樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$45,780

借款月供 $209 , 共加借HK$45,780

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$32,823,296

每月供款
$69,803

首期

$6,540,000

總貸款額

$15,305,780

總利息

$9,823,016

印花稅

$926,500

其他

$228,000

置業成本總預算

HK$7,694,500

最低每月入息要求

按月供比率計算

$139,604

按壓力測試計算

$146,848

置業成本總預算

HK$7,694,500

首期

$6,540,000
印花稅

$926,500
- AVD
  
  $926,500
- SSD(由賣方支付)
  
  $0
- BSD
  
  $0
律師費

$ 10,000
代理佣金

$218,000
按揭保險費

$45,780

壓力測試 (假設利率上升2.0%)

假設利率

5.625%

假設每月供款

$88,109

最低每月入息要求

按月供比率計算

$139,604

按壓力測試計算

$146,848

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	$91,604	$70,390	$57,683	$49,229
1.500	$95,010	$73,857	$61,213	$52,823
2.000	$98,494	$77,429	$64,874	$56,573
2.500	$102,057	$81,106	$68,664	$60,476
3.000	$105,699	$84,885	$72,582	$64,530
3.500	$109,418	$88,767	$76,624	$68,730
3.625	$110,360	$89,754	$77,654	$69,802
4.000	$113,215	$92,750	$80,790	$73,072
4.500	$117,088	$96,832	$85,074	$77,552
5.000	$121,037	$101,011	$89,476	$82,165
5.500	$125,061	$105,287	$93,991	$86,905
6.000	$129,159	$109,655	$98,615	$91,766

每月供款$69,803

年期

30年

貸款金額

$15,305,780

總利息

$9,823,016

總貸款連利息

$25,128,796

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$46,236	$23,566	$69,802	$15,282,214
2	$46,165	$23,637	$69,802	$15,258,577
3	$46,094	$23,709	$69,802	$15,234,868
4	$46,022	$23,780	$69,802	$15,211,088
5	$45,950	$23,852	$69,802	$15,187,236
6	$45,878	$23,924	$69,802	$15,163,312
7	$45,806	$23,996	$69,802	$15,139,315
8	$45,733	$24,069	$69,802	$15,115,247
9	$45,661	$24,142	$69,802	$15,091,105
10	$45,588	$24,214	$69,802	$15,066,891
11	$45,515	$24,288	$69,802	$15,042,603
12	$45,441	$24,361	$69,802	$15,018,242

第1年供款共

$837,627

第1年利息

$550,088

第1年共還本金

$287,538

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$45,368	$24,435	$69,802	$14,993,807
14	$45,294	$24,508	$69,802	$14,969,299
15	$45,220	$24,582	$69,802	$14,944,716
16	$45,145	$24,657	$69,802	$14,920,060
17	$45,071	$24,731	$69,802	$14,895,329
18	$44,996	$24,806	$69,802	$14,870,523
19	$44,921	$24,881	$69,802	$14,845,642
20	$44,846	$24,956	$69,802	$14,820,686
21	$44,771	$25,031	$69,802	$14,795,654
22	$44,695	$25,107	$69,802	$14,770,547
23	$44,619	$25,183	$69,802	$14,745,365
24	$44,543	$25,259	$69,802	$14,720,106

第2年供款共

$837,627

第2年利息

$539,490

第2年共還本金

$298,136

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$44,467	$25,335	$69,802	$14,694,770
26	$44,390	$25,412	$69,802	$14,669,359
27	$44,314	$25,489	$69,802	$14,643,870
28	$44,237	$25,566	$69,802	$14,618,305
29	$44,159	$25,643	$69,802	$14,592,662
30	$44,082	$25,720	$69,802	$14,566,942
31	$44,004	$25,798	$69,802	$14,541,144
32	$43,926	$25,876	$69,802	$14,515,268
33	$43,848	$25,954	$69,802	$14,489,314
34	$43,770	$26,032	$69,802	$14,463,282
35	$43,691	$26,111	$69,802	$14,437,170
36	$43,612	$26,190	$69,802	$14,410,981

第3年供款共

$837,627

第3年利息

$528,501

第3年共還本金

$309,125

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$43,533	$26,269	$69,802	$14,384,711
38	$43,454	$26,348	$69,802	$14,358,363
39	$43,374	$26,428	$69,802	$14,331,935
40	$43,294	$26,508	$69,802	$14,305,427
41	$43,214	$26,588	$69,802	$14,278,839
42	$43,134	$26,668	$69,802	$14,252,171
43	$43,053	$26,749	$69,802	$14,225,422
44	$42,973	$26,830	$69,802	$14,198,593
45	$42,892	$26,911	$69,802	$14,171,682
46	$42,810	$26,992	$69,802	$14,144,690
47	$42,729	$27,073	$69,802	$14,117,617
48	$42,647	$27,155	$69,802	$14,090,462

第4年供款共

$837,627

第4年利息

$517,108

第4年共還本金

$320,519

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$42,565	$27,237	$69,802	$14,063,224
50	$42,483	$27,320	$69,802	$14,035,905
51	$42,400	$27,402	$69,802	$14,008,503
52	$42,317	$27,485	$69,802	$13,981,018
53	$42,234	$27,568	$69,802	$13,953,450
54	$42,151	$27,651	$69,802	$13,925,799
55	$42,068	$27,735	$69,802	$13,898,064
56	$41,984	$27,818	$69,802	$13,870,246
57	$41,900	$27,903	$69,802	$13,842,343
58	$41,815	$27,987	$69,802	$13,814,356
59	$41,731	$28,071	$69,802	$13,786,285
60	$41,646	$28,156	$69,802	$13,758,129

第5年供款共

$837,627

第5年利息

$505,294

第5年共還本金

$332,333

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$41,561	$28,241	$69,802	$13,729,888
62	$41,476	$28,327	$69,802	$13,701,561
63	$41,390	$28,412	$69,802	$13,673,149
64	$41,304	$28,498	$69,802	$13,644,651
65	$41,218	$28,584	$69,802	$13,616,067
66	$41,132	$28,670	$69,802	$13,587,397
67	$41,045	$28,757	$69,802	$13,558,640
68	$40,958	$28,844	$69,802	$13,529,796
69	$40,871	$28,931	$69,802	$13,500,865
70	$40,784	$29,018	$69,802	$13,471,847
71	$40,696	$29,106	$69,802	$13,442,741
72	$40,608	$29,194	$69,802	$13,413,547

第6年供款共

$837,627

第6年利息

$493,044

第6年共還本金

$344,582

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$40,520	$29,282	$69,802	$13,384,265
74	$40,432	$29,371	$69,802	$13,354,894
75	$40,343	$29,459	$69,802	$13,325,435
76	$40,254	$29,548	$69,802	$13,295,887
77	$40,165	$29,638	$69,802	$13,266,249
78	$40,075	$29,727	$69,802	$13,236,522
79	$39,985	$29,817	$69,802	$13,206,705
80	$39,895	$29,907	$69,802	$13,176,798
81	$39,805	$29,997	$69,802	$13,146,801
82	$39,714	$30,088	$69,802	$13,116,713
83	$39,623	$30,179	$69,802	$13,086,534
84	$39,532	$30,270	$69,802	$13,056,264

第7年供款共

$837,627

第7年利息

$480,344

第7年共還本金

$357,283

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$39,441	$30,361	$69,802	$13,025,903
86	$39,349	$30,453	$69,802	$12,995,450
87	$39,257	$30,545	$69,802	$12,964,904
88	$39,165	$30,637	$69,802	$12,934,267
89	$39,072	$30,730	$69,802	$12,903,537
90	$38,979	$30,823	$69,802	$12,872,714
91	$38,886	$30,916	$69,802	$12,841,798
92	$38,793	$31,009	$69,802	$12,810,789
93	$38,699	$31,103	$69,802	$12,779,686
94	$38,605	$31,197	$69,802	$12,748,489
95	$38,511	$31,291	$69,802	$12,717,198
96	$38,417	$31,386	$69,802	$12,685,812

第8年供款共

$837,627

第8年利息

$467,175

第8年共還本金

$370,452

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$38,322	$31,480	$69,802	$12,654,332
98	$38,227	$31,576	$69,802	$12,622,756
99	$38,131	$31,671	$69,802	$12,591,085
100	$38,036	$31,767	$69,802	$12,559,319
101	$37,940	$31,863	$69,802	$12,527,456
102	$37,843	$31,959	$69,802	$12,495,497
103	$37,747	$32,055	$69,802	$12,463,442
104	$37,650	$32,152	$69,802	$12,431,290
105	$37,553	$32,249	$69,802	$12,399,040
106	$37,455	$32,347	$69,802	$12,366,694
107	$37,358	$32,444	$69,802	$12,334,249
108	$37,260	$32,542	$69,802	$12,301,707

第9年供款共

$837,627

第9年利息

$453,521

第9年共還本金

$384,106

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$37,161	$32,641	$69,802	$12,269,066
110	$37,063	$32,739	$69,802	$12,236,326
111	$36,964	$32,838	$69,802	$12,203,488
112	$36,865	$32,938	$69,802	$12,170,551
113	$36,765	$33,037	$69,802	$12,137,514
114	$36,665	$33,137	$69,802	$12,104,377
115	$36,565	$33,237	$69,802	$12,071,140
116	$36,465	$33,337	$69,802	$12,037,803
117	$36,364	$33,438	$69,802	$12,004,365
118	$36,263	$33,539	$69,802	$11,970,826
119	$36,162	$33,640	$69,802	$11,937,185
120	$36,060	$33,742	$69,802	$11,903,443

第10年供款共

$837,627

第10年利息

$439,363

第10年共還本金

$398,263

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$35,958	$33,844	$69,802	$11,869,599
122	$35,856	$33,946	$69,802	$11,835,653
123	$35,754	$34,049	$69,802	$11,801,605
124	$35,651	$34,152	$69,802	$11,767,453
125	$35,548	$34,255	$69,802	$11,733,198
126	$35,444	$34,358	$69,802	$11,698,840
127	$35,340	$34,462	$69,802	$11,664,378
128	$35,236	$34,566	$69,802	$11,629,812
129	$35,132	$34,670	$69,802	$11,595,142
130	$35,027	$34,775	$69,802	$11,560,366
131	$34,922	$34,880	$69,802	$11,525,486
132	$34,817	$34,986	$69,802	$11,490,500

第11年供款共

$837,627

第11年利息

$424,684

第11年共還本金

$412,943

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$34,711	$35,091	$69,802	$11,455,409
134	$34,605	$35,197	$69,802	$11,420,212
135	$34,499	$35,304	$69,802	$11,384,908
136	$34,392	$35,410	$69,802	$11,349,498
137	$34,285	$35,517	$69,802	$11,313,981
138	$34,178	$35,625	$69,802	$11,278,356
139	$34,070	$35,732	$69,802	$11,242,624
140	$33,962	$35,840	$69,802	$11,206,784
141	$33,854	$35,948	$69,802	$11,170,835
142	$33,745	$36,057	$69,802	$11,134,778
143	$33,636	$36,166	$69,802	$11,098,613
144	$33,527	$36,275	$69,802	$11,062,337

第12年供款共

$837,627

第12年利息

$409,463

第12年共還本金

$428,163

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$33,417	$36,385	$69,802	$11,025,953
146	$33,308	$36,495	$69,802	$10,989,458
147	$33,197	$36,605	$69,802	$10,952,853
148	$33,087	$36,715	$69,802	$10,916,138
149	$32,976	$36,826	$69,802	$10,879,311
150	$32,865	$36,938	$69,802	$10,842,374
151	$32,753	$37,049	$69,802	$10,805,324
152	$32,641	$37,161	$69,802	$10,768,163
153	$32,529	$37,273	$69,802	$10,730,890
154	$32,416	$37,386	$69,802	$10,693,504
155	$32,303	$37,499	$69,802	$10,656,005
156	$32,190	$37,612	$69,802	$10,618,393

第13年供款共

$837,627

第13年利息

$393,682

第13年共還本金

$443,945

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$32,076	$37,726	$69,802	$10,580,667
158	$31,962	$37,840	$69,802	$10,542,827
159	$31,848	$37,954	$69,802	$10,504,873
160	$31,733	$38,069	$69,802	$10,466,804
161	$31,618	$38,184	$69,802	$10,428,621
162	$31,503	$38,299	$69,802	$10,390,322
163	$31,387	$38,415	$69,802	$10,351,907
164	$31,271	$38,531	$69,802	$10,313,376
165	$31,155	$38,647	$69,802	$10,274,729
166	$31,038	$38,764	$69,802	$10,235,965
167	$30,921	$38,881	$69,802	$10,197,084
168	$30,804	$38,999	$69,802	$10,158,085

第14年供款共

$837,627

第14年利息

$377,319

第14年共還本金

$460,308

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$30,686	$39,116	$69,802	$10,118,969
170	$30,568	$39,234	$69,802	$10,079,734
171	$30,449	$39,353	$69,802	$10,040,381
172	$30,330	$39,472	$69,802	$10,000,910
173	$30,211	$39,591	$69,802	$9,961,318
174	$30,091	$39,711	$69,802	$9,921,608
175	$29,972	$39,831	$69,802	$9,881,777
176	$29,851	$39,951	$69,802	$9,841,826
177	$29,731	$40,072	$69,802	$9,801,754
178	$29,609	$40,193	$69,802	$9,761,562
179	$29,488	$40,314	$69,802	$9,721,247
180	$29,366	$40,436	$69,802	$9,680,811

第15年供款共

$837,627

第15年利息

$360,353

第15年共還本金

$477,274

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$29,244	$40,558	$69,802	$9,640,253
182	$29,122	$40,681	$69,802	$9,599,573
183	$28,999	$40,803	$69,802	$9,558,769
184	$28,875	$40,927	$69,802	$9,517,842
185	$28,752	$41,050	$69,802	$9,476,792
186	$28,628	$41,174	$69,802	$9,435,618
187	$28,503	$41,299	$69,802	$9,394,319
188	$28,379	$41,424	$69,802	$9,352,895
189	$28,254	$41,549	$69,802	$9,311,347
190	$28,128	$41,674	$69,802	$9,269,672
191	$28,002	$41,800	$69,802	$9,227,872
192	$27,876	$41,926	$69,802	$9,185,946

第16年供款共

$837,627

第16年利息

$342,761

第16年共還本金

$494,865

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$27,749	$42,053	$69,802	$9,143,893
194	$27,622	$42,180	$69,802	$9,101,713
195	$27,495	$42,307	$69,802	$9,059,406
196	$27,367	$42,435	$69,802	$9,016,970
197	$27,239	$42,563	$69,802	$8,974,407
198	$27,110	$42,692	$69,802	$8,931,715
199	$26,981	$42,821	$69,802	$8,888,894
200	$26,852	$42,950	$69,802	$8,845,944
201	$26,722	$43,080	$69,802	$8,802,863
202	$26,592	$43,210	$69,802	$8,759,653
203	$26,461	$43,341	$69,802	$8,716,312
204	$26,331	$43,472	$69,802	$8,672,841

第17年供款共

$837,627

第17年利息

$324,521

第17年共還本金

$513,105

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$26,199	$43,603	$69,802	$8,629,238
206	$26,067	$43,735	$69,802	$8,585,503
207	$25,935	$43,867	$69,802	$8,541,636
208	$25,803	$43,999	$69,802	$8,497,637
209	$25,670	$44,132	$69,802	$8,453,505
210	$25,537	$44,266	$69,802	$8,409,239
211	$25,403	$44,399	$69,802	$8,364,840
212	$25,269	$44,533	$69,802	$8,320,306
213	$25,134	$44,668	$69,802	$8,275,638
214	$24,999	$44,803	$69,802	$8,230,835
215	$24,864	$44,938	$69,802	$8,185,897
216	$24,728	$45,074	$69,802	$8,140,823

第18年供款共

$837,627

第18年利息

$305,609

第18年共還本金

$532,018

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$24,592	$45,210	$69,802	$8,095,613
218	$24,455	$45,347	$69,802	$8,050,266
219	$24,319	$45,484	$69,802	$8,004,783
220	$24,181	$45,621	$69,802	$7,959,162
221	$24,043	$45,759	$69,802	$7,913,403
222	$23,905	$45,897	$69,802	$7,867,506
223	$23,766	$46,036	$69,802	$7,821,470
224	$23,627	$46,175	$69,802	$7,775,295
225	$23,488	$46,314	$69,802	$7,728,981
226	$23,348	$46,454	$69,802	$7,682,526
227	$23,208	$46,595	$69,802	$7,635,932
228	$23,067	$46,735	$69,802	$7,589,196

第19年供款共

$837,627

第19年利息

$286,000

第19年共還本金

$551,627

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$22,926	$46,877	$69,802	$7,542,320
230	$22,784	$47,018	$69,802	$7,495,302
231	$22,642	$47,160	$69,802	$7,448,142
232	$22,500	$47,303	$69,802	$7,400,839
233	$22,357	$47,446	$69,802	$7,353,394
234	$22,213	$47,589	$69,802	$7,305,805
235	$22,070	$47,733	$69,802	$7,258,072
236	$21,925	$47,877	$69,802	$7,210,195
237	$21,781	$48,021	$69,802	$7,162,174
238	$21,636	$48,166	$69,802	$7,114,007
239	$21,490	$48,312	$69,802	$7,065,695
240	$21,344	$48,458	$69,802	$7,017,238

第20年供款共

$837,627

第20年利息

$265,668

第20年共還本金

$571,959

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$21,198	$48,604	$69,802	$6,968,633
242	$21,051	$48,751	$69,802	$6,919,882
243	$20,904	$48,898	$69,802	$6,870,984
244	$20,756	$49,046	$69,802	$6,821,938
245	$20,608	$49,194	$69,802	$6,772,743
246	$20,459	$49,343	$69,802	$6,723,400
247	$20,310	$49,492	$69,802	$6,673,909
248	$20,161	$49,641	$69,802	$6,624,267
249	$20,011	$49,791	$69,802	$6,574,476
250	$19,860	$49,942	$69,802	$6,524,534
251	$19,710	$50,093	$69,802	$6,474,441
252	$19,558	$50,244	$69,802	$6,424,197

第21年供款共

$837,627

第21年利息

$244,586

第21年共還本金

$593,040

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$19,406	$50,396	$69,802	$6,373,801
254	$19,254	$50,548	$69,802	$6,323,253
255	$19,101	$50,701	$69,802	$6,272,553
256	$18,948	$50,854	$69,802	$6,221,699
257	$18,795	$51,007	$69,802	$6,170,691
258	$18,641	$51,162	$69,802	$6,119,530
259	$18,486	$51,316	$69,802	$6,068,214
260	$18,331	$51,471	$69,802	$6,016,742
261	$18,176	$51,627	$69,802	$5,965,116
262	$18,020	$51,783	$69,802	$5,913,333
263	$17,863	$51,939	$69,802	$5,861,394
264	$17,706	$52,096	$69,802	$5,809,298

第22年供款共

$837,627

第22年利息

$222,728

第22年共還本金

$614,899

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$17,549	$52,253	$69,802	$5,757,045
266	$17,391	$52,411	$69,802	$5,704,634
267	$17,233	$52,569	$69,802	$5,652,064
268	$17,074	$52,728	$69,802	$5,599,336
269	$16,915	$52,888	$69,802	$5,546,449
270	$16,755	$53,047	$69,802	$5,493,401
271	$16,595	$53,208	$69,802	$5,440,194
272	$16,434	$53,368	$69,802	$5,386,825
273	$16,273	$53,530	$69,802	$5,333,296
274	$16,111	$53,691	$69,802	$5,279,605
275	$15,949	$53,853	$69,802	$5,225,751
276	$15,786	$54,016	$69,802	$5,171,735

第23年供款共

$837,627

第23年利息

$200,063

第23年共還本金

$637,563

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$15,623	$54,179	$69,802	$5,117,556
278	$15,459	$54,343	$69,802	$5,063,213
279	$15,295	$54,507	$69,802	$5,008,706
280	$15,130	$54,672	$69,802	$4,954,034
281	$14,965	$54,837	$69,802	$4,899,197
282	$14,800	$55,003	$69,802	$4,844,195
283	$14,634	$55,169	$69,802	$4,789,026
284	$14,467	$55,335	$69,802	$4,733,691
285	$14,300	$55,503	$69,802	$4,678,188
286	$14,132	$55,670	$69,802	$4,622,518
287	$13,964	$55,838	$69,802	$4,566,680
288	$13,795	$56,007	$69,802	$4,510,673

第24年供款共

$837,627

第24年利息

$176,564

第24年共還本金

$661,063

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$13,626	$56,176	$69,802	$4,454,496
290	$13,456	$56,346	$69,802	$4,398,151
291	$13,286	$56,516	$69,802	$4,341,634
292	$13,115	$56,687	$69,802	$4,284,948
293	$12,944	$56,858	$69,802	$4,228,089
294	$12,772	$57,030	$69,802	$4,171,060
295	$12,600	$57,202	$69,802	$4,113,857
296	$12,427	$57,375	$69,802	$4,056,483
297	$12,254	$57,548	$69,802	$3,998,934
298	$12,080	$57,722	$69,802	$3,941,212
299	$11,906	$57,896	$69,802	$3,883,316
300	$11,731	$58,071	$69,802	$3,825,244

第25年供款共

$837,627

第25年利息

$152,198

第25年共還本金

$685,428

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$11,555	$58,247	$69,802	$3,766,998
302	$11,379	$58,423	$69,802	$3,708,575
303	$11,203	$58,599	$69,802	$3,649,976
304	$11,026	$58,776	$69,802	$3,591,199
305	$10,848	$58,954	$69,802	$3,532,246
306	$10,670	$59,132	$69,802	$3,473,114
307	$10,492	$59,311	$69,802	$3,413,803
308	$10,313	$59,490	$69,802	$3,354,313
309	$10,133	$59,669	$69,802	$3,294,644
310	$9,953	$59,850	$69,802	$3,234,794
311	$9,772	$60,030	$69,802	$3,174,764
312	$9,590	$60,212	$69,802	$3,114,552

第26年供款共

$837,627

第26年利息

$126,934

第26年共還本金

$710,692

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$9,409	$60,394	$69,802	$3,054,159
314	$9,226	$60,576	$69,802	$2,993,582
315	$9,043	$60,759	$69,802	$2,932,823
316	$8,860	$60,943	$69,802	$2,871,881
317	$8,675	$61,127	$69,802	$2,810,754
318	$8,491	$61,311	$69,802	$2,749,443
319	$8,306	$61,497	$69,802	$2,687,946
320	$8,120	$61,682	$69,802	$2,626,264
321	$7,934	$61,869	$69,802	$2,564,395
322	$7,747	$62,056	$69,802	$2,502,339
323	$7,559	$62,243	$69,802	$2,440,096
324	$7,371	$62,431	$69,802	$2,377,665

第27年供款共

$837,627

第27年利息

$100,739

第27年共還本金

$736,887

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$7,183	$62,620	$69,802	$2,315,046
326	$6,993	$62,809	$69,802	$2,252,237
327	$6,804	$62,999	$69,802	$2,189,238
328	$6,613	$63,189	$69,802	$2,126,049
329	$6,422	$63,380	$69,802	$2,062,669
330	$6,231	$63,571	$69,802	$1,999,098
331	$6,039	$63,763	$69,802	$1,935,335
332	$5,846	$63,956	$69,802	$1,871,379
333	$5,653	$64,149	$69,802	$1,807,230
334	$5,459	$64,343	$69,802	$1,742,887
335	$5,265	$64,537	$69,802	$1,678,350
336	$5,070	$64,732	$69,802	$1,613,618

第28年供款共

$837,627

第28年利息

$73,579

第28年共還本金

$764,048

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$4,874	$64,928	$69,802	$1,548,690
338	$4,678	$65,124	$69,802	$1,483,566
339	$4,482	$65,321	$69,802	$1,418,245
340	$4,284	$65,518	$69,802	$1,352,728
341	$4,086	$65,716	$69,802	$1,287,012
342	$3,888	$65,914	$69,802	$1,221,097
343	$3,689	$66,113	$69,802	$1,154,984
344	$3,489	$66,313	$69,802	$1,088,671
345	$3,289	$66,514	$69,802	$1,022,157
346	$3,088	$66,714	$69,802	$955,443
347	$2,886	$66,916	$69,802	$888,527
348	$2,684	$67,118	$69,802	$821,409

第29年供款共

$837,627

第29年利息

$45,417

第29年共還本金

$792,209

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,481	$67,321	$69,802	$754,088
350	$2,278	$67,524	$69,802	$686,564
351	$2,074	$67,728	$69,802	$618,835
352	$1,869	$67,933	$69,802	$550,902
353	$1,664	$68,138	$69,802	$482,764
354	$1,458	$68,344	$69,802	$414,421
355	$1,252	$68,550	$69,802	$345,870
356	$1,045	$68,757	$69,802	$277,113
357	$837	$68,965	$69,802	$208,148
358	$629	$69,173	$69,802	$138,974
359	$420	$69,382	$69,802	$69,592
360	$210	$69,592	$69,802	$0

第30年供款共

$837,627

第30年利息

$16,218

第30年共還本金

$821,409

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$32,823,296

免責聲明

按揭保險費
info