樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$182,250

借款月供 $831 , 共加借HK$182,250

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$13,411,826

每月供款
$34,078

首期

$810,000

總貸款額

$7,472,250

總利息

$4,795,576

印花稅

$243,000

其他

$91,000

置業成本總預算

HK$1,144,000

最低每月入息要求

按月供比率計算

$68,155

按壓力測試計算

$71,691

置業成本總預算

HK$1,144,000

首期

$810,000
印花稅

$243,000
- AVD
  
  $243,000
- SSD(由賣方支付)
  
  $0
- BSD
  
  $0
律師費

$ 10,000
代理佣金

$81,000
按揭保險費

$182,250

壓力測試 (假設利率上升2.0%)

假設利率

5.625%

假設每月供款

$43,014

最低每月入息要求

按月供比率計算

$68,155

按壓力測試計算

$71,691

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	$44,721	$34,364	$28,161	$24,034
1.500	$46,383	$36,057	$29,884	$25,788
2.000	$48,085	$37,801	$31,671	$27,619
2.500	$49,824	$39,596	$33,522	$29,524
3.000	$51,602	$41,441	$35,434	$31,503
3.500	$53,418	$43,336	$37,408	$33,554
3.625	$53,878	$43,818	$37,911	$34,077
4.000	$55,271	$45,280	$39,441	$35,674
4.500	$57,162	$47,273	$41,533	$37,861
5.000	$59,090	$49,314	$43,682	$40,113
5.500	$61,055	$51,401	$45,886	$42,427
6.000	$63,055	$53,534	$48,144	$44,800

每月供款$34,078

年期

30年

貸款金額

$7,472,250

總利息

$4,795,576

總貸款連利息

$12,267,826

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$22,572	$11,505	$34,077	$7,460,745
2	$22,538	$11,540	$34,077	$7,449,206
3	$22,503	$11,574	$34,077	$7,437,631
4	$22,468	$11,609	$34,077	$7,426,022
5	$22,433	$11,645	$34,077	$7,414,377
6	$22,398	$11,680	$34,077	$7,402,697
7	$22,362	$11,715	$34,077	$7,390,982
8	$22,327	$11,750	$34,077	$7,379,232
9	$22,291	$11,786	$34,077	$7,367,446
10	$22,256	$11,821	$34,077	$7,355,625
11	$22,220	$11,857	$34,077	$7,343,767
12	$22,184	$11,893	$34,077	$7,331,875

第1年供款共

$408,928

第1年利息

$268,552

第1年共還本金

$140,375

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$22,148	$11,929	$34,077	$7,319,946
14	$22,112	$11,965	$34,077	$7,307,981
15	$22,076	$12,001	$34,077	$7,295,980
16	$22,040	$12,037	$34,077	$7,283,942
17	$22,004	$12,074	$34,077	$7,271,868
18	$21,967	$12,110	$34,077	$7,259,758
19	$21,931	$12,147	$34,077	$7,247,611
20	$21,894	$12,183	$34,077	$7,235,428
21	$21,857	$12,220	$34,077	$7,223,208
22	$21,820	$12,257	$34,077	$7,210,951
23	$21,783	$12,294	$34,077	$7,198,656
24	$21,746	$12,331	$34,077	$7,186,325

第2年供款共

$408,928

第2年利息

$263,378

第2年共還本金

$145,550

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$21,709	$12,369	$34,077	$7,173,956
26	$21,671	$12,406	$34,077	$7,161,550
27	$21,634	$12,443	$34,077	$7,149,107
28	$21,596	$12,481	$34,077	$7,136,626
29	$21,559	$12,519	$34,077	$7,124,107
30	$21,521	$12,557	$34,077	$7,111,551
31	$21,483	$12,594	$34,077	$7,098,956
32	$21,445	$12,633	$34,077	$7,086,324
33	$21,407	$12,671	$34,077	$7,073,653
34	$21,368	$12,709	$34,077	$7,060,944
35	$21,330	$12,747	$34,077	$7,048,197
36	$21,291	$12,786	$34,077	$7,035,411

第3年供款共

$408,928

第3年利息

$258,013

第3年共還本金

$150,914

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$21,253	$12,824	$34,077	$7,022,586
38	$21,214	$12,863	$34,077	$7,009,723
39	$21,175	$12,902	$34,077	$6,996,821
40	$21,136	$12,941	$34,077	$6,983,880
41	$21,097	$12,980	$34,077	$6,970,900
42	$21,058	$13,019	$34,077	$6,957,880
43	$21,019	$13,059	$34,077	$6,944,822
44	$20,979	$13,098	$34,077	$6,931,724
45	$20,940	$13,138	$34,077	$6,918,586
46	$20,900	$13,177	$34,077	$6,905,408
47	$20,860	$13,217	$34,077	$6,892,191
48	$20,820	$13,257	$34,077	$6,878,934

第4年供款共

$408,928

第4年利息

$252,451

第4年共還本金

$156,477

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$20,780	$13,297	$34,077	$6,865,637
50	$20,740	$13,337	$34,077	$6,852,300
51	$20,700	$13,378	$34,077	$6,838,922
52	$20,659	$13,418	$34,077	$6,825,504
53	$20,619	$13,459	$34,077	$6,812,045
54	$20,578	$13,499	$34,077	$6,798,546
55	$20,537	$13,540	$34,077	$6,785,006
56	$20,496	$13,581	$34,077	$6,771,425
57	$20,455	$13,622	$34,077	$6,757,803
58	$20,414	$13,663	$34,077	$6,744,140
59	$20,373	$13,704	$34,077	$6,730,436
60	$20,332	$13,746	$34,077	$6,716,690

第5年供款共

$408,928

第5年利息

$246,683

第5年共還本金

$162,244

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$20,290	$13,787	$34,077	$6,702,903
62	$20,248	$13,829	$34,077	$6,689,074
63	$20,207	$13,871	$34,077	$6,675,203
64	$20,165	$13,913	$34,077	$6,661,290
65	$20,123	$13,955	$34,077	$6,647,336
66	$20,080	$13,997	$34,077	$6,633,339
67	$20,038	$14,039	$34,077	$6,619,300
68	$19,996	$14,081	$34,077	$6,605,218
69	$19,953	$14,124	$34,077	$6,591,094
70	$19,911	$14,167	$34,077	$6,576,928
71	$19,868	$14,209	$34,077	$6,562,718
72	$19,825	$14,252	$34,077	$6,548,466

第6年供款共

$408,928

第6年利息

$240,703

第6年共還本金

$168,224

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$19,782	$14,295	$34,077	$6,534,170
74	$19,739	$14,339	$34,077	$6,519,832
75	$19,695	$14,382	$34,077	$6,505,450
76	$19,652	$14,425	$34,077	$6,491,024
77	$19,608	$14,469	$34,077	$6,476,555
78	$19,565	$14,513	$34,077	$6,462,042
79	$19,521	$14,557	$34,077	$6,447,486
80	$19,477	$14,601	$34,077	$6,432,885
81	$19,433	$14,645	$34,077	$6,418,241
82	$19,388	$14,689	$34,077	$6,403,552
83	$19,344	$14,733	$34,077	$6,388,819
84	$19,300	$14,778	$34,077	$6,374,041

第7年供款共

$408,928

第7年利息

$234,503

第7年共還本金

$174,425

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$19,255	$14,822	$34,077	$6,359,219
86	$19,210	$14,867	$34,077	$6,344,351
87	$19,165	$14,912	$34,077	$6,329,439
88	$19,120	$14,957	$34,077	$6,314,482
89	$19,075	$15,002	$34,077	$6,299,480
90	$19,030	$15,048	$34,077	$6,284,432
91	$18,984	$15,093	$34,077	$6,269,339
92	$18,939	$15,139	$34,077	$6,254,201
93	$18,893	$15,184	$34,077	$6,239,016
94	$18,847	$15,230	$34,077	$6,223,786
95	$18,801	$15,276	$34,077	$6,208,510
96	$18,755	$15,322	$34,077	$6,193,187

第8年供款共

$408,928

第8年利息

$228,074

第8年共還本金

$180,854

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$18,709	$15,369	$34,077	$6,177,819
98	$18,662	$15,415	$34,077	$6,162,403
99	$18,616	$15,462	$34,077	$6,146,942
100	$18,569	$15,508	$34,077	$6,131,433
101	$18,522	$15,555	$34,077	$6,115,878
102	$18,475	$15,602	$34,077	$6,100,276
103	$18,428	$15,649	$34,077	$6,084,626
104	$18,381	$15,697	$34,077	$6,068,930
105	$18,333	$15,744	$34,077	$6,053,186
106	$18,286	$15,792	$34,077	$6,037,394
107	$18,238	$15,839	$34,077	$6,021,555
108	$18,190	$15,887	$34,077	$6,005,668

第9年供款共

$408,928

第9年利息

$221,408

第9年共還本金

$187,520

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$18,142	$15,935	$34,077	$5,989,732
110	$18,094	$15,983	$34,077	$5,973,749
111	$18,046	$16,032	$34,077	$5,957,718
112	$17,997	$16,080	$34,077	$5,941,638
113	$17,949	$16,129	$34,077	$5,925,509
114	$17,900	$16,177	$34,077	$5,909,332
115	$17,851	$16,226	$34,077	$5,893,105
116	$17,802	$16,275	$34,077	$5,876,830
117	$17,753	$16,324	$34,077	$5,860,506
118	$17,704	$16,374	$34,077	$5,844,132
119	$17,654	$16,423	$34,077	$5,827,709
120	$17,605	$16,473	$34,077	$5,811,236

第10年供款共

$408,928

第10年利息

$214,496

第10年共還本金

$194,431

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$17,555	$16,523	$34,077	$5,794,714
122	$17,505	$16,572	$34,077	$5,778,141
123	$17,455	$16,622	$34,077	$5,761,519
124	$17,405	$16,673	$34,077	$5,744,846
125	$17,354	$16,723	$34,077	$5,728,123
126	$17,304	$16,774	$34,077	$5,711,349
127	$17,253	$16,824	$34,077	$5,694,525
128	$17,202	$16,875	$34,077	$5,677,650
129	$17,151	$16,926	$34,077	$5,660,724
130	$17,100	$16,977	$34,077	$5,643,747
131	$17,049	$17,028	$34,077	$5,626,718
132	$16,997	$17,080	$34,077	$5,609,638

第11年供款共

$408,928

第11年利息

$207,330

第11年共還本金

$201,598

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$16,946	$17,132	$34,077	$5,592,507
134	$16,894	$17,183	$34,077	$5,575,324
135	$16,842	$17,235	$34,077	$5,558,089
136	$16,790	$17,287	$34,077	$5,540,801
137	$16,738	$17,339	$34,077	$5,523,462
138	$16,685	$17,392	$34,077	$5,506,070
139	$16,633	$17,444	$34,077	$5,488,626
140	$16,580	$17,497	$34,077	$5,471,129
141	$16,527	$17,550	$34,077	$5,453,579
142	$16,474	$17,603	$34,077	$5,435,976
143	$16,421	$17,656	$34,077	$5,418,320
144	$16,368	$17,709	$34,077	$5,400,610

第12年供款共

$408,928

第12年利息

$199,899

第12年共還本金

$209,028

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$16,314	$17,763	$34,077	$5,382,847
146	$16,261	$17,817	$34,077	$5,365,031
147	$16,207	$17,870	$34,077	$5,347,160
148	$16,153	$17,924	$34,077	$5,329,236
149	$16,099	$17,979	$34,077	$5,311,257
150	$16,044	$18,033	$34,077	$5,293,224
151	$15,990	$18,087	$34,077	$5,275,137
152	$15,935	$18,142	$34,077	$5,256,995
153	$15,881	$18,197	$34,077	$5,238,798
154	$15,826	$18,252	$34,077	$5,220,546
155	$15,770	$18,307	$34,077	$5,202,240
156	$15,715	$18,362	$34,077	$5,183,877

第13年供款共

$408,928

第13年利息

$192,195

第13年共還本金

$216,733

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$15,660	$18,418	$34,077	$5,165,460
158	$15,604	$18,473	$34,077	$5,146,986
159	$15,548	$18,529	$34,077	$5,128,457
160	$15,492	$18,585	$34,077	$5,109,872
161	$15,436	$18,641	$34,077	$5,091,231
162	$15,380	$18,698	$34,077	$5,072,533
163	$15,323	$18,754	$34,077	$5,053,779
164	$15,267	$18,811	$34,077	$5,034,969
165	$15,210	$18,867	$34,077	$5,016,101
166	$15,153	$18,924	$34,077	$4,997,177
167	$15,096	$18,982	$34,077	$4,978,195
168	$15,038	$19,039	$34,077	$4,959,156

第14年供款共

$408,928

第14年利息

$184,206

第14年共還本金

$224,721

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$14,981	$19,097	$34,077	$4,940,060
170	$14,923	$19,154	$34,077	$4,920,905
171	$14,865	$19,212	$34,077	$4,901,693
172	$14,807	$19,270	$34,077	$4,882,423
173	$14,749	$19,328	$34,077	$4,863,095
174	$14,691	$19,387	$34,077	$4,843,708
175	$14,632	$19,445	$34,077	$4,824,263
176	$14,573	$19,504	$34,077	$4,804,759
177	$14,514	$19,563	$34,077	$4,785,196
178	$14,455	$19,622	$34,077	$4,765,574
179	$14,396	$19,681	$34,077	$4,745,893
180	$14,337	$19,741	$34,077	$4,726,152

第15年供款共

$408,928

第15年利息

$175,923

第15年共還本金

$233,004

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$14,277	$19,800	$34,077	$4,706,352
182	$14,217	$19,860	$34,077	$4,686,491
183	$14,157	$19,920	$34,077	$4,666,571
184	$14,097	$19,980	$34,077	$4,646,591
185	$14,037	$20,041	$34,077	$4,626,550
186	$13,976	$20,101	$34,077	$4,606,449
187	$13,915	$20,162	$34,077	$4,586,287
188	$13,854	$20,223	$34,077	$4,566,064
189	$13,793	$20,284	$34,077	$4,545,780
190	$13,732	$20,345	$34,077	$4,525,435
191	$13,671	$20,407	$34,077	$4,505,028
192	$13,609	$20,468	$34,077	$4,484,560

第16年供款共

$408,928

第16年利息

$167,335

第16年共還本金

$241,592

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$13,547	$20,530	$34,077	$4,464,030
194	$13,485	$20,592	$34,077	$4,443,437
195	$13,423	$20,654	$34,077	$4,422,783
196	$13,360	$20,717	$34,077	$4,402,066
197	$13,298	$20,779	$34,077	$4,381,287
198	$13,235	$20,842	$34,077	$4,360,445
199	$13,172	$20,905	$34,077	$4,339,540
200	$13,109	$20,968	$34,077	$4,318,571
201	$13,046	$21,032	$34,077	$4,297,540
202	$12,982	$21,095	$34,077	$4,276,445
203	$12,918	$21,159	$34,077	$4,255,286
204	$12,855	$21,223	$34,077	$4,234,063

第17年供款共

$408,928

第17年利息

$158,431

第17年共還本金

$250,497

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$12,790	$21,287	$34,077	$4,212,776
206	$12,726	$21,351	$34,077	$4,191,425
207	$12,662	$21,416	$34,077	$4,170,009
208	$12,597	$21,480	$34,077	$4,148,529
209	$12,532	$21,545	$34,077	$4,126,983
210	$12,467	$21,610	$34,077	$4,105,373
211	$12,402	$21,676	$34,077	$4,083,697
212	$12,336	$21,741	$34,077	$4,061,956
213	$12,270	$21,807	$34,077	$4,040,149
214	$12,205	$21,873	$34,077	$4,018,277
215	$12,139	$21,939	$34,077	$3,996,338
216	$12,072	$22,005	$34,077	$3,974,333

第18年供款共

$408,928

第18年利息

$149,198

第18年共還本金

$259,730

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$12,006	$22,071	$34,077	$3,952,262
218	$11,939	$22,138	$34,077	$3,930,123
219	$11,872	$22,205	$34,077	$3,907,918
220	$11,805	$22,272	$34,077	$3,885,646
221	$11,738	$22,339	$34,077	$3,863,307
222	$11,670	$22,407	$34,077	$3,840,900
223	$11,603	$22,475	$34,077	$3,818,425
224	$11,535	$22,542	$34,077	$3,795,883
225	$11,467	$22,611	$34,077	$3,773,272
226	$11,398	$22,679	$34,077	$3,750,593
227	$11,330	$22,747	$34,077	$3,727,846
228	$11,261	$22,816	$34,077	$3,705,030

第19年供款共

$408,928

第19年利息

$139,624

第19年共還本金

$269,303

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$11,192	$22,885	$34,077	$3,682,145
230	$11,123	$22,954	$34,077	$3,659,191
231	$11,054	$23,023	$34,077	$3,636,167
232	$10,984	$23,093	$34,077	$3,613,074
233	$10,914	$23,163	$34,077	$3,589,911
234	$10,845	$23,233	$34,077	$3,566,679
235	$10,774	$23,303	$34,077	$3,543,376
236	$10,704	$23,373	$34,077	$3,520,002
237	$10,633	$23,444	$34,077	$3,496,558
238	$10,563	$23,515	$34,077	$3,473,044
239	$10,491	$23,586	$34,077	$3,449,458
240	$10,420	$23,657	$34,077	$3,425,801

第20年供款共

$408,928

第20年利息

$129,698

第20年共還本金

$279,229

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$10,349	$23,729	$34,077	$3,402,072
242	$10,277	$23,800	$34,077	$3,378,272
243	$10,205	$23,872	$34,077	$3,354,400
244	$10,133	$23,944	$34,077	$3,330,456
245	$10,061	$24,017	$34,077	$3,306,439
246	$9,988	$24,089	$34,077	$3,282,350
247	$9,915	$24,162	$34,077	$3,258,188
248	$9,842	$24,235	$34,077	$3,233,953
249	$9,769	$24,308	$34,077	$3,209,645
250	$9,696	$24,381	$34,077	$3,185,264
251	$9,622	$24,455	$34,077	$3,160,809
252	$9,548	$24,529	$34,077	$3,136,280

第21年供款共

$408,928

第21年利息

$119,406

第21年共還本金

$289,521

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$9,474	$24,603	$34,077	$3,111,677
254	$9,400	$24,677	$34,077	$3,086,999
255	$9,325	$24,752	$34,077	$3,062,247
256	$9,251	$24,827	$34,077	$3,037,420
257	$9,176	$24,902	$34,077	$3,012,519
258	$9,100	$24,977	$34,077	$2,987,542
259	$9,025	$25,052	$34,077	$2,962,489
260	$8,949	$25,128	$34,077	$2,937,361
261	$8,873	$25,204	$34,077	$2,912,157
262	$8,797	$25,280	$34,077	$2,886,877
263	$8,721	$25,357	$34,077	$2,861,520
264	$8,644	$25,433	$34,077	$2,836,087

第22年供款共

$408,928

第22年利息

$108,735

第22年共還本金

$300,192

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$8,567	$25,510	$34,077	$2,810,577
266	$8,490	$25,587	$34,077	$2,784,990
267	$8,413	$25,664	$34,077	$2,759,326
268	$8,335	$25,742	$34,077	$2,733,584
269	$8,258	$25,820	$34,077	$2,707,765
270	$8,180	$25,898	$34,077	$2,681,867
271	$8,101	$25,976	$34,077	$2,655,891
272	$8,023	$26,054	$34,077	$2,629,837
273	$7,944	$26,133	$34,077	$2,603,704
274	$7,865	$26,212	$34,077	$2,577,492
275	$7,786	$26,291	$34,077	$2,551,201
276	$7,707	$26,371	$34,077	$2,524,830

第23年供款共

$408,928

第23年利息

$97,671

第23年共還本金

$311,257

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$7,627	$26,450	$34,077	$2,498,380
278	$7,547	$26,530	$34,077	$2,471,850
279	$7,467	$26,610	$34,077	$2,445,240
280	$7,387	$26,691	$34,077	$2,418,549
281	$7,306	$26,771	$34,077	$2,391,778
282	$7,225	$26,852	$34,077	$2,364,926
283	$7,144	$26,933	$34,077	$2,337,993
284	$7,063	$27,015	$34,077	$2,310,978
285	$6,981	$27,096	$34,077	$2,283,882
286	$6,899	$27,178	$34,077	$2,256,704
287	$6,817	$27,260	$34,077	$2,229,444
288	$6,735	$27,343	$34,077	$2,202,101

第24年供款共

$408,928

第24年利息

$86,198

第24年共還本金

$322,729

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$6,652	$27,425	$34,077	$2,174,676
290	$6,569	$27,508	$34,077	$2,147,168
291	$6,486	$27,591	$34,077	$2,119,577
292	$6,403	$27,674	$34,077	$2,091,902
293	$6,319	$27,758	$34,077	$2,064,144
294	$6,235	$27,842	$34,077	$2,036,303
295	$6,151	$27,926	$34,077	$2,008,377
296	$6,067	$28,010	$34,077	$1,980,366
297	$5,982	$28,095	$34,077	$1,952,271
298	$5,897	$28,180	$34,077	$1,924,092
299	$5,812	$28,265	$34,077	$1,895,827
300	$5,727	$28,350	$34,077	$1,867,476

第25年供款共

$408,928

第25年利息

$74,303

第25年共還本金

$334,625

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$5,641	$28,436	$34,077	$1,839,040
302	$5,555	$28,522	$34,077	$1,810,519
303	$5,469	$28,608	$34,077	$1,781,911
304	$5,383	$28,694	$34,077	$1,753,216
305	$5,296	$28,781	$34,077	$1,724,435
306	$5,209	$28,868	$34,077	$1,695,567
307	$5,122	$28,955	$34,077	$1,666,612
308	$5,035	$29,043	$34,077	$1,637,569
309	$4,947	$29,130	$34,077	$1,608,438
310	$4,859	$29,218	$34,077	$1,579,220
311	$4,771	$29,307	$34,077	$1,549,913
312	$4,682	$29,395	$34,077	$1,520,518

第26年供款共

$408,928

第26年利息

$61,969

第26年共還本金

$346,958

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$4,593	$29,484	$34,077	$1,491,034
314	$4,504	$29,573	$34,077	$1,461,461
315	$4,415	$29,662	$34,077	$1,431,798
316	$4,325	$29,752	$34,077	$1,402,046
317	$4,235	$29,842	$34,077	$1,372,204
318	$4,145	$29,932	$34,077	$1,342,272
319	$4,055	$30,023	$34,077	$1,312,250
320	$3,964	$30,113	$34,077	$1,282,136
321	$3,873	$30,204	$34,077	$1,251,932
322	$3,782	$30,295	$34,077	$1,221,637
323	$3,690	$30,387	$34,077	$1,191,250
324	$3,599	$30,479	$34,077	$1,160,771

第27年供款共

$408,928

第27年利息

$49,181

第27年共還本金

$359,747

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,506	$30,571	$34,077	$1,130,200
326	$3,414	$30,663	$34,077	$1,099,537
327	$3,322	$30,756	$34,077	$1,068,781
328	$3,229	$30,849	$34,077	$1,037,933
329	$3,135	$30,942	$34,077	$1,006,991
330	$3,042	$31,035	$34,077	$975,956
331	$2,948	$31,129	$34,077	$944,827
332	$2,854	$31,223	$34,077	$913,603
333	$2,760	$31,317	$34,077	$882,286
334	$2,665	$31,412	$34,077	$850,874
335	$2,570	$31,507	$34,077	$819,367
336	$2,475	$31,602	$34,077	$787,765

第28年供款共

$408,928

第28年利息

$35,921

第28年共還本金

$373,006

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,380	$31,698	$34,077	$756,067
338	$2,284	$31,793	$34,077	$724,274
339	$2,188	$31,889	$34,077	$692,384
340	$2,092	$31,986	$34,077	$660,399
341	$1,995	$32,082	$34,077	$628,316
342	$1,898	$32,179	$34,077	$596,137
343	$1,801	$32,276	$34,077	$563,861
344	$1,703	$32,374	$34,077	$531,487
345	$1,606	$32,472	$34,077	$499,015
346	$1,507	$32,570	$34,077	$466,445
347	$1,409	$32,668	$34,077	$433,777
348	$1,310	$32,767	$34,077	$401,010

第29年供款共

$408,928

第29年利息

$22,173

第29年共還本金

$386,755

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,211	$32,866	$34,077	$368,144
350	$1,112	$32,965	$34,077	$335,179
351	$1,013	$33,065	$34,077	$302,114
352	$913	$33,165	$34,077	$268,949
353	$812	$33,265	$34,077	$235,685
354	$712	$33,365	$34,077	$202,319
355	$611	$33,466	$34,077	$168,853
356	$510	$33,567	$34,077	$135,286
357	$409	$33,669	$34,077	$101,617
358	$307	$33,770	$34,077	$67,847
359	$205	$33,872	$34,077	$33,975
360	$103	$33,975	$34,077	$0

第30年供款共

$408,928

第30年利息

$7,918

第30年共還本金

$401,010

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$13,411,826

免責聲明

按揭保險費
info