樓價

HK$

按揭成數

HK$

按揭保險費

一次付清 HK$310,500

借款月供 $1,227 , 共加借HK$310,500

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$10,302,739

每月供款
$25,764

首期

$690,000

總貸款額

$6,520,500

總利息

$2,754,489

印花稅

$258,750

其他

$79,000

置業成本總預算

HK$1,027,750

最低每月入息要求

按月供比率計算

$51,528

按壓力測試計算

$61,704

置業成本總預算

HK$1,027,750

首期

$690,000
印花稅

$258,750
- AVD
  
  $258,750
- SSD(由賣方支付)
  
  $0
- BSD
  
  $0
律師費

$ 10,000
代理佣金

$69,000
按揭保險費

$310,500

壓力測試 (假設利率上升3.0%)

每月按揭保險費

$1,227

最低每月入息要求

按月供比率計算

$51,528

按壓力測試計算

$61,704

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

馬鞍山新港城第05期海濤居第04座

thumb_up

新港城加大版地鐵上蓋

實

414 呎

@17,391

建

543 呎

@13,260

售$720 萬

實

414 呎

@17,391

建

543 呎

@13,260

售$720 萬

沙田沙田第一城

thumb_up

奇豐獨家人冇我有 3房池景人見人愛實盤即約即睇還價即成爽!

實

451 呎

@16,408

建

544 呎

@13,603

售$740 萬

實

451 呎

@16,408

建

544 呎

@13,603

售$740 萬

馬鞍山翠擁華庭第07座

thumb_up

低價$688萬,即約即睇荀盤,必快走,巨廳巨房,超實用

實

469 呎

@14,670

建

599 呎

@11,486

售$688 萬

實

469 呎

@14,670

建

599 呎

@11,486

售$688 萬

西貢西貢村屋

thumb_up

地下有花園開揚

建

700 呎

@9,714

售$680 萬

建

700 呎

@9,714

售$680 萬

大埔嘉熙

thumb_up

嘉熙

實

298 呎

@22,148

售$660 萬

實

298 呎

@22,148

售$660 萬

馬鞍山新港城

thumb_up

新港城 2房放租 OR 放賣業主有心！！！

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

沙田翠景花園 ^^翠綠山景^^

thumb_up

翠景花園 ^^翠綠山景^^

實

420 呎

@16,190

建

543 呎

@12,523

售$680 萬

實

420 呎

@16,190

建

543 呎

@12,523

售$680 萬

大角咀形品星寓

thumb_up

高層開揚、新鴻基樓、約睇

實

394 呎

@19,797

建

502 呎

@15,538

售$780 萬

實

394 呎

@19,797

建

502 呎

@15,538

售$780 萬

西貢白石台

thumb_up

G/F WITH GARDEN

建

700 呎

@10,714

售$750 萬

建

700 呎

@10,714

售$750 萬

葵涌月海灣

thumb_up

極品[鳳凰樓]東南[開揚]璀璨山海景[大則2房].

實

412 呎

@16,942

建

600 呎

@11,633

至HIT 即走熱賣必睇推介罕有樓王

售$698 萬

實

412 呎

@16,942

建

600 呎

@11,633

售$698 萬

至HIT 即走熱賣必睇推介罕有樓王

沙田沙田第一城

thumb_up

高層兩房　近馬鐵方便

實

284 呎

@20,775

建

395 呎

@14,937

售$590 萬

實

284 呎

@20,775

建

395 呎

@14,937

售$590 萬

馬鞍山新港城第05期海濤居

thumb_up

新港城第05期海濤居 **東南, 高層開揚光猛,間隔四正**

實

414 呎

@18,599

建

543 呎

@14,180

售$770 萬

實

414 呎

@18,599

建

543 呎

@14,180

售$770 萬

利率	15年	20年	25年	30年
1.000	$39,025	$29,987	$24,574	$20,973
1.500	$40,476	$31,464	$26,078	$22,504
2.000	$41,960	$32,986	$27,637	$24,101
2.500	$43,478	$34,552	$29,252	$25,764
3.000	$45,029	$36,163	$30,921	$27,491
3.500	$46,614	$37,816	$32,643	$29,280
4.000	$48,231	$39,513	$34,418	$31,130
4.500	$49,881	$41,252	$36,243	$33,038
5.000	$51,564	$43,032	$38,118	$35,003
5.500	$53,278	$44,854	$40,042	$37,023
6.000	$55,024	$46,715	$42,012	$39,094

每月供款$25,764

年期

30年

貸款

$6,520,500

利息

$2,754,489

總貸款連利息

$9,274,989

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,584	$12,179	$25,764	$6,508,321
2	$13,559	$12,205	$25,764	$6,496,116
3	$13,534	$12,230	$25,764	$6,483,885
4	$13,508	$12,256	$25,764	$6,471,630
5	$13,483	$12,281	$25,764	$6,459,348
6	$13,457	$12,307	$25,764	$6,447,041
7	$13,431	$12,333	$25,764	$6,434,709
8	$13,406	$12,358	$25,764	$6,422,351
9	$13,380	$12,384	$25,764	$6,409,967
10	$13,354	$12,410	$25,764	$6,397,557
11	$13,328	$12,436	$25,764	$6,385,121
12	$13,302	$12,462	$25,764	$6,372,660

第1年供款共

$309,166

第1年利息

$161,326

第1年共還本金

$147,840

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$13,276	$12,487	$25,764	$6,360,172
14	$13,250	$12,513	$25,764	$6,347,659
15	$13,224	$12,540	$25,764	$6,335,119
16	$13,198	$12,566	$25,764	$6,322,554
17	$13,172	$12,592	$25,764	$6,309,962
18	$13,146	$12,618	$25,764	$6,297,344
19	$13,119	$12,644	$25,764	$6,284,699
20	$13,093	$12,671	$25,764	$6,272,028
21	$13,067	$12,697	$25,764	$6,259,331
22	$13,040	$12,724	$25,764	$6,246,608
23	$13,014	$12,750	$25,764	$6,233,858
24	$12,987	$12,777	$25,764	$6,221,081

第2年供款共

$309,166

第2年利息

$157,587

第2年共還本金

$151,579

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,961	$12,803	$25,764	$6,208,278
26	$12,934	$12,830	$25,764	$6,195,448
27	$12,907	$12,857	$25,764	$6,182,591
28	$12,880	$12,883	$25,764	$6,169,708
29	$12,854	$12,910	$25,764	$6,156,797
30	$12,827	$12,937	$25,764	$6,143,860
31	$12,800	$12,964	$25,764	$6,130,896
32	$12,773	$12,991	$25,764	$6,117,905
33	$12,746	$13,018	$25,764	$6,104,887
34	$12,719	$13,045	$25,764	$6,091,841
35	$12,691	$13,073	$25,764	$6,078,769
36	$12,664	$13,100	$25,764	$6,065,669

第3年供款共

$309,166

第3年利息

$153,754

第3年共還本金

$155,412

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,637	$13,127	$25,764	$6,052,542
38	$12,609	$13,154	$25,764	$6,039,388
39	$12,582	$13,182	$25,764	$6,026,206
40	$12,555	$13,209	$25,764	$6,012,997
41	$12,527	$13,237	$25,764	$5,999,760
42	$12,499	$13,264	$25,764	$5,986,495
43	$12,472	$13,292	$25,764	$5,973,203
44	$12,444	$13,320	$25,764	$5,959,884
45	$12,416	$13,347	$25,764	$5,946,536
46	$12,389	$13,375	$25,764	$5,933,161
47	$12,361	$13,403	$25,764	$5,919,758
48	$12,333	$13,431	$25,764	$5,906,327

第4年供款共

$309,166

第4年利息

$149,824

第4年共還本金

$159,342

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,305	$13,459	$25,764	$5,892,868
50	$12,277	$13,487	$25,764	$5,879,381
51	$12,249	$13,515	$25,764	$5,865,866
52	$12,221	$13,543	$25,764	$5,852,322
53	$12,192	$13,572	$25,764	$5,838,751
54	$12,164	$13,600	$25,764	$5,825,151
55	$12,136	$13,628	$25,764	$5,811,523
56	$12,107	$13,657	$25,764	$5,797,866
57	$12,079	$13,685	$25,764	$5,784,181
58	$12,050	$13,713	$25,764	$5,770,468
59	$12,022	$13,742	$25,764	$5,756,726
60	$11,993	$13,771	$25,764	$5,742,955

第5年供款共

$309,166

第5年利息

$145,795

第5年共還本金

$163,372

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,964	$13,799	$25,764	$5,729,156
62	$11,936	$13,828	$25,764	$5,715,328
63	$11,907	$13,857	$25,764	$5,701,471
64	$11,878	$13,886	$25,764	$5,687,585
65	$11,849	$13,915	$25,764	$5,673,670
66	$11,820	$13,944	$25,764	$5,659,727
67	$11,791	$13,973	$25,764	$5,645,754
68	$11,762	$14,002	$25,764	$5,631,752
69	$11,733	$14,031	$25,764	$5,617,721
70	$11,704	$14,060	$25,764	$5,603,661
71	$11,674	$14,090	$25,764	$5,589,571
72	$11,645	$14,119	$25,764	$5,575,452

第6年供款共

$309,166

第6年利息

$141,663

第6年共還本金

$167,503

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,616	$14,148	$25,764	$5,561,304
74	$11,586	$14,178	$25,764	$5,547,126
75	$11,557	$14,207	$25,764	$5,532,919
76	$11,527	$14,237	$25,764	$5,518,682
77	$11,497	$14,267	$25,764	$5,504,415
78	$11,468	$14,296	$25,764	$5,490,119
79	$11,438	$14,326	$25,764	$5,475,793
80	$11,408	$14,356	$25,764	$5,461,437
81	$11,378	$14,386	$25,764	$5,447,051
82	$11,348	$14,416	$25,764	$5,432,635
83	$11,318	$14,446	$25,764	$5,418,189
84	$11,288	$14,476	$25,764	$5,403,713

第7年供款共

$309,166

第7年利息

$137,427

第7年共還本金

$171,739

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,258	$14,506	$25,764	$5,389,207
86	$11,228	$14,536	$25,764	$5,374,671
87	$11,197	$14,567	$25,764	$5,360,104
88	$11,167	$14,597	$25,764	$5,345,507
89	$11,136	$14,627	$25,764	$5,330,880
90	$11,106	$14,658	$25,764	$5,316,222
91	$11,075	$14,688	$25,764	$5,301,533
92	$11,045	$14,719	$25,764	$5,286,814
93	$11,014	$14,750	$25,764	$5,272,065
94	$10,983	$14,780	$25,764	$5,257,284
95	$10,953	$14,811	$25,764	$5,242,473
96	$10,922	$14,842	$25,764	$5,227,631

第8年供款共

$309,166

第8年利息

$133,084

第8年共還本金

$176,082

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$10,891	$14,873	$25,764	$5,212,758
98	$10,860	$14,904	$25,764	$5,197,854
99	$10,829	$14,935	$25,764	$5,182,919
100	$10,798	$14,966	$25,764	$5,167,953
101	$10,767	$14,997	$25,764	$5,152,956
102	$10,735	$15,029	$25,764	$5,137,927
103	$10,704	$15,060	$25,764	$5,122,868
104	$10,673	$15,091	$25,764	$5,107,776
105	$10,641	$15,123	$25,764	$5,092,654
106	$10,610	$15,154	$25,764	$5,077,500
107	$10,578	$15,186	$25,764	$5,062,314
108	$10,546	$15,217	$25,764	$5,047,096

第9年供款共

$309,166

第9年利息

$128,631

第9年共還本金

$180,535

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,515	$15,249	$25,764	$5,031,847
110	$10,483	$15,281	$25,764	$5,016,566
111	$10,451	$15,313	$25,764	$5,001,254
112	$10,419	$15,345	$25,764	$4,985,909
113	$10,387	$15,377	$25,764	$4,970,533
114	$10,355	$15,409	$25,764	$4,955,124
115	$10,323	$15,441	$25,764	$4,939,683
116	$10,291	$15,473	$25,764	$4,924,211
117	$10,259	$15,505	$25,764	$4,908,705
118	$10,226	$15,537	$25,764	$4,893,168
119	$10,194	$15,570	$25,764	$4,877,598
120	$10,162	$15,602	$25,764	$4,861,996

第10年供款共

$309,166

第10年利息

$124,066

第10年共還本金

$185,100

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,129	$15,635	$25,764	$4,846,361
122	$10,097	$15,667	$25,764	$4,830,694
123	$10,064	$15,700	$25,764	$4,814,994
124	$10,031	$15,733	$25,764	$4,799,262
125	$9,998	$15,765	$25,764	$4,783,496
126	$9,966	$15,798	$25,764	$4,767,698
127	$9,933	$15,831	$25,764	$4,751,867
128	$9,900	$15,864	$25,764	$4,736,003
129	$9,867	$15,897	$25,764	$4,720,106
130	$9,834	$15,930	$25,764	$4,704,175
131	$9,800	$15,963	$25,764	$4,688,212
132	$9,767	$15,997	$25,764	$4,672,215

第11年供款共

$309,166

第11年利息

$119,385

第11年共還本金

$189,781

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,734	$16,030	$25,764	$4,656,185
134	$9,700	$16,063	$25,764	$4,640,121
135	$9,667	$16,097	$25,764	$4,624,024
136	$9,633	$16,130	$25,764	$4,607,894
137	$9,600	$16,164	$25,764	$4,591,730
138	$9,566	$16,198	$25,764	$4,575,532
139	$9,532	$16,231	$25,764	$4,559,301
140	$9,499	$16,265	$25,764	$4,543,035
141	$9,465	$16,299	$25,764	$4,526,736
142	$9,431	$16,333	$25,764	$4,510,403
143	$9,397	$16,367	$25,764	$4,494,036
144	$9,363	$16,401	$25,764	$4,477,635

第12年供款共

$309,166

第12年利息

$114,586

第12年共還本金

$194,580

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,328	$16,435	$25,764	$4,461,199
146	$9,294	$16,470	$25,764	$4,444,729
147	$9,260	$16,504	$25,764	$4,428,225
148	$9,225	$16,538	$25,764	$4,411,687
149	$9,191	$16,573	$25,764	$4,395,114
150	$9,156	$16,607	$25,764	$4,378,507
151	$9,122	$16,642	$25,764	$4,361,865
152	$9,087	$16,677	$25,764	$4,345,188
153	$9,052	$16,711	$25,764	$4,328,477
154	$9,018	$16,746	$25,764	$4,311,731
155	$8,983	$16,781	$25,764	$4,294,950
156	$8,948	$16,816	$25,764	$4,278,133

第13年供款共

$309,166

第13年利息

$109,665

第13年共還本金

$199,501

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$8,913	$16,851	$25,764	$4,261,282
158	$8,878	$16,886	$25,764	$4,244,396
159	$8,842	$16,921	$25,764	$4,227,475
160	$8,807	$16,957	$25,764	$4,210,518
161	$8,772	$16,992	$25,764	$4,193,526
162	$8,737	$17,027	$25,764	$4,176,499
163	$8,701	$17,063	$25,764	$4,159,436
164	$8,665	$17,098	$25,764	$4,142,338
165	$8,630	$17,134	$25,764	$4,125,204
166	$8,594	$17,170	$25,764	$4,108,034
167	$8,558	$17,205	$25,764	$4,090,829
168	$8,523	$17,241	$25,764	$4,073,587

第14年供款共

$309,166

第14年利息

$104,620

第14年共還本金

$204,546

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,487	$17,277	$25,764	$4,056,310
170	$8,451	$17,313	$25,764	$4,038,997
171	$8,415	$17,349	$25,764	$4,021,648
172	$8,378	$17,385	$25,764	$4,004,262
173	$8,342	$17,422	$25,764	$3,986,841
174	$8,306	$17,458	$25,764	$3,969,383
175	$8,270	$17,494	$25,764	$3,951,888
176	$8,233	$17,531	$25,764	$3,934,358
177	$8,197	$17,567	$25,764	$3,916,790
178	$8,160	$17,604	$25,764	$3,899,186
179	$8,123	$17,641	$25,764	$3,881,546
180	$8,087	$17,677	$25,764	$3,863,868

第15年供款共

$309,166

第15年利息

$99,447

第15年共還本金

$209,719

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,050	$17,714	$25,764	$3,846,154
182	$8,013	$17,751	$25,764	$3,828,403
183	$7,976	$17,788	$25,764	$3,810,615
184	$7,939	$17,825	$25,764	$3,792,790
185	$7,902	$17,862	$25,764	$3,774,928
186	$7,864	$17,899	$25,764	$3,757,029
187	$7,827	$17,937	$25,764	$3,739,092
188	$7,790	$17,974	$25,764	$3,721,118
189	$7,752	$18,012	$25,764	$3,703,106
190	$7,715	$18,049	$25,764	$3,685,057
191	$7,677	$18,087	$25,764	$3,666,971
192	$7,640	$18,124	$25,764	$3,648,846

第16年供款共

$309,166

第16年利息

$94,144

第16年共還本金

$215,022

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,602	$18,162	$25,764	$3,630,684
194	$7,564	$18,200	$25,764	$3,612,484
195	$7,526	$18,238	$25,764	$3,594,246
196	$7,488	$18,276	$25,764	$3,575,971
197	$7,450	$18,314	$25,764	$3,557,657
198	$7,412	$18,352	$25,764	$3,539,305
199	$7,374	$18,390	$25,764	$3,520,914
200	$7,335	$18,429	$25,764	$3,502,486
201	$7,297	$18,467	$25,764	$3,484,019
202	$7,258	$18,505	$25,764	$3,465,513
203	$7,220	$18,544	$25,764	$3,446,969
204	$7,181	$18,583	$25,764	$3,428,386

第17年供款共

$309,166

第17年利息

$88,706

第17年共還本金

$220,460

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,142	$18,621	$25,764	$3,409,765
206	$7,104	$18,660	$25,764	$3,391,105
207	$7,065	$18,699	$25,764	$3,372,406
208	$7,026	$18,738	$25,764	$3,353,668
209	$6,987	$18,777	$25,764	$3,334,891
210	$6,948	$18,816	$25,764	$3,316,075
211	$6,908	$18,855	$25,764	$3,297,219
212	$6,869	$18,895	$25,764	$3,278,324
213	$6,830	$18,934	$25,764	$3,259,390
214	$6,790	$18,973	$25,764	$3,240,417
215	$6,751	$19,013	$25,764	$3,221,404
216	$6,711	$19,053	$25,764	$3,202,351

第18年供款共

$309,166

第18年利息

$83,131

第18年共還本金

$226,035

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,672	$19,092	$25,764	$3,183,259
218	$6,632	$19,132	$25,764	$3,164,127
219	$6,592	$19,172	$25,764	$3,144,955
220	$6,552	$19,212	$25,764	$3,125,743
221	$6,512	$19,252	$25,764	$3,106,491
222	$6,472	$19,292	$25,764	$3,087,199
223	$6,432	$19,332	$25,764	$3,067,867
224	$6,391	$19,372	$25,764	$3,048,495
225	$6,351	$19,413	$25,764	$3,029,082
226	$6,311	$19,453	$25,764	$3,009,629
227	$6,270	$19,494	$25,764	$2,990,135
228	$6,229	$19,534	$25,764	$2,970,600

第19年供款共

$309,166

第19年利息

$77,415

第19年共還本金

$231,751

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,189	$19,575	$25,764	$2,951,025
230	$6,148	$19,616	$25,764	$2,931,409
231	$6,107	$19,657	$25,764	$2,911,753
232	$6,066	$19,698	$25,764	$2,892,055
233	$6,025	$19,739	$25,764	$2,872,316
234	$5,984	$19,780	$25,764	$2,852,536
235	$5,943	$19,821	$25,764	$2,832,715
236	$5,901	$19,862	$25,764	$2,812,853
237	$5,860	$19,904	$25,764	$2,792,949
238	$5,819	$19,945	$25,764	$2,773,004
239	$5,777	$19,987	$25,764	$2,753,017
240	$5,735	$20,028	$25,764	$2,732,989

第20年供款共

$309,166

第20年利息

$71,555

第20年共還本金

$237,612

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,694	$20,070	$25,764	$2,712,919
242	$5,652	$20,112	$25,764	$2,692,807
243	$5,610	$20,154	$25,764	$2,672,653
244	$5,568	$20,196	$25,764	$2,652,457
245	$5,526	$20,238	$25,764	$2,632,219
246	$5,484	$20,280	$25,764	$2,611,939
247	$5,442	$20,322	$25,764	$2,591,617
248	$5,399	$20,365	$25,764	$2,571,252
249	$5,357	$20,407	$25,764	$2,550,845
250	$5,314	$20,450	$25,764	$2,530,395
251	$5,272	$20,492	$25,764	$2,509,903
252	$5,229	$20,535	$25,764	$2,489,368

第21年供款共

$309,166

第21年利息

$65,546

第21年共還本金

$243,620

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,186	$20,578	$25,764	$2,468,791
254	$5,143	$20,621	$25,764	$2,448,170
255	$5,100	$20,664	$25,764	$2,427,507
256	$5,057	$20,707	$25,764	$2,406,800
257	$5,014	$20,750	$25,764	$2,386,050
258	$4,971	$20,793	$25,764	$2,365,257
259	$4,928	$20,836	$25,764	$2,344,421
260	$4,884	$20,880	$25,764	$2,323,542
261	$4,841	$20,923	$25,764	$2,302,618
262	$4,797	$20,967	$25,764	$2,281,652
263	$4,753	$21,010	$25,764	$2,260,641
264	$4,710	$21,054	$25,764	$2,239,587

第22年供款共

$309,166

第22年利息

$59,385

第22年共還本金

$249,781

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,666	$21,098	$25,764	$2,218,489
266	$4,622	$21,142	$25,764	$2,197,347
267	$4,578	$21,186	$25,764	$2,176,161
268	$4,534	$21,230	$25,764	$2,154,931
269	$4,489	$21,274	$25,764	$2,133,656
270	$4,445	$21,319	$25,764	$2,112,338
271	$4,401	$21,363	$25,764	$2,090,974
272	$4,356	$21,408	$25,764	$2,069,567
273	$4,312	$21,452	$25,764	$2,048,114
274	$4,267	$21,497	$25,764	$2,026,618
275	$4,222	$21,542	$25,764	$2,005,076
276	$4,177	$21,587	$25,764	$1,983,489

第23年供款共

$309,166

第23年利息

$53,068

第23年共還本金

$256,098

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,132	$21,632	$25,764	$1,961,858
278	$4,087	$21,677	$25,764	$1,940,181
279	$4,042	$21,722	$25,764	$1,918,459
280	$3,997	$21,767	$25,764	$1,896,692
281	$3,951	$21,812	$25,764	$1,874,880
282	$3,906	$21,858	$25,764	$1,853,022
283	$3,860	$21,903	$25,764	$1,831,118
284	$3,815	$21,949	$25,764	$1,809,169
285	$3,769	$21,995	$25,764	$1,787,175
286	$3,723	$22,041	$25,764	$1,765,134
287	$3,677	$22,086	$25,764	$1,743,048
288	$3,631	$22,133	$25,764	$1,720,915

第24年供款共

$309,166

第24年利息

$46,592

第24年共還本金

$262,574

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,585	$22,179	$25,764	$1,698,736
290	$3,539	$22,225	$25,764	$1,676,512
291	$3,493	$22,271	$25,764	$1,654,240
292	$3,446	$22,318	$25,764	$1,631,923
293	$3,400	$22,364	$25,764	$1,609,559
294	$3,353	$22,411	$25,764	$1,587,148
295	$3,307	$22,457	$25,764	$1,564,691
296	$3,260	$22,504	$25,764	$1,542,187
297	$3,213	$22,551	$25,764	$1,519,636
298	$3,166	$22,598	$25,764	$1,497,038
299	$3,119	$22,645	$25,764	$1,474,393
300	$3,072	$22,692	$25,764	$1,451,701

第25年供款共

$309,166

第25年利息

$39,952

第25年共還本金

$269,214

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,024	$22,739	$25,764	$1,428,961
302	$2,977	$22,787	$25,764	$1,406,174
303	$2,930	$22,834	$25,764	$1,383,340
304	$2,882	$22,882	$25,764	$1,360,458
305	$2,834	$22,930	$25,764	$1,337,529
306	$2,787	$22,977	$25,764	$1,314,551
307	$2,739	$23,025	$25,764	$1,291,526
308	$2,691	$23,073	$25,764	$1,268,453
309	$2,643	$23,121	$25,764	$1,245,332
310	$2,594	$23,169	$25,764	$1,222,162
311	$2,546	$23,218	$25,764	$1,198,945
312	$2,498	$23,266	$25,764	$1,175,678

第26年供款共

$309,166

第26年利息

$33,144

第26年共還本金

$276,022

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,449	$23,315	$25,764	$1,152,364
314	$2,401	$23,363	$25,764	$1,129,001
315	$2,352	$23,412	$25,764	$1,105,589
316	$2,303	$23,461	$25,764	$1,082,129
317	$2,254	$23,509	$25,764	$1,058,619
318	$2,205	$23,558	$25,764	$1,035,061
319	$2,156	$23,607	$25,764	$1,011,453
320	$2,107	$23,657	$25,764	$987,797
321	$2,058	$23,706	$25,764	$964,091
322	$2,009	$23,755	$25,764	$940,335
323	$1,959	$23,805	$25,764	$916,530
324	$1,909	$23,854	$25,764	$892,676

第27年供款共

$309,166

第27年利息

$26,164

第27年共還本金

$283,002

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,860	$23,904	$25,764	$868,772
326	$1,810	$23,954	$25,764	$844,818
327	$1,760	$24,004	$25,764	$820,814
328	$1,710	$24,054	$25,764	$796,760
329	$1,660	$24,104	$25,764	$772,656
330	$1,610	$24,154	$25,764	$748,502
331	$1,559	$24,204	$25,764	$724,298
332	$1,509	$24,255	$25,764	$700,043
333	$1,458	$24,305	$25,764	$675,737
334	$1,408	$24,356	$25,764	$651,381
335	$1,357	$24,407	$25,764	$626,975
336	$1,306	$24,458	$25,764	$602,517

第28年供款共

$309,166

第28年利息

$19,007

第28年共還本金

$290,159

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,255	$24,509	$25,764	$578,008
338	$1,204	$24,560	$25,764	$553,449
339	$1,153	$24,611	$25,764	$528,838
340	$1,102	$24,662	$25,764	$504,176
341	$1,050	$24,713	$25,764	$479,462
342	$999	$24,765	$25,764	$454,697
343	$947	$24,817	$25,764	$429,881
344	$896	$24,868	$25,764	$405,012
345	$844	$24,920	$25,764	$380,092
346	$792	$24,972	$25,764	$355,120
347	$740	$25,024	$25,764	$330,096
348	$688	$25,076	$25,764	$305,020

第29年供款共

$309,166

第29年利息

$11,669

第29年共還本金

$297,497

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$635	$25,128	$25,764	$279,892
350	$583	$25,181	$25,764	$254,711
351	$531	$25,233	$25,764	$229,478
352	$478	$25,286	$25,764	$204,192
353	$425	$25,338	$25,764	$178,853
354	$373	$25,391	$25,764	$153,462
355	$320	$25,444	$25,764	$128,018
356	$267	$25,497	$25,764	$102,521
357	$214	$25,550	$25,764	$76,971
358	$160	$25,604	$25,764	$51,367
359	$107	$25,657	$25,764	$25,710
360	$54	$25,710	$25,764	$0

第30年供款共

$309,166

第30年利息

$4,146

第30年共還本金

$305,020

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$10,302,739

免責聲明

筍盤推介