樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$116,640

借款月供 $548 , 共加借HK$116,640

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$10,143,864

每月供款
$25,942

首期

$600,000

總貸款額

$5,516,640

總利息

$3,822,224

印花稅

$135,000

其他

$70,000

置業成本總預算

HK$805,000

按月供比率計算

$51,883

置業成本總預算

HK$805,000

首期

$600,000
印花稅

$135,000
- AVD
  
  $135,000
律師費

$ 10,000
代理佣金

$60,000
按揭保險費

$116,640

最低每月入息要求

按月供比率計算

$51,883

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。計算只作參考用途，計算詳情請參閱「最新按揭措施」。一切資料以金管局、按證公司及稅務局等機構之最新公布為準。

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	$33,017	$25,371	$20,791	$17,744
1.500	$34,244	$26,620	$22,063	$19,039
2.000	$35,500	$27,908	$23,383	$20,391
2.500	$36,784	$29,233	$24,749	$21,797
3.000	$38,097	$30,595	$26,161	$23,258
3.500	$39,437	$31,994	$27,618	$24,772
3.875	$40,461	$33,068	$28,739	$25,941
4.000	$40,806	$33,430	$29,119	$26,337
4.500	$42,202	$34,901	$30,663	$27,952
5.000	$43,625	$36,407	$32,250	$29,615
5.500	$45,076	$37,948	$33,877	$31,323
6.000	$46,553	$39,523	$35,544	$33,075

每月供款$25,942

年期

30年

貸款金額

$5,516,640

總利息

$3,822,224

總貸款連利息

$9,338,864

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$17,814	$8,127	$25,941	$5,508,513
2	$17,788	$8,153	$25,941	$5,500,359
3	$17,762	$8,180	$25,941	$5,492,180
4	$17,735	$8,206	$25,941	$5,483,974
5	$17,709	$8,233	$25,941	$5,475,741
6	$17,682	$8,259	$25,941	$5,467,482
7	$17,655	$8,286	$25,941	$5,459,196
8	$17,629	$8,313	$25,941	$5,450,883
9	$17,602	$8,339	$25,941	$5,442,544
10	$17,575	$8,366	$25,941	$5,434,177
11	$17,548	$8,393	$25,941	$5,425,784
12	$17,521	$8,421	$25,941	$5,417,363

第1年供款共

$311,295

第1年利息

$212,019

第1年共還本金

$99,277

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$17,494	$8,448	$25,941	$5,408,916
14	$17,466	$8,475	$25,941	$5,400,441
15	$17,439	$8,502	$25,941	$5,391,938
16	$17,411	$8,530	$25,941	$5,383,409
17	$17,384	$8,557	$25,941	$5,374,851
18	$17,356	$8,585	$25,941	$5,366,266
19	$17,329	$8,613	$25,941	$5,357,654
20	$17,301	$8,641	$25,941	$5,349,013
21	$17,273	$8,668	$25,941	$5,340,345
22	$17,245	$8,696	$25,941	$5,331,648
23	$17,217	$8,725	$25,941	$5,322,924
24	$17,189	$8,753	$25,941	$5,314,171

第2年供款共

$311,295

第2年利息

$208,103

第2年共還本金

$103,193

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$17,160	$8,781	$25,941	$5,305,390
26	$17,132	$8,809	$25,941	$5,296,581
27	$17,104	$8,838	$25,941	$5,287,743
28	$17,075	$8,866	$25,941	$5,278,877
29	$17,046	$8,895	$25,941	$5,269,982
30	$17,018	$8,924	$25,941	$5,261,058
31	$16,989	$8,952	$25,941	$5,252,106
32	$16,960	$8,981	$25,941	$5,243,124
33	$16,931	$9,010	$25,941	$5,234,114
34	$16,902	$9,039	$25,941	$5,225,074
35	$16,873	$9,069	$25,941	$5,216,006
36	$16,843	$9,098	$25,941	$5,206,908

第3年供款共

$311,295

第3年利息

$204,032

第3年共還本金

$107,263

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$16,814	$9,127	$25,941	$5,197,781
38	$16,784	$9,157	$25,941	$5,188,624
39	$16,755	$9,186	$25,941	$5,179,437
40	$16,725	$9,216	$25,941	$5,170,221
41	$16,696	$9,246	$25,941	$5,160,976
42	$16,666	$9,276	$25,941	$5,151,700
43	$16,636	$9,306	$25,941	$5,142,394
44	$16,606	$9,336	$25,941	$5,133,059
45	$16,576	$9,366	$25,941	$5,123,693
46	$16,545	$9,396	$25,941	$5,114,297
47	$16,515	$9,426	$25,941	$5,104,871
48	$16,484	$9,457	$25,941	$5,095,414

第4年供款共

$311,295

第4年利息

$199,801

第4年共還本金

$111,494

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$16,454	$9,487	$25,941	$5,085,926
50	$16,423	$9,518	$25,941	$5,076,408
51	$16,393	$9,549	$25,941	$5,066,860
52	$16,362	$9,580	$25,941	$5,057,280
53	$16,331	$9,610	$25,941	$5,047,670
54	$16,300	$9,642	$25,941	$5,038,028
55	$16,269	$9,673	$25,941	$5,028,356
56	$16,237	$9,704	$25,941	$5,018,652
57	$16,206	$9,735	$25,941	$5,008,916
58	$16,175	$9,767	$25,941	$4,999,150
59	$16,143	$9,798	$25,941	$4,989,352
60	$16,111	$9,830	$25,941	$4,979,522

第5年供款共

$311,295

第5年利息

$195,403

第5年共還本金

$115,892

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$16,080	$9,862	$25,941	$4,969,660
62	$16,048	$9,893	$25,941	$4,959,767
63	$16,016	$9,925	$25,941	$4,949,841
64	$15,984	$9,957	$25,941	$4,939,884
65	$15,952	$9,990	$25,941	$4,929,894
66	$15,919	$10,022	$25,941	$4,919,872
67	$15,887	$10,054	$25,941	$4,909,818
68	$15,855	$10,087	$25,941	$4,899,732
69	$15,822	$10,119	$25,941	$4,889,612
70	$15,789	$10,152	$25,941	$4,879,460
71	$15,757	$10,185	$25,941	$4,869,276
72	$15,724	$10,218	$25,941	$4,859,058

第6年供款共

$311,295

第6年利息

$190,832

第6年共還本金

$120,464

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$15,691	$10,251	$25,941	$4,848,808
74	$15,658	$10,284	$25,941	$4,838,524
75	$15,624	$10,317	$25,941	$4,828,207
76	$15,591	$10,350	$25,941	$4,817,857
77	$15,558	$10,384	$25,941	$4,807,473
78	$15,524	$10,417	$25,941	$4,797,056
79	$15,490	$10,451	$25,941	$4,786,605
80	$15,457	$10,485	$25,941	$4,776,121
81	$15,423	$10,518	$25,941	$4,765,602
82	$15,389	$10,552	$25,941	$4,755,050
83	$15,355	$10,586	$25,941	$4,744,464
84	$15,321	$10,621	$25,941	$4,733,843

第7年供款共

$311,295

第7年利息

$186,080

第7年共還本金

$125,215

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$15,286	$10,655	$25,941	$4,723,188
86	$15,252	$10,689	$25,941	$4,712,499
87	$15,217	$10,724	$25,941	$4,701,775
88	$15,183	$10,758	$25,941	$4,691,016
89	$15,148	$10,793	$25,941	$4,680,223
90	$15,113	$10,828	$25,941	$4,669,395
91	$15,078	$10,863	$25,941	$4,658,532
92	$15,043	$10,898	$25,941	$4,647,634
93	$15,008	$10,933	$25,941	$4,636,701
94	$14,973	$10,969	$25,941	$4,625,732
95	$14,937	$11,004	$25,941	$4,614,728
96	$14,902	$11,040	$25,941	$4,603,688

第8年供款共

$311,295

第8年利息

$181,141

第8年共還本金

$130,154

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$14,866	$11,075	$25,941	$4,592,613
98	$14,830	$11,111	$25,941	$4,581,502
99	$14,794	$11,147	$25,941	$4,570,355
100	$14,758	$11,183	$25,941	$4,559,173
101	$14,722	$11,219	$25,941	$4,547,954
102	$14,686	$11,255	$25,941	$4,536,698
103	$14,650	$11,292	$25,941	$4,525,407
104	$14,613	$11,328	$25,941	$4,514,079
105	$14,577	$11,365	$25,941	$4,502,714
106	$14,540	$11,401	$25,941	$4,491,313
107	$14,503	$11,438	$25,941	$4,479,875
108	$14,466	$11,475	$25,941	$4,468,400

第9年供款共

$311,295

第9年利息

$176,007

第9年共還本金

$135,289

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$14,429	$11,512	$25,941	$4,456,888
110	$14,392	$11,549	$25,941	$4,445,339
111	$14,355	$11,587	$25,941	$4,433,752
112	$14,317	$11,624	$25,941	$4,422,128
113	$14,280	$11,661	$25,941	$4,410,467
114	$14,242	$11,699	$25,941	$4,398,767
115	$14,204	$11,737	$25,941	$4,387,030
116	$14,166	$11,775	$25,941	$4,375,256
117	$14,128	$11,813	$25,941	$4,363,443
118	$14,090	$11,851	$25,941	$4,351,592
119	$14,052	$11,889	$25,941	$4,339,702
120	$14,014	$11,928	$25,941	$4,327,775

第10年供款共

$311,295

第10年利息

$170,670

第10年共還本金

$140,625

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$13,975	$11,966	$25,941	$4,315,809
122	$13,936	$12,005	$25,941	$4,303,804
123	$13,898	$12,044	$25,941	$4,291,760
124	$13,859	$12,082	$25,941	$4,279,678
125	$13,820	$12,121	$25,941	$4,267,556
126	$13,781	$12,161	$25,941	$4,255,396
127	$13,741	$12,200	$25,941	$4,243,196
128	$13,702	$12,239	$25,941	$4,230,956
129	$13,662	$12,279	$25,941	$4,218,678
130	$13,623	$12,318	$25,941	$4,206,359
131	$13,583	$12,358	$25,941	$4,194,001
132	$13,543	$12,398	$25,941	$4,181,603

第11年供款共

$311,295

第11年利息

$165,123

第11年共還本金

$146,172

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$13,503	$12,438	$25,941	$4,169,165
134	$13,463	$12,478	$25,941	$4,156,686
135	$13,423	$12,519	$25,941	$4,144,168
136	$13,382	$12,559	$25,941	$4,131,608
137	$13,342	$12,600	$25,941	$4,119,009
138	$13,301	$12,640	$25,941	$4,106,368
139	$13,260	$12,681	$25,941	$4,093,687
140	$13,219	$12,722	$25,941	$4,080,965
141	$13,178	$12,763	$25,941	$4,068,202
142	$13,137	$12,804	$25,941	$4,055,398
143	$13,096	$12,846	$25,941	$4,042,552
144	$13,054	$12,887	$25,941	$4,029,665

第12年供款共

$311,295

第12年利息

$159,357

第12年共還本金

$151,938

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$13,012	$12,929	$25,941	$4,016,736
146	$12,971	$12,971	$25,941	$4,003,765
147	$12,929	$13,012	$25,941	$3,990,753
148	$12,887	$13,054	$25,941	$3,977,698
149	$12,845	$13,097	$25,941	$3,964,602
150	$12,802	$13,139	$25,941	$3,951,463
151	$12,760	$13,181	$25,941	$3,938,281
152	$12,717	$13,224	$25,941	$3,925,058
153	$12,675	$13,267	$25,941	$3,911,791
154	$12,632	$13,309	$25,941	$3,898,481
155	$12,589	$13,352	$25,941	$3,885,129
156	$12,546	$13,396	$25,941	$3,871,733

第13年供款共

$311,295

第13年利息

$153,364

第13年共還本金

$157,931

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$12,502	$13,439	$25,941	$3,858,295
158	$12,459	$13,482	$25,941	$3,844,812
159	$12,416	$13,526	$25,941	$3,831,287
160	$12,372	$13,569	$25,941	$3,817,717
161	$12,328	$13,613	$25,941	$3,804,104
162	$12,284	$13,657	$25,941	$3,790,447
163	$12,240	$13,701	$25,941	$3,776,746
164	$12,196	$13,746	$25,941	$3,763,000
165	$12,151	$13,790	$25,941	$3,749,210
166	$12,107	$13,834	$25,941	$3,735,376
167	$12,062	$13,879	$25,941	$3,721,496
168	$12,017	$13,924	$25,941	$3,707,572

第14年供款共

$311,295

第14年利息

$147,134

第14年共還本金

$164,161

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$11,972	$13,969	$25,941	$3,693,604
170	$11,927	$14,014	$25,941	$3,679,590
171	$11,882	$14,059	$25,941	$3,665,530
172	$11,837	$14,105	$25,941	$3,651,426
173	$11,791	$14,150	$25,941	$3,637,275
174	$11,745	$14,196	$25,941	$3,623,079
175	$11,700	$14,242	$25,941	$3,608,838
176	$11,654	$14,288	$25,941	$3,594,550
177	$11,607	$14,334	$25,941	$3,580,216
178	$11,561	$14,380	$25,941	$3,565,836
179	$11,515	$14,427	$25,941	$3,551,409
180	$11,468	$14,473	$25,941	$3,536,936

第15年供款共

$311,295

第15年利息

$140,659

第15年共還本金

$170,636

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$11,421	$14,520	$25,941	$3,522,416
182	$11,374	$14,567	$25,941	$3,507,849
183	$11,327	$14,614	$25,941	$3,493,235
184	$11,280	$14,661	$25,941	$3,478,574
185	$11,233	$14,708	$25,941	$3,463,866
186	$11,185	$14,756	$25,941	$3,449,110
187	$11,138	$14,804	$25,941	$3,434,307
188	$11,090	$14,851	$25,941	$3,419,455
189	$11,042	$14,899	$25,941	$3,404,556
190	$10,994	$14,947	$25,941	$3,389,609
191	$10,946	$14,996	$25,941	$3,374,613
192	$10,897	$15,044	$25,941	$3,359,569

第16年供款共

$311,295

第16年利息

$133,928

第16年共還本金

$177,367

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$10,849	$15,093	$25,941	$3,344,476
194	$10,800	$15,141	$25,941	$3,329,335
195	$10,751	$15,190	$25,941	$3,314,144
196	$10,702	$15,239	$25,941	$3,298,905
197	$10,653	$15,289	$25,941	$3,283,616
198	$10,603	$15,338	$25,941	$3,268,279
199	$10,554	$15,387	$25,941	$3,252,891
200	$10,504	$15,437	$25,941	$3,237,454
201	$10,454	$15,487	$25,941	$3,221,967
202	$10,404	$15,537	$25,941	$3,206,430
203	$10,354	$15,587	$25,941	$3,190,843
204	$10,304	$15,638	$25,941	$3,175,205

第17年供款共

$311,295

第17年利息

$126,932

第17年共還本金

$184,364

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$10,253	$15,688	$25,941	$3,159,517
206	$10,203	$15,739	$25,941	$3,143,778
207	$10,152	$15,790	$25,941	$3,127,989
208	$10,101	$15,840	$25,941	$3,112,148
209	$10,050	$15,892	$25,941	$3,096,257
210	$9,998	$15,943	$25,941	$3,080,314
211	$9,947	$15,994	$25,941	$3,064,319
212	$9,895	$16,046	$25,941	$3,048,273
213	$9,843	$16,098	$25,941	$3,032,175
214	$9,791	$16,150	$25,941	$3,016,026
215	$9,739	$16,202	$25,941	$2,999,823
216	$9,687	$16,254	$25,941	$2,983,569

第18年供款共

$311,295

第18年利息

$119,659

第18年共還本金

$191,636

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$9,634	$16,307	$25,941	$2,967,262
218	$9,582	$16,360	$25,941	$2,950,903
219	$9,529	$16,412	$25,941	$2,934,490
220	$9,476	$16,465	$25,941	$2,918,025
221	$9,423	$16,518	$25,941	$2,901,507
222	$9,369	$16,572	$25,941	$2,884,935
223	$9,316	$16,625	$25,941	$2,868,309
224	$9,262	$16,679	$25,941	$2,851,630
225	$9,208	$16,733	$25,941	$2,834,897
226	$9,154	$16,787	$25,941	$2,818,111
227	$9,100	$16,841	$25,941	$2,801,269
228	$9,046	$16,896	$25,941	$2,784,374

第19年供款共

$311,295

第19年利息

$112,100

第19年共還本金

$199,195

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$8,991	$16,950	$25,941	$2,767,424
230	$8,936	$17,005	$25,941	$2,750,419
231	$8,882	$17,060	$25,941	$2,733,359
232	$8,826	$17,115	$25,941	$2,716,244
233	$8,771	$17,170	$25,941	$2,699,074
234	$8,716	$17,226	$25,941	$2,681,849
235	$8,660	$17,281	$25,941	$2,664,568
236	$8,604	$17,337	$25,941	$2,647,231
237	$8,548	$17,393	$25,941	$2,629,838
238	$8,492	$17,449	$25,941	$2,612,389
239	$8,436	$17,505	$25,941	$2,594,883
240	$8,379	$17,562	$25,941	$2,577,321

第20年供款共

$311,295

第20年利息

$104,243

第20年共還本金

$207,053

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$8,323	$17,619	$25,941	$2,559,703
242	$8,266	$17,676	$25,941	$2,542,027
243	$8,209	$17,733	$25,941	$2,524,294
244	$8,151	$17,790	$25,941	$2,506,504
245	$8,094	$17,847	$25,941	$2,488,657
246	$8,036	$17,905	$25,941	$2,470,752
247	$7,978	$17,963	$25,941	$2,452,789
248	$7,920	$18,021	$25,941	$2,434,768
249	$7,862	$18,079	$25,941	$2,416,689
250	$7,804	$18,137	$25,941	$2,398,552
251	$7,745	$18,196	$25,941	$2,380,356
252	$7,687	$18,255	$25,941	$2,362,101

第21年供款共

$311,295

第21年利息

$96,076

第21年共還本金

$215,220

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$7,628	$18,314	$25,941	$2,343,788
254	$7,568	$18,373	$25,941	$2,325,415
255	$7,509	$18,432	$25,941	$2,306,983
256	$7,450	$18,492	$25,941	$2,288,491
257	$7,390	$18,551	$25,941	$2,269,940
258	$7,330	$18,611	$25,941	$2,251,328
259	$7,270	$18,671	$25,941	$2,232,657
260	$7,210	$18,732	$25,941	$2,213,925
261	$7,149	$18,792	$25,941	$2,195,133
262	$7,088	$18,853	$25,941	$2,176,280
263	$7,028	$18,914	$25,941	$2,157,367
264	$6,966	$18,975	$25,941	$2,138,392

第22年供款共

$311,295

第22年利息

$87,586

第22年共還本金

$223,709

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$6,905	$19,036	$25,941	$2,119,356
266	$6,844	$19,098	$25,941	$2,100,258
267	$6,782	$19,159	$25,941	$2,081,099
268	$6,720	$19,221	$25,941	$2,061,878
269	$6,658	$19,283	$25,941	$2,042,595
270	$6,596	$19,345	$25,941	$2,023,250
271	$6,533	$19,408	$25,941	$2,003,842
272	$6,471	$19,471	$25,941	$1,984,371
273	$6,408	$19,533	$25,941	$1,964,838
274	$6,345	$19,596	$25,941	$1,945,241
275	$6,282	$19,660	$25,941	$1,925,581
276	$6,218	$19,723	$25,941	$1,905,858

第23年供款共

$311,295

第23年利息

$78,762

第23年共還本金

$232,534

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$6,154	$19,787	$25,941	$1,886,071
278	$6,090	$19,851	$25,941	$1,866,220
279	$6,026	$19,915	$25,941	$1,846,305
280	$5,962	$19,979	$25,941	$1,826,326
281	$5,898	$20,044	$25,941	$1,806,282
282	$5,833	$20,109	$25,941	$1,786,174
283	$5,768	$20,173	$25,941	$1,766,000
284	$5,703	$20,239	$25,941	$1,745,762
285	$5,637	$20,304	$25,941	$1,725,458
286	$5,572	$20,369	$25,941	$1,705,088
287	$5,506	$20,435	$25,941	$1,684,653
288	$5,440	$20,501	$25,941	$1,664,152

第24年供款共

$311,295

第24年利息

$69,589

第24年共還本金

$241,706

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$5,374	$20,567	$25,941	$1,643,584
290	$5,307	$20,634	$25,941	$1,622,951
291	$5,241	$20,701	$25,941	$1,602,250
292	$5,174	$20,767	$25,941	$1,581,483
293	$5,107	$20,834	$25,941	$1,560,648
294	$5,040	$20,902	$25,941	$1,539,747
295	$4,972	$20,969	$25,941	$1,518,777
296	$4,904	$21,037	$25,941	$1,497,740
297	$4,836	$21,105	$25,941	$1,476,636
298	$4,768	$21,173	$25,941	$1,455,463
299	$4,700	$21,241	$25,941	$1,434,221
300	$4,631	$21,310	$25,941	$1,412,911

第25年供款共

$311,295

第25年利息

$60,055

第25年共還本金

$251,241

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,563	$21,379	$25,941	$1,391,533
302	$4,493	$21,448	$25,941	$1,370,085
303	$4,424	$21,517	$25,941	$1,348,568
304	$4,355	$21,587	$25,941	$1,326,981
305	$4,285	$21,656	$25,941	$1,305,325
306	$4,215	$21,726	$25,941	$1,283,599
307	$4,145	$21,796	$25,941	$1,261,802
308	$4,075	$21,867	$25,941	$1,239,936
309	$4,004	$21,937	$25,941	$1,217,998
310	$3,933	$22,008	$25,941	$1,195,990
311	$3,862	$22,079	$25,941	$1,173,911
312	$3,791	$22,151	$25,941	$1,151,760

第26年供款共

$311,295

第26年利息

$50,145

第26年共還本金

$261,151

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,719	$22,222	$25,941	$1,129,538
314	$3,647	$22,294	$25,941	$1,107,245
315	$3,575	$22,366	$25,941	$1,084,879
316	$3,503	$22,438	$25,941	$1,062,441
317	$3,431	$22,510	$25,941	$1,039,930
318	$3,358	$22,583	$25,941	$1,017,347
319	$3,285	$22,656	$25,941	$994,691
320	$3,212	$22,729	$25,941	$971,962
321	$3,139	$22,803	$25,941	$949,159
322	$3,065	$22,876	$25,941	$926,283
323	$2,991	$22,950	$25,941	$903,333
324	$2,917	$23,024	$25,941	$880,308

第27年供款共

$311,295

第27年利息

$39,843

第27年共還本金

$271,452

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,843	$23,099	$25,941	$857,210
326	$2,768	$23,173	$25,941	$834,036
327	$2,693	$23,248	$25,941	$810,788
328	$2,618	$23,323	$25,941	$787,465
329	$2,543	$23,398	$25,941	$764,067
330	$2,467	$23,474	$25,941	$740,593
331	$2,391	$23,550	$25,941	$717,043
332	$2,315	$23,626	$25,941	$693,417
333	$2,239	$23,702	$25,941	$669,715
334	$2,163	$23,779	$25,941	$645,936
335	$2,086	$23,855	$25,941	$622,081
336	$2,009	$23,932	$25,941	$598,149

第28年供款共

$311,295

第28年利息

$29,136

第28年共還本金

$282,160

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,932	$24,010	$25,941	$574,139
338	$1,854	$24,087	$25,941	$550,051
339	$1,776	$24,165	$25,941	$525,886
340	$1,698	$24,243	$25,941	$501,643
341	$1,620	$24,321	$25,941	$477,322
342	$1,541	$24,400	$25,941	$452,922
343	$1,463	$24,479	$25,941	$428,443
344	$1,384	$24,558	$25,941	$403,885
345	$1,304	$24,637	$25,941	$379,248
346	$1,225	$24,717	$25,941	$354,532
347	$1,145	$24,796	$25,941	$329,735
348	$1,065	$24,877	$25,941	$304,859

第29年供款共

$311,295

第29年利息

$18,006

第29年共還本金

$293,290

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$984	$24,957	$25,941	$279,902
350	$904	$25,037	$25,941	$254,864
351	$823	$25,118	$25,941	$229,746
352	$742	$25,199	$25,941	$204,547
353	$661	$25,281	$25,941	$179,266
354	$579	$25,362	$25,941	$153,904
355	$497	$25,444	$25,941	$128,459
356	$415	$25,526	$25,941	$102,933
357	$332	$25,609	$25,941	$77,324
358	$250	$25,692	$25,941	$51,632
359	$167	$25,775	$25,941	$25,858
360	$83	$25,858	$25,941	$0

第30年供款共

$311,295

第30年利息

$6,437

第30年共還本金

$304,859

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$10,143,864

免責聲明

按揭保險費
info