樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$151,875

借款月供 $736 , 共加借HK$151,875

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$11,819,272

每月供款
$30,179

首期

$675,000

總貸款額

$6,226,875

總利息

$4,637,397

印花稅

$202,500

其他

$77,500

置業成本總預算

HK$955,000

最低每月入息要求

按月供比率計算

$60,357

按壓力測試計算

$63,059

置業成本總預算

HK$955,000

首期

$675,000
印花稅

$202,500
- AVD
  
  $202,500
- SSD(由賣方支付)
  
  $0
- BSD
  
  $0
律師費

$ 10,000
代理佣金

$67,500
按揭保險費

$151,875

壓力測試 (假設利率上升2.0%)

假設利率

6.125%

假設每月供款

$37,835

最低每月入息要求

按月供比率計算

$60,357

按壓力測試計算

$63,059

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	$37,268	$28,637	$23,467	$20,028
1.500	$38,653	$30,047	$24,904	$21,490
2.000	$40,070	$31,501	$26,393	$23,016
2.500	$41,520	$32,996	$27,935	$24,604
3.000	$43,002	$34,534	$29,529	$26,253
3.500	$44,515	$36,113	$31,173	$27,961
4.000	$46,059	$37,734	$32,868	$29,728
4.125	$46,450	$38,145	$33,299	$30,179
4.500	$47,635	$39,394	$34,611	$31,551
5.000	$49,242	$41,095	$36,402	$33,427
5.500	$50,879	$42,834	$38,238	$35,356
6.000	$52,546	$44,611	$40,120	$37,333

每月供款$30,179

年期

30年

貸款金額

$6,226,875

總利息

$4,637,397

總貸款連利息

$10,864,272

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$21,405	$8,774	$30,179	$6,218,101
2	$21,375	$8,804	$30,179	$6,209,298
3	$21,344	$8,834	$30,179	$6,200,463
4	$21,314	$8,864	$30,179	$6,191,599
5	$21,284	$8,895	$30,179	$6,182,704
6	$21,253	$8,925	$30,179	$6,173,779
7	$21,222	$8,956	$30,179	$6,164,822
8	$21,192	$8,987	$30,179	$6,155,836
9	$21,161	$9,018	$30,179	$6,146,818
10	$21,130	$9,049	$30,179	$6,137,769
11	$21,099	$9,080	$30,179	$6,128,689
12	$21,067	$9,111	$30,179	$6,119,578

第1年供款共

$362,142

第1年利息

$254,845

第1年共還本金

$107,297

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$21,036	$9,142	$30,179	$6,110,435
14	$21,005	$9,174	$30,179	$6,101,261
15	$20,973	$9,205	$30,179	$6,092,056
16	$20,941	$9,237	$30,179	$6,082,819
17	$20,910	$9,269	$30,179	$6,073,550
18	$20,878	$9,301	$30,179	$6,064,249
19	$20,846	$9,333	$30,179	$6,054,917
20	$20,814	$9,365	$30,179	$6,045,552
21	$20,782	$9,397	$30,179	$6,036,155
22	$20,749	$9,429	$30,179	$6,026,726
23	$20,717	$9,462	$30,179	$6,017,264
24	$20,684	$9,494	$30,179	$6,007,770

第2年供款共

$362,142

第2年利息

$250,334

第2年共還本金

$111,808

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$20,652	$9,527	$30,179	$5,998,243
26	$20,619	$9,560	$30,179	$5,988,683
27	$20,586	$9,592	$30,179	$5,979,091
28	$20,553	$9,625	$30,179	$5,969,465
29	$20,520	$9,658	$30,179	$5,959,807
30	$20,487	$9,692	$30,179	$5,950,115
31	$20,454	$9,725	$30,179	$5,940,390
32	$20,420	$9,758	$30,179	$5,930,632
33	$20,387	$9,792	$30,179	$5,920,840
34	$20,353	$9,826	$30,179	$5,911,014
35	$20,319	$9,859	$30,179	$5,901,155
36	$20,285	$9,893	$30,179	$5,891,261

第3年供款共

$362,142

第3年利息

$245,634

第3年共還本金

$116,508

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$20,251	$9,927	$30,179	$5,881,334
38	$20,217	$9,961	$30,179	$5,871,373
39	$20,183	$9,996	$30,179	$5,861,377
40	$20,148	$10,030	$30,179	$5,851,347
41	$20,114	$10,065	$30,179	$5,841,282
42	$20,079	$10,099	$30,179	$5,831,183
43	$20,045	$10,134	$30,179	$5,821,049
44	$20,010	$10,169	$30,179	$5,810,881
45	$19,975	$10,204	$30,179	$5,800,677
46	$19,940	$10,239	$30,179	$5,790,438
47	$19,905	$10,274	$30,179	$5,780,165
48	$19,869	$10,309	$30,179	$5,769,855

第4年供款共

$362,142

第4年利息

$240,736

第4年共還本金

$121,406

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$19,834	$10,345	$30,179	$5,759,511
50	$19,798	$10,380	$30,179	$5,749,130
51	$19,763	$10,416	$30,179	$5,738,715
52	$19,727	$10,452	$30,179	$5,728,263
53	$19,691	$10,488	$30,179	$5,717,775
54	$19,655	$10,524	$30,179	$5,707,252
55	$19,619	$10,560	$30,179	$5,696,692
56	$19,582	$10,596	$30,179	$5,686,096
57	$19,546	$10,633	$30,179	$5,675,463
58	$19,509	$10,669	$30,179	$5,664,794
59	$19,473	$10,706	$30,179	$5,654,088
60	$19,436	$10,743	$30,179	$5,643,345

第5年供款共

$362,142

第5年利息

$235,632

第5年共還本金

$126,510

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$19,399	$10,780	$30,179	$5,632,566
62	$19,362	$10,817	$30,179	$5,621,749
63	$19,325	$10,854	$30,179	$5,610,896
64	$19,287	$10,891	$30,179	$5,600,004
65	$19,250	$10,929	$30,179	$5,589,076
66	$19,212	$10,966	$30,179	$5,578,110
67	$19,175	$11,004	$30,179	$5,567,106
68	$19,137	$11,042	$30,179	$5,556,064
69	$19,099	$11,080	$30,179	$5,544,985
70	$19,061	$11,118	$30,179	$5,533,867
71	$19,023	$11,156	$30,179	$5,522,711
72	$18,984	$11,194	$30,179	$5,511,517

第6年供款共

$362,142

第6年利息

$230,314

第6年共還本金

$131,828

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$18,946	$11,233	$30,179	$5,500,284
74	$18,907	$11,271	$30,179	$5,489,013
75	$18,868	$11,310	$30,179	$5,477,703
76	$18,830	$11,349	$30,179	$5,466,354
77	$18,791	$11,388	$30,179	$5,454,966
78	$18,751	$11,427	$30,179	$5,443,539
79	$18,712	$11,466	$30,179	$5,432,073
80	$18,673	$11,506	$30,179	$5,420,567
81	$18,633	$11,545	$30,179	$5,409,022
82	$18,594	$11,585	$30,179	$5,397,437
83	$18,554	$11,625	$30,179	$5,385,812
84	$18,514	$11,665	$30,179	$5,374,147

第7年供款共

$362,142

第7年利息

$224,772

第7年共還本金

$137,370

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$18,474	$11,705	$30,179	$5,362,442
86	$18,433	$11,745	$30,179	$5,350,697
87	$18,393	$11,786	$30,179	$5,338,911
88	$18,353	$11,826	$30,179	$5,327,085
89	$18,312	$11,867	$30,179	$5,315,219
90	$18,271	$11,907	$30,179	$5,303,311
91	$18,230	$11,948	$30,179	$5,291,363
92	$18,189	$11,989	$30,179	$5,279,373
93	$18,148	$12,031	$30,179	$5,267,343
94	$18,106	$12,072	$30,179	$5,255,271
95	$18,065	$12,114	$30,179	$5,243,157
96	$18,023	$12,155	$30,179	$5,231,002

第8年供款共

$362,142

第8年利息

$218,997

第8年共還本金

$143,145

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$17,982	$12,197	$30,179	$5,218,805
98	$17,940	$12,239	$30,179	$5,206,566
99	$17,898	$12,281	$30,179	$5,194,285
100	$17,855	$12,323	$30,179	$5,181,962
101	$17,813	$12,366	$30,179	$5,169,596
102	$17,770	$12,408	$30,179	$5,157,188
103	$17,728	$12,451	$30,179	$5,144,738
104	$17,685	$12,493	$30,179	$5,132,244
105	$17,642	$12,536	$30,179	$5,119,708
106	$17,599	$12,580	$30,179	$5,107,128
107	$17,556	$12,623	$30,179	$5,094,505
108	$17,512	$12,666	$30,179	$5,081,839

第9年供款共

$362,142

第9年利息

$212,980

第9年共還本金

$149,163

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$17,469	$12,710	$30,179	$5,069,130
110	$17,425	$12,753	$30,179	$5,056,376
111	$17,381	$12,797	$30,179	$5,043,579
112	$17,337	$12,841	$30,179	$5,030,738
113	$17,293	$12,885	$30,179	$5,017,852
114	$17,249	$12,930	$30,179	$5,004,923
115	$17,204	$12,974	$30,179	$4,991,949
116	$17,160	$13,019	$30,179	$4,978,930
117	$17,115	$13,063	$30,179	$4,965,866
118	$17,070	$13,108	$30,179	$4,952,758
119	$17,025	$13,153	$30,179	$4,939,605
120	$16,980	$13,199	$30,179	$4,926,406

第10年供款共

$362,142

第10年利息

$206,709

第10年共還本金

$155,433

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$16,935	$13,244	$30,179	$4,913,162
122	$16,889	$13,290	$30,179	$4,899,872
123	$16,843	$13,335	$30,179	$4,886,537
124	$16,797	$13,381	$30,179	$4,873,156
125	$16,751	$13,427	$30,179	$4,859,729
126	$16,705	$13,473	$30,179	$4,846,256
127	$16,659	$13,520	$30,179	$4,832,736
128	$16,613	$13,566	$30,179	$4,819,170
129	$16,566	$13,613	$30,179	$4,805,558
130	$16,519	$13,659	$30,179	$4,791,898
131	$16,472	$13,706	$30,179	$4,778,192
132	$16,425	$13,753	$30,179	$4,764,438

第11年供款共

$362,142

第11年利息

$200,175

第11年共還本金

$161,968

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$16,378	$13,801	$30,179	$4,750,638
134	$16,330	$13,848	$30,179	$4,736,789
135	$16,283	$13,896	$30,179	$4,722,894
136	$16,235	$13,944	$30,179	$4,708,950
137	$16,187	$13,992	$30,179	$4,694,958
138	$16,139	$14,040	$30,179	$4,680,919
139	$16,091	$14,088	$30,179	$4,666,831
140	$16,042	$14,136	$30,179	$4,652,695
141	$15,994	$14,185	$30,179	$4,638,510
142	$15,945	$14,234	$30,179	$4,624,276
143	$15,896	$14,283	$30,179	$4,609,994
144	$15,847	$14,332	$30,179	$4,595,662

第12年供款共

$362,142

第12年利息

$193,366

第12年共還本金

$168,777

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$15,798	$14,381	$30,179	$4,581,281
146	$15,748	$14,430	$30,179	$4,566,851
147	$15,699	$14,480	$30,179	$4,552,371
148	$15,649	$14,530	$30,179	$4,537,841
149	$15,599	$14,580	$30,179	$4,523,261
150	$15,549	$14,630	$30,179	$4,508,631
151	$15,498	$14,680	$30,179	$4,493,951
152	$15,448	$14,731	$30,179	$4,479,221
153	$15,397	$14,781	$30,179	$4,464,439
154	$15,347	$14,832	$30,179	$4,449,607
155	$15,296	$14,883	$30,179	$4,434,724
156	$15,244	$14,934	$30,179	$4,419,790

第13年供款共

$362,142

第13年利息

$186,271

第13年共還本金

$175,872

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$15,193	$14,986	$30,179	$4,404,805
158	$15,142	$15,037	$30,179	$4,389,768
159	$15,090	$15,089	$30,179	$4,374,679
160	$15,038	$15,141	$30,179	$4,359,538
161	$14,986	$15,193	$30,179	$4,344,346
162	$14,934	$15,245	$30,179	$4,329,101
163	$14,881	$15,297	$30,179	$4,313,804
164	$14,829	$15,350	$30,179	$4,298,454
165	$14,776	$15,403	$30,179	$4,283,051
166	$14,723	$15,456	$30,179	$4,267,596
167	$14,670	$15,509	$30,179	$4,252,087
168	$14,617	$15,562	$30,179	$4,236,525

第14年供款共

$362,142

第14年利息

$178,877

第14年共還本金

$183,265

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$14,563	$15,615	$30,179	$4,220,910
170	$14,509	$15,669	$30,179	$4,205,240
171	$14,456	$15,723	$30,179	$4,189,517
172	$14,401	$15,777	$30,179	$4,173,740
173	$14,347	$15,831	$30,179	$4,157,909
174	$14,293	$15,886	$30,179	$4,142,023
175	$14,238	$15,940	$30,179	$4,126,083
176	$14,183	$15,995	$30,179	$4,110,088
177	$14,128	$16,050	$30,179	$4,094,038
178	$14,073	$16,105	$30,179	$4,077,932
179	$14,018	$16,161	$30,179	$4,061,772
180	$13,962	$16,216	$30,179	$4,045,556

第15年供款共

$362,142

第15年利息

$171,173

第15年共還本金

$190,969

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$13,907	$16,272	$30,179	$4,029,284
182	$13,851	$16,328	$30,179	$4,012,956
183	$13,795	$16,384	$30,179	$3,996,572
184	$13,738	$16,440	$30,179	$3,980,131
185	$13,682	$16,497	$30,179	$3,963,635
186	$13,625	$16,554	$30,179	$3,947,081
187	$13,568	$16,610	$30,179	$3,930,471
188	$13,511	$16,668	$30,179	$3,913,803
189	$13,454	$16,725	$30,179	$3,897,078
190	$13,396	$16,782	$30,179	$3,880,296
191	$13,339	$16,840	$30,179	$3,863,456
192	$13,281	$16,898	$30,179	$3,846,558

第16年供款共

$362,142

第16年利息

$163,145

第16年共還本金

$198,998

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$13,223	$16,956	$30,179	$3,829,602
194	$13,164	$17,014	$30,179	$3,812,588
195	$13,106	$17,073	$30,179	$3,795,515
196	$13,047	$17,131	$30,179	$3,778,384
197	$12,988	$17,190	$30,179	$3,761,193
198	$12,929	$17,249	$30,179	$3,743,944
199	$12,870	$17,309	$30,179	$3,726,635
200	$12,810	$17,368	$30,179	$3,709,267
201	$12,751	$17,428	$30,179	$3,691,839
202	$12,691	$17,488	$30,179	$3,674,351
203	$12,631	$17,548	$30,179	$3,656,803
204	$12,570	$17,608	$30,179	$3,639,195

第17年供款共

$362,142

第17年利息

$154,779

第17年共還本金

$207,363

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$12,510	$17,669	$30,179	$3,621,526
206	$12,449	$17,730	$30,179	$3,603,796
207	$12,388	$17,790	$30,179	$3,586,006
208	$12,327	$17,852	$30,179	$3,568,154
209	$12,266	$17,913	$30,179	$3,550,241
210	$12,204	$17,975	$30,179	$3,532,267
211	$12,142	$18,036	$30,179	$3,514,230
212	$12,080	$18,098	$30,179	$3,496,132
213	$12,018	$18,161	$30,179	$3,477,971
214	$11,956	$18,223	$30,179	$3,459,748
215	$11,893	$18,286	$30,179	$3,441,463
216	$11,830	$18,349	$30,179	$3,423,114

第18年供款共

$362,142

第18年利息

$146,062

第18年共還本金

$216,081

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$11,767	$18,412	$30,179	$3,404,703
218	$11,704	$18,475	$30,179	$3,386,228
219	$11,640	$18,538	$30,179	$3,367,690
220	$11,576	$18,602	$30,179	$3,349,087
221	$11,512	$18,666	$30,179	$3,330,421
222	$11,448	$18,730	$30,179	$3,311,691
223	$11,384	$18,795	$30,179	$3,292,897
224	$11,319	$18,859	$30,179	$3,274,037
225	$11,255	$18,924	$30,179	$3,255,113
226	$11,189	$18,989	$30,179	$3,236,124
227	$11,124	$19,054	$30,179	$3,217,070
228	$11,059	$19,120	$30,179	$3,197,950

第19年供款共

$362,142

第19年利息

$136,978

第19年共還本金

$225,164

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$10,993	$19,186	$30,179	$3,178,764
230	$10,927	$19,252	$30,179	$3,159,513
231	$10,861	$19,318	$30,179	$3,140,195
232	$10,794	$19,384	$30,179	$3,120,811
233	$10,728	$19,451	$30,179	$3,101,360
234	$10,661	$19,518	$30,179	$3,081,843
235	$10,594	$19,585	$30,179	$3,062,258
236	$10,527	$19,652	$30,179	$3,042,606
237	$10,459	$19,720	$30,179	$3,022,886
238	$10,391	$19,787	$30,179	$3,003,099
239	$10,323	$19,855	$30,179	$2,983,244
240	$10,255	$19,924	$30,179	$2,963,320

第20年供款共

$362,142

第20年利息

$127,512

第20年共還本金

$234,630

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$10,186	$19,992	$30,179	$2,943,328
242	$10,118	$20,061	$30,179	$2,923,267
243	$10,049	$20,130	$30,179	$2,903,137
244	$9,980	$20,199	$30,179	$2,882,938
245	$9,910	$20,268	$30,179	$2,862,670
246	$9,840	$20,338	$30,179	$2,842,332
247	$9,771	$20,408	$30,179	$2,821,924
248	$9,700	$20,478	$30,179	$2,801,446
249	$9,630	$20,549	$30,179	$2,780,897
250	$9,559	$20,619	$30,179	$2,760,278
251	$9,488	$20,690	$30,179	$2,739,588
252	$9,417	$20,761	$30,179	$2,718,827

第21年供款共

$362,142

第21年利息

$117,649

第21年共還本金

$244,494

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$9,346	$20,833	$30,179	$2,697,994
254	$9,274	$20,904	$30,179	$2,677,090
255	$9,202	$20,976	$30,179	$2,656,114
256	$9,130	$21,048	$30,179	$2,635,066
257	$9,058	$21,120	$30,179	$2,613,945
258	$8,985	$21,193	$30,179	$2,592,752
259	$8,913	$21,266	$30,179	$2,571,486
260	$8,839	$21,339	$30,179	$2,550,147
261	$8,766	$21,412	$30,179	$2,528,735
262	$8,693	$21,486	$30,179	$2,507,249
263	$8,619	$21,560	$30,179	$2,485,689
264	$8,545	$21,634	$30,179	$2,464,055

第22年供款共

$362,142

第22年利息

$107,371

第22年共還本金

$254,772

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$8,470	$21,708	$30,179	$2,442,346
266	$8,396	$21,783	$30,179	$2,420,563
267	$8,321	$21,858	$30,179	$2,398,706
268	$8,246	$21,933	$30,179	$2,376,773
269	$8,170	$22,008	$30,179	$2,354,764
270	$8,095	$22,084	$30,179	$2,332,680
271	$8,019	$22,160	$30,179	$2,310,520
272	$7,942	$22,236	$30,179	$2,288,284
273	$7,866	$22,313	$30,179	$2,265,972
274	$7,789	$22,389	$30,179	$2,243,582
275	$7,712	$22,466	$30,179	$2,221,116
276	$7,635	$22,543	$30,179	$2,198,573

第23年供款共

$362,142

第23年利息

$96,660

第23年共還本金

$265,482

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$7,558	$22,621	$30,179	$2,175,952
278	$7,480	$22,699	$30,179	$2,153,253
279	$7,402	$22,777	$30,179	$2,130,476
280	$7,324	$22,855	$30,179	$2,107,621
281	$7,245	$22,934	$30,179	$2,084,688
282	$7,166	$23,012	$30,179	$2,061,675
283	$7,087	$23,092	$30,179	$2,038,584
284	$7,008	$23,171	$30,179	$2,015,413
285	$6,928	$23,251	$30,179	$1,992,162
286	$6,848	$23,330	$30,179	$1,968,832
287	$6,768	$23,411	$30,179	$1,945,421
288	$6,687	$23,491	$30,179	$1,921,930

第24年供款共

$362,142

第24年利息

$85,500

第24年共還本金

$276,643

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$6,607	$23,572	$30,179	$1,898,358
290	$6,526	$23,653	$30,179	$1,874,705
291	$6,444	$23,734	$30,179	$1,850,971
292	$6,363	$23,816	$30,179	$1,827,155
293	$6,281	$23,898	$30,179	$1,803,257
294	$6,199	$23,980	$30,179	$1,779,278
295	$6,116	$24,062	$30,179	$1,755,215
296	$6,034	$24,145	$30,179	$1,731,070
297	$5,951	$24,228	$30,179	$1,706,842
298	$5,867	$24,311	$30,179	$1,682,531
299	$5,784	$24,395	$30,179	$1,658,136
300	$5,700	$24,479	$30,179	$1,633,658

第25年供款共

$362,142

第25年利息

$73,870

第25年共還本金

$288,272

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$5,616	$24,563	$30,179	$1,609,095
302	$5,531	$24,647	$30,179	$1,584,448
303	$5,447	$24,732	$30,179	$1,559,716
304	$5,362	$24,817	$30,179	$1,534,899
305	$5,276	$24,902	$30,179	$1,509,996
306	$5,191	$24,988	$30,179	$1,485,008
307	$5,105	$25,074	$30,179	$1,459,934
308	$5,019	$25,160	$30,179	$1,434,774
309	$4,932	$25,246	$30,179	$1,409,528
310	$4,845	$25,333	$30,179	$1,384,195
311	$4,758	$25,420	$30,179	$1,358,774
312	$4,671	$25,508	$30,179	$1,333,267

第26年供款共

$362,142

第26年利息

$61,751

第26年共還本金

$300,391

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$4,583	$25,595	$30,179	$1,307,671
314	$4,495	$25,683	$30,179	$1,281,988
315	$4,407	$25,772	$30,179	$1,256,216
316	$4,318	$25,860	$30,179	$1,230,356
317	$4,229	$25,949	$30,179	$1,204,407
318	$4,140	$26,038	$30,179	$1,178,368
319	$4,051	$26,128	$30,179	$1,152,240
320	$3,961	$26,218	$30,179	$1,126,023
321	$3,871	$26,308	$30,179	$1,099,715
322	$3,780	$26,398	$30,179	$1,073,316
323	$3,690	$26,489	$30,179	$1,046,827
324	$3,598	$26,580	$30,179	$1,020,247

第27年供款共

$362,142

第27年利息

$49,123

第27年共還本金

$313,019

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,507	$26,671	$30,179	$993,576
326	$3,415	$26,763	$30,179	$966,813
327	$3,323	$26,855	$30,179	$939,958
328	$3,231	$26,947	$30,179	$913,010
329	$3,138	$27,040	$30,179	$885,970
330	$3,046	$27,133	$30,179	$858,837
331	$2,952	$27,226	$30,179	$831,611
332	$2,859	$27,320	$30,179	$804,291
333	$2,765	$27,414	$30,179	$776,877
334	$2,671	$27,508	$30,179	$749,369
335	$2,576	$27,603	$30,179	$721,767
336	$2,481	$27,697	$30,179	$694,069

第28年供款共

$362,142

第28年利息

$35,964

第28年共還本金

$326,178

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,386	$27,793	$30,179	$666,277
338	$2,290	$27,888	$30,179	$638,388
339	$2,194	$27,984	$30,179	$610,404
340	$2,098	$28,080	$30,179	$582,324
341	$2,002	$28,177	$30,179	$554,147
342	$1,905	$28,274	$30,179	$525,874
343	$1,808	$28,371	$30,179	$497,503
344	$1,710	$28,468	$30,179	$469,034
345	$1,612	$28,566	$30,179	$440,468
346	$1,514	$28,664	$30,179	$411,804
347	$1,416	$28,763	$30,179	$383,041
348	$1,317	$28,862	$30,179	$354,179

第29年供款共

$362,142

第29年利息

$22,252

第29年共還本金

$339,890

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,217	$28,961	$30,179	$325,218
350	$1,118	$29,061	$30,179	$296,157
351	$1,018	$29,160	$30,179	$266,997
352	$918	$29,261	$30,179	$237,736
353	$817	$29,361	$30,179	$208,375
354	$716	$29,462	$30,179	$178,913
355	$615	$29,564	$30,179	$149,349
356	$513	$29,665	$30,179	$119,684
357	$411	$29,767	$30,179	$89,917
358	$309	$29,869	$30,179	$60,047
359	$206	$29,972	$30,179	$30,075
360	$103	$30,075	$30,179	$0

第30年供款共

$362,142

第30年利息

$7,963

第30年共還本金

$354,179

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$11,819,272

免責聲明

按揭保險費
info