樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$120,336

借款月供 $540 , 共加借HK$120,336

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$21,466,863

每月供款
$50,115

首期

$2,760,000

總貸款額

$11,160,336

總利息

$6,881,027

印花稅

$517,500

其他

$148,000

置業成本總預算

HK$3,425,500

按月供比率計算

$100,230

置業成本總預算

HK$3,425,500

首期

$2,760,000
印花稅

$517,500
- AVD
  
  $517,500
律師費

$ 10,000
代理佣金

$138,000
按揭保險費

$120,336

最低每月入息要求

按月供比率計算

$100,230

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	$66,794	$51,326	$42,060	$35,896
1.500	$69,277	$53,854	$44,634	$38,517
2.000	$71,818	$56,458	$47,304	$41,251
2.500	$74,416	$59,139	$50,067	$44,097
3.000	$77,071	$61,895	$52,924	$47,052
3.500	$79,783	$64,725	$55,871	$50,115
4.000	$82,552	$67,629	$58,908	$53,281
4.500	$85,376	$70,606	$62,033	$56,548
5.000	$88,255	$73,653	$65,242	$59,911
5.500	$91,189	$76,771	$68,534	$63,367
6.000	$94,177	$79,956	$71,906	$66,912

每月供款$50,115

年期

30年

貸款金額

$11,160,336

總利息

$6,881,027

總貸款連利息

$18,041,363

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$32,551	$17,564	$50,115	$11,142,772
2	$32,500	$17,615	$50,115	$11,125,157
3	$32,448	$17,667	$50,115	$11,107,490
4	$32,397	$17,718	$50,115	$11,089,772
5	$32,345	$17,770	$50,115	$11,072,003
6	$32,293	$17,822	$50,115	$11,054,181
7	$32,241	$17,874	$50,115	$11,036,308
8	$32,189	$17,926	$50,115	$11,018,382
9	$32,137	$17,978	$50,115	$11,000,404
10	$32,085	$18,030	$50,115	$10,982,374
11	$32,032	$18,083	$50,115	$10,964,291
12	$31,979	$18,136	$50,115	$10,946,155

第1年供款共

$601,379

第1年利息

$387,198

第1年共還本金

$214,181

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$31,926	$18,189	$50,115	$10,927,966
14	$31,873	$18,242	$50,115	$10,909,725
15	$31,820	$18,295	$50,115	$10,891,430
16	$31,767	$18,348	$50,115	$10,873,082
17	$31,713	$18,402	$50,115	$10,854,680
18	$31,659	$18,455	$50,115	$10,836,224
19	$31,606	$18,509	$50,115	$10,817,715
20	$31,552	$18,563	$50,115	$10,799,152
21	$31,498	$18,617	$50,115	$10,780,535
22	$31,443	$18,672	$50,115	$10,761,863
23	$31,389	$18,726	$50,115	$10,743,137
24	$31,334	$18,781	$50,115	$10,724,356

第2年供款共

$601,379

第2年利息

$379,580

第2年共還本金

$221,799

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$31,279	$18,836	$50,115	$10,705,520
26	$31,224	$18,890	$50,115	$10,686,630
27	$31,169	$18,946	$50,115	$10,667,684
28	$31,114	$19,001	$50,115	$10,648,684
29	$31,059	$19,056	$50,115	$10,629,627
30	$31,003	$19,112	$50,115	$10,610,516
31	$30,947	$19,168	$50,115	$10,591,348
32	$30,891	$19,223	$50,115	$10,572,125
33	$30,835	$19,280	$50,115	$10,552,845
34	$30,779	$19,336	$50,115	$10,533,509
35	$30,723	$19,392	$50,115	$10,514,117
36	$30,666	$19,449	$50,115	$10,494,668

第3年供款共

$601,379

第3年利息

$371,691

第3年共還本金

$229,688

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$30,609	$19,505	$50,115	$10,475,163
38	$30,553	$19,562	$50,115	$10,455,601
39	$30,496	$19,619	$50,115	$10,435,981
40	$30,438	$19,677	$50,115	$10,416,305
41	$30,381	$19,734	$50,115	$10,396,571
42	$30,323	$19,792	$50,115	$10,376,779
43	$30,266	$19,849	$50,115	$10,356,930
44	$30,208	$19,907	$50,115	$10,337,023
45	$30,150	$19,965	$50,115	$10,317,057
46	$30,091	$20,023	$50,115	$10,297,034
47	$30,033	$20,082	$50,115	$10,276,952
48	$29,974	$20,140	$50,115	$10,256,811

第4年供款共

$601,379

第4年利息

$363,522

第4年共還本金

$237,857

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$29,916	$20,199	$50,115	$10,236,612
50	$29,857	$20,258	$50,115	$10,216,354
51	$29,798	$20,317	$50,115	$10,196,037
52	$29,738	$20,376	$50,115	$10,175,660
53	$29,679	$20,436	$50,115	$10,155,225
54	$29,619	$20,495	$50,115	$10,134,729
55	$29,560	$20,555	$50,115	$10,114,174
56	$29,500	$20,615	$50,115	$10,093,559
57	$29,440	$20,675	$50,115	$10,072,883
58	$29,379	$20,736	$50,115	$10,052,148
59	$29,319	$20,796	$50,115	$10,031,351
60	$29,258	$20,857	$50,115	$10,010,495

第5年供款共

$601,379

第5年利息

$355,062

第5年共還本金

$246,317

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$29,197	$20,918	$50,115	$9,989,577
62	$29,136	$20,979	$50,115	$9,968,598
63	$29,075	$21,040	$50,115	$9,947,559
64	$29,014	$21,101	$50,115	$9,926,457
65	$28,952	$21,163	$50,115	$9,905,295
66	$28,890	$21,224	$50,115	$9,884,070
67	$28,829	$21,286	$50,115	$9,862,784
68	$28,766	$21,348	$50,115	$9,841,435
69	$28,704	$21,411	$50,115	$9,820,025
70	$28,642	$21,473	$50,115	$9,798,552
71	$28,579	$21,536	$50,115	$9,777,016
72	$28,516	$21,599	$50,115	$9,755,417

第6年供款共

$601,379

第6年利息

$346,301

第6年共還本金

$255,077

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$28,453	$21,662	$50,115	$9,733,756
74	$28,390	$21,725	$50,115	$9,712,031
75	$28,327	$21,788	$50,115	$9,690,243
76	$28,263	$21,852	$50,115	$9,668,391
77	$28,199	$21,915	$50,115	$9,646,476
78	$28,136	$21,979	$50,115	$9,624,496
79	$28,071	$22,043	$50,115	$9,602,453
80	$28,007	$22,108	$50,115	$9,580,345
81	$27,943	$22,172	$50,115	$9,558,173
82	$27,878	$22,237	$50,115	$9,535,936
83	$27,813	$22,302	$50,115	$9,513,634
84	$27,748	$22,367	$50,115	$9,491,267

第7年供款共

$601,379

第7年利息

$337,229

第7年共還本金

$264,150

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$27,683	$22,432	$50,115	$9,468,835
86	$27,617	$22,497	$50,115	$9,446,338
87	$27,552	$22,563	$50,115	$9,423,775
88	$27,486	$22,629	$50,115	$9,401,146
89	$27,420	$22,695	$50,115	$9,378,451
90	$27,354	$22,761	$50,115	$9,355,690
91	$27,287	$22,827	$50,115	$9,332,863
92	$27,221	$22,894	$50,115	$9,309,968
93	$27,154	$22,961	$50,115	$9,287,008
94	$27,087	$23,028	$50,115	$9,263,980
95	$27,020	$23,095	$50,115	$9,240,885
96	$26,953	$23,162	$50,115	$9,217,723

第8年供款共

$601,379

第8年利息

$327,834

第8年共還本金

$273,545

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$26,885	$23,230	$50,115	$9,194,493
98	$26,817	$23,298	$50,115	$9,171,195
99	$26,749	$23,366	$50,115	$9,147,830
100	$26,681	$23,434	$50,115	$9,124,396
101	$26,613	$23,502	$50,115	$9,100,894
102	$26,544	$23,571	$50,115	$9,077,323
103	$26,476	$23,639	$50,115	$9,053,684
104	$26,407	$23,708	$50,115	$9,029,975
105	$26,337	$23,777	$50,115	$9,006,198
106	$26,268	$23,847	$50,115	$8,982,351
107	$26,199	$23,916	$50,115	$8,958,435
108	$26,129	$23,986	$50,115	$8,934,449

第9年供款共

$601,379

第9年利息

$318,105

第9年共還本金

$283,274

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$26,059	$24,056	$50,115	$8,910,393
110	$25,989	$24,126	$50,115	$8,886,266
111	$25,918	$24,197	$50,115	$8,862,070
112	$25,848	$24,267	$50,115	$8,837,802
113	$25,777	$24,338	$50,115	$8,813,464
114	$25,706	$24,409	$50,115	$8,789,056
115	$25,635	$24,480	$50,115	$8,764,575
116	$25,563	$24,552	$50,115	$8,740,024
117	$25,492	$24,623	$50,115	$8,715,401
118	$25,420	$24,695	$50,115	$8,690,706
119	$25,348	$24,767	$50,115	$8,665,939
120	$25,276	$24,839	$50,115	$8,641,099

第10年供款共

$601,379

第10年利息

$308,030

第10年共還本金

$293,349

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$25,203	$24,912	$50,115	$8,616,188
122	$25,131	$24,984	$50,115	$8,591,203
123	$25,058	$25,057	$50,115	$8,566,146
124	$24,985	$25,130	$50,115	$8,541,016
125	$24,911	$25,204	$50,115	$8,515,812
126	$24,838	$25,277	$50,115	$8,490,535
127	$24,764	$25,351	$50,115	$8,465,184
128	$24,690	$25,425	$50,115	$8,439,760
129	$24,616	$25,499	$50,115	$8,414,261
130	$24,542	$25,573	$50,115	$8,388,687
131	$24,467	$25,648	$50,115	$8,363,039
132	$24,392	$25,723	$50,115	$8,337,317

第11年供款共

$601,379

第11年利息

$297,596

第11年共還本金

$303,783

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$24,317	$25,798	$50,115	$8,311,519
134	$24,242	$25,873	$50,115	$8,285,646
135	$24,166	$25,948	$50,115	$8,259,698
136	$24,091	$26,024	$50,115	$8,233,674
137	$24,015	$26,100	$50,115	$8,207,573
138	$23,939	$26,176	$50,115	$8,181,397
139	$23,862	$26,252	$50,115	$8,155,145
140	$23,786	$26,329	$50,115	$8,128,816
141	$23,709	$26,406	$50,115	$8,102,410
142	$23,632	$26,483	$50,115	$8,075,927
143	$23,555	$26,560	$50,115	$8,049,367
144	$23,477	$26,638	$50,115	$8,022,729

第12年供款共

$601,379

第12年利息

$286,791

第12年共還本金

$314,587

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$23,400	$26,715	$50,115	$7,996,014
146	$23,322	$26,793	$50,115	$7,969,221
147	$23,244	$26,871	$50,115	$7,942,350
148	$23,165	$26,950	$50,115	$7,915,400
149	$23,087	$27,028	$50,115	$7,888,372
150	$23,008	$27,107	$50,115	$7,861,264
151	$22,929	$27,186	$50,115	$7,834,078
152	$22,849	$27,266	$50,115	$7,806,813
153	$22,770	$27,345	$50,115	$7,779,468
154	$22,690	$27,425	$50,115	$7,752,043
155	$22,610	$27,505	$50,115	$7,724,538
156	$22,530	$27,585	$50,115	$7,696,953

第13年供款共

$601,379

第13年利息

$275,603

第13年共還本金

$325,776

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$22,449	$27,665	$50,115	$7,669,288
158	$22,369	$27,746	$50,115	$7,641,542
159	$22,288	$27,827	$50,115	$7,613,715
160	$22,207	$27,908	$50,115	$7,585,806
161	$22,125	$27,990	$50,115	$7,557,817
162	$22,044	$28,071	$50,115	$7,529,745
163	$21,962	$28,153	$50,115	$7,501,592
164	$21,880	$28,235	$50,115	$7,473,357
165	$21,797	$28,318	$50,115	$7,445,039
166	$21,715	$28,400	$50,115	$7,416,639
167	$21,632	$28,483	$50,115	$7,388,156
168	$21,549	$28,566	$50,115	$7,359,590

第14年供款共

$601,379

第14年利息

$264,016

第14年共還本金

$337,363

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$21,465	$28,649	$50,115	$7,330,941
170	$21,382	$28,733	$50,115	$7,302,208
171	$21,298	$28,817	$50,115	$7,273,391
172	$21,214	$28,901	$50,115	$7,244,490
173	$21,130	$28,985	$50,115	$7,215,505
174	$21,045	$29,070	$50,115	$7,186,435
175	$20,960	$29,154	$50,115	$7,157,281
176	$20,875	$29,239	$50,115	$7,128,041
177	$20,790	$29,325	$50,115	$7,098,716
178	$20,705	$29,410	$50,115	$7,069,306
179	$20,619	$29,496	$50,115	$7,039,810
180	$20,533	$29,582	$50,115	$7,010,228

第15年供款共

$601,379

第15年利息

$252,017

第15年共還本金

$349,362

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$20,446	$29,668	$50,115	$6,980,560
182	$20,360	$29,755	$50,115	$6,950,805
183	$20,273	$29,842	$50,115	$6,920,963
184	$20,186	$29,929	$50,115	$6,891,034
185	$20,099	$30,016	$50,115	$6,861,018
186	$20,011	$30,104	$50,115	$6,830,915
187	$19,924	$30,191	$50,115	$6,800,723
188	$19,835	$30,279	$50,115	$6,770,444
189	$19,747	$30,368	$50,115	$6,740,076
190	$19,659	$30,456	$50,115	$6,709,620
191	$19,570	$30,545	$50,115	$6,679,074
192	$19,481	$30,634	$50,115	$6,648,440

第16年供款共

$601,379

第16年利息

$239,591

第16年共還本金

$361,788

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$19,391	$30,724	$50,115	$6,617,717
194	$19,302	$30,813	$50,115	$6,586,903
195	$19,212	$30,903	$50,115	$6,556,000
196	$19,122	$30,993	$50,115	$6,525,007
197	$19,031	$31,084	$50,115	$6,493,923
198	$18,941	$31,174	$50,115	$6,462,749
199	$18,850	$31,265	$50,115	$6,431,484
200	$18,758	$31,356	$50,115	$6,400,127
201	$18,667	$31,448	$50,115	$6,368,680
202	$18,575	$31,540	$50,115	$6,337,140
203	$18,483	$31,632	$50,115	$6,305,508
204	$18,391	$31,724	$50,115	$6,273,785

第17年供款共

$601,379

第17年利息

$226,723

第17年共還本金

$374,656

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$18,299	$31,816	$50,115	$6,241,968
206	$18,206	$31,909	$50,115	$6,210,059
207	$18,113	$32,002	$50,115	$6,178,057
208	$18,019	$32,096	$50,115	$6,145,961
209	$17,926	$32,189	$50,115	$6,113,772
210	$17,832	$32,283	$50,115	$6,081,489
211	$17,738	$32,377	$50,115	$6,049,112
212	$17,643	$32,472	$50,115	$6,016,640
213	$17,549	$32,566	$50,115	$5,984,074
214	$17,454	$32,661	$50,115	$5,951,413
215	$17,358	$32,757	$50,115	$5,918,656
216	$17,263	$32,852	$50,115	$5,885,804

第18年供款共

$601,379

第18年利息

$213,398

第18年共還本金

$387,981

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$17,167	$32,948	$50,115	$5,852,856
218	$17,071	$33,044	$50,115	$5,819,812
219	$16,974	$33,140	$50,115	$5,786,671
220	$16,878	$33,237	$50,115	$5,753,434
221	$16,781	$33,334	$50,115	$5,720,100
222	$16,684	$33,431	$50,115	$5,686,669
223	$16,586	$33,529	$50,115	$5,653,140
224	$16,488	$33,627	$50,115	$5,619,514
225	$16,390	$33,725	$50,115	$5,585,789
226	$16,292	$33,823	$50,115	$5,551,966
227	$16,193	$33,922	$50,115	$5,518,044
228	$16,094	$34,021	$50,115	$5,484,024

第19年供款共

$601,379

第19年利息

$199,599

第19年共還本金

$401,780

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$15,995	$34,120	$50,115	$5,449,904
230	$15,896	$34,219	$50,115	$5,415,684
231	$15,796	$34,319	$50,115	$5,381,365
232	$15,696	$34,419	$50,115	$5,346,946
233	$15,595	$34,520	$50,115	$5,312,426
234	$15,495	$34,620	$50,115	$5,277,806
235	$15,394	$34,721	$50,115	$5,243,085
236	$15,292	$34,823	$50,115	$5,208,262
237	$15,191	$34,924	$50,115	$5,173,338
238	$15,089	$35,026	$50,115	$5,138,312
239	$14,987	$35,128	$50,115	$5,103,184
240	$14,884	$35,231	$50,115	$5,067,953

第20年供款共

$601,379

第20年利息

$185,308

第20年共還本金

$416,070

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$14,782	$35,333	$50,115	$5,032,620
242	$14,678	$35,436	$50,115	$4,997,184
243	$14,575	$35,540	$50,115	$4,961,644
244	$14,471	$35,643	$50,115	$4,926,000
245	$14,368	$35,747	$50,115	$4,890,253
246	$14,263	$35,852	$50,115	$4,854,401
247	$14,159	$35,956	$50,115	$4,818,445
248	$14,054	$36,061	$50,115	$4,782,384
249	$13,949	$36,166	$50,115	$4,746,218
250	$13,843	$36,272	$50,115	$4,709,946
251	$13,737	$36,378	$50,115	$4,673,568
252	$13,631	$36,484	$50,115	$4,637,085

第21年供款共

$601,379

第21年利息

$170,510

第21年共還本金

$430,869

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$13,525	$36,590	$50,115	$4,600,495
254	$13,418	$36,697	$50,115	$4,563,798
255	$13,311	$36,804	$50,115	$4,526,994
256	$13,204	$36,911	$50,115	$4,490,083
257	$13,096	$37,019	$50,115	$4,453,064
258	$12,988	$37,127	$50,115	$4,415,937
259	$12,880	$37,235	$50,115	$4,378,702
260	$12,771	$37,344	$50,115	$4,341,358
261	$12,662	$37,453	$50,115	$4,303,906
262	$12,553	$37,562	$50,115	$4,266,344
263	$12,444	$37,671	$50,115	$4,228,673
264	$12,334	$37,781	$50,115	$4,190,891

第22年供款共

$601,379

第22年利息

$155,185

第22年共還本金

$446,193

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$12,223	$37,891	$50,115	$4,153,000
266	$12,113	$38,002	$50,115	$4,114,998
267	$12,002	$38,113	$50,115	$4,076,885
268	$11,891	$38,224	$50,115	$4,038,661
269	$11,779	$38,335	$50,115	$4,000,326
270	$11,668	$38,447	$50,115	$3,961,878
271	$11,555	$38,559	$50,115	$3,923,319
272	$11,443	$38,672	$50,115	$3,884,647
273	$11,330	$38,785	$50,115	$3,845,862
274	$11,217	$38,898	$50,115	$3,806,965
275	$11,104	$39,011	$50,115	$3,767,953
276	$10,990	$39,125	$50,115	$3,728,828

第23年供款共

$601,379

第23年利息

$139,316

第23年共還本金

$462,063

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$10,876	$39,239	$50,115	$3,689,589
278	$10,761	$39,354	$50,115	$3,650,236
279	$10,647	$39,468	$50,115	$3,610,767
280	$10,531	$39,583	$50,115	$3,571,184
281	$10,416	$39,699	$50,115	$3,531,485
282	$10,300	$39,815	$50,115	$3,491,670
283	$10,184	$39,931	$50,115	$3,451,739
284	$10,068	$40,047	$50,115	$3,411,692
285	$9,951	$40,164	$50,115	$3,371,528
286	$9,834	$40,281	$50,115	$3,331,246
287	$9,716	$40,399	$50,115	$3,290,848
288	$9,598	$40,517	$50,115	$3,250,331

第24年供款共

$601,379

第24年利息

$122,882

第24年共還本金

$478,497

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$9,480	$40,635	$50,115	$3,209,696
290	$9,362	$40,753	$50,115	$3,168,943
291	$9,243	$40,872	$50,115	$3,128,071
292	$9,124	$40,991	$50,115	$3,087,080
293	$9,004	$41,111	$50,115	$3,045,969
294	$8,884	$41,231	$50,115	$3,004,738
295	$8,764	$41,351	$50,115	$2,963,387
296	$8,643	$41,472	$50,115	$2,921,915
297	$8,522	$41,593	$50,115	$2,880,322
298	$8,401	$41,714	$50,115	$2,838,608
299	$8,279	$41,836	$50,115	$2,796,773
300	$8,157	$41,958	$50,115	$2,754,815

第25年供款共

$601,379

第25年利息

$105,863

第25年共還本金

$495,516

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$8,035	$42,080	$50,115	$2,712,735
302	$7,912	$42,203	$50,115	$2,670,532
303	$7,789	$42,326	$50,115	$2,628,207
304	$7,666	$42,449	$50,115	$2,585,757
305	$7,542	$42,573	$50,115	$2,543,184
306	$7,418	$42,697	$50,115	$2,500,487
307	$7,293	$42,822	$50,115	$2,457,665
308	$7,168	$42,947	$50,115	$2,414,718
309	$7,043	$43,072	$50,115	$2,371,646
310	$6,917	$43,198	$50,115	$2,328,449
311	$6,791	$43,324	$50,115	$2,285,125
312	$6,665	$43,450	$50,115	$2,241,675

第26年供款共

$601,379

第26年利息

$88,239

第26年共還本金

$513,140

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$6,538	$43,577	$50,115	$2,198,099
314	$6,411	$43,704	$50,115	$2,154,395
315	$6,284	$43,831	$50,115	$2,110,564
316	$6,156	$43,959	$50,115	$2,066,605
317	$6,028	$44,087	$50,115	$2,022,517
318	$5,899	$44,216	$50,115	$1,978,301
319	$5,770	$44,345	$50,115	$1,933,957
320	$5,641	$44,474	$50,115	$1,889,482
321	$5,511	$44,604	$50,115	$1,844,878
322	$5,381	$44,734	$50,115	$1,800,144
323	$5,250	$44,864	$50,115	$1,755,280
324	$5,120	$44,995	$50,115	$1,710,285

第27年供款共

$601,379

第27年利息

$69,988

第27年共還本金

$531,391

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,988	$45,127	$50,115	$1,665,158
326	$4,857	$45,258	$50,115	$1,619,900
327	$4,725	$45,390	$50,115	$1,574,510
328	$4,592	$45,523	$50,115	$1,528,987
329	$4,460	$45,655	$50,115	$1,483,332
330	$4,326	$45,789	$50,115	$1,437,543
331	$4,193	$45,922	$50,115	$1,391,621
332	$4,059	$46,056	$50,115	$1,345,565
333	$3,925	$46,190	$50,115	$1,299,375
334	$3,790	$46,325	$50,115	$1,253,050
335	$3,655	$46,460	$50,115	$1,206,590
336	$3,519	$46,596	$50,115	$1,159,994

第28年供款共

$601,379

第28年利息

$51,088

第28年共還本金

$550,291

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,383	$46,732	$50,115	$1,113,262
338	$3,247	$46,868	$50,115	$1,066,394
339	$3,110	$47,005	$50,115	$1,019,390
340	$2,973	$47,142	$50,115	$972,248
341	$2,836	$47,279	$50,115	$924,969
342	$2,698	$47,417	$50,115	$877,552
343	$2,560	$47,555	$50,115	$829,997
344	$2,421	$47,694	$50,115	$782,303
345	$2,282	$47,833	$50,115	$734,469
346	$2,142	$47,973	$50,115	$686,497
347	$2,002	$48,113	$50,115	$638,384
348	$1,862	$48,253	$50,115	$590,131

第29年供款共

$601,379

第29年利息

$31,516

第29年共還本金

$569,863

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,721	$48,394	$50,115	$541,737
350	$1,580	$48,535	$50,115	$493,203
351	$1,439	$48,676	$50,115	$444,526
352	$1,297	$48,818	$50,115	$395,708
353	$1,154	$48,961	$50,115	$346,747
354	$1,011	$49,104	$50,115	$297,644
355	$868	$49,247	$50,115	$248,397
356	$724	$49,390	$50,115	$199,006
357	$580	$49,534	$50,115	$149,472
358	$436	$49,679	$50,115	$99,793
359	$291	$49,824	$50,115	$49,969
360	$146	$49,969	$50,115	$0

第30年供款共

$601,379

第30年利息

$11,248

第30年共還本金

$590,131

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$21,466,863

免責聲明

按揭保險費
info