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 $936 , 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$25,520,203

每月供款
$59,095

首期

$3,500,000

總貸款額

$12,193,200

總利息

$9,080,753

印花稅

$581,250

其他

$165,000

置業成本總預算

HK$4,246,250

最低每月入息要求

按月供比率計算

$118,189

按壓力測試計算

$123,479

置業成本總預算

HK$4,246,250

首期

$3,500,000
印花稅

$581,250
- AVD
  
  $581,250
- SSD(由賣方支付)
  
  $0
- BSD
  
  $0
律師費

$ 10,000
代理佣金

$155,000
按揭保險費

$193,200

壓力測試 (假設利率上升2.0%)

假設利率

6.125%

假設每月供款

$74,087

最低每月入息要求

按月供比率計算

$118,189

按壓力測試計算

$123,479

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
4.000	$90,192	$73,888	$64,360	$58,212
4.125	$90,957	$74,694	$65,205	$59,094
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$59,095

年期

30年

貸款金額

$12,193,200

總利息

$9,080,753

總貸款連利息

$21,273,953

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$41,914	$17,180	$59,094	$12,176,020
2	$41,855	$17,239	$59,094	$12,158,781
3	$41,796	$17,299	$59,094	$12,141,482
4	$41,736	$17,358	$59,094	$12,124,124
5	$41,677	$17,418	$59,094	$12,106,706
6	$41,617	$17,478	$59,094	$12,089,229
7	$41,557	$17,538	$59,094	$12,071,691
8	$41,496	$17,598	$59,094	$12,054,094
9	$41,436	$17,658	$59,094	$12,036,435
10	$41,375	$17,719	$59,094	$12,018,716
11	$41,314	$17,780	$59,094	$12,000,936
12	$41,253	$17,841	$59,094	$11,983,095

第1年供款共

$709,132

第1年利息

$499,027

第1年共還本金

$210,105

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$41,192	$17,902	$59,094	$11,965,193
14	$41,130	$17,964	$59,094	$11,947,229
15	$41,069	$18,026	$59,094	$11,929,203
16	$41,007	$18,088	$59,094	$11,911,115
17	$40,944	$18,150	$59,094	$11,892,965
18	$40,882	$18,212	$59,094	$11,874,753
19	$40,819	$18,275	$59,094	$11,856,478
20	$40,757	$18,338	$59,094	$11,838,141
21	$40,694	$18,401	$59,094	$11,819,740
22	$40,630	$18,464	$59,094	$11,801,276
23	$40,567	$18,527	$59,094	$11,782,749
24	$40,503	$18,591	$59,094	$11,764,157

第2年供款共

$709,132

第2年利息

$490,194

第2年共還本金

$218,938

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$40,439	$18,655	$59,094	$11,745,502
26	$40,375	$18,719	$59,094	$11,726,783
27	$40,311	$18,783	$59,094	$11,708,000
28	$40,246	$18,848	$59,094	$11,689,152
29	$40,181	$18,913	$59,094	$11,670,239
30	$40,116	$18,978	$59,094	$11,651,261
31	$40,051	$19,043	$59,094	$11,632,218
32	$39,986	$19,109	$59,094	$11,613,109
33	$39,920	$19,174	$59,094	$11,593,935
34	$39,854	$19,240	$59,094	$11,574,695
35	$39,788	$19,306	$59,094	$11,555,389
36	$39,722	$19,373	$59,094	$11,536,016

第3年供款共

$709,132

第3年利息

$480,990

第3年共還本金

$228,141

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$39,655	$19,439	$59,094	$11,516,577
38	$39,588	$19,506	$59,094	$11,497,071
39	$39,521	$19,573	$59,094	$11,477,497
40	$39,454	$19,640	$59,094	$11,457,857
41	$39,386	$19,708	$59,094	$11,438,149
42	$39,319	$19,776	$59,094	$11,418,373
43	$39,251	$19,844	$59,094	$11,398,530
44	$39,182	$19,912	$59,094	$11,378,618
45	$39,114	$19,980	$59,094	$11,358,638
46	$39,045	$20,049	$59,094	$11,338,589
47	$38,976	$20,118	$59,094	$11,318,471
48	$38,907	$20,187	$59,094	$11,298,284

第4年供款共

$709,132

第4年利息

$471,399

第4年共還本金

$237,732

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$38,838	$20,256	$59,094	$11,278,027
50	$38,768	$20,326	$59,094	$11,257,701
51	$38,698	$20,396	$59,094	$11,237,305
52	$38,628	$20,466	$59,094	$11,216,839
53	$38,558	$20,536	$59,094	$11,196,303
54	$38,487	$20,607	$59,094	$11,175,696
55	$38,416	$20,678	$59,094	$11,155,018
56	$38,345	$20,749	$59,094	$11,134,269
57	$38,274	$20,820	$59,094	$11,113,449
58	$38,202	$20,892	$59,094	$11,092,557
59	$38,131	$20,964	$59,094	$11,071,593
60	$38,059	$21,036	$59,094	$11,050,557

第5年供款共

$709,132

第5年利息

$461,405

第5年共還本金

$247,726

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$37,986	$21,108	$59,094	$11,029,449
62	$37,914	$21,181	$59,094	$11,008,269
63	$37,841	$21,253	$59,094	$10,987,015
64	$37,768	$21,326	$59,094	$10,965,689
65	$37,695	$21,400	$59,094	$10,944,289
66	$37,621	$21,473	$59,094	$10,922,816
67	$37,547	$21,547	$59,094	$10,901,269
68	$37,473	$21,621	$59,094	$10,879,648
69	$37,399	$21,696	$59,094	$10,857,952
70	$37,324	$21,770	$59,094	$10,836,182
71	$37,249	$21,845	$59,094	$10,814,337
72	$37,174	$21,920	$59,094	$10,792,417

第6年供款共

$709,132

第6年利息

$450,991

第6年共還本金

$258,140

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$37,099	$21,995	$59,094	$10,770,422
74	$37,023	$22,071	$59,094	$10,748,351
75	$36,947	$22,147	$59,094	$10,726,204
76	$36,871	$22,223	$59,094	$10,703,981
77	$36,795	$22,299	$59,094	$10,681,681
78	$36,718	$22,376	$59,094	$10,659,305
79	$36,641	$22,453	$59,094	$10,636,852
80	$36,564	$22,530	$59,094	$10,614,322
81	$36,487	$22,608	$59,094	$10,591,715
82	$36,409	$22,685	$59,094	$10,569,029
83	$36,331	$22,763	$59,094	$10,546,266
84	$36,253	$22,842	$59,094	$10,523,425

第7年供款共

$709,132

第7年利息

$440,139

第7年共還本金

$268,992

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$36,174	$22,920	$59,094	$10,500,505
86	$36,095	$22,999	$59,094	$10,477,506
87	$36,016	$23,078	$59,094	$10,454,428
88	$35,937	$23,157	$59,094	$10,431,271
89	$35,857	$23,237	$59,094	$10,408,034
90	$35,778	$23,317	$59,094	$10,384,717
91	$35,697	$23,397	$59,094	$10,361,320
92	$35,617	$23,477	$59,094	$10,337,843
93	$35,536	$23,558	$59,094	$10,314,285
94	$35,455	$23,639	$59,094	$10,290,646
95	$35,374	$23,720	$59,094	$10,266,926
96	$35,293	$23,802	$59,094	$10,243,124

第8年供款共

$709,132

第8年利息

$428,831

第8年共還本金

$280,300

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$35,211	$23,884	$59,094	$10,219,241
98	$35,129	$23,966	$59,094	$10,195,275
99	$35,046	$24,048	$59,094	$10,171,227
100	$34,964	$24,131	$59,094	$10,147,096
101	$34,881	$24,214	$59,094	$10,122,882
102	$34,797	$24,297	$59,094	$10,098,586
103	$34,714	$24,380	$59,094	$10,074,205
104	$34,630	$24,464	$59,094	$10,049,741
105	$34,546	$24,548	$59,094	$10,025,193
106	$34,462	$24,633	$59,094	$10,000,560
107	$34,377	$24,717	$59,094	$9,975,842
108	$34,292	$24,802	$59,094	$9,951,040

第9年供款共

$709,132

第9年利息

$417,048

第9年共還本金

$292,084

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$34,207	$24,888	$59,094	$9,926,152
110	$34,121	$24,973	$59,094	$9,901,179
111	$34,035	$25,059	$59,094	$9,876,120
112	$33,949	$25,145	$59,094	$9,850,975
113	$33,863	$25,232	$59,094	$9,825,744
114	$33,776	$25,318	$59,094	$9,800,425
115	$33,689	$25,405	$59,094	$9,775,020
116	$33,602	$25,493	$59,094	$9,749,527
117	$33,514	$25,580	$59,094	$9,723,947
118	$33,426	$25,668	$59,094	$9,698,279
119	$33,338	$25,756	$59,094	$9,672,522
120	$33,249	$25,845	$59,094	$9,646,677

第10年供款共

$709,132

第10年利息

$404,769

第10年共還本金

$304,363

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$33,160	$25,934	$59,094	$9,620,743
122	$33,071	$26,023	$59,094	$9,594,720
123	$32,982	$26,112	$59,094	$9,568,608
124	$32,892	$26,202	$59,094	$9,542,406
125	$32,802	$26,292	$59,094	$9,516,113
126	$32,712	$26,383	$59,094	$9,489,731
127	$32,621	$26,473	$59,094	$9,463,257
128	$32,530	$26,564	$59,094	$9,436,693
129	$32,439	$26,656	$59,094	$9,410,037
130	$32,347	$26,747	$59,094	$9,383,290
131	$32,255	$26,839	$59,094	$9,356,451
132	$32,163	$26,932	$59,094	$9,329,519

第11年供款共

$709,132

第11年利息

$391,974

第11年共還本金

$317,158

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$32,070	$27,024	$59,094	$9,302,495
134	$31,977	$27,117	$59,094	$9,275,378
135	$31,884	$27,210	$59,094	$9,248,168
136	$31,791	$27,304	$59,094	$9,220,864
137	$31,697	$27,398	$59,094	$9,193,467
138	$31,603	$27,492	$59,094	$9,165,975
139	$31,508	$27,586	$59,094	$9,138,389
140	$31,413	$27,681	$59,094	$9,110,707
141	$31,318	$27,776	$59,094	$9,082,931
142	$31,223	$27,872	$59,094	$9,055,059
143	$31,127	$27,968	$59,094	$9,027,092
144	$31,031	$28,064	$59,094	$8,999,028

第12年供款共

$709,132

第12年利息

$378,641

第12年共還本金

$330,491

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$30,934	$28,160	$59,094	$8,970,868
146	$30,837	$28,257	$59,094	$8,942,611
147	$30,740	$28,354	$59,094	$8,914,257
148	$30,643	$28,452	$59,094	$8,885,805
149	$30,545	$28,549	$59,094	$8,857,256
150	$30,447	$28,647	$59,094	$8,828,609
151	$30,348	$28,746	$59,094	$8,799,863
152	$30,250	$28,845	$59,094	$8,771,018
153	$30,150	$28,944	$59,094	$8,742,074
154	$30,051	$29,043	$59,094	$8,713,031
155	$29,951	$29,143	$59,094	$8,683,887
156	$29,851	$29,243	$59,094	$8,654,644

第13年供款共

$709,132

第13年利息

$364,747

第13年共還本金

$344,384

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$29,750	$29,344	$59,094	$8,625,300
158	$29,649	$29,445	$59,094	$8,595,855
159	$29,548	$29,546	$59,094	$8,566,309
160	$29,447	$29,648	$59,094	$8,536,661
161	$29,345	$29,750	$59,094	$8,506,912
162	$29,243	$29,852	$59,094	$8,477,060
163	$29,140	$29,954	$59,094	$8,447,106
164	$29,037	$30,057	$59,094	$8,417,048
165	$28,934	$30,161	$59,094	$8,386,887
166	$28,830	$30,264	$59,094	$8,356,623
167	$28,726	$30,368	$59,094	$8,326,255
168	$28,622	$30,473	$59,094	$8,295,782

第14年供款共

$709,132

第14年利息

$350,270

第14年共還本金

$358,862

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$28,517	$30,578	$59,094	$8,265,204
170	$28,412	$30,683	$59,094	$8,234,522
171	$28,306	$30,788	$59,094	$8,203,733
172	$28,200	$30,894	$59,094	$8,172,839
173	$28,094	$31,000	$59,094	$8,141,839
174	$27,988	$31,107	$59,094	$8,110,733
175	$27,881	$31,214	$59,094	$8,079,519
176	$27,773	$31,321	$59,094	$8,048,198
177	$27,666	$31,429	$59,094	$8,016,769
178	$27,558	$31,537	$59,094	$7,985,233
179	$27,449	$31,645	$59,094	$7,953,588
180	$27,340	$31,754	$59,094	$7,921,834

第15年供款共

$709,132

第15年利息

$335,184

第15年共還本金

$373,948

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$27,231	$31,863	$59,094	$7,889,971
182	$27,122	$31,973	$59,094	$7,857,998
183	$27,012	$32,082	$59,094	$7,825,916
184	$26,902	$32,193	$59,094	$7,793,723
185	$26,791	$32,303	$59,094	$7,761,420
186	$26,680	$32,414	$59,094	$7,729,005
187	$26,568	$32,526	$59,094	$7,696,479
188	$26,457	$32,638	$59,094	$7,663,842
189	$26,344	$32,750	$59,094	$7,631,092
190	$26,232	$32,862	$59,094	$7,598,229
191	$26,119	$32,975	$59,094	$7,565,254
192	$26,006	$33,089	$59,094	$7,532,165

第16年供款共

$709,132

第16年利息

$319,463

第16年共還本金

$389,668

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$25,892	$33,202	$59,094	$7,498,963
194	$25,778	$33,317	$59,094	$7,465,646
195	$25,663	$33,431	$59,094	$7,432,215
196	$25,548	$33,546	$59,094	$7,398,669
197	$25,433	$33,661	$59,094	$7,365,007
198	$25,317	$33,777	$59,094	$7,331,230
199	$25,201	$33,893	$59,094	$7,297,337
200	$25,085	$34,010	$59,094	$7,263,327
201	$24,968	$34,127	$59,094	$7,229,201
202	$24,850	$34,244	$59,094	$7,194,957
203	$24,733	$34,362	$59,094	$7,160,595
204	$24,615	$34,480	$59,094	$7,126,115

第17年供款共

$709,132

第17年利息

$303,082

第17年共還本金

$406,050

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$24,496	$34,598	$59,094	$7,091,517
206	$24,377	$34,717	$59,094	$7,056,800
207	$24,258	$34,837	$59,094	$7,021,963
208	$24,138	$34,956	$59,094	$6,987,007
209	$24,018	$35,076	$59,094	$6,951,931
210	$23,897	$35,197	$59,094	$6,916,734
211	$23,776	$35,318	$59,094	$6,881,416
212	$23,655	$35,439	$59,094	$6,845,976
213	$23,533	$35,561	$59,094	$6,810,415
214	$23,411	$35,684	$59,094	$6,774,731
215	$23,288	$35,806	$59,094	$6,738,925
216	$23,165	$35,929	$59,094	$6,702,996

第18年供款共

$709,132

第18年利息

$286,012

第18年共還本金

$423,120

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$23,042	$36,053	$59,094	$6,666,943
218	$22,918	$36,177	$59,094	$6,630,766
219	$22,793	$36,301	$59,094	$6,594,465
220	$22,668	$36,426	$59,094	$6,558,040
221	$22,543	$36,551	$59,094	$6,521,488
222	$22,418	$36,677	$59,094	$6,484,812
223	$22,292	$36,803	$59,094	$6,448,009
224	$22,165	$36,929	$59,094	$6,411,080
225	$22,038	$37,056	$59,094	$6,374,024
226	$21,911	$37,184	$59,094	$6,336,840
227	$21,783	$37,311	$59,094	$6,299,528
228	$21,655	$37,440	$59,094	$6,262,089

第19年供款共

$709,132

第19年利息

$268,225

第19年共還本金

$440,907

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$21,526	$37,568	$59,094	$6,224,520
230	$21,397	$37,698	$59,094	$6,186,823
231	$21,267	$37,827	$59,094	$6,148,996
232	$21,137	$37,957	$59,094	$6,111,039
233	$21,007	$38,088	$59,094	$6,072,951
234	$20,876	$38,219	$59,094	$6,034,733
235	$20,744	$38,350	$59,094	$5,996,383
236	$20,613	$38,482	$59,094	$5,957,901
237	$20,480	$38,614	$59,094	$5,919,287
238	$20,348	$38,747	$59,094	$5,880,540
239	$20,214	$38,880	$59,094	$5,841,660
240	$20,081	$39,014	$59,094	$5,802,646

第20年供款共

$709,132

第20年利息

$249,689

第20年共還本金

$459,442

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$19,947	$39,148	$59,094	$5,763,499
242	$19,812	$39,282	$59,094	$5,724,216
243	$19,677	$39,417	$59,094	$5,684,799
244	$19,541	$39,553	$59,094	$5,645,246
245	$19,406	$39,689	$59,094	$5,605,558
246	$19,269	$39,825	$59,094	$5,565,732
247	$19,132	$39,962	$59,094	$5,525,770
248	$18,995	$40,099	$59,094	$5,485,671
249	$18,857	$40,237	$59,094	$5,445,433
250	$18,719	$40,376	$59,094	$5,405,058
251	$18,580	$40,514	$59,094	$5,364,543
252	$18,441	$40,654	$59,094	$5,323,890

第21年供款共

$709,132

第21年利息

$230,375

第21年共還本金

$478,757

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$18,301	$40,793	$59,094	$5,283,096
254	$18,161	$40,934	$59,094	$5,242,163
255	$18,020	$41,074	$59,094	$5,201,088
256	$17,879	$41,216	$59,094	$5,159,873
257	$17,737	$41,357	$59,094	$5,118,515
258	$17,595	$41,499	$59,094	$5,077,016
259	$17,452	$41,642	$59,094	$5,035,374
260	$17,309	$41,785	$59,094	$4,993,589
261	$17,165	$41,929	$59,094	$4,951,660
262	$17,021	$42,073	$59,094	$4,909,587
263	$16,877	$42,218	$59,094	$4,867,369
264	$16,732	$42,363	$59,094	$4,825,007

第22年供款共

$709,132

第22年利息

$210,249

第22年共還本金

$498,883

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$16,586	$42,508	$59,094	$4,782,498
266	$16,440	$42,654	$59,094	$4,739,844
267	$16,293	$42,801	$59,094	$4,697,043
268	$16,146	$42,948	$59,094	$4,654,094
269	$15,998	$43,096	$59,094	$4,610,999
270	$15,850	$43,244	$59,094	$4,567,755
271	$15,702	$43,393	$59,094	$4,524,362
272	$15,552	$43,542	$59,094	$4,480,820
273	$15,403	$43,691	$59,094	$4,437,129
274	$15,253	$43,842	$59,094	$4,393,287
275	$15,102	$43,992	$59,094	$4,349,295
276	$14,951	$44,144	$59,094	$4,305,151

第23年供款共

$709,132

第23年利息

$189,276

第23年共還本金

$519,856

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$14,799	$44,295	$59,094	$4,260,856
278	$14,647	$44,448	$59,094	$4,216,408
279	$14,494	$44,600	$59,094	$4,171,808
280	$14,341	$44,754	$59,094	$4,127,054
281	$14,187	$44,908	$59,094	$4,082,146
282	$14,032	$45,062	$59,094	$4,037,084
283	$13,877	$45,217	$59,094	$3,991,867
284	$13,722	$45,372	$59,094	$3,946,495
285	$13,566	$45,528	$59,094	$3,900,967
286	$13,410	$45,685	$59,094	$3,855,282
287	$13,253	$45,842	$59,094	$3,809,440
288	$13,095	$45,999	$59,094	$3,763,441

第24年供款共

$709,132

第24年利息

$167,422

第24年共還本金

$541,710

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$12,937	$46,157	$59,094	$3,717,284
290	$12,778	$46,316	$59,094	$3,670,967
291	$12,619	$46,475	$59,094	$3,624,492
292	$12,459	$46,635	$59,094	$3,577,857
293	$12,299	$46,795	$59,094	$3,531,062
294	$12,138	$46,956	$59,094	$3,484,105
295	$11,977	$47,118	$59,094	$3,436,988
296	$11,815	$47,280	$59,094	$3,389,708
297	$11,652	$47,442	$59,094	$3,342,266
298	$11,489	$47,605	$59,094	$3,294,660
299	$11,325	$47,769	$59,094	$3,246,892
300	$11,161	$47,933	$59,094	$3,198,958

第25年供款共

$709,132

第25年利息

$144,649

第25年共還本金

$564,483

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$10,996	$48,098	$59,094	$3,150,861
302	$10,831	$48,263	$59,094	$3,102,597
303	$10,665	$48,429	$59,094	$3,054,168
304	$10,499	$48,596	$59,094	$3,005,573
305	$10,332	$48,763	$59,094	$2,956,810
306	$10,164	$48,930	$59,094	$2,907,880
307	$9,996	$49,098	$59,094	$2,858,781
308	$9,827	$49,267	$59,094	$2,809,514
309	$9,658	$49,437	$59,094	$2,760,077
310	$9,488	$49,607	$59,094	$2,710,471
311	$9,317	$49,777	$59,094	$2,660,694
312	$9,146	$49,948	$59,094	$2,610,745

第26年供款共

$709,132

第26年利息

$120,919

第26年共還本金

$588,213

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$8,974	$50,120	$59,094	$2,560,626
314	$8,802	$50,292	$59,094	$2,510,333
315	$8,629	$50,465	$59,094	$2,459,868
316	$8,456	$50,639	$59,094	$2,409,230
317	$8,282	$50,813	$59,094	$2,358,417
318	$8,107	$50,987	$59,094	$2,307,430
319	$7,932	$51,163	$59,094	$2,256,268
320	$7,756	$51,338	$59,094	$2,204,929
321	$7,579	$51,515	$59,094	$2,153,414
322	$7,402	$51,692	$59,094	$2,101,722
323	$7,225	$51,870	$59,094	$2,049,853
324	$7,046	$52,048	$59,094	$1,997,805

第27年供款共

$709,132

第27年利息

$96,191

第27年共還本金

$612,941

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$6,867	$52,227	$59,094	$1,945,578
326	$6,688	$52,406	$59,094	$1,893,172
327	$6,508	$52,587	$59,094	$1,840,585
328	$6,327	$52,767	$59,094	$1,787,818
329	$6,146	$52,949	$59,094	$1,734,869
330	$5,964	$53,131	$59,094	$1,681,738
331	$5,781	$53,313	$59,094	$1,628,425
332	$5,598	$53,497	$59,094	$1,574,928
333	$5,414	$53,680	$59,094	$1,521,248
334	$5,229	$53,865	$59,094	$1,467,383
335	$5,044	$54,050	$59,094	$1,413,333
336	$4,858	$54,236	$59,094	$1,359,097

第28年供款共

$709,132

第28年利息

$70,424

第28年共還本金

$638,708

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$4,672	$54,422	$59,094	$1,304,674
338	$4,485	$54,609	$59,094	$1,250,065
339	$4,297	$54,797	$59,094	$1,195,268
340	$4,109	$54,986	$59,094	$1,140,282
341	$3,920	$55,175	$59,094	$1,085,107
342	$3,730	$55,364	$59,094	$1,029,743
343	$3,540	$55,555	$59,094	$974,189
344	$3,349	$55,746	$59,094	$918,443
345	$3,157	$55,937	$59,094	$862,506
346	$2,965	$56,129	$59,094	$806,376
347	$2,772	$56,322	$59,094	$750,054
348	$2,578	$56,516	$59,094	$693,538

第29年供款共

$709,132

第29年利息

$43,573

第29年共還本金

$665,559

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,384	$56,710	$59,094	$636,828
350	$2,189	$56,905	$59,094	$579,923
351	$1,993	$57,101	$59,094	$522,822
352	$1,797	$57,297	$59,094	$465,525
353	$1,600	$57,494	$59,094	$408,031
354	$1,403	$57,692	$59,094	$350,339
355	$1,204	$57,890	$59,094	$292,449
356	$1,005	$58,089	$59,094	$234,360
357	$806	$58,289	$59,094	$176,071
358	$605	$58,489	$59,094	$117,582
359	$404	$58,690	$59,094	$58,892
360	$202	$58,892	$59,094	$0

第30年供款共

$709,132

第30年利息

$15,594

第30年共還本金

$693,538

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$25,520,203

免責聲明

按揭保險費
info