樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$114,300

借款月供 $554 , 共加借HK$114,300

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$8,859,471

每月供款
$22,713

首期

$508,000

總貸款額

$4,686,300

總利息

$3,490,071

印花稅

$114,300

其他

$60,800

置業成本總預算

HK$683,100

最低每月入息要求

按月供比率計算

$45,424

按壓力測試計算

$47,457

置業成本總預算

HK$683,100

首期

$508,000
印花稅

$114,300
- AVD
  
  $114,300
- SSD(由賣方支付)
  
  $0
- BSD
  
  $0
律師費

$ 10,000
代理佣金

$50,800
按揭保險費

$114,300

壓力測試 (假設利率上升2.0%)

假設利率

6.125%

假設每月供款

$28,474

最低每月入息要求

按月供比率計算

$45,424

按壓力測試計算

$47,457

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	$28,047	$21,552	$17,661	$15,073
1.500	$29,090	$22,614	$18,742	$16,173
2.000	$30,157	$23,707	$19,863	$17,321
2.500	$31,248	$24,833	$21,024	$18,517
3.000	$32,363	$25,990	$22,223	$19,758
3.500	$33,502	$27,179	$23,461	$21,044
4.000	$34,664	$28,398	$24,736	$22,373
4.125	$34,958	$28,708	$25,061	$22,712
4.500	$35,850	$29,648	$26,048	$23,745
5.000	$37,059	$30,928	$27,396	$25,157
5.500	$38,291	$32,236	$28,778	$26,608
6.000	$39,546	$33,574	$30,194	$28,097

每月供款$22,713

年期

30年

貸款金額

$4,686,300

總利息

$3,490,071

總貸款連利息

$8,176,371

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$16,109	$6,603	$22,712	$4,679,697
2	$16,086	$6,626	$22,712	$4,673,071
3	$16,064	$6,648	$22,712	$4,666,423
4	$16,041	$6,671	$22,712	$4,659,752
5	$16,018	$6,694	$22,712	$4,653,057
6	$15,995	$6,717	$22,712	$4,646,340
7	$15,972	$6,740	$22,712	$4,639,600
8	$15,949	$6,764	$22,712	$4,632,836
9	$15,925	$6,787	$22,712	$4,626,049
10	$15,902	$6,810	$22,712	$4,619,239
11	$15,879	$6,834	$22,712	$4,612,406
12	$15,855	$6,857	$22,712	$4,605,549

第1年供款共

$272,546

第1年利息

$191,795

第1年共還本金

$80,751

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$15,832	$6,881	$22,712	$4,598,668
14	$15,808	$6,904	$22,712	$4,591,764
15	$15,784	$6,928	$22,712	$4,584,836
16	$15,760	$6,952	$22,712	$4,577,884
17	$15,736	$6,976	$22,712	$4,570,909
18	$15,712	$7,000	$22,712	$4,563,909
19	$15,688	$7,024	$22,712	$4,556,885
20	$15,664	$7,048	$22,712	$4,549,837
21	$15,640	$7,072	$22,712	$4,542,765
22	$15,616	$7,096	$22,712	$4,535,669
23	$15,591	$7,121	$22,712	$4,528,548
24	$15,567	$7,145	$22,712	$4,521,403

第2年供款共

$272,546

第2年利息

$188,400

第2年共還本金

$84,146

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$15,542	$7,170	$22,712	$4,514,233
26	$15,518	$7,194	$22,712	$4,507,039
27	$15,493	$7,219	$22,712	$4,499,820
28	$15,468	$7,244	$22,712	$4,492,576
29	$15,443	$7,269	$22,712	$4,485,307
30	$15,418	$7,294	$22,712	$4,478,013
31	$15,393	$7,319	$22,712	$4,470,694
32	$15,368	$7,344	$22,712	$4,463,350
33	$15,343	$7,369	$22,712	$4,455,980
34	$15,317	$7,395	$22,712	$4,448,586
35	$15,292	$7,420	$22,712	$4,441,165
36	$15,267	$7,446	$22,712	$4,433,720

第3年供款共

$272,546

第3年利息

$184,862

第3年共還本金

$87,683

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$15,241	$7,471	$22,712	$4,426,249
38	$15,215	$7,497	$22,712	$4,418,752
39	$15,189	$7,523	$22,712	$4,411,229
40	$15,164	$7,549	$22,712	$4,403,680
41	$15,138	$7,574	$22,712	$4,396,106
42	$15,112	$7,601	$22,712	$4,388,505
43	$15,085	$7,627	$22,712	$4,380,879
44	$15,059	$7,653	$22,712	$4,373,226
45	$15,033	$7,679	$22,712	$4,365,547
46	$15,007	$7,706	$22,712	$4,357,841
47	$14,980	$7,732	$22,712	$4,350,109
48	$14,953	$7,759	$22,712	$4,342,350

第4年供款共

$272,546

第4年利息

$181,176

第4年共還本金

$91,369

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$14,927	$7,785	$22,712	$4,334,565
50	$14,900	$7,812	$22,712	$4,326,753
51	$14,873	$7,839	$22,712	$4,318,914
52	$14,846	$7,866	$22,712	$4,311,048
53	$14,819	$7,893	$22,712	$4,303,155
54	$14,792	$7,920	$22,712	$4,295,235
55	$14,765	$7,947	$22,712	$4,287,288
56	$14,738	$7,975	$22,712	$4,279,313
57	$14,710	$8,002	$22,712	$4,271,311
58	$14,683	$8,030	$22,712	$4,263,282
59	$14,655	$8,057	$22,712	$4,255,225
60	$14,627	$8,085	$22,712	$4,247,140

第5年供款共

$272,546

第5年利息

$177,335

第5年共還本金

$95,210

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$14,600	$8,113	$22,712	$4,239,027
62	$14,572	$8,140	$22,712	$4,230,887
63	$14,544	$8,168	$22,712	$4,222,718
64	$14,516	$8,197	$22,712	$4,214,522
65	$14,487	$8,225	$22,712	$4,206,297
66	$14,459	$8,253	$22,712	$4,198,044
67	$14,431	$8,281	$22,712	$4,189,763
68	$14,402	$8,310	$22,712	$4,181,453
69	$14,374	$8,338	$22,712	$4,173,115
70	$14,345	$8,367	$22,712	$4,164,748
71	$14,316	$8,396	$22,712	$4,156,352
72	$14,287	$8,425	$22,712	$4,147,927

第6年供款共

$272,546

第6年利息

$173,333

第6年共還本金

$99,213

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$14,258	$8,454	$22,712	$4,139,473
74	$14,229	$8,483	$22,712	$4,130,991
75	$14,200	$8,512	$22,712	$4,122,479
76	$14,171	$8,541	$22,712	$4,113,938
77	$14,142	$8,570	$22,712	$4,105,367
78	$14,112	$8,600	$22,712	$4,096,767
79	$14,083	$8,630	$22,712	$4,088,138
80	$14,053	$8,659	$22,712	$4,079,479
81	$14,023	$8,689	$22,712	$4,070,790
82	$13,993	$8,719	$22,712	$4,062,071
83	$13,963	$8,749	$22,712	$4,053,322
84	$13,933	$8,779	$22,712	$4,044,543

第7年供款共

$272,546

第7年利息

$169,162

第7年共還本金

$103,384

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$13,903	$8,809	$22,712	$4,035,734
86	$13,873	$8,839	$22,712	$4,026,895
87	$13,842	$8,870	$22,712	$4,018,025
88	$13,812	$8,900	$22,712	$4,009,125
89	$13,781	$8,931	$22,712	$4,000,194
90	$13,751	$8,961	$22,712	$3,991,233
91	$13,720	$8,992	$22,712	$3,982,241
92	$13,689	$9,023	$22,712	$3,973,217
93	$13,658	$9,054	$22,712	$3,964,163
94	$13,627	$9,085	$22,712	$3,955,078
95	$13,596	$9,117	$22,712	$3,945,961
96	$13,564	$9,148	$22,712	$3,936,813

第8年供款共

$272,546

第8年利息

$164,816

第8年共還本金

$107,730

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$13,533	$9,179	$22,712	$3,927,634
98	$13,501	$9,211	$22,712	$3,918,423
99	$13,470	$9,243	$22,712	$3,909,181
100	$13,438	$9,274	$22,712	$3,899,906
101	$13,406	$9,306	$22,712	$3,890,600
102	$13,374	$9,338	$22,712	$3,881,262
103	$13,342	$9,370	$22,712	$3,871,891
104	$13,310	$9,403	$22,712	$3,862,489
105	$13,277	$9,435	$22,712	$3,853,054
106	$13,245	$9,467	$22,712	$3,843,587
107	$13,212	$9,500	$22,712	$3,834,087
108	$13,180	$9,532	$22,712	$3,824,555

第9年供款共

$272,546

第9年利息

$160,287

第9年共還本金

$112,259

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$13,147	$9,565	$22,712	$3,814,989
110	$13,114	$9,598	$22,712	$3,805,391
111	$13,081	$9,631	$22,712	$3,795,760
112	$13,048	$9,664	$22,712	$3,786,096
113	$13,015	$9,697	$22,712	$3,776,398
114	$12,981	$9,731	$22,712	$3,766,668
115	$12,948	$9,764	$22,712	$3,756,903
116	$12,914	$9,798	$22,712	$3,747,106
117	$12,881	$9,831	$22,712	$3,737,274
118	$12,847	$9,865	$22,712	$3,727,409
119	$12,813	$9,899	$22,712	$3,717,510
120	$12,779	$9,933	$22,712	$3,707,577

第10年供款共

$272,546

第10年利息

$155,568

第10年共還本金

$116,978

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$12,745	$9,967	$22,712	$3,697,609
122	$12,711	$10,002	$22,712	$3,687,608
123	$12,676	$10,036	$22,712	$3,677,572
124	$12,642	$10,070	$22,712	$3,667,501
125	$12,607	$10,105	$22,712	$3,657,396
126	$12,572	$10,140	$22,712	$3,647,256
127	$12,537	$10,175	$22,712	$3,637,082
128	$12,502	$10,210	$22,712	$3,626,872
129	$12,467	$10,245	$22,712	$3,616,627
130	$12,432	$10,280	$22,712	$3,606,347
131	$12,397	$10,315	$22,712	$3,596,032
132	$12,361	$10,351	$22,712	$3,585,681

第11年供款共

$272,546

第11年利息

$150,650

第11年共還本金

$121,896

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$12,326	$10,386	$22,712	$3,575,295
134	$12,290	$10,422	$22,712	$3,564,873
135	$12,254	$10,458	$22,712	$3,554,415
136	$12,218	$10,494	$22,712	$3,543,921
137	$12,182	$10,530	$22,712	$3,533,391
138	$12,146	$10,566	$22,712	$3,522,825
139	$12,110	$10,602	$22,712	$3,512,222
140	$12,073	$10,639	$22,712	$3,501,584
141	$12,037	$10,675	$22,712	$3,490,908
142	$12,000	$10,712	$22,712	$3,480,196
143	$11,963	$10,749	$22,712	$3,469,447
144	$11,926	$10,786	$22,712	$3,458,661

第12年供款共

$272,546

第12年利息

$145,526

第12年共還本金

$127,020

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$11,889	$10,823	$22,712	$3,447,838
146	$11,852	$10,860	$22,712	$3,436,978
147	$11,815	$10,898	$22,712	$3,426,080
148	$11,777	$10,935	$22,712	$3,415,145
149	$11,740	$10,973	$22,712	$3,404,173
150	$11,702	$11,010	$22,712	$3,393,162
151	$11,664	$11,048	$22,712	$3,382,114
152	$11,626	$11,086	$22,712	$3,371,028
153	$11,588	$11,124	$22,712	$3,359,904
154	$11,550	$11,162	$22,712	$3,348,742
155	$11,511	$11,201	$22,712	$3,337,541
156	$11,473	$11,239	$22,712	$3,326,301

第13年供款共

$272,546

第13年利息

$140,186

第13年共還本金

$132,360

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$11,434	$11,278	$22,712	$3,315,023
158	$11,395	$11,317	$22,712	$3,303,707
159	$11,356	$11,356	$22,712	$3,292,351
160	$11,317	$11,395	$22,712	$3,280,956
161	$11,278	$11,434	$22,712	$3,269,522
162	$11,239	$11,473	$22,712	$3,258,049
163	$11,200	$11,513	$22,712	$3,246,537
164	$11,160	$11,552	$22,712	$3,234,984
165	$11,120	$11,592	$22,712	$3,223,393
166	$11,080	$11,632	$22,712	$3,211,761
167	$11,040	$11,672	$22,712	$3,200,089
168	$11,000	$11,712	$22,712	$3,188,377

第14年供款共

$272,546

第14年利息

$134,622

第14年共還本金

$137,924

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$10,960	$11,752	$22,712	$3,176,625
170	$10,920	$11,792	$22,712	$3,164,833
171	$10,879	$11,833	$22,712	$3,153,000
172	$10,838	$11,874	$22,712	$3,141,126
173	$10,798	$11,915	$22,712	$3,129,211
174	$10,757	$11,955	$22,712	$3,117,256
175	$10,716	$11,997	$22,712	$3,105,259
176	$10,674	$12,038	$22,712	$3,093,222
177	$10,633	$12,079	$22,712	$3,081,142
178	$10,591	$12,121	$22,712	$3,069,022
179	$10,550	$12,162	$22,712	$3,056,859
180	$10,508	$12,204	$22,712	$3,044,655

第15年供款共

$272,546

第15年利息

$128,824

第15年共還本金

$143,722

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$10,466	$12,246	$22,712	$3,032,409
182	$10,424	$12,288	$22,712	$3,020,121
183	$10,382	$12,330	$22,712	$3,007,790
184	$10,339	$12,373	$22,712	$2,995,417
185	$10,297	$12,415	$22,712	$2,983,002
186	$10,254	$12,458	$22,712	$2,970,544
187	$10,211	$12,501	$22,712	$2,958,043
188	$10,168	$12,544	$22,712	$2,945,499
189	$10,125	$12,587	$22,712	$2,932,912
190	$10,082	$12,630	$22,712	$2,920,282
191	$10,038	$12,674	$22,712	$2,907,608
192	$9,995	$12,717	$22,712	$2,894,891

第16年供款共

$272,546

第16年利息

$122,782

第16年共還本金

$149,764

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$9,951	$12,761	$22,712	$2,882,130
194	$9,907	$12,805	$22,712	$2,869,325
195	$9,863	$12,849	$22,712	$2,856,476
196	$9,819	$12,893	$22,712	$2,843,583
197	$9,775	$12,937	$22,712	$2,830,646
198	$9,730	$12,982	$22,712	$2,817,664
199	$9,686	$13,026	$22,712	$2,804,638
200	$9,641	$13,071	$22,712	$2,791,567
201	$9,596	$13,116	$22,712	$2,778,451
202	$9,551	$13,161	$22,712	$2,765,289
203	$9,506	$13,206	$22,712	$2,752,083
204	$9,460	$13,252	$22,712	$2,738,831

第17年供款共

$272,546

第17年利息

$116,486

第17年共還本金

$156,060

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$9,415	$13,297	$22,712	$2,725,534
206	$9,369	$13,343	$22,712	$2,712,191
207	$9,323	$13,389	$22,712	$2,698,802
208	$9,277	$13,435	$22,712	$2,685,367
209	$9,231	$13,481	$22,712	$2,671,885
210	$9,185	$13,528	$22,712	$2,658,358
211	$9,138	$13,574	$22,712	$2,644,784
212	$9,091	$13,621	$22,712	$2,631,163
213	$9,045	$13,668	$22,712	$2,617,496
214	$8,998	$13,714	$22,712	$2,603,781
215	$8,950	$13,762	$22,712	$2,590,019
216	$8,903	$13,809	$22,712	$2,576,210

第18年供款共

$272,546

第18年利息

$109,925

第18年共還本金

$162,621

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$8,856	$13,856	$22,712	$2,562,354
218	$8,808	$13,904	$22,712	$2,548,450
219	$8,760	$13,952	$22,712	$2,534,498
220	$8,712	$14,000	$22,712	$2,520,498
221	$8,664	$14,048	$22,712	$2,506,450
222	$8,616	$14,096	$22,712	$2,492,354
223	$8,567	$14,145	$22,712	$2,478,210
224	$8,519	$14,193	$22,712	$2,464,016
225	$8,470	$14,242	$22,712	$2,449,774
226	$8,421	$14,291	$22,712	$2,435,483
227	$8,372	$14,340	$22,712	$2,421,143
228	$8,323	$14,389	$22,712	$2,406,754

第19年供款共

$272,546

第19年利息

$103,089

第19年共還本金

$169,457

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$8,273	$14,439	$22,712	$2,392,315
230	$8,224	$14,489	$22,712	$2,377,826
231	$8,174	$14,538	$22,712	$2,363,288
232	$8,124	$14,588	$22,712	$2,348,699
233	$8,074	$14,638	$22,712	$2,334,061
234	$8,023	$14,689	$22,712	$2,319,372
235	$7,973	$14,739	$22,712	$2,304,633
236	$7,922	$14,790	$22,712	$2,289,843
237	$7,871	$14,841	$22,712	$2,275,002
238	$7,820	$14,892	$22,712	$2,260,110
239	$7,769	$14,943	$22,712	$2,245,167
240	$7,718	$14,994	$22,712	$2,230,173

第20年供款共

$272,546

第20年利息

$95,965

第20年共還本金

$176,581

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$7,666	$15,046	$22,712	$2,215,127
242	$7,614	$15,098	$22,712	$2,200,029
243	$7,563	$15,150	$22,712	$2,184,880
244	$7,511	$15,202	$22,712	$2,169,678
245	$7,458	$15,254	$22,712	$2,154,424
246	$7,406	$15,306	$22,712	$2,139,118
247	$7,353	$15,359	$22,712	$2,123,759
248	$7,300	$15,412	$22,712	$2,108,347
249	$7,247	$15,465	$22,712	$2,092,883
250	$7,194	$15,518	$22,712	$2,077,365
251	$7,141	$15,571	$22,712	$2,061,793
252	$7,087	$15,625	$22,712	$2,046,169

第21年供款共

$272,546

第21年利息

$88,542

第21年共還本金

$184,004

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$7,034	$15,678	$22,712	$2,030,490
254	$6,980	$15,732	$22,712	$2,014,758
255	$6,926	$15,786	$22,712	$1,998,972
256	$6,871	$15,841	$22,712	$1,983,131
257	$6,817	$15,895	$22,712	$1,967,236
258	$6,762	$15,950	$22,712	$1,951,286
259	$6,708	$16,005	$22,712	$1,935,281
260	$6,653	$16,060	$22,712	$1,919,222
261	$6,597	$16,115	$22,712	$1,903,107
262	$6,542	$16,170	$22,712	$1,886,937
263	$6,486	$16,226	$22,712	$1,870,711
264	$6,431	$16,282	$22,712	$1,854,429

第22年供款共

$272,546

第22年利息

$80,806

第22年共還本金

$191,739

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$6,375	$16,338	$22,712	$1,838,092
266	$6,318	$16,394	$22,712	$1,821,698
267	$6,262	$16,450	$22,712	$1,805,248
268	$6,206	$16,507	$22,712	$1,788,741
269	$6,149	$16,563	$22,712	$1,772,178
270	$6,092	$16,620	$22,712	$1,755,558
271	$6,035	$16,677	$22,712	$1,738,880
272	$5,977	$16,735	$22,712	$1,722,146
273	$5,920	$16,792	$22,712	$1,705,353
274	$5,862	$16,850	$22,712	$1,688,503
275	$5,804	$16,908	$22,712	$1,671,596
276	$5,746	$16,966	$22,712	$1,654,630

第23年供款共

$272,546

第23年利息

$72,746

第23年共還本金

$199,800

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$5,688	$17,024	$22,712	$1,637,605
278	$5,629	$17,083	$22,712	$1,620,522
279	$5,571	$17,142	$22,712	$1,603,381
280	$5,512	$17,201	$22,712	$1,586,180
281	$5,452	$17,260	$22,712	$1,568,921
282	$5,393	$17,319	$22,712	$1,551,602
283	$5,334	$17,379	$22,712	$1,534,223
284	$5,274	$17,438	$22,712	$1,516,785
285	$5,214	$17,498	$22,712	$1,499,287
286	$5,154	$17,558	$22,712	$1,481,728
287	$5,093	$17,619	$22,712	$1,464,110
288	$5,033	$17,679	$22,712	$1,446,430

第24年供款共

$272,546

第24年利息

$64,346

第24年共還本金

$208,199

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,972	$17,740	$22,712	$1,428,690
290	$4,911	$17,801	$22,712	$1,410,889
291	$4,850	$17,862	$22,712	$1,393,027
292	$4,789	$17,924	$22,712	$1,375,103
293	$4,727	$17,985	$22,712	$1,357,118
294	$4,665	$18,047	$22,712	$1,339,071
295	$4,603	$18,109	$22,712	$1,320,962
296	$4,541	$18,171	$22,712	$1,302,791
297	$4,478	$18,234	$22,712	$1,284,557
298	$4,416	$18,296	$22,712	$1,266,260
299	$4,353	$18,359	$22,712	$1,247,901
300	$4,290	$18,422	$22,712	$1,229,479

第25年供款共

$272,546

第25年利息

$55,594

第25年共還本金

$216,952

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,226	$18,486	$22,712	$1,210,993
302	$4,163	$18,549	$22,712	$1,192,443
303	$4,099	$18,613	$22,712	$1,173,830
304	$4,035	$18,677	$22,712	$1,155,153
305	$3,971	$18,741	$22,712	$1,136,412
306	$3,906	$18,806	$22,712	$1,117,606
307	$3,842	$18,870	$22,712	$1,098,736
308	$3,777	$18,935	$22,712	$1,079,801
309	$3,712	$19,000	$22,712	$1,060,800
310	$3,647	$19,066	$22,712	$1,041,735
311	$3,581	$19,131	$22,712	$1,022,603
312	$3,515	$19,197	$22,712	$1,003,407

第26年供款共

$272,546

第26年利息

$46,474

第26年共還本金

$226,072

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,449	$19,263	$22,712	$984,144
314	$3,383	$19,329	$22,712	$964,814
315	$3,317	$19,396	$22,712	$945,419
316	$3,250	$19,462	$22,712	$925,957
317	$3,183	$19,529	$22,712	$906,427
318	$3,116	$19,596	$22,712	$886,831
319	$3,048	$19,664	$22,712	$867,167
320	$2,981	$19,731	$22,712	$847,436
321	$2,913	$19,799	$22,712	$827,637
322	$2,845	$19,867	$22,712	$807,770
323	$2,777	$19,935	$22,712	$787,835
324	$2,708	$20,004	$22,712	$767,831

第27年供款共

$272,546

第27年利息

$36,970

第27年共還本金

$235,576

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,639	$20,073	$22,712	$747,758
326	$2,570	$20,142	$22,712	$727,616
327	$2,501	$20,211	$22,712	$707,405
328	$2,432	$20,280	$22,712	$687,125
329	$2,362	$20,350	$22,712	$666,775
330	$2,292	$20,420	$22,712	$646,355
331	$2,222	$20,490	$22,712	$625,864
332	$2,151	$20,561	$22,712	$605,304
333	$2,081	$20,631	$22,712	$584,672
334	$2,010	$20,702	$22,712	$563,970
335	$1,939	$20,773	$22,712	$543,196
336	$1,867	$20,845	$22,712	$522,351

第28年供款共

$272,546

第28年利息

$27,066

第28年共還本金

$245,479

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,796	$20,917	$22,712	$501,435
338	$1,724	$20,988	$22,712	$480,446
339	$1,652	$21,061	$22,712	$459,386
340	$1,579	$21,133	$22,712	$438,253
341	$1,506	$21,206	$22,712	$417,047
342	$1,434	$21,279	$22,712	$395,769
343	$1,360	$21,352	$22,712	$374,417
344	$1,287	$21,425	$22,712	$352,992
345	$1,213	$21,499	$22,712	$331,493
346	$1,140	$21,573	$22,712	$309,920
347	$1,065	$21,647	$22,712	$288,274
348	$991	$21,721	$22,712	$266,552

第29年供款共

$272,546

第29年利息

$16,747

第29年共還本金

$255,799

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$916	$21,796	$22,712	$244,757
350	$841	$21,871	$22,712	$222,886
351	$766	$21,946	$22,712	$200,940
352	$691	$22,021	$22,712	$178,918
353	$615	$22,097	$22,712	$156,821
354	$539	$22,173	$22,712	$134,648
355	$463	$22,249	$22,712	$112,399
356	$386	$22,326	$22,712	$90,073
357	$310	$22,403	$22,712	$67,671
358	$233	$22,480	$22,712	$45,191
359	$155	$22,557	$22,712	$22,634
360	$78	$22,634	$22,712	$0

第30年供款共

$272,546

第30年利息

$5,993

第30年共還本金

$266,552

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$8,859,471

免責聲明

按揭保險費
info