樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$41,748

借款月供 $202 , 共加借HK$41,748

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$31,270,928

每月供款
$67,647

首期

$5,964,000

總貸款額

$13,957,748

總利息

$10,394,880

印花稅

$745,500

其他

$208,800

置業成本總預算

HK$6,918,300

最低每月入息要求

按月供比率計算

$135,292

按壓力測試計算

$141,348

置業成本總預算

HK$6,918,300

首期

$5,964,000
印花稅

$745,500
- AVD
  
  $745,500
- SSD(由賣方支付)
  
  $0
- BSD
  
  $0
律師費

$ 10,000
代理佣金

$198,800
按揭保險費

$41,748

壓力測試 (假設利率上升2.0%)

假設利率

6.125%

假設每月供款

$84,809

最低每月入息要求

按月供比率計算

$135,292

按壓力測試計算

$141,348

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	$83,536	$64,191	$52,603	$44,894
1.500	$86,642	$67,352	$55,822	$48,171
2.000	$89,819	$70,610	$59,161	$51,591
2.500	$93,069	$73,963	$62,617	$55,150
3.000	$96,390	$77,409	$66,189	$58,846
3.500	$99,782	$80,949	$69,876	$62,677
4.000	$103,244	$84,581	$73,674	$66,636
4.125	$104,120	$85,503	$74,641	$67,646
4.500	$106,776	$88,304	$77,582	$70,722
5.000	$110,377	$92,115	$81,596	$74,928
5.500	$114,046	$96,014	$85,713	$79,251
6.000	$117,783	$99,998	$89,930	$83,684

每月供款$67,647

年期

30年

貸款金額

$13,957,748

總利息

$10,394,880

總貸款連利息

$24,352,628

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$47,980	$19,666	$67,646	$13,938,082
2	$47,912	$19,734	$67,646	$13,918,348
3	$47,844	$19,802	$67,646	$13,898,546
4	$47,776	$19,870	$67,646	$13,878,676
5	$47,708	$19,938	$67,646	$13,858,737
6	$47,639	$20,007	$67,646	$13,838,731
7	$47,571	$20,076	$67,646	$13,818,655
8	$47,502	$20,145	$67,646	$13,798,511
9	$47,432	$20,214	$67,646	$13,778,297
10	$47,363	$20,283	$67,646	$13,758,013
11	$47,293	$20,353	$67,646	$13,737,660
12	$47,223	$20,423	$67,646	$13,717,238

第1年供款共

$811,754

第1年利息

$571,244

第1年共還本金

$240,510

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$47,153	$20,493	$67,646	$13,696,744
14	$47,083	$20,564	$67,646	$13,676,181
15	$47,012	$20,634	$67,646	$13,655,546
16	$46,941	$20,705	$67,646	$13,634,841
17	$46,870	$20,776	$67,646	$13,614,065
18	$46,798	$20,848	$67,646	$13,593,217
19	$46,727	$20,920	$67,646	$13,572,297
20	$46,655	$20,991	$67,646	$13,551,306
21	$46,583	$21,064	$67,646	$13,530,242
22	$46,510	$21,136	$67,646	$13,509,106
23	$46,438	$21,209	$67,646	$13,487,898
24	$46,365	$21,282	$67,646	$13,466,616

第2年供款共

$811,754

第2年利息

$561,133

第2年共還本金

$250,621

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$46,291	$21,355	$67,646	$13,445,262
26	$46,218	$21,428	$67,646	$13,423,833
27	$46,144	$21,502	$67,646	$13,402,332
28	$46,071	$21,576	$67,646	$13,380,756
29	$45,996	$21,650	$67,646	$13,359,106
30	$45,922	$21,724	$67,646	$13,337,382
31	$45,847	$21,799	$67,646	$13,315,583
32	$45,772	$21,874	$67,646	$13,293,709
33	$45,697	$21,949	$67,646	$13,271,760
34	$45,622	$22,025	$67,646	$13,249,735
35	$45,546	$22,100	$67,646	$13,227,635
36	$45,470	$22,176	$67,646	$13,205,459

第3年供款共

$811,754

第3年利息

$550,597

第3年共還本金

$261,157

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$45,394	$22,252	$67,646	$13,183,207
38	$45,317	$22,329	$67,646	$13,160,878
39	$45,241	$22,406	$67,646	$13,138,472
40	$45,163	$22,483	$67,646	$13,115,989
41	$45,086	$22,560	$67,646	$13,093,429
42	$45,009	$22,638	$67,646	$13,070,792
43	$44,931	$22,715	$67,646	$13,048,077
44	$44,853	$22,793	$67,646	$13,025,283
45	$44,774	$22,872	$67,646	$13,002,411
46	$44,696	$22,950	$67,646	$12,979,461
47	$44,617	$23,029	$67,646	$12,956,432
48	$44,538	$23,108	$67,646	$12,933,323

第4年供款共

$811,754

第4年利息

$539,618

第4年共還本金

$272,136

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$44,458	$23,188	$67,646	$12,910,135
50	$44,379	$23,268	$67,646	$12,886,868
51	$44,299	$23,348	$67,646	$12,863,520
52	$44,218	$23,428	$67,646	$12,840,092
53	$44,138	$23,508	$67,646	$12,816,584
54	$44,057	$23,589	$67,646	$12,792,995
55	$43,976	$23,670	$67,646	$12,769,324
56	$43,895	$23,752	$67,646	$12,745,573
57	$43,813	$23,833	$67,646	$12,721,740
58	$43,731	$23,915	$67,646	$12,697,824
59	$43,649	$23,997	$67,646	$12,673,827
60	$43,566	$24,080	$67,646	$12,649,747

第5年供款共

$811,754

第5年利息

$528,178

第5年共還本金

$283,576

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$43,484	$24,163	$67,646	$12,625,584
62	$43,400	$24,246	$67,646	$12,601,339
63	$43,317	$24,329	$67,646	$12,577,009
64	$43,233	$24,413	$67,646	$12,552,597
65	$43,150	$24,497	$67,646	$12,528,100
66	$43,065	$24,581	$67,646	$12,503,519
67	$42,981	$24,665	$67,646	$12,478,854
68	$42,896	$24,750	$67,646	$12,454,104
69	$42,811	$24,835	$67,646	$12,429,269
70	$42,726	$24,921	$67,646	$12,404,348
71	$42,640	$25,006	$67,646	$12,379,342
72	$42,554	$25,092	$67,646	$12,354,250

第6年供款共

$811,754

第6年利息

$516,257

第6年共還本金

$295,497

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$42,468	$25,178	$67,646	$12,329,071
74	$42,381	$25,265	$67,646	$12,303,806
75	$42,294	$25,352	$67,646	$12,278,454
76	$42,207	$25,439	$67,646	$12,253,015
77	$42,120	$25,526	$67,646	$12,227,489
78	$42,032	$25,614	$67,646	$12,201,875
79	$41,944	$25,702	$67,646	$12,176,172
80	$41,856	$25,791	$67,646	$12,150,382
81	$41,767	$25,879	$67,646	$12,124,503
82	$41,678	$25,968	$67,646	$12,098,534
83	$41,589	$26,057	$67,646	$12,072,477
84	$41,499	$26,147	$67,646	$12,046,330

第7年供款共

$811,754

第7年利息

$503,834

第7年共還本金

$307,920

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$41,409	$26,237	$67,646	$12,020,093
86	$41,319	$26,327	$67,646	$11,993,766
87	$41,229	$26,418	$67,646	$11,967,348
88	$41,138	$26,508	$67,646	$11,940,840
89	$41,047	$26,600	$67,646	$11,914,240
90	$40,955	$26,691	$67,646	$11,887,549
91	$40,863	$26,783	$67,646	$11,860,766
92	$40,771	$26,875	$67,646	$11,833,892
93	$40,679	$26,967	$67,646	$11,806,924
94	$40,586	$27,060	$67,646	$11,779,865
95	$40,493	$27,153	$67,646	$11,752,712
96	$40,400	$27,246	$67,646	$11,725,465

第8年供款共

$811,754

第8年利息

$490,890

第8年共還本金

$320,864

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$40,306	$27,340	$67,646	$11,698,126
98	$40,212	$27,434	$67,646	$11,670,692
99	$40,118	$27,528	$67,646	$11,643,163
100	$40,023	$27,623	$67,646	$11,615,541
101	$39,928	$27,718	$67,646	$11,587,823
102	$39,833	$27,813	$67,646	$11,560,010
103	$39,738	$27,909	$67,646	$11,532,101
104	$39,642	$28,005	$67,646	$11,504,097
105	$39,545	$28,101	$67,646	$11,475,996
106	$39,449	$28,197	$67,646	$11,447,798
107	$39,352	$28,294	$67,646	$11,419,504
108	$39,255	$28,392	$67,646	$11,391,112

第9年供款共

$811,754

第9年利息

$477,401

第9年共還本金

$334,353

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$39,157	$28,489	$67,646	$11,362,623
110	$39,059	$28,587	$67,646	$11,334,036
111	$38,961	$28,685	$67,646	$11,305,350
112	$38,862	$28,784	$67,646	$11,276,566
113	$38,763	$28,883	$67,646	$11,247,683
114	$38,664	$28,982	$67,646	$11,218,701
115	$38,564	$29,082	$67,646	$11,189,619
116	$38,464	$29,182	$67,646	$11,160,437
117	$38,364	$29,282	$67,646	$11,131,155
118	$38,263	$29,383	$67,646	$11,101,772
119	$38,162	$29,484	$67,646	$11,072,288
120	$38,061	$29,585	$67,646	$11,042,703

第10年供款共

$811,754

第10年利息

$463,345

第10年共還本金

$348,409

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$37,959	$29,687	$67,646	$11,013,016
122	$37,857	$29,789	$67,646	$10,983,227
123	$37,755	$29,891	$67,646	$10,953,336
124	$37,652	$29,994	$67,646	$10,923,342
125	$37,549	$30,097	$67,646	$10,893,245
126	$37,446	$30,201	$67,646	$10,863,044
127	$37,342	$30,304	$67,646	$10,832,740
128	$37,238	$30,409	$67,646	$10,802,331
129	$37,133	$30,513	$67,646	$10,771,818
130	$37,028	$30,618	$67,646	$10,741,200
131	$36,923	$30,723	$67,646	$10,710,476
132	$36,817	$30,829	$67,646	$10,679,647

第11年供款共

$811,754

第11年利息

$448,699

第11年共還本金

$363,056

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$36,711	$30,935	$67,646	$10,648,713
134	$36,605	$31,041	$67,646	$10,617,671
135	$36,498	$31,148	$67,646	$10,586,523
136	$36,391	$31,255	$67,646	$10,555,268
137	$36,284	$31,362	$67,646	$10,523,906
138	$36,176	$31,470	$67,646	$10,492,436
139	$36,068	$31,578	$67,646	$10,460,857
140	$35,959	$31,687	$67,646	$10,429,170
141	$35,850	$31,796	$67,646	$10,397,374
142	$35,741	$31,905	$67,646	$10,365,469
143	$35,631	$32,015	$67,646	$10,333,454
144	$35,521	$32,125	$67,646	$10,301,329

第12年供款共

$811,754

第12年利息

$433,436

第12年共還本金

$378,318

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$35,411	$32,235	$67,646	$10,269,094
146	$35,300	$32,346	$67,646	$10,236,748
147	$35,189	$32,457	$67,646	$10,204,290
148	$35,077	$32,569	$67,646	$10,171,721
149	$34,965	$32,681	$67,646	$10,139,041
150	$34,853	$32,793	$67,646	$10,106,247
151	$34,740	$32,906	$67,646	$10,073,341
152	$34,627	$33,019	$67,646	$10,040,322
153	$34,514	$33,133	$67,646	$10,007,190
154	$34,400	$33,246	$67,646	$9,973,943
155	$34,285	$33,361	$67,646	$9,940,582
156	$34,171	$33,475	$67,646	$9,907,107

第13年供款共

$811,754

第13年利息

$417,532

第13年共還本金

$394,222

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$34,056	$33,591	$67,646	$9,873,516
158	$33,940	$33,706	$67,646	$9,839,811
159	$33,824	$33,822	$67,646	$9,805,989
160	$33,708	$33,938	$67,646	$9,772,051
161	$33,591	$34,055	$67,646	$9,737,996
162	$33,474	$34,172	$67,646	$9,703,824
163	$33,357	$34,289	$67,646	$9,669,535
164	$33,239	$34,407	$67,646	$9,635,128
165	$33,121	$34,525	$67,646	$9,600,602
166	$33,002	$34,644	$67,646	$9,565,958
167	$32,883	$34,763	$67,646	$9,531,195
168	$32,763	$34,883	$67,646	$9,496,312

第14年供款共

$811,754

第14年利息

$400,959

第14年共還本金

$410,795

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$32,644	$35,003	$67,646	$9,461,309
170	$32,523	$35,123	$67,646	$9,426,187
171	$32,403	$35,244	$67,646	$9,390,943
172	$32,281	$35,365	$67,646	$9,355,578
173	$32,160	$35,486	$67,646	$9,320,092
174	$32,038	$35,608	$67,646	$9,284,483
175	$31,915	$35,731	$67,646	$9,248,752
176	$31,793	$35,854	$67,646	$9,212,899
177	$31,669	$35,977	$67,646	$9,176,922
178	$31,546	$36,101	$67,646	$9,140,822
179	$31,422	$36,225	$67,646	$9,104,597
180	$31,297	$36,349	$67,646	$9,068,248

第15年供款共

$811,754

第15年利息

$383,690

第15年共還本金

$428,064

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$31,172	$36,474	$67,646	$9,031,774
182	$31,047	$36,599	$67,646	$8,995,174
183	$30,921	$36,725	$67,646	$8,958,449
184	$30,795	$36,852	$67,646	$8,921,597
185	$30,668	$36,978	$67,646	$8,884,619
186	$30,541	$37,105	$67,646	$8,847,514
187	$30,413	$37,233	$67,646	$8,810,281
188	$30,285	$37,361	$67,646	$8,772,920
189	$30,157	$37,489	$67,646	$8,735,431
190	$30,028	$37,618	$67,646	$8,697,813
191	$29,899	$37,747	$67,646	$8,660,065
192	$29,769	$37,877	$67,646	$8,622,188

第16年供款共

$811,754

第16年利息

$365,695

第16年共還本金

$446,060

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$29,639	$38,007	$67,646	$8,584,181
194	$29,508	$38,138	$67,646	$8,546,043
195	$29,377	$38,269	$67,646	$8,507,773
196	$29,245	$38,401	$67,646	$8,469,373
197	$29,113	$38,533	$67,646	$8,430,840
198	$28,981	$38,665	$67,646	$8,392,175
199	$28,848	$38,798	$67,646	$8,353,377
200	$28,715	$38,931	$67,646	$8,314,445
201	$28,581	$39,065	$67,646	$8,275,380
202	$28,447	$39,200	$67,646	$8,236,180
203	$28,312	$39,334	$67,646	$8,196,846
204	$28,177	$39,470	$67,646	$8,157,377

第17年供款共

$811,754

第17年利息

$346,943

第17年共還本金

$464,812

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$28,041	$39,605	$67,646	$8,117,771
206	$27,905	$39,741	$67,646	$8,078,030
207	$27,768	$39,878	$67,646	$8,038,152
208	$27,631	$40,015	$67,646	$7,998,137
209	$27,494	$40,153	$67,646	$7,957,984
210	$27,356	$40,291	$67,646	$7,917,694
211	$27,217	$40,429	$67,646	$7,877,265
212	$27,078	$40,568	$67,646	$7,836,697
213	$26,939	$40,708	$67,646	$7,795,989
214	$26,799	$40,847	$67,646	$7,755,142
215	$26,658	$40,988	$67,646	$7,714,154
216	$26,517	$41,129	$67,646	$7,673,025

第18年供款共

$811,754

第18年利息

$327,403

第18年共還本金

$484,352

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$26,376	$41,270	$67,646	$7,631,755
218	$26,234	$41,412	$67,646	$7,590,343
219	$26,092	$41,554	$67,646	$7,548,788
220	$25,949	$41,697	$67,646	$7,507,091
221	$25,806	$41,841	$67,646	$7,465,251
222	$25,662	$41,984	$67,646	$7,423,266
223	$25,517	$42,129	$67,646	$7,381,137
224	$25,373	$42,274	$67,646	$7,338,864
225	$25,227	$42,419	$67,646	$7,296,445
226	$25,082	$42,565	$67,646	$7,253,880
227	$24,935	$42,711	$67,646	$7,211,169
228	$24,788	$42,858	$67,646	$7,168,312

第19年供款共

$811,754

第19年利息

$307,041

第19年共還本金

$504,713

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$24,641	$43,005	$67,646	$7,125,307
230	$24,493	$43,153	$67,646	$7,082,154
231	$24,345	$43,301	$67,646	$7,038,852
232	$24,196	$43,450	$67,646	$6,995,402
233	$24,047	$43,599	$67,646	$6,951,803
234	$23,897	$43,749	$67,646	$6,908,053
235	$23,746	$43,900	$67,646	$6,864,154
236	$23,596	$44,051	$67,646	$6,820,103
237	$23,444	$44,202	$67,646	$6,775,901
238	$23,292	$44,354	$67,646	$6,731,547
239	$23,140	$44,506	$67,646	$6,687,040
240	$22,987	$44,659	$67,646	$6,642,381

第20年供款共

$811,754

第20年利息

$285,823

第20年共還本金

$525,931

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$22,833	$44,813	$67,646	$6,597,568
242	$22,679	$44,967	$67,646	$6,552,601
243	$22,525	$45,122	$67,646	$6,507,479
244	$22,369	$45,277	$67,646	$6,462,202
245	$22,214	$45,432	$67,646	$6,416,770
246	$22,058	$45,589	$67,646	$6,371,181
247	$21,901	$45,745	$67,646	$6,325,436
248	$21,744	$45,903	$67,646	$6,279,534
249	$21,586	$46,060	$67,646	$6,233,473
250	$21,428	$46,219	$67,646	$6,187,255
251	$21,269	$46,377	$67,646	$6,140,877
252	$21,109	$46,537	$67,646	$6,094,340

第21年供款共

$811,754

第21年利息

$263,714

第21年共還本金

$548,040

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$20,949	$46,697	$67,646	$6,047,643
254	$20,789	$46,857	$67,646	$6,000,786
255	$20,628	$47,018	$67,646	$5,953,768
256	$20,466	$47,180	$67,646	$5,906,587
257	$20,304	$47,342	$67,646	$5,859,245
258	$20,141	$47,505	$67,646	$5,811,740
259	$19,978	$47,668	$67,646	$5,764,072
260	$19,814	$47,832	$67,646	$5,716,240
261	$19,650	$47,997	$67,646	$5,668,243
262	$19,485	$48,162	$67,646	$5,620,081
263	$19,319	$48,327	$67,646	$5,571,754
264	$19,153	$48,493	$67,646	$5,523,261

第22年供款共

$811,754

第22年利息

$240,675

第22年共還本金

$571,079

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$18,986	$48,660	$67,646	$5,474,601
266	$18,819	$48,827	$67,646	$5,425,774
267	$18,651	$48,995	$67,646	$5,376,779
268	$18,483	$49,164	$67,646	$5,327,615
269	$18,314	$49,333	$67,646	$5,278,283
270	$18,144	$49,502	$67,646	$5,228,781
271	$17,974	$49,672	$67,646	$5,179,108
272	$17,803	$49,843	$67,646	$5,129,265
273	$17,632	$50,014	$67,646	$5,079,251
274	$17,460	$50,186	$67,646	$5,029,065
275	$17,287	$50,359	$67,646	$4,978,706
276	$17,114	$50,532	$67,646	$4,928,174

第23年供款共

$811,754

第23年利息

$216,667

第23年共還本金

$595,087

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$16,941	$50,706	$67,646	$4,877,468
278	$16,766	$50,880	$67,646	$4,826,589
279	$16,591	$51,055	$67,646	$4,775,534
280	$16,416	$51,230	$67,646	$4,724,303
281	$16,240	$51,406	$67,646	$4,672,897
282	$16,063	$51,583	$67,646	$4,621,314
283	$15,886	$51,760	$67,646	$4,569,554
284	$15,708	$51,938	$67,646	$4,517,615
285	$15,529	$52,117	$67,646	$4,465,498
286	$15,350	$52,296	$67,646	$4,413,202
287	$15,170	$52,476	$67,646	$4,360,726
288	$14,990	$52,656	$67,646	$4,308,070

第24年供款共

$811,754

第24年利息

$191,651

第24年共還本金

$620,104

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$14,809	$52,837	$67,646	$4,255,233
290	$14,627	$53,019	$67,646	$4,202,214
291	$14,445	$53,201	$67,646	$4,149,013
292	$14,262	$53,384	$67,646	$4,095,629
293	$14,079	$53,567	$67,646	$4,042,062
294	$13,895	$53,752	$67,646	$3,988,310
295	$13,710	$53,936	$67,646	$3,934,374
296	$13,524	$54,122	$67,646	$3,880,252
297	$13,338	$54,308	$67,646	$3,825,944
298	$13,152	$54,495	$67,646	$3,771,450
299	$12,964	$54,682	$67,646	$3,716,768
300	$12,776	$54,870	$67,646	$3,661,898

第25年供款共

$811,754

第25年利息

$165,582

第25年共還本金

$646,172

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$12,588	$55,058	$67,646	$3,606,840
302	$12,399	$55,248	$67,646	$3,551,592
303	$12,209	$55,438	$67,646	$3,496,154
304	$12,018	$55,628	$67,646	$3,440,526
305	$11,827	$55,819	$67,646	$3,384,707
306	$11,635	$56,011	$67,646	$3,328,696
307	$11,442	$56,204	$67,646	$3,272,492
308	$11,249	$56,397	$67,646	$3,216,095
309	$11,055	$56,591	$67,646	$3,159,504
310	$10,861	$56,785	$67,646	$3,102,719
311	$10,666	$56,981	$67,646	$3,045,738
312	$10,470	$57,176	$67,646	$2,988,561

第26年供款共

$811,754

第26年利息

$138,418

第26年共還本金

$673,337

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$10,273	$57,373	$67,646	$2,931,188
314	$10,076	$57,570	$67,646	$2,873,618
315	$9,878	$57,768	$67,646	$2,815,850
316	$9,679	$57,967	$67,646	$2,757,883
317	$9,480	$58,166	$67,646	$2,699,717
318	$9,280	$58,366	$67,646	$2,641,352
319	$9,080	$58,567	$67,646	$2,582,785
320	$8,878	$58,768	$67,646	$2,524,017
321	$8,676	$58,970	$67,646	$2,465,047
322	$8,474	$59,173	$67,646	$2,405,875
323	$8,270	$59,376	$67,646	$2,346,499
324	$8,066	$59,580	$67,646	$2,286,919

第27年供款共

$811,754

第27年利息

$110,111

第27年共還本金

$701,643

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$7,861	$59,785	$67,646	$2,227,134
326	$7,656	$59,990	$67,646	$2,167,143
327	$7,450	$60,197	$67,646	$2,106,947
328	$7,243	$60,404	$67,646	$2,046,543
329	$7,035	$60,611	$67,646	$1,985,932
330	$6,827	$60,820	$67,646	$1,925,112
331	$6,618	$61,029	$67,646	$1,864,084
332	$6,408	$61,238	$67,646	$1,802,845
333	$6,197	$61,449	$67,646	$1,741,396
334	$5,986	$61,660	$67,646	$1,679,736
335	$5,774	$61,872	$67,646	$1,617,864
336	$5,561	$62,085	$67,646	$1,555,779

第28年供款共

$811,754

第28年利息

$80,615

第28年共還本金

$731,139

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,348	$62,298	$67,646	$1,493,481
338	$5,134	$62,512	$67,646	$1,430,969
339	$4,919	$62,727	$67,646	$1,368,242
340	$4,703	$62,943	$67,646	$1,305,299
341	$4,487	$63,159	$67,646	$1,242,139
342	$4,270	$63,376	$67,646	$1,178,763
343	$4,052	$63,594	$67,646	$1,115,169
344	$3,833	$63,813	$67,646	$1,051,356
345	$3,614	$64,032	$67,646	$987,324
346	$3,394	$64,252	$67,646	$923,072
347	$3,173	$64,473	$67,646	$858,599
348	$2,951	$64,695	$67,646	$793,904

第29年供款共

$811,754

第29年利息

$49,879

第29年共還本金

$761,875

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,729	$64,917	$67,646	$728,987
350	$2,506	$65,140	$67,646	$663,846
351	$2,282	$65,364	$67,646	$598,482
352	$2,057	$65,589	$67,646	$532,893
353	$1,832	$65,814	$67,646	$467,079
354	$1,606	$66,041	$67,646	$401,038
355	$1,379	$66,268	$67,646	$334,771
356	$1,151	$66,495	$67,646	$268,275
357	$922	$66,724	$67,646	$201,551
358	$693	$66,953	$67,646	$134,598
359	$463	$67,184	$67,646	$67,414
360	$232	$67,414	$67,646	$0

第30年供款共

$811,754

第30年利息

$17,850

第30年共還本金

$793,904

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$31,270,928

免責聲明

按揭保險費
info