樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$119,250

借款月供 $578 , 共加借HK$119,250

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$9,242,716

每月供款
$23,696

首期

$530,000

總貸款額

$4,889,250

總利息

$3,641,216

印花稅

$119,250

其他

$63,000

置業成本總預算

HK$712,250

最低每月入息要求

按月供比率計算

$47,391

按壓力測試計算

$49,513

置業成本總預算

HK$712,250

首期

$530,000
印花稅

$119,250
- AVD
  
  $119,250
- SSD(由賣方支付)
  
  $0
- BSD
  
  $0
律師費

$ 10,000
代理佣金

$53,000
按揭保險費

$119,250

壓力測試 (假設利率上升2.0%)

假設利率

6.125%

假設每月供款

$29,708

最低每月入息要求

按月供比率計算

$47,391

按壓力測試計算

$49,513

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	$29,262	$22,485	$18,426	$15,726
1.500	$30,350	$23,593	$19,554	$16,874
2.000	$31,463	$24,734	$20,723	$18,072
2.500	$32,601	$25,908	$21,934	$19,318
3.000	$33,764	$27,116	$23,185	$20,613
3.500	$34,952	$28,356	$24,477	$21,955
4.000	$36,165	$29,628	$25,807	$23,342
4.125	$36,472	$29,951	$26,146	$23,696
4.500	$37,402	$30,932	$27,176	$24,773
5.000	$38,664	$32,267	$28,582	$26,247
5.500	$39,949	$33,633	$30,024	$27,761
6.000	$41,258	$35,028	$31,502	$29,314

每月供款$23,696

年期

30年

貸款金額

$4,889,250

總利息

$3,641,216

總貸款連利息

$8,530,466

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$16,807	$6,889	$23,696	$4,882,361
2	$16,783	$6,913	$23,696	$4,875,448
3	$16,759	$6,936	$23,696	$4,868,512
4	$16,736	$6,960	$23,696	$4,861,552
5	$16,712	$6,984	$23,696	$4,854,568
6	$16,688	$7,008	$23,696	$4,847,560
7	$16,663	$7,032	$23,696	$4,840,527
8	$16,639	$7,056	$23,696	$4,833,471
9	$16,615	$7,081	$23,696	$4,826,390
10	$16,591	$7,105	$23,696	$4,819,285
11	$16,566	$7,129	$23,696	$4,812,156
12	$16,542	$7,154	$23,696	$4,805,002

第1年供款共

$284,349

第1年利息

$200,101

第1年共還本金

$84,248

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$16,517	$7,179	$23,696	$4,797,823
14	$16,493	$7,203	$23,696	$4,790,620
15	$16,468	$7,228	$23,696	$4,783,392
16	$16,443	$7,253	$23,696	$4,776,139
17	$16,418	$7,278	$23,696	$4,768,861
18	$16,393	$7,303	$23,696	$4,761,559
19	$16,368	$7,328	$23,696	$4,754,231
20	$16,343	$7,353	$23,696	$4,746,878
21	$16,317	$7,378	$23,696	$4,739,499
22	$16,292	$7,404	$23,696	$4,732,096
23	$16,267	$7,429	$23,696	$4,724,666
24	$16,241	$7,455	$23,696	$4,717,212

第2年供款共

$284,349

第2年利息

$196,559

第2年共還本金

$87,790

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$16,215	$7,480	$23,696	$4,709,731
26	$16,190	$7,506	$23,696	$4,702,225
27	$16,164	$7,532	$23,696	$4,694,694
28	$16,138	$7,558	$23,696	$4,687,136
29	$16,112	$7,584	$23,696	$4,679,552
30	$16,086	$7,610	$23,696	$4,671,942
31	$16,060	$7,636	$23,696	$4,664,306
32	$16,034	$7,662	$23,696	$4,656,644
33	$16,007	$7,689	$23,696	$4,648,956
34	$15,981	$7,715	$23,696	$4,641,241
35	$15,954	$7,741	$23,696	$4,633,499
36	$15,928	$7,768	$23,696	$4,625,731

第3年供款共

$284,349

第3年利息

$192,868

第3年共還本金

$91,481

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$15,901	$7,795	$23,696	$4,617,936
38	$15,874	$7,822	$23,696	$4,610,115
39	$15,847	$7,848	$23,696	$4,602,266
40	$15,820	$7,875	$23,696	$4,594,391
41	$15,793	$7,903	$23,696	$4,586,488
42	$15,766	$7,930	$23,696	$4,578,559
43	$15,739	$7,957	$23,696	$4,570,602
44	$15,711	$7,984	$23,696	$4,562,618
45	$15,684	$8,012	$23,696	$4,554,606
46	$15,656	$8,039	$23,696	$4,546,566
47	$15,629	$8,067	$23,696	$4,538,500
48	$15,601	$8,095	$23,696	$4,530,405

第4年供款共

$284,349

第4年利息

$189,023

第4年共還本金

$95,326

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$15,573	$8,122	$23,696	$4,522,282
50	$15,545	$8,150	$23,696	$4,514,132
51	$15,517	$8,178	$23,696	$4,505,954
52	$15,489	$8,207	$23,696	$4,497,747
53	$15,461	$8,235	$23,696	$4,489,512
54	$15,433	$8,263	$23,696	$4,481,249
55	$15,404	$8,291	$23,696	$4,472,958
56	$15,376	$8,320	$23,696	$4,464,638
57	$15,347	$8,349	$23,696	$4,456,289
58	$15,318	$8,377	$23,696	$4,447,912
59	$15,290	$8,406	$23,696	$4,439,506
60	$15,261	$8,435	$23,696	$4,431,071

第5年供款共

$284,349

第5年利息

$185,015

第5年共還本金

$99,334

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$15,232	$8,464	$23,696	$4,422,607
62	$15,203	$8,493	$23,696	$4,414,114
63	$15,174	$8,522	$23,696	$4,405,592
64	$15,144	$8,552	$23,696	$4,397,041
65	$15,115	$8,581	$23,696	$4,388,460
66	$15,085	$8,610	$23,696	$4,379,849
67	$15,056	$8,640	$23,696	$4,371,209
68	$15,026	$8,670	$23,696	$4,362,540
69	$14,996	$8,700	$23,696	$4,353,840
70	$14,966	$8,729	$23,696	$4,345,111
71	$14,936	$8,759	$23,696	$4,336,351
72	$14,906	$8,790	$23,696	$4,327,562

第6年供款共

$284,349

第6年利息

$180,839

第6年共還本金

$103,510

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$14,876	$8,820	$23,696	$4,318,742
74	$14,846	$8,850	$23,696	$4,309,892
75	$14,815	$8,880	$23,696	$4,301,011
76	$14,785	$8,911	$23,696	$4,292,100
77	$14,754	$8,942	$23,696	$4,283,159
78	$14,723	$8,972	$23,696	$4,274,186
79	$14,693	$9,003	$23,696	$4,265,183
80	$14,662	$9,034	$23,696	$4,256,149
81	$14,631	$9,065	$23,696	$4,247,084
82	$14,599	$9,096	$23,696	$4,237,987
83	$14,568	$9,128	$23,696	$4,228,860
84	$14,537	$9,159	$23,696	$4,219,701

第7年供款共

$284,349

第7年利息

$176,488

第7年共還本金

$107,861

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$14,505	$9,191	$23,696	$4,210,510
86	$14,474	$9,222	$23,696	$4,201,288
87	$14,442	$9,254	$23,696	$4,192,034
88	$14,410	$9,286	$23,696	$4,182,749
89	$14,378	$9,318	$23,696	$4,173,431
90	$14,346	$9,350	$23,696	$4,164,081
91	$14,314	$9,382	$23,696	$4,154,700
92	$14,282	$9,414	$23,696	$4,145,286
93	$14,249	$9,446	$23,696	$4,135,839
94	$14,217	$9,479	$23,696	$4,126,361
95	$14,184	$9,511	$23,696	$4,116,849
96	$14,152	$9,544	$23,696	$4,107,305

第8年供款共

$284,349

第8年利息

$171,953

第8年共還本金

$112,395

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$14,119	$9,577	$23,696	$4,097,728
98	$14,086	$9,610	$23,696	$4,088,119
99	$14,053	$9,643	$23,696	$4,078,476
100	$14,020	$9,676	$23,696	$4,068,800
101	$13,986	$9,709	$23,696	$4,059,091
102	$13,953	$9,743	$23,696	$4,049,348
103	$13,920	$9,776	$23,696	$4,039,572
104	$13,886	$9,810	$23,696	$4,029,762
105	$13,852	$9,843	$23,696	$4,019,919
106	$13,818	$9,877	$23,696	$4,010,041
107	$13,785	$9,911	$23,696	$4,000,130
108	$13,750	$9,945	$23,696	$3,990,185

第9年供款共

$284,349

第9年利息

$167,228

第9年共還本金

$117,120

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$13,716	$9,979	$23,696	$3,980,205
110	$13,682	$10,014	$23,696	$3,970,192
111	$13,648	$10,048	$23,696	$3,960,143
112	$13,613	$10,083	$23,696	$3,950,061
113	$13,578	$10,117	$23,696	$3,939,943
114	$13,544	$10,152	$23,696	$3,929,791
115	$13,509	$10,187	$23,696	$3,919,604
116	$13,474	$10,222	$23,696	$3,909,382
117	$13,439	$10,257	$23,696	$3,899,125
118	$13,403	$10,292	$23,696	$3,888,832
119	$13,368	$10,328	$23,696	$3,878,504
120	$13,332	$10,363	$23,696	$3,868,141

第10年供款共

$284,349

第10年利息

$162,305

第10年共還本金

$122,044

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$13,297	$10,399	$23,696	$3,857,742
122	$13,261	$10,435	$23,696	$3,847,307
123	$13,225	$10,471	$23,696	$3,836,837
124	$13,189	$10,507	$23,696	$3,826,330
125	$13,153	$10,543	$23,696	$3,815,787
126	$13,117	$10,579	$23,696	$3,805,208
127	$13,080	$10,615	$23,696	$3,794,593
128	$13,044	$10,652	$23,696	$3,783,941
129	$13,007	$10,688	$23,696	$3,773,253
130	$12,971	$10,725	$23,696	$3,762,528
131	$12,934	$10,762	$23,696	$3,751,765
132	$12,897	$10,799	$23,696	$3,740,966

第11年供款共

$284,349

第11年利息

$157,174

第11年共還本金

$127,175

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$12,860	$10,836	$23,696	$3,730,130
134	$12,822	$10,873	$23,696	$3,719,257
135	$12,785	$10,911	$23,696	$3,708,346
136	$12,747	$10,948	$23,696	$3,697,398
137	$12,710	$10,986	$23,696	$3,686,412
138	$12,672	$11,024	$23,696	$3,675,388
139	$12,634	$11,062	$23,696	$3,664,327
140	$12,596	$11,100	$23,696	$3,653,227
141	$12,558	$11,138	$23,696	$3,642,089
142	$12,520	$11,176	$23,696	$3,630,913
143	$12,481	$11,214	$23,696	$3,619,699
144	$12,443	$11,253	$23,696	$3,608,446

第12年供款共

$284,349

第12年利息

$151,828

第12年共還本金

$132,521

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$12,404	$11,292	$23,696	$3,597,154
146	$12,365	$11,331	$23,696	$3,585,823
147	$12,326	$11,369	$23,696	$3,574,454
148	$12,287	$11,409	$23,696	$3,563,045
149	$12,248	$11,448	$23,696	$3,551,598
150	$12,209	$11,487	$23,696	$3,540,110
151	$12,169	$11,527	$23,696	$3,528,584
152	$12,130	$11,566	$23,696	$3,517,018
153	$12,090	$11,606	$23,696	$3,505,412
154	$12,050	$11,646	$23,696	$3,493,766
155	$12,010	$11,686	$23,696	$3,482,080
156	$11,970	$11,726	$23,696	$3,470,354

第13年供款共

$284,349

第13年利息

$146,257

第13年共還本金

$138,092

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$11,929	$11,766	$23,696	$3,458,587
158	$11,889	$11,807	$23,696	$3,446,780
159	$11,848	$11,847	$23,696	$3,434,933
160	$11,808	$11,888	$23,696	$3,423,045
161	$11,767	$11,929	$23,696	$3,411,116
162	$11,726	$11,970	$23,696	$3,399,146
163	$11,685	$12,011	$23,696	$3,387,135
164	$11,643	$12,052	$23,696	$3,375,082
165	$11,602	$12,094	$23,696	$3,362,988
166	$11,560	$12,135	$23,696	$3,350,853
167	$11,519	$12,177	$23,696	$3,338,676
168	$11,477	$12,219	$23,696	$3,326,457

第14年供款共

$284,349

第14年利息

$140,452

第14年共還本金

$143,897

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$11,435	$12,261	$23,696	$3,314,196
170	$11,393	$12,303	$23,696	$3,301,892
171	$11,350	$12,345	$23,696	$3,289,547
172	$11,308	$12,388	$23,696	$3,277,159
173	$11,265	$12,431	$23,696	$3,264,729
174	$11,223	$12,473	$23,696	$3,252,255
175	$11,180	$12,516	$23,696	$3,239,739
176	$11,137	$12,559	$23,696	$3,227,180
177	$11,093	$12,602	$23,696	$3,214,578
178	$11,050	$12,646	$23,696	$3,201,932
179	$11,007	$12,689	$23,696	$3,189,243
180	$10,963	$12,733	$23,696	$3,176,510

第15年供款共

$284,349

第15年利息

$134,402

第15年共還本金

$149,946

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$10,919	$12,776	$23,696	$3,163,734
182	$10,875	$12,820	$23,696	$3,150,913
183	$10,831	$12,864	$23,696	$3,138,049
184	$10,787	$12,909	$23,696	$3,125,140
185	$10,743	$12,953	$23,696	$3,112,187
186	$10,698	$12,998	$23,696	$3,099,190
187	$10,653	$13,042	$23,696	$3,086,147
188	$10,609	$13,087	$23,696	$3,073,060
189	$10,564	$13,132	$23,696	$3,059,928
190	$10,519	$13,177	$23,696	$3,046,751
191	$10,473	$13,223	$23,696	$3,033,528
192	$10,428	$13,268	$23,696	$3,020,260

第16年供款共

$284,349

第16年利息

$128,099

第16年共還本金

$156,250

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$10,382	$13,314	$23,696	$3,006,947
194	$10,336	$13,359	$23,696	$2,993,587
195	$10,290	$13,405	$23,696	$2,980,182
196	$10,244	$13,451	$23,696	$2,966,731
197	$10,198	$13,498	$23,696	$2,953,233
198	$10,152	$13,544	$23,696	$2,939,689
199	$10,105	$13,591	$23,696	$2,926,099
200	$10,058	$13,637	$23,696	$2,912,461
201	$10,012	$13,684	$23,696	$2,898,777
202	$9,965	$13,731	$23,696	$2,885,046
203	$9,917	$13,778	$23,696	$2,871,268
204	$9,870	$13,826	$23,696	$2,857,442

第17年供款共

$284,349

第17年利息

$121,530

第17年共還本金

$162,819

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$9,822	$13,873	$23,696	$2,843,569
206	$9,775	$13,921	$23,696	$2,829,648
207	$9,727	$13,969	$23,696	$2,815,679
208	$9,679	$14,017	$23,696	$2,801,662
209	$9,631	$14,065	$23,696	$2,787,597
210	$9,582	$14,113	$23,696	$2,773,484
211	$9,534	$14,162	$23,696	$2,759,322
212	$9,485	$14,211	$23,696	$2,745,111
213	$9,436	$14,259	$23,696	$2,730,852
214	$9,387	$14,308	$23,696	$2,716,543
215	$9,338	$14,358	$23,696	$2,702,186
216	$9,289	$14,407	$23,696	$2,687,779

第18年供款共

$284,349

第18年利息

$114,686

第18年共還本金

$169,663

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$9,239	$14,456	$23,696	$2,673,322
218	$9,190	$14,506	$23,696	$2,658,816
219	$9,140	$14,556	$23,696	$2,644,260
220	$9,090	$14,606	$23,696	$2,629,654
221	$9,039	$14,656	$23,696	$2,614,998
222	$8,989	$14,707	$23,696	$2,600,291
223	$8,938	$14,757	$23,696	$2,585,534
224	$8,888	$14,808	$23,696	$2,570,726
225	$8,837	$14,859	$23,696	$2,555,867
226	$8,786	$14,910	$23,696	$2,540,957
227	$8,735	$14,961	$23,696	$2,525,996
228	$8,683	$15,013	$23,696	$2,510,983

第19年供款共

$284,349

第19年利息

$107,553

第19年共還本金

$176,796

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$8,632	$15,064	$23,696	$2,495,919
230	$8,580	$15,116	$23,696	$2,480,803
231	$8,528	$15,168	$23,696	$2,465,635
232	$8,476	$15,220	$23,696	$2,450,415
233	$8,423	$15,272	$23,696	$2,435,142
234	$8,371	$15,325	$23,696	$2,419,817
235	$8,318	$15,378	$23,696	$2,404,440
236	$8,265	$15,430	$23,696	$2,389,009
237	$8,212	$15,484	$23,696	$2,373,526
238	$8,159	$15,537	$23,696	$2,357,989
239	$8,106	$15,590	$23,696	$2,342,399
240	$8,052	$15,644	$23,696	$2,326,755

第20年供款共

$284,349

第20年利息

$100,121

第20年共還本金

$184,228

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$7,998	$15,698	$23,696	$2,311,058
242	$7,944	$15,751	$23,696	$2,295,306
243	$7,890	$15,806	$23,696	$2,279,500
244	$7,836	$15,860	$23,696	$2,263,640
245	$7,781	$15,914	$23,696	$2,247,726
246	$7,727	$15,969	$23,696	$2,231,757
247	$7,672	$16,024	$23,696	$2,215,733
248	$7,617	$16,079	$23,696	$2,199,654
249	$7,561	$16,134	$23,696	$2,183,519
250	$7,506	$16,190	$23,696	$2,167,329
251	$7,450	$16,246	$23,696	$2,151,084
252	$7,394	$16,301	$23,696	$2,134,782

第21年供款共

$284,349

第21年利息

$92,376

第21年共還本金

$191,973

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$7,338	$16,357	$23,696	$2,118,425
254	$7,282	$16,414	$23,696	$2,102,011
255	$7,226	$16,470	$23,696	$2,085,541
256	$7,169	$16,527	$23,696	$2,069,014
257	$7,112	$16,583	$23,696	$2,052,431
258	$7,055	$16,641	$23,696	$2,035,790
259	$6,998	$16,698	$23,696	$2,019,093
260	$6,941	$16,755	$23,696	$2,002,338
261	$6,883	$16,813	$23,696	$1,985,525
262	$6,825	$16,870	$23,696	$1,968,654
263	$6,767	$16,928	$23,696	$1,951,726
264	$6,709	$16,987	$23,696	$1,934,739

第22年供款共

$284,349

第22年利息

$84,306

第22年共還本金

$200,043

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$6,651	$17,045	$23,696	$1,917,694
266	$6,592	$17,104	$23,696	$1,900,591
267	$6,533	$17,162	$23,696	$1,883,428
268	$6,474	$17,221	$23,696	$1,866,207
269	$6,415	$17,281	$23,696	$1,848,926
270	$6,356	$17,340	$23,696	$1,831,586
271	$6,296	$17,400	$23,696	$1,814,186
272	$6,236	$17,459	$23,696	$1,796,727
273	$6,176	$17,519	$23,696	$1,779,207
274	$6,116	$17,580	$23,696	$1,761,628
275	$6,056	$17,640	$23,696	$1,743,987
276	$5,995	$17,701	$23,696	$1,726,287

第23年供款共

$284,349

第23年利息

$75,896

第23年共還本金

$208,453

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$5,934	$17,762	$23,696	$1,708,525
278	$5,873	$17,823	$23,696	$1,690,702
279	$5,812	$17,884	$23,696	$1,672,818
280	$5,750	$17,945	$23,696	$1,654,873
281	$5,689	$18,007	$23,696	$1,636,866
282	$5,627	$18,069	$23,696	$1,618,797
283	$5,565	$18,131	$23,696	$1,600,666
284	$5,502	$18,193	$23,696	$1,582,472
285	$5,440	$18,256	$23,696	$1,564,216
286	$5,377	$18,319	$23,696	$1,545,898
287	$5,314	$18,382	$23,696	$1,527,516
288	$5,251	$18,445	$23,696	$1,509,071

第24年供款共

$284,349

第24年利息

$67,133

第24年共還本金

$217,216

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$5,187	$18,508	$23,696	$1,490,563
290	$5,124	$18,572	$23,696	$1,471,991
291	$5,060	$18,636	$23,696	$1,453,355
292	$4,996	$18,700	$23,696	$1,434,655
293	$4,932	$18,764	$23,696	$1,415,891
294	$4,867	$18,829	$23,696	$1,397,062
295	$4,802	$18,893	$23,696	$1,378,169
296	$4,737	$18,958	$23,696	$1,359,211
297	$4,672	$19,023	$23,696	$1,340,187
298	$4,607	$19,089	$23,696	$1,321,099
299	$4,541	$19,154	$23,696	$1,301,944
300	$4,475	$19,220	$23,696	$1,282,724

第25年供款共

$284,349

第25年利息

$58,002

第25年共還本金

$226,347

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,409	$19,286	$23,696	$1,263,437
302	$4,343	$19,353	$23,696	$1,244,085
303	$4,277	$19,419	$23,696	$1,224,666
304	$4,210	$19,486	$23,696	$1,205,180
305	$4,143	$19,553	$23,696	$1,185,627
306	$4,076	$19,620	$23,696	$1,166,006
307	$4,008	$19,688	$23,696	$1,146,319
308	$3,940	$19,755	$23,696	$1,126,564
309	$3,873	$19,823	$23,696	$1,106,740
310	$3,804	$19,891	$23,696	$1,086,849
311	$3,736	$19,960	$23,696	$1,066,889
312	$3,667	$20,028	$23,696	$1,046,861

第26年供款共

$284,349

第26年利息

$48,486

第26年共還本金

$235,863

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,599	$20,097	$23,696	$1,026,764
314	$3,530	$20,166	$23,696	$1,006,598
315	$3,460	$20,236	$23,696	$986,362
316	$3,391	$20,305	$23,696	$966,057
317	$3,321	$20,375	$23,696	$945,682
318	$3,251	$20,445	$23,696	$925,237
319	$3,181	$20,515	$23,696	$904,722
320	$3,110	$20,586	$23,696	$884,136
321	$3,039	$20,657	$23,696	$863,480
322	$2,968	$20,728	$23,696	$842,752
323	$2,897	$20,799	$23,696	$821,953
324	$2,825	$20,870	$23,696	$801,083

第27年供款共

$284,349

第27年利息

$38,571

第27年共還本金

$245,778

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,754	$20,942	$23,696	$780,141
326	$2,682	$21,014	$23,696	$759,127
327	$2,609	$21,086	$23,696	$738,041
328	$2,537	$21,159	$23,696	$716,882
329	$2,464	$21,231	$23,696	$695,651
330	$2,391	$21,304	$23,696	$674,346
331	$2,318	$21,378	$23,696	$652,969
332	$2,245	$21,451	$23,696	$631,517
333	$2,171	$21,525	$23,696	$609,993
334	$2,097	$21,599	$23,696	$588,394
335	$2,023	$21,673	$23,696	$566,721
336	$1,948	$21,748	$23,696	$544,973

第28年供款共

$284,349

第28年利息

$28,239

第28年共還本金

$256,110

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,873	$21,822	$23,696	$523,150
338	$1,798	$21,897	$23,696	$501,253
339	$1,723	$21,973	$23,696	$479,280
340	$1,648	$22,048	$23,696	$457,232
341	$1,572	$22,124	$23,696	$435,108
342	$1,496	$22,200	$23,696	$412,908
343	$1,419	$22,276	$23,696	$390,632
344	$1,343	$22,353	$23,696	$368,279
345	$1,266	$22,430	$23,696	$345,849
346	$1,189	$22,507	$23,696	$323,342
347	$1,111	$22,584	$23,696	$300,758
348	$1,034	$22,662	$23,696	$278,096

第29年供款共

$284,349

第29年利息

$17,472

第29年共還本金

$266,877

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$956	$22,740	$23,696	$255,356
350	$878	$22,818	$23,696	$232,538
351	$799	$22,896	$23,696	$209,642
352	$721	$22,975	$23,696	$186,667
353	$642	$23,054	$23,696	$163,613
354	$562	$23,133	$23,696	$140,479
355	$483	$23,213	$23,696	$117,267
356	$403	$23,293	$23,696	$93,974
357	$323	$23,373	$23,696	$70,601
358	$243	$23,453	$23,696	$47,148
359	$162	$23,534	$23,696	$23,615
360	$81	$23,615	$23,696	$0

第30年供款共

$284,349

第30年利息

$6,253

第30年共還本金

$278,096

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$9,242,716

免責聲明

按揭保險費
info