樓價

HK$

按揭成數

HK$

按揭保險費

一次付清 HK$242,100

借款月供 $957 , 共加借HK$242,100

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$7,995,003

每月供款
$20,089

首期

$538,000

總貸款額

$5,084,100

總利息

$2,147,703

印花稅

$161,400

其他

$63,800

置業成本總預算

HK$763,200

最低每月入息要求

按月供比率計算

$40,177

按壓力測試計算

$48,112

置業成本總預算

HK$763,200

首期

$538,000
印花稅

$161,400
- AVD
  
  $161,400
- SSD(由賣方支付)
  
  $0
- BSD
  
  $0
律師費

$ 10,000
代理佣金

$53,800
按揭保險費

$242,100

壓力測試 (假設利率上升3.0%)

每月按揭保險費

$957

最低每月入息要求

按月供比率計算

$40,177

按壓力測試計算

$48,112

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

沙田沙田第一城

thumb_up

無窗台兩房^新裝只有幾年^藍籌上車

實

327 呎

@18,654

建

395 呎

@15,443

售$610 萬

實

327 呎

@18,654

建

395 呎

@15,443

售$610 萬

沙田河畔花園

thumb_up

高層大單邊河景　新淨靚裝即住

實

269 呎

@18,587

建

385 呎

@12,987

售$500 萬

實

269 呎

@18,587

建

385 呎

@12,987

售$500 萬

大埔海日灣 II 第08座

thumb_up

海日灣 II

實

276 呎

@19,928

售$550 萬

實

276 呎

@19,928

售$550 萬

粉嶺牽晴間第06座

thumb_up

高層開揚一見難忘

實

384 呎

@15,625

建

532 呎

@11,278

售$600 萬

實

384 呎

@15,625

建

532 呎

@11,278

售$600 萬

元朗尚悦

thumb_up

業主割愛市場最筍尚悅2房開揚景觀

實

356 呎

@15,871

售$565 萬

實

356 呎

@15,871

售$565 萬

VR實景

馬鞍山翠擁華庭

thumb_up

兩房上車四正實用

實

469 呎

@10,661

建

599 呎

@8,347

售$500 萬

實

469 呎

@10,661

建

599 呎

@8,347

售$500 萬

西貢南山村上覆式

thumb_up

南山村上覆式

建

870 呎

@6,667

售$580 萬

建

870 呎

@6,667

售$580 萬

西貢西沙路村屋

thumb_up

西沙路村屋

實

700 呎

@9,000

建

700 呎

@9,000

售$630 萬

實

700 呎

@9,000

建

700 呎

@9,000

售$630 萬

大埔順景大廈

thumb_up

順景大廈連天台

實

353 呎

@14,306

建

494 呎

@10,223

售$505 萬

實

353 呎

@14,306

建

494 呎

@10,223

售$505 萬

VR實景

沙田沙田第一城

thumb_up

企理上車必選

實

304 呎

@16,776

建

410 呎

@12,439

售$510 萬

實

304 呎

@16,776

建

410 呎

@12,439

售$510 萬

大埔大洞村

thumb_up

大洞村

建

700 呎

@9,000

售$630 萬

建

700 呎

@9,000

售$630 萬

沙田沙田第一城

thumb_up

第一城冇窗台實盤即約即睇即買即住

實

327 呎

@17,125

建

395 呎

@14,177

售$560 萬

實

327 呎

@17,125

建

395 呎

@14,177

售$560 萬

利率	15年	20年	25年	30年
1.000	$30,428	$23,381	$19,161	$16,352
1.500	$31,559	$24,533	$20,333	$17,546
2.000	$32,717	$25,720	$21,549	$18,792
2.500	$33,900	$26,941	$22,808	$20,088
3.000	$35,110	$28,196	$24,109	$21,435
3.500	$36,345	$29,486	$25,452	$22,830
4.000	$37,606	$30,809	$26,836	$24,272
4.500	$38,893	$32,165	$28,259	$25,760
5.000	$40,205	$33,553	$29,721	$27,293
5.500	$41,541	$34,973	$31,221	$28,867
6.000	$42,903	$36,424	$32,757	$30,482

每月供款$20,089

年期

30年

貸款

$5,084,100

利息

$2,147,703

總貸款連利息

$7,231,803

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$10,592	$9,496	$20,088	$5,074,604
2	$10,572	$9,516	$20,088	$5,065,087
3	$10,552	$9,536	$20,088	$5,055,551
4	$10,532	$9,556	$20,088	$5,045,995
5	$10,512	$9,576	$20,088	$5,036,419
6	$10,493	$9,596	$20,088	$5,026,824
7	$10,473	$9,616	$20,088	$5,017,208
8	$10,453	$9,636	$20,088	$5,007,572
9	$10,432	$9,656	$20,088	$4,997,916
10	$10,412	$9,676	$20,088	$4,988,240
11	$10,392	$9,696	$20,088	$4,978,544
12	$10,372	$9,716	$20,088	$4,968,828

第1年供款共

$241,060

第1年利息

$125,788

第1年共還本金

$115,272

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$10,352	$9,737	$20,088	$4,959,091
14	$10,331	$9,757	$20,088	$4,949,334
15	$10,311	$9,777	$20,088	$4,939,557
16	$10,291	$9,798	$20,088	$4,929,759
17	$10,270	$9,818	$20,088	$4,919,941
18	$10,250	$9,838	$20,088	$4,910,103
19	$10,229	$9,859	$20,088	$4,900,244
20	$10,209	$9,880	$20,088	$4,890,364
21	$10,188	$9,900	$20,088	$4,880,464
22	$10,168	$9,921	$20,088	$4,870,543
23	$10,147	$9,941	$20,088	$4,860,602
24	$10,126	$9,962	$20,088	$4,850,640

第2年供款共

$241,060

第2年利息

$122,873

第2年共還本金

$118,188

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$10,105	$9,983	$20,088	$4,840,657
26	$10,085	$10,004	$20,088	$4,830,654
27	$10,064	$10,024	$20,088	$4,820,629
28	$10,043	$10,045	$20,088	$4,810,584
29	$10,022	$10,066	$20,088	$4,800,517
30	$10,001	$10,087	$20,088	$4,790,430
31	$9,980	$10,108	$20,088	$4,780,322
32	$9,959	$10,129	$20,088	$4,770,192
33	$9,938	$10,150	$20,088	$4,760,042
34	$9,917	$10,172	$20,088	$4,749,870
35	$9,896	$10,193	$20,088	$4,739,678
36	$9,874	$10,214	$20,088	$4,729,464

第3年供款共

$241,060

第3年利息

$119,884

第3年共還本金

$121,176

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$9,853	$10,235	$20,088	$4,719,228
38	$9,832	$10,257	$20,088	$4,708,972
39	$9,810	$10,278	$20,088	$4,698,694
40	$9,789	$10,299	$20,088	$4,688,394
41	$9,767	$10,321	$20,088	$4,678,074
42	$9,746	$10,342	$20,088	$4,667,731
43	$9,724	$10,364	$20,088	$4,657,367
44	$9,703	$10,385	$20,088	$4,646,982
45	$9,681	$10,407	$20,088	$4,636,575
46	$9,660	$10,429	$20,088	$4,626,146
47	$9,638	$10,451	$20,088	$4,615,695
48	$9,616	$10,472	$20,088	$4,605,223

第4年供款共

$241,060

第4年利息

$116,819

第4年共還本金

$124,241

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$9,594	$10,494	$20,088	$4,594,729
50	$9,572	$10,516	$20,088	$4,584,213
51	$9,550	$10,538	$20,088	$4,573,675
52	$9,528	$10,560	$20,088	$4,563,115
53	$9,506	$10,582	$20,088	$4,552,533
54	$9,484	$10,604	$20,088	$4,541,929
55	$9,462	$10,626	$20,088	$4,531,303
56	$9,440	$10,648	$20,088	$4,520,655
57	$9,418	$10,670	$20,088	$4,509,985
58	$9,396	$10,693	$20,088	$4,499,292
59	$9,374	$10,715	$20,088	$4,488,578
60	$9,351	$10,737	$20,088	$4,477,840

第5年供款共

$241,060

第5年利息

$113,678

第5年共還本金

$127,383

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$9,329	$10,760	$20,088	$4,467,081
62	$9,306	$10,782	$20,088	$4,456,299
63	$9,284	$10,804	$20,088	$4,445,495
64	$9,261	$10,827	$20,088	$4,434,668
65	$9,239	$10,849	$20,088	$4,423,818
66	$9,216	$10,872	$20,088	$4,412,946
67	$9,194	$10,895	$20,088	$4,402,052
68	$9,171	$10,917	$20,088	$4,391,134
69	$9,148	$10,940	$20,088	$4,380,194
70	$9,125	$10,963	$20,088	$4,369,231
71	$9,103	$10,986	$20,088	$4,358,245
72	$9,080	$11,009	$20,088	$4,347,237

第6年供款共

$241,060

第6年利息

$110,456

第6年共還本金

$130,604

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$9,057	$11,032	$20,088	$4,336,205
74	$9,034	$11,055	$20,088	$4,325,150
75	$9,011	$11,078	$20,088	$4,314,073
76	$8,988	$11,101	$20,088	$4,302,972
77	$8,965	$11,124	$20,088	$4,291,848
78	$8,941	$11,147	$20,088	$4,280,701
79	$8,918	$11,170	$20,088	$4,269,531
80	$8,895	$11,193	$20,088	$4,258,338
81	$8,872	$11,217	$20,088	$4,247,121
82	$8,848	$11,240	$20,088	$4,235,881
83	$8,825	$11,264	$20,088	$4,224,617
84	$8,801	$11,287	$20,088	$4,213,330

第7年供款共

$241,060

第7年利息

$107,153

第7年共還本金

$133,907

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$8,778	$11,311	$20,088	$4,202,019
86	$8,754	$11,334	$20,088	$4,190,685
87	$8,731	$11,358	$20,088	$4,179,328
88	$8,707	$11,381	$20,088	$4,167,946
89	$8,683	$11,405	$20,088	$4,156,541
90	$8,659	$11,429	$20,088	$4,145,112
91	$8,636	$11,453	$20,088	$4,133,659
92	$8,612	$11,477	$20,088	$4,122,183
93	$8,588	$11,500	$20,088	$4,110,682
94	$8,564	$11,524	$20,088	$4,099,158
95	$8,540	$11,548	$20,088	$4,087,610
96	$8,516	$11,572	$20,088	$4,076,037

第8年供款共

$241,060

第8年利息

$103,767

第8年共還本金

$137,293

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$8,492	$11,597	$20,088	$4,064,441
98	$8,468	$11,621	$20,088	$4,052,820
99	$8,443	$11,645	$20,088	$4,041,175
100	$8,419	$11,669	$20,088	$4,029,506
101	$8,395	$11,694	$20,088	$4,017,812
102	$8,370	$11,718	$20,088	$4,006,094
103	$8,346	$11,742	$20,088	$3,994,352
104	$8,322	$11,767	$20,088	$3,982,585
105	$8,297	$11,791	$20,088	$3,970,794
106	$8,272	$11,816	$20,088	$3,958,978
107	$8,248	$11,840	$20,088	$3,947,137
108	$8,223	$11,865	$20,088	$3,935,272

第9年供款共

$241,060

第9年利息

$100,295

第9年共還本金

$140,765

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$8,198	$11,890	$20,088	$3,923,382
110	$8,174	$11,915	$20,088	$3,911,468
111	$8,149	$11,939	$20,088	$3,899,528
112	$8,124	$11,964	$20,088	$3,887,564
113	$8,099	$11,989	$20,088	$3,875,575
114	$8,074	$12,014	$20,088	$3,863,561
115	$8,049	$12,039	$20,088	$3,851,521
116	$8,024	$12,064	$20,088	$3,839,457
117	$7,999	$12,089	$20,088	$3,827,367
118	$7,974	$12,115	$20,088	$3,815,253
119	$7,948	$12,140	$20,088	$3,803,113
120	$7,923	$12,165	$20,088	$3,790,948

第10年供款共

$241,060

第10年利息

$96,736

第10年共還本金

$144,325

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$7,898	$12,191	$20,088	$3,778,757
122	$7,872	$12,216	$20,088	$3,766,541
123	$7,847	$12,241	$20,088	$3,754,300
124	$7,821	$12,267	$20,088	$3,742,033
125	$7,796	$12,292	$20,088	$3,729,741
126	$7,770	$12,318	$20,088	$3,717,422
127	$7,745	$12,344	$20,088	$3,705,079
128	$7,719	$12,369	$20,088	$3,692,709
129	$7,693	$12,395	$20,088	$3,680,314
130	$7,667	$12,421	$20,088	$3,667,893
131	$7,641	$12,447	$20,088	$3,655,446
132	$7,616	$12,473	$20,088	$3,642,973

第11年供款共

$241,060

第11年利息

$93,086

第11年共還本金

$147,974

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$7,590	$12,499	$20,088	$3,630,475
134	$7,563	$12,525	$20,088	$3,617,950
135	$7,537	$12,551	$20,088	$3,605,399
136	$7,511	$12,577	$20,088	$3,592,822
137	$7,485	$12,603	$20,088	$3,580,218
138	$7,459	$12,630	$20,088	$3,567,589
139	$7,432	$12,656	$20,088	$3,554,933
140	$7,406	$12,682	$20,088	$3,542,251
141	$7,380	$12,709	$20,088	$3,529,542
142	$7,353	$12,735	$20,088	$3,516,807
143	$7,327	$12,762	$20,088	$3,504,045
144	$7,300	$12,788	$20,088	$3,491,257

第12年供款共

$241,060

第12年利息

$89,344

第12年共還本金

$151,716

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$7,273	$12,815	$20,088	$3,478,442
146	$7,247	$12,842	$20,088	$3,465,601
147	$7,220	$12,868	$20,088	$3,452,732
148	$7,193	$12,895	$20,088	$3,439,837
149	$7,166	$12,922	$20,088	$3,426,915
150	$7,139	$12,949	$20,088	$3,413,966
151	$7,112	$12,976	$20,088	$3,400,990
152	$7,085	$13,003	$20,088	$3,387,987
153	$7,058	$13,030	$20,088	$3,374,957
154	$7,031	$13,057	$20,088	$3,361,900
155	$7,004	$13,084	$20,088	$3,348,816
156	$6,977	$13,112	$20,088	$3,335,704

第13年供款共

$241,060

第13年利息

$85,507

第13年共還本金

$155,553

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$6,949	$13,139	$20,088	$3,322,565
158	$6,922	$13,166	$20,088	$3,309,399
159	$6,895	$13,194	$20,088	$3,296,205
160	$6,867	$13,221	$20,088	$3,282,984
161	$6,840	$13,249	$20,088	$3,269,735
162	$6,812	$13,276	$20,088	$3,256,459
163	$6,784	$13,304	$20,088	$3,243,155
164	$6,757	$13,332	$20,088	$3,229,823
165	$6,729	$13,360	$20,088	$3,216,463
166	$6,701	$13,387	$20,088	$3,203,076
167	$6,673	$13,415	$20,088	$3,189,661
168	$6,645	$13,443	$20,088	$3,176,217

第14年供款共

$241,060

第14年利息

$81,573

第14年共還本金

$159,487

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$6,617	$13,471	$20,088	$3,162,746
170	$6,589	$13,499	$20,088	$3,149,247
171	$6,561	$13,527	$20,088	$3,135,719
172	$6,533	$13,556	$20,088	$3,122,164
173	$6,505	$13,584	$20,088	$3,108,580
174	$6,476	$13,612	$20,088	$3,094,968
175	$6,448	$13,640	$20,088	$3,081,327
176	$6,419	$13,669	$20,088	$3,067,658
177	$6,391	$13,697	$20,088	$3,053,961
178	$6,362	$13,726	$20,088	$3,040,235
179	$6,334	$13,755	$20,088	$3,026,481
180	$6,305	$13,783	$20,088	$3,012,697

第15年供款共

$241,060

第15年利息

$77,540

第15年共還本金

$163,520

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$6,276	$13,812	$20,088	$2,998,886
182	$6,248	$13,841	$20,088	$2,985,045
183	$6,219	$13,869	$20,088	$2,971,175
184	$6,190	$13,898	$20,088	$2,957,277
185	$6,161	$13,927	$20,088	$2,943,350
186	$6,132	$13,956	$20,088	$2,929,393
187	$6,103	$13,985	$20,088	$2,915,408
188	$6,074	$14,015	$20,088	$2,901,393
189	$6,045	$14,044	$20,088	$2,887,350
190	$6,015	$14,073	$20,088	$2,873,276
191	$5,986	$14,102	$20,088	$2,859,174
192	$5,957	$14,132	$20,088	$2,845,042

第16年供款共

$241,060

第16年利息

$73,405

第16年共還本金

$167,655

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$5,927	$14,161	$20,088	$2,830,881
194	$5,898	$14,191	$20,088	$2,816,691
195	$5,868	$14,220	$20,088	$2,802,470
196	$5,838	$14,250	$20,088	$2,788,220
197	$5,809	$14,280	$20,088	$2,773,941
198	$5,779	$14,309	$20,088	$2,759,632
199	$5,749	$14,339	$20,088	$2,745,293
200	$5,719	$14,369	$20,088	$2,730,924
201	$5,689	$14,399	$20,088	$2,716,525
202	$5,659	$14,429	$20,088	$2,702,096
203	$5,629	$14,459	$20,088	$2,687,637
204	$5,599	$14,489	$20,088	$2,673,148

第17年供款共

$241,060

第17年利息

$69,165

第17年共還本金

$171,895

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$5,569	$14,519	$20,088	$2,658,628
206	$5,539	$14,550	$20,088	$2,644,079
207	$5,508	$14,580	$20,088	$2,629,499
208	$5,478	$14,610	$20,088	$2,614,889
209	$5,448	$14,641	$20,088	$2,600,248
210	$5,417	$14,671	$20,088	$2,585,577
211	$5,387	$14,702	$20,088	$2,570,875
212	$5,356	$14,732	$20,088	$2,556,143
213	$5,325	$14,763	$20,088	$2,541,380
214	$5,295	$14,794	$20,088	$2,526,586
215	$5,264	$14,825	$20,088	$2,511,761
216	$5,233	$14,856	$20,088	$2,496,906

第18年供款共

$241,060

第18年利息

$64,818

第18年共還本金

$176,242

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$5,202	$14,886	$20,088	$2,482,019
218	$5,171	$14,917	$20,088	$2,467,102
219	$5,140	$14,949	$20,088	$2,452,153
220	$5,109	$14,980	$20,088	$2,437,174
221	$5,077	$15,011	$20,088	$2,422,163
222	$5,046	$15,042	$20,088	$2,407,121
223	$5,015	$15,074	$20,088	$2,392,047
224	$4,983	$15,105	$20,088	$2,376,942
225	$4,952	$15,136	$20,088	$2,361,806
226	$4,920	$15,168	$20,088	$2,346,638
227	$4,889	$15,200	$20,088	$2,331,438
228	$4,857	$15,231	$20,088	$2,316,207

第19年供款共

$241,060

第19年利息

$60,361

第19年共還本金

$180,699

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$4,825	$15,263	$20,088	$2,300,944
230	$4,794	$15,295	$20,088	$2,285,650
231	$4,762	$15,327	$20,088	$2,270,323
232	$4,730	$15,359	$20,088	$2,254,965
233	$4,698	$15,390	$20,088	$2,239,574
234	$4,666	$15,423	$20,088	$2,224,152
235	$4,634	$15,455	$20,088	$2,208,697
236	$4,601	$15,487	$20,088	$2,193,210
237	$4,569	$15,519	$20,088	$2,177,691
238	$4,537	$15,551	$20,088	$2,162,139
239	$4,504	$15,584	$20,088	$2,146,555
240	$4,472	$15,616	$20,088	$2,130,939

第20年供款共

$241,060

第20年利息

$55,792

第20年共還本金

$185,268

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$4,439	$15,649	$20,088	$2,115,290
242	$4,407	$15,681	$20,088	$2,099,609
243	$4,374	$15,714	$20,088	$2,083,895
244	$4,341	$15,747	$20,088	$2,068,148
245	$4,309	$15,780	$20,088	$2,052,368
246	$4,276	$15,813	$20,088	$2,036,555
247	$4,243	$15,846	$20,088	$2,020,710
248	$4,210	$15,879	$20,088	$2,004,831
249	$4,177	$15,912	$20,088	$1,988,920
250	$4,144	$15,945	$20,088	$1,972,975
251	$4,110	$15,978	$20,088	$1,956,997
252	$4,077	$16,011	$20,088	$1,940,986

第21年供款共

$241,060

第21年利息

$51,107

第21年共還本金

$189,953

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,044	$16,045	$20,088	$1,924,941
254	$4,010	$16,078	$20,088	$1,908,863
255	$3,977	$16,112	$20,088	$1,892,751
256	$3,943	$16,145	$20,088	$1,876,606
257	$3,910	$16,179	$20,088	$1,860,428
258	$3,876	$16,212	$20,088	$1,844,215
259	$3,842	$16,246	$20,088	$1,827,969
260	$3,808	$16,280	$20,088	$1,811,689
261	$3,774	$16,314	$20,088	$1,795,375
262	$3,740	$16,348	$20,088	$1,779,027
263	$3,706	$16,382	$20,088	$1,762,645
264	$3,672	$16,416	$20,088	$1,746,229

第22年供款共

$241,060

第22年利息

$46,303

第22年共還本金

$194,757

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$3,638	$16,450	$20,088	$1,729,778
266	$3,604	$16,485	$20,088	$1,713,294
267	$3,569	$16,519	$20,088	$1,696,775
268	$3,535	$16,553	$20,088	$1,680,221
269	$3,500	$16,588	$20,088	$1,663,633
270	$3,466	$16,622	$20,088	$1,647,011
271	$3,431	$16,657	$20,088	$1,630,354
272	$3,397	$16,692	$20,088	$1,613,662
273	$3,362	$16,727	$20,088	$1,596,936
274	$3,327	$16,761	$20,088	$1,580,174
275	$3,292	$16,796	$20,088	$1,563,378
276	$3,257	$16,831	$20,088	$1,546,547

第23年供款共

$241,060

第23年利息

$41,378

第23年共還本金

$199,682

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,222	$16,866	$20,088	$1,529,680
278	$3,187	$16,902	$20,088	$1,512,779
279	$3,152	$16,937	$20,088	$1,495,842
280	$3,116	$16,972	$20,088	$1,478,870
281	$3,081	$17,007	$20,088	$1,461,863
282	$3,046	$17,043	$20,088	$1,444,820
283	$3,010	$17,078	$20,088	$1,427,742
284	$2,974	$17,114	$20,088	$1,410,628
285	$2,939	$17,150	$20,088	$1,393,478
286	$2,903	$17,185	$20,088	$1,376,293
287	$2,867	$17,221	$20,088	$1,359,072
288	$2,831	$17,257	$20,088	$1,341,815

第24年供款共

$241,060

第24年利息

$36,328

第24年共還本金

$204,732

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$2,795	$17,293	$20,088	$1,324,522
290	$2,759	$17,329	$20,088	$1,307,193
291	$2,723	$17,365	$20,088	$1,289,828
292	$2,687	$17,401	$20,088	$1,272,427
293	$2,651	$17,437	$20,088	$1,254,989
294	$2,615	$17,474	$20,088	$1,237,516
295	$2,578	$17,510	$20,088	$1,220,005
296	$2,542	$17,547	$20,088	$1,202,459
297	$2,505	$17,583	$20,088	$1,184,876
298	$2,468	$17,620	$20,088	$1,167,256
299	$2,432	$17,657	$20,088	$1,149,599
300	$2,395	$17,693	$20,088	$1,131,906

第25年供款共

$241,060

第25年利息

$31,151

第25年共還本金

$209,909

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,358	$17,730	$20,088	$1,114,176
302	$2,321	$17,767	$20,088	$1,096,408
303	$2,284	$17,804	$20,088	$1,078,604
304	$2,247	$17,841	$20,088	$1,060,763
305	$2,210	$17,878	$20,088	$1,042,885
306	$2,173	$17,916	$20,088	$1,024,969
307	$2,135	$17,953	$20,088	$1,007,016
308	$2,098	$17,990	$20,088	$989,026
309	$2,060	$18,028	$20,088	$970,998
310	$2,023	$18,065	$20,088	$952,932
311	$1,985	$18,103	$20,088	$934,829
312	$1,948	$18,141	$20,088	$916,688

第26年供款共

$241,060

第26年利息

$25,843

第26年共還本金

$215,217

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$1,910	$18,179	$20,088	$898,510
314	$1,872	$18,216	$20,088	$880,293
315	$1,834	$18,254	$20,088	$862,039
316	$1,796	$18,292	$20,088	$843,747
317	$1,758	$18,331	$20,088	$825,416
318	$1,720	$18,369	$20,088	$807,047
319	$1,681	$18,407	$20,088	$788,640
320	$1,643	$18,445	$20,088	$770,195
321	$1,605	$18,484	$20,088	$751,711
322	$1,566	$18,522	$20,088	$733,189
323	$1,527	$18,561	$20,088	$714,628
324	$1,489	$18,600	$20,088	$696,029

第27年供款共

$241,060

第27年利息

$20,400

第27年共還本金

$220,660

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,450	$18,638	$20,088	$677,390
326	$1,411	$18,677	$20,088	$658,713
327	$1,372	$18,716	$20,088	$639,997
328	$1,333	$18,755	$20,088	$621,242
329	$1,294	$18,794	$20,088	$602,448
330	$1,255	$18,833	$20,088	$583,615
331	$1,216	$18,872	$20,088	$564,742
332	$1,177	$18,912	$20,088	$545,831
333	$1,137	$18,951	$20,088	$526,879
334	$1,098	$18,991	$20,088	$507,889
335	$1,058	$19,030	$20,088	$488,858
336	$1,018	$19,070	$20,088	$469,789

第28年供款共

$241,060

第28年利息

$14,820

第28年共還本金

$226,240

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$979	$19,110	$20,088	$450,679
338	$939	$19,149	$20,088	$431,529
339	$899	$19,189	$20,088	$412,340
340	$859	$19,229	$20,088	$393,111
341	$819	$19,269	$20,088	$373,842
342	$779	$19,310	$20,088	$354,532
343	$739	$19,350	$20,088	$335,182
344	$698	$19,390	$20,088	$315,792
345	$658	$19,430	$20,088	$296,362
346	$617	$19,471	$20,088	$276,891
347	$577	$19,511	$20,088	$257,379
348	$536	$19,552	$20,088	$237,827

第29年供款共

$241,060

第29年利息

$9,099

第29年共還本金

$231,961

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$495	$19,593	$20,088	$218,234
350	$455	$19,634	$20,088	$198,601
351	$414	$19,675	$20,088	$178,926
352	$373	$19,716	$20,088	$159,211
353	$332	$19,757	$20,088	$139,454
354	$291	$19,798	$20,088	$119,656
355	$249	$19,839	$20,088	$99,817
356	$208	$19,880	$20,088	$79,937
357	$167	$19,922	$20,088	$60,015
358	$125	$19,963	$20,088	$40,051
359	$83	$20,005	$20,088	$20,047
360	$42	$20,047	$20,088	$0

第30年供款共

$241,060

第30年利息

$3,233

第30年共還本金

$237,827

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$7,995,003

免責聲明

筍盤推介