樓價

HK$

按揭成數

HK$

按揭保險費

一次付清 HK$225,000

借款月供 $889 , 共加借HK$225,000

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$7,431,007

每月供款
$18,670

首期

$500,000

總貸款額

$4,725,000

總利息

$1,996,007

印花稅

$150,000

其他

$60,000

置業成本總預算

HK$710,000

最低每月入息要求

按月供比率計算

$37,339

按壓力測試計算

$44,713

置業成本總預算

HK$710,000

首期

$500,000
印花稅

$150,000
- AVD
  
  $150,000
- SSD(由賣方支付)
  
  $0
- BSD
  
  $0
律師費

$ 10,000
代理佣金

$50,000
按揭保險費

$225,000

壓力測試 (假設利率上升3.0%)

每月按揭保險費

$889

最低每月入息要求

按月供比率計算

$37,339

按壓力測試計算

$44,713

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

馬鞍山薈朗

thumb_up

4年新屋苑可睇樓

實

266 呎

@18,797

售$500 萬

實

266 呎

@18,797

售$500 萬

沙田全輝中心靚裝修靚景上車必睇精選

thumb_up

全輝中心靚裝修靚景上車必睇精選

實

266 呎

@20,226

建

363 呎

@14,821

售$538 萬

實

266 呎

@20,226

建

363 呎

@14,821

售$538 萬

大埔樟樹灘

thumb_up

樟樹灘

建

700 呎

@7,114

售$498 萬

建

700 呎

@7,114

售$498 萬

沙田花園城第01期雅士苑

thumb_up

花園城

實

286 呎

@16,084

建

435 呎

@10,575

售$460 萬

實

286 呎

@16,084

建

435 呎

@10,575

售$460 萬

九龍城寶城大樓

thumb_up

寶城大樓 41校網

實

245 呎

@16,327

售$400 萬

實

245 呎

@16,327

售$400 萬

粉嶺花都廣場第03座

thumb_up

花都廣場第03座高層

實

392 呎

@14,031

建

551 呎

@9,982

售$550 萬

實

392 呎

@14,031

建

551 呎

@9,982

售$550 萬

粉嶺粉嶺中心第01期 B座

thumb_up

全屋裝修曬

實

476 呎

@11,975

建

602 呎

@9,468

售$570 萬

實

476 呎

@11,975

建

602 呎

@9,468

售$570 萬

荃灣荃威花園

thumb_up

[上車精選]成熟大型社區, 生活&交通配套齊全; 雅致[開揚高層]2房[安樂窩] !

實

415 呎

@13,253

建

473 呎

@11,628

必睇推介

售$550 萬

實

415 呎

@13,253

建

473 呎

@11,628

售$550 萬

必睇推介

沙田沙田第一城第04期第41座

thumb_up

第一城靚裝即買即住,開揚靚景,歡迎約睇

實

284 呎

@20,951

建

395 呎

@15,063

售$595 萬

實

284 呎

@20,951

建

395 呎

@15,063

售$595 萬

馬鞍山薈朗第01座

thumb_up

薈朗新樓

實

225 呎

@18,133

售$408 萬

實

225 呎

@18,133

售$408 萬

西貢 SAI KUNG VILLAGE

thumb_up

SAI KUNG TSUEN

建

700 呎

@8,286

售$580 萬

建

700 呎

@8,286

售$580 萬

沙田沙田第一城第05期第47座

thumb_up

高層企理裝修~歡迎約睇

實

304 呎

@19,079

建

410 呎

@14,146

售$580 萬

實

304 呎

@19,079

建

410 呎

@14,146

售$580 萬

利率	15年	20年	25年	30年
1.000	$28,279	$21,730	$17,807	$15,197
1.500	$29,330	$22,800	$18,897	$16,307
2.000	$30,406	$23,903	$20,027	$17,465
2.500	$31,506	$25,038	$21,197	$18,669
3.000	$32,630	$26,205	$22,406	$19,921
3.500	$33,778	$27,403	$23,654	$21,217
4.000	$34,950	$28,633	$24,940	$22,558
4.500	$36,146	$29,893	$26,263	$23,941
5.000	$37,365	$31,183	$27,622	$25,365
5.500	$38,607	$32,503	$29,016	$26,828
6.000	$39,872	$33,851	$30,443	$28,329

每月供款$18,670

年期

30年

貸款

$4,725,000

利息

$1,996,007

總貸款連利息

$6,721,007

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$9,844	$8,826	$18,669	$4,716,174
2	$9,825	$8,844	$18,669	$4,707,330
3	$9,807	$8,863	$18,669	$4,698,468
4	$9,788	$8,881	$18,669	$4,689,587
5	$9,770	$8,899	$18,669	$4,680,687
6	$9,751	$8,918	$18,669	$4,671,769
7	$9,733	$8,937	$18,669	$4,662,833
8	$9,714	$8,955	$18,669	$4,653,877
9	$9,696	$8,974	$18,669	$4,644,903
10	$9,677	$8,993	$18,669	$4,635,911
11	$9,658	$9,011	$18,669	$4,626,900
12	$9,639	$9,030	$18,669	$4,617,869

第1年供款共

$224,034

第1年利息

$116,903

第1年共還本金

$107,131

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$9,621	$9,049	$18,669	$4,608,821
14	$9,602	$9,068	$18,669	$4,599,753
15	$9,583	$9,087	$18,669	$4,590,666
16	$9,564	$9,106	$18,669	$4,581,561
17	$9,545	$9,125	$18,669	$4,572,436
18	$9,526	$9,144	$18,669	$4,563,292
19	$9,507	$9,163	$18,669	$4,554,130
20	$9,488	$9,182	$18,669	$4,544,948
21	$9,469	$9,201	$18,669	$4,535,747
22	$9,449	$9,220	$18,669	$4,526,527
23	$9,430	$9,239	$18,669	$4,517,288
24	$9,411	$9,258	$18,669	$4,508,030

第2年供款共

$224,034

第2年利息

$114,194

第2年共還本金

$109,840

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$9,392	$9,278	$18,669	$4,498,752
26	$9,372	$9,297	$18,669	$4,489,455
27	$9,353	$9,316	$18,669	$4,480,139
28	$9,334	$9,336	$18,669	$4,470,803
29	$9,314	$9,355	$18,669	$4,461,447
30	$9,295	$9,375	$18,669	$4,452,073
31	$9,275	$9,394	$18,669	$4,442,678
32	$9,256	$9,414	$18,669	$4,433,264
33	$9,236	$9,433	$18,669	$4,423,831
34	$9,216	$9,453	$18,669	$4,414,378
35	$9,197	$9,473	$18,669	$4,404,905
36	$9,177	$9,493	$18,669	$4,395,412

第3年供款共

$224,034

第3年利息

$111,416

第3年共還本金

$112,617

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$9,157	$9,512	$18,669	$4,385,900
38	$9,137	$9,532	$18,669	$4,376,368
39	$9,117	$9,552	$18,669	$4,366,816
40	$9,098	$9,572	$18,669	$4,357,244
41	$9,078	$9,592	$18,669	$4,347,652
42	$9,058	$9,612	$18,669	$4,338,040
43	$9,038	$9,632	$18,669	$4,328,408
44	$9,018	$9,652	$18,669	$4,318,756
45	$8,997	$9,672	$18,669	$4,309,084
46	$8,977	$9,692	$18,669	$4,299,392
47	$8,957	$9,712	$18,669	$4,289,680
48	$8,937	$9,733	$18,669	$4,279,947

第4年供款共

$224,034

第4年利息

$108,568

第4年共還本金

$115,465

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$8,917	$9,753	$18,669	$4,270,194
50	$8,896	$9,773	$18,669	$4,260,421
51	$8,876	$9,794	$18,669	$4,250,627
52	$8,855	$9,814	$18,669	$4,240,813
53	$8,835	$9,834	$18,669	$4,230,979
54	$8,815	$9,855	$18,669	$4,221,124
55	$8,794	$9,875	$18,669	$4,211,249
56	$8,773	$9,896	$18,669	$4,201,352
57	$8,753	$9,917	$18,669	$4,191,436
58	$8,732	$9,937	$18,669	$4,181,499
59	$8,711	$9,958	$18,669	$4,171,541
60	$8,691	$9,979	$18,669	$4,161,562

第5年供款共

$224,034

第5年利息

$105,648

第5年共還本金

$118,385

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$8,670	$10,000	$18,669	$4,151,562
62	$8,649	$10,020	$18,669	$4,141,542
63	$8,628	$10,041	$18,669	$4,131,501
64	$8,607	$10,062	$18,669	$4,121,438
65	$8,586	$10,083	$18,669	$4,111,355
66	$8,565	$10,104	$18,669	$4,101,251
67	$8,544	$10,125	$18,669	$4,091,126
68	$8,523	$10,146	$18,669	$4,080,980
69	$8,502	$10,167	$18,669	$4,070,812
70	$8,481	$10,189	$18,669	$4,060,624
71	$8,460	$10,210	$18,669	$4,050,414
72	$8,438	$10,231	$18,669	$4,040,183

第6年供款共

$224,034

第6年利息

$102,655

第6年共還本金

$121,379

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$8,417	$10,252	$18,669	$4,029,930
74	$8,396	$10,274	$18,669	$4,019,657
75	$8,374	$10,295	$18,669	$4,009,361
76	$8,353	$10,317	$18,669	$3,999,045
77	$8,331	$10,338	$18,669	$3,988,707
78	$8,310	$10,360	$18,669	$3,978,347
79	$8,288	$10,381	$18,669	$3,967,966
80	$8,267	$10,403	$18,669	$3,957,563
81	$8,245	$10,425	$18,669	$3,947,138
82	$8,223	$10,446	$18,669	$3,936,692
83	$8,201	$10,468	$18,669	$3,926,224
84	$8,180	$10,490	$18,669	$3,915,734

第7年供款共

$224,034

第7年利息

$99,585

第7年共還本金

$124,449

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$8,158	$10,512	$18,669	$3,905,223
86	$8,136	$10,534	$18,669	$3,894,689
87	$8,114	$10,556	$18,669	$3,884,133
88	$8,092	$10,578	$18,669	$3,873,556
89	$8,070	$10,600	$18,669	$3,862,956
90	$8,048	$10,622	$18,669	$3,852,335
91	$8,026	$10,644	$18,669	$3,841,691
92	$8,004	$10,666	$18,669	$3,831,025
93	$7,981	$10,688	$18,669	$3,820,337
94	$7,959	$10,710	$18,669	$3,809,626
95	$7,937	$10,733	$18,669	$3,798,894
96	$7,914	$10,755	$18,669	$3,788,139

第8年供款共

$224,034

第8年利息

$96,438

第8年共還本金

$127,596

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$7,892	$10,778	$18,669	$3,777,361
98	$7,870	$10,800	$18,669	$3,766,561
99	$7,847	$10,822	$18,669	$3,755,739
100	$7,824	$10,845	$18,669	$3,744,894
101	$7,802	$10,868	$18,669	$3,734,026
102	$7,779	$10,890	$18,669	$3,723,136
103	$7,757	$10,913	$18,669	$3,712,223
104	$7,734	$10,936	$18,669	$3,701,287
105	$7,711	$10,958	$18,669	$3,690,329
106	$7,688	$10,981	$18,669	$3,679,347
107	$7,665	$11,004	$18,669	$3,668,343
108	$7,642	$11,027	$18,669	$3,657,316

第9年供款共

$224,034

第9年利息

$93,211

第9年共還本金

$130,822

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$7,619	$11,050	$18,669	$3,646,266
110	$7,596	$11,073	$18,669	$3,635,193
111	$7,573	$11,096	$18,669	$3,624,097
112	$7,550	$11,119	$18,669	$3,612,978
113	$7,527	$11,142	$18,669	$3,601,835
114	$7,504	$11,166	$18,669	$3,590,670
115	$7,481	$11,189	$18,669	$3,579,481
116	$7,457	$11,212	$18,669	$3,568,269
117	$7,434	$11,236	$18,669	$3,557,033
118	$7,410	$11,259	$18,669	$3,545,774
119	$7,387	$11,282	$18,669	$3,534,492
120	$7,364	$11,306	$18,669	$3,523,186

第10年供款共

$224,034

第10年利息

$89,903

第10年共還本金

$134,131

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$7,340	$11,329	$18,669	$3,511,856
122	$7,316	$11,353	$18,669	$3,500,503
123	$7,293	$11,377	$18,669	$3,489,126
124	$7,269	$11,400	$18,669	$3,477,726
125	$7,245	$11,424	$18,669	$3,466,302
126	$7,221	$11,448	$18,669	$3,454,854
127	$7,198	$11,472	$18,669	$3,443,382
128	$7,174	$11,496	$18,669	$3,431,886
129	$7,150	$11,520	$18,669	$3,420,366
130	$7,126	$11,544	$18,669	$3,408,823
131	$7,102	$11,568	$18,669	$3,397,255
132	$7,078	$11,592	$18,669	$3,385,663

第11年供款共

$224,034

第11年利息

$86,511

第11年共還本金

$137,523

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$7,053	$11,616	$18,669	$3,374,047
134	$7,029	$11,640	$18,669	$3,362,407
135	$7,005	$11,664	$18,669	$3,350,742
136	$6,981	$11,689	$18,669	$3,339,054
137	$6,956	$11,713	$18,669	$3,327,341
138	$6,932	$11,738	$18,669	$3,315,603
139	$6,908	$11,762	$18,669	$3,303,841
140	$6,883	$11,786	$18,669	$3,292,055
141	$6,858	$11,811	$18,669	$3,280,244
142	$6,834	$11,836	$18,669	$3,268,408
143	$6,809	$11,860	$18,669	$3,256,548
144	$6,784	$11,885	$18,669	$3,244,663

第12年供款共

$224,034

第12年利息

$83,033

第12年共還本金

$141,000

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$6,760	$11,910	$18,669	$3,232,753
146	$6,735	$11,935	$18,669	$3,220,818
147	$6,710	$11,959	$18,669	$3,208,859
148	$6,685	$11,984	$18,669	$3,196,875
149	$6,660	$12,009	$18,669	$3,184,865
150	$6,635	$12,034	$18,669	$3,172,831
151	$6,610	$12,059	$18,669	$3,160,772
152	$6,585	$12,085	$18,669	$3,148,687
153	$6,560	$12,110	$18,669	$3,136,577
154	$6,535	$12,135	$18,669	$3,124,442
155	$6,509	$12,160	$18,669	$3,112,282
156	$6,484	$12,186	$18,669	$3,100,097

第13年供款共

$224,034

第13年利息

$79,468

第13年共還本金

$144,566

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$6,459	$12,211	$18,669	$3,087,886
158	$6,433	$12,236	$18,669	$3,075,649
159	$6,408	$12,262	$18,669	$3,063,388
160	$6,382	$12,287	$18,669	$3,051,100
161	$6,356	$12,313	$18,669	$3,038,787
162	$6,331	$12,339	$18,669	$3,026,448
163	$6,305	$12,364	$18,669	$3,014,084
164	$6,279	$12,390	$18,669	$3,001,694
165	$6,254	$12,416	$18,669	$2,989,278
166	$6,228	$12,442	$18,669	$2,976,836
167	$6,202	$12,468	$18,669	$2,964,369
168	$6,176	$12,494	$18,669	$2,951,875

第14年供款共

$224,034

第14年利息

$75,812

第14年共還本金

$148,222

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$6,150	$12,520	$18,669	$2,939,355
170	$6,124	$12,546	$18,669	$2,926,809
171	$6,098	$12,572	$18,669	$2,914,237
172	$6,071	$12,598	$18,669	$2,901,639
173	$6,045	$12,624	$18,669	$2,889,015
174	$6,019	$12,651	$18,669	$2,876,364
175	$5,992	$12,677	$18,669	$2,863,687
176	$5,966	$12,703	$18,669	$2,850,984
177	$5,940	$12,730	$18,669	$2,838,254
178	$5,913	$12,756	$18,669	$2,825,497
179	$5,886	$12,783	$18,669	$2,812,714
180	$5,860	$12,810	$18,669	$2,799,905

第15年供款共

$224,034

第15年利息

$72,063

第15年共還本金

$151,970

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$5,833	$12,836	$18,669	$2,787,068
182	$5,806	$12,863	$18,669	$2,774,205
183	$5,780	$12,890	$18,669	$2,761,315
184	$5,753	$12,917	$18,669	$2,748,399
185	$5,726	$12,944	$18,669	$2,735,455
186	$5,699	$12,971	$18,669	$2,722,484
187	$5,672	$12,998	$18,669	$2,709,487
188	$5,645	$13,025	$18,669	$2,696,462
189	$5,618	$13,052	$18,669	$2,683,410
190	$5,590	$13,079	$18,669	$2,670,331
191	$5,563	$13,106	$18,669	$2,657,225
192	$5,536	$13,134	$18,669	$2,644,091

第16年供款共

$224,034

第16年利息

$68,220

第16年共還本金

$155,813

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$5,509	$13,161	$18,669	$2,630,931
194	$5,481	$13,188	$18,669	$2,617,742
195	$5,454	$13,216	$18,669	$2,604,526
196	$5,426	$13,243	$18,669	$2,591,283
197	$5,399	$13,271	$18,669	$2,578,012
198	$5,371	$13,299	$18,669	$2,564,713
199	$5,343	$13,326	$18,669	$2,551,387
200	$5,315	$13,354	$18,669	$2,538,033
201	$5,288	$13,382	$18,669	$2,524,651
202	$5,260	$13,410	$18,669	$2,511,241
203	$5,232	$13,438	$18,669	$2,497,804
204	$5,204	$13,466	$18,669	$2,484,338

第17年供款共

$224,034

第17年利息

$64,280

第17年共還本金

$159,754

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$5,176	$13,494	$18,669	$2,470,844
206	$5,148	$13,522	$18,669	$2,457,322
207	$5,119	$13,550	$18,669	$2,443,772
208	$5,091	$13,578	$18,669	$2,430,194
209	$5,063	$13,607	$18,669	$2,416,587
210	$5,035	$13,635	$18,669	$2,402,953
211	$5,006	$13,663	$18,669	$2,389,289
212	$4,978	$13,692	$18,669	$2,375,597
213	$4,949	$13,720	$18,669	$2,361,877
214	$4,921	$13,749	$18,669	$2,348,128
215	$4,892	$13,778	$18,669	$2,334,351
216	$4,863	$13,806	$18,669	$2,320,545

第18年供款共

$224,034

第18年利息

$60,240

第18年共還本金

$163,793

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$4,834	$13,835	$18,669	$2,306,710
218	$4,806	$13,864	$18,669	$2,292,846
219	$4,777	$13,893	$18,669	$2,278,953
220	$4,748	$13,922	$18,669	$2,265,031
221	$4,719	$13,951	$18,669	$2,251,081
222	$4,690	$13,980	$18,669	$2,237,101
223	$4,661	$14,009	$18,669	$2,223,092
224	$4,631	$14,038	$18,669	$2,209,054
225	$4,602	$14,067	$18,669	$2,194,987
226	$4,573	$14,097	$18,669	$2,180,890
227	$4,544	$14,126	$18,669	$2,166,764
228	$4,514	$14,155	$18,669	$2,152,609

第19年供款共

$224,034

第19年利息

$56,098

第19年共還本金

$167,936

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$4,485	$14,185	$18,669	$2,138,424
230	$4,455	$14,214	$18,669	$2,124,210
231	$4,425	$14,244	$18,669	$2,109,966
232	$4,396	$14,274	$18,669	$2,095,692
233	$4,366	$14,303	$18,669	$2,081,389
234	$4,336	$14,333	$18,669	$2,067,055
235	$4,306	$14,363	$18,669	$2,052,692
236	$4,276	$14,393	$18,669	$2,038,299
237	$4,246	$14,423	$18,669	$2,023,876
238	$4,216	$14,453	$18,669	$2,009,423
239	$4,186	$14,483	$18,669	$1,994,940
240	$4,156	$14,513	$18,669	$1,980,427

第20年供款共

$224,034

第20年利息

$51,851

第20年共還本金

$172,182

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$4,126	$14,544	$18,669	$1,965,883
242	$4,096	$14,574	$18,669	$1,951,309
243	$4,065	$14,604	$18,669	$1,936,705
244	$4,035	$14,635	$18,669	$1,922,070
245	$4,004	$14,665	$18,669	$1,907,405
246	$3,974	$14,696	$18,669	$1,892,709
247	$3,943	$14,726	$18,669	$1,877,983
248	$3,912	$14,757	$18,669	$1,863,226
249	$3,882	$14,788	$18,669	$1,848,438
250	$3,851	$14,819	$18,669	$1,833,620
251	$3,820	$14,849	$18,669	$1,818,770
252	$3,789	$14,880	$18,669	$1,803,890

第21年供款共

$224,034

第21年利息

$47,497

第21年共還本金

$176,537

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$3,758	$14,911	$18,669	$1,788,979
254	$3,727	$14,942	$18,669	$1,774,036
255	$3,696	$14,974	$18,669	$1,759,063
256	$3,665	$15,005	$18,669	$1,744,058
257	$3,633	$15,036	$18,669	$1,729,022
258	$3,602	$15,067	$18,669	$1,713,955
259	$3,571	$15,099	$18,669	$1,698,856
260	$3,539	$15,130	$18,669	$1,683,726
261	$3,508	$15,162	$18,669	$1,668,564
262	$3,476	$15,193	$18,669	$1,653,371
263	$3,445	$15,225	$18,669	$1,638,146
264	$3,413	$15,257	$18,669	$1,622,889

第22年供款共

$224,034

第22年利息

$43,033

第22年共還本金

$181,001

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$3,381	$15,288	$18,669	$1,607,601
266	$3,349	$15,320	$18,669	$1,592,280
267	$3,317	$15,352	$18,669	$1,576,928
268	$3,285	$15,384	$18,669	$1,561,544
269	$3,253	$15,416	$18,669	$1,546,128
270	$3,221	$15,448	$18,669	$1,530,679
271	$3,189	$15,481	$18,669	$1,515,199
272	$3,157	$15,513	$18,669	$1,499,686
273	$3,124	$15,545	$18,669	$1,484,141
274	$3,092	$15,578	$18,669	$1,468,563
275	$3,060	$15,610	$18,669	$1,452,953
276	$3,027	$15,642	$18,669	$1,437,311

第23年供款共

$224,034

第23年利息

$38,455

第23年共還本金

$185,578

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$2,994	$15,675	$18,669	$1,421,636
278	$2,962	$15,708	$18,669	$1,405,928
279	$2,929	$15,740	$18,669	$1,390,188
280	$2,896	$15,773	$18,669	$1,374,415
281	$2,863	$15,806	$18,669	$1,358,608
282	$2,830	$15,839	$18,669	$1,342,769
283	$2,797	$15,872	$18,669	$1,326,897
284	$2,764	$15,905	$18,669	$1,310,992
285	$2,731	$15,938	$18,669	$1,295,054
286	$2,698	$15,971	$18,669	$1,279,083
287	$2,665	$16,005	$18,669	$1,263,078
288	$2,631	$16,038	$18,669	$1,247,040

第24年供款共

$224,034

第24年利息

$33,762

第24年共還本金

$190,271

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$2,598	$16,071	$18,669	$1,230,968
290	$2,565	$16,105	$18,669	$1,214,863
291	$2,531	$16,138	$18,669	$1,198,725
292	$2,497	$16,172	$18,669	$1,182,553
293	$2,464	$16,206	$18,669	$1,166,347
294	$2,430	$16,240	$18,669	$1,150,107
295	$2,396	$16,273	$18,669	$1,133,834
296	$2,362	$16,307	$18,669	$1,117,527
297	$2,328	$16,341	$18,669	$1,101,185
298	$2,294	$16,375	$18,669	$1,084,810
299	$2,260	$16,409	$18,669	$1,068,401
300	$2,226	$16,444	$18,669	$1,051,957

第25年供款共

$224,034

第25年利息

$28,951

第25年共還本金

$195,083

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,192	$16,478	$18,669	$1,035,479
302	$2,157	$16,512	$18,669	$1,018,967
303	$2,123	$16,547	$18,669	$1,002,420
304	$2,088	$16,581	$18,669	$985,839
305	$2,054	$16,616	$18,669	$969,224
306	$2,019	$16,650	$18,669	$952,573
307	$1,985	$16,685	$18,669	$935,888
308	$1,950	$16,720	$18,669	$919,169
309	$1,915	$16,755	$18,669	$902,414
310	$1,880	$16,789	$18,669	$885,625
311	$1,845	$16,824	$18,669	$868,800
312	$1,810	$16,859	$18,669	$851,941

第26年供款共

$224,034

第26年利息

$24,017

第26年共還本金

$200,016

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$1,775	$16,895	$18,669	$835,046
314	$1,740	$16,930	$18,669	$818,117
315	$1,704	$16,965	$18,669	$801,152
316	$1,669	$17,000	$18,669	$784,151
317	$1,634	$17,036	$18,669	$767,115
318	$1,598	$17,071	$18,669	$750,044
319	$1,563	$17,107	$18,669	$732,937
320	$1,527	$17,143	$18,669	$715,795
321	$1,491	$17,178	$18,669	$698,616
322	$1,455	$17,214	$18,669	$681,402
323	$1,420	$17,250	$18,669	$664,152
324	$1,384	$17,286	$18,669	$646,867

第27年供款共

$224,034

第27年利息

$18,959

第27年共還本金

$205,074

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,348	$17,322	$18,669	$629,545
326	$1,312	$17,358	$18,669	$612,187
327	$1,275	$17,394	$18,669	$594,793
328	$1,239	$17,430	$18,669	$577,363
329	$1,203	$17,467	$18,669	$559,896
330	$1,166	$17,503	$18,669	$542,393
331	$1,130	$17,539	$18,669	$524,853
332	$1,093	$17,576	$18,669	$507,277
333	$1,057	$17,613	$18,669	$489,665
334	$1,020	$17,649	$18,669	$472,015
335	$983	$17,686	$18,669	$454,329
336	$947	$17,723	$18,669	$436,606

第28年供款共

$224,034

第28年利息

$13,773

第28年共還本金

$210,260

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$910	$17,760	$18,669	$418,847
338	$873	$17,797	$18,669	$401,050
339	$836	$17,834	$18,669	$383,216
340	$798	$17,871	$18,669	$365,345
341	$761	$17,908	$18,669	$347,436
342	$724	$17,946	$18,669	$329,491
343	$686	$17,983	$18,669	$311,508
344	$649	$18,020	$18,669	$293,487
345	$611	$18,058	$18,669	$275,429
346	$574	$18,096	$18,669	$257,334
347	$536	$18,133	$18,669	$239,200
348	$498	$18,171	$18,669	$221,029

第29年供款共

$224,034

第29年利息

$8,456

第29年共還本金

$215,577

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$460	$18,209	$18,669	$202,820
350	$423	$18,247	$18,669	$184,573
351	$385	$18,285	$18,669	$166,288
352	$346	$18,323	$18,669	$147,965
353	$308	$18,361	$18,669	$129,604
354	$270	$18,399	$18,669	$111,205
355	$232	$18,438	$18,669	$92,767
356	$193	$18,476	$18,669	$74,291
357	$155	$18,515	$18,669	$55,776
358	$116	$18,553	$18,669	$37,223
359	$78	$18,592	$18,669	$18,631
360	$39	$18,631	$18,669	$0

第30年供款共

$224,034

第30年利息

$3,005

第30年共還本金

$221,029

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$7,431,007

免責聲明

筍盤推介