樓價

HK$

按揭成數

HK$

按揭保險費

一次付清 HK$259,440

借款月供 $1,180 , 共加借HK$259,440

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$18,338,736

每月供款
$43,007

首期

$2,300,000

總貸款額

$9,459,440

總利息

$6,023,046

印花稅

$431,250

其他

$125,000

置業成本總預算

HK$2,856,250

最低每月入息要求

按月供比率計算

$86,014

按壓力測試計算

$90,508

置業成本總預算

HK$2,856,250

首期

$2,300,000
印花稅

$431,250
- AVD
  
  $431,250
- SSD(由賣方支付)
  
  $0
- BSD
  
  $0
律師費

$ 10,000
代理佣金

$115,000
按揭保險費

$259,440

壓力測試 (假設利率上升2.0%)

假設利率

5.6%

假設每月供款

$54,305

最低每月入息要求

按月供比率計算

$86,014

按壓力測試計算

$90,508

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。

筍盤推介

沙田名城

thumb_up

名城3期高層*柏傲莊一橋之隔^最近火車站期數

實

688 呎

@17,442

建

912 呎

@13,158

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

售$1,200 萬

實

688 呎

@17,442

建

912 呎

@13,158

售$1,200 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

VR實景

粉嶺牽晴間第04座

thumb_up

連天台特色單位..3房套房加儲物室

實

886 呎

@12,980

建

1,141 呎

@10,079

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 vpn_key 有匙即睇

售$1,150 萬

實

886 呎

@12,980

建

1,141 呎

@10,079

售$1,150 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 vpn_key 有匙即睇

沙田帝堡城

thumb_up

新鴻基名牌　高層寧靜舒適（三房套連工人套）

實

836 呎

@14,115

建

1,063 呎

@11,101

local_fire_department 至HIT

售$1,180 萬

實

836 呎

@14,115

建

1,063 呎

@11,101

售$1,180 萬

local_fire_department 至HIT

馬鞍山銀湖天峰第05座

thumb_up

銀湖天峰開揚景觀高質有裝修

實

700 呎

@16,143

建

918 呎

@12,309

local_offer 低水筍價

售$1,130 萬

實

700 呎

@16,143

建

918 呎

@12,309

售$1,130 萬

local_offer 低水筍價

沙田御龍山第01座

thumb_up

***大2房罕有單邊極靚景***

實

549 呎

@19,126

建

717 呎

@14,644

售$1,050 萬

實

549 呎

@19,126

建

717 呎

@14,644

售$1,050 萬

馬鞍山嵐岸第01座

thumb_up

泰抵買! 嵐岸泰式泳池會所, 池海雙輝, 巨房巨廳, 全屋靚裝修, 恆安站近在咫尺

實

805 呎

@14,658

建

1,078 呎

@10,946

local_fire_department 至HIT

售$1,180 萬

實

805 呎

@14,658

建

1,078 呎

@10,946

售$1,180 萬

local_fire_department 至HIT

馬鞍山嘉華星濤灣

thumb_up

實用性高屋苑

實

811 呎

@15,043

建

1,088 呎

@11,213

local_fire_department 至HIT

售$1,220 萬

實

811 呎

@15,043

建

1,088 呎

@11,213

售$1,220 萬

local_fire_department 至HIT

元朗尚豪庭

thumb_up

奇豐精選開揚遠景望南生圍靜中帶旺鳳凰樓層特高樓底實盤可約睇

實

866 呎

@13,510

建

1,122 呎

@10,428

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$1,170 萬

實

866 呎

@13,510

建

1,122 呎

@10,428

售$1,170 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

沙田沙田廣場

thumb_up

**鐵路市中心大型商場上蓋**

實

722 呎

@17,313

建

904 呎

@13,827

售$1,250 萬

實

722 呎

@17,313

建

904 呎

@13,827

售$1,250 萬

VR實景

沙田恒峰花園

thumb_up

高層 [ 雅致裝修 ] 4 房(1套房+士多房).

實

865 呎

@12,139

建

1,118 呎

@9,392

local_fire_department 至HIT local_offer 低水筍價

售$1,050 萬

實

865 呎

@12,139

建

1,118 呎

@9,392

售$1,050 萬

local_fire_department 至HIT local_offer 低水筍價

KOL實拍

清水灣清水灣

thumb_up

入契車位

建

1,400 呎

@8,214

local_offer 低水筍價

售$1,150 萬

建

1,400 呎

@8,214

售$1,150 萬

local_offer 低水筍價

沙田沙田花園

thumb_up

實用率高廳大房大東南開揚景觀

實

1,118 呎

@10,286

建

1,290 呎

@8,915

售$1,150 萬

實

1,118 呎

@10,286

建

1,290 呎

@8,915

售$1,150 萬

利率	15年	20年	25年	30年
1.000	$56,614	$43,503	$35,650	$30,425
1.500	$58,719	$45,646	$37,832	$32,646
2.000	$60,872	$47,854	$40,094	$34,964
2.500	$63,075	$50,126	$42,437	$37,376
3.000	$65,325	$52,462	$44,858	$39,881
3.500	$67,624	$54,861	$47,356	$42,477
3.600	$68,089	$55,348	$47,865	$43,007
4.000	$69,970	$57,322	$49,930	$45,161
4.500	$72,364	$59,845	$52,579	$47,930
5.000	$74,805	$62,428	$55,299	$50,780
5.500	$77,292	$65,070	$58,089	$53,710
6.000	$79,824	$67,770	$60,947	$56,714

每月供款$43,007

年期

30年

貸款金額

$9,459,440

總利息

$6,023,046

總貸款連利息

$15,482,486

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$28,378	$14,629	$43,007	$9,444,811
2	$28,334	$14,672	$43,007	$9,430,139
3	$28,290	$14,716	$43,007	$9,415,422
4	$28,246	$14,761	$43,007	$9,400,662
5	$28,202	$14,805	$43,007	$9,385,857
6	$28,158	$14,849	$43,007	$9,371,008
7	$28,113	$14,894	$43,007	$9,356,114
8	$28,068	$14,939	$43,007	$9,341,175
9	$28,024	$14,983	$43,007	$9,326,192
10	$27,979	$15,028	$43,007	$9,311,163
11	$27,933	$15,073	$43,007	$9,296,090
12	$27,888	$15,119	$43,007	$9,280,971

第1年供款共

$516,083

第1年利息

$337,614

第1年共還本金

$178,469

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$27,843	$15,164	$43,007	$9,265,807
14	$27,797	$15,209	$43,007	$9,250,598
15	$27,752	$15,255	$43,007	$9,235,343
16	$27,706	$15,301	$43,007	$9,220,042
17	$27,660	$15,347	$43,007	$9,204,695
18	$27,614	$15,393	$43,007	$9,189,302
19	$27,568	$15,439	$43,007	$9,173,863
20	$27,522	$15,485	$43,007	$9,158,378
21	$27,475	$15,532	$43,007	$9,142,846
22	$27,429	$15,578	$43,007	$9,127,268
23	$27,382	$15,625	$43,007	$9,111,643
24	$27,335	$15,672	$43,007	$9,095,971

第2年供款共

$516,083

第2年利息

$331,082

第2年共還本金

$185,001

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$27,288	$15,719	$43,007	$9,080,252
26	$27,241	$15,766	$43,007	$9,064,486
27	$27,193	$15,813	$43,007	$9,048,672
28	$27,146	$15,861	$43,007	$9,032,811
29	$27,098	$15,908	$43,007	$9,016,903
30	$27,051	$15,956	$43,007	$9,000,947
31	$27,003	$16,004	$43,007	$8,984,943
32	$26,955	$16,052	$43,007	$8,968,891
33	$26,907	$16,100	$43,007	$8,952,790
34	$26,858	$16,149	$43,007	$8,936,642
35	$26,810	$16,197	$43,007	$8,920,445
36	$26,761	$16,246	$43,007	$8,904,199

第3年供款共

$516,083

第3年利息

$324,311

第3年共還本金

$191,772

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$26,713	$16,294	$43,007	$8,887,905
38	$26,664	$16,343	$43,007	$8,871,562
39	$26,615	$16,392	$43,007	$8,855,169
40	$26,566	$16,441	$43,007	$8,838,728
41	$26,516	$16,491	$43,007	$8,822,237
42	$26,467	$16,540	$43,007	$8,805,697
43	$26,417	$16,590	$43,007	$8,789,107
44	$26,367	$16,640	$43,007	$8,772,468
45	$26,317	$16,690	$43,007	$8,755,778
46	$26,267	$16,740	$43,007	$8,739,039
47	$26,217	$16,790	$43,007	$8,722,249
48	$26,167	$16,840	$43,007	$8,705,409

第4年供款共

$516,083

第4年利息

$317,292

第4年共還本金

$198,790

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$26,116	$16,891	$43,007	$8,688,518
50	$26,066	$16,941	$43,007	$8,671,577
51	$26,015	$16,992	$43,007	$8,654,585
52	$25,964	$17,043	$43,007	$8,637,541
53	$25,913	$17,094	$43,007	$8,620,447
54	$25,861	$17,146	$43,007	$8,603,302
55	$25,810	$17,197	$43,007	$8,586,105
56	$25,758	$17,249	$43,007	$8,568,856
57	$25,707	$17,300	$43,007	$8,551,556
58	$25,655	$17,352	$43,007	$8,534,203
59	$25,603	$17,404	$43,007	$8,516,799
60	$25,550	$17,457	$43,007	$8,499,343

第5年供款共

$516,083

第5年利息

$310,017

第5年共還本金

$206,066

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$25,498	$17,509	$43,007	$8,481,834
62	$25,446	$17,561	$43,007	$8,464,272
63	$25,393	$17,614	$43,007	$8,446,658
64	$25,340	$17,667	$43,007	$8,428,991
65	$25,287	$17,720	$43,007	$8,411,271
66	$25,234	$17,773	$43,007	$8,393,498
67	$25,180	$17,826	$43,007	$8,375,672
68	$25,127	$17,880	$43,007	$8,357,792
69	$25,073	$17,934	$43,007	$8,339,858
70	$25,020	$17,987	$43,007	$8,321,871
71	$24,966	$18,041	$43,007	$8,303,830
72	$24,911	$18,095	$43,007	$8,285,734

第6年供款共

$516,083

第6年利息

$302,475

第6年共還本金

$213,608

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$24,857	$18,150	$43,007	$8,267,585
74	$24,803	$18,204	$43,007	$8,249,381
75	$24,748	$18,259	$43,007	$8,231,122
76	$24,693	$18,314	$43,007	$8,212,808
77	$24,638	$18,368	$43,007	$8,194,440
78	$24,583	$18,424	$43,007	$8,176,016
79	$24,528	$18,479	$43,007	$8,157,537
80	$24,473	$18,534	$43,007	$8,139,003
81	$24,417	$18,590	$43,007	$8,120,413
82	$24,361	$18,646	$43,007	$8,101,768
83	$24,305	$18,702	$43,007	$8,083,066
84	$24,249	$18,758	$43,007	$8,064,308

第7年供款共

$516,083

第7年利息

$294,657

第7年共還本金

$221,426

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$24,193	$18,814	$43,007	$8,045,494
86	$24,136	$18,870	$43,007	$8,026,624
87	$24,080	$18,927	$43,007	$8,007,697
88	$24,023	$18,984	$43,007	$7,988,713
89	$23,966	$19,041	$43,007	$7,969,672
90	$23,909	$19,098	$43,007	$7,950,574
91	$23,852	$19,155	$43,007	$7,931,419
92	$23,794	$19,213	$43,007	$7,912,206
93	$23,737	$19,270	$43,007	$7,892,936
94	$23,679	$19,328	$43,007	$7,873,608
95	$23,621	$19,386	$43,007	$7,854,222
96	$23,563	$19,444	$43,007	$7,834,778

第8年供款共

$516,083

第8年利息

$286,552

第8年共還本金

$229,530

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$23,504	$19,503	$43,007	$7,815,275
98	$23,446	$19,561	$43,007	$7,795,714
99	$23,387	$19,620	$43,007	$7,776,094
100	$23,328	$19,679	$43,007	$7,756,416
101	$23,269	$19,738	$43,007	$7,736,678
102	$23,210	$19,797	$43,007	$7,716,881
103	$23,151	$19,856	$43,007	$7,697,025
104	$23,091	$19,916	$43,007	$7,677,109
105	$23,031	$19,976	$43,007	$7,657,134
106	$22,971	$20,036	$43,007	$7,637,098
107	$22,911	$20,096	$43,007	$7,617,002
108	$22,851	$20,156	$43,007	$7,596,847

第9年供款共

$516,083

第9年利息

$278,152

第9年共還本金

$237,931

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$22,791	$20,216	$43,007	$7,576,630
110	$22,730	$20,277	$43,007	$7,556,353
111	$22,669	$20,338	$43,007	$7,536,015
112	$22,608	$20,399	$43,007	$7,515,616
113	$22,547	$20,460	$43,007	$7,495,156
114	$22,485	$20,521	$43,007	$7,474,635
115	$22,424	$20,583	$43,007	$7,454,052
116	$22,362	$20,645	$43,007	$7,433,407
117	$22,300	$20,707	$43,007	$7,412,701
118	$22,238	$20,769	$43,007	$7,391,932
119	$22,176	$20,831	$43,007	$7,371,101
120	$22,113	$20,894	$43,007	$7,350,207

第10年供款共

$516,083

第10年利息

$269,443

第10年共還本金

$246,640

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$22,051	$20,956	$43,007	$7,329,251
122	$21,988	$21,019	$43,007	$7,308,232
123	$21,925	$21,082	$43,007	$7,287,149
124	$21,861	$21,145	$43,007	$7,266,004
125	$21,798	$21,209	$43,007	$7,244,795
126	$21,734	$21,273	$43,007	$7,223,523
127	$21,671	$21,336	$43,007	$7,202,186
128	$21,607	$21,400	$43,007	$7,180,786
129	$21,542	$21,465	$43,007	$7,159,321
130	$21,478	$21,529	$43,007	$7,137,792
131	$21,413	$21,594	$43,007	$7,116,199
132	$21,349	$21,658	$43,007	$7,094,541

第11年供款共

$516,083

第11年利息

$260,416

第11年共還本金

$255,667

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$21,284	$21,723	$43,007	$7,072,817
134	$21,218	$21,788	$43,007	$7,051,029
135	$21,153	$21,854	$43,007	$7,029,175
136	$21,088	$21,919	$43,007	$7,007,256
137	$21,022	$21,985	$43,007	$6,985,270
138	$20,956	$22,051	$43,007	$6,963,219
139	$20,890	$22,117	$43,007	$6,941,102
140	$20,823	$22,184	$43,007	$6,918,918
141	$20,757	$22,250	$43,007	$6,896,668
142	$20,690	$22,317	$43,007	$6,874,351
143	$20,623	$22,384	$43,007	$6,851,968
144	$20,556	$22,451	$43,007	$6,829,517

第12年供款共

$516,083

第12年利息

$251,059

第12年共還本金

$265,024

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$20,489	$22,518	$43,007	$6,806,998
146	$20,421	$22,586	$43,007	$6,784,412
147	$20,353	$22,654	$43,007	$6,761,759
148	$20,285	$22,722	$43,007	$6,739,037
149	$20,217	$22,790	$43,007	$6,716,247
150	$20,149	$22,858	$43,007	$6,693,389
151	$20,080	$22,927	$43,007	$6,670,462
152	$20,011	$22,996	$43,007	$6,647,467
153	$19,942	$23,065	$43,007	$6,624,402
154	$19,873	$23,134	$43,007	$6,601,269
155	$19,804	$23,203	$43,007	$6,578,066
156	$19,734	$23,273	$43,007	$6,554,793

第13年供款共

$516,083

第13年利息

$241,359

第13年共還本金

$274,724

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$19,664	$23,343	$43,007	$6,531,450
158	$19,594	$23,413	$43,007	$6,508,038
159	$19,524	$23,483	$43,007	$6,484,555
160	$19,454	$23,553	$43,007	$6,461,002
161	$19,383	$23,624	$43,007	$6,437,378
162	$19,312	$23,695	$43,007	$6,413,683
163	$19,241	$23,766	$43,007	$6,389,917
164	$19,170	$23,837	$43,007	$6,366,080
165	$19,098	$23,909	$43,007	$6,342,171
166	$19,027	$23,980	$43,007	$6,318,191
167	$18,955	$24,052	$43,007	$6,294,139
168	$18,882	$24,124	$43,007	$6,270,014

第14年供款共

$516,083

第14年利息

$231,304

第14年共還本金

$284,779

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$18,810	$24,197	$43,007	$6,245,817
170	$18,737	$24,269	$43,007	$6,221,548
171	$18,665	$24,342	$43,007	$6,197,206
172	$18,592	$24,415	$43,007	$6,172,790
173	$18,518	$24,489	$43,007	$6,148,302
174	$18,445	$24,562	$43,007	$6,123,740
175	$18,371	$24,636	$43,007	$6,099,104
176	$18,297	$24,710	$43,007	$6,074,394
177	$18,223	$24,784	$43,007	$6,049,611
178	$18,149	$24,858	$43,007	$6,024,753
179	$18,074	$24,933	$43,007	$5,999,820
180	$17,999	$25,007	$43,007	$5,974,813

第15年供款共

$516,083

第15年利息

$220,881

第15年共還本金

$295,202

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$17,924	$25,082	$43,007	$5,949,730
182	$17,849	$25,158	$43,007	$5,924,572
183	$17,774	$25,233	$43,007	$5,899,339
184	$17,698	$25,309	$43,007	$5,874,030
185	$17,622	$25,385	$43,007	$5,848,646
186	$17,546	$25,461	$43,007	$5,823,185
187	$17,470	$25,537	$43,007	$5,797,647
188	$17,393	$25,614	$43,007	$5,772,033
189	$17,316	$25,691	$43,007	$5,746,342
190	$17,239	$25,768	$43,007	$5,720,575
191	$17,162	$25,845	$43,007	$5,694,729
192	$17,084	$25,923	$43,007	$5,668,807

第16年供款共

$516,083

第16年利息

$210,077

第16年共還本金

$306,006

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$17,006	$26,000	$43,007	$5,642,806
194	$16,928	$26,078	$43,007	$5,616,728
195	$16,850	$26,157	$43,007	$5,590,571
196	$16,772	$26,235	$43,007	$5,564,336
197	$16,693	$26,314	$43,007	$5,538,022
198	$16,614	$26,393	$43,007	$5,511,629
199	$16,535	$26,472	$43,007	$5,485,157
200	$16,455	$26,551	$43,007	$5,458,606
201	$16,376	$26,631	$43,007	$5,431,975
202	$16,296	$26,711	$43,007	$5,405,264
203	$16,216	$26,791	$43,007	$5,378,472
204	$16,135	$26,871	$43,007	$5,351,601

第17年供款共

$516,083

第17年利息

$198,877

第17年共還本金

$317,206

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$16,055	$26,952	$43,007	$5,324,649
206	$15,974	$27,033	$43,007	$5,297,616
207	$15,893	$27,114	$43,007	$5,270,502
208	$15,812	$27,195	$43,007	$5,243,306
209	$15,730	$27,277	$43,007	$5,216,029
210	$15,648	$27,359	$43,007	$5,188,671
211	$15,566	$27,441	$43,007	$5,161,230
212	$15,484	$27,523	$43,007	$5,133,707
213	$15,401	$27,606	$43,007	$5,106,101
214	$15,318	$27,689	$43,007	$5,078,412
215	$15,235	$27,772	$43,007	$5,050,640
216	$15,152	$27,855	$43,007	$5,022,785

第18年供款共

$516,083

第18年利息

$187,267

第18年共還本金

$328,815

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$15,068	$27,939	$43,007	$4,994,847
218	$14,985	$28,022	$43,007	$4,966,825
219	$14,900	$28,106	$43,007	$4,938,718
220	$14,816	$28,191	$43,007	$4,910,527
221	$14,732	$28,275	$43,007	$4,882,252
222	$14,647	$28,360	$43,007	$4,853,892
223	$14,562	$28,445	$43,007	$4,825,447
224	$14,476	$28,531	$43,007	$4,796,916
225	$14,391	$28,616	$43,007	$4,768,300
226	$14,305	$28,702	$43,007	$4,739,598
227	$14,219	$28,788	$43,007	$4,710,810
228	$14,132	$28,874	$43,007	$4,681,935

第19年供款共

$516,083

第19年利息

$175,233

第19年共還本金

$340,850

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$14,046	$28,961	$43,007	$4,652,974
230	$13,959	$29,048	$43,007	$4,623,926
231	$13,872	$29,135	$43,007	$4,594,791
232	$13,784	$29,223	$43,007	$4,565,569
233	$13,697	$29,310	$43,007	$4,536,258
234	$13,609	$29,398	$43,007	$4,506,860
235	$13,521	$29,486	$43,007	$4,477,374
236	$13,432	$29,575	$43,007	$4,447,799
237	$13,343	$29,664	$43,007	$4,418,136
238	$13,254	$29,752	$43,007	$4,388,383
239	$13,165	$29,842	$43,007	$4,358,541
240	$13,076	$29,931	$43,007	$4,328,610

第20年供款共

$516,083

第20年利息

$162,758

第20年共還本金

$353,325

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$12,986	$30,021	$43,007	$4,298,589
242	$12,896	$30,111	$43,007	$4,268,478
243	$12,805	$30,201	$43,007	$4,238,277
244	$12,715	$30,292	$43,007	$4,207,984
245	$12,624	$30,383	$43,007	$4,177,601
246	$12,533	$30,474	$43,007	$4,147,127
247	$12,441	$30,566	$43,007	$4,116,562
248	$12,350	$30,657	$43,007	$4,085,905
249	$12,258	$30,749	$43,007	$4,055,155
250	$12,165	$30,841	$43,007	$4,024,314
251	$12,073	$30,934	$43,007	$3,993,380
252	$11,980	$31,027	$43,007	$3,962,353

第21年供款共

$516,083

第21年利息

$149,826

第21年共還本金

$366,257

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$11,887	$31,120	$43,007	$3,931,233
254	$11,794	$31,213	$43,007	$3,900,020
255	$11,700	$31,307	$43,007	$3,868,713
256	$11,606	$31,401	$43,007	$3,837,313
257	$11,512	$31,495	$43,007	$3,805,818
258	$11,417	$31,589	$43,007	$3,774,228
259	$11,323	$31,684	$43,007	$3,742,544
260	$11,228	$31,779	$43,007	$3,710,765
261	$11,132	$31,875	$43,007	$3,678,890
262	$11,037	$31,970	$43,007	$3,646,920
263	$10,941	$32,066	$43,007	$3,614,854
264	$10,845	$32,162	$43,007	$3,582,691

第22年供款共

$516,083

第22年利息

$136,421

第22年共還本金

$379,662

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$10,748	$32,259	$43,007	$3,550,433
266	$10,651	$32,356	$43,007	$3,518,077
267	$10,554	$32,453	$43,007	$3,485,624
268	$10,457	$32,550	$43,007	$3,453,074
269	$10,359	$32,648	$43,007	$3,420,427
270	$10,261	$32,746	$43,007	$3,387,681
271	$10,163	$32,844	$43,007	$3,354,837
272	$10,065	$32,942	$43,007	$3,321,895
273	$9,966	$33,041	$43,007	$3,288,853
274	$9,867	$33,140	$43,007	$3,255,713
275	$9,767	$33,240	$43,007	$3,222,473
276	$9,667	$33,339	$43,007	$3,189,134

第23年供款共

$516,083

第23年利息

$122,525

第23年共還本金

$393,558

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$9,567	$33,440	$43,007	$3,155,694
278	$9,467	$33,540	$43,007	$3,122,155
279	$9,366	$33,640	$43,007	$3,088,514
280	$9,266	$33,741	$43,007	$3,054,773
281	$9,164	$33,843	$43,007	$3,020,930
282	$9,063	$33,944	$43,007	$2,986,986
283	$8,961	$34,046	$43,007	$2,952,940
284	$8,859	$34,148	$43,007	$2,918,792
285	$8,756	$34,251	$43,007	$2,884,542
286	$8,654	$34,353	$43,007	$2,850,188
287	$8,551	$34,456	$43,007	$2,815,732
288	$8,447	$34,560	$43,007	$2,781,172

第24年供款共

$516,083

第24年利息

$108,121

第24年共還本金

$407,962

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$8,344	$34,663	$43,007	$2,746,509
290	$8,240	$34,767	$43,007	$2,711,741
291	$8,135	$34,872	$43,007	$2,676,870
292	$8,031	$34,976	$43,007	$2,641,893
293	$7,926	$35,081	$43,007	$2,606,812
294	$7,820	$35,186	$43,007	$2,571,626
295	$7,715	$35,292	$43,007	$2,536,334
296	$7,609	$35,398	$43,007	$2,500,936
297	$7,503	$35,504	$43,007	$2,465,432
298	$7,396	$35,611	$43,007	$2,429,821
299	$7,289	$35,717	$43,007	$2,394,104
300	$7,182	$35,825	$43,007	$2,358,279

第25年供款共

$516,083

第25年利息

$93,190

第25年共還本金

$422,893

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$7,075	$35,932	$43,007	$2,322,347
302	$6,967	$36,040	$43,007	$2,286,307
303	$6,859	$36,148	$43,007	$2,250,159
304	$6,750	$36,256	$43,007	$2,213,903
305	$6,642	$36,365	$43,007	$2,177,538
306	$6,533	$36,474	$43,007	$2,141,063
307	$6,423	$36,584	$43,007	$2,104,480
308	$6,313	$36,693	$43,007	$2,067,786
309	$6,203	$36,804	$43,007	$2,030,983
310	$6,093	$36,914	$43,007	$1,994,069
311	$5,982	$37,025	$43,007	$1,957,044
312	$5,871	$37,136	$43,007	$1,919,908

第26年供款共

$516,083

第26年利息

$77,712

第26年共還本金

$438,371

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$5,760	$37,247	$43,007	$1,882,661
314	$5,648	$37,359	$43,007	$1,845,302
315	$5,536	$37,471	$43,007	$1,807,831
316	$5,423	$37,583	$43,007	$1,770,248
317	$5,311	$37,696	$43,007	$1,732,551
318	$5,198	$37,809	$43,007	$1,694,742
319	$5,084	$37,923	$43,007	$1,656,819
320	$4,970	$38,036	$43,007	$1,618,783
321	$4,856	$38,151	$43,007	$1,580,632
322	$4,742	$38,265	$43,007	$1,542,367
323	$4,627	$38,380	$43,007	$1,503,988
324	$4,512	$38,495	$43,007	$1,465,493

第27年供款共

$516,083

第27年利息

$61,668

第27年共還本金

$454,415

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,396	$38,610	$43,007	$1,426,882
326	$4,281	$38,726	$43,007	$1,388,156
327	$4,164	$38,842	$43,007	$1,349,314
328	$4,048	$38,959	$43,007	$1,310,355
329	$3,931	$39,076	$43,007	$1,271,279
330	$3,814	$39,193	$43,007	$1,232,086
331	$3,696	$39,311	$43,007	$1,192,775
332	$3,578	$39,429	$43,007	$1,153,347
333	$3,460	$39,547	$43,007	$1,113,800
334	$3,341	$39,666	$43,007	$1,074,134
335	$3,222	$39,785	$43,007	$1,034,350
336	$3,103	$39,904	$43,007	$994,446

第28年供款共

$516,083

第28年利息

$45,036

第28年共還本金

$471,047

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,983	$40,024	$43,007	$954,422
338	$2,863	$40,144	$43,007	$914,279
339	$2,743	$40,264	$43,007	$874,015
340	$2,622	$40,385	$43,007	$833,630
341	$2,501	$40,506	$43,007	$793,124
342	$2,379	$40,628	$43,007	$752,496
343	$2,257	$40,749	$43,007	$711,747
344	$2,135	$40,872	$43,007	$670,875
345	$2,013	$40,994	$43,007	$629,881
346	$1,890	$41,117	$43,007	$588,764
347	$1,766	$41,241	$43,007	$547,523
348	$1,643	$41,364	$43,007	$506,159

第29年供款共

$516,083

第29年利息

$27,796

第29年共還本金

$488,287

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,518	$41,488	$43,007	$464,670
350	$1,394	$41,613	$43,007	$423,057
351	$1,269	$41,738	$43,007	$381,319
352	$1,144	$41,863	$43,007	$339,457
353	$1,018	$41,989	$43,007	$297,468
354	$892	$42,115	$43,007	$255,354
355	$766	$42,241	$43,007	$213,113
356	$639	$42,368	$43,007	$170,745
357	$512	$42,495	$43,007	$128,250
358	$385	$42,622	$43,007	$85,628
359	$257	$42,750	$43,007	$42,878
360	$129	$42,878	$43,007	$0

第30年供款共

$516,083

第30年利息

$9,924

第30年共還本金

$506,159

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$18,338,736

免責聲明

筍盤推介