樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$103,500

借款月供 $502 , 共加借HK$103,500

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$7,997,301

每月供款
$20,567

首期

$460,000

總貸款額

$4,243,500

總利息

$3,160,301

印花稅

$77,500

其他

$56,000

置業成本總預算

HK$593,500

最低每月入息要求

按月供比率計算

$41,132

按壓力測試計算

$42,973

置業成本總預算

HK$593,500

首期

$460,000
印花稅

$77,500
- AVD
  
  $77,500
- SSD(由賣方支付)
  
  $0
- BSD
  
  $0
律師費

$ 10,000
代理佣金

$46,000
按揭保險費

$103,500

壓力測試 (假設利率上升2.0%)

假設利率

6.125%

假設每月供款

$25,784

最低每月入息要求

按月供比率計算

$41,132

按壓力測試計算

$42,973

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	$25,397	$19,516	$15,993	$13,649
1.500	$26,341	$20,477	$16,971	$14,645
2.000	$27,307	$21,467	$17,986	$15,685
2.500	$28,295	$22,486	$19,037	$16,767
3.000	$29,305	$23,534	$20,123	$17,891
3.500	$30,336	$24,611	$21,244	$19,055
4.000	$31,389	$25,715	$22,399	$20,259
4.125	$31,655	$25,995	$22,693	$20,566
4.500	$32,462	$26,846	$23,587	$21,501
5.000	$33,557	$28,005	$24,807	$22,780
5.500	$34,673	$29,190	$26,059	$24,094
6.000	$35,809	$30,402	$27,341	$25,442

每月供款$20,567

年期

30年

貸款金額

$4,243,500

總利息

$3,160,301

總貸款連利息

$7,403,801

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$14,587	$5,979	$20,566	$4,237,521
2	$14,566	$6,000	$20,566	$4,231,521
3	$14,546	$6,020	$20,566	$4,225,501
4	$14,525	$6,041	$20,566	$4,219,460
5	$14,504	$6,062	$20,566	$4,213,398
6	$14,484	$6,083	$20,566	$4,207,316
7	$14,463	$6,103	$20,566	$4,201,212
8	$14,442	$6,124	$20,566	$4,195,088
9	$14,421	$6,145	$20,566	$4,188,942
10	$14,399	$6,167	$20,566	$4,182,776
11	$14,378	$6,188	$20,566	$4,176,588
12	$14,357	$6,209	$20,566	$4,170,379

第1年供款共

$246,793

第1年利息

$173,672

第1年共還本金

$73,121

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$14,336	$6,230	$20,566	$4,164,148
14	$14,314	$6,252	$20,566	$4,157,897
15	$14,293	$6,273	$20,566	$4,151,623
16	$14,271	$6,295	$20,566	$4,145,328
17	$14,250	$6,317	$20,566	$4,139,012
18	$14,228	$6,338	$20,566	$4,132,674
19	$14,206	$6,360	$20,566	$4,126,313
20	$14,184	$6,382	$20,566	$4,119,932
21	$14,162	$6,404	$20,566	$4,113,528
22	$14,140	$6,426	$20,566	$4,107,102
23	$14,118	$6,448	$20,566	$4,100,654
24	$14,096	$6,470	$20,566	$4,094,184

第2年供款共

$246,793

第2年利息

$170,598

第2年共還本金

$76,195

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$14,074	$6,492	$20,566	$4,087,691
26	$14,051	$6,515	$20,566	$4,081,177
27	$14,029	$6,537	$20,566	$4,074,640
28	$14,007	$6,560	$20,566	$4,068,080
29	$13,984	$6,582	$20,566	$4,061,498
30	$13,961	$6,605	$20,566	$4,054,893
31	$13,939	$6,627	$20,566	$4,048,266
32	$13,916	$6,650	$20,566	$4,041,616
33	$13,893	$6,673	$20,566	$4,034,943
34	$13,870	$6,696	$20,566	$4,028,247
35	$13,847	$6,719	$20,566	$4,021,528
36	$13,824	$6,742	$20,566	$4,014,786

第3年供款共

$246,793

第3年利息

$167,395

第3年共還本金

$79,398

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$13,801	$6,765	$20,566	$4,008,020
38	$13,778	$6,789	$20,566	$4,001,232
39	$13,754	$6,812	$20,566	$3,994,420
40	$13,731	$6,835	$20,566	$3,987,585
41	$13,707	$6,859	$20,566	$3,980,726
42	$13,684	$6,882	$20,566	$3,973,843
43	$13,660	$6,906	$20,566	$3,966,937
44	$13,636	$6,930	$20,566	$3,960,008
45	$13,613	$6,954	$20,566	$3,953,054
46	$13,589	$6,977	$20,566	$3,946,077
47	$13,565	$7,001	$20,566	$3,939,075
48	$13,541	$7,026	$20,566	$3,932,050

第4年供款共

$246,793

第4年利息

$164,057

第4年共還本金

$82,736

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$13,516	$7,050	$20,566	$3,925,000
50	$13,492	$7,074	$20,566	$3,917,926
51	$13,468	$7,098	$20,566	$3,910,828
52	$13,443	$7,123	$20,566	$3,903,705
53	$13,419	$7,147	$20,566	$3,896,558
54	$13,394	$7,172	$20,566	$3,889,386
55	$13,370	$7,196	$20,566	$3,882,190
56	$13,345	$7,221	$20,566	$3,874,969
57	$13,320	$7,246	$20,566	$3,867,723
58	$13,295	$7,271	$20,566	$3,860,452
59	$13,270	$7,296	$20,566	$3,853,156
60	$13,245	$7,321	$20,566	$3,845,835

第5年供款共

$246,793

第5年利息

$160,579

第5年共還本金

$86,214

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$13,220	$7,346	$20,566	$3,838,489
62	$13,195	$7,371	$20,566	$3,831,118
63	$13,169	$7,397	$20,566	$3,823,721
64	$13,144	$7,422	$20,566	$3,816,299
65	$13,119	$7,448	$20,566	$3,808,852
66	$13,093	$7,473	$20,566	$3,801,379
67	$13,067	$7,499	$20,566	$3,793,880
68	$13,041	$7,525	$20,566	$3,786,355
69	$13,016	$7,551	$20,566	$3,778,805
70	$12,990	$7,576	$20,566	$3,771,228
71	$12,964	$7,603	$20,566	$3,763,626
72	$12,937	$7,629	$20,566	$3,755,997

第6年供款共

$246,793

第6年利息

$156,955

第6年共還本金

$89,839

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$12,911	$7,655	$20,566	$3,748,342
74	$12,885	$7,681	$20,566	$3,740,661
75	$12,859	$7,708	$20,566	$3,732,953
76	$12,832	$7,734	$20,566	$3,725,219
77	$12,805	$7,761	$20,566	$3,717,458
78	$12,779	$7,787	$20,566	$3,709,671
79	$12,752	$7,814	$20,566	$3,701,857
80	$12,725	$7,841	$20,566	$3,694,016
81	$12,698	$7,868	$20,566	$3,686,148
82	$12,671	$7,895	$20,566	$3,678,253
83	$12,644	$7,922	$20,566	$3,670,331
84	$12,617	$7,949	$20,566	$3,662,382

第7年供款共

$246,793

第7年利息

$153,178

第7年共還本金

$93,615

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$12,589	$7,977	$20,566	$3,654,405
86	$12,562	$8,004	$20,566	$3,646,401
87	$12,535	$8,032	$20,566	$3,638,369
88	$12,507	$8,059	$20,566	$3,630,310
89	$12,479	$8,087	$20,566	$3,622,223
90	$12,451	$8,115	$20,566	$3,614,108
91	$12,423	$8,143	$20,566	$3,605,966
92	$12,396	$8,171	$20,566	$3,597,795
93	$12,367	$8,199	$20,566	$3,589,597
94	$12,339	$8,227	$20,566	$3,581,370
95	$12,311	$8,255	$20,566	$3,573,115
96	$12,283	$8,284	$20,566	$3,564,831

第8年供款共

$246,793

第8年利息

$149,243

第8年共還本金

$97,551

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$12,254	$8,312	$20,566	$3,556,519
98	$12,226	$8,341	$20,566	$3,548,178
99	$12,197	$8,369	$20,566	$3,539,809
100	$12,168	$8,398	$20,566	$3,531,411
101	$12,139	$8,427	$20,566	$3,522,984
102	$12,110	$8,456	$20,566	$3,514,528
103	$12,081	$8,485	$20,566	$3,506,043
104	$12,052	$8,514	$20,566	$3,497,529
105	$12,023	$8,543	$20,566	$3,488,986
106	$11,993	$8,573	$20,566	$3,480,413
107	$11,964	$8,602	$20,566	$3,471,811
108	$11,934	$8,632	$20,566	$3,463,179

第9年供款共

$246,793

第9年利息

$145,142

第9年共還本金

$101,652

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$11,905	$8,661	$20,566	$3,454,518
110	$11,875	$8,691	$20,566	$3,445,827
111	$11,845	$8,721	$20,566	$3,437,106
112	$11,815	$8,751	$20,566	$3,428,355
113	$11,785	$8,781	$20,566	$3,419,573
114	$11,755	$8,811	$20,566	$3,410,762
115	$11,724	$8,842	$20,566	$3,401,920
116	$11,694	$8,872	$20,566	$3,393,048
117	$11,664	$8,903	$20,566	$3,384,146
118	$11,633	$8,933	$20,566	$3,375,213
119	$11,602	$8,964	$20,566	$3,366,249
120	$11,571	$8,995	$20,566	$3,357,254

第10年供款共

$246,793

第10年利息

$140,868

第10年共還本金

$105,925

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$11,541	$9,026	$20,566	$3,348,229
122	$11,510	$9,057	$20,566	$3,339,172
123	$11,478	$9,088	$20,566	$3,330,085
124	$11,447	$9,119	$20,566	$3,320,966
125	$11,416	$9,150	$20,566	$3,311,815
126	$11,384	$9,182	$20,566	$3,302,634
127	$11,353	$9,213	$20,566	$3,293,420
128	$11,321	$9,245	$20,566	$3,284,175
129	$11,289	$9,277	$20,566	$3,274,899
130	$11,257	$9,309	$20,566	$3,265,590
131	$11,225	$9,341	$20,566	$3,256,249
132	$11,193	$9,373	$20,566	$3,246,877

第11年供款共

$246,793

第11年利息

$136,415

第11年共還本金

$110,378

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$11,161	$9,405	$20,566	$3,237,472
134	$11,129	$9,437	$20,566	$3,228,034
135	$11,096	$9,470	$20,566	$3,218,564
136	$11,064	$9,502	$20,566	$3,209,062
137	$11,031	$9,535	$20,566	$3,199,527
138	$10,998	$9,568	$20,566	$3,189,959
139	$10,965	$9,601	$20,566	$3,180,359
140	$10,932	$9,634	$20,566	$3,170,725
141	$10,899	$9,667	$20,566	$3,161,058
142	$10,866	$9,700	$20,566	$3,151,359
143	$10,833	$9,733	$20,566	$3,141,625
144	$10,799	$9,767	$20,566	$3,131,858

第12年供款共

$246,793

第12年利息

$131,775

第12年共還本金

$115,018

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$10,766	$9,800	$20,566	$3,122,058
146	$10,732	$9,834	$20,566	$3,112,224
147	$10,698	$9,868	$20,566	$3,102,356
148	$10,664	$9,902	$20,566	$3,092,454
149	$10,630	$9,936	$20,566	$3,082,519
150	$10,596	$9,970	$20,566	$3,072,549
151	$10,562	$10,004	$20,566	$3,062,544
152	$10,527	$10,039	$20,566	$3,052,506
153	$10,493	$10,073	$20,566	$3,042,433
154	$10,458	$10,108	$20,566	$3,032,325
155	$10,424	$10,142	$20,566	$3,022,182
156	$10,389	$10,177	$20,566	$3,012,005

第13年供款共

$246,793

第13年利息

$126,940

第13年共還本金

$119,853

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$10,354	$10,212	$20,566	$3,001,793
158	$10,319	$10,247	$20,566	$2,991,545
159	$10,283	$10,283	$20,566	$2,981,263
160	$10,248	$10,318	$20,566	$2,970,945
161	$10,213	$10,353	$20,566	$2,960,591
162	$10,177	$10,389	$20,566	$2,950,202
163	$10,141	$10,425	$20,566	$2,939,777
164	$10,105	$10,461	$20,566	$2,929,317
165	$10,070	$10,497	$20,566	$2,918,820
166	$10,033	$10,533	$20,566	$2,908,287
167	$9,997	$10,569	$20,566	$2,897,719
168	$9,961	$10,605	$20,566	$2,887,113

第14年供款共

$246,793

第14年利息

$121,902

第14年共還本金

$124,892

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$9,924	$10,642	$20,566	$2,876,472
170	$9,888	$10,678	$20,566	$2,865,793
171	$9,851	$10,715	$20,566	$2,855,078
172	$9,814	$10,752	$20,566	$2,844,327
173	$9,777	$10,789	$20,566	$2,833,538
174	$9,740	$10,826	$20,566	$2,822,712
175	$9,703	$10,863	$20,566	$2,811,849
176	$9,666	$10,900	$20,566	$2,800,949
177	$9,628	$10,938	$20,566	$2,790,011
178	$9,591	$10,975	$20,566	$2,779,035
179	$9,553	$11,013	$20,566	$2,768,022
180	$9,515	$11,051	$20,566	$2,756,971

第15年供款共

$246,793

第15年利息

$116,651

第15年共還本金

$130,142

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$9,477	$11,089	$20,566	$2,745,882
182	$9,439	$11,127	$20,566	$2,734,755
183	$9,401	$11,165	$20,566	$2,723,590
184	$9,362	$11,204	$20,566	$2,712,386
185	$9,324	$11,242	$20,566	$2,701,144
186	$9,285	$11,281	$20,566	$2,689,863
187	$9,246	$11,320	$20,566	$2,678,543
188	$9,207	$11,359	$20,566	$2,667,184
189	$9,168	$11,398	$20,566	$2,655,787
190	$9,129	$11,437	$20,566	$2,644,350
191	$9,090	$11,476	$20,566	$2,632,874
192	$9,051	$11,516	$20,566	$2,621,358

第16年供款共

$246,793

第16年利息

$111,180

第16年共還本金

$135,613

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$9,011	$11,555	$20,566	$2,609,803
194	$8,971	$11,595	$20,566	$2,598,208
195	$8,931	$11,635	$20,566	$2,586,573
196	$8,891	$11,675	$20,566	$2,574,898
197	$8,851	$11,715	$20,566	$2,563,184
198	$8,811	$11,755	$20,566	$2,551,428
199	$8,771	$11,796	$20,566	$2,539,633
200	$8,730	$11,836	$20,566	$2,527,797
201	$8,689	$11,877	$20,566	$2,515,920
202	$8,648	$11,918	$20,566	$2,504,002
203	$8,608	$11,959	$20,566	$2,492,044
204	$8,566	$12,000	$20,566	$2,480,044

第17年供款共

$246,793

第17年利息

$105,479

第17年共還本金

$141,314

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$8,525	$12,041	$20,566	$2,468,003
206	$8,484	$12,082	$20,566	$2,455,921
207	$8,442	$12,124	$20,566	$2,443,797
208	$8,401	$12,166	$20,566	$2,431,631
209	$8,359	$12,207	$20,566	$2,419,424
210	$8,317	$12,249	$20,566	$2,407,174
211	$8,275	$12,291	$20,566	$2,394,883
212	$8,232	$12,334	$20,566	$2,382,549
213	$8,190	$12,376	$20,566	$2,370,173
214	$8,147	$12,419	$20,566	$2,357,755
215	$8,105	$12,461	$20,566	$2,345,293
216	$8,062	$12,504	$20,566	$2,332,789

第18年供款共

$246,793

第18年利息

$99,538

第18年共還本金

$147,255

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$8,019	$12,547	$20,566	$2,320,242
218	$7,976	$12,590	$20,566	$2,307,652
219	$7,933	$12,634	$20,566	$2,295,018
220	$7,889	$12,677	$20,566	$2,282,341
221	$7,846	$12,721	$20,566	$2,269,620
222	$7,802	$12,764	$20,566	$2,256,856
223	$7,758	$12,808	$20,566	$2,244,048
224	$7,714	$12,852	$20,566	$2,231,196
225	$7,670	$12,896	$20,566	$2,218,299
226	$7,625	$12,941	$20,566	$2,205,359
227	$7,581	$12,985	$20,566	$2,192,374
228	$7,536	$13,030	$20,566	$2,179,344

第19年供款共

$246,793

第19年利息

$93,348

第19年共還本金

$153,445

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$7,491	$13,075	$20,566	$2,166,269
230	$7,447	$13,120	$20,566	$2,153,150
231	$7,401	$13,165	$20,566	$2,139,985
232	$7,356	$13,210	$20,566	$2,126,775
233	$7,311	$13,255	$20,566	$2,113,520
234	$7,265	$13,301	$20,566	$2,100,219
235	$7,220	$13,347	$20,566	$2,086,872
236	$7,174	$13,392	$20,566	$2,073,480
237	$7,128	$13,439	$20,566	$2,060,041
238	$7,081	$13,485	$20,566	$2,046,556
239	$7,035	$13,531	$20,566	$2,033,025
240	$6,989	$13,578	$20,566	$2,019,448

第20年供款共

$246,793

第20年利息

$86,897

第20年共還本金

$159,896

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,942	$13,624	$20,566	$2,005,823
242	$6,895	$13,671	$20,566	$1,992,152
243	$6,848	$13,718	$20,566	$1,978,434
244	$6,801	$13,765	$20,566	$1,964,669
245	$6,754	$13,813	$20,566	$1,950,857
246	$6,706	$13,860	$20,566	$1,936,996
247	$6,658	$13,908	$20,566	$1,923,089
248	$6,611	$13,955	$20,566	$1,909,133
249	$6,563	$14,003	$20,566	$1,895,130
250	$6,515	$14,052	$20,566	$1,881,078
251	$6,466	$14,100	$20,566	$1,866,978
252	$6,418	$14,148	$20,566	$1,852,830

第21年供款共

$246,793

第21年利息

$80,176

第21年共還本金

$166,618

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$6,369	$14,197	$20,566	$1,838,633
254	$6,320	$14,246	$20,566	$1,824,387
255	$6,271	$14,295	$20,566	$1,810,092
256	$6,222	$14,344	$20,566	$1,795,748
257	$6,173	$14,393	$20,566	$1,781,355
258	$6,123	$14,443	$20,566	$1,766,912
259	$6,074	$14,492	$20,566	$1,752,420
260	$6,024	$14,542	$20,566	$1,737,878
261	$5,974	$14,592	$20,566	$1,723,286
262	$5,924	$14,642	$20,566	$1,708,644
263	$5,873	$14,693	$20,566	$1,693,951
264	$5,823	$14,743	$20,566	$1,679,208

第22年供款共

$246,793

第22年利息

$73,171

第22年共還本金

$173,622

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,772	$14,794	$20,566	$1,664,414
266	$5,721	$14,845	$20,566	$1,649,569
267	$5,670	$14,896	$20,566	$1,634,673
268	$5,619	$14,947	$20,566	$1,619,727
269	$5,568	$14,998	$20,566	$1,604,728
270	$5,516	$15,050	$20,566	$1,589,678
271	$5,465	$15,102	$20,566	$1,574,577
272	$5,413	$15,154	$20,566	$1,559,423
273	$5,361	$15,206	$20,566	$1,544,218
274	$5,308	$15,258	$20,566	$1,528,960
275	$5,256	$15,310	$20,566	$1,513,650
276	$5,203	$15,363	$20,566	$1,498,287

第23年供款共

$246,793

第23年利息

$65,872

第23年共還本金

$180,921

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$5,150	$15,416	$20,566	$1,482,871
278	$5,097	$15,469	$20,566	$1,467,402
279	$5,044	$15,522	$20,566	$1,451,880
280	$4,991	$15,575	$20,566	$1,436,305
281	$4,937	$15,629	$20,566	$1,420,676
282	$4,884	$15,683	$20,566	$1,404,994
283	$4,830	$15,736	$20,566	$1,389,257
284	$4,776	$15,791	$20,566	$1,373,467
285	$4,721	$15,845	$20,566	$1,357,622
286	$4,667	$15,899	$20,566	$1,341,722
287	$4,612	$15,954	$20,566	$1,325,769
288	$4,557	$16,009	$20,566	$1,309,760

第24年供款共

$246,793

第24年利息

$58,266

第24年共還本金

$188,527

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,502	$16,064	$20,566	$1,293,696
290	$4,447	$16,119	$20,566	$1,277,577
291	$4,392	$16,174	$20,566	$1,261,402
292	$4,336	$16,230	$20,566	$1,245,172
293	$4,280	$16,286	$20,566	$1,228,887
294	$4,224	$16,342	$20,566	$1,212,545
295	$4,168	$16,398	$20,566	$1,196,147
296	$4,112	$16,454	$20,566	$1,179,692
297	$4,055	$16,511	$20,566	$1,163,181
298	$3,998	$16,568	$20,566	$1,146,614
299	$3,941	$16,625	$20,566	$1,129,989
300	$3,884	$16,682	$20,566	$1,113,307

第25年供款共

$246,793

第25年利息

$50,341

第25年共還本金

$196,452

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,827	$16,739	$20,566	$1,096,568
302	$3,769	$16,797	$20,566	$1,079,772
303	$3,712	$16,854	$20,566	$1,062,917
304	$3,654	$16,912	$20,566	$1,046,005
305	$3,596	$16,970	$20,566	$1,029,034
306	$3,537	$17,029	$20,566	$1,012,006
307	$3,479	$17,087	$20,566	$994,918
308	$3,420	$17,146	$20,566	$977,772
309	$3,361	$17,205	$20,566	$960,567
310	$3,302	$17,264	$20,566	$943,303
311	$3,243	$17,324	$20,566	$925,980
312	$3,183	$17,383	$20,566	$908,596

第26年供款共

$246,793

第26年利息

$42,082

第26年共還本金

$204,711

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,123	$17,443	$20,566	$891,154
314	$3,063	$17,503	$20,566	$873,651
315	$3,003	$17,563	$20,566	$856,088
316	$2,943	$17,623	$20,566	$838,465
317	$2,882	$17,684	$20,566	$820,781
318	$2,821	$17,745	$20,566	$803,036
319	$2,760	$17,806	$20,566	$785,230
320	$2,699	$17,867	$20,566	$767,364
321	$2,638	$17,928	$20,566	$749,435
322	$2,576	$17,990	$20,566	$731,445
323	$2,514	$18,052	$20,566	$713,394
324	$2,452	$18,114	$20,566	$695,280

第27年供款共

$246,793

第27年利息

$33,477

第27年共還本金

$213,317

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,390	$18,176	$20,566	$677,104
326	$2,328	$18,239	$20,566	$658,865
327	$2,265	$18,301	$20,566	$640,564
328	$2,202	$18,364	$20,566	$622,200
329	$2,139	$18,427	$20,566	$603,772
330	$2,075	$18,491	$20,566	$585,282
331	$2,012	$18,554	$20,566	$566,727
332	$1,948	$18,618	$20,566	$548,109
333	$1,884	$18,682	$20,566	$529,427
334	$1,820	$18,746	$20,566	$510,681
335	$1,755	$18,811	$20,566	$491,871
336	$1,691	$18,875	$20,566	$472,995

第28年供款共

$246,793

第28年利息

$24,509

第28年共還本金

$222,284

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,626	$18,940	$20,566	$454,055
338	$1,561	$19,005	$20,566	$435,050
339	$1,495	$19,071	$20,566	$415,979
340	$1,430	$19,136	$20,566	$396,843
341	$1,364	$19,202	$20,566	$377,641
342	$1,298	$19,268	$20,566	$358,373
343	$1,232	$19,334	$20,566	$339,039
344	$1,165	$19,401	$20,566	$319,638
345	$1,099	$19,467	$20,566	$300,171
346	$1,032	$19,534	$20,566	$280,637
347	$965	$19,601	$20,566	$261,035
348	$897	$19,669	$20,566	$241,366

第29年供款共

$246,793

第29年利息

$15,164

第29年共還本金

$231,629

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$830	$19,736	$20,566	$221,630
350	$762	$19,804	$20,566	$201,826
351	$694	$19,872	$20,566	$181,953
352	$625	$19,941	$20,566	$162,013
353	$557	$20,009	$20,566	$142,004
354	$488	$20,078	$20,566	$121,926
355	$419	$20,147	$20,566	$101,779
356	$350	$20,216	$20,566	$81,562
357	$280	$20,286	$20,566	$61,277
358	$211	$20,355	$20,566	$40,921
359	$141	$20,425	$20,566	$20,496
360	$70	$20,496	$20,566	$0

第30年供款共

$246,793

第30年利息

$5,427

第30年共還本金

$241,366

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$7,997,301

免責聲明

按揭保險費
info