樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$193,200

借款月供 $881 , 共加借HK$193,200

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$23,950,610

每月供款
$55,608

首期

$3,200,000

總貸款額

$12,193,200

總利息

$7,825,410

印花稅

$570,000

其他

$162,000

置業成本總預算

HK$3,932,000

最低每月入息要求

按月供比率計算

$111,214

按壓力測試計算

$116,985

置業成本總預算

HK$3,932,000

首期

$3,200,000
印花稅

$570,000
- AVD
  
  $570,000
- SSD(由賣方支付)
  
  $0
- BSD
  
  $0
律師費

$ 10,000
代理佣金

$152,000
按揭保險費

$193,200

壓力測試 (假設利率上升2.0%)

假設利率

5.625%

假設每月供款

$70,191

最低每月入息要求

按月供比率計算

$111,214

按壓力測試計算

$116,985

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	$72,976	$56,076	$45,953	$39,218
1.500	$75,688	$58,838	$48,765	$42,081
2.000	$78,464	$61,683	$51,681	$45,068
2.500	$81,303	$64,612	$54,701	$48,178
3.000	$84,204	$67,623	$57,822	$51,407
3.500	$87,167	$70,716	$61,042	$54,753
3.625	$87,917	$71,501	$61,863	$55,607
4.000	$90,192	$73,888	$64,360	$58,212
4.500	$93,277	$77,140	$67,774	$61,781
5.000	$96,423	$80,470	$71,280	$65,456
5.500	$99,629	$83,875	$74,877	$69,232
6.000	$102,893	$87,356	$78,561	$73,104

每月供款$55,608

年期

30年

貸款金額

$12,193,200

總利息

$7,825,410

總貸款連利息

$20,018,610

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$36,834	$18,774	$55,607	$12,174,426
2	$36,777	$18,830	$55,607	$12,155,596
3	$36,720	$18,887	$55,607	$12,136,709
4	$36,663	$18,944	$55,607	$12,117,765
5	$36,606	$19,002	$55,607	$12,098,763
6	$36,548	$19,059	$55,607	$12,079,704
7	$36,491	$19,116	$55,607	$12,060,588
8	$36,433	$19,174	$55,607	$12,041,413
9	$36,375	$19,232	$55,607	$12,022,181
10	$36,317	$19,290	$55,607	$12,002,891
11	$36,259	$19,349	$55,607	$11,983,543
12	$36,200	$19,407	$55,607	$11,964,136

第1年供款共

$667,287

第1年利息

$438,223

第1年共還本金

$229,064

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$36,142	$19,466	$55,607	$11,944,670
14	$36,083	$19,524	$55,607	$11,925,146
15	$36,024	$19,583	$55,607	$11,905,562
16	$35,965	$19,643	$55,607	$11,885,920
17	$35,905	$19,702	$55,607	$11,866,218
18	$35,846	$19,761	$55,607	$11,846,456
19	$35,786	$19,821	$55,607	$11,826,635
20	$35,726	$19,881	$55,607	$11,806,754
21	$35,666	$19,941	$55,607	$11,786,813
22	$35,606	$20,001	$55,607	$11,766,812
23	$35,546	$20,062	$55,607	$11,746,751
24	$35,485	$20,122	$55,607	$11,726,628

第2年供款共

$667,287

第2年利息

$429,780

第2年共還本金

$237,507

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$35,424	$20,183	$55,607	$11,706,445
26	$35,363	$20,244	$55,607	$11,686,201
27	$35,302	$20,305	$55,607	$11,665,896
28	$35,241	$20,367	$55,607	$11,645,529
29	$35,179	$20,428	$55,607	$11,625,101
30	$35,117	$20,490	$55,607	$11,604,612
31	$35,056	$20,552	$55,607	$11,584,060
32	$34,994	$20,614	$55,607	$11,563,446
33	$34,931	$20,676	$55,607	$11,542,770
34	$34,869	$20,738	$55,607	$11,522,032
35	$34,806	$20,801	$55,607	$11,501,231
36	$34,743	$20,864	$55,607	$11,480,367

第3年供款共

$667,287

第3年利息

$421,025

第3年共還本金

$246,261

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$34,680	$20,927	$55,607	$11,459,440
38	$34,617	$20,990	$55,607	$11,438,450
39	$34,554	$21,054	$55,607	$11,417,396
40	$34,490	$21,117	$55,607	$11,396,279
41	$34,426	$21,181	$55,607	$11,375,098
42	$34,362	$21,245	$55,607	$11,353,853
43	$34,298	$21,309	$55,607	$11,332,544
44	$34,234	$21,374	$55,607	$11,311,170
45	$34,169	$21,438	$55,607	$11,289,732
46	$34,104	$21,503	$55,607	$11,268,229
47	$34,039	$21,568	$55,607	$11,246,661
48	$33,974	$21,633	$55,607	$11,225,028

第4年供款共

$667,287

第4年利息

$411,949

第4年共還本金

$255,338

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$33,909	$21,698	$55,607	$11,203,330
50	$33,843	$21,764	$55,607	$11,181,566
51	$33,778	$21,830	$55,607	$11,159,737
52	$33,712	$21,896	$55,607	$11,137,841
53	$33,646	$21,962	$55,607	$11,115,879
54	$33,579	$22,028	$55,607	$11,093,851
55	$33,513	$22,095	$55,607	$11,071,757
56	$33,446	$22,161	$55,607	$11,049,596
57	$33,379	$22,228	$55,607	$11,027,367
58	$33,312	$22,295	$55,607	$11,005,072
59	$33,244	$22,363	$55,607	$10,982,709
60	$33,177	$22,430	$55,607	$10,960,279

第5年供款共

$667,287

第5年利息

$402,537

第5年共還本金

$264,750

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$33,109	$22,498	$55,607	$10,937,781
62	$33,041	$22,566	$55,607	$10,915,215
63	$32,973	$22,634	$55,607	$10,892,581
64	$32,905	$22,703	$55,607	$10,869,878
65	$32,836	$22,771	$55,607	$10,847,107
66	$32,767	$22,840	$55,607	$10,824,267
67	$32,698	$22,909	$55,607	$10,801,358
68	$32,629	$22,978	$55,607	$10,778,380
69	$32,560	$23,048	$55,607	$10,755,332
70	$32,490	$23,117	$55,607	$10,732,215
71	$32,420	$23,187	$55,607	$10,709,028
72	$32,350	$23,257	$55,607	$10,685,771

第6年供款共

$667,287

第6年利息

$392,779

第6年共還本金

$274,508

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$32,280	$23,327	$55,607	$10,662,444
74	$32,209	$23,398	$55,607	$10,639,046
75	$32,139	$23,468	$55,607	$10,615,577
76	$32,068	$23,539	$55,607	$10,592,038
77	$31,997	$23,610	$55,607	$10,568,428
78	$31,925	$23,682	$55,607	$10,544,746
79	$31,854	$23,753	$55,607	$10,520,992
80	$31,782	$23,825	$55,607	$10,497,167
81	$31,710	$23,897	$55,607	$10,473,270
82	$31,638	$23,969	$55,607	$10,449,301
83	$31,566	$24,042	$55,607	$10,425,259
84	$31,493	$24,114	$55,607	$10,401,145

第7年供款共

$667,287

第7年利息

$382,661

第7年共還本金

$284,626

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$31,420	$24,187	$55,607	$10,376,958
86	$31,347	$24,260	$55,607	$10,352,698
87	$31,274	$24,333	$55,607	$10,328,364
88	$31,200	$24,407	$55,607	$10,303,957
89	$31,127	$24,481	$55,607	$10,279,477
90	$31,053	$24,555	$55,607	$10,254,922
91	$30,978	$24,629	$55,607	$10,230,293
92	$30,904	$24,703	$55,607	$10,205,590
93	$30,829	$24,778	$55,607	$10,180,812
94	$30,755	$24,853	$55,607	$10,155,959
95	$30,679	$24,928	$55,607	$10,131,032
96	$30,604	$25,003	$55,607	$10,106,028

第8年供款共

$667,287

第8年利息

$372,170

第8年共還本金

$295,117

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$30,529	$25,079	$55,607	$10,080,950
98	$30,453	$25,154	$55,607	$10,055,795
99	$30,377	$25,230	$55,607	$10,030,565
100	$30,301	$25,307	$55,607	$10,005,259
101	$30,224	$25,383	$55,607	$9,979,875
102	$30,148	$25,460	$55,607	$9,954,416
103	$30,071	$25,537	$55,607	$9,928,879
104	$29,993	$25,614	$55,607	$9,903,265
105	$29,916	$25,691	$55,607	$9,877,574
106	$29,839	$25,769	$55,607	$9,851,806
107	$29,761	$25,847	$55,607	$9,825,959
108	$29,683	$25,925	$55,607	$9,800,034

第9年供款共

$667,287

第9年利息

$361,293

第9年共還本金

$305,994

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$29,604	$26,003	$55,607	$9,774,031
110	$29,526	$26,082	$55,607	$9,747,950
111	$29,447	$26,160	$55,607	$9,721,789
112	$29,368	$26,239	$55,607	$9,695,550
113	$29,289	$26,319	$55,607	$9,669,232
114	$29,209	$26,398	$55,607	$9,642,833
115	$29,129	$26,478	$55,607	$9,616,356
116	$29,049	$26,558	$55,607	$9,589,798
117	$28,969	$26,638	$55,607	$9,563,160
118	$28,889	$26,719	$55,607	$9,536,441
119	$28,808	$26,799	$55,607	$9,509,642
120	$28,727	$26,880	$55,607	$9,482,762

第10年供款共

$667,287

第10年利息

$350,014

第10年共還本金

$317,273

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$28,646	$26,961	$55,607	$9,455,800
122	$28,564	$27,043	$55,607	$9,428,757
123	$28,483	$27,125	$55,607	$9,401,633
124	$28,401	$27,206	$55,607	$9,374,426
125	$28,319	$27,289	$55,607	$9,347,138
126	$28,236	$27,371	$55,607	$9,319,767
127	$28,153	$27,454	$55,607	$9,292,313
128	$28,071	$27,537	$55,607	$9,264,776
129	$27,987	$27,620	$55,607	$9,237,156
130	$27,904	$27,703	$55,607	$9,209,453
131	$27,820	$27,787	$55,607	$9,181,666
132	$27,736	$27,871	$55,607	$9,153,795

第11年供款共

$667,287

第11年利息

$338,320

第11年共還本金

$328,967

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$27,652	$27,955	$55,607	$9,125,840
134	$27,568	$28,040	$55,607	$9,097,800
135	$27,483	$28,124	$55,607	$9,069,676
136	$27,398	$28,209	$55,607	$9,041,467
137	$27,313	$28,294	$55,607	$9,013,172
138	$27,227	$28,380	$55,607	$8,984,792
139	$27,142	$28,466	$55,607	$8,956,326
140	$27,056	$28,552	$55,607	$8,927,775
141	$26,969	$28,638	$55,607	$8,899,137
142	$26,883	$28,724	$55,607	$8,870,412
143	$26,796	$28,811	$55,607	$8,841,601
144	$26,709	$28,898	$55,607	$8,812,703

第12年供款共

$667,287

第12年利息

$326,195

第12年共還本金

$341,092

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$26,622	$28,986	$55,607	$8,783,717
146	$26,534	$29,073	$55,607	$8,754,644
147	$26,446	$29,161	$55,607	$8,725,483
148	$26,358	$29,249	$55,607	$8,696,234
149	$26,270	$29,337	$55,607	$8,666,897
150	$26,181	$29,426	$55,607	$8,637,471
151	$26,092	$29,515	$55,607	$8,607,956
152	$26,003	$29,604	$55,607	$8,578,352
153	$25,914	$29,693	$55,607	$8,548,659
154	$25,824	$29,783	$55,607	$8,518,875
155	$25,734	$29,873	$55,607	$8,489,002
156	$25,644	$29,963	$55,607	$8,459,039

第13年供款共

$667,287

第13年利息

$313,623

第13年共還本金

$353,664

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$25,553	$30,054	$55,607	$8,428,985
158	$25,463	$30,145	$55,607	$8,398,840
159	$25,371	$30,236	$55,607	$8,368,604
160	$25,280	$30,327	$55,607	$8,338,277
161	$25,189	$30,419	$55,607	$8,307,859
162	$25,097	$30,511	$55,607	$8,277,348
163	$25,004	$30,603	$55,607	$8,246,745
164	$24,912	$30,695	$55,607	$8,216,050
165	$24,819	$30,788	$55,607	$8,185,262
166	$24,726	$30,881	$55,607	$8,154,381
167	$24,633	$30,974	$55,607	$8,123,407
168	$24,539	$31,068	$55,607	$8,092,339

第14年供款共

$667,287

第14年利息

$300,587

第14年共還本金

$366,700

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$24,446	$31,162	$55,607	$8,061,178
170	$24,351	$31,256	$55,607	$8,029,922
171	$24,257	$31,350	$55,607	$7,998,572
172	$24,162	$31,445	$55,607	$7,967,127
173	$24,067	$31,540	$55,607	$7,935,587
174	$23,972	$31,635	$55,607	$7,903,952
175	$23,877	$31,731	$55,607	$7,872,221
176	$23,781	$31,827	$55,607	$7,840,394
177	$23,685	$31,923	$55,607	$7,808,472
178	$23,588	$32,019	$55,607	$7,776,453
179	$23,491	$32,116	$55,607	$7,744,337
180	$23,394	$32,213	$55,607	$7,712,124

第15年供款共

$667,287

第15年利息

$287,071

第15年共還本金

$380,216

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$23,297	$32,310	$55,607	$7,679,814
182	$23,199	$32,408	$55,607	$7,647,406
183	$23,102	$32,506	$55,607	$7,614,900
184	$23,003	$32,604	$55,607	$7,582,296
185	$22,905	$32,702	$55,607	$7,549,594
186	$22,806	$32,801	$55,607	$7,516,793
187	$22,707	$32,900	$55,607	$7,483,892
188	$22,608	$33,000	$55,607	$7,450,893
189	$22,508	$33,099	$55,607	$7,417,793
190	$22,408	$33,199	$55,607	$7,384,594
191	$22,308	$33,300	$55,607	$7,351,294
192	$22,207	$33,400	$55,607	$7,317,894

第16年供款共

$667,287

第16年利息

$273,057

第16年共還本金

$394,230

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$22,106	$33,501	$55,607	$7,284,393
194	$22,005	$33,602	$55,607	$7,250,791
195	$21,903	$33,704	$55,607	$7,217,087
196	$21,802	$33,806	$55,607	$7,183,281
197	$21,699	$33,908	$55,607	$7,149,374
198	$21,597	$34,010	$55,607	$7,115,363
199	$21,494	$34,113	$55,607	$7,081,250
200	$21,391	$34,216	$55,607	$7,047,034
201	$21,288	$34,319	$55,607	$7,012,715
202	$21,184	$34,423	$55,607	$6,978,292
203	$21,080	$34,527	$55,607	$6,943,765
204	$20,976	$34,631	$55,607	$6,909,134

第17年供款共

$667,287

第17年利息

$258,527

第17年共還本金

$408,760

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$20,871	$34,736	$55,607	$6,874,398
206	$20,766	$34,841	$55,607	$6,839,557
207	$20,661	$34,946	$55,607	$6,804,611
208	$20,556	$35,052	$55,607	$6,769,559
209	$20,450	$35,158	$55,607	$6,734,402
210	$20,344	$35,264	$55,607	$6,699,138
211	$20,237	$35,370	$55,607	$6,663,768
212	$20,130	$35,477	$55,607	$6,628,291
213	$20,023	$35,584	$55,607	$6,592,706
214	$19,915	$35,692	$55,607	$6,557,015
215	$19,808	$35,800	$55,607	$6,521,215
216	$19,700	$35,908	$55,607	$6,485,307

第18年供款共

$667,287

第18年利息

$243,460

第18年共還本金

$423,827

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$19,591	$36,016	$55,607	$6,449,291
218	$19,482	$36,125	$55,607	$6,413,166
219	$19,373	$36,234	$55,607	$6,376,932
220	$19,264	$36,344	$55,607	$6,340,588
221	$19,154	$36,453	$55,607	$6,304,135
222	$19,044	$36,564	$55,607	$6,267,571
223	$18,933	$36,674	$55,607	$6,230,897
224	$18,823	$36,785	$55,607	$6,194,113
225	$18,711	$36,896	$55,607	$6,157,217
226	$18,600	$37,007	$55,607	$6,120,210
227	$18,488	$37,119	$55,607	$6,083,090
228	$18,376	$37,231	$55,607	$6,045,859

第19年供款共

$667,287

第19年利息

$227,839

第19年共還本金

$439,448

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$18,264	$37,344	$55,607	$6,008,515
230	$18,151	$37,457	$55,607	$5,971,059
231	$18,038	$37,570	$55,607	$5,933,489
232	$17,924	$37,683	$55,607	$5,895,806
233	$17,810	$37,797	$55,607	$5,858,009
234	$17,696	$37,911	$55,607	$5,820,098
235	$17,582	$38,026	$55,607	$5,782,072
236	$17,467	$38,141	$55,607	$5,743,932
237	$17,351	$38,256	$55,607	$5,705,676
238	$17,236	$38,371	$55,607	$5,667,305
239	$17,120	$38,487	$55,607	$5,628,817
240	$17,004	$38,604	$55,607	$5,590,214

第20年供款共

$667,287

第20年利息

$211,642

第20年共還本金

$455,645

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$16,887	$38,720	$55,607	$5,551,494
242	$16,770	$38,837	$55,607	$5,512,656
243	$16,653	$38,954	$55,607	$5,473,702
244	$16,535	$39,072	$55,607	$5,434,630
245	$16,417	$39,190	$55,607	$5,395,440
246	$16,299	$39,309	$55,607	$5,356,131
247	$16,180	$39,427	$55,607	$5,316,704
248	$16,061	$39,546	$55,607	$5,277,158
249	$15,941	$39,666	$55,607	$5,237,492
250	$15,822	$39,786	$55,607	$5,197,706
251	$15,701	$39,906	$55,607	$5,157,800
252	$15,581	$40,026	$55,607	$5,117,774

第21年供款共

$667,287

第21年利息

$194,847

第21年共還本金

$472,440

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$15,460	$40,147	$55,607	$5,077,627
254	$15,339	$40,269	$55,607	$5,037,358
255	$15,217	$40,390	$55,607	$4,996,968
256	$15,095	$40,512	$55,607	$4,956,456
257	$14,973	$40,635	$55,607	$4,915,821
258	$14,850	$40,757	$55,607	$4,875,064
259	$14,727	$40,880	$55,607	$4,834,183
260	$14,603	$41,004	$55,607	$4,793,179
261	$14,479	$41,128	$55,607	$4,752,051
262	$14,355	$41,252	$55,607	$4,710,799
263	$14,231	$41,377	$55,607	$4,669,422
264	$14,106	$41,502	$55,607	$4,627,921

第22年供款共

$667,287

第22年利息

$177,434

第22年共還本金

$489,853

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$13,980	$41,627	$55,607	$4,586,294
266	$13,854	$41,753	$55,607	$4,544,541
267	$13,728	$41,879	$55,607	$4,502,662
268	$13,602	$42,005	$55,607	$4,460,656
269	$13,475	$42,132	$55,607	$4,418,524
270	$13,348	$42,260	$55,607	$4,376,264
271	$13,220	$42,387	$55,607	$4,333,877
272	$13,092	$42,515	$55,607	$4,291,362
273	$12,963	$42,644	$55,607	$4,248,718
274	$12,835	$42,773	$55,607	$4,205,946
275	$12,705	$42,902	$55,607	$4,163,044
276	$12,576	$43,031	$55,607	$4,120,012

第23年供款共

$667,287

第23年利息

$159,379

第23年共還本金

$507,908

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$12,446	$43,161	$55,607	$4,076,851
278	$12,315	$43,292	$55,607	$4,033,559
279	$12,185	$43,423	$55,607	$3,990,137
280	$12,054	$43,554	$55,607	$3,946,583
281	$11,922	$43,685	$55,607	$3,902,898
282	$11,790	$43,817	$55,607	$3,859,080
283	$11,658	$43,950	$55,607	$3,815,131
284	$11,525	$44,082	$55,607	$3,771,048
285	$11,392	$44,216	$55,607	$3,726,833
286	$11,258	$44,349	$55,607	$3,682,484
287	$11,124	$44,483	$55,607	$3,638,001
288	$10,990	$44,617	$55,607	$3,593,383

第24年供款共

$667,287

第24年利息

$140,658

第24年共還本金

$526,629

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$10,855	$44,752	$55,607	$3,548,631
290	$10,720	$44,887	$55,607	$3,503,744
291	$10,584	$45,023	$55,607	$3,458,721
292	$10,448	$45,159	$55,607	$3,413,562
293	$10,312	$45,295	$55,607	$3,368,266
294	$10,175	$45,432	$55,607	$3,322,834
295	$10,038	$45,570	$55,607	$3,277,264
296	$9,900	$45,707	$55,607	$3,231,557
297	$9,762	$45,845	$55,607	$3,185,712
298	$9,624	$45,984	$55,607	$3,139,728
299	$9,485	$46,123	$55,607	$3,093,605
300	$9,345	$46,262	$55,607	$3,047,344

第25年供款共

$667,287

第25年利息

$121,247

第25年共還本金

$546,040

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$9,206	$46,402	$55,607	$3,000,942
302	$9,065	$46,542	$55,607	$2,954,400
303	$8,925	$46,682	$55,607	$2,907,717
304	$8,784	$46,824	$55,607	$2,860,894
305	$8,642	$46,965	$55,607	$2,813,929
306	$8,500	$47,107	$55,607	$2,766,822
307	$8,358	$47,249	$55,607	$2,719,573
308	$8,215	$47,392	$55,607	$2,672,181
309	$8,072	$47,535	$55,607	$2,624,646
310	$7,929	$47,679	$55,607	$2,576,967
311	$7,785	$47,823	$55,607	$2,529,145
312	$7,640	$47,967	$55,607	$2,481,178

第26年供款共

$667,287

第26年利息

$101,121

第26年共還本金

$566,166

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$7,495	$48,112	$55,607	$2,433,066
314	$7,350	$48,257	$55,607	$2,384,808
315	$7,204	$48,403	$55,607	$2,336,405
316	$7,058	$48,549	$55,607	$2,287,856
317	$6,911	$48,696	$55,607	$2,239,160
318	$6,764	$48,843	$55,607	$2,190,317
319	$6,617	$48,991	$55,607	$2,141,326
320	$6,469	$49,139	$55,607	$2,092,187
321	$6,320	$49,287	$55,607	$2,042,900
322	$6,171	$49,436	$55,607	$1,993,464
323	$6,022	$49,585	$55,607	$1,943,879
324	$5,872	$49,735	$55,607	$1,894,144

第27年供款共

$667,287

第27年利息

$80,253

第27年共還本金

$587,034

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,722	$49,885	$55,607	$1,844,258
326	$5,571	$50,036	$55,607	$1,794,222
327	$5,420	$50,187	$55,607	$1,744,035
328	$5,268	$50,339	$55,607	$1,693,696
329	$5,116	$50,491	$55,607	$1,643,205
330	$4,964	$50,643	$55,607	$1,592,562
331	$4,811	$50,796	$55,607	$1,541,766
332	$4,657	$50,950	$55,607	$1,490,816
333	$4,504	$51,104	$55,607	$1,439,712
334	$4,349	$51,258	$55,607	$1,388,454
335	$4,194	$51,413	$55,607	$1,337,041
336	$4,039	$51,568	$55,607	$1,285,473

第28年供款共

$667,287

第28年利息

$58,616

第28年共還本金

$608,671

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,883	$51,724	$55,607	$1,233,749
338	$3,727	$51,880	$55,607	$1,181,868
339	$3,570	$52,037	$55,607	$1,129,831
340	$3,413	$52,194	$55,607	$1,077,637
341	$3,255	$52,352	$55,607	$1,025,285
342	$3,097	$52,510	$55,607	$972,775
343	$2,939	$52,669	$55,607	$920,107
344	$2,779	$52,828	$55,607	$867,279
345	$2,620	$52,987	$55,607	$814,292
346	$2,460	$53,147	$55,607	$761,144
347	$2,299	$53,308	$55,607	$707,836
348	$2,138	$53,469	$55,607	$654,367

第29年供款共

$667,287

第29年利息

$36,181

第29年共還本金

$631,106

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,977	$53,631	$55,607	$600,737
350	$1,815	$53,793	$55,607	$546,944
351	$1,652	$53,955	$55,607	$492,989
352	$1,489	$54,118	$55,607	$438,871
353	$1,326	$54,281	$55,607	$384,590
354	$1,162	$54,445	$55,607	$330,144
355	$997	$54,610	$55,607	$275,534
356	$832	$54,775	$55,607	$220,759
357	$667	$54,940	$55,607	$165,819
358	$501	$55,106	$55,607	$110,713
359	$334	$55,273	$55,607	$55,440
360	$167	$55,440	$55,607	$0

第30年供款共

$667,287

第30年利息

$12,920

第30年共還本金

$654,367

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$23,950,610

免責聲明

按揭保險費
info