樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$186,750

借款月供 $839 , 共加借HK$186,750

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$13,549,603

每月供款
$34,383

首期

$830,000

總貸款額

$7,656,750

總利息

$4,720,853

印花稅

$249,000

其他

$93,000

置業成本總預算

HK$1,172,000

按月供比率計算

$68,764

置業成本總預算

HK$1,172,000

首期

$830,000
印花稅

$249,000
- AVD
  
  $249,000
律師費

$ 10,000
代理佣金

$83,000
按揭保險費

$186,750

最低每月入息要求

按月供比率計算

$68,764

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	$45,825	$35,213	$28,856	$24,627
1.500	$47,529	$36,947	$30,622	$26,425
2.000	$49,272	$38,734	$32,453	$28,301
2.500	$51,054	$40,573	$34,349	$30,253
3.000	$52,876	$42,464	$36,309	$32,281
3.500	$54,737	$44,406	$38,331	$34,382
4.000	$56,636	$46,398	$40,415	$36,554
4.500	$58,574	$48,440	$42,559	$38,796
5.000	$60,549	$50,531	$44,761	$41,103
5.500	$62,562	$52,670	$47,019	$43,474
6.000	$64,612	$54,855	$49,333	$45,906

每月供款$34,383

年期

30年

貸款金額

$7,656,750

總利息

$4,720,853

總貸款連利息

$12,377,603

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$22,332	$12,050	$34,382	$7,644,700
2	$22,297	$12,085	$34,382	$7,632,615
3	$22,262	$12,120	$34,382	$7,620,494
4	$22,226	$12,156	$34,382	$7,608,339
5	$22,191	$12,191	$34,382	$7,596,147
6	$22,155	$12,227	$34,382	$7,583,921
7	$22,120	$12,262	$34,382	$7,571,658
8	$22,084	$12,298	$34,382	$7,559,360
9	$22,048	$12,334	$34,382	$7,547,026
10	$22,012	$12,370	$34,382	$7,534,656
11	$21,976	$12,406	$34,382	$7,522,250
12	$21,940	$12,442	$34,382	$7,509,807

第1年供款共

$412,587

第1年利息

$265,644

第1年共還本金

$146,943

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$21,904	$12,479	$34,382	$7,497,329
14	$21,867	$12,515	$34,382	$7,484,814
15	$21,831	$12,552	$34,382	$7,472,262
16	$21,794	$12,588	$34,382	$7,459,674
17	$21,757	$12,625	$34,382	$7,447,049
18	$21,721	$12,662	$34,382	$7,434,387
19	$21,684	$12,699	$34,382	$7,421,689
20	$21,647	$12,736	$34,382	$7,408,953
21	$21,609	$12,773	$34,382	$7,396,180
22	$21,572	$12,810	$34,382	$7,383,370
23	$21,535	$12,847	$34,382	$7,370,523
24	$21,497	$12,885	$34,382	$7,357,638

第2年供款共

$412,587

第2年利息

$260,418

第2年共還本金

$152,169

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$21,460	$12,922	$34,382	$7,344,716
26	$21,422	$12,960	$34,382	$7,331,755
27	$21,384	$12,998	$34,382	$7,318,757
28	$21,346	$13,036	$34,382	$7,305,722
29	$21,308	$13,074	$34,382	$7,292,648
30	$21,270	$13,112	$34,382	$7,279,536
31	$21,232	$13,150	$34,382	$7,266,386
32	$21,194	$13,189	$34,382	$7,253,197
33	$21,155	$13,227	$34,382	$7,239,970
34	$21,117	$13,266	$34,382	$7,226,704
35	$21,078	$13,304	$34,382	$7,213,400
36	$21,039	$13,343	$34,382	$7,200,057

第3年供款共

$412,587

第3年利息

$255,005

第3年共還本金

$157,581

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$21,000	$13,382	$34,382	$7,186,675
38	$20,961	$13,421	$34,382	$7,173,254
39	$20,922	$13,460	$34,382	$7,159,793
40	$20,883	$13,499	$34,382	$7,146,294
41	$20,843	$13,539	$34,382	$7,132,755
42	$20,804	$13,578	$34,382	$7,119,177
43	$20,764	$13,618	$34,382	$7,105,559
44	$20,725	$13,658	$34,382	$7,091,901
45	$20,685	$13,698	$34,382	$7,078,203
46	$20,645	$13,737	$34,382	$7,064,466
47	$20,605	$13,778	$34,382	$7,050,688
48	$20,565	$13,818	$34,382	$7,036,871

第4年供款共

$412,587

第4年利息

$249,401

第4年共還本金

$163,186

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$20,524	$13,858	$34,382	$7,023,013
50	$20,484	$13,898	$34,382	$7,009,114
51	$20,443	$13,939	$34,382	$6,995,175
52	$20,403	$13,980	$34,382	$6,981,196
53	$20,362	$14,020	$34,382	$6,967,175
54	$20,321	$14,061	$34,382	$6,953,114
55	$20,280	$14,102	$34,382	$6,939,012
56	$20,239	$14,143	$34,382	$6,924,868
57	$20,198	$14,185	$34,382	$6,910,683
58	$20,156	$14,226	$34,382	$6,896,457
59	$20,115	$14,268	$34,382	$6,882,190
60	$20,073	$14,309	$34,382	$6,867,881

第5年供款共

$412,587

第5年利息

$243,597

第5年共還本金

$168,990

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$20,031	$14,351	$34,382	$6,853,530
62	$19,989	$14,393	$34,382	$6,839,137
63	$19,947	$14,435	$34,382	$6,824,702
64	$19,905	$14,477	$34,382	$6,810,225
65	$19,863	$14,519	$34,382	$6,795,706
66	$19,821	$14,561	$34,382	$6,781,145
67	$19,778	$14,604	$34,382	$6,766,541
68	$19,736	$14,646	$34,382	$6,751,894
69	$19,693	$14,689	$34,382	$6,737,205
70	$19,650	$14,732	$34,382	$6,722,473
71	$19,607	$14,775	$34,382	$6,707,698
72	$19,564	$14,818	$34,382	$6,692,880

第6年供款共

$412,587

第6年利息

$237,586

第6年共還本金

$175,001

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$19,521	$14,861	$34,382	$6,678,019
74	$19,478	$14,905	$34,382	$6,663,114
75	$19,434	$14,948	$34,382	$6,648,166
76	$19,390	$14,992	$34,382	$6,633,174
77	$19,347	$15,035	$34,382	$6,618,139
78	$19,303	$15,079	$34,382	$6,603,059
79	$19,259	$15,123	$34,382	$6,587,936
80	$19,215	$15,167	$34,382	$6,572,769
81	$19,171	$15,212	$34,382	$6,557,557
82	$19,126	$15,256	$34,382	$6,542,301
83	$19,082	$15,301	$34,382	$6,527,000
84	$19,037	$15,345	$34,382	$6,511,655

第7年供款共

$412,587

第7年利息

$231,362

第7年共還本金

$181,225

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$18,992	$15,390	$34,382	$6,496,265
86	$18,947	$15,435	$34,382	$6,480,831
87	$18,902	$15,480	$34,382	$6,465,351
88	$18,857	$15,525	$34,382	$6,449,826
89	$18,812	$15,570	$34,382	$6,434,256
90	$18,767	$15,616	$34,382	$6,418,640
91	$18,721	$15,661	$34,382	$6,402,979
92	$18,675	$15,707	$34,382	$6,387,272
93	$18,630	$15,753	$34,382	$6,371,519
94	$18,584	$15,799	$34,382	$6,355,721
95	$18,538	$15,845	$34,382	$6,339,876
96	$18,491	$15,891	$34,382	$6,323,985

第8年供款共

$412,587

第8年利息

$224,916

第8年共還本金

$187,670

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$18,445	$15,937	$34,382	$6,308,048
98	$18,398	$15,984	$34,382	$6,292,064
99	$18,352	$16,030	$34,382	$6,276,034
100	$18,305	$16,077	$34,382	$6,259,956
101	$18,258	$16,124	$34,382	$6,243,832
102	$18,211	$16,171	$34,382	$6,227,661
103	$18,164	$16,218	$34,382	$6,211,443
104	$18,117	$16,266	$34,382	$6,195,178
105	$18,069	$16,313	$34,382	$6,178,865
106	$18,022	$16,361	$34,382	$6,162,504
107	$17,974	$16,408	$34,382	$6,146,096
108	$17,926	$16,456	$34,382	$6,129,640

第9年供款共

$412,587

第9年利息

$218,242

第9年共還本金

$194,345

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$17,878	$16,504	$34,382	$6,113,136
110	$17,830	$16,552	$34,382	$6,096,583
111	$17,782	$16,601	$34,382	$6,079,983
112	$17,733	$16,649	$34,382	$6,063,334
113	$17,685	$16,698	$34,382	$6,046,636
114	$17,636	$16,746	$34,382	$6,029,890
115	$17,587	$16,795	$34,382	$6,013,095
116	$17,538	$16,844	$34,382	$5,996,251
117	$17,489	$16,893	$34,382	$5,979,358
118	$17,440	$16,942	$34,382	$5,962,416
119	$17,390	$16,992	$34,382	$5,945,424
120	$17,341	$17,041	$34,382	$5,928,382

第10年供款共

$412,587

第10年利息

$211,329

第10年共還本金

$201,257

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$17,291	$17,091	$34,382	$5,911,291
122	$17,241	$17,141	$34,382	$5,894,150
123	$17,191	$17,191	$34,382	$5,876,959
124	$17,141	$17,241	$34,382	$5,859,718
125	$17,091	$17,291	$34,382	$5,842,427
126	$17,040	$17,342	$34,382	$5,825,085
127	$16,990	$17,392	$34,382	$5,807,693
128	$16,939	$17,443	$34,382	$5,790,249
129	$16,888	$17,494	$34,382	$5,772,755
130	$16,837	$17,545	$34,382	$5,755,210
131	$16,786	$17,596	$34,382	$5,737,614
132	$16,735	$17,648	$34,382	$5,719,967

第11年供款共

$412,587

第11年利息

$204,171

第11年共還本金

$208,416

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$16,683	$17,699	$34,382	$5,702,268
134	$16,632	$17,751	$34,382	$5,684,517
135	$16,580	$17,802	$34,382	$5,666,715
136	$16,528	$17,854	$34,382	$5,648,860
137	$16,476	$17,906	$34,382	$5,630,954
138	$16,424	$17,959	$34,382	$5,612,995
139	$16,371	$18,011	$34,382	$5,594,984
140	$16,319	$18,064	$34,382	$5,576,921
141	$16,266	$18,116	$34,382	$5,558,805
142	$16,213	$18,169	$34,382	$5,540,636
143	$16,160	$18,222	$34,382	$5,522,414
144	$16,107	$18,275	$34,382	$5,504,138

第12年供款共

$412,587

第12年利息

$196,758

第12年共還本金

$215,828

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$16,054	$18,328	$34,382	$5,485,810
146	$16,000	$18,382	$34,382	$5,467,428
147	$15,947	$18,436	$34,382	$5,448,992
148	$15,893	$18,489	$34,382	$5,430,503
149	$15,839	$18,543	$34,382	$5,411,960
150	$15,785	$18,597	$34,382	$5,393,362
151	$15,731	$18,652	$34,382	$5,374,711
152	$15,676	$18,706	$34,382	$5,356,005
153	$15,622	$18,761	$34,382	$5,337,244
154	$15,567	$18,815	$34,382	$5,318,429
155	$15,512	$18,870	$34,382	$5,299,559
156	$15,457	$18,925	$34,382	$5,280,634

第13年供款共

$412,587

第13年利息

$189,082

第13年共還本金

$223,505

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$15,402	$18,980	$34,382	$5,261,653
158	$15,346	$19,036	$34,382	$5,242,618
159	$15,291	$19,091	$34,382	$5,223,526
160	$15,235	$19,147	$34,382	$5,204,379
161	$15,179	$19,203	$34,382	$5,185,177
162	$15,123	$19,259	$34,382	$5,165,918
163	$15,067	$19,315	$34,382	$5,146,603
164	$15,011	$19,371	$34,382	$5,127,231
165	$14,954	$19,428	$34,382	$5,107,804
166	$14,898	$19,484	$34,382	$5,088,319
167	$14,841	$19,541	$34,382	$5,068,778
168	$14,784	$19,598	$34,382	$5,049,180

第14年供款共

$412,587

第14年利息

$181,133

第14年共還本金

$231,454

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$14,727	$19,655	$34,382	$5,029,524
170	$14,669	$19,713	$34,382	$5,009,811
171	$14,612	$19,770	$34,382	$4,990,041
172	$14,554	$19,828	$34,382	$4,970,213
173	$14,496	$19,886	$34,382	$4,950,327
174	$14,438	$19,944	$34,382	$4,930,384
175	$14,380	$20,002	$34,382	$4,910,382
176	$14,322	$20,060	$34,382	$4,890,321
177	$14,263	$20,119	$34,382	$4,870,203
178	$14,205	$20,177	$34,382	$4,850,025
179	$14,146	$20,236	$34,382	$4,829,789
180	$14,087	$20,295	$34,382	$4,809,493

第15年供款共

$412,587

第15年利息

$172,901

第15年共還本金

$239,686

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$14,028	$20,355	$34,382	$4,789,139
182	$13,968	$20,414	$34,382	$4,768,725
183	$13,909	$20,473	$34,382	$4,748,252
184	$13,849	$20,533	$34,382	$4,727,718
185	$13,789	$20,593	$34,382	$4,707,125
186	$13,729	$20,653	$34,382	$4,686,472
187	$13,669	$20,713	$34,382	$4,665,759
188	$13,608	$20,774	$34,382	$4,644,985
189	$13,548	$20,834	$34,382	$4,624,151
190	$13,487	$20,895	$34,382	$4,603,256
191	$13,426	$20,956	$34,382	$4,582,300
192	$13,365	$21,017	$34,382	$4,561,282

第16年供款共

$412,587

第16年利息

$164,376

第16年共還本金

$248,211

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$13,304	$21,078	$34,382	$4,540,204
194	$13,242	$21,140	$34,382	$4,519,064
195	$13,181	$21,202	$34,382	$4,497,862
196	$13,119	$21,263	$34,382	$4,476,599
197	$13,057	$21,325	$34,382	$4,455,273
198	$12,995	$21,388	$34,382	$4,433,886
199	$12,932	$21,450	$34,382	$4,412,436
200	$12,870	$21,513	$34,382	$4,390,923
201	$12,807	$21,575	$34,382	$4,369,348
202	$12,744	$21,638	$34,382	$4,347,709
203	$12,681	$21,701	$34,382	$4,326,008
204	$12,618	$21,765	$34,382	$4,304,243

第17年供款共

$412,587

第17年利息

$155,548

第17年共還本金

$257,039

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$12,554	$21,828	$34,382	$4,282,415
206	$12,490	$21,892	$34,382	$4,260,523
207	$12,427	$21,956	$34,382	$4,238,567
208	$12,362	$22,020	$34,382	$4,216,548
209	$12,298	$22,084	$34,382	$4,194,464
210	$12,234	$22,148	$34,382	$4,172,315
211	$12,169	$22,213	$34,382	$4,150,102
212	$12,104	$22,278	$34,382	$4,127,825
213	$12,039	$22,343	$34,382	$4,105,482
214	$11,974	$22,408	$34,382	$4,083,074
215	$11,909	$22,473	$34,382	$4,060,601
216	$11,843	$22,539	$34,382	$4,038,062

第18年供款共

$412,587

第18年利息

$146,405

第18年共還本金

$266,181

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$11,778	$22,605	$34,382	$4,015,457
218	$11,712	$22,670	$34,382	$3,992,787
219	$11,646	$22,737	$34,382	$3,970,050
220	$11,579	$22,803	$34,382	$3,947,247
221	$11,513	$22,869	$34,382	$3,924,378
222	$11,446	$22,936	$34,382	$3,901,442
223	$11,379	$23,003	$34,382	$3,878,439
224	$11,312	$23,070	$34,382	$3,855,369
225	$11,245	$23,137	$34,382	$3,832,231
226	$11,177	$23,205	$34,382	$3,809,026
227	$11,110	$23,273	$34,382	$3,785,754
228	$11,042	$23,340	$34,382	$3,762,413

第19年供款共

$412,587

第19年利息

$136,938

第19年共還本金

$275,649

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$10,974	$23,409	$34,382	$3,739,005
230	$10,905	$23,477	$34,382	$3,715,528
231	$10,837	$23,545	$34,382	$3,691,983
232	$10,768	$23,614	$34,382	$3,668,369
233	$10,699	$23,683	$34,382	$3,644,686
234	$10,630	$23,752	$34,382	$3,620,934
235	$10,561	$23,821	$34,382	$3,597,113
236	$10,492	$23,891	$34,382	$3,573,222
237	$10,422	$23,960	$34,382	$3,549,262
238	$10,352	$24,030	$34,382	$3,525,232
239	$10,282	$24,100	$34,382	$3,501,131
240	$10,212	$24,171	$34,382	$3,476,961

第20年供款共

$412,587

第20年利息

$127,134

第20年共還本金

$285,453

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$10,141	$24,241	$34,382	$3,452,720
242	$10,070	$24,312	$34,382	$3,428,408
243	$10,000	$24,383	$34,382	$3,404,025
244	$9,928	$24,454	$34,382	$3,379,571
245	$9,857	$24,525	$34,382	$3,355,046
246	$9,786	$24,597	$34,382	$3,330,450
247	$9,714	$24,668	$34,382	$3,305,781
248	$9,642	$24,740	$34,382	$3,281,041
249	$9,570	$24,813	$34,382	$3,256,228
250	$9,497	$24,885	$34,382	$3,231,343
251	$9,425	$24,957	$34,382	$3,206,386
252	$9,352	$25,030	$34,382	$3,181,356

第21年供款共

$412,587

第21年利息

$116,982

第21年共還本金

$295,605

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$9,279	$25,103	$34,382	$3,156,252
254	$9,206	$25,176	$34,382	$3,131,076
255	$9,132	$25,250	$34,382	$3,105,826
256	$9,059	$25,324	$34,382	$3,080,502
257	$8,985	$25,397	$34,382	$3,055,105
258	$8,911	$25,472	$34,382	$3,029,633
259	$8,836	$25,546	$34,382	$3,004,088
260	$8,762	$25,620	$34,382	$2,978,467
261	$8,687	$25,695	$34,382	$2,952,772
262	$8,612	$25,770	$34,382	$2,927,002
263	$8,537	$25,845	$34,382	$2,901,157
264	$8,462	$25,921	$34,382	$2,875,237

第22年供款共

$412,587

第22年利息

$106,468

第22年共還本金

$306,119

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$8,386	$25,996	$34,382	$2,849,241
266	$8,310	$26,072	$34,382	$2,823,169
267	$8,234	$26,148	$34,382	$2,797,021
268	$8,158	$26,224	$34,382	$2,770,796
269	$8,081	$26,301	$34,382	$2,744,496
270	$8,005	$26,377	$34,382	$2,718,118
271	$7,928	$26,454	$34,382	$2,691,664
272	$7,851	$26,532	$34,382	$2,665,132
273	$7,773	$26,609	$34,382	$2,638,523
274	$7,696	$26,687	$34,382	$2,611,837
275	$7,618	$26,764	$34,382	$2,585,072
276	$7,540	$26,842	$34,382	$2,558,230

第23年供款共

$412,587

第23年利息

$95,580

第23年共還本金

$317,007

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$7,462	$26,921	$34,382	$2,531,309
278	$7,383	$26,999	$34,382	$2,504,310
279	$7,304	$27,078	$34,382	$2,477,232
280	$7,225	$27,157	$34,382	$2,450,075
281	$7,146	$27,236	$34,382	$2,422,839
282	$7,067	$27,316	$34,382	$2,395,523
283	$6,987	$27,395	$34,382	$2,368,128
284	$6,907	$27,475	$34,382	$2,340,653
285	$6,827	$27,555	$34,382	$2,313,097
286	$6,747	$27,636	$34,382	$2,285,462
287	$6,666	$27,716	$34,382	$2,257,745
288	$6,585	$27,797	$34,382	$2,229,948

第24年供款共

$412,587

第24年利息

$84,305

第24年共還本金

$328,282

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$6,504	$27,878	$34,382	$2,202,070
290	$6,423	$27,960	$34,382	$2,174,111
291	$6,341	$28,041	$34,382	$2,146,070
292	$6,259	$28,123	$34,382	$2,117,947
293	$6,177	$28,205	$34,382	$2,089,742
294	$6,095	$28,287	$34,382	$2,061,455
295	$6,013	$28,370	$34,382	$2,033,085
296	$5,930	$28,452	$34,382	$2,004,633
297	$5,847	$28,535	$34,382	$1,976,097
298	$5,764	$28,619	$34,382	$1,947,479
299	$5,680	$28,702	$34,382	$1,918,777
300	$5,596	$28,786	$34,382	$1,889,991

第25年供款共

$412,587

第25年利息

$72,629

第25年共還本金

$339,958

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$5,512	$28,870	$34,382	$1,861,121
302	$5,428	$28,954	$34,382	$1,832,167
303	$5,344	$29,038	$34,382	$1,803,129
304	$5,259	$29,123	$34,382	$1,774,005
305	$5,174	$29,208	$34,382	$1,744,797
306	$5,089	$29,293	$34,382	$1,715,504
307	$5,004	$29,379	$34,382	$1,686,126
308	$4,918	$29,464	$34,382	$1,656,661
309	$4,832	$29,550	$34,382	$1,627,111
310	$4,746	$29,636	$34,382	$1,597,474
311	$4,659	$29,723	$34,382	$1,567,751
312	$4,573	$29,810	$34,382	$1,537,942

第26年供款共

$412,587

第26年利息

$60,538

第26年共還本金

$352,049

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$4,486	$29,897	$34,382	$1,508,045
314	$4,398	$29,984	$34,382	$1,478,061
315	$4,311	$30,071	$34,382	$1,447,990
316	$4,223	$30,159	$34,382	$1,417,831
317	$4,135	$30,247	$34,382	$1,387,584
318	$4,047	$30,335	$34,382	$1,357,249
319	$3,959	$30,424	$34,382	$1,326,826
320	$3,870	$30,512	$34,382	$1,296,313
321	$3,781	$30,601	$34,382	$1,265,712
322	$3,692	$30,691	$34,382	$1,235,022
323	$3,602	$30,780	$34,382	$1,204,241
324	$3,512	$30,870	$34,382	$1,173,372

第27年供款共

$412,587

第27年利息

$48,017

第27年共還本金

$364,570

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,422	$30,960	$34,382	$1,142,412
326	$3,332	$31,050	$34,382	$1,111,362
327	$3,241	$31,141	$34,382	$1,080,221
328	$3,151	$31,232	$34,382	$1,048,989
329	$3,060	$31,323	$34,382	$1,017,667
330	$2,968	$31,414	$34,382	$986,252
331	$2,877	$31,506	$34,382	$954,747
332	$2,785	$31,598	$34,382	$923,149
333	$2,693	$31,690	$34,382	$891,460
334	$2,600	$31,782	$34,382	$859,677
335	$2,507	$31,875	$34,382	$827,803
336	$2,414	$31,968	$34,382	$795,835

第28年供款共

$412,587

第28年利息

$35,050

第28年共還本金

$377,537

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,321	$32,061	$34,382	$763,774
338	$2,228	$32,155	$34,382	$731,619
339	$2,134	$32,248	$34,382	$699,371
340	$2,040	$32,342	$34,382	$667,028
341	$1,945	$32,437	$34,382	$634,592
342	$1,851	$32,531	$34,382	$602,060
343	$1,756	$32,626	$34,382	$569,434
344	$1,661	$32,721	$34,382	$536,713
345	$1,565	$32,817	$34,382	$503,896
346	$1,470	$32,913	$34,382	$470,983
347	$1,374	$33,009	$34,382	$437,975
348	$1,277	$33,105	$34,382	$404,870

第29年供款共

$412,587

第29年利息

$21,622

第29年共還本金

$390,965

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,181	$33,201	$34,382	$371,669
350	$1,084	$33,298	$34,382	$338,371
351	$987	$33,395	$34,382	$304,975
352	$890	$33,493	$34,382	$271,483
353	$792	$33,590	$34,382	$237,892
354	$694	$33,688	$34,382	$204,204
355	$596	$33,787	$34,382	$170,417
356	$497	$33,885	$34,382	$136,532
357	$398	$33,984	$34,382	$102,548
358	$299	$34,083	$34,382	$68,465
359	$200	$34,183	$34,382	$34,282
360	$100	$34,282	$34,382	$0

第30年供款共

$412,587

第30年利息

$7,717

第30年共還本金

$404,870

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$13,549,603

免責聲明

按揭保險費
info