樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$182,250

借款月供 $818 , 共加借HK$182,250

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$13,223,348

每月供款
$33,554

首期

$810,000

總貸款額

$7,472,250

總利息

$4,607,098

印花稅

$243,000

其他

$91,000

置業成本總預算

HK$1,144,000

按月供比率計算

$67,107

置業成本總預算

HK$1,144,000

首期

$810,000
印花稅

$243,000
- AVD
  
  $243,000
律師費

$ 10,000
代理佣金

$81,000
按揭保險費

$182,250

最低每月入息要求

按月供比率計算

$67,107

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	$44,721	$34,364	$28,161	$24,034
1.500	$46,383	$36,057	$29,884	$25,788
2.000	$48,085	$37,801	$31,671	$27,619
2.500	$49,824	$39,596	$33,522	$29,524
3.000	$51,602	$41,441	$35,434	$31,503
3.500	$53,418	$43,336	$37,408	$33,554
4.000	$55,271	$45,280	$39,441	$35,674
4.500	$57,162	$47,273	$41,533	$37,861
5.000	$59,090	$49,314	$43,682	$40,113
5.500	$61,055	$51,401	$45,886	$42,427
6.000	$63,055	$53,534	$48,144	$44,800

每月供款$33,554

年期

30年

貸款金額

$7,472,250

總利息

$4,607,098

總貸款連利息

$12,079,348

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$21,794	$11,760	$33,554	$7,460,490
2	$21,760	$11,794	$33,554	$7,448,696
3	$21,725	$11,828	$33,554	$7,436,868
4	$21,691	$11,863	$33,554	$7,425,005
5	$21,656	$11,897	$33,554	$7,413,108
6	$21,622	$11,932	$33,554	$7,401,175
7	$21,587	$11,967	$33,554	$7,389,208
8	$21,552	$12,002	$33,554	$7,377,207
9	$21,517	$12,037	$33,554	$7,365,170
10	$21,482	$12,072	$33,554	$7,353,098
11	$21,447	$12,107	$33,554	$7,340,990
12	$21,411	$12,143	$33,554	$7,328,848

第1年供款共

$402,645

第1年利息

$259,243

第1年共還本金

$143,402

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$21,376	$12,178	$33,554	$7,316,670
14	$21,340	$12,213	$33,554	$7,304,457
15	$21,305	$12,249	$33,554	$7,292,207
16	$21,269	$12,285	$33,554	$7,279,923
17	$21,233	$12,321	$33,554	$7,267,602
18	$21,197	$12,357	$33,554	$7,255,245
19	$21,161	$12,393	$33,554	$7,242,853
20	$21,125	$12,429	$33,554	$7,230,424
21	$21,089	$12,465	$33,554	$7,217,959
22	$21,052	$12,501	$33,554	$7,205,458
23	$21,016	$12,538	$33,554	$7,192,920
24	$20,979	$12,574	$33,554	$7,180,346

第2年供款共

$402,645

第2年利息

$254,142

第2年共還本金

$148,502

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$20,943	$12,611	$33,554	$7,167,734
26	$20,906	$12,648	$33,554	$7,155,087
27	$20,869	$12,685	$33,554	$7,142,402
28	$20,832	$12,722	$33,554	$7,129,680
29	$20,795	$12,759	$33,554	$7,116,921
30	$20,758	$12,796	$33,554	$7,104,125
31	$20,720	$12,833	$33,554	$7,091,292
32	$20,683	$12,871	$33,554	$7,078,421
33	$20,645	$12,908	$33,554	$7,065,513
34	$20,608	$12,946	$33,554	$7,052,567
35	$20,570	$12,984	$33,554	$7,039,583
36	$20,532	$13,022	$33,554	$7,026,561

第3年供款共

$402,645

第3年利息

$248,861

第3年共還本金

$153,784

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$20,494	$13,060	$33,554	$7,013,502
38	$20,456	$13,098	$33,554	$7,000,404
39	$20,418	$13,136	$33,554	$6,987,268
40	$20,380	$13,174	$33,554	$6,974,094
41	$20,341	$13,213	$33,554	$6,960,881
42	$20,303	$13,251	$33,554	$6,947,630
43	$20,264	$13,290	$33,554	$6,934,340
44	$20,225	$13,329	$33,554	$6,921,012
45	$20,186	$13,367	$33,554	$6,907,644
46	$20,147	$13,406	$33,554	$6,894,238
47	$20,108	$13,446	$33,554	$6,880,792
48	$20,069	$13,485	$33,554	$6,867,308

第4年供款共

$402,645

第4年利息

$243,391

第4年共還本金

$159,254

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$20,030	$13,524	$33,554	$6,853,783
50	$19,990	$13,564	$33,554	$6,840,220
51	$19,951	$13,603	$33,554	$6,826,617
52	$19,911	$13,643	$33,554	$6,812,974
53	$19,871	$13,683	$33,554	$6,799,291
54	$19,831	$13,722	$33,554	$6,785,569
55	$19,791	$13,762	$33,554	$6,771,806
56	$19,751	$13,803	$33,554	$6,758,004
57	$19,711	$13,843	$33,554	$6,744,161
58	$19,670	$13,883	$33,554	$6,730,278
59	$19,630	$13,924	$33,554	$6,716,354
60	$19,589	$13,964	$33,554	$6,702,390

第5年供款共

$402,645

第5年利息

$237,727

第5年共還本金

$164,918

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$19,549	$14,005	$33,554	$6,688,384
62	$19,508	$14,046	$33,554	$6,674,338
63	$19,467	$14,087	$33,554	$6,660,252
64	$19,426	$14,128	$33,554	$6,646,124
65	$19,385	$14,169	$33,554	$6,631,954
66	$19,343	$14,211	$33,554	$6,617,744
67	$19,302	$14,252	$33,554	$6,603,492
68	$19,260	$14,294	$33,554	$6,589,198
69	$19,218	$14,335	$33,554	$6,574,863
70	$19,177	$14,377	$33,554	$6,560,486
71	$19,135	$14,419	$33,554	$6,546,067
72	$19,093	$14,461	$33,554	$6,531,606

第6年供款共

$402,645

第6年利息

$231,861

第6年共還本金

$170,784

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$19,051	$14,503	$33,554	$6,517,103
74	$19,008	$14,546	$33,554	$6,502,557
75	$18,966	$14,588	$33,554	$6,487,969
76	$18,923	$14,630	$33,554	$6,473,339
77	$18,881	$14,673	$33,554	$6,458,666
78	$18,838	$14,716	$33,554	$6,443,950
79	$18,795	$14,759	$33,554	$6,429,191
80	$18,752	$14,802	$33,554	$6,414,389
81	$18,709	$14,845	$33,554	$6,399,544
82	$18,665	$14,888	$33,554	$6,384,655
83	$18,622	$14,932	$33,554	$6,369,723
84	$18,578	$14,975	$33,554	$6,354,748

第7年供款共

$402,645

第7年利息

$225,787

第7年共還本金

$176,858

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$18,535	$15,019	$33,554	$6,339,729
86	$18,491	$15,063	$33,554	$6,324,666
87	$18,447	$15,107	$33,554	$6,309,559
88	$18,403	$15,151	$33,554	$6,294,408
89	$18,359	$15,195	$33,554	$6,279,213
90	$18,314	$15,239	$33,554	$6,263,974
91	$18,270	$15,284	$33,554	$6,248,690
92	$18,225	$15,328	$33,554	$6,233,362
93	$18,181	$15,373	$33,554	$6,217,989
94	$18,136	$15,418	$33,554	$6,202,571
95	$18,091	$15,463	$33,554	$6,187,108
96	$18,046	$15,508	$33,554	$6,171,600

第8年供款共

$402,645

第8年利息

$219,497

第8年共還本金

$183,148

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$18,000	$15,553	$33,554	$6,156,047
98	$17,955	$15,599	$33,554	$6,140,448
99	$17,910	$15,644	$33,554	$6,124,804
100	$17,864	$15,690	$33,554	$6,109,114
101	$17,818	$15,735	$33,554	$6,093,379
102	$17,772	$15,781	$33,554	$6,077,597
103	$17,726	$15,827	$33,554	$6,061,770
104	$17,680	$15,874	$33,554	$6,045,896
105	$17,634	$15,920	$33,554	$6,029,976
106	$17,587	$15,966	$33,554	$6,014,010
107	$17,541	$16,013	$33,554	$5,997,997
108	$17,494	$16,060	$33,554	$5,981,938

第9年供款共

$402,645

第9年利息

$212,983

第9年共還本金

$189,662

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$17,447	$16,106	$33,554	$5,965,831
110	$17,400	$16,153	$33,554	$5,949,678
111	$17,353	$16,201	$33,554	$5,933,477
112	$17,306	$16,248	$33,554	$5,917,229
113	$17,259	$16,295	$33,554	$5,900,934
114	$17,211	$16,343	$33,554	$5,884,592
115	$17,163	$16,390	$33,554	$5,868,201
116	$17,116	$16,438	$33,554	$5,851,763
117	$17,068	$16,486	$33,554	$5,835,277
118	$17,020	$16,534	$33,554	$5,818,743
119	$16,971	$16,582	$33,554	$5,802,160
120	$16,923	$16,631	$33,554	$5,785,530

第10年供款共

$402,645

第10年利息

$206,237

第10年共還本金

$196,408

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$16,874	$16,679	$33,554	$5,768,850
122	$16,826	$16,728	$33,554	$5,752,122
123	$16,777	$16,777	$33,554	$5,735,346
124	$16,728	$16,826	$33,554	$5,718,520
125	$16,679	$16,875	$33,554	$5,701,645
126	$16,630	$16,924	$33,554	$5,684,721
127	$16,580	$16,973	$33,554	$5,667,748
128	$16,531	$17,023	$33,554	$5,650,725
129	$16,481	$17,072	$33,554	$5,633,653
130	$16,431	$17,122	$33,554	$5,616,531
131	$16,382	$17,172	$33,554	$5,599,358
132	$16,331	$17,222	$33,554	$5,582,136

第11年供款共

$402,645

第11年利息

$199,251

第11年共還本金

$203,394

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$16,281	$17,273	$33,554	$5,564,864
134	$16,231	$17,323	$33,554	$5,547,541
135	$16,180	$17,373	$33,554	$5,530,167
136	$16,130	$17,424	$33,554	$5,512,743
137	$16,079	$17,475	$33,554	$5,495,268
138	$16,028	$17,526	$33,554	$5,477,742
139	$15,977	$17,577	$33,554	$5,460,165
140	$15,925	$17,628	$33,554	$5,442,537
141	$15,874	$17,680	$33,554	$5,424,858
142	$15,823	$17,731	$33,554	$5,407,126
143	$15,771	$17,783	$33,554	$5,389,343
144	$15,719	$17,835	$33,554	$5,371,509

第12年供款共

$402,645

第12年利息

$192,017

第12年共還本金

$210,628

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$15,667	$17,887	$33,554	$5,353,622
146	$15,615	$17,939	$33,554	$5,335,683
147	$15,562	$17,991	$33,554	$5,317,691
148	$15,510	$18,044	$33,554	$5,299,648
149	$15,457	$18,096	$33,554	$5,281,551
150	$15,405	$18,149	$33,554	$5,263,402
151	$15,352	$18,202	$33,554	$5,245,200
152	$15,298	$18,255	$33,554	$5,226,944
153	$15,245	$18,308	$33,554	$5,208,636
154	$15,192	$18,362	$33,554	$5,190,274
155	$15,138	$18,415	$33,554	$5,171,859
156	$15,085	$18,469	$33,554	$5,153,389

第13年供款共

$402,645

第13年利息

$184,526

第13年共還本金

$218,119

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$15,031	$18,523	$33,554	$5,134,866
158	$14,977	$18,577	$33,554	$5,116,289
159	$14,923	$18,631	$33,554	$5,097,658
160	$14,868	$18,686	$33,554	$5,078,973
161	$14,814	$18,740	$33,554	$5,060,233
162	$14,759	$18,795	$33,554	$5,041,438
163	$14,704	$18,850	$33,554	$5,022,588
164	$14,649	$18,905	$33,554	$5,003,684
165	$14,594	$18,960	$33,554	$4,984,724
166	$14,539	$19,015	$33,554	$4,965,709
167	$14,483	$19,070	$33,554	$4,946,639
168	$14,428	$19,126	$33,554	$4,927,513

第14年供款共

$402,645

第14年利息

$176,768

第14年共還本金

$225,877

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$14,372	$19,182	$33,554	$4,908,331
170	$14,316	$19,238	$33,554	$4,889,093
171	$14,260	$19,294	$33,554	$4,869,799
172	$14,204	$19,350	$33,554	$4,850,449
173	$14,147	$19,407	$33,554	$4,831,042
174	$14,091	$19,463	$33,554	$4,811,579
175	$14,034	$19,520	$33,554	$4,792,059
176	$13,977	$19,577	$33,554	$4,772,482
177	$13,920	$19,634	$33,554	$4,752,848
178	$13,862	$19,691	$33,554	$4,733,157
179	$13,805	$19,749	$33,554	$4,713,408
180	$13,747	$19,806	$33,554	$4,693,602

第15年供款共

$402,645

第15年利息

$168,734

第15年共還本金

$233,911

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$13,690	$19,864	$33,554	$4,673,738
182	$13,632	$19,922	$33,554	$4,653,816
183	$13,574	$19,980	$33,554	$4,633,836
184	$13,515	$20,038	$33,554	$4,613,797
185	$13,457	$20,097	$33,554	$4,593,701
186	$13,398	$20,155	$33,554	$4,573,545
187	$13,340	$20,214	$33,554	$4,553,331
188	$13,281	$20,273	$33,554	$4,533,058
189	$13,221	$20,332	$33,554	$4,512,725
190	$13,162	$20,392	$33,554	$4,492,334
191	$13,103	$20,451	$33,554	$4,471,883
192	$13,043	$20,511	$33,554	$4,451,372

第16年供款共

$402,645

第16年利息

$160,415

第16年共還本金

$242,230

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$12,983	$20,571	$33,554	$4,430,801
194	$12,923	$20,631	$33,554	$4,410,171
195	$12,863	$20,691	$33,554	$4,389,480
196	$12,803	$20,751	$33,554	$4,368,729
197	$12,742	$20,812	$33,554	$4,347,917
198	$12,681	$20,872	$33,554	$4,327,045
199	$12,621	$20,933	$33,554	$4,306,112
200	$12,559	$20,994	$33,554	$4,285,118
201	$12,498	$21,055	$33,554	$4,264,062
202	$12,437	$21,117	$33,554	$4,242,945
203	$12,375	$21,178	$33,554	$4,221,767
204	$12,313	$21,240	$33,554	$4,200,527

第17年供款共

$402,645

第17年利息

$151,799

第17年共還本金

$250,845

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$12,252	$21,302	$33,554	$4,179,224
206	$12,189	$21,364	$33,554	$4,157,860
207	$12,127	$21,427	$33,554	$4,136,433
208	$12,065	$21,489	$33,554	$4,114,944
209	$12,002	$21,552	$33,554	$4,093,392
210	$11,939	$21,615	$33,554	$4,071,778
211	$11,876	$21,678	$33,554	$4,050,100
212	$11,813	$21,741	$33,554	$4,028,359
213	$11,749	$21,804	$33,554	$4,006,555
214	$11,686	$21,868	$33,554	$3,984,687
215	$11,622	$21,932	$33,554	$3,962,755
216	$11,558	$21,996	$33,554	$3,940,759

第18年供款共

$402,645

第18年利息

$142,878

第18年共還本金

$259,767

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$11,494	$22,060	$33,554	$3,918,699
218	$11,430	$22,124	$33,554	$3,896,575
219	$11,365	$22,189	$33,554	$3,874,386
220	$11,300	$22,253	$33,554	$3,852,133
221	$11,235	$22,318	$33,554	$3,829,815
222	$11,170	$22,383	$33,554	$3,807,431
223	$11,105	$22,449	$33,554	$3,784,982
224	$11,040	$22,514	$33,554	$3,762,468
225	$10,974	$22,580	$33,554	$3,739,888
226	$10,908	$22,646	$33,554	$3,717,243
227	$10,842	$22,712	$33,554	$3,694,531
228	$10,776	$22,778	$33,554	$3,671,753

第19年供款共

$402,645

第19年利息

$133,638

第19年共還本金

$269,006

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$10,709	$22,844	$33,554	$3,648,908
230	$10,643	$22,911	$33,554	$3,625,997
231	$10,576	$22,978	$33,554	$3,603,019
232	$10,509	$23,045	$33,554	$3,579,974
233	$10,442	$23,112	$33,554	$3,556,862
234	$10,374	$23,180	$33,554	$3,533,683
235	$10,307	$23,247	$33,554	$3,510,436
236	$10,239	$23,315	$33,554	$3,487,121
237	$10,171	$23,383	$33,554	$3,463,738
238	$10,103	$23,451	$33,554	$3,440,286
239	$10,034	$23,520	$33,554	$3,416,767
240	$9,966	$23,588	$33,554	$3,393,179

第20年供款共

$402,645

第20年利息

$124,071

第20年共還本金

$278,574

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$9,897	$23,657	$33,554	$3,369,522
242	$9,828	$23,726	$33,554	$3,345,796
243	$9,759	$23,795	$33,554	$3,322,001
244	$9,689	$23,865	$33,554	$3,298,136
245	$9,620	$23,934	$33,554	$3,274,202
246	$9,550	$24,004	$33,554	$3,250,198
247	$9,480	$24,074	$33,554	$3,226,124
248	$9,410	$24,144	$33,554	$3,201,980
249	$9,339	$24,215	$33,554	$3,177,765
250	$9,268	$24,285	$33,554	$3,153,480
251	$9,198	$24,356	$33,554	$3,129,124
252	$9,127	$24,427	$33,554	$3,104,696

第21年供款共

$402,645

第21年利息

$114,163

第21年共還本金

$288,482

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$9,055	$24,498	$33,554	$3,080,198
254	$8,984	$24,570	$33,554	$3,055,628
255	$8,912	$24,641	$33,554	$3,030,987
256	$8,840	$24,713	$33,554	$3,006,273
257	$8,768	$24,785	$33,554	$2,981,488
258	$8,696	$24,858	$33,554	$2,956,630
259	$8,624	$24,930	$33,554	$2,931,700
260	$8,551	$25,003	$33,554	$2,906,697
261	$8,478	$25,076	$33,554	$2,881,621
262	$8,405	$25,149	$33,554	$2,856,472
263	$8,331	$25,222	$33,554	$2,831,250
264	$8,258	$25,296	$33,554	$2,805,954

第22年供款共

$402,645

第22年利息

$103,902

第22年共還本金

$298,743

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$8,184	$25,370	$33,554	$2,780,584
266	$8,110	$25,444	$33,554	$2,755,140
267	$8,036	$25,518	$33,554	$2,729,623
268	$7,961	$25,592	$33,554	$2,704,030
269	$7,887	$25,667	$33,554	$2,678,363
270	$7,812	$25,742	$33,554	$2,652,621
271	$7,737	$25,817	$33,554	$2,626,804
272	$7,662	$25,892	$33,554	$2,600,912
273	$7,586	$25,968	$33,554	$2,574,944
274	$7,510	$26,043	$33,554	$2,548,901
275	$7,434	$26,119	$33,554	$2,522,782
276	$7,358	$26,196	$33,554	$2,496,586

第23年供款共

$402,645

第23年利息

$93,277

第23年共還本金

$309,368

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$7,282	$26,272	$33,554	$2,470,314
278	$7,205	$26,349	$33,554	$2,443,965
279	$7,128	$26,426	$33,554	$2,417,540
280	$7,051	$26,503	$33,554	$2,391,037
281	$6,974	$26,580	$33,554	$2,364,457
282	$6,896	$26,657	$33,554	$2,337,800
283	$6,819	$26,735	$33,554	$2,311,065
284	$6,741	$26,813	$33,554	$2,284,252
285	$6,662	$26,891	$33,554	$2,257,360
286	$6,584	$26,970	$33,554	$2,230,390
287	$6,505	$27,048	$33,554	$2,203,342
288	$6,426	$27,127	$33,554	$2,176,215

第24年供款共

$402,645

第24年利息

$82,274

第24年共還本金

$320,371

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$6,347	$27,206	$33,554	$2,149,008
290	$6,268	$27,286	$33,554	$2,121,722
291	$6,188	$27,365	$33,554	$2,094,357
292	$6,109	$27,445	$33,554	$2,066,912
293	$6,028	$27,525	$33,554	$2,039,387
294	$5,948	$27,606	$33,554	$2,011,781
295	$5,868	$27,686	$33,554	$1,984,095
296	$5,787	$27,767	$33,554	$1,956,328
297	$5,706	$27,848	$33,554	$1,928,480
298	$5,625	$27,929	$33,554	$1,900,551
299	$5,543	$28,010	$33,554	$1,872,541
300	$5,462	$28,092	$33,554	$1,844,449

第25年供款共

$402,645

第25年利息

$70,879

第25年共還本金

$331,766

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$5,380	$28,174	$33,554	$1,816,275
302	$5,297	$28,256	$33,554	$1,788,018
303	$5,215	$28,339	$33,554	$1,759,680
304	$5,132	$28,421	$33,554	$1,731,258
305	$5,050	$28,504	$33,554	$1,702,754
306	$4,966	$28,587	$33,554	$1,674,167
307	$4,883	$28,671	$33,554	$1,645,496
308	$4,799	$28,754	$33,554	$1,616,742
309	$4,715	$28,838	$33,554	$1,587,903
310	$4,631	$28,922	$33,554	$1,558,981
311	$4,547	$29,007	$33,554	$1,529,974
312	$4,462	$29,091	$33,554	$1,500,883

第26年供款共

$402,645

第26年利息

$59,079

第26年共還本金

$343,566

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$4,378	$29,176	$33,554	$1,471,707
314	$4,292	$29,261	$33,554	$1,442,446
315	$4,207	$29,347	$33,554	$1,413,099
316	$4,122	$29,432	$33,554	$1,383,667
317	$4,036	$29,518	$33,554	$1,354,149
318	$3,950	$29,604	$33,554	$1,324,545
319	$3,863	$29,690	$33,554	$1,294,854
320	$3,777	$29,777	$33,554	$1,265,077
321	$3,690	$29,864	$33,554	$1,235,213
322	$3,603	$29,951	$33,554	$1,205,262
323	$3,515	$30,038	$33,554	$1,175,224
324	$3,428	$30,126	$33,554	$1,145,098

第27年供款共

$402,645

第27年利息

$46,860

第27年共還本金

$355,785

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,340	$30,214	$33,554	$1,114,884
326	$3,252	$30,302	$33,554	$1,084,582
327	$3,163	$30,390	$33,554	$1,054,191
328	$3,075	$30,479	$33,554	$1,023,712
329	$2,986	$30,568	$33,554	$993,144
330	$2,897	$30,657	$33,554	$962,487
331	$2,807	$30,746	$33,554	$931,741
332	$2,718	$30,836	$33,554	$900,905
333	$2,628	$30,926	$33,554	$869,979
334	$2,537	$31,016	$33,554	$838,962
335	$2,447	$31,107	$33,554	$807,856
336	$2,356	$31,197	$33,554	$776,658

第28年供款共

$402,645

第28年利息

$34,205

第28年共還本金

$368,440

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,265	$31,288	$33,554	$745,370
338	$2,174	$31,380	$33,554	$713,990
339	$2,082	$31,471	$33,554	$682,519
340	$1,991	$31,563	$33,554	$650,955
341	$1,899	$31,655	$33,554	$619,300
342	$1,806	$31,747	$33,554	$587,553
343	$1,714	$31,840	$33,554	$555,713
344	$1,621	$31,933	$33,554	$523,780
345	$1,528	$32,026	$33,554	$491,754
346	$1,434	$32,119	$33,554	$459,634
347	$1,341	$32,213	$33,554	$427,421
348	$1,247	$32,307	$33,554	$395,114

第29年供款共

$402,645

第29年利息

$21,101

第29年共還本金

$381,544

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,152	$32,401	$33,554	$362,713
350	$1,058	$32,496	$33,554	$330,217
351	$963	$32,591	$33,554	$297,626
352	$868	$32,686	$33,554	$264,941
353	$773	$32,781	$33,554	$232,160
354	$677	$32,877	$33,554	$199,283
355	$581	$32,972	$33,554	$166,311
356	$485	$33,069	$33,554	$133,242
357	$389	$33,165	$33,554	$100,077
358	$292	$33,262	$33,554	$66,815
359	$195	$33,359	$33,554	$33,456
360	$98	$33,456	$33,554	$0

第30年供款共

$402,645

第30年利息

$7,531

第30年共還本金

$395,114

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$13,223,348

免責聲明

按揭保險費
info