樓價

HK$

按揭成數

HK$

按揭保險費

一次付清 HK$342,000

借款月供 $1,531 , 共加借HK$342,000

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$12,648,089

每月供款
$32,151

首期

$760,000

總貸款額

$7,182,000

總利息

$4,392,089

印花稅

$228,000

其他

$86,000

置業成本總預算

HK$1,074,000

最低每月入息要求

按月供比率計算

$64,300

按壓力測試計算

$67,777

置業成本總預算

HK$1,074,000

首期

$760,000
印花稅

$228,000
- AVD
  
  $228,000
- SSD(由賣方支付)
  
  $0
- BSD
  
  $0
律師費

$ 10,000
代理佣金

$76,000
按揭保險費

$342,000

壓力測試 (假設利率上升2.0%)

假設利率

5.475%

假設每月供款

$40,666

最低每月入息要求

按月供比率計算

$64,300

按壓力測試計算

$67,777

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	$42,984	$33,030	$27,067	$23,100
1.500	$44,582	$34,656	$28,723	$24,787
2.000	$46,217	$36,333	$30,441	$26,546
2.500	$47,889	$38,058	$32,220	$28,378
3.000	$49,598	$39,831	$34,058	$30,280
3.475	$51,255	$41,561	$35,859	$32,150
3.500	$51,343	$41,653	$35,955	$32,250
4.000	$53,124	$43,522	$37,909	$34,288
4.500	$54,942	$45,437	$39,920	$36,390
5.000	$56,795	$47,398	$41,985	$38,555
5.500	$58,683	$49,404	$44,104	$40,779
6.000	$60,606	$51,454	$46,274	$43,060

每月供款$32,151

年期

30年

貸款金額

$7,182,000

總利息

$4,392,089

總貸款連利息

$11,574,089

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$20,798	$11,352	$32,150	$7,170,648
2	$20,765	$11,385	$32,150	$7,159,262
3	$20,732	$11,418	$32,150	$7,147,844
4	$20,699	$11,451	$32,150	$7,136,393
5	$20,666	$11,484	$32,150	$7,124,908
6	$20,633	$11,518	$32,150	$7,113,391
7	$20,599	$11,551	$32,150	$7,101,840
8	$20,566	$11,585	$32,150	$7,090,255
9	$20,532	$11,618	$32,150	$7,078,637
10	$20,499	$11,652	$32,150	$7,066,985
11	$20,465	$11,685	$32,150	$7,055,300
12	$20,431	$11,719	$32,150	$7,043,581

第1年供款共

$385,803

第1年利息

$247,384

第1年共還本金

$138,419

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$20,397	$11,753	$32,150	$7,031,828
14	$20,363	$11,787	$32,150	$7,020,040
15	$20,329	$11,821	$32,150	$7,008,219
16	$20,295	$11,856	$32,150	$6,996,363
17	$20,260	$11,890	$32,150	$6,984,473
18	$20,226	$11,924	$32,150	$6,972,549
19	$20,191	$11,959	$32,150	$6,960,590
20	$20,157	$11,994	$32,150	$6,948,597
21	$20,122	$12,028	$32,150	$6,936,568
22	$20,087	$12,063	$32,150	$6,924,505
23	$20,052	$12,098	$32,150	$6,912,407
24	$20,017	$12,133	$32,150	$6,900,274

第2年供款共

$385,803

第2年利息

$242,496

第2年共還本金

$143,307

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$19,982	$12,168	$32,150	$6,888,106
26	$19,947	$12,203	$32,150	$6,875,902
27	$19,911	$12,239	$32,150	$6,863,664
28	$19,876	$12,274	$32,150	$6,851,389
29	$19,840	$12,310	$32,150	$6,839,080
30	$19,805	$12,345	$32,150	$6,826,734
31	$19,769	$12,381	$32,150	$6,814,353
32	$19,733	$12,417	$32,150	$6,801,936
33	$19,697	$12,453	$32,150	$6,789,483
34	$19,661	$12,489	$32,150	$6,776,994
35	$19,625	$12,525	$32,150	$6,764,469
36	$19,589	$12,561	$32,150	$6,751,907

第3年供款共

$385,803

第3年利息

$237,436

第3年共還本金

$148,367

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$19,552	$12,598	$32,150	$6,739,310
38	$19,516	$12,634	$32,150	$6,726,675
39	$19,479	$12,671	$32,150	$6,714,004
40	$19,443	$12,708	$32,150	$6,701,297
41	$19,406	$12,744	$32,150	$6,688,552
42	$19,369	$12,781	$32,150	$6,675,771
43	$19,332	$12,818	$32,150	$6,662,953
44	$19,295	$12,855	$32,150	$6,650,097
45	$19,258	$12,893	$32,150	$6,637,205
46	$19,220	$12,930	$32,150	$6,624,274
47	$19,183	$12,967	$32,150	$6,611,307
48	$19,145	$13,005	$32,150	$6,598,302

第4年供款共

$385,803

第4年利息

$232,198

第4年共還本金

$153,605

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$19,108	$13,043	$32,150	$6,585,259
50	$19,070	$13,080	$32,150	$6,572,179
51	$19,032	$13,118	$32,150	$6,559,061
52	$18,994	$13,156	$32,150	$6,545,904
53	$18,956	$13,194	$32,150	$6,532,710
54	$18,918	$13,233	$32,150	$6,519,477
55	$18,879	$13,271	$32,150	$6,506,206
56	$18,841	$13,309	$32,150	$6,492,897
57	$18,802	$13,348	$32,150	$6,479,549
58	$18,764	$13,387	$32,150	$6,466,163
59	$18,725	$13,425	$32,150	$6,452,737
60	$18,686	$13,464	$32,150	$6,439,273

第5年供款共

$385,803

第5年利息

$226,774

第5年共還本金

$159,029

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$18,647	$13,503	$32,150	$6,425,770
62	$18,608	$13,542	$32,150	$6,412,228
63	$18,569	$13,582	$32,150	$6,398,646
64	$18,529	$13,621	$32,150	$6,385,025
65	$18,490	$13,660	$32,150	$6,371,365
66	$18,450	$13,700	$32,150	$6,357,665
67	$18,411	$13,740	$32,150	$6,343,926
68	$18,371	$13,779	$32,150	$6,330,146
69	$18,331	$13,819	$32,150	$6,316,327
70	$18,291	$13,859	$32,150	$6,302,468
71	$18,251	$13,899	$32,150	$6,288,569
72	$18,211	$13,940	$32,150	$6,274,629

第6年供款共

$385,803

第6年利息

$221,159

第6年共還本金

$164,644

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$18,170	$13,980	$32,150	$6,260,649
74	$18,130	$14,020	$32,150	$6,246,629
75	$18,089	$14,061	$32,150	$6,232,568
76	$18,048	$14,102	$32,150	$6,218,466
77	$18,008	$14,143	$32,150	$6,204,323
78	$17,967	$14,184	$32,150	$6,190,140
79	$17,926	$14,225	$32,150	$6,175,915
80	$17,884	$14,266	$32,150	$6,161,649
81	$17,843	$14,307	$32,150	$6,147,342
82	$17,802	$14,349	$32,150	$6,132,993
83	$17,760	$14,390	$32,150	$6,118,603
84	$17,718	$14,432	$32,150	$6,104,172

第7年供款共

$385,803

第7年利息

$215,345

第7年共還本金

$170,457

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$17,677	$14,474	$32,150	$6,089,698
86	$17,635	$14,515	$32,150	$6,075,182
87	$17,593	$14,558	$32,150	$6,060,625
88	$17,551	$14,600	$32,150	$6,046,025
89	$17,508	$14,642	$32,150	$6,031,383
90	$17,466	$14,684	$32,150	$6,016,699
91	$17,423	$14,727	$32,150	$6,001,972
92	$17,381	$14,770	$32,150	$5,987,202
93	$17,338	$14,812	$32,150	$5,972,390
94	$17,295	$14,855	$32,150	$5,957,535
95	$17,252	$14,898	$32,150	$5,942,637
96	$17,209	$14,941	$32,150	$5,927,695

第8年供款共

$385,803

第8年利息

$209,327

第8年共還本金

$176,476

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$17,166	$14,985	$32,150	$5,912,711
98	$17,122	$15,028	$32,150	$5,897,683
99	$17,079	$15,072	$32,150	$5,882,611
100	$17,035	$15,115	$32,150	$5,867,496
101	$16,991	$15,159	$32,150	$5,852,337
102	$16,947	$15,203	$32,150	$5,837,134
103	$16,903	$15,247	$32,150	$5,821,887
104	$16,859	$15,291	$32,150	$5,806,596
105	$16,815	$15,335	$32,150	$5,791,261
106	$16,771	$15,380	$32,150	$5,775,881
107	$16,726	$15,424	$32,150	$5,760,457
108	$16,681	$15,469	$32,150	$5,744,988

第9年供款共

$385,803

第9年利息

$203,096

第9年共還本金

$182,707

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$16,637	$15,514	$32,150	$5,729,474
110	$16,592	$15,559	$32,150	$5,713,916
111	$16,547	$15,604	$32,150	$5,698,312
112	$16,501	$15,649	$32,150	$5,682,663
113	$16,456	$15,694	$32,150	$5,666,969
114	$16,411	$15,740	$32,150	$5,651,229
115	$16,365	$15,785	$32,150	$5,635,444
116	$16,319	$15,831	$32,150	$5,619,613
117	$16,273	$15,877	$32,150	$5,603,736
118	$16,227	$15,923	$32,150	$5,587,814
119	$16,181	$15,969	$32,150	$5,571,845
120	$16,135	$16,015	$32,150	$5,555,830

第10年供款共

$385,803

第10年利息

$196,644

第10年共還本金

$189,158

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$16,089	$16,061	$32,150	$5,539,768
122	$16,042	$16,108	$32,150	$5,523,660
123	$15,996	$16,155	$32,150	$5,507,505
124	$15,949	$16,201	$32,150	$5,491,304
125	$15,902	$16,248	$32,150	$5,475,056
126	$15,855	$16,295	$32,150	$5,458,760
127	$15,808	$16,343	$32,150	$5,442,418
128	$15,760	$16,390	$32,150	$5,426,028
129	$15,713	$16,437	$32,150	$5,409,590
130	$15,665	$16,485	$32,150	$5,393,105
131	$15,618	$16,533	$32,150	$5,376,573
132	$15,570	$16,581	$32,150	$5,359,992

第11年供款共

$385,803

第11年利息

$189,965

第11年共還本金

$195,837

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$15,522	$16,629	$32,150	$5,343,364
134	$15,473	$16,677	$32,150	$5,326,687
135	$15,425	$16,725	$32,150	$5,309,962
136	$15,377	$16,773	$32,150	$5,293,188
137	$15,328	$16,822	$32,150	$5,276,366
138	$15,279	$16,871	$32,150	$5,259,495
139	$15,231	$16,920	$32,150	$5,242,576
140	$15,182	$16,969	$32,150	$5,225,607
141	$15,132	$17,018	$32,150	$5,208,589
142	$15,083	$17,067	$32,150	$5,191,522
143	$15,034	$17,116	$32,150	$5,174,406
144	$14,984	$17,166	$32,150	$5,157,240

第12年供款共

$385,803

第12年利息

$183,051

第12年共還本金

$202,752

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$14,935	$17,216	$32,150	$5,140,024
146	$14,885	$17,266	$32,150	$5,122,759
147	$14,835	$17,316	$32,150	$5,105,443
148	$14,785	$17,366	$32,150	$5,088,077
149	$14,734	$17,416	$32,150	$5,070,661
150	$14,684	$17,466	$32,150	$5,053,195
151	$14,633	$17,517	$32,150	$5,035,678
152	$14,582	$17,568	$32,150	$5,018,110
153	$14,532	$17,619	$32,150	$5,000,491
154	$14,481	$17,670	$32,150	$4,982,822
155	$14,429	$17,721	$32,150	$4,965,101
156	$14,378	$17,772	$32,150	$4,947,329

第13年供款共

$385,803

第13年利息

$175,892

第13年共還本金

$209,911

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$14,327	$17,824	$32,150	$4,929,505
158	$14,275	$17,875	$32,150	$4,911,630
159	$14,223	$17,927	$32,150	$4,893,703
160	$14,171	$17,979	$32,150	$4,875,724
161	$14,119	$18,031	$32,150	$4,857,693
162	$14,067	$18,083	$32,150	$4,839,610
163	$14,015	$18,136	$32,150	$4,821,474
164	$13,962	$18,188	$32,150	$4,803,286
165	$13,910	$18,241	$32,150	$4,785,045
166	$13,857	$18,294	$32,150	$4,766,752
167	$13,804	$18,347	$32,150	$4,748,405
168	$13,751	$18,400	$32,150	$4,730,006

第14年供款共

$385,803

第14年利息

$168,480

第14年共還本金

$217,323

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$13,697	$18,453	$32,150	$4,711,553
170	$13,644	$18,506	$32,150	$4,693,046
171	$13,590	$18,560	$32,150	$4,674,486
172	$13,537	$18,614	$32,150	$4,655,873
173	$13,483	$18,668	$32,150	$4,637,205
174	$13,429	$18,722	$32,150	$4,618,483
175	$13,374	$18,776	$32,150	$4,599,708
176	$13,320	$18,830	$32,150	$4,580,877
177	$13,265	$18,885	$32,150	$4,561,993
178	$13,211	$18,939	$32,150	$4,543,053
179	$13,156	$18,994	$32,150	$4,524,059
180	$13,101	$19,049	$32,150	$4,505,009

第15年供款共

$385,803

第15年利息

$160,807

第15年共還本金

$224,996

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$13,046	$19,104	$32,150	$4,485,905
182	$12,990	$19,160	$32,150	$4,466,745
183	$12,935	$19,215	$32,150	$4,447,530
184	$12,879	$19,271	$32,150	$4,428,259
185	$12,823	$19,327	$32,150	$4,408,932
186	$12,768	$19,383	$32,150	$4,389,549
187	$12,711	$19,439	$32,150	$4,370,111
188	$12,655	$19,495	$32,150	$4,350,615
189	$12,599	$19,552	$32,150	$4,331,064
190	$12,542	$19,608	$32,150	$4,311,456
191	$12,485	$19,665	$32,150	$4,291,791
192	$12,428	$19,722	$32,150	$4,272,069

第16年供款共

$385,803

第16年利息

$152,862

第16年共還本金

$232,941

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$12,371	$19,779	$32,150	$4,252,290
194	$12,314	$19,836	$32,150	$4,232,453
195	$12,256	$19,894	$32,150	$4,212,560
196	$12,199	$19,951	$32,150	$4,192,608
197	$12,141	$20,009	$32,150	$4,172,599
198	$12,083	$20,067	$32,150	$4,152,532
199	$12,025	$20,125	$32,150	$4,132,407
200	$11,967	$20,183	$32,150	$4,112,223
201	$11,908	$20,242	$32,150	$4,091,981
202	$11,850	$20,301	$32,150	$4,071,681
203	$11,791	$20,359	$32,150	$4,051,321
204	$11,732	$20,418	$32,150	$4,030,903

第17年供款共

$385,803

第17年利息

$144,637

第17年共還本金

$241,166

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$11,673	$20,477	$32,150	$4,010,426
206	$11,614	$20,537	$32,150	$3,989,889
207	$11,554	$20,596	$32,150	$3,969,293
208	$11,494	$20,656	$32,150	$3,948,637
209	$11,435	$20,716	$32,150	$3,927,921
210	$11,375	$20,776	$32,150	$3,907,146
211	$11,314	$20,836	$32,150	$3,886,310
212	$11,254	$20,896	$32,150	$3,865,414
213	$11,194	$20,957	$32,150	$3,844,457
214	$11,133	$21,017	$32,150	$3,823,440
215	$11,072	$21,078	$32,150	$3,802,362
216	$11,011	$21,139	$32,150	$3,781,222

第18年供款共

$385,803

第18年利息

$136,122

第18年共還本金

$249,681

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$10,950	$21,200	$32,150	$3,760,022
218	$10,888	$21,262	$32,150	$3,738,760
219	$10,827	$21,323	$32,150	$3,717,437
220	$10,765	$21,385	$32,150	$3,696,051
221	$10,703	$21,447	$32,150	$3,674,604
222	$10,641	$21,509	$32,150	$3,653,095
223	$10,579	$21,571	$32,150	$3,631,524
224	$10,516	$21,634	$32,150	$3,609,890
225	$10,454	$21,697	$32,150	$3,588,193
226	$10,391	$21,759	$32,150	$3,566,434
227	$10,328	$21,822	$32,150	$3,544,611
228	$10,265	$21,886	$32,150	$3,522,725

第19年供款共

$385,803

第19年利息

$127,306

第19年共還本金

$258,497

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$10,201	$21,949	$32,150	$3,500,776
230	$10,138	$22,013	$32,150	$3,478,764
231	$10,074	$22,076	$32,150	$3,456,688
232	$10,010	$22,140	$32,150	$3,434,547
233	$9,946	$22,204	$32,150	$3,412,343
234	$9,882	$22,269	$32,150	$3,390,074
235	$9,817	$22,333	$32,150	$3,367,741
236	$9,752	$22,398	$32,150	$3,345,343
237	$9,688	$22,463	$32,150	$3,322,881
238	$9,623	$22,528	$32,150	$3,300,353
239	$9,557	$22,593	$32,150	$3,277,760
240	$9,492	$22,658	$32,150	$3,255,101

第20年供款共

$385,803

第20年利息

$118,179

第20年共還本金

$267,624

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$9,426	$22,724	$32,150	$3,232,377
242	$9,360	$22,790	$32,150	$3,209,588
243	$9,294	$22,856	$32,150	$3,186,732
244	$9,228	$22,922	$32,150	$3,163,810
245	$9,162	$22,988	$32,150	$3,140,821
246	$9,095	$23,055	$32,150	$3,117,766
247	$9,029	$23,122	$32,150	$3,094,645
248	$8,962	$23,189	$32,150	$3,071,456
249	$8,894	$23,256	$32,150	$3,048,200
250	$8,827	$23,323	$32,150	$3,024,877
251	$8,760	$23,391	$32,150	$3,001,486
252	$8,692	$23,458	$32,150	$2,978,028

第21年供款共

$385,803

第21年利息

$108,729

第21年共還本金

$277,074

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$8,624	$23,526	$32,150	$2,954,502
254	$8,556	$23,595	$32,150	$2,930,907
255	$8,487	$23,663	$32,150	$2,907,244
256	$8,419	$23,731	$32,150	$2,883,513
257	$8,350	$23,800	$32,150	$2,859,713
258	$8,281	$23,869	$32,150	$2,835,844
259	$8,212	$23,938	$32,150	$2,811,906
260	$8,143	$24,007	$32,150	$2,787,898
261	$8,073	$24,077	$32,150	$2,763,821
262	$8,004	$24,147	$32,150	$2,739,675
263	$7,934	$24,217	$32,150	$2,715,458
264	$7,864	$24,287	$32,150	$2,691,171

第22年供款共

$385,803

第22年利息

$98,946

第22年共還本金

$286,857

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$7,793	$24,357	$32,150	$2,666,814
266	$7,723	$24,428	$32,150	$2,642,387
267	$7,652	$24,498	$32,150	$2,617,888
268	$7,581	$24,569	$32,150	$2,593,319
269	$7,510	$24,640	$32,150	$2,568,679
270	$7,438	$24,712	$32,150	$2,543,967
271	$7,367	$24,783	$32,150	$2,519,184
272	$7,295	$24,855	$32,150	$2,494,328
273	$7,223	$24,927	$32,150	$2,469,401
274	$7,151	$24,999	$32,150	$2,444,402
275	$7,079	$25,072	$32,150	$2,419,330
276	$7,006	$25,144	$32,150	$2,394,186

第23年供款共

$385,803

第23年利息

$88,818

第23年共還本金

$296,985

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$6,933	$25,217	$32,150	$2,368,969
278	$6,860	$25,290	$32,150	$2,343,679
279	$6,787	$25,363	$32,150	$2,318,316
280	$6,713	$25,437	$32,150	$2,292,879
281	$6,640	$25,510	$32,150	$2,267,368
282	$6,566	$25,584	$32,150	$2,241,784
283	$6,492	$25,658	$32,150	$2,216,126
284	$6,418	$25,733	$32,150	$2,190,393
285	$6,343	$25,807	$32,150	$2,164,586
286	$6,268	$25,882	$32,150	$2,138,704
287	$6,193	$25,957	$32,150	$2,112,747
288	$6,118	$26,032	$32,150	$2,086,715

第24年供款共

$385,803

第24年利息

$78,332

第24年共還本金

$307,471

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$6,043	$26,107	$32,150	$2,060,607
290	$5,967	$26,183	$32,150	$2,034,424
291	$5,891	$26,259	$32,150	$2,008,165
292	$5,815	$26,335	$32,150	$1,981,830
293	$5,739	$26,411	$32,150	$1,955,419
294	$5,663	$26,488	$32,150	$1,928,931
295	$5,586	$26,564	$32,150	$1,902,367
296	$5,509	$26,641	$32,150	$1,875,726
297	$5,432	$26,718	$32,150	$1,849,007
298	$5,354	$26,796	$32,150	$1,822,211
299	$5,277	$26,873	$32,150	$1,795,338
300	$5,199	$26,951	$32,150	$1,768,387

第25年供款共

$385,803

第25年利息

$67,475

第25年共還本金

$318,328

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$5,121	$27,029	$32,150	$1,741,357
302	$5,043	$27,108	$32,150	$1,714,250
303	$4,964	$27,186	$32,150	$1,687,064
304	$4,885	$27,265	$32,150	$1,659,799
305	$4,807	$27,344	$32,150	$1,632,455
306	$4,727	$27,423	$32,150	$1,605,032
307	$4,648	$27,502	$32,150	$1,577,530
308	$4,568	$27,582	$32,150	$1,549,948
309	$4,488	$27,662	$32,150	$1,522,286
310	$4,408	$27,742	$32,150	$1,494,544
311	$4,328	$27,822	$32,150	$1,466,722
312	$4,247	$27,903	$32,150	$1,438,819

第26年供款共

$385,803

第26年利息

$56,235

第26年共還本金

$329,568

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$4,167	$27,984	$32,150	$1,410,835
314	$4,086	$28,065	$32,150	$1,382,771
315	$4,004	$28,146	$32,150	$1,354,625
316	$3,923	$28,227	$32,150	$1,326,397
317	$3,841	$28,309	$32,150	$1,298,088
318	$3,759	$28,391	$32,150	$1,269,697
319	$3,677	$28,473	$32,150	$1,241,223
320	$3,594	$28,556	$32,150	$1,212,668
321	$3,512	$28,639	$32,150	$1,184,029
322	$3,429	$28,721	$32,150	$1,155,308
323	$3,346	$28,805	$32,150	$1,126,503
324	$3,262	$28,888	$32,150	$1,097,615

第27年供款共

$385,803

第27年利息

$44,599

第27年共還本金

$341,204

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,179	$28,972	$32,150	$1,068,643
326	$3,095	$29,056	$32,150	$1,039,587
327	$3,010	$29,140	$32,150	$1,010,448
328	$2,926	$29,224	$32,150	$981,223
329	$2,841	$29,309	$32,150	$951,915
330	$2,757	$29,394	$32,150	$922,521
331	$2,671	$29,479	$32,150	$893,042
332	$2,586	$29,564	$32,150	$863,478
333	$2,500	$29,650	$32,150	$833,828
334	$2,415	$29,736	$32,150	$804,093
335	$2,329	$29,822	$32,150	$774,271
336	$2,242	$29,908	$32,150	$744,363

第28年供款共

$385,803

第28年利息

$32,551

第28年共還本金

$353,252

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,156	$29,995	$32,150	$714,368
338	$2,069	$30,082	$32,150	$684,287
339	$1,982	$30,169	$32,150	$654,118
340	$1,894	$30,256	$32,150	$623,862
341	$1,807	$30,344	$32,150	$593,518
342	$1,719	$30,432	$32,150	$563,087
343	$1,631	$30,520	$32,150	$532,567
344	$1,542	$30,608	$32,150	$501,959
345	$1,454	$30,697	$32,150	$471,262
346	$1,365	$30,786	$32,150	$440,477
347	$1,276	$30,875	$32,150	$409,602
348	$1,186	$30,964	$32,150	$378,638

第29年供款共

$385,803

第29年利息

$20,078

第29年共還本金

$365,725

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,096	$31,054	$32,150	$347,584
350	$1,007	$31,144	$32,150	$316,441
351	$916	$31,234	$32,150	$285,207
352	$826	$31,324	$32,150	$253,882
353	$735	$31,415	$32,150	$222,467
354	$644	$31,506	$32,150	$190,961
355	$553	$31,597	$32,150	$159,364
356	$461	$31,689	$32,150	$127,675
357	$370	$31,781	$32,150	$95,895
358	$278	$31,873	$32,150	$64,022
359	$185	$31,965	$32,150	$32,057
360	$93	$32,057	$32,150	$0

第30年供款共

$385,803

第30年利息

$7,165

第30年共還本金

$378,638

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

印花稅

SSD 額外印花稅

全期置業總支出 HK$12,648,089

免責聲明