樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$207,000

借款月供 $1,003 , 共加借HK$207,000

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$16,119,601

每月供款
$41,133

首期

$920,000

總貸款額

$8,487,000

總利息

$6,320,601

印花稅

$290,000

其他

$102,000

置業成本總預算

HK$1,312,000

最低每月入息要求

按月供比率計算

$82,264

按壓力測試計算

$85,947

置業成本總預算

HK$1,312,000

首期

$920,000
印花稅

$290,000
- AVD
  
  $290,000
- SSD(由賣方支付)
  
  $0
- BSD
  
  $0
律師費

$ 10,000
代理佣金

$92,000
按揭保險費

$207,000

壓力測試 (假設利率上升2.0%)

假設利率

6.125%

假設每月供款

$51,568

最低每月入息要求

按月供比率計算

$82,264

按壓力測試計算

$85,947

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	$50,794	$39,031	$31,985	$27,298
1.500	$52,682	$40,954	$33,943	$29,290
2.000	$54,615	$42,934	$35,973	$31,370
2.500	$56,590	$44,973	$38,074	$33,534
3.000	$58,610	$47,069	$40,246	$35,782
3.500	$60,672	$49,221	$42,488	$38,110
4.000	$62,777	$51,430	$44,798	$40,518
4.125	$63,310	$51,990	$45,385	$41,132
4.500	$64,925	$53,693	$47,174	$43,002
5.000	$67,115	$56,010	$49,614	$45,560
5.500	$69,346	$58,381	$52,118	$48,188
6.000	$71,618	$60,804	$54,682	$50,884

每月供款$41,133

年期

30年

貸款金額

$8,487,000

總利息

$6,320,601

總貸款連利息

$14,807,601

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$29,174	$11,958	$41,132	$8,475,042
2	$29,133	$11,999	$41,132	$8,463,043
3	$29,092	$12,041	$41,132	$8,451,002
4	$29,050	$12,082	$41,132	$8,438,920
5	$29,009	$12,123	$41,132	$8,426,797
6	$28,967	$12,165	$41,132	$8,414,632
7	$28,925	$12,207	$41,132	$8,402,425
8	$28,883	$12,249	$41,132	$8,390,176
9	$28,841	$12,291	$41,132	$8,377,885
10	$28,799	$12,333	$41,132	$8,365,552
11	$28,757	$12,376	$41,132	$8,353,176
12	$28,714	$12,418	$41,132	$8,340,758

第1年供款共

$493,587

第1年利息

$347,344

第1年共還本金

$146,242

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$28,671	$12,461	$41,132	$8,328,297
14	$28,629	$12,504	$41,132	$8,315,793
15	$28,586	$12,547	$41,132	$8,303,246
16	$28,542	$12,590	$41,132	$8,290,657
17	$28,499	$12,633	$41,132	$8,278,024
18	$28,456	$12,677	$41,132	$8,265,347
19	$28,412	$12,720	$41,132	$8,252,627
20	$28,368	$12,764	$41,132	$8,239,863
21	$28,325	$12,808	$41,132	$8,227,055
22	$28,281	$12,852	$41,132	$8,214,204
23	$28,236	$12,896	$41,132	$8,201,308
24	$28,192	$12,940	$41,132	$8,188,368

第2年供款共

$493,587

第2年利息

$341,197

第2年共還本金

$152,390

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$28,148	$12,985	$41,132	$8,175,383
26	$28,103	$13,029	$41,132	$8,162,354
27	$28,058	$13,074	$41,132	$8,149,279
28	$28,013	$13,119	$41,132	$8,136,160
29	$27,968	$13,164	$41,132	$8,122,996
30	$27,923	$13,209	$41,132	$8,109,787
31	$27,877	$13,255	$41,132	$8,096,532
32	$27,832	$13,300	$41,132	$8,083,232
33	$27,786	$13,346	$41,132	$8,069,885
34	$27,740	$13,392	$41,132	$8,056,493
35	$27,694	$13,438	$41,132	$8,043,055
36	$27,648	$13,484	$41,132	$8,029,571

第3年供款共

$493,587

第3年利息

$334,790

第3年共還本金

$158,796

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$27,602	$13,531	$41,132	$8,016,041
38	$27,555	$13,577	$41,132	$8,002,464
39	$27,508	$13,624	$41,132	$7,988,840
40	$27,462	$13,671	$41,132	$7,975,169
41	$27,415	$13,718	$41,132	$7,961,452
42	$27,367	$13,765	$41,132	$7,947,687
43	$27,320	$13,812	$41,132	$7,933,875
44	$27,273	$13,860	$41,132	$7,920,015
45	$27,225	$13,907	$41,132	$7,906,108
46	$27,177	$13,955	$41,132	$7,892,153
47	$27,129	$14,003	$41,132	$7,878,150
48	$27,081	$14,051	$41,132	$7,864,099

第4年供款共

$493,587

第4年利息

$328,115

第4年共還本金

$165,472

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$27,033	$14,099	$41,132	$7,850,000
50	$26,984	$14,148	$41,132	$7,835,852
51	$26,936	$14,196	$41,132	$7,821,655
52	$26,887	$14,245	$41,132	$7,807,410
53	$26,838	$14,294	$41,132	$7,793,116
54	$26,789	$14,343	$41,132	$7,778,772
55	$26,740	$14,393	$41,132	$7,764,380
56	$26,690	$14,442	$41,132	$7,749,938
57	$26,640	$14,492	$41,132	$7,735,446
58	$26,591	$14,542	$41,132	$7,720,904
59	$26,541	$14,592	$41,132	$7,706,313
60	$26,490	$14,642	$41,132	$7,691,671

第5年供款共

$493,587

第5年利息

$321,158

第5年共還本金

$172,428

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$26,440	$14,692	$41,132	$7,676,979
62	$26,390	$14,743	$41,132	$7,662,236
63	$26,339	$14,793	$41,132	$7,647,443
64	$26,288	$14,844	$41,132	$7,632,599
65	$26,237	$14,895	$41,132	$7,617,704
66	$26,186	$14,946	$41,132	$7,602,757
67	$26,134	$14,998	$41,132	$7,587,759
68	$26,083	$15,049	$41,132	$7,572,710
69	$26,031	$15,101	$41,132	$7,557,609
70	$25,979	$15,153	$41,132	$7,542,456
71	$25,927	$15,205	$41,132	$7,527,251
72	$25,875	$15,257	$41,132	$7,511,994

第6年供款共

$493,587

第6年利息

$313,910

第6年共還本金

$179,677

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$25,822	$15,310	$41,132	$7,496,684
74	$25,770	$15,362	$41,132	$7,481,322
75	$25,717	$15,415	$41,132	$7,465,906
76	$25,664	$15,468	$41,132	$7,450,438
77	$25,611	$15,521	$41,132	$7,434,917
78	$25,558	$15,575	$41,132	$7,419,342
79	$25,504	$15,628	$41,132	$7,403,714
80	$25,450	$15,682	$41,132	$7,388,032
81	$25,396	$15,736	$41,132	$7,372,296
82	$25,342	$15,790	$41,132	$7,356,506
83	$25,288	$15,844	$41,132	$7,340,662
84	$25,234	$15,899	$41,132	$7,324,763

第7年供款共

$493,587

第7年利息

$306,356

第7年共還本金

$187,230

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$25,179	$15,953	$41,132	$7,308,810
86	$25,124	$16,008	$41,132	$7,292,802
87	$25,069	$16,063	$41,132	$7,276,739
88	$25,014	$16,118	$41,132	$7,260,620
89	$24,958	$16,174	$41,132	$7,244,446
90	$24,903	$16,229	$41,132	$7,228,217
91	$24,847	$16,285	$41,132	$7,211,932
92	$24,791	$16,341	$41,132	$7,195,590
93	$24,735	$16,397	$41,132	$7,179,193
94	$24,678	$16,454	$41,132	$7,162,739
95	$24,622	$16,510	$41,132	$7,146,229
96	$24,565	$16,567	$41,132	$7,129,662

第8年供款共

$493,587

第8年利息

$298,485

第8年共還本金

$195,101

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$24,508	$16,624	$41,132	$7,113,038
98	$24,451	$16,681	$41,132	$7,096,357
99	$24,394	$16,738	$41,132	$7,079,618
100	$24,336	$16,796	$41,132	$7,062,822
101	$24,278	$16,854	$41,132	$7,045,968
102	$24,221	$16,912	$41,132	$7,029,057
103	$24,162	$16,970	$41,132	$7,012,087
104	$24,104	$17,028	$41,132	$6,995,059
105	$24,046	$17,087	$41,132	$6,977,972
106	$23,987	$17,145	$41,132	$6,960,827
107	$23,928	$17,204	$41,132	$6,943,622
108	$23,869	$17,264	$41,132	$6,926,359

第9年供款共

$493,587

第9年利息

$290,283

第9年共還本金

$203,303

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$23,809	$17,323	$41,132	$6,909,036
110	$23,750	$17,382	$41,132	$6,891,653
111	$23,690	$17,442	$41,132	$6,874,211
112	$23,630	$17,502	$41,132	$6,856,709
113	$23,570	$17,562	$41,132	$6,839,147
114	$23,510	$17,623	$41,132	$6,821,524
115	$23,449	$17,683	$41,132	$6,803,841
116	$23,388	$17,744	$41,132	$6,786,097
117	$23,327	$17,805	$41,132	$6,768,292
118	$23,266	$17,866	$41,132	$6,750,426
119	$23,205	$17,928	$41,132	$6,732,498
120	$23,143	$17,989	$41,132	$6,714,509

第10年供款共

$493,587

第10年利息

$281,737

第10年共還本金

$211,850

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$23,081	$18,051	$41,132	$6,696,458
122	$23,019	$18,113	$41,132	$6,678,345
123	$22,957	$18,175	$41,132	$6,660,169
124	$22,894	$18,238	$41,132	$6,641,931
125	$22,832	$18,301	$41,132	$6,623,631
126	$22,769	$18,363	$41,132	$6,605,267
127	$22,706	$18,427	$41,132	$6,586,841
128	$22,642	$18,490	$41,132	$6,568,351
129	$22,579	$18,554	$41,132	$6,549,797
130	$22,515	$18,617	$41,132	$6,531,180
131	$22,451	$18,681	$41,132	$6,512,499
132	$22,387	$18,746	$41,132	$6,493,753

第11年供款共

$493,587

第11年利息

$272,831

第11年共還本金

$220,756

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$22,322	$18,810	$41,132	$6,474,943
134	$22,258	$18,875	$41,132	$6,456,068
135	$22,193	$18,939	$41,132	$6,437,129
136	$22,128	$19,005	$41,132	$6,418,124
137	$22,062	$19,070	$41,132	$6,399,054
138	$21,997	$19,135	$41,132	$6,379,919
139	$21,931	$19,201	$41,132	$6,360,718
140	$21,865	$19,267	$41,132	$6,341,450
141	$21,799	$19,333	$41,132	$6,322,117
142	$21,732	$19,400	$41,132	$6,302,717
143	$21,666	$19,467	$41,132	$6,283,250
144	$21,599	$19,534	$41,132	$6,263,717

第12年供款共

$493,587

第12年利息

$263,551

第12年共還本金

$230,036

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$21,532	$19,601	$41,132	$6,244,116
146	$21,464	$19,668	$41,132	$6,224,448
147	$21,397	$19,736	$41,132	$6,204,712
148	$21,329	$19,804	$41,132	$6,184,909
149	$21,261	$19,872	$41,132	$6,165,037
150	$21,192	$19,940	$41,132	$6,145,097
151	$21,124	$20,008	$41,132	$6,125,089
152	$21,055	$20,077	$41,132	$6,105,012
153	$20,986	$20,146	$41,132	$6,084,865
154	$20,917	$20,215	$41,132	$6,064,650
155	$20,847	$20,285	$41,132	$6,044,365
156	$20,778	$20,355	$41,132	$6,024,010

第13年供款共

$493,587

第13年利息

$253,880

第13年共還本金

$239,707

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$20,708	$20,425	$41,132	$6,003,586
158	$20,637	$20,495	$41,132	$5,983,091
159	$20,567	$20,565	$41,132	$5,962,525
160	$20,496	$20,636	$41,132	$5,941,889
161	$20,425	$20,707	$41,132	$5,921,182
162	$20,354	$20,778	$41,132	$5,900,404
163	$20,283	$20,850	$41,132	$5,879,555
164	$20,211	$20,921	$41,132	$5,858,633
165	$20,139	$20,993	$41,132	$5,837,640
166	$20,067	$21,065	$41,132	$5,816,575
167	$19,994	$21,138	$41,132	$5,795,437
168	$19,922	$21,210	$41,132	$5,774,227

第14年供款共

$493,587

第14年利息

$243,803

第14年共還本金

$249,784

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$19,849	$21,283	$41,132	$5,752,943
170	$19,776	$21,356	$41,132	$5,731,587
171	$19,702	$21,430	$41,132	$5,710,157
172	$19,629	$21,504	$41,132	$5,688,653
173	$19,555	$21,577	$41,132	$5,667,076
174	$19,481	$21,652	$41,132	$5,645,424
175	$19,406	$21,726	$41,132	$5,623,698
176	$19,331	$21,801	$41,132	$5,601,897
177	$19,257	$21,876	$41,132	$5,580,022
178	$19,181	$21,951	$41,132	$5,558,071
179	$19,106	$22,026	$41,132	$5,536,044
180	$19,030	$22,102	$41,132	$5,513,942

第15年供款共

$493,587

第15年利息

$233,302

第15年共還本金

$260,284

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$18,954	$22,178	$41,132	$5,491,764
182	$18,878	$22,254	$41,132	$5,469,510
183	$18,801	$22,331	$41,132	$5,447,179
184	$18,725	$22,408	$41,132	$5,424,772
185	$18,648	$22,485	$41,132	$5,402,287
186	$18,570	$22,562	$41,132	$5,379,725
187	$18,493	$22,639	$41,132	$5,357,086
188	$18,415	$22,717	$41,132	$5,334,369
189	$18,337	$22,795	$41,132	$5,311,573
190	$18,259	$22,874	$41,132	$5,288,700
191	$18,180	$22,952	$41,132	$5,265,747
192	$18,101	$23,031	$41,132	$5,242,716

第16年供款共

$493,587

第16年利息

$222,360

第16年共還本金

$271,226

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$18,022	$23,110	$41,132	$5,219,606
194	$17,942	$23,190	$41,132	$5,196,416
195	$17,863	$23,270	$41,132	$5,173,146
196	$17,783	$23,350	$41,132	$5,149,797
197	$17,702	$23,430	$41,132	$5,126,367
198	$17,622	$23,510	$41,132	$5,102,857
199	$17,541	$23,591	$41,132	$5,079,266
200	$17,460	$23,672	$41,132	$5,055,593
201	$17,379	$23,754	$41,132	$5,031,840
202	$17,297	$23,835	$41,132	$5,008,004
203	$17,215	$23,917	$41,132	$4,984,087
204	$17,133	$23,999	$41,132	$4,960,088

第17年供款共

$493,587

第17年利息

$210,958

第17年共還本金

$282,628

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$17,050	$24,082	$41,132	$4,936,006
206	$16,968	$24,165	$41,132	$4,911,841
207	$16,884	$24,248	$41,132	$4,887,593
208	$16,801	$24,331	$41,132	$4,863,262
209	$16,717	$24,415	$41,132	$4,838,847
210	$16,634	$24,499	$41,132	$4,814,349
211	$16,549	$24,583	$41,132	$4,789,766
212	$16,465	$24,667	$41,132	$4,765,099
213	$16,380	$24,752	$41,132	$4,740,346
214	$16,295	$24,837	$41,132	$4,715,509
215	$16,210	$24,923	$41,132	$4,690,586
216	$16,124	$25,008	$41,132	$4,665,578

第18年供款共

$493,587

第18年利息

$199,077

第18年共還本金

$294,510

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$16,038	$25,094	$41,132	$4,640,484
218	$15,952	$25,181	$41,132	$4,615,303
219	$15,865	$25,267	$41,132	$4,590,036
220	$15,778	$25,354	$41,132	$4,564,682
221	$15,691	$25,441	$41,132	$4,539,241
222	$15,604	$25,529	$41,132	$4,513,712
223	$15,516	$25,616	$41,132	$4,488,096
224	$15,428	$25,704	$41,132	$4,462,392
225	$15,339	$25,793	$41,132	$4,436,599
226	$15,251	$25,881	$41,132	$4,410,717
227	$15,162	$25,970	$41,132	$4,384,747
228	$15,073	$26,060	$41,132	$4,358,687

第19年供款共

$493,587

第19年利息

$186,696

第19年共還本金

$306,891

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$14,983	$26,149	$41,132	$4,332,538
230	$14,893	$26,239	$41,132	$4,306,299
231	$14,803	$26,329	$41,132	$4,279,970
232	$14,712	$26,420	$41,132	$4,253,550
233	$14,622	$26,511	$41,132	$4,227,039
234	$14,530	$26,602	$41,132	$4,200,438
235	$14,439	$26,693	$41,132	$4,173,744
236	$14,347	$26,785	$41,132	$4,146,959
237	$14,255	$26,877	$41,132	$4,120,082
238	$14,163	$26,969	$41,132	$4,093,113
239	$14,070	$27,062	$41,132	$4,066,051
240	$13,977	$27,155	$41,132	$4,038,896

第20年供款共

$493,587

第20年利息

$173,795

第20年共還本金

$319,792

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$13,884	$27,249	$41,132	$4,011,647
242	$13,790	$27,342	$41,132	$3,984,305
243	$13,696	$27,436	$41,132	$3,956,869
244	$13,602	$27,530	$41,132	$3,929,338
245	$13,507	$27,625	$41,132	$3,901,713
246	$13,412	$27,720	$41,132	$3,873,993
247	$13,317	$27,815	$41,132	$3,846,178
248	$13,221	$27,911	$41,132	$3,818,267
249	$13,125	$28,007	$41,132	$3,790,260
250	$13,029	$28,103	$41,132	$3,762,156
251	$12,932	$28,200	$41,132	$3,733,957
252	$12,835	$28,297	$41,132	$3,705,660

第21年供款共

$493,587

第21年利息

$160,351

第21年共還本金

$333,236

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$12,738	$28,394	$41,132	$3,677,266
254	$12,641	$28,492	$41,132	$3,648,774
255	$12,543	$28,590	$41,132	$3,620,185
256	$12,444	$28,688	$41,132	$3,591,497
257	$12,346	$28,786	$41,132	$3,562,710
258	$12,247	$28,885	$41,132	$3,533,825
259	$12,148	$28,985	$41,132	$3,504,840
260	$12,048	$29,084	$41,132	$3,475,756
261	$11,948	$29,184	$41,132	$3,446,572
262	$11,848	$29,285	$41,132	$3,417,287
263	$11,747	$29,385	$41,132	$3,387,902
264	$11,646	$29,486	$41,132	$3,358,415

第22年供款共

$493,587

第22年利息

$146,342

第22年共還本金

$347,244

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$11,545	$29,588	$41,132	$3,328,828
266	$11,443	$29,689	$41,132	$3,299,138
267	$11,341	$29,791	$41,132	$3,269,347
268	$11,238	$29,894	$41,132	$3,239,453
269	$11,136	$29,997	$41,132	$3,209,456
270	$11,033	$30,100	$41,132	$3,179,357
271	$10,929	$30,203	$41,132	$3,149,154
272	$10,825	$30,307	$41,132	$3,118,847
273	$10,721	$30,411	$41,132	$3,088,435
274	$10,616	$30,516	$41,132	$3,057,920
275	$10,512	$30,621	$41,132	$3,027,299
276	$10,406	$30,726	$41,132	$2,996,573

第23年供款共

$493,587

第23年利息

$131,744

第23年共還本金

$361,842

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$10,301	$30,832	$41,132	$2,965,742
278	$10,195	$30,937	$41,132	$2,934,804
279	$10,088	$31,044	$41,132	$2,903,760
280	$9,982	$31,151	$41,132	$2,872,610
281	$9,875	$31,258	$41,132	$2,841,352
282	$9,767	$31,365	$41,132	$2,809,987
283	$9,659	$31,473	$41,132	$2,778,514
284	$9,551	$31,581	$41,132	$2,746,933
285	$9,443	$31,690	$41,132	$2,715,243
286	$9,334	$31,799	$41,132	$2,683,445
287	$9,224	$31,908	$41,132	$2,651,537
288	$9,115	$32,018	$41,132	$2,619,519

第24年供款共

$493,587

第24年利息

$116,533

第24年共還本金

$377,054

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$9,005	$32,128	$41,132	$2,587,392
290	$8,894	$32,238	$41,132	$2,555,154
291	$8,783	$32,349	$41,132	$2,522,805
292	$8,672	$32,460	$41,132	$2,490,345
293	$8,561	$32,572	$41,132	$2,457,773
294	$8,449	$32,684	$41,132	$2,425,090
295	$8,336	$32,796	$41,132	$2,392,294
296	$8,224	$32,909	$41,132	$2,359,385
297	$8,110	$33,022	$41,132	$2,326,363
298	$7,997	$33,135	$41,132	$2,293,228
299	$7,883	$33,249	$41,132	$2,259,978
300	$7,769	$33,364	$41,132	$2,226,615

第25年供款共

$493,587

第25年利息

$100,682

第25年共還本金

$392,905

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$7,654	$33,478	$41,132	$2,193,137
302	$7,539	$33,593	$41,132	$2,159,543
303	$7,423	$33,709	$41,132	$2,125,834
304	$7,308	$33,825	$41,132	$2,092,010
305	$7,191	$33,941	$41,132	$2,058,069
306	$7,075	$34,058	$41,132	$2,024,011
307	$6,958	$34,175	$41,132	$1,989,837
308	$6,840	$34,292	$41,132	$1,955,544
309	$6,722	$34,410	$41,132	$1,921,134
310	$6,604	$34,528	$41,132	$1,886,606
311	$6,485	$34,647	$41,132	$1,851,959
312	$6,366	$34,766	$41,132	$1,817,193

第26年供款共

$493,587

第26年利息

$84,165

第26年共還本金

$409,422

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$6,247	$34,886	$41,132	$1,782,307
314	$6,127	$35,006	$41,132	$1,747,302
315	$6,006	$35,126	$41,132	$1,712,176
316	$5,886	$35,247	$41,132	$1,676,929
317	$5,764	$35,368	$41,132	$1,641,562
318	$5,643	$35,489	$41,132	$1,606,072
319	$5,521	$35,611	$41,132	$1,570,461
320	$5,398	$35,734	$41,132	$1,534,727
321	$5,276	$35,857	$41,132	$1,498,870
322	$5,152	$35,980	$41,132	$1,462,891
323	$5,029	$36,104	$41,132	$1,426,787
324	$4,905	$36,228	$41,132	$1,390,559

第27年供款共

$493,587

第27年利息

$66,953

第27年共還本金

$426,634

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,780	$36,352	$41,132	$1,354,207
326	$4,655	$36,477	$41,132	$1,317,730
327	$4,530	$36,603	$41,132	$1,281,128
328	$4,404	$36,728	$41,132	$1,244,399
329	$4,278	$36,855	$41,132	$1,207,545
330	$4,151	$36,981	$41,132	$1,170,563
331	$4,024	$37,108	$41,132	$1,133,455
332	$3,896	$37,236	$41,132	$1,096,219
333	$3,768	$37,364	$41,132	$1,058,855
334	$3,640	$37,492	$41,132	$1,021,363
335	$3,511	$37,621	$41,132	$983,741
336	$3,382	$37,751	$41,132	$945,991

第28年供款共

$493,587

第28年利息

$49,018

第28年共還本金

$444,569

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,252	$37,880	$41,132	$908,110
338	$3,122	$38,011	$41,132	$870,100
339	$2,991	$38,141	$41,132	$831,958
340	$2,860	$38,272	$41,132	$793,686
341	$2,728	$38,404	$41,132	$755,282
342	$2,596	$38,536	$41,132	$716,746
343	$2,464	$38,668	$41,132	$678,078
344	$2,331	$38,801	$41,132	$639,276
345	$2,198	$38,935	$41,132	$600,342
346	$2,064	$39,069	$41,132	$561,273
347	$1,929	$39,203	$41,132	$522,070
348	$1,795	$39,338	$41,132	$482,733

第29年供款共

$493,587

第29年利息

$30,329

第29年共還本金

$463,258

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,659	$39,473	$41,132	$443,260
350	$1,524	$39,609	$41,132	$403,651
351	$1,388	$39,745	$41,132	$363,907
352	$1,251	$39,881	$41,132	$324,025
353	$1,114	$40,018	$41,132	$284,007
354	$976	$40,156	$41,132	$243,851
355	$838	$40,294	$41,132	$203,557
356	$700	$40,432	$41,132	$163,125
357	$561	$40,571	$41,132	$122,553
358	$421	$40,711	$41,132	$81,842
359	$281	$40,851	$41,132	$40,991
360	$141	$40,991	$41,132	$0

第30年供款共

$493,587

第30年利息

$10,854

第30年共還本金

$482,733

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$16,119,601

免責聲明

按揭保險費
info