樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$136,800

借款月供 $614 , 共加借HK$136,800

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$9,888,767

每月供款
$25,187

首期

$608,000

總貸款額

$5,608,800

總利息

$3,458,167

印花稅

$143,000

其他

$70,800

置業成本總預算

HK$821,800

按月供比率計算

$50,372

置業成本總預算

HK$821,800

首期

$608,000
印花稅

$143,000
- AVD
  
  $143,000
律師費

$ 10,000
代理佣金

$60,800
按揭保險費

$136,800

最低每月入息要求

按月供比率計算

$50,372

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	$33,568	$25,795	$21,138	$18,040
1.500	$34,816	$27,065	$22,432	$19,357
2.000	$36,093	$28,374	$23,773	$20,731
2.500	$37,399	$29,721	$25,162	$22,162
3.000	$38,733	$31,106	$26,598	$23,647
3.500	$40,096	$32,529	$28,079	$25,186
4.000	$41,488	$33,988	$29,605	$26,777
4.500	$42,907	$35,484	$31,176	$28,419
5.000	$44,354	$37,016	$32,788	$30,109
5.500	$45,829	$38,582	$34,443	$31,846
6.000	$47,330	$40,183	$36,138	$33,628

每月供款$25,187

年期

30年

貸款金額

$5,608,800

總利息

$3,458,167

總貸款連利息

$9,066,967

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$16,359	$8,827	$25,186	$5,599,973
2	$16,333	$8,853	$25,186	$5,591,120
3	$16,307	$8,879	$25,186	$5,582,242
4	$16,282	$8,904	$25,186	$5,573,337
5	$16,256	$8,930	$25,186	$5,564,407
6	$16,230	$8,956	$25,186	$5,555,450
7	$16,203	$8,983	$25,186	$5,546,468
8	$16,177	$9,009	$25,186	$5,537,459
9	$16,151	$9,035	$25,186	$5,528,424
10	$16,125	$9,061	$25,186	$5,519,362
11	$16,098	$9,088	$25,186	$5,510,274
12	$16,072	$9,114	$25,186	$5,501,160

第1年供款共

$302,232

第1年利息

$194,592

第1年共還本金

$107,640

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$16,045	$9,141	$25,186	$5,492,019
14	$16,018	$9,168	$25,186	$5,482,851
15	$15,992	$9,194	$25,186	$5,473,657
16	$15,965	$9,221	$25,186	$5,464,436
17	$15,938	$9,248	$25,186	$5,455,188
18	$15,911	$9,275	$25,186	$5,445,913
19	$15,884	$9,302	$25,186	$5,436,611
20	$15,857	$9,329	$25,186	$5,427,281
21	$15,830	$9,356	$25,186	$5,417,925
22	$15,802	$9,384	$25,186	$5,408,541
23	$15,775	$9,411	$25,186	$5,399,130
24	$15,747	$9,439	$25,186	$5,389,691

第2年供款共

$302,232

第2年利息

$190,764

第2年共還本金

$111,468

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$15,720	$9,466	$25,186	$5,380,225
26	$15,692	$9,494	$25,186	$5,370,732
27	$15,665	$9,521	$25,186	$5,361,210
28	$15,637	$9,549	$25,186	$5,351,661
29	$15,609	$9,577	$25,186	$5,342,084
30	$15,581	$9,605	$25,186	$5,332,479
31	$15,553	$9,633	$25,186	$5,322,846
32	$15,525	$9,661	$25,186	$5,313,185
33	$15,497	$9,689	$25,186	$5,303,496
34	$15,469	$9,717	$25,186	$5,293,778
35	$15,440	$9,746	$25,186	$5,284,033
36	$15,412	$9,774	$25,186	$5,274,258

第3年供款共

$302,232

第3年利息

$186,799

第3年共還本金

$115,433

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$15,383	$9,803	$25,186	$5,264,456
38	$15,355	$9,831	$25,186	$5,254,624
39	$15,326	$9,860	$25,186	$5,244,764
40	$15,297	$9,889	$25,186	$5,234,875
41	$15,268	$9,918	$25,186	$5,224,958
42	$15,239	$9,947	$25,186	$5,215,011
43	$15,210	$9,976	$25,186	$5,205,036
44	$15,181	$10,005	$25,186	$5,195,031
45	$15,152	$10,034	$25,186	$5,184,997
46	$15,123	$10,063	$25,186	$5,174,934
47	$15,094	$10,092	$25,186	$5,164,842
48	$15,064	$10,122	$25,186	$5,154,720

第4年供款共

$302,232

第4年利息

$182,694

第4年共還本金

$119,539

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$15,035	$10,151	$25,186	$5,144,568
50	$15,005	$10,181	$25,186	$5,134,387
51	$14,975	$10,211	$25,186	$5,124,177
52	$14,946	$10,241	$25,186	$5,113,936
53	$14,916	$10,270	$25,186	$5,103,666
54	$14,886	$10,300	$25,186	$5,093,365
55	$14,856	$10,330	$25,186	$5,083,035
56	$14,826	$10,360	$25,186	$5,072,674
57	$14,795	$10,391	$25,186	$5,062,284
58	$14,765	$10,421	$25,186	$5,051,863
59	$14,735	$10,451	$25,186	$5,041,411
60	$14,704	$10,482	$25,186	$5,030,929

第5年供款共

$302,232

第5年利息

$178,442

第5年共還本金

$123,790

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$14,674	$10,512	$25,186	$5,020,417
62	$14,643	$10,543	$25,186	$5,009,874
63	$14,612	$10,574	$25,186	$4,999,300
64	$14,581	$10,605	$25,186	$4,988,695
65	$14,550	$10,636	$25,186	$4,978,060
66	$14,519	$10,667	$25,186	$4,967,393
67	$14,488	$10,698	$25,186	$4,956,695
68	$14,457	$10,729	$25,186	$4,945,966
69	$14,426	$10,760	$25,186	$4,935,206
70	$14,394	$10,792	$25,186	$4,924,414
71	$14,363	$10,823	$25,186	$4,913,591
72	$14,331	$10,855	$25,186	$4,902,736

第6年供款共

$302,232

第6年利息

$174,039

第6年共還本金

$128,193

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$14,300	$10,886	$25,186	$4,891,850
74	$14,268	$10,918	$25,186	$4,880,932
75	$14,236	$10,950	$25,186	$4,869,982
76	$14,204	$10,982	$25,186	$4,859,000
77	$14,172	$11,014	$25,186	$4,847,986
78	$14,140	$11,046	$25,186	$4,836,940
79	$14,108	$11,078	$25,186	$4,825,862
80	$14,075	$11,111	$25,186	$4,814,751
81	$14,043	$11,143	$25,186	$4,803,608
82	$14,011	$11,175	$25,186	$4,792,433
83	$13,978	$11,208	$25,186	$4,781,224
84	$13,945	$11,241	$25,186	$4,769,984

第7年供款共

$302,232

第7年利息

$169,480

第7年共還本金

$132,753

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$13,912	$11,274	$25,186	$4,758,710
86	$13,880	$11,306	$25,186	$4,747,404
87	$13,847	$11,339	$25,186	$4,736,064
88	$13,814	$11,372	$25,186	$4,724,692
89	$13,780	$11,406	$25,186	$4,713,286
90	$13,747	$11,439	$25,186	$4,701,847
91	$13,714	$11,472	$25,186	$4,690,375
92	$13,680	$11,506	$25,186	$4,678,869
93	$13,647	$11,539	$25,186	$4,667,330
94	$13,613	$11,573	$25,186	$4,655,757
95	$13,579	$11,607	$25,186	$4,644,150
96	$13,545	$11,641	$25,186	$4,632,509

第8年供款共

$302,232

第8年利息

$164,758

第8年共還本金

$137,474

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$13,511	$11,675	$25,186	$4,620,835
98	$13,477	$11,709	$25,186	$4,609,126
99	$13,443	$11,743	$25,186	$4,597,384
100	$13,409	$11,777	$25,186	$4,585,607
101	$13,375	$11,811	$25,186	$4,573,795
102	$13,340	$11,846	$25,186	$4,561,950
103	$13,306	$11,880	$25,186	$4,550,069
104	$13,271	$11,915	$25,186	$4,538,154
105	$13,236	$11,950	$25,186	$4,526,204
106	$13,201	$11,985	$25,186	$4,514,220
107	$13,166	$12,020	$25,186	$4,502,200
108	$13,131	$12,055	$25,186	$4,490,146

第9年供款共

$302,232

第9年利息

$159,868

第9年共還本金

$142,364

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$13,096	$12,090	$25,186	$4,478,056
110	$13,061	$12,125	$25,186	$4,465,931
111	$13,026	$12,160	$25,186	$4,453,771
112	$12,990	$12,196	$25,186	$4,441,575
113	$12,955	$12,231	$25,186	$4,429,343
114	$12,919	$12,267	$25,186	$4,417,076
115	$12,883	$12,303	$25,186	$4,404,773
116	$12,847	$12,339	$25,186	$4,392,435
117	$12,811	$12,375	$25,186	$4,380,060
118	$12,775	$12,411	$25,186	$4,367,649
119	$12,739	$12,447	$25,186	$4,355,202
120	$12,703	$12,483	$25,186	$4,342,719

第10年供款共

$302,232

第10年利息

$154,805

第10年共還本金

$147,427

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$12,666	$12,520	$25,186	$4,330,199
122	$12,630	$12,556	$25,186	$4,317,643
123	$12,593	$12,593	$25,186	$4,305,050
124	$12,556	$12,630	$25,186	$4,292,420
125	$12,520	$12,666	$25,186	$4,279,754
126	$12,483	$12,703	$25,186	$4,267,050
127	$12,446	$12,740	$25,186	$4,254,310
128	$12,408	$12,778	$25,186	$4,241,532
129	$12,371	$12,815	$25,186	$4,228,717
130	$12,334	$12,852	$25,186	$4,215,865
131	$12,296	$12,890	$25,186	$4,202,975
132	$12,259	$12,927	$25,186	$4,190,048

第11年供款共

$302,232

第11年利息

$149,562

第11年共還本金

$152,671

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$12,221	$12,965	$25,186	$4,177,083
134	$12,183	$13,003	$25,186	$4,164,080
135	$12,145	$13,041	$25,186	$4,151,039
136	$12,107	$13,079	$25,186	$4,137,960
137	$12,069	$13,117	$25,186	$4,124,843
138	$12,031	$13,155	$25,186	$4,111,688
139	$11,992	$13,194	$25,186	$4,098,495
140	$11,954	$13,232	$25,186	$4,085,262
141	$11,915	$13,271	$25,186	$4,071,992
142	$11,877	$13,309	$25,186	$4,058,682
143	$11,838	$13,348	$25,186	$4,045,334
144	$11,799	$13,387	$25,186	$4,031,947

第12年供款共

$302,232

第12年利息

$144,131

第12年共還本金

$158,101

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$11,760	$13,426	$25,186	$4,018,521
146	$11,721	$13,465	$25,186	$4,005,056
147	$11,681	$13,505	$25,186	$3,991,551
148	$11,642	$13,544	$25,186	$3,978,007
149	$11,603	$13,583	$25,186	$3,964,424
150	$11,563	$13,623	$25,186	$3,950,800
151	$11,523	$13,663	$25,186	$3,937,138
152	$11,483	$13,703	$25,186	$3,923,435
153	$11,443	$13,743	$25,186	$3,909,692
154	$11,403	$13,783	$25,186	$3,895,909
155	$11,363	$13,823	$25,186	$3,882,086
156	$11,323	$13,863	$25,186	$3,868,223

第13年供款共

$302,232

第13年利息

$138,508

第13年共還本金

$163,724

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$11,282	$13,904	$25,186	$3,854,320
158	$11,242	$13,944	$25,186	$3,840,375
159	$11,201	$13,985	$25,186	$3,826,390
160	$11,160	$14,026	$25,186	$3,812,365
161	$11,119	$14,067	$25,186	$3,798,298
162	$11,078	$14,108	$25,186	$3,784,190
163	$11,037	$14,149	$25,186	$3,770,042
164	$10,996	$14,190	$25,186	$3,755,852
165	$10,955	$14,231	$25,186	$3,741,620
166	$10,913	$14,273	$25,186	$3,727,347
167	$10,871	$14,315	$25,186	$3,713,033
168	$10,830	$14,356	$25,186	$3,698,676

第14年供款共

$302,232

第14年利息

$132,685

第14年共還本金

$169,547

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$10,788	$14,398	$25,186	$3,684,278
170	$10,746	$14,440	$25,186	$3,669,838
171	$10,704	$14,482	$25,186	$3,655,355
172	$10,661	$14,525	$25,186	$3,640,831
173	$10,619	$14,567	$25,186	$3,626,264
174	$10,577	$14,609	$25,186	$3,611,655
175	$10,534	$14,652	$25,186	$3,597,002
176	$10,491	$14,695	$25,186	$3,582,308
177	$10,448	$14,738	$25,186	$3,567,570
178	$10,405	$14,781	$25,186	$3,552,789
179	$10,362	$14,824	$25,186	$3,537,966
180	$10,319	$14,867	$25,186	$3,523,099

第15年供款共

$302,232

第15年利息

$126,655

第15年共還本金

$175,577

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$10,276	$14,910	$25,186	$3,508,189
182	$10,232	$14,954	$25,186	$3,493,235
183	$10,189	$14,997	$25,186	$3,478,237
184	$10,145	$15,041	$25,186	$3,463,196
185	$10,101	$15,085	$25,186	$3,448,111
186	$10,057	$15,129	$25,186	$3,432,982
187	$10,013	$15,173	$25,186	$3,417,809
188	$9,969	$15,217	$25,186	$3,402,592
189	$9,924	$15,262	$25,186	$3,387,330
190	$9,880	$15,306	$25,186	$3,372,023
191	$9,835	$15,351	$25,186	$3,356,672
192	$9,790	$15,396	$25,186	$3,341,277

第16年供款共

$302,232

第16年利息

$120,410

第16年共還本金

$181,822

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$9,745	$15,441	$25,186	$3,325,836
194	$9,700	$15,486	$25,186	$3,310,350
195	$9,655	$15,531	$25,186	$3,294,820
196	$9,610	$15,576	$25,186	$3,279,243
197	$9,564	$15,622	$25,186	$3,263,622
198	$9,519	$15,667	$25,186	$3,247,955
199	$9,473	$15,713	$25,186	$3,232,242
200	$9,427	$15,759	$25,186	$3,216,483
201	$9,381	$15,805	$25,186	$3,200,679
202	$9,335	$15,851	$25,186	$3,184,828
203	$9,289	$15,897	$25,186	$3,168,931
204	$9,243	$15,943	$25,186	$3,152,988

第17年供款共

$302,232

第17年利息

$113,943

第17年共還本金

$188,289

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$9,196	$15,990	$25,186	$3,136,998
206	$9,150	$16,036	$25,186	$3,120,962
207	$9,103	$16,083	$25,186	$3,104,878
208	$9,056	$16,130	$25,186	$3,088,748
209	$9,009	$16,177	$25,186	$3,072,571
210	$8,962	$16,224	$25,186	$3,056,347
211	$8,914	$16,272	$25,186	$3,040,075
212	$8,867	$16,319	$25,186	$3,023,756
213	$8,819	$16,367	$25,186	$3,007,389
214	$8,772	$16,414	$25,186	$2,990,975
215	$8,724	$16,462	$25,186	$2,974,512
216	$8,676	$16,510	$25,186	$2,958,002

第18年供款共

$302,232

第18年利息

$107,246

第18年共還本金

$194,986

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$8,628	$16,559	$25,186	$2,941,443
218	$8,579	$16,607	$25,186	$2,924,837
219	$8,531	$16,655	$25,186	$2,908,181
220	$8,482	$16,704	$25,186	$2,891,478
221	$8,433	$16,753	$25,186	$2,874,725
222	$8,385	$16,801	$25,186	$2,857,924
223	$8,336	$16,850	$25,186	$2,841,073
224	$8,286	$16,900	$25,186	$2,824,174
225	$8,237	$16,949	$25,186	$2,807,225
226	$8,188	$16,998	$25,186	$2,790,227
227	$8,138	$17,048	$25,186	$2,773,179
228	$8,088	$17,098	$25,186	$2,756,081

第19年供款共

$302,232

第19年利息

$100,311

第19年共還本金

$201,921

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$8,039	$17,147	$25,186	$2,738,934
230	$7,989	$17,197	$25,186	$2,721,736
231	$7,938	$17,248	$25,186	$2,704,489
232	$7,888	$17,298	$25,186	$2,687,191
233	$7,838	$17,348	$25,186	$2,669,842
234	$7,787	$17,399	$25,186	$2,652,443
235	$7,736	$17,450	$25,186	$2,634,994
236	$7,685	$17,501	$25,186	$2,617,493
237	$7,634	$17,552	$25,186	$2,599,941
238	$7,583	$17,603	$25,186	$2,582,338
239	$7,532	$17,654	$25,186	$2,564,684
240	$7,480	$17,706	$25,186	$2,546,979

第20年供款共

$302,232

第20年利息

$93,130

第20年共還本金

$209,103

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$7,429	$17,757	$25,186	$2,529,221
242	$7,377	$17,809	$25,186	$2,511,412
243	$7,325	$17,861	$25,186	$2,493,551
244	$7,273	$17,913	$25,186	$2,475,638
245	$7,221	$17,965	$25,186	$2,457,672
246	$7,168	$18,018	$25,186	$2,439,655
247	$7,116	$18,070	$25,186	$2,421,584
248	$7,063	$18,123	$25,186	$2,403,461
249	$7,010	$18,176	$25,186	$2,385,285
250	$6,957	$18,229	$25,186	$2,367,056
251	$6,904	$18,282	$25,186	$2,348,774
252	$6,851	$18,335	$25,186	$2,330,439

第21年供款共

$302,232

第21年利息

$85,693

第21年共還本金

$216,540

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$6,797	$18,389	$25,186	$2,312,050
254	$6,743	$18,443	$25,186	$2,293,607
255	$6,690	$18,496	$25,186	$2,275,111
256	$6,636	$18,550	$25,186	$2,256,561
257	$6,582	$18,604	$25,186	$2,237,956
258	$6,527	$18,659	$25,186	$2,219,298
259	$6,473	$18,713	$25,186	$2,200,585
260	$6,418	$18,768	$25,186	$2,181,817
261	$6,364	$18,822	$25,186	$2,162,995
262	$6,309	$18,877	$25,186	$2,144,117
263	$6,254	$18,932	$25,186	$2,125,185
264	$6,198	$18,988	$25,186	$2,106,197

第22年供款共

$302,232

第22年利息

$77,991

第22年共還本金

$224,241

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$6,143	$19,043	$25,186	$2,087,155
266	$6,088	$19,098	$25,186	$2,068,056
267	$6,032	$19,154	$25,186	$2,048,902
268	$5,976	$19,210	$25,186	$2,029,692
269	$5,920	$19,266	$25,186	$2,010,426
270	$5,864	$19,322	$25,186	$1,991,103
271	$5,807	$19,379	$25,186	$1,971,725
272	$5,751	$19,435	$25,186	$1,952,290
273	$5,694	$19,492	$25,186	$1,932,798
274	$5,637	$19,549	$25,186	$1,913,249
275	$5,580	$19,606	$25,186	$1,893,643
276	$5,523	$19,663	$25,186	$1,873,981

第23年供款共

$302,232

第23年利息

$70,015

第23年共還本金

$232,217

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$5,466	$19,720	$25,186	$1,854,260
278	$5,408	$19,778	$25,186	$1,834,483
279	$5,351	$19,835	$25,186	$1,814,647
280	$5,293	$19,893	$25,186	$1,794,754
281	$5,235	$19,951	$25,186	$1,774,802
282	$5,177	$20,010	$25,186	$1,754,793
283	$5,118	$20,068	$25,186	$1,734,725
284	$5,060	$20,126	$25,186	$1,714,599
285	$5,001	$20,185	$25,186	$1,694,414
286	$4,942	$20,244	$25,186	$1,674,170
287	$4,883	$20,303	$25,186	$1,653,867
288	$4,824	$20,362	$25,186	$1,633,504

第24年供款共

$302,232

第24年利息

$61,756

第24年共還本金

$240,476

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,764	$20,422	$25,186	$1,613,083
290	$4,705	$20,481	$25,186	$1,592,602
291	$4,645	$20,541	$25,186	$1,572,061
292	$4,585	$20,601	$25,186	$1,551,460
293	$4,525	$20,661	$25,186	$1,530,799
294	$4,465	$20,721	$25,186	$1,510,078
295	$4,404	$20,782	$25,186	$1,489,296
296	$4,344	$20,842	$25,186	$1,468,454
297	$4,283	$20,903	$25,186	$1,447,551
298	$4,222	$20,964	$25,186	$1,426,587
299	$4,161	$21,025	$25,186	$1,405,562
300	$4,100	$21,086	$25,186	$1,384,475

第25年供款共

$302,232

第25年利息

$53,203

第25年共還本金

$249,029

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,038	$21,148	$25,186	$1,363,327
302	$3,976	$21,210	$25,186	$1,342,118
303	$3,915	$21,272	$25,186	$1,320,846
304	$3,852	$21,334	$25,186	$1,299,512
305	$3,790	$21,396	$25,186	$1,278,117
306	$3,728	$21,458	$25,186	$1,256,659
307	$3,665	$21,521	$25,186	$1,235,138
308	$3,602	$21,584	$25,186	$1,213,554
309	$3,540	$21,646	$25,186	$1,191,908
310	$3,476	$21,710	$25,186	$1,170,198
311	$3,413	$21,773	$25,186	$1,148,425
312	$3,350	$21,836	$25,186	$1,126,589

第26年供款共

$302,232

第26年利息

$44,346

第26年共還本金

$257,886

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,286	$21,900	$25,186	$1,104,689
314	$3,222	$21,964	$25,186	$1,082,725
315	$3,158	$22,028	$25,186	$1,060,696
316	$3,094	$22,092	$25,186	$1,038,604
317	$3,029	$22,157	$25,186	$1,016,447
318	$2,965	$22,221	$25,186	$994,226
319	$2,900	$22,286	$25,186	$971,940
320	$2,835	$22,351	$25,186	$949,589
321	$2,770	$22,416	$25,186	$927,172
322	$2,704	$22,482	$25,186	$904,691
323	$2,639	$22,547	$25,186	$882,143
324	$2,573	$22,613	$25,186	$859,530

第27年供款共

$302,232

第27年利息

$35,174

第27年共還本金

$267,059

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,507	$22,679	$25,186	$836,851
326	$2,441	$22,745	$25,186	$814,106
327	$2,374	$22,812	$25,186	$791,294
328	$2,308	$22,878	$25,186	$768,416
329	$2,241	$22,945	$25,186	$745,471
330	$2,174	$23,012	$25,186	$722,460
331	$2,107	$23,079	$25,186	$699,381
332	$2,040	$23,146	$25,186	$676,235
333	$1,972	$23,214	$25,186	$653,021
334	$1,905	$23,281	$25,186	$629,740
335	$1,837	$23,349	$25,186	$606,390
336	$1,769	$23,417	$25,186	$582,973

第28年供款共

$302,232

第28年利息

$25,675

第28年共還本金

$276,557

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,700	$23,486	$25,186	$559,487
338	$1,632	$23,554	$25,186	$535,933
339	$1,563	$23,623	$25,186	$512,310
340	$1,494	$23,692	$25,186	$488,618
341	$1,425	$23,761	$25,186	$464,858
342	$1,356	$23,830	$25,186	$441,027
343	$1,286	$23,900	$25,186	$417,128
344	$1,217	$23,969	$25,186	$393,158
345	$1,147	$24,039	$25,186	$369,119
346	$1,077	$24,109	$25,186	$345,010
347	$1,006	$24,180	$25,186	$320,830
348	$936	$24,250	$25,186	$296,580

第29年供款共

$302,232

第29年利息

$15,839

第29年共還本金

$286,393

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$865	$24,321	$25,186	$272,259
350	$794	$24,392	$25,186	$247,867
351	$723	$24,463	$25,186	$223,404
352	$652	$24,534	$25,186	$198,869
353	$580	$24,606	$25,186	$174,263
354	$508	$24,678	$25,186	$149,585
355	$436	$24,750	$25,186	$124,836
356	$364	$24,822	$25,186	$100,014
357	$292	$24,894	$25,186	$75,119
358	$219	$24,967	$25,186	$50,153
359	$146	$25,040	$25,186	$25,113
360	$73	$25,113	$25,186	$0

第30年供款共

$302,232

第30年利息

$5,653

第30年共還本金

$296,580

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$9,888,767

免責聲明

按揭保險費
info