樓價

HK$

按揭成數

HK$

按揭保險費

一次付清 HK$337,500

借款月供 $1,334 , 共加借HK$337,500

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$11,197,760

每月供款
$28,005

首期

$750,000

總貸款額

$7,087,500

總利息

$2,994,010

印花稅

$281,250

其他

$85,000

置業成本總預算

HK$1,116,250

最低每月入息要求

按月供比率計算

$56,008

按壓力測試計算

$67,070

置業成本總預算

HK$1,116,250

首期

$750,000
印花稅

$281,250
- AVD
  
  $281,250
- SSD(由賣方支付)
  
  $0
- BSD
  
  $0
律師費

$ 10,000
代理佣金

$75,000
按揭保險費

$337,500

壓力測試 (假設利率上升3.0%)

每月按揭保險費

$1,334

最低每月入息要求

按月供比率計算

$56,008

按壓力測試計算

$67,070

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

KOL實拍 VR實景

沙田濱景花園

thumb_up

單邊河景🌅🏞~3房2廁有裝修~荀！

實

544 呎

@15,074

建

659 呎

@12,443

售$820 萬

實

544 呎

@15,074

建

659 呎

@12,443

售$820 萬

馬鞍山海典灣

thumb_up

海典灣鳳凰樓層特高樓底

實

476 呎

@17,605

建

635 呎

@13,197

real_estate_agent 罕有放盤 hotel_class 樓王

售$838 萬

實

476 呎

@17,605

建

635 呎

@13,197

售$838 萬

real_estate_agent 罕有放盤 hotel_class 樓王

粉嶺花都廣場第06座

thumb_up

中層3房專業推介

實

526 呎

@13,213

建

706 呎

@9,844

售$695 萬

實

526 呎

@13,213

建

706 呎

@9,844

售$695 萬

粉嶺欣翠花園連車位

thumb_up

*實用率高*連車位出售*

實

657 呎

@12,633

建

777 呎

@10,682

售$830 萬

實

657 呎

@12,633

建

777 呎

@10,682

售$830 萬

馬鞍山新港城

thumb_up

新港城高層開揚景清雅裝修

實

337 呎

@20,178

建

446 呎

@15,247

售$680 萬

實

337 呎

@20,178

建

446 呎

@15,247

售$680 萬

粉嶺粉嶺中心第01期 G座

thumb_up

*合國內學生, 傢電齊, 可4人合租*

實

535 呎

@13,084

建

694 呎

@10,086

售$700 萬

實

535 呎

@13,084

建

694 呎

@10,086

售$700 萬

將軍澳新寶城第03座

thumb_up

有裝修內園開揚景

實

575 呎

@14,261

建

774 呎

@10,594

售$820 萬

實

575 呎

@14,261

建

774 呎

@10,594

售$820 萬

沙田欣廷軒

thumb_up

屯馬線推介! 只需首期10% 買到安樂蝸!

實

431 呎

@16,009

建

570 呎

@12,105

售$690 萬

實

431 呎

@16,009

建

570 呎

@12,105

售$690 萬

沙田沙田第一城

thumb_up

沙田第一城靚裝實盤約睇 2房單位

實

327 呎

@21,407

建

395 呎

@17,722

售$700 萬

實

327 呎

@21,407

建

395 呎

@17,722

售$700 萬

KOL實拍 VR實景

馬鞍山迎海第02期星灣第18座

thumb_up

【激減】近商場超方便,新淨開揚

實

503 呎

@15,109

售$760 萬

實

503 呎

@15,109

售$760 萬

沙田沙田第一城第02期第22座

thumb_up

罕有特別積3房，南北對流，2年新裝

實

484 呎

@15,496

建

601 呎

@12,479

售$750 萬

實

484 呎

@15,496

建

601 呎

@12,479

售$750 萬

沙田海福花園 ^^罕有^^ 配套一絕

thumb_up

海福花園 ^^罕有^^ 配套一絕

實

526 呎

@13,118

建

526 呎

@13,118

售$690 萬

實

526 呎

@13,118

建

526 呎

@13,118

售$690 萬

利率	15年	20年	25年	30年
1.000	$42,418	$32,595	$26,711	$22,796
1.500	$43,995	$34,200	$28,345	$24,460
2.000	$45,609	$35,854	$30,041	$26,197
2.500	$47,259	$37,557	$31,796	$28,004
3.000	$48,945	$39,307	$33,610	$29,881
3.500	$50,667	$41,105	$35,482	$31,826
4.000	$52,425	$42,949	$37,410	$33,837
4.500	$54,219	$44,839	$39,395	$35,911
5.000	$56,047	$46,774	$41,433	$38,047
5.500	$57,911	$48,754	$43,523	$40,242
6.000	$59,808	$50,777	$45,665	$42,493

每月供款$28,005

年期

30年

貸款

$7,087,500

利息

$2,994,010

總貸款連利息

$10,081,510

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$14,766	$13,239	$28,004	$7,074,261
2	$14,738	$13,266	$28,004	$7,060,995
3	$14,710	$13,294	$28,004	$7,047,701
4	$14,683	$13,321	$28,004	$7,034,380
5	$14,655	$13,349	$28,004	$7,021,031
6	$14,627	$13,377	$28,004	$7,007,654
7	$14,599	$13,405	$28,004	$6,994,249
8	$14,571	$13,433	$28,004	$6,980,816
9	$14,543	$13,461	$28,004	$6,967,355
10	$14,515	$13,489	$28,004	$6,953,866
11	$14,487	$13,517	$28,004	$6,940,349
12	$14,459	$13,545	$28,004	$6,926,804

第1年供款共

$336,050

第1年利息

$175,354

第1年共還本金

$160,696

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$14,431	$13,573	$28,004	$6,913,231
14	$14,403	$13,602	$28,004	$6,899,629
15	$14,374	$13,630	$28,004	$6,885,999
16	$14,346	$13,658	$28,004	$6,872,341
17	$14,317	$13,687	$28,004	$6,858,654
18	$14,289	$13,715	$28,004	$6,844,939
19	$14,260	$13,744	$28,004	$6,831,195
20	$14,232	$13,773	$28,004	$6,817,422
21	$14,203	$13,801	$28,004	$6,803,621
22	$14,174	$13,830	$28,004	$6,789,791
23	$14,145	$13,859	$28,004	$6,775,932
24	$14,117	$13,888	$28,004	$6,762,045

第2年供款共

$336,050

第2年利息

$171,291

第2年共還本金

$164,760

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$14,088	$13,917	$28,004	$6,748,128
26	$14,059	$13,946	$28,004	$6,734,182
27	$14,030	$13,975	$28,004	$6,720,208
28	$14,000	$14,004	$28,004	$6,706,204
29	$13,971	$14,033	$28,004	$6,692,171
30	$13,942	$14,062	$28,004	$6,678,109
31	$13,913	$14,091	$28,004	$6,664,017
32	$13,883	$14,121	$28,004	$6,649,897
33	$13,854	$14,150	$28,004	$6,635,746
34	$13,824	$14,180	$28,004	$6,621,567
35	$13,795	$14,209	$28,004	$6,607,357
36	$13,765	$14,239	$28,004	$6,593,119

第3年供款共

$336,050

第3年利息

$167,124

第3年共還本金

$168,926

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$13,736	$14,269	$28,004	$6,578,850
38	$13,706	$14,298	$28,004	$6,564,552
39	$13,676	$14,328	$28,004	$6,550,224
40	$13,646	$14,358	$28,004	$6,535,866
41	$13,616	$14,388	$28,004	$6,521,478
42	$13,586	$14,418	$28,004	$6,507,060
43	$13,556	$14,448	$28,004	$6,492,612
44	$13,526	$14,478	$28,004	$6,478,134
45	$13,496	$14,508	$28,004	$6,463,626
46	$13,466	$14,538	$28,004	$6,449,088
47	$13,436	$14,569	$28,004	$6,434,519
48	$13,405	$14,599	$28,004	$6,419,921

第4年供款共

$336,050

第4年利息

$162,852

第4年共還本金

$173,198

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$13,375	$14,629	$28,004	$6,405,291
50	$13,344	$14,660	$28,004	$6,390,631
51	$13,314	$14,690	$28,004	$6,375,941
52	$13,283	$14,721	$28,004	$6,361,220
53	$13,253	$14,752	$28,004	$6,346,468
54	$13,222	$14,782	$28,004	$6,331,686
55	$13,191	$14,813	$28,004	$6,316,873
56	$13,160	$14,844	$28,004	$6,302,029
57	$13,129	$14,875	$28,004	$6,287,154
58	$13,098	$14,906	$28,004	$6,272,248
59	$13,067	$14,937	$28,004	$6,257,311
60	$13,036	$14,968	$28,004	$6,242,343

第5年供款共

$336,050

第5年利息

$158,472

第5年共還本金

$177,578

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$13,005	$14,999	$28,004	$6,227,343
62	$12,974	$15,031	$28,004	$6,212,313
63	$12,942	$15,062	$28,004	$6,197,251
64	$12,911	$15,093	$28,004	$6,182,158
65	$12,879	$15,125	$28,004	$6,167,033
66	$12,848	$15,156	$28,004	$6,151,877
67	$12,816	$15,188	$28,004	$6,136,689
68	$12,785	$15,219	$28,004	$6,121,470
69	$12,753	$15,251	$28,004	$6,106,218
70	$12,721	$15,283	$28,004	$6,090,935
71	$12,689	$15,315	$28,004	$6,075,621
72	$12,658	$15,347	$28,004	$6,060,274

第6年供款共

$336,050

第6年利息

$153,982

第6年共還本金

$182,069

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$12,626	$15,379	$28,004	$6,044,895
74	$12,594	$15,411	$28,004	$6,029,485
75	$12,561	$15,443	$28,004	$6,014,042
76	$12,529	$15,475	$28,004	$5,998,567
77	$12,497	$15,507	$28,004	$5,983,060
78	$12,465	$15,539	$28,004	$5,967,520
79	$12,432	$15,572	$28,004	$5,951,949
80	$12,400	$15,604	$28,004	$5,936,344
81	$12,367	$15,637	$28,004	$5,920,707
82	$12,335	$15,669	$28,004	$5,905,038
83	$12,302	$15,702	$28,004	$5,889,336
84	$12,269	$15,735	$28,004	$5,873,601

第7年供款共

$336,050

第7年利息

$149,378

第7年共還本金

$186,673

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$12,237	$15,768	$28,004	$5,857,834
86	$12,204	$15,800	$28,004	$5,842,033
87	$12,171	$15,833	$28,004	$5,826,200
88	$12,138	$15,866	$28,004	$5,810,334
89	$12,105	$15,899	$28,004	$5,794,435
90	$12,072	$15,932	$28,004	$5,778,502
91	$12,039	$15,966	$28,004	$5,762,536
92	$12,005	$15,999	$28,004	$5,746,537
93	$11,972	$16,032	$28,004	$5,730,505
94	$11,939	$16,066	$28,004	$5,714,440
95	$11,905	$16,099	$28,004	$5,698,341
96	$11,872	$16,133	$28,004	$5,682,208

第8年供款共

$336,050

第8年利息

$144,657

第8年共還本金

$191,393

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$11,838	$16,166	$28,004	$5,666,042
98	$11,804	$16,200	$28,004	$5,649,842
99	$11,771	$16,234	$28,004	$5,633,608
100	$11,737	$16,268	$28,004	$5,617,340
101	$11,703	$16,301	$28,004	$5,601,039
102	$11,669	$16,335	$28,004	$5,584,704
103	$11,635	$16,369	$28,004	$5,568,334
104	$11,601	$16,403	$28,004	$5,551,931
105	$11,567	$16,438	$28,004	$5,535,493
106	$11,532	$16,472	$28,004	$5,519,021
107	$11,498	$16,506	$28,004	$5,502,515
108	$11,464	$16,541	$28,004	$5,485,974

第9年供款共

$336,050

第9年利息

$139,817

第9年共還本金

$196,233

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$11,429	$16,575	$28,004	$5,469,399
110	$11,395	$16,610	$28,004	$5,452,790
111	$11,360	$16,644	$28,004	$5,436,145
112	$11,325	$16,679	$28,004	$5,419,467
113	$11,291	$16,714	$28,004	$5,402,753
114	$11,256	$16,748	$28,004	$5,386,004
115	$11,221	$16,783	$28,004	$5,369,221
116	$11,186	$16,818	$28,004	$5,352,403
117	$11,151	$16,853	$28,004	$5,335,549
118	$11,116	$16,888	$28,004	$5,318,661
119	$11,081	$16,924	$28,004	$5,301,737
120	$11,045	$16,959	$28,004	$5,284,778

第10年供款共

$336,050

第10年利息

$134,854

第10年共還本金

$201,196

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$11,010	$16,994	$28,004	$5,267,784
122	$10,975	$17,030	$28,004	$5,250,755
123	$10,939	$17,065	$28,004	$5,233,689
124	$10,904	$17,101	$28,004	$5,216,589
125	$10,868	$17,136	$28,004	$5,199,452
126	$10,832	$17,172	$28,004	$5,182,280
127	$10,796	$17,208	$28,004	$5,165,073
128	$10,761	$17,244	$28,004	$5,147,829
129	$10,725	$17,280	$28,004	$5,130,549
130	$10,689	$17,316	$28,004	$5,113,234
131	$10,653	$17,352	$28,004	$5,095,882
132	$10,616	$17,388	$28,004	$5,078,495

第11年供款共

$336,050

第11年利息

$129,766

第11年共還本金

$206,284

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$10,580	$17,424	$28,004	$5,061,071
134	$10,544	$17,460	$28,004	$5,043,610
135	$10,508	$17,497	$28,004	$5,026,114
136	$10,471	$17,533	$28,004	$5,008,580
137	$10,435	$17,570	$28,004	$4,991,011
138	$10,398	$17,606	$28,004	$4,973,405
139	$10,361	$17,643	$28,004	$4,955,762
140	$10,325	$17,680	$28,004	$4,938,082
141	$10,288	$17,717	$28,004	$4,920,365
142	$10,251	$17,753	$28,004	$4,902,612
143	$10,214	$17,790	$28,004	$4,884,822
144	$10,177	$17,827	$28,004	$4,866,994

第12年供款共

$336,050

第12年利息

$124,550

第12年共還本金

$211,500

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$10,140	$17,865	$28,004	$4,849,129
146	$10,102	$17,902	$28,004	$4,831,228
147	$10,065	$17,939	$28,004	$4,813,288
148	$10,028	$17,977	$28,004	$4,795,312
149	$9,990	$18,014	$28,004	$4,777,298
150	$9,953	$18,051	$28,004	$4,759,247
151	$9,915	$18,089	$28,004	$4,741,157
152	$9,877	$18,127	$28,004	$4,723,031
153	$9,840	$18,165	$28,004	$4,704,866
154	$9,802	$18,202	$28,004	$4,686,664
155	$9,764	$18,240	$28,004	$4,668,423
156	$9,726	$18,278	$28,004	$4,650,145

第13年供款共

$336,050

第13年利息

$119,201

第13年共還本金

$216,849

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,688	$18,316	$28,004	$4,631,829
158	$9,650	$18,355	$28,004	$4,613,474
159	$9,611	$18,393	$28,004	$4,595,081
160	$9,573	$18,431	$28,004	$4,576,650
161	$9,535	$18,470	$28,004	$4,558,181
162	$9,496	$18,508	$28,004	$4,539,673
163	$9,458	$18,547	$28,004	$4,521,126
164	$9,419	$18,585	$28,004	$4,502,541
165	$9,380	$18,624	$28,004	$4,483,917
166	$9,341	$18,663	$28,004	$4,465,254
167	$9,303	$18,702	$28,004	$4,446,553
168	$9,264	$18,741	$28,004	$4,427,812

第14年供款共

$336,050

第14年利息

$113,718

第14年共還本金

$222,333

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$9,225	$18,780	$28,004	$4,409,033
170	$9,185	$18,819	$28,004	$4,390,214
171	$9,146	$18,858	$28,004	$4,371,356
172	$9,107	$18,897	$28,004	$4,352,459
173	$9,068	$18,937	$28,004	$4,333,522
174	$9,028	$18,976	$28,004	$4,314,546
175	$8,989	$19,016	$28,004	$4,295,531
176	$8,949	$19,055	$28,004	$4,276,476
177	$8,909	$19,095	$28,004	$4,257,381
178	$8,870	$19,135	$28,004	$4,238,246
179	$8,830	$19,175	$28,004	$4,219,072
180	$8,790	$19,214	$28,004	$4,199,857

第15年供款共

$336,050

第15年利息

$108,095

第15年共還本金

$227,955

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,750	$19,254	$28,004	$4,180,603
182	$8,710	$19,295	$28,004	$4,161,308
183	$8,669	$19,335	$28,004	$4,141,973
184	$8,629	$19,375	$28,004	$4,122,598
185	$8,589	$19,415	$28,004	$4,103,183
186	$8,548	$19,456	$28,004	$4,083,727
187	$8,508	$19,496	$28,004	$4,064,230
188	$8,467	$19,537	$28,004	$4,044,693
189	$8,426	$19,578	$28,004	$4,025,116
190	$8,386	$19,619	$28,004	$4,005,497
191	$8,345	$19,659	$28,004	$3,985,838
192	$8,304	$19,700	$28,004	$3,966,137

第16年供款共

$336,050

第16年利息

$102,330

第16年共還本金

$233,720

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$8,263	$19,741	$28,004	$3,946,396
194	$8,222	$19,783	$28,004	$3,926,613
195	$8,180	$19,824	$28,004	$3,906,790
196	$8,139	$19,865	$28,004	$3,886,924
197	$8,098	$19,906	$28,004	$3,867,018
198	$8,056	$19,948	$28,004	$3,847,070
199	$8,015	$19,989	$28,004	$3,827,081
200	$7,973	$20,031	$28,004	$3,807,050
201	$7,931	$20,073	$28,004	$3,786,977
202	$7,890	$20,115	$28,004	$3,766,862
203	$7,848	$20,157	$28,004	$3,746,705
204	$7,806	$20,199	$28,004	$3,726,507

第17年供款共

$336,050

第17年利息

$96,420

第17年共還本金

$239,630

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,764	$20,241	$28,004	$3,706,266
206	$7,721	$20,283	$28,004	$3,685,983
207	$7,679	$20,325	$28,004	$3,665,658
208	$7,637	$20,367	$28,004	$3,645,291
209	$7,594	$20,410	$28,004	$3,624,881
210	$7,552	$20,452	$28,004	$3,604,429
211	$7,509	$20,495	$28,004	$3,583,934
212	$7,467	$20,538	$28,004	$3,563,396
213	$7,424	$20,580	$28,004	$3,542,816
214	$7,381	$20,623	$28,004	$3,522,192
215	$7,338	$20,666	$28,004	$3,501,526
216	$7,295	$20,709	$28,004	$3,480,817

第18年供款共

$336,050

第18年利息

$90,360

第18年共還本金

$245,690

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,252	$20,752	$28,004	$3,460,064
218	$7,208	$20,796	$28,004	$3,439,269
219	$7,165	$20,839	$28,004	$3,418,429
220	$7,122	$20,882	$28,004	$3,397,547
221	$7,078	$20,926	$28,004	$3,376,621
222	$7,035	$20,970	$28,004	$3,355,651
223	$6,991	$21,013	$28,004	$3,334,638
224	$6,947	$21,057	$28,004	$3,313,581
225	$6,903	$21,101	$28,004	$3,292,480
226	$6,859	$21,145	$28,004	$3,271,335
227	$6,815	$21,189	$28,004	$3,250,147
228	$6,771	$21,233	$28,004	$3,228,913

第19年供款共

$336,050

第19年利息

$84,147

第19年共還本金

$251,903

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,727	$21,277	$28,004	$3,207,636
230	$6,683	$21,322	$28,004	$3,186,315
231	$6,638	$21,366	$28,004	$3,164,949
232	$6,594	$21,411	$28,004	$3,143,538
233	$6,549	$21,455	$28,004	$3,122,083
234	$6,504	$21,500	$28,004	$3,100,583
235	$6,460	$21,545	$28,004	$3,079,038
236	$6,415	$21,590	$28,004	$3,057,449
237	$6,370	$21,635	$28,004	$3,035,814
238	$6,325	$21,680	$28,004	$3,014,135
239	$6,279	$21,725	$28,004	$2,992,410
240	$6,234	$21,770	$28,004	$2,970,640

第20年供款共

$336,050

第20年利息

$77,777

第20年共還本金

$258,274

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,189	$21,815	$28,004	$2,948,825
242	$6,143	$21,861	$28,004	$2,926,964
243	$6,098	$21,906	$28,004	$2,905,057
244	$6,052	$21,952	$28,004	$2,883,105
245	$6,006	$21,998	$28,004	$2,861,108
246	$5,961	$22,044	$28,004	$2,839,064
247	$5,915	$22,089	$28,004	$2,816,975
248	$5,869	$22,135	$28,004	$2,794,839
249	$5,823	$22,182	$28,004	$2,772,658
250	$5,776	$22,228	$28,004	$2,750,430
251	$5,730	$22,274	$28,004	$2,728,156
252	$5,684	$22,321	$28,004	$2,705,835

第21年供款共

$336,050

第21年利息

$71,245

第21年共還本金

$264,805

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,637	$22,367	$28,004	$2,683,468
254	$5,591	$22,414	$28,004	$2,661,054
255	$5,544	$22,460	$28,004	$2,638,594
256	$5,497	$22,507	$28,004	$2,616,087
257	$5,450	$22,554	$28,004	$2,593,533
258	$5,403	$22,601	$28,004	$2,570,932
259	$5,356	$22,648	$28,004	$2,548,284
260	$5,309	$22,695	$28,004	$2,525,589
261	$5,262	$22,743	$28,004	$2,502,846
262	$5,214	$22,790	$28,004	$2,480,056
263	$5,167	$22,837	$28,004	$2,457,219
264	$5,119	$22,885	$28,004	$2,434,334

第22年供款共

$336,050

第22年利息

$64,549

第22年共還本金

$271,501

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,072	$22,933	$28,004	$2,411,401
266	$5,024	$22,980	$28,004	$2,388,421
267	$4,976	$23,028	$28,004	$2,365,392
268	$4,928	$23,076	$28,004	$2,342,316
269	$4,880	$23,124	$28,004	$2,319,192
270	$4,832	$23,173	$28,004	$2,296,019
271	$4,783	$23,221	$28,004	$2,272,798
272	$4,735	$23,269	$28,004	$2,249,529
273	$4,687	$23,318	$28,004	$2,226,211
274	$4,638	$23,366	$28,004	$2,202,845
275	$4,589	$23,415	$28,004	$2,179,430
276	$4,540	$23,464	$28,004	$2,155,966

第23年供款共

$336,050

第23年利息

$57,683

第23年共還本金

$278,367

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,492	$23,513	$28,004	$2,132,454
278	$4,443	$23,562	$28,004	$2,108,892
279	$4,394	$23,611	$28,004	$2,085,282
280	$4,344	$23,660	$28,004	$2,061,622
281	$4,295	$23,709	$28,004	$2,037,913
282	$4,246	$23,759	$28,004	$2,014,154
283	$4,196	$23,808	$28,004	$1,990,346
284	$4,147	$23,858	$28,004	$1,966,488
285	$4,097	$23,907	$28,004	$1,942,581
286	$4,047	$23,957	$28,004	$1,918,624
287	$3,997	$24,007	$28,004	$1,894,617
288	$3,947	$24,057	$28,004	$1,870,560

第24年供款共

$336,050

第24年利息

$50,644

第24年共還本金

$285,407

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,897	$24,107	$28,004	$1,846,453
290	$3,847	$24,157	$28,004	$1,822,295
291	$3,796	$24,208	$28,004	$1,798,087
292	$3,746	$24,258	$28,004	$1,773,829
293	$3,695	$24,309	$28,004	$1,749,521
294	$3,645	$24,359	$28,004	$1,725,161
295	$3,594	$24,410	$28,004	$1,700,751
296	$3,543	$24,461	$28,004	$1,676,290
297	$3,492	$24,512	$28,004	$1,651,778
298	$3,441	$24,563	$28,004	$1,627,215
299	$3,390	$24,614	$28,004	$1,602,601
300	$3,339	$24,665	$28,004	$1,577,936

第25年供款共

$336,050

第25年利息

$43,426

第25年共還本金

$292,624

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,287	$24,717	$28,004	$1,553,219
302	$3,236	$24,768	$28,004	$1,528,450
303	$3,184	$24,820	$28,004	$1,503,631
304	$3,133	$24,872	$28,004	$1,478,759
305	$3,081	$24,923	$28,004	$1,453,835
306	$3,029	$24,975	$28,004	$1,428,860
307	$2,977	$25,027	$28,004	$1,403,833
308	$2,925	$25,080	$28,004	$1,378,753
309	$2,872	$25,132	$28,004	$1,353,621
310	$2,820	$25,184	$28,004	$1,328,437
311	$2,768	$25,237	$28,004	$1,303,201
312	$2,715	$25,289	$28,004	$1,277,911

第26年供款共

$336,050

第26年利息

$36,026

第26年共還本金

$300,024

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,662	$25,342	$28,004	$1,252,570
314	$2,610	$25,395	$28,004	$1,227,175
315	$2,557	$25,448	$28,004	$1,201,727
316	$2,504	$25,501	$28,004	$1,176,227
317	$2,450	$25,554	$28,004	$1,150,673
318	$2,397	$25,607	$28,004	$1,125,066
319	$2,344	$25,660	$28,004	$1,099,406
320	$2,290	$25,714	$28,004	$1,073,692
321	$2,237	$25,767	$28,004	$1,047,925
322	$2,183	$25,821	$28,004	$1,022,104
323	$2,129	$25,875	$28,004	$996,229
324	$2,075	$25,929	$28,004	$970,300

第27年供款共

$336,050

第27年利息

$28,439

第27年共還本金

$307,611

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,021	$25,983	$28,004	$944,317
326	$1,967	$26,037	$28,004	$918,280
327	$1,913	$26,091	$28,004	$892,189
328	$1,859	$26,145	$28,004	$866,044
329	$1,804	$26,200	$28,004	$839,844
330	$1,750	$26,255	$28,004	$813,589
331	$1,695	$26,309	$28,004	$787,280
332	$1,640	$26,364	$28,004	$760,916
333	$1,585	$26,419	$28,004	$734,497
334	$1,530	$26,474	$28,004	$708,023
335	$1,475	$26,529	$28,004	$681,494
336	$1,420	$26,584	$28,004	$654,910

第28年供款共

$336,050

第28年利息

$20,660

第28年共還本金

$315,390

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,364	$26,640	$28,004	$628,270
338	$1,309	$26,695	$28,004	$601,575
339	$1,253	$26,751	$28,004	$574,824
340	$1,198	$26,807	$28,004	$548,017
341	$1,142	$26,862	$28,004	$521,155
342	$1,086	$26,918	$28,004	$494,236
343	$1,030	$26,975	$28,004	$467,262
344	$973	$27,031	$28,004	$440,231
345	$917	$27,087	$28,004	$413,144
346	$861	$27,143	$28,004	$386,000
347	$804	$27,200	$28,004	$358,800
348	$748	$27,257	$28,004	$331,544

第29年供款共

$336,050

第29年利息

$12,684

第29年共還本金

$323,366

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$691	$27,313	$28,004	$304,230
350	$634	$27,370	$28,004	$276,860
351	$577	$27,427	$28,004	$249,432
352	$520	$27,485	$28,004	$221,948
353	$462	$27,542	$28,004	$194,406
354	$405	$27,599	$28,004	$166,807
355	$348	$27,657	$28,004	$139,150
356	$290	$27,714	$28,004	$111,436
357	$232	$27,772	$28,004	$83,664
358	$174	$27,830	$28,004	$55,834
359	$116	$27,888	$28,004	$27,946
360	$58	$27,946	$28,004	$0

第30年供款共

$336,050

第30年利息

$4,507

第30年共還本金

$331,544

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$11,197,760

免責聲明

筍盤推介