樓價

HK$

按揭成數

HK$

按揭保險費

一次付清 HK$247,500

借款月供 $978 , 共加借HK$247,500

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$8,173,108

每月供款
$20,537

首期

$550,000

總貸款額

$5,197,500

總利息

$2,195,608

印花稅

$165,000

其他

$65,000

置業成本總預算

HK$780,000

最低每月入息要求

按月供比率計算

$41,073

按壓力測試計算

$49,185

置業成本總預算

HK$780,000

首期

$550,000
印花稅

$165,000
- AVD
  
  $165,000
- SSD(由賣方支付)
  
  $0
- BSD
  
  $0
律師費

$ 10,000
代理佣金

$55,000
按揭保險費

$247,500

壓力測試 (假設利率上升3.0%)

每月按揭保險費

$978

最低每月入息要求

按月供比率計算

$41,073

按壓力測試計算

$49,185

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

沙田金獅花園第02期 G座金冠閣

thumb_up

金獅花園核心地段旺中帶靜

實

285 呎

@16,491

建

446 呎

@10,538

售$470 萬

實

285 呎

@16,491

建

446 呎

@10,538

售$470 萬

沙田沙田第一城第05期

thumb_up

2房單邊靚景,內部裝修良好

實

284 呎

@19,190

建

395 呎

@13,797

售$545 萬

實

284 呎

@19,190

建

395 呎

@13,797

售$545 萬

影片

粉嶺錦福大廈

thumb_up

⭐️錦福大廈⭐️出入方便罕有放盤實用大兩房

實

418 呎

@11,722

建

604 呎

@8,113

至HIT 即走熱賣必睇推介罕有筍價有匙

售$490 萬

實

418 呎

@11,722

建

604 呎

@8,113

售$490 萬

至HIT 即走熱賣必睇推介罕有筍價有匙

沙田沙田中心

thumb_up

罕有放盤

實

297 呎

@19,192

建

391 呎

@14,578

售$570 萬

實

297 呎

@19,192

建

391 呎

@14,578

售$570 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

粉嶺花都廣場第06座

thumb_up

花都廣場第06座

實

392 呎

@14,413

建

547 呎

@10,329

售$565 萬

實

392 呎

@14,413

建

547 呎

@10,329

售$565 萬

馬鞍山新港城

thumb_up

新港城兩房首選

實

337 呎

@18,635

建

446 呎

@14,081

售$628 萬

實

337 呎

@18,635

建

446 呎

@14,081

售$628 萬

沙田沙田第一城

thumb_up

沙田第一城罕放有裝修高層最大兩房則

實

327 呎

@18,960

建

395 呎

@15,696

售$620 萬

實

327 呎

@18,960

建

395 呎

@15,696

售$620 萬

西貢西貢村屋 (KEY)

thumb_up

西貢村屋 (KEY)

建

700 呎

@7,857

售$550 萬

建

700 呎

@7,857

售$550 萬

VR實景

粉嶺花都廣場

thumb_up

靚裝連天台

實

370 呎

@15,270

建

517 呎

@10,928

售$565 萬

實

370 呎

@15,270

建

517 呎

@10,928

售$565 萬

沙田沙田第一城第01期

thumb_up

兩房開揚,四正間隔, 上車精選, 預約參觀!

實

327 呎

@19,878

建

395 呎

@16,456

售$650 萬

實

327 呎

@19,878

建

395 呎

@16,456

售$650 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

利率	15年	20年	25年	30年
1.000	$31,107	$23,903	$19,588	$16,717
1.500	$32,263	$25,080	$20,787	$17,938
2.000	$33,446	$26,293	$22,030	$19,211
2.500	$34,656	$27,542	$23,317	$20,536
3.000	$35,893	$28,825	$24,647	$21,913
3.500	$37,156	$30,143	$26,020	$23,339
4.000	$38,445	$31,496	$27,434	$24,814
4.500	$39,761	$32,882	$28,889	$26,335
5.000	$41,101	$34,301	$30,384	$27,901
5.500	$42,468	$35,753	$31,917	$29,511
6.000	$43,859	$37,237	$33,488	$31,162

每月供款$20,537

年期

30年

貸款

$5,197,500

利息

$2,195,608

總貸款連利息

$7,393,108

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$10,828	$9,708	$20,536	$5,187,792
2	$10,808	$9,729	$20,536	$5,178,063
3	$10,788	$9,749	$20,536	$5,168,314
4	$10,767	$9,769	$20,536	$5,158,545
5	$10,747	$9,789	$20,536	$5,148,756
6	$10,727	$9,810	$20,536	$5,138,946
7	$10,706	$9,830	$20,536	$5,129,116
8	$10,686	$9,851	$20,536	$5,119,265
9	$10,665	$9,871	$20,536	$5,109,394
10	$10,645	$9,892	$20,536	$5,099,502
11	$10,624	$9,912	$20,536	$5,089,589
12	$10,603	$9,933	$20,536	$5,079,656

第1年供款共

$246,437

第1年利息

$128,593

第1年共還本金

$117,844

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$10,583	$9,954	$20,536	$5,069,703
14	$10,562	$9,975	$20,536	$5,059,728
15	$10,541	$9,995	$20,536	$5,049,733
16	$10,520	$10,016	$20,536	$5,039,717
17	$10,499	$10,037	$20,536	$5,029,680
18	$10,478	$10,058	$20,536	$5,019,622
19	$10,458	$10,079	$20,536	$5,009,543
20	$10,437	$10,100	$20,536	$4,999,443
21	$10,416	$10,121	$20,536	$4,989,322
22	$10,394	$10,142	$20,536	$4,979,180
23	$10,373	$10,163	$20,536	$4,969,017
24	$10,352	$10,184	$20,536	$4,958,833

第2年供款共

$246,437

第2年利息

$125,613

第2年共還本金

$120,824

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$10,331	$10,206	$20,536	$4,948,627
26	$10,310	$10,227	$20,536	$4,938,400
27	$10,288	$10,248	$20,536	$4,928,152
28	$10,267	$10,269	$20,536	$4,917,883
29	$10,246	$10,291	$20,536	$4,907,592
30	$10,224	$10,312	$20,536	$4,897,280
31	$10,203	$10,334	$20,536	$4,886,946
32	$10,181	$10,355	$20,536	$4,876,591
33	$10,160	$10,377	$20,536	$4,866,214
34	$10,138	$10,398	$20,536	$4,855,816
35	$10,116	$10,420	$20,536	$4,845,395
36	$10,095	$10,442	$20,536	$4,834,954

第3年供款共

$246,437

第3年利息

$122,558

第3年共還本金

$123,879

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$10,073	$10,464	$20,536	$4,824,490
38	$10,051	$10,485	$20,536	$4,814,005
39	$10,029	$10,507	$20,536	$4,803,497
40	$10,007	$10,529	$20,536	$4,792,968
41	$9,985	$10,551	$20,536	$4,782,417
42	$9,963	$10,573	$20,536	$4,771,844
43	$9,941	$10,595	$20,536	$4,761,249
44	$9,919	$10,617	$20,536	$4,750,632
45	$9,897	$10,639	$20,536	$4,739,993
46	$9,875	$10,661	$20,536	$4,729,331
47	$9,853	$10,684	$20,536	$4,718,648
48	$9,831	$10,706	$20,536	$4,707,942

第4年供款共

$246,437

第4年利息

$119,425

第4年共還本金

$127,012

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$9,808	$10,728	$20,536	$4,697,214
50	$9,786	$10,751	$20,536	$4,686,463
51	$9,763	$10,773	$20,536	$4,675,690
52	$9,741	$10,795	$20,536	$4,664,895
53	$9,719	$10,818	$20,536	$4,654,077
54	$9,696	$10,840	$20,536	$4,643,236
55	$9,673	$10,863	$20,536	$4,632,373
56	$9,651	$10,886	$20,536	$4,621,488
57	$9,628	$10,908	$20,536	$4,610,579
58	$9,605	$10,931	$20,536	$4,599,648
59	$9,583	$10,954	$20,536	$4,588,695
60	$9,560	$10,977	$20,536	$4,577,718

第5年供款共

$246,437

第5年利息

$116,213

第5年共還本金

$130,224

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$9,537	$10,999	$20,536	$4,566,718
62	$9,514	$11,022	$20,536	$4,555,696
63	$9,491	$11,045	$20,536	$4,544,651
64	$9,468	$11,068	$20,536	$4,533,582
65	$9,445	$11,091	$20,536	$4,522,491
66	$9,422	$11,115	$20,536	$4,511,376
67	$9,399	$11,138	$20,536	$4,500,239
68	$9,375	$11,161	$20,536	$4,489,078
69	$9,352	$11,184	$20,536	$4,477,893
70	$9,329	$11,207	$20,536	$4,466,686
71	$9,306	$11,231	$20,536	$4,455,455
72	$9,282	$11,254	$20,536	$4,444,201

第6年供款共

$246,437

第6年利息

$112,920

第6年共還本金

$133,517

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$9,259	$11,278	$20,536	$4,432,923
74	$9,235	$11,301	$20,536	$4,421,622
75	$9,212	$11,325	$20,536	$4,410,297
76	$9,188	$11,348	$20,536	$4,398,949
77	$9,164	$11,372	$20,536	$4,387,577
78	$9,141	$11,396	$20,536	$4,376,182
79	$9,117	$11,419	$20,536	$4,364,762
80	$9,093	$11,443	$20,536	$4,353,319
81	$9,069	$11,467	$20,536	$4,341,852
82	$9,046	$11,491	$20,536	$4,330,361
83	$9,022	$11,515	$20,536	$4,318,846
84	$8,998	$11,539	$20,536	$4,307,308

第7年供款共

$246,437

第7年利息

$109,544

第7年共還本金

$136,893

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$8,974	$11,563	$20,536	$4,295,745
86	$8,949	$11,587	$20,536	$4,284,158
87	$8,925	$11,611	$20,536	$4,272,547
88	$8,901	$11,635	$20,536	$4,260,911
89	$8,877	$11,660	$20,536	$4,249,252
90	$8,853	$11,684	$20,536	$4,237,568
91	$8,828	$11,708	$20,536	$4,225,860
92	$8,804	$11,733	$20,536	$4,214,127
93	$8,779	$11,757	$20,536	$4,202,371
94	$8,755	$11,781	$20,536	$4,190,589
95	$8,730	$11,806	$20,536	$4,178,783
96	$8,706	$11,831	$20,536	$4,166,952

第8年供款共

$246,437

第8年利息

$106,082

第8年共還本金

$140,355

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$8,681	$11,855	$20,536	$4,155,097
98	$8,656	$11,880	$20,536	$4,143,217
99	$8,632	$11,905	$20,536	$4,131,313
100	$8,607	$11,930	$20,536	$4,119,383
101	$8,582	$11,954	$20,536	$4,107,429
102	$8,557	$11,979	$20,536	$4,095,449
103	$8,532	$12,004	$20,536	$4,083,445
104	$8,507	$12,029	$20,536	$4,071,416
105	$8,482	$12,054	$20,536	$4,059,362
106	$8,457	$12,079	$20,536	$4,047,282
107	$8,432	$12,105	$20,536	$4,035,178
108	$8,407	$12,130	$20,536	$4,023,048

第9年供款共

$246,437

第9年利息

$102,532

第9年共還本金

$143,905

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$8,381	$12,155	$20,536	$4,010,893
110	$8,356	$12,180	$20,536	$3,998,712
111	$8,331	$12,206	$20,536	$3,986,507
112	$8,305	$12,231	$20,536	$3,974,275
113	$8,280	$12,257	$20,536	$3,962,019
114	$8,254	$12,282	$20,536	$3,949,737
115	$8,229	$12,308	$20,536	$3,937,429
116	$8,203	$12,333	$20,536	$3,925,095
117	$8,177	$12,359	$20,536	$3,912,736
118	$8,152	$12,385	$20,536	$3,900,351
119	$8,126	$12,411	$20,536	$3,887,941
120	$8,100	$12,437	$20,536	$3,875,504

第10年供款共

$246,437

第10年利息

$98,893

第10年共還本金

$147,544

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$8,074	$12,462	$20,536	$3,863,042
122	$8,048	$12,488	$20,536	$3,850,553
123	$8,022	$12,514	$20,536	$3,838,039
124	$7,996	$12,540	$20,536	$3,825,498
125	$7,970	$12,567	$20,536	$3,812,932
126	$7,944	$12,593	$20,536	$3,800,339
127	$7,917	$12,619	$20,536	$3,787,720
128	$7,891	$12,645	$20,536	$3,775,075
129	$7,865	$12,672	$20,536	$3,762,403
130	$7,838	$12,698	$20,536	$3,749,705
131	$7,812	$12,725	$20,536	$3,736,980
132	$7,785	$12,751	$20,536	$3,724,229

第11年供款共

$246,437

第11年利息

$95,162

第11年共還本金

$151,275

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$7,759	$12,778	$20,536	$3,711,452
134	$7,732	$12,804	$20,536	$3,698,648
135	$7,706	$12,831	$20,536	$3,685,817
136	$7,679	$12,858	$20,536	$3,672,959
137	$7,652	$12,884	$20,536	$3,660,075
138	$7,625	$12,911	$20,536	$3,647,163
139	$7,598	$12,938	$20,536	$3,634,225
140	$7,571	$12,965	$20,536	$3,621,260
141	$7,544	$12,992	$20,536	$3,608,268
142	$7,517	$13,019	$20,536	$3,595,249
143	$7,490	$13,046	$20,536	$3,582,202
144	$7,463	$13,073	$20,536	$3,569,129

第12年供款共

$246,437

第12年利息

$91,337

第12年共還本金

$155,100

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$7,436	$13,101	$20,536	$3,556,028
146	$7,408	$13,128	$20,536	$3,542,900
147	$7,381	$13,155	$20,536	$3,529,745
148	$7,354	$13,183	$20,536	$3,516,562
149	$7,326	$13,210	$20,536	$3,503,352
150	$7,299	$13,238	$20,536	$3,490,114
151	$7,271	$13,265	$20,536	$3,476,849
152	$7,243	$13,293	$20,536	$3,463,556
153	$7,216	$13,321	$20,536	$3,450,235
154	$7,188	$13,348	$20,536	$3,436,887
155	$7,160	$13,376	$20,536	$3,423,510
156	$7,132	$13,404	$20,536	$3,410,106

第13年供款共

$246,437

第13年利息

$87,414

第13年共還本金

$159,023

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$7,104	$13,432	$20,536	$3,396,674
158	$7,076	$13,460	$20,536	$3,383,214
159	$7,048	$13,488	$20,536	$3,369,726
160	$7,020	$13,516	$20,536	$3,356,210
161	$6,992	$13,544	$20,536	$3,342,666
162	$6,964	$13,573	$20,536	$3,329,093
163	$6,936	$13,601	$20,536	$3,315,493
164	$6,907	$13,629	$20,536	$3,301,863
165	$6,879	$13,658	$20,536	$3,288,206
166	$6,850	$13,686	$20,536	$3,274,520
167	$6,822	$13,714	$20,536	$3,260,805
168	$6,793	$13,743	$20,536	$3,247,062

第14年供款共

$246,437

第14年利息

$83,393

第14年共還本金

$163,044

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$6,765	$13,772	$20,536	$3,233,291
170	$6,736	$13,800	$20,536	$3,219,490
171	$6,707	$13,829	$20,536	$3,205,661
172	$6,678	$13,858	$20,536	$3,191,803
173	$6,650	$13,887	$20,536	$3,177,916
174	$6,621	$13,916	$20,536	$3,164,001
175	$6,592	$13,945	$20,536	$3,150,056
176	$6,563	$13,974	$20,536	$3,136,082
177	$6,534	$14,003	$20,536	$3,122,079
178	$6,504	$14,032	$20,536	$3,108,047
179	$6,475	$14,061	$20,536	$3,093,986
180	$6,446	$14,091	$20,536	$3,079,895

第15年供款共

$246,437

第15年利息

$79,270

第15年共還本金

$167,167

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$6,416	$14,120	$20,536	$3,065,775
182	$6,387	$14,149	$20,536	$3,051,626
183	$6,358	$14,179	$20,536	$3,037,447
184	$6,328	$14,208	$20,536	$3,023,239
185	$6,298	$14,238	$20,536	$3,009,001
186	$6,269	$14,268	$20,536	$2,994,733
187	$6,239	$14,297	$20,536	$2,980,436
188	$6,209	$14,327	$20,536	$2,966,108
189	$6,179	$14,357	$20,536	$2,951,751
190	$6,149	$14,387	$20,536	$2,937,364
191	$6,120	$14,417	$20,536	$2,922,948
192	$6,089	$14,447	$20,536	$2,908,501

第16年供款共

$246,437

第16年利息

$75,042

第16年共還本金

$171,395

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$6,059	$14,477	$20,536	$2,894,024
194	$6,029	$14,507	$20,536	$2,879,516
195	$5,999	$14,537	$20,536	$2,864,979
196	$5,969	$14,568	$20,536	$2,850,411
197	$5,938	$14,598	$20,536	$2,835,813
198	$5,908	$14,628	$20,536	$2,821,185
199	$5,877	$14,659	$20,536	$2,806,526
200	$5,847	$14,689	$20,536	$2,791,836
201	$5,816	$14,720	$20,536	$2,777,116
202	$5,786	$14,751	$20,536	$2,762,366
203	$5,755	$14,781	$20,536	$2,747,584
204	$5,724	$14,812	$20,536	$2,732,772

第17年供款共

$246,437

第17年利息

$70,708

第17年共還本金

$175,729

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$5,693	$14,843	$20,536	$2,717,929
206	$5,662	$14,874	$20,536	$2,703,055
207	$5,631	$14,905	$20,536	$2,688,150
208	$5,600	$14,936	$20,536	$2,673,213
209	$5,569	$14,967	$20,536	$2,658,246
210	$5,538	$14,998	$20,536	$2,643,248
211	$5,507	$15,030	$20,536	$2,628,218
212	$5,475	$15,061	$20,536	$2,613,157
213	$5,444	$15,092	$20,536	$2,598,065
214	$5,413	$15,124	$20,536	$2,582,941
215	$5,381	$15,155	$20,536	$2,567,786
216	$5,350	$15,187	$20,536	$2,552,599

第18年供款共

$246,437

第18年利息

$66,264

第18年共還本金

$180,173

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$5,318	$15,218	$20,536	$2,537,380
218	$5,286	$15,250	$20,536	$2,522,130
219	$5,254	$15,282	$20,536	$2,506,848
220	$5,223	$15,314	$20,536	$2,491,534
221	$5,191	$15,346	$20,536	$2,476,189
222	$5,159	$15,378	$20,536	$2,460,811
223	$5,127	$15,410	$20,536	$2,445,401
224	$5,095	$15,442	$20,536	$2,429,960
225	$5,062	$15,474	$20,536	$2,414,486
226	$5,030	$15,506	$20,536	$2,398,979
227	$4,998	$15,539	$20,536	$2,383,441
228	$4,966	$15,571	$20,536	$2,367,870

第19年供款共

$246,437

第19年利息

$61,708

第19年共還本金

$184,729

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$4,933	$15,603	$20,536	$2,352,267
230	$4,901	$15,636	$20,536	$2,336,631
231	$4,868	$15,668	$20,536	$2,320,962
232	$4,835	$15,701	$20,536	$2,305,261
233	$4,803	$15,734	$20,536	$2,289,527
234	$4,770	$15,767	$20,536	$2,273,761
235	$4,737	$15,799	$20,536	$2,257,961
236	$4,704	$15,832	$20,536	$2,242,129
237	$4,671	$15,865	$20,536	$2,226,264
238	$4,638	$15,898	$20,536	$2,210,365
239	$4,605	$15,931	$20,536	$2,194,434
240	$4,572	$15,965	$20,536	$2,178,469

第20年供款共

$246,437

第20年利息

$57,036

第20年共還本金

$189,401

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$4,538	$15,998	$20,536	$2,162,471
242	$4,505	$16,031	$20,536	$2,146,440
243	$4,472	$16,065	$20,536	$2,130,375
244	$4,438	$16,098	$20,536	$2,114,277
245	$4,405	$16,132	$20,536	$2,098,146
246	$4,371	$16,165	$20,536	$2,081,980
247	$4,337	$16,199	$20,536	$2,065,781
248	$4,304	$16,233	$20,536	$2,049,549
249	$4,270	$16,267	$20,536	$2,033,282
250	$4,236	$16,300	$20,536	$2,016,982
251	$4,202	$16,334	$20,536	$2,000,647
252	$4,168	$16,368	$20,536	$1,984,279

第21年供款共

$246,437

第21年利息

$52,247

第21年共還本金

$194,190

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,134	$16,402	$20,536	$1,967,877
254	$4,100	$16,437	$20,536	$1,951,440
255	$4,065	$16,471	$20,536	$1,934,969
256	$4,031	$16,505	$20,536	$1,918,464
257	$3,997	$16,540	$20,536	$1,901,924
258	$3,962	$16,574	$20,536	$1,885,350
259	$3,928	$16,609	$20,536	$1,868,742
260	$3,893	$16,643	$20,536	$1,852,098
261	$3,859	$16,678	$20,536	$1,835,420
262	$3,824	$16,713	$20,536	$1,818,708
263	$3,789	$16,747	$20,536	$1,801,960
264	$3,754	$16,782	$20,536	$1,785,178

第22年供款共

$246,437

第22年利息

$47,336

第22年共還本金

$199,101

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$3,719	$16,817	$20,536	$1,768,361
266	$3,684	$16,852	$20,536	$1,751,508
267	$3,649	$16,887	$20,536	$1,734,621
268	$3,614	$16,923	$20,536	$1,717,698
269	$3,579	$16,958	$20,536	$1,700,741
270	$3,543	$16,993	$20,536	$1,683,747
271	$3,508	$17,029	$20,536	$1,666,719
272	$3,472	$17,064	$20,536	$1,649,655
273	$3,437	$17,100	$20,536	$1,632,555
274	$3,401	$17,135	$20,536	$1,615,420
275	$3,365	$17,171	$20,536	$1,598,249
276	$3,330	$17,207	$20,536	$1,581,042

第23年供款共

$246,437

第23年利息

$42,301

第23年共還本金

$204,136

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,294	$17,243	$20,536	$1,563,800
278	$3,258	$17,278	$20,536	$1,546,521
279	$3,222	$17,314	$20,536	$1,529,207
280	$3,186	$17,351	$20,536	$1,511,856
281	$3,150	$17,387	$20,536	$1,494,469
282	$3,113	$17,423	$20,536	$1,477,046
283	$3,077	$17,459	$20,536	$1,459,587
284	$3,041	$17,496	$20,536	$1,442,092
285	$3,004	$17,532	$20,536	$1,424,559
286	$2,968	$17,569	$20,536	$1,406,991
287	$2,931	$17,605	$20,536	$1,389,386
288	$2,895	$17,642	$20,536	$1,371,744

第24年供款共

$246,437

第24年利息

$37,139

第24年共還本金

$209,298

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$2,858	$17,679	$20,536	$1,354,065
290	$2,821	$17,715	$20,536	$1,336,350
291	$2,784	$17,752	$20,536	$1,318,597
292	$2,747	$17,789	$20,536	$1,300,808
293	$2,710	$17,826	$20,536	$1,282,982
294	$2,673	$17,864	$20,536	$1,265,118
295	$2,636	$17,901	$20,536	$1,247,217
296	$2,598	$17,938	$20,536	$1,229,279
297	$2,561	$17,975	$20,536	$1,211,304
298	$2,524	$18,013	$20,536	$1,193,291
299	$2,486	$18,050	$20,536	$1,175,241
300	$2,448	$18,088	$20,536	$1,157,153

第25年供款共

$246,437

第25年利息

$31,846

第25年共還本金

$214,591

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,411	$18,126	$20,536	$1,139,027
302	$2,373	$18,163	$20,536	$1,120,864
303	$2,335	$18,201	$20,536	$1,102,662
304	$2,297	$18,239	$20,536	$1,084,423
305	$2,259	$18,277	$20,536	$1,066,146
306	$2,221	$18,315	$20,536	$1,047,831
307	$2,183	$18,353	$20,536	$1,029,477
308	$2,145	$18,392	$20,536	$1,011,086
309	$2,106	$18,430	$20,536	$992,656
310	$2,068	$18,468	$20,536	$974,187
311	$2,030	$18,507	$20,536	$955,680
312	$1,991	$18,545	$20,536	$937,135

第26年供款共

$246,437

第26年利息

$26,419

第26年共還本金

$220,018

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$1,952	$18,584	$20,536	$918,551
314	$1,914	$18,623	$20,536	$899,928
315	$1,875	$18,662	$20,536	$881,267
316	$1,836	$18,700	$20,536	$862,566
317	$1,797	$18,739	$20,536	$843,827
318	$1,758	$18,778	$20,536	$825,048
319	$1,719	$18,818	$20,536	$806,231
320	$1,680	$18,857	$20,536	$787,374
321	$1,640	$18,896	$20,536	$768,478
322	$1,601	$18,935	$20,536	$749,543
323	$1,562	$18,975	$20,536	$730,568
324	$1,522	$19,014	$20,536	$711,553

第27年供款共

$246,437

第27年利息

$20,855

第27年共還本金

$225,582

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,482	$19,054	$20,536	$692,499
326	$1,443	$19,094	$20,536	$673,406
327	$1,403	$19,133	$20,536	$654,272
328	$1,363	$19,173	$20,536	$635,099
329	$1,323	$19,213	$20,536	$615,886
330	$1,283	$19,253	$20,536	$596,632
331	$1,243	$19,293	$20,536	$577,339
332	$1,203	$19,334	$20,536	$558,005
333	$1,163	$19,374	$20,536	$538,631
334	$1,122	$19,414	$20,536	$519,217
335	$1,082	$19,455	$20,536	$499,762
336	$1,041	$19,495	$20,536	$480,267

第28年供款共

$246,437

第28年利息

$15,151

第28年共還本金

$231,286

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,001	$19,536	$20,536	$460,731
338	$960	$19,577	$20,536	$441,155
339	$919	$19,617	$20,536	$421,537
340	$878	$19,658	$20,536	$401,879
341	$837	$19,699	$20,536	$382,180
342	$796	$19,740	$20,536	$362,440
343	$755	$19,781	$20,536	$342,658
344	$714	$19,823	$20,536	$322,836
345	$673	$19,864	$20,536	$302,972
346	$631	$19,905	$20,536	$283,067
347	$590	$19,947	$20,536	$263,120
348	$548	$19,988	$20,536	$243,132

第29年供款共

$246,437

第29年利息

$9,302

第29年共還本金

$237,135

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$507	$20,030	$20,536	$223,102
350	$465	$20,072	$20,536	$203,030
351	$423	$20,113	$20,536	$182,917
352	$381	$20,155	$20,536	$162,762
353	$339	$20,197	$20,536	$142,564
354	$297	$20,239	$20,536	$122,325
355	$255	$20,282	$20,536	$102,043
356	$213	$20,324	$20,536	$81,720
357	$170	$20,366	$20,536	$61,353
358	$128	$20,409	$20,536	$40,945
359	$85	$20,451	$20,536	$20,494
360	$43	$20,494	$20,536	$0

第30年供款共

$246,437

第30年利息

$3,305

第30年共還本金

$243,132

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$8,173,108

免責聲明

筍盤推介