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 $583 , 共加借HK$120,336

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$22,897,374

每月供款
$54,089

首期

$2,760,000

總貸款額

$11,160,336

總利息

$8,311,538

印花稅

$517,500

其他

$148,000

置業成本總預算

HK$3,425,500

最低每月入息要求

按月供比率計算

$108,177

按壓力測試計算

$113,019

置業成本總預算

HK$3,425,500

首期

$2,760,000
印花稅

$517,500
- AVD
  
  $517,500
- SSD(由賣方支付)
  
  $0
- BSD
  
  $0
律師費

$ 10,000
代理佣金

$138,000
按揭保險費

$120,336

壓力測試 (假設利率上升2.0%)

假設利率

6.125%

假設每月供款

$67,811

最低每月入息要求

按月供比率計算

$108,177

按壓力測試計算

$113,019

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	$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
4.125	$83,252	$68,367	$59,681	$54,089
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$54,089

年期

30年

貸款金額

$11,160,336

總利息

$8,311,538

總貸款連利息

$19,471,874

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$38,364	$15,725	$54,089	$11,144,611
2	$38,310	$15,779	$54,089	$11,128,832
3	$38,255	$15,833	$54,089	$11,112,999
4	$38,201	$15,888	$54,089	$11,097,111
5	$38,146	$15,942	$54,089	$11,081,169
6	$38,092	$15,997	$54,089	$11,065,172
7	$38,037	$16,052	$54,089	$11,049,120
8	$37,981	$16,107	$54,089	$11,033,013
9	$37,926	$16,163	$54,089	$11,016,850
10	$37,870	$16,218	$54,089	$11,000,632
11	$37,815	$16,274	$54,089	$10,984,358
12	$37,759	$16,330	$54,089	$10,968,029

第1年供款共

$649,062

第1年利息

$456,755

第1年共還本金

$192,307

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$37,703	$16,386	$54,089	$10,951,643
14	$37,646	$16,442	$54,089	$10,935,200
15	$37,590	$16,499	$54,089	$10,918,702
16	$37,533	$16,556	$54,089	$10,902,146
17	$37,476	$16,612	$54,089	$10,885,534
18	$37,419	$16,670	$54,089	$10,868,864
19	$37,362	$16,727	$54,089	$10,852,137
20	$37,304	$16,784	$54,089	$10,835,353
21	$37,247	$16,842	$54,089	$10,818,511
22	$37,189	$16,900	$54,089	$10,801,611
23	$37,131	$16,958	$54,089	$10,784,653
24	$37,072	$17,016	$54,089	$10,767,637

第2年供款共

$649,062

第2年利息

$448,671

第2年共還本金

$200,392

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$37,014	$17,075	$54,089	$10,750,562
26	$36,955	$17,133	$54,089	$10,733,429
27	$36,896	$17,192	$54,089	$10,716,236
28	$36,837	$17,251	$54,089	$10,698,985
29	$36,778	$17,311	$54,089	$10,681,674
30	$36,718	$17,370	$54,089	$10,664,304
31	$36,659	$17,430	$54,089	$10,646,874
32	$36,599	$17,490	$54,089	$10,629,384
33	$36,539	$17,550	$54,089	$10,611,834
34	$36,478	$17,610	$54,089	$10,594,223
35	$36,418	$17,671	$54,089	$10,576,552
36	$36,357	$17,732	$54,089	$10,558,821

第3年供款共

$649,062

第3年利息

$440,246

第3年共還本金

$208,816

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$36,296	$17,793	$54,089	$10,541,028
38	$36,235	$17,854	$54,089	$10,523,174
39	$36,173	$17,915	$54,089	$10,505,259
40	$36,112	$17,977	$54,089	$10,487,283
41	$36,050	$18,039	$54,089	$10,469,244
42	$35,988	$18,101	$54,089	$10,451,144
43	$35,926	$18,163	$54,089	$10,432,981
44	$35,863	$18,225	$54,089	$10,414,756
45	$35,801	$18,288	$54,089	$10,396,468
46	$35,738	$18,351	$54,089	$10,378,117
47	$35,675	$18,414	$54,089	$10,359,703
48	$35,611	$18,477	$54,089	$10,341,226

第4年供款共

$649,062

第4年利息

$431,468

第4年共還本金

$217,594

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$35,548	$18,541	$54,089	$10,322,686
50	$35,484	$18,604	$54,089	$10,304,082
51	$35,420	$18,668	$54,089	$10,285,413
52	$35,356	$18,732	$54,089	$10,266,681
53	$35,292	$18,797	$54,089	$10,247,884
54	$35,227	$18,861	$54,089	$10,229,023
55	$35,162	$18,926	$54,089	$10,210,096
56	$35,097	$18,991	$54,089	$10,191,105
57	$35,032	$19,057	$54,089	$10,172,048
58	$34,966	$19,122	$54,089	$10,152,926
59	$34,901	$19,188	$54,089	$10,133,738
60	$34,835	$19,254	$54,089	$10,114,485

第5年供款共

$649,062

第5年利息

$422,321

第5年共還本金

$226,742

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$34,769	$19,320	$54,089	$10,095,165
62	$34,702	$19,386	$54,089	$10,075,778
63	$34,635	$19,453	$54,089	$10,056,325
64	$34,569	$19,520	$54,089	$10,036,805
65	$34,502	$19,587	$54,089	$10,017,218
66	$34,434	$19,654	$54,089	$9,997,564
67	$34,367	$19,722	$54,089	$9,977,842
68	$34,299	$19,790	$54,089	$9,958,052
69	$34,231	$19,858	$54,089	$9,938,194
70	$34,163	$19,926	$54,089	$9,918,268
71	$34,094	$19,994	$54,089	$9,898,274
72	$34,025	$20,063	$54,089	$9,878,211

第6年供款共

$649,062

第6年利息

$412,789

第6年共還本金

$236,274

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$33,956	$20,132	$54,089	$9,858,079
74	$33,887	$20,201	$54,089	$9,837,877
75	$33,818	$20,271	$54,089	$9,817,606
76	$33,748	$20,341	$54,089	$9,797,266
77	$33,678	$20,410	$54,089	$9,776,855
78	$33,608	$20,481	$54,089	$9,756,375
79	$33,538	$20,551	$54,089	$9,735,824
80	$33,467	$20,622	$54,089	$9,715,202
81	$33,396	$20,693	$54,089	$9,694,510
82	$33,325	$20,764	$54,089	$9,673,746
83	$33,254	$20,835	$54,089	$9,652,911
84	$33,182	$20,907	$54,089	$9,632,004

第7年供款共

$649,062

第7年利息

$402,856

第7年共還本金

$246,207

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$33,110	$20,979	$54,089	$9,611,026
86	$33,038	$21,051	$54,089	$9,589,975
87	$32,966	$21,123	$54,089	$9,568,852
88	$32,893	$21,196	$54,089	$9,547,656
89	$32,820	$21,268	$54,089	$9,526,388
90	$32,747	$21,342	$54,089	$9,505,046
91	$32,674	$21,415	$54,089	$9,483,632
92	$32,600	$21,489	$54,089	$9,462,143
93	$32,526	$21,562	$54,089	$9,440,581
94	$32,452	$21,637	$54,089	$9,418,944
95	$32,378	$21,711	$54,089	$9,397,233
96	$32,303	$21,786	$54,089	$9,375,448

第8年供款共

$649,062

第8年利息

$392,506

第8年共還本金

$256,557

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$32,228	$21,860	$54,089	$9,353,587
98	$32,153	$21,936	$54,089	$9,331,651
99	$32,078	$22,011	$54,089	$9,309,641
100	$32,002	$22,087	$54,089	$9,287,554
101	$31,926	$22,163	$54,089	$9,265,391
102	$31,850	$22,239	$54,089	$9,243,153
103	$31,773	$22,315	$54,089	$9,220,837
104	$31,697	$22,392	$54,089	$9,198,445
105	$31,620	$22,469	$54,089	$9,175,977
106	$31,542	$22,546	$54,089	$9,153,430
107	$31,465	$22,624	$54,089	$9,130,807
108	$31,387	$22,701	$54,089	$9,108,105

第9年供款共

$649,062

第9年利息

$381,720

第9年共還本金

$267,342

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$31,309	$22,779	$54,089	$9,085,326
110	$31,231	$22,858	$54,089	$9,062,468
111	$31,152	$22,936	$54,089	$9,039,532
112	$31,073	$23,015	$54,089	$9,016,517
113	$30,994	$23,094	$54,089	$8,993,423
114	$30,915	$23,174	$54,089	$8,970,249
115	$30,835	$23,253	$54,089	$8,946,996
116	$30,755	$23,333	$54,089	$8,923,662
117	$30,675	$23,413	$54,089	$8,900,249
118	$30,595	$23,494	$54,089	$8,876,755
119	$30,514	$23,575	$54,089	$8,853,180
120	$30,433	$23,656	$54,089	$8,829,525

第10年供款共

$649,062

第10年利息

$370,482

第10年共還本金

$278,581

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$30,351	$23,737	$54,089	$8,805,787
122	$30,270	$23,819	$54,089	$8,781,969
123	$30,188	$23,901	$54,089	$8,758,068
124	$30,106	$23,983	$54,089	$8,734,086
125	$30,023	$24,065	$54,089	$8,710,021
126	$29,941	$24,148	$54,089	$8,685,873
127	$29,858	$24,231	$54,089	$8,661,642
128	$29,774	$24,314	$54,089	$8,637,328
129	$29,691	$24,398	$54,089	$8,612,930
130	$29,607	$24,482	$54,089	$8,588,448
131	$29,523	$24,566	$54,089	$8,563,883
132	$29,438	$24,650	$54,089	$8,539,232

第11年供款共

$649,062

第11年利息

$358,770

第11年共還本金

$290,292

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$29,354	$24,735	$54,089	$8,514,497
134	$29,269	$24,820	$54,089	$8,489,678
135	$29,183	$24,905	$54,089	$8,464,772
136	$29,098	$24,991	$54,089	$8,439,781
137	$29,012	$25,077	$54,089	$8,414,705
138	$28,926	$25,163	$54,089	$8,389,542
139	$28,839	$25,249	$54,089	$8,364,292
140	$28,752	$25,336	$54,089	$8,338,956
141	$28,665	$25,423	$54,089	$8,313,532
142	$28,578	$25,511	$54,089	$8,288,022
143	$28,490	$25,598	$54,089	$8,262,423
144	$28,402	$25,686	$54,089	$8,236,737

第12年供款共

$649,062

第12年利息

$346,567

第12年共還本金

$302,496

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$28,314	$25,775	$54,089	$8,210,962
146	$28,225	$25,863	$54,089	$8,185,099
147	$28,136	$25,952	$54,089	$8,159,146
148	$28,047	$26,041	$54,089	$8,133,105
149	$27,958	$26,131	$54,089	$8,106,974
150	$27,868	$26,221	$54,089	$8,080,753
151	$27,778	$26,311	$54,089	$8,054,442
152	$27,687	$26,401	$54,089	$8,028,041
153	$27,596	$26,492	$54,089	$8,001,549
154	$27,505	$26,583	$54,089	$7,974,965
155	$27,414	$26,675	$54,089	$7,948,291
156	$27,322	$26,766	$54,089	$7,921,525

第13年供款共

$649,062

第13年利息

$333,850

第13年共還本金

$315,212

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$27,230	$26,858	$54,089	$7,894,666
158	$27,138	$26,951	$54,089	$7,867,716
159	$27,045	$27,043	$54,089	$7,840,672
160	$26,952	$27,136	$54,089	$7,813,536
161	$26,859	$27,230	$54,089	$7,786,307
162	$26,765	$27,323	$54,089	$7,758,983
163	$26,672	$27,417	$54,089	$7,731,566
164	$26,577	$27,511	$54,089	$7,704,055
165	$26,483	$27,606	$54,089	$7,676,449
166	$26,388	$27,701	$54,089	$7,648,749
167	$26,293	$27,796	$54,089	$7,620,953
168	$26,197	$27,892	$54,089	$7,593,061

第14年供款共

$649,062

第14年利息

$320,599

第14年共還本金

$328,463

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$26,101	$27,987	$54,089	$7,565,074
170	$26,005	$28,084	$54,089	$7,536,990
171	$25,908	$28,180	$54,089	$7,508,810
172	$25,812	$28,277	$54,089	$7,480,533
173	$25,714	$28,374	$54,089	$7,452,159
174	$25,617	$28,472	$54,089	$7,423,687
175	$25,519	$28,570	$54,089	$7,395,117
176	$25,421	$28,668	$54,089	$7,366,450
177	$25,322	$28,766	$54,089	$7,337,683
178	$25,223	$28,865	$54,089	$7,308,818
179	$25,124	$28,964	$54,089	$7,279,853
180	$25,024	$29,064	$54,089	$7,250,789

第15年供款共

$649,062

第15年利息

$306,791

第15年共還本金

$342,272

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$24,925	$29,164	$54,089	$7,221,625
182	$24,824	$29,264	$54,089	$7,192,361
183	$24,724	$29,365	$54,089	$7,162,996
184	$24,623	$29,466	$54,089	$7,133,531
185	$24,522	$29,567	$54,089	$7,103,964
186	$24,420	$29,669	$54,089	$7,074,295
187	$24,318	$29,771	$54,089	$7,044,524
188	$24,216	$29,873	$54,089	$7,014,651
189	$24,113	$29,976	$54,089	$6,984,676
190	$24,010	$30,079	$54,089	$6,954,597
191	$23,906	$30,182	$54,089	$6,924,415
192	$23,803	$30,286	$54,089	$6,894,129

第16年供款共

$649,062

第16年利息

$292,402

第16年共還本金

$356,660

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$23,699	$30,390	$54,089	$6,863,739
194	$23,594	$30,494	$54,089	$6,833,245
195	$23,489	$30,599	$54,089	$6,802,645
196	$23,384	$30,704	$54,089	$6,771,941
197	$23,279	$30,810	$54,089	$6,741,131
198	$23,173	$30,916	$54,089	$6,710,215
199	$23,066	$31,022	$54,089	$6,679,193
200	$22,960	$31,129	$54,089	$6,648,064
201	$22,853	$31,236	$54,089	$6,616,828
202	$22,745	$31,343	$54,089	$6,585,485
203	$22,638	$31,451	$54,089	$6,554,034
204	$22,529	$31,559	$54,089	$6,522,475

第17年供款共

$649,062

第17年利息

$277,408

第17年共還本金

$371,654

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$22,421	$31,668	$54,089	$6,490,808
206	$22,312	$31,776	$54,089	$6,459,031
207	$22,203	$31,886	$54,089	$6,427,146
208	$22,093	$31,995	$54,089	$6,395,150
209	$21,983	$32,105	$54,089	$6,363,045
210	$21,873	$32,216	$54,089	$6,330,830
211	$21,762	$32,326	$54,089	$6,298,503
212	$21,651	$32,437	$54,089	$6,266,066
213	$21,540	$32,549	$54,089	$6,233,517
214	$21,428	$32,661	$54,089	$6,200,856
215	$21,315	$32,773	$54,089	$6,168,083
216	$21,203	$32,886	$54,089	$6,135,197

第18年供款共

$649,062

第18年利息

$261,785

第18年共還本金

$387,278

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$21,090	$32,999	$54,089	$6,102,198
218	$20,976	$33,112	$54,089	$6,069,086
219	$20,862	$33,226	$54,089	$6,035,860
220	$20,748	$33,340	$54,089	$6,002,520
221	$20,634	$33,455	$54,089	$5,969,065
222	$20,519	$33,570	$54,089	$5,935,495
223	$20,403	$33,685	$54,089	$5,901,810
224	$20,287	$33,801	$54,089	$5,868,009
225	$20,171	$33,917	$54,089	$5,834,091
226	$20,055	$34,034	$54,089	$5,800,058
227	$19,938	$34,151	$54,089	$5,765,907
228	$19,820	$34,268	$54,089	$5,731,639

第19年供款共

$649,062

第19年利息

$245,504

第19年共還本金

$403,559

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$19,703	$34,386	$54,089	$5,697,253
230	$19,584	$34,504	$54,089	$5,662,748
231	$19,466	$34,623	$54,089	$5,628,125
232	$19,347	$34,742	$54,089	$5,593,384
233	$19,227	$34,861	$54,089	$5,558,522
234	$19,107	$34,981	$54,089	$5,523,541
235	$18,987	$35,101	$54,089	$5,488,440
236	$18,867	$35,222	$54,089	$5,453,218
237	$18,745	$35,343	$54,089	$5,417,875
238	$18,624	$35,465	$54,089	$5,382,410
239	$18,502	$35,587	$54,089	$5,346,824
240	$18,380	$35,709	$54,089	$5,311,115

第20年供款共

$649,062

第20年利息

$228,539

第20年共還本金

$420,524

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$18,257	$35,832	$54,089	$5,275,283
242	$18,134	$35,955	$54,089	$5,239,328
243	$18,010	$36,078	$54,089	$5,203,250
244	$17,886	$36,202	$54,089	$5,167,048
245	$17,762	$36,327	$54,089	$5,130,721
246	$17,637	$36,452	$54,089	$5,094,269
247	$17,512	$36,577	$54,089	$5,057,692
248	$17,386	$36,703	$54,089	$5,020,990
249	$17,260	$36,829	$54,089	$4,984,161
250	$17,133	$36,955	$54,089	$4,947,205
251	$17,006	$37,083	$54,089	$4,910,123
252	$16,879	$37,210	$54,089	$4,872,913

第21年供款共

$649,062

第21年利息

$210,860

第21年共還本金

$438,202

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$16,751	$37,338	$54,089	$4,835,575
254	$16,622	$37,466	$54,089	$4,798,108
255	$16,493	$37,595	$54,089	$4,760,513
256	$16,364	$37,724	$54,089	$4,722,789
257	$16,235	$37,854	$54,089	$4,684,935
258	$16,104	$37,984	$54,089	$4,646,951
259	$15,974	$38,115	$54,089	$4,608,836
260	$15,843	$38,246	$54,089	$4,570,591
261	$15,711	$38,377	$54,089	$4,532,214
262	$15,579	$38,509	$54,089	$4,493,705
263	$15,447	$38,641	$54,089	$4,455,063
264	$15,314	$38,774	$54,089	$4,416,289

第22年供款共

$649,062

第22年利息

$192,439

第22年共還本金

$456,624

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$15,181	$38,908	$54,089	$4,377,381
266	$15,047	$39,041	$54,089	$4,338,340
267	$14,913	$39,175	$54,089	$4,299,165
268	$14,778	$39,310	$54,089	$4,259,854
269	$14,643	$39,445	$54,089	$4,220,409
270	$14,508	$39,581	$54,089	$4,180,828
271	$14,372	$39,717	$54,089	$4,141,111
272	$14,235	$39,853	$54,089	$4,101,258
273	$14,098	$39,990	$54,089	$4,061,267
274	$13,961	$40,128	$54,089	$4,021,139
275	$13,823	$40,266	$54,089	$3,980,874
276	$13,684	$40,404	$54,089	$3,940,469

第23年供款共

$649,062

第23年利息

$173,243

第23年共還本金

$475,820

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$13,545	$40,543	$54,089	$3,899,926
278	$13,406	$40,683	$54,089	$3,859,244
279	$13,266	$40,822	$54,089	$3,818,421
280	$13,126	$40,963	$54,089	$3,777,459
281	$12,985	$41,104	$54,089	$3,736,355
282	$12,844	$41,245	$54,089	$3,695,110
283	$12,702	$41,387	$54,089	$3,653,724
284	$12,560	$41,529	$54,089	$3,612,195
285	$12,417	$41,672	$54,089	$3,570,523
286	$12,274	$41,815	$54,089	$3,528,708
287	$12,130	$41,959	$54,089	$3,486,750
288	$11,986	$42,103	$54,089	$3,444,647

第24年供款共

$649,062

第24年利息

$153,240

第24年共還本金

$495,823

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$11,841	$42,248	$54,089	$3,402,399
290	$11,696	$42,393	$54,089	$3,360,006
291	$11,550	$42,539	$54,089	$3,317,468
292	$11,404	$42,685	$54,089	$3,274,783
293	$11,257	$42,831	$54,089	$3,231,952
294	$11,110	$42,979	$54,089	$3,188,973
295	$10,962	$43,126	$54,089	$3,145,847
296	$10,814	$43,275	$54,089	$3,102,572
297	$10,665	$43,423	$54,089	$3,059,148
298	$10,516	$43,573	$54,089	$3,015,576
299	$10,366	$43,722	$54,089	$2,971,853
300	$10,216	$43,873	$54,089	$2,927,980

第25年供款共

$649,062

第25年利息

$132,396

第25年共還本金

$516,666

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$10,065	$44,024	$54,089	$2,883,957
302	$9,914	$44,175	$54,089	$2,839,782
303	$9,762	$44,327	$54,089	$2,795,455
304	$9,609	$44,479	$54,089	$2,750,976
305	$9,456	$44,632	$54,089	$2,706,344
306	$9,303	$44,785	$54,089	$2,661,558
307	$9,149	$44,939	$54,089	$2,616,619
308	$8,995	$45,094	$54,089	$2,571,525
309	$8,840	$45,249	$54,089	$2,526,276
310	$8,684	$45,404	$54,089	$2,480,872
311	$8,528	$45,561	$54,089	$2,435,311
312	$8,371	$45,717	$54,089	$2,389,594

第26年供款共

$649,062

第26年利息

$110,676

第26年共還本金

$538,386

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$8,214	$45,874	$54,089	$2,343,720
314	$8,057	$46,032	$54,089	$2,297,688
315	$7,898	$46,190	$54,089	$2,251,497
316	$7,740	$46,349	$54,089	$2,205,148
317	$7,580	$46,508	$54,089	$2,158,640
318	$7,420	$46,668	$54,089	$2,111,972
319	$7,260	$46,829	$54,089	$2,065,143
320	$7,099	$46,990	$54,089	$2,018,154
321	$6,937	$47,151	$54,089	$1,971,002
322	$6,775	$47,313	$54,089	$1,923,689
323	$6,613	$47,476	$54,089	$1,876,213
324	$6,449	$47,639	$54,089	$1,828,574

第27年供款共

$649,062

第27年利息

$88,043

第27年共還本金

$561,020

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$6,286	$47,803	$54,089	$1,780,771
326	$6,121	$47,967	$54,089	$1,732,804
327	$5,957	$48,132	$54,089	$1,684,672
328	$5,791	$48,297	$54,089	$1,636,375
329	$5,625	$48,464	$54,089	$1,587,911
330	$5,458	$48,630	$54,089	$1,539,281
331	$5,291	$48,797	$54,089	$1,490,484
332	$5,124	$48,965	$54,089	$1,441,519
333	$4,955	$49,133	$54,089	$1,392,386
334	$4,786	$49,302	$54,089	$1,343,083
335	$4,617	$49,472	$54,089	$1,293,612
336	$4,447	$49,642	$54,089	$1,243,970

第28年供款共

$649,062

第28年利息

$64,458

第28年共還本金

$584,604

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$4,276	$49,812	$54,089	$1,194,158
338	$4,105	$49,984	$54,089	$1,144,174
339	$3,933	$50,155	$54,089	$1,094,019
340	$3,761	$50,328	$54,089	$1,043,691
341	$3,588	$50,501	$54,089	$993,190
342	$3,414	$50,674	$54,089	$942,515
343	$3,240	$50,849	$54,089	$891,667
344	$3,065	$51,023	$54,089	$840,643
345	$2,890	$51,199	$54,089	$789,445
346	$2,714	$51,375	$54,089	$738,070
347	$2,537	$51,551	$54,089	$686,518
348	$2,360	$51,729	$54,089	$634,790

第29年供款共

$649,062

第29年利息

$39,882

第29年共還本金

$609,180

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,182	$51,906	$54,089	$582,883
350	$2,004	$52,085	$54,089	$530,798
351	$1,825	$52,264	$54,089	$478,534
352	$1,645	$52,444	$54,089	$426,091
353	$1,465	$52,624	$54,089	$373,467
354	$1,284	$52,805	$54,089	$320,662
355	$1,102	$52,986	$54,089	$267,676
356	$920	$53,168	$54,089	$214,508
357	$737	$53,351	$54,089	$161,156
358	$554	$53,535	$54,089	$107,622
359	$370	$53,719	$54,089	$53,903
360	$185	$53,903	$54,089	$0

第30年供款共

$649,062

第30年利息

$14,273

第30年共還本金

$634,790

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$22,897,374

免責聲明

按揭保險費
info