樓價

HK$

按揭成數

HK$

按揭保險費

一次付清 HK$346,500

借款月供 $1,369 , 共加借HK$346,500

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$11,496,100

每月供款
$28,751

首期

$770,000

總貸款額

$7,276,500

總利息

$3,073,850

印花稅

$288,750

其他

$87,000

置業成本總預算

HK$1,145,750

最低每月入息要求

按月供比率計算

$57,502

按壓力測試計算

$68,859

置業成本總預算

HK$1,145,750

首期

$770,000
印花稅

$288,750
- AVD
  
  $288,750
- SSD(由賣方支付)
  
  $0
- BSD
  
  $0
律師費

$ 10,000
代理佣金

$77,000
按揭保險費

$346,500

壓力測試 (假設利率上升3.0%)

每月按揭保險費

$1,369

最低每月入息要求

按月供比率計算

$57,502

按壓力測試計算

$68,859

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

沙田欣廷軒

thumb_up

欣廷軒三年豪裝．和風日式格調．只此一間

實

414 呎

@20,048

建

549 呎

@15,118

售$830 萬

實

414 呎

@20,048

建

549 呎

@15,118

售$830 萬

馬鞍山泓碧

thumb_up

低密度半新豪宅樓盤連租約出售

實

274 呎

@27,007

售$740 萬

實

274 呎

@27,007

售$740 萬

馬鞍山西徑村

thumb_up

連天台玻璃屋有海景

建

700 呎

@10,686

售$748 萬

建

700 呎

@10,686

售$748 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

沙田大圍新村

thumb_up

^東南靚裝^ 幾分鐘步行到大圍站! 約睇!

建

700 呎

@10,714

售$750 萬

建

700 呎

@10,714

售$750 萬

上水御皇庭

thumb_up

大西北發展戰略重地！企理3房，投資自用都可以~

實

548 呎

@13,321

建

743 呎

@9,825

售$730 萬

實

548 呎

@13,321

建

743 呎

@9,825

售$730 萬

觀塘華峰園

thumb_up

九龍市中心[罕有]開揚,翠綠山景;[連車位]超實用大則2房[加儲物室].

實

544 呎

@12,592

至HIT 即走熱賣必睇推介罕有

售$685 萬

實

544 呎

@12,592

售$685 萬

至HIT 即走熱賣必睇推介罕有

沙田富豪花園

thumb_up

富豪花園

實

483 呎

@15,280

建

680 呎

@10,853

售$738 萬

實

483 呎

@15,280

建

680 呎

@10,853

售$738 萬

大埔嘉熙 ^^急售^^

thumb_up

嘉熙 ^^急售^^

實

465 呎

@18,280

售$850 萬

實

465 呎

@18,280

售$850 萬

粉嶺蔚翠花園第02座

thumb_up

🟡蔚翠花園🟡廳大房大,新鴻基物業,信心之選

實

716 呎

@11,034

建

842 呎

@9,382

售$790 萬

實

716 呎

@11,034

建

842 呎

@9,382

售$790 萬

沙田金輝花園

thumb_up

[大圍市中心]5分鐘內步程至[大圍MTR站]實用高層[東南]寬敞2房.

實

386 呎

@18,653

建

494 呎

@14,575

售$720 萬

實

386 呎

@18,653

建

494 呎

@14,575

售$720 萬

馬鞍山海柏花園第04座

thumb_up

海柏花園靚裝2房業主自用最好用料即買即住

實

426 呎

@18,967

建

576 呎

@14,028

售$808 萬

實

426 呎

@18,967

建

576 呎

@14,028

售$808 萬

利率	15年	20年	25年	30年
1.000	$43,549	$33,464	$27,423	$23,404
1.500	$45,168	$35,112	$29,101	$25,113
2.000	$46,825	$36,811	$30,842	$26,895
2.500	$48,519	$38,558	$32,644	$28,751
3.000	$50,250	$40,355	$34,506	$30,678
3.500	$52,018	$42,201	$36,428	$32,675
4.000	$53,823	$44,094	$38,408	$34,739
4.500	$55,665	$46,035	$40,445	$36,869
5.000	$57,542	$48,022	$42,538	$39,062
5.500	$59,455	$50,054	$44,684	$41,315
6.000	$61,403	$52,131	$46,883	$43,626

每月供款$28,751

年期

30年

貸款

$7,276,500

利息

$3,073,850

總貸款連利息

$10,350,350

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$15,159	$13,592	$28,751	$7,262,908
2	$15,131	$13,620	$28,751	$7,249,288
3	$15,103	$13,648	$28,751	$7,235,640
4	$15,074	$13,677	$28,751	$7,221,963
5	$15,046	$13,705	$28,751	$7,208,258
6	$15,017	$13,734	$28,751	$7,194,524
7	$14,989	$13,762	$28,751	$7,180,762
8	$14,960	$13,791	$28,751	$7,166,971
9	$14,931	$13,820	$28,751	$7,153,151
10	$14,902	$13,849	$28,751	$7,139,303
11	$14,874	$13,877	$28,751	$7,125,425
12	$14,845	$13,906	$28,751	$7,111,519

第1年供款共

$345,012

第1年利息

$180,031

第1年共還本金

$164,981

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$14,816	$13,935	$28,751	$7,097,584
14	$14,787	$13,964	$28,751	$7,083,619
15	$14,758	$13,993	$28,751	$7,069,626
16	$14,728	$14,023	$28,751	$7,055,603
17	$14,699	$14,052	$28,751	$7,041,551
18	$14,670	$14,081	$28,751	$7,027,470
19	$14,641	$14,110	$28,751	$7,013,360
20	$14,611	$14,140	$28,751	$6,999,220
21	$14,582	$14,169	$28,751	$6,985,051
22	$14,552	$14,199	$28,751	$6,970,852
23	$14,523	$14,228	$28,751	$6,956,624
24	$14,493	$14,258	$28,751	$6,942,366

第2年供款共

$345,012

第2年利息

$175,859

第2年共還本金

$169,153

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$14,463	$14,288	$28,751	$6,928,078
26	$14,433	$14,317	$28,751	$6,913,761
27	$14,404	$14,347	$28,751	$6,899,413
28	$14,374	$14,377	$28,751	$6,885,036
29	$14,344	$14,407	$28,751	$6,870,629
30	$14,314	$14,437	$28,751	$6,856,192
31	$14,284	$14,467	$28,751	$6,841,725
32	$14,254	$14,497	$28,751	$6,827,227
33	$14,223	$14,528	$28,751	$6,812,700
34	$14,193	$14,558	$28,751	$6,798,142
35	$14,163	$14,588	$28,751	$6,783,554
36	$14,132	$14,619	$28,751	$6,768,935

第3年供款共

$345,012

第3年利息

$171,581

第3年共還本金

$173,431

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$14,102	$14,649	$28,751	$6,754,286
38	$14,071	$14,680	$28,751	$6,739,606
39	$14,041	$14,710	$28,751	$6,724,896
40	$14,010	$14,741	$28,751	$6,710,156
41	$13,979	$14,771	$28,751	$6,695,384
42	$13,949	$14,802	$28,751	$6,680,582
43	$13,918	$14,833	$28,751	$6,665,749
44	$13,887	$14,864	$28,751	$6,650,885
45	$13,856	$14,895	$28,751	$6,635,990
46	$13,825	$14,926	$28,751	$6,621,064
47	$13,794	$14,957	$28,751	$6,606,107
48	$13,763	$14,988	$28,751	$6,591,118

第4年供款共

$345,012

第4年利息

$167,195

第4年共還本金

$177,817

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$13,731	$15,019	$28,751	$6,576,099
50	$13,700	$15,051	$28,751	$6,561,048
51	$13,669	$15,082	$28,751	$6,545,966
52	$13,637	$15,114	$28,751	$6,530,853
53	$13,606	$15,145	$28,751	$6,515,707
54	$13,574	$15,177	$28,751	$6,500,531
55	$13,543	$15,208	$28,751	$6,485,323
56	$13,511	$15,240	$28,751	$6,470,083
57	$13,479	$15,272	$28,751	$6,454,811
58	$13,448	$15,303	$28,751	$6,439,508
59	$13,416	$15,335	$28,751	$6,424,172
60	$13,384	$15,367	$28,751	$6,408,805

第5年供款共

$345,012

第5年利息

$162,698

第5年共還本金

$182,313

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$13,352	$15,399	$28,751	$6,393,406
62	$13,320	$15,431	$28,751	$6,377,974
63	$13,287	$15,464	$28,751	$6,362,511
64	$13,255	$15,496	$28,751	$6,347,015
65	$13,223	$15,528	$28,751	$6,331,487
66	$13,191	$15,560	$28,751	$6,315,927
67	$13,158	$15,593	$28,751	$6,300,334
68	$13,126	$15,625	$28,751	$6,284,709
69	$13,093	$15,658	$28,751	$6,269,051
70	$13,061	$15,690	$28,751	$6,253,360
71	$13,028	$15,723	$28,751	$6,237,637
72	$12,995	$15,756	$28,751	$6,221,881

第6年供款共

$345,012

第6年利息

$158,088

第6年共還本金

$186,924

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$12,962	$15,789	$28,751	$6,206,093
74	$12,929	$15,822	$28,751	$6,190,271
75	$12,896	$15,855	$28,751	$6,174,416
76	$12,863	$15,888	$28,751	$6,158,529
77	$12,830	$15,921	$28,751	$6,142,608
78	$12,797	$15,954	$28,751	$6,126,654
79	$12,764	$15,987	$28,751	$6,110,667
80	$12,731	$16,020	$28,751	$6,094,647
81	$12,697	$16,054	$28,751	$6,078,593
82	$12,664	$16,087	$28,751	$6,062,506
83	$12,630	$16,121	$28,751	$6,046,385
84	$12,597	$16,154	$28,751	$6,030,231

第7年供款共

$345,012

第7年利息

$153,361

第7年共還本金

$191,651

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$12,563	$16,188	$28,751	$6,014,043
86	$12,529	$16,222	$28,751	$5,997,821
87	$12,495	$16,256	$28,751	$5,981,565
88	$12,462	$16,289	$28,751	$5,965,276
89	$12,428	$16,323	$28,751	$5,948,953
90	$12,394	$16,357	$28,751	$5,932,595
91	$12,360	$16,391	$28,751	$5,916,204
92	$12,325	$16,426	$28,751	$5,899,778
93	$12,291	$16,460	$28,751	$5,883,319
94	$12,257	$16,494	$28,751	$5,866,825
95	$12,223	$16,528	$28,751	$5,850,296
96	$12,188	$16,563	$28,751	$5,833,733

第8年供款共

$345,012

第8年利息

$148,514

第8年共還本金

$196,497

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$12,154	$16,597	$28,751	$5,817,136
98	$12,119	$16,632	$28,751	$5,800,504
99	$12,084	$16,667	$28,751	$5,783,838
100	$12,050	$16,701	$28,751	$5,767,136
101	$12,015	$16,736	$28,751	$5,750,400
102	$11,980	$16,771	$28,751	$5,733,629
103	$11,945	$16,806	$28,751	$5,716,823
104	$11,910	$16,841	$28,751	$5,699,982
105	$11,875	$16,876	$28,751	$5,683,106
106	$11,840	$16,911	$28,751	$5,666,195
107	$11,805	$16,946	$28,751	$5,649,249
108	$11,769	$16,982	$28,751	$5,632,267

第9年供款共

$345,012

第9年利息

$143,545

第9年共還本金

$201,466

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$11,734	$17,017	$28,751	$5,615,250
110	$11,698	$17,053	$28,751	$5,598,197
111	$11,663	$17,088	$28,751	$5,581,109
112	$11,627	$17,124	$28,751	$5,563,986
113	$11,592	$17,159	$28,751	$5,546,826
114	$11,556	$17,195	$28,751	$5,529,631
115	$11,520	$17,231	$28,751	$5,512,400
116	$11,484	$17,267	$28,751	$5,495,134
117	$11,448	$17,303	$28,751	$5,477,831
118	$11,412	$17,339	$28,751	$5,460,492
119	$11,376	$17,375	$28,751	$5,443,117
120	$11,340	$17,411	$28,751	$5,425,706

第10年供款共

$345,012

第10年利息

$138,451

第10年共還本金

$206,561

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$11,304	$17,447	$28,751	$5,408,258
122	$11,267	$17,484	$28,751	$5,390,775
123	$11,231	$17,520	$28,751	$5,373,254
124	$11,194	$17,557	$28,751	$5,355,698
125	$11,158	$17,593	$28,751	$5,338,105
126	$11,121	$17,630	$28,751	$5,320,475
127	$11,084	$17,667	$28,751	$5,302,808
128	$11,048	$17,703	$28,751	$5,285,104
129	$11,011	$17,740	$28,751	$5,267,364
130	$10,974	$17,777	$28,751	$5,249,587
131	$10,937	$17,814	$28,751	$5,231,773
132	$10,900	$17,851	$28,751	$5,213,921

第11年供款共

$345,012

第11年利息

$133,227

第11年共還本金

$211,785

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$10,862	$17,889	$28,751	$5,196,032
134	$10,825	$17,926	$28,751	$5,178,107
135	$10,788	$17,963	$28,751	$5,160,143
136	$10,750	$18,001	$28,751	$5,142,143
137	$10,713	$18,038	$28,751	$5,124,104
138	$10,675	$18,076	$28,751	$5,106,029
139	$10,638	$18,113	$28,751	$5,087,915
140	$10,600	$18,151	$28,751	$5,069,764
141	$10,562	$18,189	$28,751	$5,051,575
142	$10,524	$18,227	$28,751	$5,033,348
143	$10,486	$18,265	$28,751	$5,015,083
144	$10,448	$18,303	$28,751	$4,996,781

第12年供款共

$345,012

第12年利息

$127,871

第12年共還本金

$217,140

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$10,410	$18,341	$28,751	$4,978,440
146	$10,372	$18,379	$28,751	$4,960,060
147	$10,333	$18,418	$28,751	$4,941,643
148	$10,295	$18,456	$28,751	$4,923,187
149	$10,257	$18,494	$28,751	$4,904,693
150	$10,218	$18,533	$28,751	$4,886,160
151	$10,179	$18,571	$28,751	$4,867,588
152	$10,141	$18,610	$28,751	$4,848,978
153	$10,102	$18,649	$28,751	$4,830,329
154	$10,063	$18,688	$28,751	$4,811,641
155	$10,024	$18,727	$28,751	$4,792,915
156	$9,985	$18,766	$28,751	$4,774,149

第13年供款共

$345,012

第13年利息

$122,380

第13年共還本金

$222,632

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,946	$18,805	$28,751	$4,755,344
158	$9,907	$18,844	$28,751	$4,736,500
159	$9,868	$18,883	$28,751	$4,717,617
160	$9,828	$18,923	$28,751	$4,698,694
161	$9,789	$18,962	$28,751	$4,679,732
162	$9,749	$19,002	$28,751	$4,660,731
163	$9,710	$19,041	$28,751	$4,641,690
164	$9,670	$19,081	$28,751	$4,622,609
165	$9,630	$19,121	$28,751	$4,603,488
166	$9,591	$19,160	$28,751	$4,584,328
167	$9,551	$19,200	$28,751	$4,565,128
168	$9,511	$19,240	$28,751	$4,545,887

第14年供款共

$345,012

第14年利息

$116,750

第14年共還本金

$228,262

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$9,471	$19,280	$28,751	$4,526,607
170	$9,430	$19,321	$28,751	$4,507,286
171	$9,390	$19,361	$28,751	$4,487,926
172	$9,350	$19,401	$28,751	$4,468,524
173	$9,309	$19,442	$28,751	$4,449,083
174	$9,269	$19,482	$28,751	$4,429,601
175	$9,228	$19,523	$28,751	$4,410,078
176	$9,188	$19,563	$28,751	$4,390,515
177	$9,147	$19,604	$28,751	$4,370,911
178	$9,106	$19,645	$28,751	$4,351,266
179	$9,065	$19,686	$28,751	$4,331,580
180	$9,024	$19,727	$28,751	$4,311,853

第15年供款共

$345,012

第15年利息

$110,978

第15年共還本金

$234,034

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,983	$19,768	$28,751	$4,292,085
182	$8,942	$19,809	$28,751	$4,272,276
183	$8,901	$19,850	$28,751	$4,252,426
184	$8,859	$19,892	$28,751	$4,232,534
185	$8,818	$19,933	$28,751	$4,212,601
186	$8,776	$19,975	$28,751	$4,192,626
187	$8,735	$20,016	$28,751	$4,172,610
188	$8,693	$20,058	$28,751	$4,152,552
189	$8,651	$20,100	$28,751	$4,132,452
190	$8,609	$20,142	$28,751	$4,112,310
191	$8,567	$20,184	$28,751	$4,092,127
192	$8,525	$20,226	$28,751	$4,071,901

第16年供款共

$345,012

第16年利息

$105,059

第16年共還本金

$239,952

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$8,483	$20,268	$28,751	$4,051,633
194	$8,441	$20,310	$28,751	$4,031,323
195	$8,399	$20,352	$28,751	$4,010,971
196	$8,356	$20,395	$28,751	$3,990,576
197	$8,314	$20,437	$28,751	$3,970,139
198	$8,271	$20,480	$28,751	$3,949,659
199	$8,228	$20,523	$28,751	$3,929,136
200	$8,186	$20,565	$28,751	$3,908,571
201	$8,143	$20,608	$28,751	$3,887,963
202	$8,100	$20,651	$28,751	$3,867,312
203	$8,057	$20,694	$28,751	$3,846,618
204	$8,014	$20,737	$28,751	$3,825,880

第17年供款共

$345,012

第17年利息

$98,991

第17年共還本金

$246,020

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,971	$20,780	$28,751	$3,805,100
206	$7,927	$20,824	$28,751	$3,784,276
207	$7,884	$20,867	$28,751	$3,763,409
208	$7,840	$20,911	$28,751	$3,742,499
209	$7,797	$20,954	$28,751	$3,721,545
210	$7,753	$20,998	$28,751	$3,700,547
211	$7,709	$21,041	$28,751	$3,679,505
212	$7,666	$21,085	$28,751	$3,658,420
213	$7,622	$21,129	$28,751	$3,637,291
214	$7,578	$21,173	$28,751	$3,616,118
215	$7,534	$21,217	$28,751	$3,594,900
216	$7,489	$21,262	$28,751	$3,573,639

第18年供款共

$345,012

第18年利息

$92,770

第18年共還本金

$252,242

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,445	$21,306	$28,751	$3,552,333
218	$7,401	$21,350	$28,751	$3,530,982
219	$7,356	$21,395	$28,751	$3,509,588
220	$7,312	$21,439	$28,751	$3,488,148
221	$7,267	$21,484	$28,751	$3,466,664
222	$7,222	$21,529	$28,751	$3,445,136
223	$7,177	$21,574	$28,751	$3,423,562
224	$7,132	$21,619	$28,751	$3,401,943
225	$7,087	$21,664	$28,751	$3,380,280
226	$7,042	$21,709	$28,751	$3,358,571
227	$6,997	$21,754	$28,751	$3,336,817
228	$6,952	$21,799	$28,751	$3,315,018

第19年供款共

$345,012

第19年利息

$86,391

第19年共還本金

$258,621

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,906	$21,845	$28,751	$3,293,173
230	$6,861	$21,890	$28,751	$3,271,283
231	$6,815	$21,936	$28,751	$3,249,347
232	$6,769	$21,981	$28,751	$3,227,366
233	$6,724	$22,027	$28,751	$3,205,338
234	$6,678	$22,073	$28,751	$3,183,265
235	$6,632	$22,119	$28,751	$3,161,146
236	$6,586	$22,165	$28,751	$3,138,981
237	$6,540	$22,211	$28,751	$3,116,769
238	$6,493	$22,258	$28,751	$3,094,512
239	$6,447	$22,304	$28,751	$3,072,208
240	$6,400	$22,351	$28,751	$3,049,857

第20年供款共

$345,012

第20年利息

$79,851

第20年共還本金

$265,161

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,354	$22,397	$28,751	$3,027,460
242	$6,307	$22,444	$28,751	$3,005,016
243	$6,260	$22,491	$28,751	$2,982,526
244	$6,214	$22,537	$28,751	$2,959,988
245	$6,167	$22,584	$28,751	$2,937,404
246	$6,120	$22,631	$28,751	$2,914,773
247	$6,072	$22,679	$28,751	$2,892,094
248	$6,025	$22,726	$28,751	$2,869,368
249	$5,978	$22,773	$28,751	$2,846,595
250	$5,930	$22,821	$28,751	$2,823,775
251	$5,883	$22,868	$28,751	$2,800,906
252	$5,835	$22,916	$28,751	$2,777,991

第21年供款共

$345,012

第21年利息

$73,145

第21年共還本金

$271,866

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,787	$22,963	$28,751	$2,755,027
254	$5,740	$23,011	$28,751	$2,732,016
255	$5,692	$23,059	$28,751	$2,708,957
256	$5,644	$23,107	$28,751	$2,685,849
257	$5,596	$23,155	$28,751	$2,662,694
258	$5,547	$23,204	$28,751	$2,639,490
259	$5,499	$23,252	$28,751	$2,616,238
260	$5,450	$23,300	$28,751	$2,592,938
261	$5,402	$23,349	$28,751	$2,569,589
262	$5,353	$23,398	$28,751	$2,546,191
263	$5,305	$23,446	$28,751	$2,522,745
264	$5,256	$23,495	$28,751	$2,499,249

第22年供款共

$345,012

第22年利息

$66,270

第22年共還本金

$278,741

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,207	$23,544	$28,751	$2,475,705
266	$5,158	$23,593	$28,751	$2,452,112
267	$5,109	$23,642	$28,751	$2,428,469
268	$5,059	$23,692	$28,751	$2,404,778
269	$5,010	$23,741	$28,751	$2,381,037
270	$4,960	$23,790	$28,751	$2,357,246
271	$4,911	$23,840	$28,751	$2,333,406
272	$4,861	$23,890	$28,751	$2,309,517
273	$4,811	$23,939	$28,751	$2,285,577
274	$4,762	$23,989	$28,751	$2,261,588
275	$4,712	$24,039	$28,751	$2,237,548
276	$4,662	$24,089	$28,751	$2,213,459

第23年供款共

$345,012

第23年利息

$59,221

第23年共還本金

$285,790

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,611	$24,140	$28,751	$2,189,319
278	$4,561	$24,190	$28,751	$2,165,129
279	$4,511	$24,240	$28,751	$2,140,889
280	$4,460	$24,291	$28,751	$2,116,598
281	$4,410	$24,341	$28,751	$2,092,257
282	$4,359	$24,392	$28,751	$2,067,865
283	$4,308	$24,443	$28,751	$2,043,422
284	$4,257	$24,494	$28,751	$2,018,928
285	$4,206	$24,545	$28,751	$1,994,383
286	$4,155	$24,596	$28,751	$1,969,787
287	$4,104	$24,647	$28,751	$1,945,140
288	$4,052	$24,699	$28,751	$1,920,441

第24年供款共

$345,012

第24年利息

$51,994

第24年共還本金

$293,018

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,001	$24,750	$28,751	$1,895,691
290	$3,949	$24,802	$28,751	$1,870,890
291	$3,898	$24,853	$28,751	$1,846,036
292	$3,846	$24,905	$28,751	$1,821,131
293	$3,794	$24,957	$28,751	$1,796,174
294	$3,742	$25,009	$28,751	$1,771,165
295	$3,690	$25,061	$28,751	$1,746,104
296	$3,638	$25,113	$28,751	$1,720,991
297	$3,585	$25,166	$28,751	$1,695,826
298	$3,533	$25,218	$28,751	$1,670,608
299	$3,480	$25,271	$28,751	$1,645,337
300	$3,428	$25,323	$28,751	$1,620,014

第25年供款共

$345,012

第25年利息

$44,584

第25年共還本金

$300,428

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,375	$25,376	$28,751	$1,594,638
302	$3,322	$25,429	$28,751	$1,569,209
303	$3,269	$25,482	$28,751	$1,543,727
304	$3,216	$25,535	$28,751	$1,518,192
305	$3,163	$25,588	$28,751	$1,492,604
306	$3,110	$25,641	$28,751	$1,466,963
307	$3,056	$25,695	$28,751	$1,441,268
308	$3,003	$25,748	$28,751	$1,415,520
309	$2,949	$25,802	$28,751	$1,389,718
310	$2,895	$25,856	$28,751	$1,363,862
311	$2,841	$25,910	$28,751	$1,337,953
312	$2,787	$25,964	$28,751	$1,311,989

第26年供款共

$345,012

第26年利息

$36,987

第26年共還本金

$308,025

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,733	$26,018	$28,751	$1,285,971
314	$2,679	$26,072	$28,751	$1,259,900
315	$2,625	$26,126	$28,751	$1,233,773
316	$2,570	$26,181	$28,751	$1,207,593
317	$2,516	$26,235	$28,751	$1,181,358
318	$2,461	$26,290	$28,751	$1,155,068
319	$2,406	$26,345	$28,751	$1,128,723
320	$2,352	$26,399	$28,751	$1,102,324
321	$2,297	$26,454	$28,751	$1,075,869
322	$2,241	$26,510	$28,751	$1,049,360
323	$2,186	$26,565	$28,751	$1,022,795
324	$2,131	$26,620	$28,751	$996,175

第27年供款共

$345,012

第27年利息

$29,197

第27年共還本金

$315,814

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,075	$26,676	$28,751	$969,499
326	$2,020	$26,731	$28,751	$942,768
327	$1,964	$26,787	$28,751	$915,981
328	$1,908	$26,843	$28,751	$889,138
329	$1,852	$26,899	$28,751	$862,240
330	$1,796	$26,955	$28,751	$835,285
331	$1,740	$27,011	$28,751	$808,274
332	$1,684	$27,067	$28,751	$781,207
333	$1,628	$27,123	$28,751	$754,084
334	$1,571	$27,180	$28,751	$726,904
335	$1,514	$27,237	$28,751	$699,667
336	$1,458	$27,293	$28,751	$672,374

第28年供款共

$345,012

第28年利息

$21,211

第28年共還本金

$323,801

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,401	$27,350	$28,751	$645,024
338	$1,344	$27,407	$28,751	$617,617
339	$1,287	$27,464	$28,751	$590,152
340	$1,229	$27,521	$28,751	$562,631
341	$1,172	$27,579	$28,751	$535,052
342	$1,115	$27,636	$28,751	$507,416
343	$1,057	$27,694	$28,751	$479,722
344	$999	$27,752	$28,751	$451,970
345	$942	$27,809	$28,751	$424,161
346	$884	$27,867	$28,751	$396,294
347	$826	$27,925	$28,751	$368,368
348	$767	$27,984	$28,751	$340,385

第29年供款共

$345,012

第29年利息

$13,022

第29年共還本金

$331,989

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$709	$28,042	$28,751	$312,343
350	$651	$28,100	$28,751	$284,243
351	$592	$28,159	$28,751	$256,084
352	$534	$28,217	$28,751	$227,866
353	$475	$28,276	$28,751	$199,590
354	$416	$28,335	$28,751	$171,255
355	$357	$28,394	$28,751	$142,861
356	$298	$28,453	$28,751	$114,407
357	$238	$28,513	$28,751	$85,895
358	$179	$28,572	$28,751	$57,323
359	$119	$28,632	$28,751	$28,691
360	$60	$28,691	$28,751	$0

第30年供款共

$345,012

第30年利息

$4,627

第30年共還本金

$340,385

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$11,496,100

免責聲明

筍盤推介