,115	$12,767	$21,882	$3,112,377
177	$9,078	$12,804	$21,882	$3,099,573
178	$9,040	$12,842	$21,882	$3,086,731
179	$9,003	$12,879	$21,882	$3,073,852
180	$8,965	$12,917	$21,882	$3,060,935

第15年供款共

$262,585

第15年利息

$110,040

第15年共還本金

$152,545

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,928	$12,954	$21,882	$3,047,981
182	$8,890	$12,992	$21,882	$3,034,989
183	$8,852	$13,030	$21,882	$3,021,959
184	$8,814	$13,068	$21,882	$3,008,891
185	$8,776	$13,106	$21,882	$2,995,784
186	$8,738	$13,144	$21,882	$2,982,640
187	$8,699	$13,183	$21,882	$2,969,457
188	$8,661	$13,221	$21,882	$2,956,236
189	$8,622	$13,260	$21,882	$2,942,976
190	$8,584	$13,298	$21,882	$2,929,678
191	$8,545	$13,337	$21,882	$2,916,341
192	$8,506	$13,376	$21,882	$2,902,965

第16年供款共

$262,585

第16年利息

$104,615

第16年共還本金

$157,970

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$8,467	$13,415	$21,882	$2,889,550
194	$8,428	$13,454	$21,882	$2,876,095
195	$8,389	$13,493	$21,882	$2,862,602
196	$8,349	$13,533	$21,882	$2,849,069
197	$8,310	$13,572	$21,882	$2,835,497
198	$8,270	$13,612	$21,882	$2,821,885
199	$8,230	$13,652	$21,882	$2,808,233
200	$8,191	$13,691	$21,882	$2,794,542
201	$8,151	$13,731	$21,882	$2,780,811
202	$8,111	$13,771	$21,882	$2,767,039
203	$8,071	$13,812	$21,882	$2,753,228
204	$8,030	$13,852	$21,882	$2,739,376

第17年供款共

$262,585

第17年利息

$98,996

第17年共還本金

$163,589

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,990	$13,892	$21,882	$2,725,483
206	$7,949	$13,933	$21,882	$2,711,551
207	$7,909	$13,973	$21,882	$2,697,577
208	$7,868	$14,014	$21,882	$2,683,563
209	$7,827	$14,055	$21,882	$2,669,508
210	$7,786	$14,096	$21,882	$2,655,412
211	$7,745	$14,137	$21,882	$2,641,275
212	$7,704	$14,178	$21,882	$2,627,097
213	$7,662	$14,220	$21,882	$2,612,877
214	$7,621	$14,261	$21,882	$2,598,616
215	$7,579	$14,303	$21,882	$2,584,313
216	$7,538	$14,345	$21,882	$2,569,968

第18年供款共

$262,585

第18年利息

$93,178

第18年共還本金

$169,407

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,496	$14,386	$21,882	$2,555,582
218	$7,454	$14,428	$21,882	$2,541,154
219	$7,412	$14,470	$21,882	$2,526,683
220	$7,369	$14,513	$21,882	$2,512,171
221	$7,327	$14,555	$21,882	$2,497,616
222	$7,285	$14,597	$21,882	$2,483,018
223	$7,242	$14,640	$21,882	$2,468,378
224	$7,199	$14,683	$21,882	$2,453,696
225	$7,157	$14,725	$21,882	$2,438,970
226	$7,114	$14,768	$21,882	$2,424,202
227	$7,071	$14,812	$21,882	$2,409,390
228	$7,027	$14,855	$21,882	$2,394,536

第19年供款共

$262,585

第19年利息

$87,152

第19年共還本金

$175,433

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,984	$14,898	$21,882	$2,379,638
230	$6,941	$14,941	$21,882	$2,364,696
231	$6,897	$14,985	$21,882	$2,349,711
232	$6,853	$15,029	$21,882	$2,334,682
233	$6,809	$15,073	$21,882	$2,319,610
234	$6,766	$15,117	$21,882	$2,304,493
235	$6,721	$15,161	$21,882	$2,289,332
236	$6,677	$15,205	$21,882	$2,274,128
237	$6,633	$15,249	$21,882	$2,258,878
238	$6,588	$15,294	$21,882	$2,243,585
239	$6,544	$15,338	$21,882	$2,228,246
240	$6,499	$15,383	$21,882	$2,212,863

第20年供款共

$262,585

第20年利息

$80,913

第20年共還本金

$181,672

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,454	$15,428	$21,882	$2,197,435
242	$6,409	$15,473	$21,882	$2,181,963
243	$6,364	$15,518	$21,882	$2,166,445
244	$6,319	$15,563	$21,882	$2,150,881
245	$6,273	$15,609	$21,882	$2,135,273
246	$6,228	$15,654	$21,882	$2,119,618
247	$6,182	$15,700	$21,882	$2,103,918
248	$6,136	$15,746	$21,882	$2,088,173
249	$6,091	$15,792	$21,882	$2,072,381
250	$6,044	$15,838	$21,882	$2,056,544
251	$5,998	$15,884	$21,882	$2,040,660
252	$5,952	$15,930	$21,882	$2,024,730

第21年供款共

$262,585

第21年利息

$74,451

第21年共還本金

$188,134

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,905	$15,977	$21,882	$2,008,753
254	$5,859	$16,023	$21,882	$1,992,730
255	$5,812	$16,070	$21,882	$1,976,660
256	$5,765	$16,117	$21,882	$1,960,543
257	$5,718	$16,164	$21,882	$1,944,379
258	$5,671	$16,211	$21,882	$1,928,168
259	$5,624	$16,258	$21,882	$1,911,910
260	$5,576	$16,306	$21,882	$1,895,604
261	$5,529	$16,353	$21,882	$1,879,251
262	$5,481	$16,401	$21,882	$1,862,850
263	$5,433	$16,449	$21,882	$1,846,401
264	$5,385	$16,497	$21,882	$1,829,904

第22年供款共

$262,585

第22年利息

$67,760

第22年共還本金

$194,825

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,337	$16,545	$21,882	$1,813,360
266	$5,289	$16,593	$21,882	$1,796,766
267	$5,241	$16,642	$21,882	$1,780,125
268	$5,192	$16,690	$21,882	$1,763,435
269	$5,143	$16,739	$21,882	$1,746,696
270	$5,095	$16,788	$21,882	$1,729,909
271	$5,046	$16,837	$21,882	$1,713,072
272	$4,996	$16,886	$21,882	$1,696,186
273	$4,947	$16,935	$21,882	$1,679,251
274	$4,898	$16,984	$21,882	$1,662,267
275	$4,848	$17,034	$21,882	$1,645,233
276	$4,799	$17,083	$21,882	$1,628,150

第23年供款共

$262,585

第23年利息

$60,831

第23年共還本金

$201,754

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,749	$17,133	$21,882	$1,611,017
278	$4,699	$17,183	$21,882	$1,593,833
279	$4,649	$17,233	$21,882	$1,576,600
280	$4,598	$17,284	$21,882	$1,559,316
281	$4,548	$17,334	$21,882	$1,541,982
282	$4,497	$17,385	$21,882	$1,524,597
283	$4,447	$17,435	$21,882	$1,507,162
284	$4,396	$17,486	$21,882	$1,489,676
285	$4,345	$17,537	$21,882	$1,472,139
286	$4,294	$17,588	$21,882	$1,454,550
287	$4,242	$17,640	$21,882	$1,436,911
288	$4,191	$17,691	$21,882	$1,419,220

第24年供款共

$262,585

第24年利息

$53,655

第24年共還本金

$208,930

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,139	$17,743	$21,882	$1,401,477
290	$4,088	$17,794	$21,882	$1,383,682
291	$4,036	$17,846	$21,882	$1,365,836
292	$3,984	$17,898	$21,882	$1,347,938
293	$3,931	$17,951	$21,882	$1,329,987
294	$3,879	$18,003	$21,882	$1,311,984
295	$3,827	$18,055	$21,882	$1,293,929
296	$3,774	$18,108	$21,882	$1,275,821
297	$3,721	$18,161	$21,882	$1,257,660
298	$3,668	$18,214	$21,882	$1,239,446
299	$3,615	$18,267	$21,882	$1,221,179
300	$3,562	$18,320	$21,882	$1,202,858

第25年供款共

$262,585

第25年利息

$46,224

第25年共還本金

$216,361

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,508	$18,374	$21,882	$1,184,485
302	$3,455	$18,427	$21,882	$1,166,057
303	$3,401	$18,481	$21,882	$1,147,576
304	$3,347	$18,535	$21,882	$1,129,041
305	$3,293	$18,589	$21,882	$1,110,452
306	$3,239	$18,643	$21,882	$1,091,809
307	$3,184	$18,698	$21,882	$1,073,111
308	$3,130	$18,752	$21,882	$1,054,359
309	$3,075	$18,807	$21,882	$1,035,552
310	$3,020	$18,862	$21,882	$1,016,690
311	$2,965	$18,917	$21,882	$997,774
312	$2,910	$18,972	$21,882	$978,802

第26年供款共

$262,585

第26年利息

$38,528

第26年共還本金

$224,057

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,855	$19,027	$21,882	$959,774
314	$2,799	$19,083	$21,882	$940,692
315	$2,744	$19,138	$21,882	$921,553
316	$2,688	$19,194	$21,882	$902,359
317	$2,632	$19,250	$21,882	$883,109
318	$2,576	$19,306	$21,882	$863,802
319	$2,519	$19,363	$21,882	$844,440
320	$2,463	$19,419	$21,882	$825,021
321	$2,406	$19,476	$21,882	$805,545
322	$2,350	$19,533	$21,882	$786,012
323	$2,293	$19,590	$21,882	$766,423
324	$2,235	$19,647	$21,882	$746,776

第27年供款共

$262,585

第27年利息

$30,559

第27年共還本金

$232,026

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,178	$19,704	$21,882	$727,072
326	$2,121	$19,761	$21,882	$707,311
327	$2,063	$19,819	$21,882	$687,491
328	$2,005	$19,877	$21,882	$667,615
329	$1,947	$19,935	$21,882	$647,680
330	$1,889	$19,993	$21,882	$627,687
331	$1,831	$20,051	$21,882	$607,635
332	$1,772	$20,110	$21,882	$587,526
333	$1,714	$20,168	$21,882	$567,357
334	$1,655	$20,227	$21,882	$547,130
335	$1,596	$20,286	$21,882	$526,843
336	$1,537	$20,345	$21,882	$506,498

第28年供款共

$262,585

第28年利息

$22,307

第28年共還本金

$240,278

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,477	$20,405	$21,882	$486,093
338	$1,418	$20,464	$21,882	$465,629
339	$1,358	$20,524	$21,882	$445,105
340	$1,298	$20,584	$21,882	$424,521
341	$1,238	$20,644	$21,882	$403,877
342	$1,178	$20,704	$21,882	$383,173
343	$1,118	$20,765	$21,882	$362,408
344	$1,057	$20,825	$21,882	$341,583
345	$996	$20,886	$21,882	$320,698
346	$935	$20,947	$21,882	$299,751
347	$874	$21,008	$21,882	$278,743
348	$813	$21,069	$21,882	$257,674

第29年供款共

$262,585

第29年利息

$13,761

第29年共還本金

$248,824

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$752	$21,131	$21,882	$236,543
350	$690	$21,192	$21,882	$215,351
351	$628	$21,254	$21,882	$194,097
352	$566	$21,316	$21,882	$172,781
353	$504	$21,378	$21,882	$151,403
354	$442	$21,440	$21,882	$129,963
355	$379	$21,503	$21,882	$108,460
356	$316	$21,566	$21,882	$86,894
357	$253	$21,629	$21,882	$65,265
358	$190	$21,692	$21,882	$43,573
359	$127	$21,755	$21,882	$21,818
360	$64	$21,818	$21,882	$0

第30年供款共

$262,585

第30年利息

$4,911

第30年共還本金

$257,674

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$8,589,803

免責聲明

按揭保險費
info