樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$225,000

借款月供 $1,026 , 共加借HK$225,000

不需要按揭保險

年期

年

利率

印花稅

香港永久性居民

有其他住宅物業

以公司名義購買

計算額外印花稅 (賣家支付)

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$16,944,714

每月供款
$42,071

首期

$1,300,000

總貸款額

$9,225,000

總利息

$5,920,464

印花稅

$386,250

其他

$113,000

置業成本總預算

HK$1,799,250

最低每月入息要求

按月供比率計算

$84,141

按壓力測試計算

$88,507

置業成本總預算

HK$1,799,250

首期

$1,300,000
印花稅

$386,250
- AVD
  
  $386,250
- SSD(由賣方支付)
  
  $0
- BSD
  
  $0
律師費

$ 10,000
代理佣金

$103,000
按揭保險費

$225,000

壓力測試 (假設利率上升2.0%)

假設利率

5.625%

假設每月供款

$53,104

最低每月入息要求

按月供比率計算

$84,141

按壓力測試計算

$88,507

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。計算只作參考用途，計算詳情請參閱「最新按揭措施」。一切資料以金管局、按證公司及稅務局等機構之最新公布為準。

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	$55,211	$42,425	$34,766	$29,671
1.500	$57,264	$44,515	$36,894	$31,837
2.000	$59,364	$46,668	$39,101	$34,097
2.500	$61,511	$48,884	$41,385	$36,450
3.000	$63,706	$51,162	$43,746	$38,893
3.500	$65,948	$53,501	$46,183	$41,424
3.625	$66,516	$54,096	$46,803	$42,071
4.000	$68,236	$55,902	$48,693	$44,042
4.500	$70,571	$58,362	$51,276	$46,742
5.000	$72,951	$60,881	$53,928	$49,522
5.500	$75,376	$63,458	$56,650	$52,379
6.000	$77,846	$66,091	$59,437	$55,309

每月供款$42,071

年期

30年

貸款金額

$9,225,000

總利息

$5,920,464

總貸款連利息

$15,145,464

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$27,867	$14,204	$42,071	$9,210,796
2	$27,824	$14,246	$42,071	$9,196,550
3	$27,781	$14,289	$42,071	$9,182,261
4	$27,738	$14,333	$42,071	$9,167,928
5	$27,695	$14,376	$42,071	$9,153,552
6	$27,651	$14,419	$42,071	$9,139,133
7	$27,608	$14,463	$42,071	$9,124,670
8	$27,564	$14,507	$42,071	$9,110,163
9	$27,520	$14,550	$42,071	$9,095,613
10	$27,476	$14,594	$42,071	$9,081,018
11	$27,432	$14,638	$42,071	$9,066,380
12	$27,388	$14,683	$42,071	$9,051,697

第1年供款共

$504,849

第1年利息

$331,546

第1年共還本金

$173,303

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$27,344	$14,727	$42,071	$9,036,970
14	$27,299	$14,772	$42,071	$9,022,198
15	$27,255	$14,816	$42,071	$9,007,382
16	$27,210	$14,861	$42,071	$8,992,521
17	$27,165	$14,906	$42,071	$8,977,615
18	$27,120	$14,951	$42,071	$8,962,665
19	$27,075	$14,996	$42,071	$8,947,668
20	$27,029	$15,041	$42,071	$8,932,627
21	$26,984	$15,087	$42,071	$8,917,540
22	$26,938	$15,132	$42,071	$8,902,408
23	$26,893	$15,178	$42,071	$8,887,230
24	$26,847	$15,224	$42,071	$8,872,006

第2年供款共

$504,849

第2年利息

$325,158

第2年共還本金

$179,691

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$26,801	$15,270	$42,071	$8,856,736
26	$26,755	$15,316	$42,071	$8,841,420
27	$26,708	$15,362	$42,071	$8,826,058
28	$26,662	$15,409	$42,071	$8,810,649
29	$26,616	$15,455	$42,071	$8,795,194
30	$26,569	$15,502	$42,071	$8,779,692
31	$26,522	$15,549	$42,071	$8,764,143
32	$26,475	$15,596	$42,071	$8,748,548
33	$26,428	$15,643	$42,071	$8,732,905
34	$26,381	$15,690	$42,071	$8,717,215
35	$26,333	$15,737	$42,071	$8,701,477
36	$26,286	$15,785	$42,071	$8,685,692

第3年供款共

$504,849

第3年利息

$318,535

第3年共還本金

$186,314

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$26,238	$15,833	$42,071	$8,669,860
38	$26,190	$15,881	$42,071	$8,653,979
39	$26,142	$15,929	$42,071	$8,638,051
40	$26,094	$15,977	$42,071	$8,622,074
41	$26,046	$16,025	$42,071	$8,606,049
42	$25,997	$16,073	$42,071	$8,589,976
43	$25,949	$16,122	$42,071	$8,573,854
44	$25,900	$16,171	$42,071	$8,557,683
45	$25,851	$16,219	$42,071	$8,541,464
46	$25,802	$16,268	$42,071	$8,525,196
47	$25,753	$16,318	$42,071	$8,508,878
48	$25,704	$16,367	$42,071	$8,492,511

第4年供款共

$504,849

第4年利息

$311,668

第4年共還本金

$193,181

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$25,654	$16,416	$42,071	$8,476,095
50	$25,605	$16,466	$42,071	$8,459,629
51	$25,555	$16,516	$42,071	$8,443,113
52	$25,505	$16,565	$42,071	$8,426,548
53	$25,455	$16,616	$42,071	$8,409,932
54	$25,405	$16,666	$42,071	$8,393,267
55	$25,355	$16,716	$42,071	$8,376,551
56	$25,304	$16,767	$42,071	$8,359,784
57	$25,254	$16,817	$42,071	$8,342,967
58	$25,203	$16,868	$42,071	$8,326,099
59	$25,152	$16,919	$42,071	$8,309,180
60	$25,101	$16,970	$42,071	$8,292,210

第5年供款共

$504,849

第5年利息

$304,547

第5年共還本金

$200,301

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$25,049	$17,021	$42,071	$8,275,188
62	$24,998	$17,073	$42,071	$8,258,116
63	$24,946	$17,124	$42,071	$8,240,991
64	$24,895	$17,176	$42,071	$8,223,815
65	$24,843	$17,228	$42,071	$8,206,587
66	$24,791	$17,280	$42,071	$8,189,307
67	$24,739	$17,332	$42,071	$8,171,975
68	$24,686	$17,385	$42,071	$8,154,591
69	$24,634	$17,437	$42,071	$8,137,153
70	$24,581	$17,490	$42,071	$8,119,664
71	$24,528	$17,543	$42,071	$8,102,121
72	$24,475	$17,596	$42,071	$8,084,526

第6年供款共

$504,849

第6年利息

$297,165

第6年共還本金

$207,684

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$24,422	$17,649	$42,071	$8,066,877
74	$24,369	$17,702	$42,071	$8,049,175
75	$24,315	$17,756	$42,071	$8,031,419
76	$24,262	$17,809	$42,071	$8,013,610
77	$24,208	$17,863	$42,071	$7,995,747
78	$24,154	$17,917	$42,071	$7,977,830
79	$24,100	$17,971	$42,071	$7,959,859
80	$24,045	$18,025	$42,071	$7,941,834
81	$23,991	$18,080	$42,071	$7,923,754
82	$23,936	$18,134	$42,071	$7,905,620
83	$23,882	$18,189	$42,071	$7,887,431
84	$23,827	$18,244	$42,071	$7,869,186

第7年供款共

$504,849

第7年利息

$289,510

第7年共還本金

$215,339

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$23,772	$18,299	$42,071	$7,850,887
86	$23,716	$18,355	$42,071	$7,832,533
87	$23,661	$18,410	$42,071	$7,814,123
88	$23,605	$18,466	$42,071	$7,795,657
89	$23,549	$18,521	$42,071	$7,777,136
90	$23,493	$18,577	$42,071	$7,758,558
91	$23,437	$18,633	$42,071	$7,739,925
92	$23,381	$18,690	$42,071	$7,721,235
93	$23,325	$18,746	$42,071	$7,702,489
94	$23,268	$18,803	$42,071	$7,683,686
95	$23,211	$18,860	$42,071	$7,664,827
96	$23,154	$18,917	$42,071	$7,645,910

第8年供款共

$504,849

第8年利息

$281,573

第8年共還本金

$223,276

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$23,097	$18,974	$42,071	$7,626,937
98	$23,040	$19,031	$42,071	$7,607,905
99	$22,982	$19,089	$42,071	$7,588,817
100	$22,925	$19,146	$42,071	$7,569,671
101	$22,867	$19,204	$42,071	$7,550,467
102	$22,809	$19,262	$42,071	$7,531,205
103	$22,751	$19,320	$42,071	$7,511,885
104	$22,692	$19,379	$42,071	$7,492,506
105	$22,634	$19,437	$42,071	$7,473,069
106	$22,575	$19,496	$42,071	$7,453,573
107	$22,516	$19,555	$42,071	$7,434,018
108	$22,457	$19,614	$42,071	$7,414,404

第9年供款共

$504,849

第9年利息

$273,343

第9年共還本金

$231,506

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$22,398	$19,673	$42,071	$7,394,731
110	$22,338	$19,732	$42,071	$7,374,999
111	$22,279	$19,792	$42,071	$7,355,207
112	$22,219	$19,852	$42,071	$7,335,355
113	$22,159	$19,912	$42,071	$7,315,443
114	$22,099	$19,972	$42,071	$7,295,471
115	$22,038	$20,032	$42,071	$7,275,439
116	$21,978	$20,093	$42,071	$7,255,346
117	$21,917	$20,154	$42,071	$7,235,192
118	$21,856	$20,214	$42,071	$7,214,978
119	$21,795	$20,275	$42,071	$7,194,702
120	$21,734	$20,337	$42,071	$7,174,366

第10年供款共

$504,849

第10年利息

$264,810

第10年共還本金

$240,039

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$21,673	$20,398	$42,071	$7,153,968
122	$21,611	$20,460	$42,071	$7,133,508
123	$21,549	$20,522	$42,071	$7,112,986
124	$21,487	$20,584	$42,071	$7,092,403
125	$21,425	$20,646	$42,071	$7,071,757
126	$21,363	$20,708	$42,071	$7,051,049
127	$21,300	$20,771	$42,071	$7,030,278
128	$21,237	$20,833	$42,071	$7,009,445
129	$21,174	$20,896	$42,071	$6,988,548
130	$21,111	$20,959	$42,071	$6,967,589
131	$21,048	$21,023	$42,071	$6,946,566
132	$20,984	$21,086	$42,071	$6,925,480

第11年供款共

$504,849

第11年利息

$255,963

第11年共還本金

$248,886

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$20,921	$21,150	$42,071	$6,904,330
134	$20,857	$21,214	$42,071	$6,883,116
135	$20,793	$21,278	$42,071	$6,861,838
136	$20,728	$21,342	$42,071	$6,840,495
137	$20,664	$21,407	$42,071	$6,819,089
138	$20,599	$21,471	$42,071	$6,797,617
139	$20,534	$21,536	$42,071	$6,776,081
140	$20,469	$21,601	$42,071	$6,754,480
141	$20,404	$21,667	$42,071	$6,732,813
142	$20,339	$21,732	$42,071	$6,711,081
143	$20,273	$21,798	$42,071	$6,689,283
144	$20,207	$21,864	$42,071	$6,667,420

第12年供款共

$504,849

第12年利息

$246,789

第12年共還本金

$258,060

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$20,141	$21,930	$42,071	$6,645,490
146	$20,075	$21,996	$42,071	$6,623,495
147	$20,008	$22,062	$42,071	$6,601,432
148	$19,942	$22,129	$42,071	$6,579,303
149	$19,875	$22,196	$42,071	$6,557,108
150	$19,808	$22,263	$42,071	$6,534,845
151	$19,741	$22,330	$42,071	$6,512,515
152	$19,673	$22,398	$42,071	$6,490,117
153	$19,606	$22,465	$42,071	$6,467,652
154	$19,538	$22,533	$42,071	$6,445,119
155	$19,470	$22,601	$42,071	$6,422,518
156	$19,401	$22,669	$42,071	$6,399,849

第13年供款共

$504,849

第13年利息

$237,277

第13年共還本金

$267,571

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$19,333	$22,738	$42,071	$6,377,111
158	$19,264	$22,807	$42,071	$6,354,304
159	$19,195	$22,875	$42,071	$6,331,429
160	$19,126	$22,945	$42,071	$6,308,484
161	$19,057	$23,014	$42,071	$6,285,470
162	$18,987	$23,083	$42,071	$6,262,387
163	$18,918	$23,153	$42,071	$6,239,234
164	$18,848	$23,223	$42,071	$6,216,011
165	$18,778	$23,293	$42,071	$6,192,718
166	$18,707	$23,364	$42,071	$6,169,354
167	$18,637	$23,434	$42,071	$6,145,920
168	$18,566	$23,505	$42,071	$6,122,415

第14年供款共

$504,849

第14年利息

$227,415

第14年共還本金

$277,434

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$18,495	$23,576	$42,071	$6,098,839
170	$18,424	$23,647	$42,071	$6,075,192
171	$18,352	$23,719	$42,071	$6,051,473
172	$18,280	$23,790	$42,071	$6,027,683
173	$18,209	$23,862	$42,071	$6,003,821
174	$18,137	$23,934	$42,071	$5,979,887
175	$18,064	$24,006	$42,071	$5,955,880
176	$17,992	$24,079	$42,071	$5,931,801
177	$17,919	$24,152	$42,071	$5,907,649
178	$17,846	$24,225	$42,071	$5,883,425
179	$17,773	$24,298	$42,071	$5,859,127
180	$17,699	$24,371	$42,071	$5,834,756

第15年供款共

$504,849

第15年利息

$217,189

第15年共還本金

$287,659

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$17,626	$24,445	$42,071	$5,810,311
182	$17,552	$24,519	$42,071	$5,785,792
183	$17,478	$24,593	$42,071	$5,761,199
184	$17,404	$24,667	$42,071	$5,736,532
185	$17,329	$24,742	$42,071	$5,711,790
186	$17,254	$24,816	$42,071	$5,686,974
187	$17,179	$24,891	$42,071	$5,662,083
188	$17,104	$24,967	$42,071	$5,637,116
189	$17,029	$25,042	$42,071	$5,612,074
190	$16,953	$25,118	$42,071	$5,586,957
191	$16,877	$25,193	$42,071	$5,561,763
192	$16,801	$25,270	$42,071	$5,536,494

第16年供款共

$504,849

第16年利息

$206,587

第16年共還本金

$298,262

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$16,725	$25,346	$42,071	$5,511,148
194	$16,648	$25,422	$42,071	$5,485,725
195	$16,571	$25,499	$42,071	$5,460,226
196	$16,494	$25,576	$42,071	$5,434,650
197	$16,417	$25,654	$42,071	$5,408,996
198	$16,340	$25,731	$42,071	$5,383,265
199	$16,262	$25,809	$42,071	$5,357,456
200	$16,184	$25,887	$42,071	$5,331,569
201	$16,106	$25,965	$42,071	$5,305,605
202	$16,027	$26,043	$42,071	$5,279,561
203	$15,949	$26,122	$42,071	$5,253,439
204	$15,870	$26,201	$42,071	$5,227,238

第17年供款共

$504,849

第17年利息

$195,593

第17年共還本金

$309,255

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$15,791	$26,280	$42,071	$5,200,958
206	$15,711	$26,360	$42,071	$5,174,598
207	$15,632	$26,439	$42,071	$5,148,159
208	$15,552	$26,519	$42,071	$5,121,640
209	$15,472	$26,599	$42,071	$5,095,041
210	$15,391	$26,679	$42,071	$5,068,362
211	$15,311	$26,760	$42,071	$5,041,602
212	$15,230	$26,841	$42,071	$5,014,761
213	$15,149	$26,922	$42,071	$4,987,839
214	$15,067	$27,003	$42,071	$4,960,836
215	$14,986	$27,085	$42,071	$4,933,751
216	$14,904	$27,167	$42,071	$4,906,584

第18年供款共

$504,849

第18年利息

$184,195

第18年共還本金

$320,654

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$14,822	$27,249	$42,071	$4,879,335
218	$14,740	$27,331	$42,071	$4,852,004
219	$14,657	$27,414	$42,071	$4,824,591
220	$14,574	$27,496	$42,071	$4,797,094
221	$14,491	$27,580	$42,071	$4,769,515
222	$14,408	$27,663	$42,071	$4,741,852
223	$14,324	$27,746	$42,071	$4,714,105
224	$14,241	$27,830	$42,071	$4,686,275
225	$14,156	$27,914	$42,071	$4,658,361
226	$14,072	$27,999	$42,071	$4,630,362
227	$13,988	$28,083	$42,071	$4,602,279
228	$13,903	$28,168	$42,071	$4,574,111

第19年供款共

$504,849

第19年利息

$172,376

第19年共還本金

$332,473

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$13,818	$28,253	$42,071	$4,545,858
230	$13,732	$28,338	$42,071	$4,517,519
231	$13,647	$28,424	$42,071	$4,489,095
232	$13,561	$28,510	$42,071	$4,460,586
233	$13,475	$28,596	$42,071	$4,431,989
234	$13,388	$28,682	$42,071	$4,403,307
235	$13,302	$28,769	$42,071	$4,374,538
236	$13,215	$28,856	$42,071	$4,345,682
237	$13,128	$28,943	$42,071	$4,316,739
238	$13,040	$29,031	$42,071	$4,287,708
239	$12,952	$29,118	$42,071	$4,258,590
240	$12,864	$29,206	$42,071	$4,229,384

第20年供款共

$504,849

第20年利息

$160,121

第20年共還本金

$344,727

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$12,776	$29,294	$42,071	$4,200,089
242	$12,688	$29,383	$42,071	$4,170,706
243	$12,599	$29,472	$42,071	$4,141,235
244	$12,510	$29,561	$42,071	$4,111,674
245	$12,421	$29,650	$42,071	$4,082,024
246	$12,331	$29,740	$42,071	$4,052,284
247	$12,241	$29,829	$42,071	$4,022,455
248	$12,151	$29,920	$42,071	$3,992,535
249	$12,061	$30,010	$42,071	$3,962,525
250	$11,970	$30,101	$42,071	$3,932,425
251	$11,879	$30,192	$42,071	$3,902,233
252	$11,788	$30,283	$42,071	$3,871,950

第21年供款共

$504,849

第21年利息

$147,415

第21年共還本金

$357,433

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$11,697	$30,374	$42,071	$3,841,576
254	$11,605	$30,466	$42,071	$3,811,110
255	$11,513	$30,558	$42,071	$3,780,552
256	$11,420	$30,650	$42,071	$3,749,902
257	$11,328	$30,743	$42,071	$3,719,159
258	$11,235	$30,836	$42,071	$3,688,323
259	$11,142	$30,929	$42,071	$3,657,394
260	$11,048	$31,022	$42,071	$3,626,372
261	$10,955	$31,116	$42,071	$3,595,256
262	$10,861	$31,210	$42,071	$3,564,046
263	$10,766	$31,304	$42,071	$3,532,741
264	$10,672	$31,399	$42,071	$3,501,342

第22年供款共

$504,849

第22年利息

$134,241

第22年共還本金

$370,608

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$10,577	$31,494	$42,071	$3,469,849
266	$10,482	$31,589	$42,071	$3,438,260
267	$10,386	$31,684	$42,071	$3,406,575
268	$10,291	$31,780	$42,071	$3,374,795
269	$10,195	$31,876	$42,071	$3,342,919
270	$10,098	$31,972	$42,071	$3,310,947
271	$10,002	$32,069	$42,071	$3,278,878
272	$9,905	$32,166	$42,071	$3,246,712
273	$9,808	$32,263	$42,071	$3,214,449
274	$9,710	$32,360	$42,071	$3,182,089
275	$9,613	$32,458	$42,071	$3,149,631
276	$9,515	$32,556	$42,071	$3,117,075

第23年供款共

$504,849

第23年利息

$120,581

第23年共還本金

$384,268

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$9,416	$32,655	$42,071	$3,084,420
278	$9,318	$32,753	$42,071	$3,051,667
279	$9,219	$32,852	$42,071	$3,018,815
280	$9,119	$32,951	$42,071	$2,985,863
281	$9,020	$33,051	$42,071	$2,952,812
282	$8,920	$33,151	$42,071	$2,919,662
283	$8,820	$33,251	$42,071	$2,886,411
284	$8,719	$33,351	$42,071	$2,853,059
285	$8,619	$33,452	$42,071	$2,819,607
286	$8,518	$33,553	$42,071	$2,786,054
287	$8,416	$33,655	$42,071	$2,752,399
288	$8,315	$33,756	$42,071	$2,718,643

第24年供款共

$504,849

第24年利息

$106,417

第24年共還本金

$398,431

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$8,213	$33,858	$42,071	$2,684,785
290	$8,110	$33,960	$42,071	$2,650,825
291	$8,008	$34,063	$42,071	$2,616,762
292	$7,905	$34,166	$42,071	$2,582,596
293	$7,802	$34,269	$42,071	$2,548,327
294	$7,698	$34,373	$42,071	$2,513,954
295	$7,594	$34,476	$42,071	$2,479,477
296	$7,490	$34,581	$42,071	$2,444,897
297	$7,386	$34,685	$42,071	$2,410,212
298	$7,281	$34,790	$42,071	$2,375,422
299	$7,176	$34,895	$42,071	$2,340,527
300	$7,070	$35,000	$42,071	$2,305,526

第25年供款共

$504,849

第25年利息

$91,732

第25年共還本金

$413,117

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$6,965	$35,106	$42,071	$2,270,420
302	$6,859	$35,212	$42,071	$2,235,208
303	$6,752	$35,319	$42,071	$2,199,890
304	$6,645	$35,425	$42,071	$2,164,464
305	$6,538	$35,532	$42,071	$2,128,932
306	$6,431	$35,640	$42,071	$2,093,292
307	$6,323	$35,747	$42,071	$2,057,545
308	$6,216	$35,855	$42,071	$2,021,690
309	$6,107	$35,964	$42,071	$1,985,726
310	$5,999	$36,072	$42,071	$1,949,654
311	$5,890	$36,181	$42,071	$1,913,473
312	$5,780	$36,290	$42,071	$1,877,183

第26年供款共

$504,849

第26年利息

$76,505

第26年共還本金

$428,344

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$5,671	$36,400	$42,071	$1,840,783
314	$5,561	$36,510	$42,071	$1,804,273
315	$5,450	$36,620	$42,071	$1,767,652
316	$5,340	$36,731	$42,071	$1,730,921
317	$5,229	$36,842	$42,071	$1,694,079
318	$5,118	$36,953	$42,071	$1,657,126
319	$5,006	$37,065	$42,071	$1,620,061
320	$4,894	$37,177	$42,071	$1,582,885
321	$4,782	$37,289	$42,071	$1,545,595
322	$4,669	$37,402	$42,071	$1,508,194
323	$4,556	$37,515	$42,071	$1,470,679
324	$4,443	$37,628	$42,071	$1,433,051

第27年供款共

$504,849

第27年利息

$60,717

第27年共還本金

$444,132

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,329	$37,742	$42,071	$1,395,309
326	$4,215	$37,856	$42,071	$1,357,453
327	$4,101	$37,970	$42,071	$1,319,483
328	$3,986	$38,085	$42,071	$1,281,399
329	$3,871	$38,200	$42,071	$1,243,199
330	$3,755	$38,315	$42,071	$1,204,883
331	$3,640	$38,431	$42,071	$1,166,452
332	$3,524	$38,547	$42,071	$1,127,905
333	$3,407	$38,664	$42,071	$1,089,242
334	$3,290	$38,780	$42,071	$1,050,462
335	$3,173	$38,897	$42,071	$1,011,564
336	$3,056	$39,015	$42,071	$972,549

第28年供款共

$504,849

第28年利息

$44,347

第28年共還本金

$460,502

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,938	$39,133	$42,071	$933,416
338	$2,820	$39,251	$42,071	$894,165
339	$2,701	$39,370	$42,071	$854,796
340	$2,582	$39,489	$42,071	$815,307
341	$2,463	$39,608	$42,071	$775,699
342	$2,343	$39,727	$42,071	$735,972
343	$2,223	$39,847	$42,071	$696,124
344	$2,103	$39,968	$42,071	$656,156
345	$1,982	$40,089	$42,071	$616,068
346	$1,861	$40,210	$42,071	$575,858
347	$1,740	$40,331	$42,071	$535,527
348	$1,618	$40,453	$42,071	$495,074

第29年供款共

$504,849

第29年利息

$27,374

第29年共還本金

$477,475

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,496	$40,575	$42,071	$454,499
350	$1,373	$40,698	$42,071	$413,801
351	$1,250	$40,821	$42,071	$372,980
352	$1,127	$40,944	$42,071	$332,036
353	$1,003	$41,068	$42,071	$290,969
354	$879	$41,192	$42,071	$249,777
355	$755	$41,316	$42,071	$208,461
356	$630	$41,441	$42,071	$167,020
357	$505	$41,566	$42,071	$125,453
358	$379	$41,692	$42,071	$83,762
359	$253	$41,818	$42,071	$41,944
360	$127	$41,944	$42,071	$0

第30年供款共

$504,849

第30年利息

$9,775

第30年共還本金

$495,074

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

印花稅

SSD 額外印花稅

全期置業總支出 HK$16,944,714

免責聲明

按揭保險費
info