樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$77,371

借款月供 $375 , 共加借HK$77,371

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$6,892,148

每月供款
$17,736

首期

$398,000

總貸款額

$3,659,371

總利息

$2,725,277

印花稅

$59,700

其他

$49,800

置業成本總預算

HK$507,500

最低每月入息要求

按月供比率計算

$35,470

按壓力測試計算

$37,058

置業成本總預算

HK$507,500

首期

$398,000
印花稅

$59,700
- AVD
  
  $59,700
- SSD(由賣方支付)
  
  $0
- BSD
  
  $0
律師費

$ 10,000
代理佣金

$39,800
按揭保險費

$77,371

壓力測試 (假設利率上升2.0%)

假設利率

6.125%

假設每月供款

$22,235

最低每月入息要求

按月供比率計算

$35,470

按壓力測試計算

$37,058

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	$21,901	$16,829	$13,791	$11,770
1.500	$22,715	$17,658	$14,635	$12,629
2.000	$23,548	$18,512	$15,510	$13,526
2.500	$24,400	$19,391	$16,417	$14,459
3.000	$25,271	$20,295	$17,353	$15,428
3.500	$26,160	$21,223	$18,320	$16,432
4.000	$27,068	$22,175	$19,316	$17,470
4.125	$27,298	$22,417	$19,569	$17,735
4.500	$27,994	$23,151	$20,340	$18,541
5.000	$28,938	$24,150	$21,392	$19,644
5.500	$29,900	$25,172	$22,472	$20,778
6.000	$30,880	$26,217	$23,577	$21,940

每月供款$17,736

年期

30年

貸款金額

$3,659,371.2

總利息

$2,725,277

總貸款連利息

$6,384,648.2

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$12,579	$5,156	$17,735	$3,654,215
2	$12,561	$5,174	$17,735	$3,649,041
3	$12,544	$5,192	$17,735	$3,643,850
4	$12,526	$5,209	$17,735	$3,638,640
5	$12,508	$5,227	$17,735	$3,633,413
6	$12,490	$5,245	$17,735	$3,628,168
7	$12,472	$5,263	$17,735	$3,622,905
8	$12,454	$5,281	$17,735	$3,617,623
9	$12,436	$5,300	$17,735	$3,612,324
10	$12,417	$5,318	$17,735	$3,607,006
11	$12,399	$5,336	$17,735	$3,601,670
12	$12,381	$5,354	$17,735	$3,596,315

第1年供款共

$212,822

第1年利息

$149,766

第1年共還本金

$63,056

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$12,362	$5,373	$17,735	$3,590,943
14	$12,344	$5,391	$17,735	$3,585,551
15	$12,325	$5,410	$17,735	$3,580,142
16	$12,307	$5,428	$17,735	$3,574,713
17	$12,288	$5,447	$17,735	$3,569,266
18	$12,269	$5,466	$17,735	$3,563,800
19	$12,251	$5,485	$17,735	$3,558,316
20	$12,232	$5,503	$17,735	$3,552,812
21	$12,213	$5,522	$17,735	$3,547,290
22	$12,194	$5,541	$17,735	$3,541,749
23	$12,175	$5,560	$17,735	$3,536,188
24	$12,156	$5,579	$17,735	$3,530,609

第2年供款共

$212,822

第2年利息

$147,115

第2年共還本金

$65,707

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,136	$5,599	$17,735	$3,525,010
26	$12,117	$5,618	$17,735	$3,519,392
27	$12,098	$5,637	$17,735	$3,513,755
28	$12,079	$5,657	$17,735	$3,508,098
29	$12,059	$5,676	$17,735	$3,502,422
30	$12,040	$5,696	$17,735	$3,496,727
31	$12,020	$5,715	$17,735	$3,491,012
32	$12,000	$5,735	$17,735	$3,485,277
33	$11,981	$5,754	$17,735	$3,479,522
34	$11,961	$5,774	$17,735	$3,473,748
35	$11,941	$5,794	$17,735	$3,467,954
36	$11,921	$5,814	$17,735	$3,462,140

第3年供款共

$212,822

第3年利息

$144,353

第3年共還本金

$68,469

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$11,901	$5,834	$17,735	$3,456,306
38	$11,881	$5,854	$17,735	$3,450,452
39	$11,861	$5,874	$17,735	$3,444,578
40	$11,841	$5,894	$17,735	$3,438,683
41	$11,820	$5,915	$17,735	$3,432,769
42	$11,800	$5,935	$17,735	$3,426,834
43	$11,780	$5,955	$17,735	$3,420,878
44	$11,759	$5,976	$17,735	$3,414,902
45	$11,739	$5,996	$17,735	$3,408,906
46	$11,718	$6,017	$17,735	$3,402,889
47	$11,697	$6,038	$17,735	$3,396,851
48	$11,677	$6,058	$17,735	$3,390,793

第4年供款共

$212,822

第4年利息

$141,474

第4年共還本金

$71,347

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$11,656	$6,079	$17,735	$3,384,713
50	$11,635	$6,100	$17,735	$3,378,613
51	$11,614	$6,121	$17,735	$3,372,492
52	$11,593	$6,142	$17,735	$3,366,350
53	$11,572	$6,163	$17,735	$3,360,187
54	$11,551	$6,184	$17,735	$3,354,002
55	$11,529	$6,206	$17,735	$3,347,796
56	$11,508	$6,227	$17,735	$3,341,569
57	$11,487	$6,248	$17,735	$3,335,321
58	$11,465	$6,270	$17,735	$3,329,051
59	$11,444	$6,292	$17,735	$3,322,759
60	$11,422	$6,313	$17,735	$3,316,446

第5年供款共

$212,822

第5年利息

$138,475

第5年共還本金

$74,347

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,400	$6,335	$17,735	$3,310,111
62	$11,379	$6,357	$17,735	$3,303,755
63	$11,357	$6,378	$17,735	$3,297,376
64	$11,335	$6,400	$17,735	$3,290,976
65	$11,313	$6,422	$17,735	$3,284,553
66	$11,291	$6,444	$17,735	$3,278,109
67	$11,268	$6,467	$17,735	$3,271,642
68	$11,246	$6,489	$17,735	$3,265,153
69	$11,224	$6,511	$17,735	$3,258,642
70	$11,202	$6,534	$17,735	$3,252,109
71	$11,179	$6,556	$17,735	$3,245,553
72	$11,157	$6,579	$17,735	$3,238,974

第6年供款共

$212,822

第6年利息

$135,350

第6年共還本金

$77,472

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,134	$6,601	$17,735	$3,232,373
74	$11,111	$6,624	$17,735	$3,225,749
75	$11,089	$6,647	$17,735	$3,219,103
76	$11,066	$6,669	$17,735	$3,212,433
77	$11,043	$6,692	$17,735	$3,205,741
78	$11,020	$6,715	$17,735	$3,199,025
79	$10,997	$6,738	$17,735	$3,192,287
80	$10,973	$6,762	$17,735	$3,185,525
81	$10,950	$6,785	$17,735	$3,178,740
82	$10,927	$6,808	$17,735	$3,171,932
83	$10,904	$6,832	$17,735	$3,165,100
84	$10,880	$6,855	$17,735	$3,158,245

第7年供款共

$212,822

第7年利息

$132,093

第7年共還本金

$80,729

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$10,856	$6,879	$17,735	$3,151,367
86	$10,833	$6,902	$17,735	$3,144,464
87	$10,809	$6,926	$17,735	$3,137,538
88	$10,785	$6,950	$17,735	$3,130,588
89	$10,761	$6,974	$17,735	$3,123,615
90	$10,737	$6,998	$17,735	$3,116,617
91	$10,713	$7,022	$17,735	$3,109,595
92	$10,689	$7,046	$17,735	$3,102,549
93	$10,665	$7,070	$17,735	$3,095,479
94	$10,641	$7,094	$17,735	$3,088,385
95	$10,616	$7,119	$17,735	$3,081,266
96	$10,592	$7,143	$17,735	$3,074,123

第8年供款共

$212,822

第8年利息

$128,699

第8年共還本金

$84,123

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$10,567	$7,168	$17,735	$3,066,955
98	$10,543	$7,192	$17,735	$3,059,762
99	$10,518	$7,217	$17,735	$3,052,545
100	$10,493	$7,242	$17,735	$3,045,303
101	$10,468	$7,267	$17,735	$3,038,036
102	$10,443	$7,292	$17,735	$3,030,744
103	$10,418	$7,317	$17,735	$3,023,427
104	$10,393	$7,342	$17,735	$3,016,085
105	$10,368	$7,367	$17,735	$3,008,718
106	$10,342	$7,393	$17,735	$3,001,325
107	$10,317	$7,418	$17,735	$2,993,907
108	$10,292	$7,444	$17,735	$2,986,464

第9年供款共

$212,822

第9年利息

$125,163

第9年共還本金

$87,659

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,266	$7,469	$17,735	$2,978,995
110	$10,240	$7,495	$17,735	$2,971,500
111	$10,215	$7,521	$17,735	$2,963,979
112	$10,189	$7,546	$17,735	$2,956,433
113	$10,163	$7,572	$17,735	$2,948,860
114	$10,137	$7,598	$17,735	$2,941,262
115	$10,111	$7,625	$17,735	$2,933,637
116	$10,084	$7,651	$17,735	$2,925,987
117	$10,058	$7,677	$17,735	$2,918,309
118	$10,032	$7,703	$17,735	$2,910,606
119	$10,005	$7,730	$17,735	$2,902,876
120	$9,979	$7,756	$17,735	$2,895,120

第10年供款共

$212,822

第10年利息

$121,477

第10年共還本金

$91,344

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$9,952	$7,783	$17,735	$2,887,336
122	$9,925	$7,810	$17,735	$2,879,527
123	$9,898	$7,837	$17,735	$2,871,690
124	$9,871	$7,864	$17,735	$2,863,826
125	$9,844	$7,891	$17,735	$2,855,935
126	$9,817	$7,918	$17,735	$2,848,018
127	$9,790	$7,945	$17,735	$2,840,072
128	$9,763	$7,972	$17,735	$2,832,100
129	$9,735	$8,000	$17,735	$2,824,100
130	$9,708	$8,027	$17,735	$2,816,073
131	$9,680	$8,055	$17,735	$2,808,018
132	$9,653	$8,083	$17,735	$2,799,936

第11年供款共

$212,822

第11年利息

$117,637

第11年共還本金

$95,184

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,625	$8,110	$17,735	$2,791,825
134	$9,597	$8,138	$17,735	$2,783,687
135	$9,569	$8,166	$17,735	$2,775,521
136	$9,541	$8,194	$17,735	$2,767,326
137	$9,513	$8,222	$17,735	$2,759,104
138	$9,484	$8,251	$17,735	$2,750,853
139	$9,456	$8,279	$17,735	$2,742,574
140	$9,428	$8,308	$17,735	$2,734,267
141	$9,399	$8,336	$17,735	$2,725,931
142	$9,370	$8,365	$17,735	$2,717,566
143	$9,342	$8,394	$17,735	$2,709,172
144	$9,313	$8,422	$17,735	$2,700,750

第12年供款共

$212,822

第12年利息

$113,636

第12年共還本金

$99,186

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,284	$8,451	$17,735	$2,692,299
146	$9,255	$8,480	$17,735	$2,683,818
147	$9,226	$8,510	$17,735	$2,675,309
148	$9,196	$8,539	$17,735	$2,666,770
149	$9,167	$8,568	$17,735	$2,658,202
150	$9,138	$8,598	$17,735	$2,649,604
151	$9,108	$8,627	$17,735	$2,640,977
152	$9,078	$8,657	$17,735	$2,632,320
153	$9,049	$8,687	$17,735	$2,623,634
154	$9,019	$8,716	$17,735	$2,614,918
155	$8,989	$8,746	$17,735	$2,606,171
156	$8,959	$8,776	$17,735	$2,597,395

第13年供款共

$212,822

第13年利息

$109,466

第13年共還本金

$103,355

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$8,929	$8,807	$17,735	$2,588,588
158	$8,898	$8,837	$17,735	$2,579,751
159	$8,868	$8,867	$17,735	$2,570,884
160	$8,837	$8,898	$17,735	$2,561,986
161	$8,807	$8,928	$17,735	$2,553,058
162	$8,776	$8,959	$17,735	$2,544,099
163	$8,745	$8,990	$17,735	$2,535,109
164	$8,714	$9,021	$17,735	$2,526,089
165	$8,683	$9,052	$17,735	$2,517,037
166	$8,652	$9,083	$17,735	$2,507,954
167	$8,621	$9,114	$17,735	$2,498,840
168	$8,590	$9,145	$17,735	$2,489,695

第14年供款共

$212,822

第14年利息

$105,121

第14年共還本金

$107,700

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,558	$9,177	$17,735	$2,480,518
170	$8,527	$9,208	$17,735	$2,471,310
171	$8,495	$9,240	$17,735	$2,462,070
172	$8,463	$9,272	$17,735	$2,452,798
173	$8,431	$9,304	$17,735	$2,443,494
174	$8,400	$9,336	$17,735	$2,434,158
175	$8,367	$9,368	$17,735	$2,424,791
176	$8,335	$9,400	$17,735	$2,415,391
177	$8,303	$9,432	$17,735	$2,405,959
178	$8,270	$9,465	$17,735	$2,396,494
179	$8,238	$9,497	$17,735	$2,386,997
180	$8,205	$9,530	$17,735	$2,377,467

第15年供款共

$212,822

第15年利息

$100,594

第15年共還本金

$112,228

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,173	$9,563	$17,735	$2,367,904
182	$8,140	$9,595	$17,735	$2,358,309
183	$8,107	$9,628	$17,735	$2,348,680
184	$8,074	$9,662	$17,735	$2,339,019
185	$8,040	$9,695	$17,735	$2,329,324
186	$8,007	$9,728	$17,735	$2,319,596
187	$7,974	$9,762	$17,735	$2,309,835
188	$7,940	$9,795	$17,735	$2,300,039
189	$7,906	$9,829	$17,735	$2,290,211
190	$7,873	$9,863	$17,735	$2,280,348
191	$7,839	$9,896	$17,735	$2,270,452
192	$7,805	$9,930	$17,735	$2,260,521

第16年供款共

$212,822

第16年利息

$95,876

第16年共還本金

$116,946

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,771	$9,965	$17,735	$2,250,557
194	$7,736	$9,999	$17,735	$2,240,558
195	$7,702	$10,033	$17,735	$2,230,525
196	$7,667	$10,068	$17,735	$2,220,457
197	$7,633	$10,102	$17,735	$2,210,355
198	$7,598	$10,137	$17,735	$2,200,218
199	$7,563	$10,172	$17,735	$2,190,046
200	$7,528	$10,207	$17,735	$2,179,839
201	$7,493	$10,242	$17,735	$2,169,597
202	$7,458	$10,277	$17,735	$2,159,320
203	$7,423	$10,312	$17,735	$2,149,007
204	$7,387	$10,348	$17,735	$2,138,659

第17年供款共

$212,822

第17年利息

$90,960

第17年共還本金

$121,862

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,352	$10,383	$17,735	$2,128,276
206	$7,316	$10,419	$17,735	$2,117,857
207	$7,280	$10,455	$17,735	$2,107,402
208	$7,244	$10,491	$17,735	$2,096,911
209	$7,208	$10,527	$17,735	$2,086,384
210	$7,172	$10,563	$17,735	$2,075,821
211	$7,136	$10,599	$17,735	$2,065,221
212	$7,099	$10,636	$17,735	$2,054,585
213	$7,063	$10,672	$17,735	$2,043,913
214	$7,026	$10,709	$17,735	$2,033,203
215	$6,989	$10,746	$17,735	$2,022,457
216	$6,952	$10,783	$17,735	$2,011,675

第18年供款共

$212,822

第18年利息

$85,837

第18年共還本金

$126,985

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,915	$10,820	$17,735	$2,000,855
218	$6,878	$10,857	$17,735	$1,989,997
219	$6,841	$10,895	$17,735	$1,979,103
220	$6,803	$10,932	$17,735	$1,968,171
221	$6,766	$10,970	$17,735	$1,957,201
222	$6,728	$11,007	$17,735	$1,946,194
223	$6,690	$11,045	$17,735	$1,935,149
224	$6,652	$11,083	$17,735	$1,924,066
225	$6,614	$11,121	$17,735	$1,912,945
226	$6,576	$11,159	$17,735	$1,901,785
227	$6,537	$11,198	$17,735	$1,890,588
228	$6,499	$11,236	$17,735	$1,879,351

第19年供款共

$212,822

第19年利息

$80,498

第19年共還本金

$132,323

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,460	$11,275	$17,735	$1,868,077
230	$6,422	$11,314	$17,735	$1,856,763
231	$6,383	$11,353	$17,735	$1,845,410
232	$6,344	$11,392	$17,735	$1,834,019
233	$6,304	$11,431	$17,735	$1,822,588
234	$6,265	$11,470	$17,735	$1,811,118
235	$6,226	$11,509	$17,735	$1,799,609
236	$6,186	$11,549	$17,735	$1,788,060
237	$6,146	$11,589	$17,735	$1,776,471
238	$6,107	$11,629	$17,735	$1,764,843
239	$6,067	$11,668	$17,735	$1,753,174
240	$6,027	$11,709	$17,735	$1,741,466

第20年供款共

$212,822

第20年利息

$74,936

第20年共還本金

$137,886

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,986	$11,749	$17,735	$1,729,717
242	$5,946	$11,789	$17,735	$1,717,927
243	$5,905	$11,830	$17,735	$1,706,098
244	$5,865	$11,870	$17,735	$1,694,227
245	$5,824	$11,911	$17,735	$1,682,316
246	$5,783	$11,952	$17,735	$1,670,364
247	$5,742	$11,993	$17,735	$1,658,371
248	$5,701	$12,034	$17,735	$1,646,336
249	$5,659	$12,076	$17,735	$1,634,260
250	$5,618	$12,117	$17,735	$1,622,143
251	$5,576	$12,159	$17,735	$1,609,984
252	$5,534	$12,201	$17,735	$1,597,783

第21年供款共

$212,822

第21年利息

$69,139

第21年共還本金

$143,682

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,492	$12,243	$17,735	$1,585,540
254	$5,450	$12,285	$17,735	$1,573,255
255	$5,408	$12,327	$17,735	$1,560,928
256	$5,366	$12,369	$17,735	$1,548,559
257	$5,323	$12,412	$17,735	$1,536,147
258	$5,281	$12,455	$17,735	$1,523,692
259	$5,238	$12,497	$17,735	$1,511,195
260	$5,195	$12,540	$17,735	$1,498,655
261	$5,152	$12,584	$17,735	$1,486,071
262	$5,108	$12,627	$17,735	$1,473,444
263	$5,065	$12,670	$17,735	$1,460,774
264	$5,021	$12,714	$17,735	$1,448,060

第22年供款共

$212,822

第22年利息

$63,099

第22年共還本金

$149,723

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,978	$12,757	$17,735	$1,435,303
266	$4,934	$12,801	$17,735	$1,422,502
267	$4,890	$12,845	$17,735	$1,409,656
268	$4,846	$12,889	$17,735	$1,396,767
269	$4,801	$12,934	$17,735	$1,383,833
270	$4,757	$12,978	$17,735	$1,370,855
271	$4,712	$13,023	$17,735	$1,357,832
272	$4,668	$13,068	$17,735	$1,344,765
273	$4,623	$13,113	$17,735	$1,331,652
274	$4,578	$13,158	$17,735	$1,318,495
275	$4,532	$13,203	$17,735	$1,305,292
276	$4,487	$13,248	$17,735	$1,292,044

第23年供款共

$212,822

第23年利息

$56,805

第23年共還本金

$156,017

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,441	$13,294	$17,735	$1,278,750
278	$4,396	$13,339	$17,735	$1,265,410
279	$4,350	$13,385	$17,735	$1,252,025
280	$4,304	$13,431	$17,735	$1,238,594
281	$4,258	$13,477	$17,735	$1,225,116
282	$4,211	$13,524	$17,735	$1,211,593
283	$4,165	$13,570	$17,735	$1,198,022
284	$4,118	$13,617	$17,735	$1,184,405
285	$4,071	$13,664	$17,735	$1,170,742
286	$4,024	$13,711	$17,735	$1,157,031
287	$3,977	$13,758	$17,735	$1,143,273
288	$3,930	$13,805	$17,735	$1,129,468

第24年供款共

$212,822

第24年利息

$50,246

第24年共還本金

$162,576

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,883	$13,853	$17,735	$1,115,615
290	$3,835	$13,900	$17,735	$1,101,715
291	$3,787	$13,948	$17,735	$1,087,767
292	$3,739	$13,996	$17,735	$1,073,771
293	$3,691	$14,044	$17,735	$1,059,727
294	$3,643	$14,092	$17,735	$1,045,635
295	$3,594	$14,141	$17,735	$1,031,494
296	$3,546	$14,189	$17,735	$1,017,305
297	$3,497	$14,238	$17,735	$1,003,067
298	$3,448	$14,287	$17,735	$988,779
299	$3,399	$14,336	$17,735	$974,443
300	$3,350	$14,385	$17,735	$960,058

第25年供款共

$212,822

第25年利息

$43,411

第25年共還本金

$169,410

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,300	$14,435	$17,735	$945,623
302	$3,251	$14,485	$17,735	$931,138
303	$3,201	$14,534	$17,735	$916,604
304	$3,151	$14,584	$17,735	$902,020
305	$3,101	$14,634	$17,735	$887,385
306	$3,050	$14,685	$17,735	$872,700
307	$3,000	$14,735	$17,735	$857,965
308	$2,949	$14,786	$17,735	$843,179
309	$2,898	$14,837	$17,735	$828,343
310	$2,847	$14,888	$17,735	$813,455
311	$2,796	$14,939	$17,735	$798,516
312	$2,745	$14,990	$17,735	$783,526

第26年供款共

$212,822

第26年利息

$36,290

第26年共還本金

$176,532

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,693	$15,042	$17,735	$768,484
314	$2,642	$15,093	$17,735	$753,391
315	$2,590	$15,145	$17,735	$738,245
316	$2,538	$15,197	$17,735	$723,048
317	$2,485	$15,250	$17,735	$707,798
318	$2,433	$15,302	$17,735	$692,496
319	$2,380	$15,355	$17,735	$677,141
320	$2,328	$15,407	$17,735	$661,734
321	$2,275	$15,460	$17,735	$646,274
322	$2,222	$15,514	$17,735	$630,760
323	$2,168	$15,567	$17,735	$615,193
324	$2,115	$15,620	$17,735	$599,573

第27年供款共

$212,822

第27年利息

$28,868

第27年共還本金

$183,953

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,061	$15,674	$17,735	$583,899
326	$2,007	$15,728	$17,735	$568,171
327	$1,953	$15,782	$17,735	$552,389
328	$1,899	$15,836	$17,735	$536,552
329	$1,844	$15,891	$17,735	$520,661
330	$1,790	$15,945	$17,735	$504,716
331	$1,735	$16,000	$17,735	$488,716
332	$1,680	$16,055	$17,735	$472,661
333	$1,625	$16,110	$17,735	$456,550
334	$1,569	$16,166	$17,735	$440,385
335	$1,514	$16,221	$17,735	$424,163
336	$1,458	$16,277	$17,735	$407,886

第28年供款共

$212,822

第28年利息

$21,135

第28年共還本金

$191,686

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,402	$16,333	$17,735	$391,553
338	$1,346	$16,389	$17,735	$375,164
339	$1,290	$16,446	$17,735	$358,719
340	$1,233	$16,502	$17,735	$342,217
341	$1,176	$16,559	$17,735	$325,658
342	$1,119	$16,616	$17,735	$309,042
343	$1,062	$16,673	$17,735	$292,369
344	$1,005	$16,730	$17,735	$275,639
345	$948	$16,788	$17,735	$258,852
346	$890	$16,845	$17,735	$242,006
347	$832	$16,903	$17,735	$225,103
348	$774	$16,961	$17,735	$208,142

第29年供款共

$212,822

第29年利息

$13,077

第29年共還本金

$199,745

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$715	$17,020	$17,735	$191,122
350	$657	$17,078	$17,735	$174,044
351	$598	$17,137	$17,735	$156,907
352	$539	$17,196	$17,735	$139,711
353	$480	$17,255	$17,735	$122,456
354	$421	$17,314	$17,735	$105,142
355	$361	$17,374	$17,735	$87,768
356	$302	$17,433	$17,735	$70,335
357	$242	$17,493	$17,735	$52,842
358	$182	$17,553	$17,735	$35,288
359	$121	$17,614	$17,735	$17,674
360	$61	$17,674	$17,735	$0

第30年供款共

$212,822

第30年利息

$4,680

第30年共還本金

$208,142

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$6,892,148

免責聲明

按揭保險費
info