樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$208,800

借款月供 $938 , 共加借HK$208,800

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$15,167,855

每月供款
$38,442

首期

$928,000

總貸款額

$8,560,800

總利息

$5,278,255

印花稅

$298,000

其他

$102,800

置業成本總預算

HK$1,328,800

按月供比率計算

$76,884

置業成本總預算

HK$1,328,800

首期

$928,000
印花稅

$298,000
- AVD
  
  $298,000
律師費

$ 10,000
代理佣金

$92,800
按揭保險費

$208,800

最低每月入息要求

按月供比率計算

$76,884

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	$51,236	$39,371	$32,263	$27,535
1.500	$53,141	$41,310	$34,238	$29,545
2.000	$55,089	$43,308	$36,285	$31,642
2.500	$57,082	$45,364	$38,405	$33,826
3.000	$59,119	$47,478	$40,596	$36,093
3.500	$61,200	$49,649	$42,857	$38,442
4.000	$63,323	$51,877	$45,187	$40,871
4.500	$65,490	$54,160	$47,584	$43,376
5.000	$67,698	$56,497	$50,046	$45,956
5.500	$69,949	$58,889	$52,571	$48,607
6.000	$72,241	$61,332	$55,157	$51,326

每月供款$38,442

年期

30年

貸款金額

$8,560,800

總利息

$5,278,255

總貸款連利息

$13,839,055

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$24,969	$13,473	$38,442	$8,547,327
2	$24,930	$13,512	$38,442	$8,533,815
3	$24,890	$13,552	$38,442	$8,520,264
4	$24,851	$13,591	$38,442	$8,506,672
5	$24,811	$13,631	$38,442	$8,493,042
6	$24,771	$13,670	$38,442	$8,479,371
7	$24,731	$13,710	$38,442	$8,465,661
8	$24,692	$13,750	$38,442	$8,451,911
9	$24,651	$13,790	$38,442	$8,438,120
10	$24,611	$13,831	$38,442	$8,424,290
11	$24,571	$13,871	$38,442	$8,410,419
12	$24,530	$13,911	$38,442	$8,396,507

第1年供款共

$461,302

第1年利息

$297,009

第1年共還本金

$164,293

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$24,490	$13,952	$38,442	$8,382,555
14	$24,449	$13,993	$38,442	$8,368,563
15	$24,408	$14,034	$38,442	$8,354,529
16	$24,367	$14,074	$38,442	$8,340,455
17	$24,326	$14,115	$38,442	$8,326,339
18	$24,285	$14,157	$38,442	$8,312,182
19	$24,244	$14,198	$38,442	$8,297,985
20	$24,202	$14,239	$38,442	$8,283,745
21	$24,161	$14,281	$38,442	$8,269,464
22	$24,119	$14,323	$38,442	$8,255,142
23	$24,077	$14,364	$38,442	$8,240,777
24	$24,036	$14,406	$38,442	$8,226,371

第2年供款共

$461,302

第2年利息

$291,166

第2年共還本金

$170,136

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$23,994	$14,448	$38,442	$8,211,923
26	$23,951	$14,490	$38,442	$8,197,433
27	$23,909	$14,533	$38,442	$8,182,900
28	$23,867	$14,575	$38,442	$8,168,325
29	$23,824	$14,618	$38,442	$8,153,707
30	$23,782	$14,660	$38,442	$8,139,047
31	$23,739	$14,703	$38,442	$8,124,344
32	$23,696	$14,746	$38,442	$8,109,598
33	$23,653	$14,789	$38,442	$8,094,810
34	$23,610	$14,832	$38,442	$8,079,978
35	$23,567	$14,875	$38,442	$8,065,102
36	$23,523	$14,919	$38,442	$8,050,184

第3年供款共

$461,302

第3年利息

$285,114

第3年共還本金

$176,187

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$23,480	$14,962	$38,442	$8,035,222
38	$23,436	$15,006	$38,442	$8,020,216
39	$23,392	$15,050	$38,442	$8,005,166
40	$23,348	$15,093	$38,442	$7,990,073
41	$23,304	$15,137	$38,442	$7,974,936
42	$23,260	$15,182	$38,442	$7,959,754
43	$23,216	$15,226	$38,442	$7,944,528
44	$23,172	$15,270	$38,442	$7,929,258
45	$23,127	$15,315	$38,442	$7,913,943
46	$23,082	$15,359	$38,442	$7,898,584
47	$23,038	$15,404	$38,442	$7,883,179
48	$22,993	$15,449	$38,442	$7,867,730

第4年供款共

$461,302

第4年利息

$278,848

第4年共還本金

$182,454

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$22,948	$15,494	$38,442	$7,852,236
50	$22,902	$15,539	$38,442	$7,836,696
51	$22,857	$15,585	$38,442	$7,821,112
52	$22,812	$15,630	$38,442	$7,805,481
53	$22,766	$15,676	$38,442	$7,789,806
54	$22,720	$15,722	$38,442	$7,774,084
55	$22,674	$15,767	$38,442	$7,758,317
56	$22,628	$15,813	$38,442	$7,742,503
57	$22,582	$15,860	$38,442	$7,726,644
58	$22,536	$15,906	$38,442	$7,710,738
59	$22,490	$15,952	$38,442	$7,694,786
60	$22,443	$15,999	$38,442	$7,678,787

第5年供款共

$461,302

第5年利息

$272,359

第5年共還本金

$188,943

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$22,396	$16,045	$38,442	$7,662,742
62	$22,350	$16,092	$38,442	$7,646,649
63	$22,303	$16,139	$38,442	$7,630,510
64	$22,256	$16,186	$38,442	$7,614,324
65	$22,208	$16,233	$38,442	$7,598,091
66	$22,161	$16,281	$38,442	$7,581,810
67	$22,114	$16,328	$38,442	$7,565,482
68	$22,066	$16,376	$38,442	$7,549,106
69	$22,018	$16,424	$38,442	$7,532,683
70	$21,970	$16,471	$38,442	$7,516,211
71	$21,922	$16,520	$38,442	$7,499,691
72	$21,874	$16,568	$38,442	$7,483,124

第6年供款共

$461,302

第6年利息

$265,639

第6年共還本金

$195,663

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$21,826	$16,616	$38,442	$7,466,508
74	$21,777	$16,665	$38,442	$7,449,843
75	$21,729	$16,713	$38,442	$7,433,130
76	$21,680	$16,762	$38,442	$7,416,368
77	$21,631	$16,811	$38,442	$7,399,558
78	$21,582	$16,860	$38,442	$7,382,698
79	$21,533	$16,909	$38,442	$7,365,789
80	$21,484	$16,958	$38,442	$7,348,831
81	$21,434	$17,008	$38,442	$7,331,823
82	$21,384	$17,057	$38,442	$7,314,765
83	$21,335	$17,107	$38,442	$7,297,658
84	$21,285	$17,157	$38,442	$7,280,501

第7年供款共

$461,302

第7年利息

$258,679

第7年共還本金

$202,622

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$21,235	$17,207	$38,442	$7,263,294
86	$21,185	$17,257	$38,442	$7,246,037
87	$21,134	$17,308	$38,442	$7,228,730
88	$21,084	$17,358	$38,442	$7,211,372
89	$21,033	$17,409	$38,442	$7,193,963
90	$20,982	$17,459	$38,442	$7,176,504
91	$20,931	$17,510	$38,442	$7,158,993
92	$20,880	$17,561	$38,442	$7,141,432
93	$20,829	$17,613	$38,442	$7,123,819
94	$20,778	$17,664	$38,442	$7,106,155
95	$20,726	$17,716	$38,442	$7,088,440
96	$20,675	$17,767	$38,442	$7,070,672

第8年供款共

$461,302

第8年利息

$251,473

第8年共還本金

$209,829

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$20,623	$17,819	$38,442	$7,052,853
98	$20,571	$17,871	$38,442	$7,034,982
99	$20,519	$17,923	$38,442	$7,017,059
100	$20,466	$17,975	$38,442	$6,999,084
101	$20,414	$18,028	$38,442	$6,981,056
102	$20,361	$18,080	$38,442	$6,962,976
103	$20,309	$18,133	$38,442	$6,944,842
104	$20,256	$18,186	$38,442	$6,926,656
105	$20,203	$18,239	$38,442	$6,908,417
106	$20,150	$18,292	$38,442	$6,890,125
107	$20,096	$18,346	$38,442	$6,871,779
108	$20,043	$18,399	$38,442	$6,853,380

第9年供款共

$461,302

第9年利息

$244,010

第9年共還本金

$217,292

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$19,989	$18,453	$38,442	$6,834,928
110	$19,935	$18,507	$38,442	$6,816,421
111	$19,881	$18,561	$38,442	$6,797,860
112	$19,827	$18,615	$38,442	$6,779,246
113	$19,773	$18,669	$38,442	$6,760,577
114	$19,718	$18,723	$38,442	$6,741,853
115	$19,664	$18,778	$38,442	$6,723,075
116	$19,609	$18,833	$38,442	$6,704,242
117	$19,554	$18,888	$38,442	$6,685,354
118	$19,499	$18,943	$38,442	$6,666,412
119	$19,444	$18,998	$38,442	$6,647,413
120	$19,388	$19,054	$38,442	$6,628,360

第10年供款共

$461,302

第10年利息

$236,281

第10年共還本金

$225,020

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$19,333	$19,109	$38,442	$6,609,251
122	$19,277	$19,165	$38,442	$6,590,086
123	$19,221	$19,221	$38,442	$6,570,865
124	$19,165	$19,277	$38,442	$6,551,588
125	$19,109	$19,333	$38,442	$6,532,255
126	$19,052	$19,389	$38,442	$6,512,866
127	$18,996	$19,446	$38,442	$6,493,420
128	$18,939	$19,503	$38,442	$6,473,917
129	$18,882	$19,560	$38,442	$6,454,358
130	$18,825	$19,617	$38,442	$6,434,741
131	$18,768	$19,674	$38,442	$6,415,067
132	$18,711	$19,731	$38,442	$6,395,336

第11年供款共

$461,302

第11年利息

$228,278

第11年共還本金

$233,024

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$18,653	$19,789	$38,442	$6,375,547
134	$18,595	$19,846	$38,442	$6,355,701
135	$18,537	$19,904	$38,442	$6,335,797
136	$18,479	$19,962	$38,442	$6,315,834
137	$18,421	$20,021	$38,442	$6,295,814
138	$18,363	$20,079	$38,442	$6,275,735
139	$18,304	$20,138	$38,442	$6,255,597
140	$18,245	$20,196	$38,442	$6,235,401
141	$18,187	$20,255	$38,442	$6,215,145
142	$18,128	$20,314	$38,442	$6,194,831
143	$18,068	$20,374	$38,442	$6,174,458
144	$18,009	$20,433	$38,442	$6,154,025

第12年供款共

$461,302

第12年利息

$219,990

第12年共還本金

$241,312

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$17,949	$20,493	$38,442	$6,133,532
146	$17,889	$20,552	$38,442	$6,112,980
147	$17,830	$20,612	$38,442	$6,092,367
148	$17,769	$20,672	$38,442	$6,071,695
149	$17,709	$20,733	$38,442	$6,050,962
150	$17,649	$20,793	$38,442	$6,030,169
151	$17,588	$20,854	$38,442	$6,009,315
152	$17,527	$20,915	$38,442	$5,988,401
153	$17,466	$20,976	$38,442	$5,967,425
154	$17,405	$21,037	$38,442	$5,946,388
155	$17,344	$21,098	$38,442	$5,925,290
156	$17,282	$21,160	$38,442	$5,904,130

第13年供款共

$461,302

第13年利息

$211,407

第13年共還本金

$249,894

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$17,220	$21,221	$38,442	$5,882,909
158	$17,158	$21,283	$38,442	$5,861,625
159	$17,096	$21,345	$38,442	$5,840,280
160	$17,034	$21,408	$38,442	$5,818,872
161	$16,972	$21,470	$38,442	$5,797,402
162	$16,909	$21,533	$38,442	$5,775,870
163	$16,846	$21,596	$38,442	$5,754,274
164	$16,783	$21,659	$38,442	$5,732,615
165	$16,720	$21,722	$38,442	$5,710,894
166	$16,657	$21,785	$38,442	$5,689,109
167	$16,593	$21,849	$38,442	$5,667,260
168	$16,530	$21,912	$38,442	$5,645,348

第14年供款共

$461,302

第14年利息

$202,519

第14年共還本金

$258,782

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$16,466	$21,976	$38,442	$5,623,372
170	$16,402	$22,040	$38,442	$5,601,331
171	$16,337	$22,105	$38,442	$5,579,227
172	$16,273	$22,169	$38,442	$5,557,058
173	$16,208	$22,234	$38,442	$5,534,824
174	$16,143	$22,299	$38,442	$5,512,525
175	$16,078	$22,364	$38,442	$5,490,162
176	$16,013	$22,429	$38,442	$5,467,733
177	$15,948	$22,494	$38,442	$5,445,239
178	$15,882	$22,560	$38,442	$5,422,679
179	$15,816	$22,626	$38,442	$5,400,053
180	$15,750	$22,692	$38,442	$5,377,361

第15年供款共

$461,302

第15年利息

$193,315

第15年共還本金

$267,986

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$15,684	$22,758	$38,442	$5,354,604
182	$15,618	$22,824	$38,442	$5,331,779
183	$15,551	$22,891	$38,442	$5,308,889
184	$15,484	$22,958	$38,442	$5,285,931
185	$15,417	$23,025	$38,442	$5,262,906
186	$15,350	$23,092	$38,442	$5,239,815
187	$15,283	$23,159	$38,442	$5,216,656
188	$15,215	$23,227	$38,442	$5,193,429
189	$15,148	$23,294	$38,442	$5,170,135
190	$15,080	$23,362	$38,442	$5,146,773
191	$15,011	$23,430	$38,442	$5,123,342
192	$14,943	$23,499	$38,442	$5,099,843

第16年供款共

$461,302

第16年利息

$183,784

第16年共還本金

$277,518

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$14,875	$23,567	$38,442	$5,076,276
194	$14,806	$23,636	$38,442	$5,052,640
195	$14,737	$23,705	$38,442	$5,028,935
196	$14,668	$23,774	$38,442	$5,005,161
197	$14,598	$23,843	$38,442	$4,981,318
198	$14,529	$23,913	$38,442	$4,957,405
199	$14,459	$23,983	$38,442	$4,933,422
200	$14,389	$24,053	$38,442	$4,909,369
201	$14,319	$24,123	$38,442	$4,885,247
202	$14,249	$24,193	$38,442	$4,861,053
203	$14,178	$24,264	$38,442	$4,836,790
204	$14,107	$24,335	$38,442	$4,812,455

第17年供款共

$461,302

第17年利息

$173,913

第17年共還本金

$287,388

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$14,036	$24,405	$38,442	$4,788,050
206	$13,965	$24,477	$38,442	$4,763,573
207	$13,894	$24,548	$38,442	$4,739,025
208	$13,822	$24,620	$38,442	$4,714,405
209	$13,750	$24,691	$38,442	$4,689,714
210	$13,678	$24,763	$38,442	$4,664,950
211	$13,606	$24,836	$38,442	$4,640,115
212	$13,534	$24,908	$38,442	$4,615,206
213	$13,461	$24,981	$38,442	$4,590,226
214	$13,388	$25,054	$38,442	$4,565,172
215	$13,315	$25,127	$38,442	$4,540,045
216	$13,242	$25,200	$38,442	$4,514,845

第18年供款共

$461,302

第18年利息

$163,692

第18年共還本金

$297,610

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$13,168	$25,274	$38,442	$4,489,572
218	$13,095	$25,347	$38,442	$4,464,224
219	$13,021	$25,421	$38,442	$4,438,803
220	$12,947	$25,495	$38,442	$4,413,308
221	$12,872	$25,570	$38,442	$4,387,738
222	$12,798	$25,644	$38,442	$4,362,094
223	$12,723	$25,719	$38,442	$4,336,375
224	$12,648	$25,794	$38,442	$4,310,581
225	$12,573	$25,869	$38,442	$4,284,712
226	$12,497	$25,945	$38,442	$4,258,767
227	$12,421	$26,020	$38,442	$4,232,746
228	$12,346	$26,096	$38,442	$4,206,650

第19年供款共

$461,302

第19年利息

$153,107

第19年共還本金

$308,195

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$12,269	$26,172	$38,442	$4,180,478
230	$12,193	$26,249	$38,442	$4,154,229
231	$12,117	$26,325	$38,442	$4,127,904
232	$12,040	$26,402	$38,442	$4,101,502
233	$11,963	$26,479	$38,442	$4,075,022
234	$11,885	$26,556	$38,442	$4,048,466
235	$11,808	$26,634	$38,442	$4,021,832
236	$11,730	$26,711	$38,442	$3,995,121
237	$11,652	$26,789	$38,442	$3,968,331
238	$11,574	$26,868	$38,442	$3,941,464
239	$11,496	$26,946	$38,442	$3,914,518
240	$11,417	$27,024	$38,442	$3,887,494

第20年供款共

$461,302

第20年利息

$142,145

第20年共還本金

$319,157

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$11,339	$27,103	$38,442	$3,860,390
242	$11,259	$27,182	$38,442	$3,833,208
243	$11,180	$27,262	$38,442	$3,805,946
244	$11,101	$27,341	$38,442	$3,778,605
245	$11,021	$27,421	$38,442	$3,751,184
246	$10,941	$27,501	$38,442	$3,723,683
247	$10,861	$27,581	$38,442	$3,696,102
248	$10,780	$27,662	$38,442	$3,668,441
249	$10,700	$27,742	$38,442	$3,640,699
250	$10,619	$27,823	$38,442	$3,612,876
251	$10,538	$27,904	$38,442	$3,584,971
252	$10,456	$27,986	$38,442	$3,556,986

第21年供款共

$461,302

第21年利息

$130,794

第21年共還本金

$330,508

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$10,375	$28,067	$38,442	$3,528,918
254	$10,293	$28,149	$38,442	$3,500,769
255	$10,211	$28,231	$38,442	$3,472,538
256	$10,128	$28,314	$38,442	$3,444,224
257	$10,046	$28,396	$38,442	$3,415,828
258	$9,963	$28,479	$38,442	$3,387,349
259	$9,880	$28,562	$38,442	$3,358,787
260	$9,796	$28,645	$38,442	$3,330,142
261	$9,713	$28,729	$38,442	$3,301,413
262	$9,629	$28,813	$38,442	$3,272,600
263	$9,545	$28,897	$38,442	$3,243,703
264	$9,461	$28,981	$38,442	$3,214,722

第22年供款共

$461,302

第22年利息

$119,039

第22年共還本金

$342,263

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$9,376	$29,066	$38,442	$3,185,657
266	$9,291	$29,150	$38,442	$3,156,507
267	$9,206	$29,235	$38,442	$3,127,271
268	$9,121	$29,321	$38,442	$3,097,951
269	$9,036	$29,406	$38,442	$3,068,545
270	$8,950	$29,492	$38,442	$3,039,053
271	$8,864	$29,578	$38,442	$3,009,475
272	$8,778	$29,664	$38,442	$2,979,811
273	$8,691	$29,751	$38,442	$2,950,060
274	$8,604	$29,837	$38,442	$2,920,222
275	$8,517	$29,925	$38,442	$2,890,298
276	$8,430	$30,012	$38,442	$2,860,286

第23年供款共

$461,302

第23年利息

$106,865

第23年共還本金

$354,436

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$8,343	$30,099	$38,442	$2,830,187
278	$8,255	$30,187	$38,442	$2,800,000
279	$8,167	$30,275	$38,442	$2,769,725
280	$8,078	$30,363	$38,442	$2,739,361
281	$7,990	$30,452	$38,442	$2,708,909
282	$7,901	$30,541	$38,442	$2,678,368
283	$7,812	$30,630	$38,442	$2,647,738
284	$7,723	$30,719	$38,442	$2,617,019
285	$7,633	$30,809	$38,442	$2,586,210
286	$7,543	$30,899	$38,442	$2,555,311
287	$7,453	$30,989	$38,442	$2,524,323
288	$7,363	$31,079	$38,442	$2,493,243

第24年供款共

$461,302

第24年利息

$94,259

第24年共還本金

$367,043

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$7,272	$31,170	$38,442	$2,462,074
290	$7,181	$31,261	$38,442	$2,430,813
291	$7,090	$31,352	$38,442	$2,399,461
292	$6,998	$31,443	$38,442	$2,368,017
293	$6,907	$31,535	$38,442	$2,336,482
294	$6,815	$31,627	$38,442	$2,304,855
295	$6,722	$31,719	$38,442	$2,273,136
296	$6,630	$31,812	$38,442	$2,241,324
297	$6,537	$31,905	$38,442	$2,209,420
298	$6,444	$31,998	$38,442	$2,177,422
299	$6,351	$32,091	$38,442	$2,145,331
300	$6,257	$32,185	$38,442	$2,113,146

第25年供款共

$461,302

第25年利息

$81,205

第25年共還本金

$380,097

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$6,163	$32,278	$38,442	$2,080,868
302	$6,069	$32,373	$38,442	$2,048,495
303	$5,975	$32,467	$38,442	$2,016,028
304	$5,880	$32,562	$38,442	$1,983,466
305	$5,785	$32,657	$38,442	$1,950,810
306	$5,690	$32,752	$38,442	$1,918,058
307	$5,594	$32,847	$38,442	$1,885,210
308	$5,499	$32,943	$38,442	$1,852,267
309	$5,402	$33,039	$38,442	$1,819,228
310	$5,306	$33,136	$38,442	$1,786,092
311	$5,209	$33,232	$38,442	$1,752,859
312	$5,113	$33,329	$38,442	$1,719,530

第26年供款共

$461,302

第26年利息

$67,686

第26年共還本金

$393,616

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$5,015	$33,427	$38,442	$1,686,104
314	$4,918	$33,524	$38,442	$1,652,580
315	$4,820	$33,622	$38,442	$1,618,958
316	$4,722	$33,720	$38,442	$1,585,238
317	$4,624	$33,818	$38,442	$1,551,420
318	$4,525	$33,917	$38,442	$1,517,503
319	$4,426	$34,016	$38,442	$1,483,487
320	$4,327	$34,115	$38,442	$1,449,372
321	$4,227	$34,214	$38,442	$1,415,158
322	$4,128	$34,314	$38,442	$1,380,843
323	$4,027	$34,414	$38,442	$1,346,429
324	$3,927	$34,515	$38,442	$1,311,914

第27年供款共

$461,302

第27年利息

$53,686

第27年共還本金

$407,616

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,826	$34,615	$38,442	$1,277,299
326	$3,725	$34,716	$38,442	$1,242,583
327	$3,624	$34,818	$38,442	$1,207,765
328	$3,523	$34,919	$38,442	$1,172,846
329	$3,421	$35,021	$38,442	$1,137,825
330	$3,319	$35,123	$38,442	$1,102,702
331	$3,216	$35,226	$38,442	$1,067,476
332	$3,113	$35,328	$38,442	$1,032,148
333	$3,010	$35,431	$38,442	$996,716
334	$2,907	$35,535	$38,442	$961,182
335	$2,803	$35,638	$38,442	$925,543
336	$2,700	$35,742	$38,442	$889,801

第28年供款共

$461,302

第28年利息

$39,188

第28年共還本金

$422,113

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,595	$35,847	$38,442	$853,954
338	$2,491	$35,951	$38,442	$818,003
339	$2,386	$36,056	$38,442	$781,947
340	$2,281	$36,161	$38,442	$745,786
341	$2,175	$36,267	$38,442	$709,519
342	$2,069	$36,372	$38,442	$673,147
343	$1,963	$36,478	$38,442	$636,669
344	$1,857	$36,585	$38,442	$600,084
345	$1,750	$36,692	$38,442	$563,392
346	$1,643	$36,799	$38,442	$526,594
347	$1,536	$36,906	$38,442	$489,688
348	$1,428	$37,014	$38,442	$452,674

第29年供款共

$461,302

第29年利息

$24,175

第29年共還本金

$437,127

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,320	$37,122	$38,442	$415,553
350	$1,212	$37,230	$38,442	$378,323
351	$1,103	$37,338	$38,442	$340,984
352	$995	$37,447	$38,442	$303,537
353	$885	$37,557	$38,442	$265,981
354	$776	$37,666	$38,442	$228,315
355	$666	$37,776	$38,442	$190,539
356	$556	$37,886	$38,442	$152,653
357	$445	$37,997	$38,442	$114,656
358	$334	$38,107	$38,442	$76,549
359	$223	$38,219	$38,442	$38,330
360	$112	$38,330	$38,442	$0

第30年供款共

$461,302

第30年利息

$8,628

第30年共還本金

$452,674

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$15,167,855

免責聲明

按揭保險費
info