樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$54,600

借款月供 $265 , 共加借HK$54,600

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$41,024,514

每月供款
$88,471

首期

$7,800,000

總貸款額

$18,254,600

總利息

$13,594,914

印花稅

$1,105,000

其他

$270,000

置業成本總預算

HK$9,175,000

最低每月入息要求

按月供比率計算

$176,942

按壓力測試計算

$184,861

置業成本總預算

HK$9,175,000

首期

$7,800,000
印花稅

$1,105,000
- AVD
  
  $1,105,000
- SSD(由賣方支付)
  
  $0
- BSD
  
  $0
律師費

$ 10,000
代理佣金

$260,000
按揭保險費

$54,600

壓力測試 (假設利率上升2.0%)

假設利率

6.125%

假設每月供款

$110,917

最低每月入息要求

按月供比率計算

$176,942

按壓力測試計算

$184,861

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	$109,253	$83,952	$68,797	$58,714
1.500	$113,314	$88,087	$73,007	$63,000
2.000	$117,470	$92,347	$77,373	$67,473
2.500	$121,720	$96,732	$81,893	$72,128
3.000	$126,063	$101,240	$86,565	$76,962
3.500	$130,499	$105,869	$91,387	$81,971
4.000	$135,027	$110,619	$96,355	$87,150
4.125	$136,173	$111,825	$97,619	$88,471
4.500	$139,646	$115,488	$101,465	$92,493
5.000	$144,356	$120,472	$106,715	$97,995
5.500	$149,155	$125,571	$112,099	$103,648
6.000	$154,043	$130,782	$117,615	$109,446

每月供款$88,471

年期

30年

貸款金額

$18,254,600

總利息

$13,594,914

總貸款連利息

$31,849,514

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$62,750	$25,721	$88,471	$18,228,879
2	$62,662	$25,809	$88,471	$18,203,070
3	$62,573	$25,898	$88,471	$18,177,172
4	$62,484	$25,987	$88,471	$18,151,186
5	$62,395	$26,076	$88,471	$18,125,109
6	$62,305	$26,166	$88,471	$18,098,944
7	$62,215	$26,256	$88,471	$18,072,688
8	$62,125	$26,346	$88,471	$18,046,342
9	$62,034	$26,437	$88,471	$18,019,905
10	$61,943	$26,527	$88,471	$17,993,378
11	$61,852	$26,619	$88,471	$17,966,759
12	$61,761	$26,710	$88,471	$17,940,049

第1年供款共

$1,061,650

第1年利息

$747,099

第1年共還本金

$314,551

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$61,669	$26,802	$88,471	$17,913,247
14	$61,577	$26,894	$88,471	$17,886,353
15	$61,484	$26,987	$88,471	$17,859,366
16	$61,392	$27,079	$88,471	$17,832,287
17	$61,298	$27,172	$88,471	$17,805,115
18	$61,205	$27,266	$88,471	$17,777,849
19	$61,111	$27,360	$88,471	$17,750,489
20	$61,017	$27,454	$88,471	$17,723,036
21	$60,923	$27,548	$88,471	$17,695,488
22	$60,828	$27,643	$88,471	$17,667,845
23	$60,733	$27,738	$88,471	$17,640,108
24	$60,638	$27,833	$88,471	$17,612,275

第2年供款共

$1,061,650

第2年利息

$733,876

第2年共還本金

$327,774

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$60,542	$27,929	$88,471	$17,584,346
26	$60,446	$28,025	$88,471	$17,556,321
27	$60,350	$28,121	$88,471	$17,528,200
28	$60,253	$28,218	$88,471	$17,499,983
29	$60,156	$28,315	$88,471	$17,471,668
30	$60,059	$28,412	$88,471	$17,443,256
31	$59,961	$28,510	$88,471	$17,414,746
32	$59,863	$28,608	$88,471	$17,386,139
33	$59,765	$28,706	$88,471	$17,357,433
34	$59,666	$28,805	$88,471	$17,328,628
35	$59,567	$28,904	$88,471	$17,299,724
36	$59,468	$29,003	$88,471	$17,270,721

第3年供款共

$1,061,650

第3年利息

$720,097

第3年共還本金

$341,554

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$59,368	$29,103	$88,471	$17,241,618
38	$59,268	$29,203	$88,471	$17,212,416
39	$59,168	$29,303	$88,471	$17,183,112
40	$59,067	$29,404	$88,471	$17,153,708
41	$58,966	$29,505	$88,471	$17,124,203
42	$58,864	$29,606	$88,471	$17,094,597
43	$58,763	$29,708	$88,471	$17,064,889
44	$58,661	$29,810	$88,471	$17,035,079
45	$58,558	$29,913	$88,471	$17,005,166
46	$58,455	$30,016	$88,471	$16,975,150
47	$58,352	$30,119	$88,471	$16,945,031
48	$58,249	$30,222	$88,471	$16,914,809

第4年供款共

$1,061,650

第4年利息

$705,738

第4年共還本金

$355,912

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$58,145	$30,326	$88,471	$16,884,483
50	$58,040	$30,430	$88,471	$16,854,052
51	$57,936	$30,535	$88,471	$16,823,517
52	$57,831	$30,640	$88,471	$16,792,877
53	$57,726	$30,745	$88,471	$16,762,132
54	$57,620	$30,851	$88,471	$16,731,281
55	$57,514	$30,957	$88,471	$16,700,324
56	$57,407	$31,064	$88,471	$16,669,260
57	$57,301	$31,170	$88,471	$16,638,090
58	$57,193	$31,277	$88,471	$16,606,813
59	$57,086	$31,385	$88,471	$16,575,428
60	$56,978	$31,493	$88,471	$16,543,935

第5年供款共

$1,061,650

第5年利息

$690,776

第5年共還本金

$370,874

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$56,870	$31,601	$88,471	$16,512,334
62	$56,761	$31,710	$88,471	$16,480,624
63	$56,652	$31,819	$88,471	$16,448,805
64	$56,543	$31,928	$88,471	$16,416,877
65	$56,433	$32,038	$88,471	$16,384,839
66	$56,323	$32,148	$88,471	$16,352,691
67	$56,212	$32,258	$88,471	$16,320,433
68	$56,101	$32,369	$88,471	$16,288,063
69	$55,990	$32,481	$88,471	$16,255,583
70	$55,879	$32,592	$88,471	$16,222,990
71	$55,767	$32,704	$88,471	$16,190,286
72	$55,654	$32,817	$88,471	$16,157,469

第6年供款共

$1,061,650

第6年利息

$675,185

第6年共還本金

$386,465

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$55,541	$32,930	$88,471	$16,124,540
74	$55,428	$33,043	$88,471	$16,091,497
75	$55,315	$33,156	$88,471	$16,058,341
76	$55,201	$33,270	$88,471	$16,025,070
77	$55,086	$33,385	$88,471	$15,991,686
78	$54,971	$33,499	$88,471	$15,958,186
79	$54,856	$33,615	$88,471	$15,924,572
80	$54,741	$33,730	$88,471	$15,890,841
81	$54,625	$33,846	$88,471	$15,856,995
82	$54,508	$33,962	$88,471	$15,823,033
83	$54,392	$34,079	$88,471	$15,788,954
84	$54,275	$34,196	$88,471	$15,754,757

第7年供款共

$1,061,650

第7年利息

$658,938

第7年共還本金

$402,712

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$54,157	$34,314	$88,471	$15,720,443
86	$54,039	$34,432	$88,471	$15,686,012
87	$53,921	$34,550	$88,471	$15,651,461
88	$53,802	$34,669	$88,471	$15,616,792
89	$53,683	$34,788	$88,471	$15,582,004
90	$53,563	$34,908	$88,471	$15,547,097
91	$53,443	$35,028	$88,471	$15,512,069
92	$53,323	$35,148	$88,471	$15,476,921
93	$53,202	$35,269	$88,471	$15,441,652
94	$53,081	$35,390	$88,471	$15,406,261
95	$52,959	$35,512	$88,471	$15,370,750
96	$52,837	$35,634	$88,471	$15,335,116

第8年供款共

$1,061,650

第8年利息

$642,009

第8年共還本金

$419,642

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$52,714	$35,756	$88,471	$15,299,359
98	$52,592	$35,879	$88,471	$15,263,480
99	$52,468	$36,003	$88,471	$15,227,477
100	$52,344	$36,126	$88,471	$15,191,351
101	$52,220	$36,251	$88,471	$15,155,100
102	$52,096	$36,375	$88,471	$15,118,725
103	$51,971	$36,500	$88,471	$15,082,225
104	$51,845	$36,626	$88,471	$15,045,599
105	$51,719	$36,752	$88,471	$15,008,848
106	$51,593	$36,878	$88,471	$14,971,970
107	$51,466	$37,005	$88,471	$14,934,965
108	$51,339	$37,132	$88,471	$14,897,833

第9年供款共

$1,061,650

第9年利息

$624,368

第9年共還本金

$437,283

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$51,211	$37,260	$88,471	$14,860,573
110	$51,083	$37,388	$88,471	$14,823,186
111	$50,955	$37,516	$88,471	$14,785,670
112	$50,826	$37,645	$88,471	$14,748,024
113	$50,696	$37,775	$88,471	$14,710,250
114	$50,566	$37,904	$88,471	$14,672,345
115	$50,436	$38,035	$88,471	$14,634,311
116	$50,305	$38,165	$88,471	$14,596,145
117	$50,174	$38,297	$88,471	$14,557,849
118	$50,043	$38,428	$88,471	$14,519,420
119	$49,911	$38,560	$88,471	$14,480,860
120	$49,778	$38,693	$88,471	$14,442,167

第10年供款共

$1,061,650

第10年利息

$605,985

第10年共還本金

$455,666

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$49,645	$38,826	$88,471	$14,403,341
122	$49,511	$38,959	$88,471	$14,364,382
123	$49,378	$39,093	$88,471	$14,325,289
124	$49,243	$39,228	$88,471	$14,286,061
125	$49,108	$39,363	$88,471	$14,246,698
126	$48,973	$39,498	$88,471	$14,207,201
127	$48,837	$39,634	$88,471	$14,167,567
128	$48,701	$39,770	$88,471	$14,127,797
129	$48,564	$39,907	$88,471	$14,087,890
130	$48,427	$40,044	$88,471	$14,047,847
131	$48,289	$40,181	$88,471	$14,007,665
132	$48,151	$40,320	$88,471	$13,967,346

第11年供款共

$1,061,650

第11年利息

$586,829

第11年共還本金

$474,821

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$48,013	$40,458	$88,471	$13,926,888
134	$47,874	$40,597	$88,471	$13,886,290
135	$47,734	$40,737	$88,471	$13,845,554
136	$47,594	$40,877	$88,471	$13,804,677
137	$47,454	$41,017	$88,471	$13,763,660
138	$47,313	$41,158	$88,471	$13,722,501
139	$47,171	$41,300	$88,471	$13,681,202
140	$47,029	$41,442	$88,471	$13,639,760
141	$46,887	$41,584	$88,471	$13,598,176
142	$46,744	$41,727	$88,471	$13,556,449
143	$46,600	$41,871	$88,471	$13,514,578
144	$46,456	$42,015	$88,471	$13,472,563

第12年供款共

$1,061,650

第12年利息

$566,868

第12年共還本金

$494,782

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$46,312	$42,159	$88,471	$13,430,405
146	$46,167	$42,304	$88,471	$13,388,101
147	$46,022	$42,449	$88,471	$13,345,651
148	$45,876	$42,595	$88,471	$13,303,056
149	$45,729	$42,742	$88,471	$13,260,315
150	$45,582	$42,889	$88,471	$13,217,426
151	$45,435	$43,036	$88,471	$13,174,390
152	$45,287	$43,184	$88,471	$13,131,206
153	$45,139	$43,332	$88,471	$13,087,874
154	$44,990	$43,481	$88,471	$13,044,393
155	$44,840	$43,631	$88,471	$13,000,762
156	$44,690	$43,781	$88,471	$12,956,981

第13年供款共

$1,061,650

第13年利息

$546,068

第13年共還本金

$515,582

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$44,540	$43,931	$88,471	$12,913,050
158	$44,389	$44,082	$88,471	$12,868,967
159	$44,237	$44,234	$88,471	$12,824,734
160	$44,085	$44,386	$88,471	$12,780,348
161	$43,932	$44,538	$88,471	$12,735,809
162	$43,779	$44,692	$88,471	$12,691,118
163	$43,626	$44,845	$88,471	$12,646,273
164	$43,472	$44,999	$88,471	$12,601,273
165	$43,317	$45,154	$88,471	$12,556,119
166	$43,162	$45,309	$88,471	$12,510,810
167	$43,006	$45,465	$88,471	$12,465,345
168	$42,850	$45,621	$88,471	$12,419,724

第14年供款共

$1,061,650

第14年利息

$524,393

第14年共還本金

$537,257

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$42,693	$45,778	$88,471	$12,373,946
170	$42,535	$45,935	$88,471	$12,328,011
171	$42,378	$46,093	$88,471	$12,281,917
172	$42,219	$46,252	$88,471	$12,235,665
173	$42,060	$46,411	$88,471	$12,189,255
174	$41,901	$46,570	$88,471	$12,142,684
175	$41,740	$46,730	$88,471	$12,095,954
176	$41,580	$46,891	$88,471	$12,049,063
177	$41,419	$47,052	$88,471	$12,002,011
178	$41,257	$47,214	$88,471	$11,954,797
179	$41,095	$47,376	$88,471	$11,907,420
180	$40,932	$47,539	$88,471	$11,859,881

第15年供款共

$1,061,650

第15年利息

$501,808

第15年共還本金

$559,843

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$40,768	$47,703	$88,471	$11,812,179
182	$40,604	$47,867	$88,471	$11,764,312
183	$40,440	$48,031	$88,471	$11,716,281
184	$40,275	$48,196	$88,471	$11,668,085
185	$40,109	$48,362	$88,471	$11,619,723
186	$39,943	$48,528	$88,471	$11,571,195
187	$39,776	$48,695	$88,471	$11,522,500
188	$39,609	$48,862	$88,471	$11,473,638
189	$39,441	$49,030	$88,471	$11,424,608
190	$39,272	$49,199	$88,471	$11,375,409
191	$39,103	$49,368	$88,471	$11,326,041
192	$38,933	$49,538	$88,471	$11,276,504

第16年供款共

$1,061,650

第16年利息

$478,273

第16年共還本金

$583,378

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$38,763	$49,708	$88,471	$11,226,796
194	$38,592	$49,879	$88,471	$11,176,917
195	$38,421	$50,050	$88,471	$11,126,867
196	$38,249	$50,222	$88,471	$11,076,644
197	$38,076	$50,395	$88,471	$11,026,250
198	$37,903	$50,568	$88,471	$10,975,681
199	$37,729	$50,742	$88,471	$10,924,939
200	$37,554	$50,916	$88,471	$10,874,023
201	$37,379	$51,091	$88,471	$10,822,932
202	$37,204	$51,267	$88,471	$10,771,665
203	$37,028	$51,443	$88,471	$10,720,221
204	$36,851	$51,620	$88,471	$10,668,601

第17年供款共

$1,061,650

第17年利息

$453,748

第17年共還本金

$607,902

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$36,673	$51,798	$88,471	$10,616,804
206	$36,495	$51,976	$88,471	$10,564,828
207	$36,317	$52,154	$88,471	$10,512,674
208	$36,137	$52,334	$88,471	$10,460,340
209	$35,957	$52,513	$88,471	$10,407,827
210	$35,777	$52,694	$88,471	$10,355,133
211	$35,596	$52,875	$88,471	$10,302,258
212	$35,414	$53,057	$88,471	$10,249,201
213	$35,232	$53,239	$88,471	$10,195,962
214	$35,049	$53,422	$88,471	$10,142,539
215	$34,865	$53,606	$88,471	$10,088,933
216	$34,681	$53,790	$88,471	$10,035,143

第18年供款共

$1,061,650

第18年利息

$428,193

第18年共還本金

$633,458

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$34,496	$53,975	$88,471	$9,981,168
218	$34,310	$54,161	$88,471	$9,927,008
219	$34,124	$54,347	$88,471	$9,872,661
220	$33,937	$54,534	$88,471	$9,818,127
221	$33,750	$54,721	$88,471	$9,763,406
222	$33,562	$54,909	$88,471	$9,708,497
223	$33,373	$55,098	$88,471	$9,653,399
224	$33,184	$55,287	$88,471	$9,598,112
225	$32,994	$55,477	$88,471	$9,542,634
226	$32,803	$55,668	$88,471	$9,486,966
227	$32,611	$55,859	$88,471	$9,431,107
228	$32,419	$56,051	$88,471	$9,375,055

第19年供款共

$1,061,650

第19年利息

$401,563

第19年共還本金

$660,088

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$32,227	$56,244	$88,471	$9,318,811
230	$32,033	$56,437	$88,471	$9,262,374
231	$31,839	$56,631	$88,471	$9,205,742
232	$31,645	$56,826	$88,471	$9,148,916
233	$31,449	$57,021	$88,471	$9,091,895
234	$31,253	$57,217	$88,471	$9,034,677
235	$31,057	$57,414	$88,471	$8,977,263
236	$30,859	$57,612	$88,471	$8,919,652
237	$30,661	$57,810	$88,471	$8,861,842
238	$30,463	$58,008	$88,471	$8,803,834
239	$30,263	$58,208	$88,471	$8,745,626
240	$30,063	$58,408	$88,471	$8,687,218

第20年供款共

$1,061,650

第20年利息

$373,813

第20年共還本金

$687,837

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$29,862	$58,609	$88,471	$8,628,610
242	$29,661	$58,810	$88,471	$8,569,800
243	$29,459	$59,012	$88,471	$8,510,788
244	$29,256	$59,215	$88,471	$8,451,573
245	$29,052	$59,419	$88,471	$8,392,154
246	$28,848	$59,623	$88,471	$8,332,531
247	$28,643	$59,828	$88,471	$8,272,703
248	$28,437	$60,033	$88,471	$8,212,670
249	$28,231	$60,240	$88,471	$8,152,430
250	$28,024	$60,447	$88,471	$8,091,983
251	$27,816	$60,655	$88,471	$8,031,328
252	$27,608	$60,863	$88,471	$7,970,465

第21年供款共

$1,061,650

第21年利息

$344,897

第21年共還本金

$716,753

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$27,398	$61,072	$88,471	$7,909,393
254	$27,189	$61,282	$88,471	$7,848,111
255	$26,978	$61,493	$88,471	$7,786,618
256	$26,766	$61,704	$88,471	$7,724,913
257	$26,554	$61,916	$88,471	$7,662,997
258	$26,342	$62,129	$88,471	$7,600,867
259	$26,128	$62,343	$88,471	$7,538,525
260	$25,914	$62,557	$88,471	$7,475,967
261	$25,699	$62,772	$88,471	$7,413,195
262	$25,483	$62,988	$88,471	$7,350,207
263	$25,266	$63,205	$88,471	$7,287,003
264	$25,049	$63,422	$88,471	$7,223,581

第22年供款共

$1,061,650

第22年利息

$314,766

第22年共還本金

$746,885

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$24,831	$63,640	$88,471	$7,159,941
266	$24,612	$63,859	$88,471	$7,096,082
267	$24,393	$64,078	$88,471	$7,032,004
268	$24,173	$64,298	$88,471	$6,967,706
269	$23,951	$64,519	$88,471	$6,903,187
270	$23,730	$64,741	$88,471	$6,838,445
271	$23,507	$64,964	$88,471	$6,773,482
272	$23,284	$65,187	$88,471	$6,708,295
273	$23,060	$65,411	$88,471	$6,642,884
274	$22,835	$65,636	$88,471	$6,577,248
275	$22,609	$65,862	$88,471	$6,511,386
276	$22,383	$66,088	$88,471	$6,445,298

第23年供款共

$1,061,650

第23年利息

$283,368

第23年共還本金

$778,283

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$22,156	$66,315	$88,471	$6,378,983
278	$21,928	$66,543	$88,471	$6,312,440
279	$21,699	$66,772	$88,471	$6,245,668
280	$21,469	$67,001	$88,471	$6,178,666
281	$21,239	$67,232	$88,471	$6,111,435
282	$21,008	$67,463	$88,471	$6,043,972
283	$20,776	$67,695	$88,471	$5,976,277
284	$20,543	$67,927	$88,471	$5,908,350
285	$20,310	$68,161	$88,471	$5,840,189
286	$20,076	$68,395	$88,471	$5,771,794
287	$19,841	$68,630	$88,471	$5,703,163
288	$19,605	$68,866	$88,471	$5,634,297

第24年供款共

$1,061,650

第24年利息

$250,650

第24年共還本金

$811,001

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$19,368	$69,103	$88,471	$5,565,194
290	$19,130	$69,341	$88,471	$5,495,854
291	$18,892	$69,579	$88,471	$5,426,275
292	$18,653	$69,818	$88,471	$5,356,457
293	$18,413	$70,058	$88,471	$5,286,399
294	$18,172	$70,299	$88,471	$5,216,100
295	$17,930	$70,541	$88,471	$5,145,559
296	$17,688	$70,783	$88,471	$5,074,776
297	$17,445	$71,026	$88,471	$5,003,750
298	$17,200	$71,270	$88,471	$4,932,479
299	$16,955	$71,515	$88,471	$4,860,964
300	$16,710	$71,761	$88,471	$4,789,203

第25年供款共

$1,061,650

第25年利息

$216,556

第25年共還本金

$845,094

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$16,463	$72,008	$88,471	$4,717,195
302	$16,215	$72,256	$88,471	$4,644,939
303	$15,967	$72,504	$88,471	$4,572,435
304	$15,718	$72,753	$88,471	$4,499,682
305	$15,468	$73,003	$88,471	$4,426,679
306	$15,217	$73,254	$88,471	$4,353,425
307	$14,965	$73,506	$88,471	$4,279,919
308	$14,712	$73,759	$88,471	$4,206,160
309	$14,459	$74,012	$88,471	$4,132,148
310	$14,204	$74,267	$88,471	$4,057,881
311	$13,949	$74,522	$88,471	$3,983,359
312	$13,693	$74,778	$88,471	$3,908,581

第26年供款共

$1,061,650

第26年利息

$181,029

第26年共還本金

$880,621

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$13,436	$75,035	$88,471	$3,833,546
314	$13,178	$75,293	$88,471	$3,758,253
315	$12,919	$75,552	$88,471	$3,682,701
316	$12,659	$75,812	$88,471	$3,606,890
317	$12,399	$76,072	$88,471	$3,530,818
318	$12,137	$76,334	$88,471	$3,454,484
319	$11,875	$76,596	$88,471	$3,377,888
320	$11,611	$76,859	$88,471	$3,301,028
321	$11,347	$77,124	$88,471	$3,223,905
322	$11,082	$77,389	$88,471	$3,146,516
323	$10,816	$77,655	$88,471	$3,068,861
324	$10,549	$77,922	$88,471	$2,990,940

第27年供款共

$1,061,650

第27年利息

$144,009

第27年共還本金

$917,642

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$10,281	$78,190	$88,471	$2,912,750
326	$10,013	$78,458	$88,471	$2,834,292
327	$9,743	$78,728	$88,471	$2,755,564
328	$9,472	$78,999	$88,471	$2,676,565
329	$9,201	$79,270	$88,471	$2,597,295
330	$8,928	$79,543	$88,471	$2,517,752
331	$8,655	$79,816	$88,471	$2,437,936
332	$8,380	$80,090	$88,471	$2,357,846
333	$8,105	$80,366	$88,471	$2,277,480
334	$7,829	$80,642	$88,471	$2,196,838
335	$7,552	$80,919	$88,471	$2,115,919
336	$7,273	$81,197	$88,471	$2,034,721

第28年供款共

$1,061,650

第28年利息

$105,432

第28年共還本金

$956,218

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,994	$81,477	$88,471	$1,953,245
338	$6,714	$81,757	$88,471	$1,871,488
339	$6,433	$82,038	$88,471	$1,789,451
340	$6,151	$82,320	$88,471	$1,707,131
341	$5,868	$82,603	$88,471	$1,624,529
342	$5,584	$82,887	$88,471	$1,541,642
343	$5,299	$83,171	$88,471	$1,458,470
344	$5,013	$83,457	$88,471	$1,375,013
345	$4,727	$83,744	$88,471	$1,291,269
346	$4,439	$84,032	$88,471	$1,207,237
347	$4,150	$84,321	$88,471	$1,122,916
348	$3,860	$84,611	$88,471	$1,038,305

第29年供款共

$1,061,650

第29年利息

$65,234

第29年共還本金

$996,417

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,569	$84,902	$88,471	$953,403
350	$3,277	$85,194	$88,471	$868,210
351	$2,984	$85,486	$88,471	$782,723
352	$2,691	$85,780	$88,471	$696,943
353	$2,396	$86,075	$88,471	$610,868
354	$2,100	$86,371	$88,471	$524,497
355	$1,803	$86,668	$88,471	$437,829
356	$1,505	$86,966	$88,471	$350,863
357	$1,206	$87,265	$88,471	$263,598
358	$906	$87,565	$88,471	$176,034
359	$605	$87,866	$88,471	$88,168
360	$303	$88,168	$88,471	$0

第30年供款共

$1,061,650

第30年利息

$23,346

第30年共還本金

$1,038,305

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$41,024,514

免責聲明

按揭保險費
info