樓價

HK$

按揭成數

HK$

樓價$1,000萬以下，銀行按揭最高成數為90% (首置客)或80% (非首置客)

年期

年

利率

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$29,947,030

每月供款
$146,714

首期

$-23,200,000

總貸款額

$31,200,000

總利息

$21,617,030

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-22,870,000

按月供比率計算

$293,428

置業成本總預算

HK$-22,870,000

首期

$-23,200,000
印花稅

$240,000
- AVD
  
  $240,000
律師費

$ 10,000
代理佣金

$80,000
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$293,428

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，主要收入來自香港﹑沒有其它按揭或擔保按揭﹑購買的物業是作為自住用途。上述計算結果只作參考用途，本公司並不會為該等資料的準確性﹑完整性和／或針對某特定用途的適用性作出任何保證或及陳述。計算詳情請參閱金管局﹑按證公司﹑稅務局及財務機構等之最新公布/批核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

粉嶺海燕花園

thumb_up

*連車位*步行5分鐘到火車站*

實

750 呎

@11,733

建

972 呎

@9,053

real_estate_agent 罕有放盤

售$880 萬

實

750 呎

@11,733

建

972 呎

@9,053

售$880 萬

real_estate_agent 罕有放盤

馬鞍山聽濤雅苑第08座

thumb_up

聽濤雅苑~三房精選~睇左有得傾~

實

755 呎

@11,921

建

932 呎

@9,657

local_fire_department 至HIT local_offer 低水筍價

售$900 萬

實

755 呎

@11,921

建

932 呎

@9,657

售$900 萬

local_fire_department 至HIT local_offer 低水筍價

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

local_fire_department 至HIT

售$820 萬

實

575 呎

@14,261

建

774 呎

@10,594

售$820 萬

local_fire_department 至HIT

粉嶺瑞柏園第06座

thumb_up

*換樓精選*可租可售*連車位*

實

725 呎

@11,448

建

825 呎

@10,061

real_estate_agent 罕有放盤

售$830 萬

實

725 呎

@11,448

建

825 呎

@10,061

售$830 萬

real_estate_agent 罕有放盤

馬鞍山迎海第01期第01座

thumb_up

業主換貨急走！高層開揚實用二房半@近馬鐵、商場

實

497 呎

@14,588

建

639 呎

@11,346

local_fire_department 至HIT

售$725 萬

實

497 呎

@14,588

建

639 呎

@11,346

售$725 萬

local_fire_department 至HIT

馬鞍山迎海第02期星灣第20座

thumb_up

迎海 2房半靚,近商場

實

496 呎

@15,121

local_fire_department 至HIT local_offer 低水筍價

售$750 萬

實

496 呎

@15,121

售$750 萬

local_fire_department 至HIT local_offer 低水筍價

白石角天賦海灣第20座

thumb_up

天賦海灣投資收租自住佳宜

實

653 呎

@13,476

建

832 呎

@10,577

real_estate_agent 罕有放盤 verified 首置必買

售$880 萬

實

653 呎

@13,476

建

832 呎

@10,577

售$880 萬

real_estate_agent 罕有放盤 verified 首置必買

沙田帝堡城

thumb_up

罕有東南2房必睇

實

547 呎

@13,711

建

718 呎

@10,446

local_fire_department 至HIT

售$750 萬

實

547 呎

@13,711

建

718 呎

@10,446

售$750 萬

local_fire_department 至HIT

馬鞍山嵐岸第05座

thumb_up

特色連平台東南開揚傾啱再傾

實

524 呎

@13,740

建

699 呎

@10,300

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

售$720 萬

實

524 呎

@13,740

建

699 呎

@10,300

售$720 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

馬鞍山迎濤灣 B座

thumb_up

全新靚裝三房套，業主求賣！歡迎約睇還價

實

818 呎

@10,513

建

1,060 呎

@8,113

local_fire_department 至HIT

售$860 萬

實

818 呎

@10,513

建

1,060 呎

@8,113

售$860 萬

local_fire_department 至HIT

KOL實拍 VR實景

馬鞍山新港城 J座

thumb_up

四期荀盤屯馬線上蓋物業出入極方便!!

實

519 呎

@13,487

建

698 呎

@10,029

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 vpn_key 有匙即睇

售$700 萬

實

519 呎

@13,487

建

698 呎

@10,029

售$700 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 vpn_key 有匙即睇

馬鞍山迎海第04期駿岸第06座

thumb_up

大2房海景高層，企理裝修，明廚明廁客廳對流窗，好客可傾

實

513 呎

@14,815

local_fire_department 至HIT

售$760 萬

實

513 呎

@14,815

售$760 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$186,730	$143,487	$117,584	$100,352
1.500	$193,672	$150,554	$124,780	$107,678
2.000	$200,775	$157,836	$132,243	$115,321
2.500	$208,038	$165,330	$139,968	$123,278
3.000	$215,461	$173,034	$147,954	$131,540
3.500	$223,043	$180,947	$156,195	$140,102
3.875	$228,833	$187,017	$162,539	$146,714
4.000	$230,783	$189,066	$164,685	$148,954
4.500	$238,678	$197,387	$173,420	$158,086
5.000	$246,728	$205,906	$182,392	$167,488
5.500	$254,930	$214,621	$191,595	$177,150
6.000	$263,283	$223,526	$201,022	$187,060

每月供款$146,714

年期

30年

貸款金額

$31,200,000

總利息

$21,617,030

總貸款連利息

$52,817,030

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$100,750	$45,964	$146,714	$31,154,036
2	$100,602	$46,112	$146,714	$31,107,924
3	$100,453	$46,261	$146,714	$31,061,662
4	$100,303	$46,411	$146,714	$31,015,252
5	$100,153	$46,561	$146,714	$30,968,691
6	$100,003	$46,711	$146,714	$30,921,980
7	$99,852	$46,862	$146,714	$30,875,118
8	$99,701	$47,013	$146,714	$30,828,105
9	$99,549	$47,165	$146,714	$30,780,941
10	$99,397	$47,317	$146,714	$30,733,623
11	$99,244	$47,470	$146,714	$30,686,153
12	$99,091	$47,623	$146,714	$30,638,530

第1年供款共

$1,760,568

第1年利息

$1,199,098

第1年共還本金

$561,470

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$98,937	$47,777	$146,714	$30,590,753
14	$98,783	$47,931	$146,714	$30,542,822
15	$98,628	$48,086	$146,714	$30,494,736
16	$98,473	$48,241	$146,714	$30,446,494
17	$98,317	$48,397	$146,714	$30,398,097
18	$98,161	$48,553	$146,714	$30,349,544
19	$98,004	$48,710	$146,714	$30,300,833
20	$97,846	$48,868	$146,714	$30,251,966
21	$97,689	$49,025	$146,714	$30,202,940
22	$97,530	$49,184	$146,714	$30,153,757
23	$97,372	$49,342	$146,714	$30,104,414
24	$97,212	$49,502	$146,714	$30,054,913

第2年供款共

$1,760,568

第2年利息

$1,176,950

第2年共還本金

$583,617

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$97,052	$49,662	$146,714	$30,005,251
26	$96,892	$49,822	$146,714	$29,955,429
27	$96,731	$49,983	$146,714	$29,905,446
28	$96,570	$50,144	$146,714	$29,855,302
29	$96,408	$50,306	$146,714	$29,804,995
30	$96,245	$50,469	$146,714	$29,754,527
31	$96,082	$50,632	$146,714	$29,703,895
32	$95,919	$50,795	$146,714	$29,653,100
33	$95,755	$50,959	$146,714	$29,602,141
34	$95,590	$51,124	$146,714	$29,551,017
35	$95,425	$51,289	$146,714	$29,499,728
36	$95,260	$51,454	$146,714	$29,448,274

第3年供款共

$1,760,568

第3年利息

$1,153,929

第3年共還本金

$606,639

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$95,093	$51,621	$146,714	$29,396,653
38	$94,927	$51,787	$146,714	$29,344,866
39	$94,759	$51,955	$146,714	$29,292,912
40	$94,592	$52,122	$146,714	$29,240,789
41	$94,423	$52,291	$146,714	$29,188,499
42	$94,255	$52,459	$146,714	$29,136,039
43	$94,085	$52,629	$146,714	$29,083,410
44	$93,915	$52,799	$146,714	$29,030,612
45	$93,745	$52,969	$146,714	$28,977,642
46	$93,574	$53,140	$146,714	$28,924,502
47	$93,402	$53,312	$146,714	$28,871,190
48	$93,230	$53,484	$146,714	$28,817,706

第4年供款共

$1,760,568

第4年利息

$1,130,000

第4年共還本金

$630,568

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$93,057	$53,657	$146,714	$28,764,049
50	$92,884	$53,830	$146,714	$28,710,219
51	$92,710	$54,004	$146,714	$28,656,215
52	$92,536	$54,178	$146,714	$28,602,037
53	$92,361	$54,353	$146,714	$28,547,684
54	$92,185	$54,529	$146,714	$28,493,155
55	$92,009	$54,705	$146,714	$28,438,450
56	$91,832	$54,881	$146,714	$28,383,569
57	$91,655	$55,059	$146,714	$28,328,510
58	$91,477	$55,236	$146,714	$28,273,273
59	$91,299	$55,415	$146,714	$28,217,859
60	$91,120	$55,594	$146,714	$28,162,265

第5年供款共

$1,760,568

第5年利息

$1,105,127

第5年共還本金

$655,441

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$90,941	$55,773	$146,714	$28,106,492
62	$90,761	$55,953	$146,714	$28,050,538
63	$90,580	$56,134	$146,714	$27,994,404
64	$90,399	$56,315	$146,714	$27,938,089
65	$90,217	$56,497	$146,714	$27,881,591
66	$90,034	$56,680	$146,714	$27,824,912
67	$89,851	$56,863	$146,714	$27,768,049
68	$89,668	$57,046	$146,714	$27,711,003
69	$89,483	$57,231	$146,714	$27,653,772
70	$89,299	$57,415	$146,714	$27,596,357
71	$89,113	$57,601	$146,714	$27,538,756
72	$88,927	$57,787	$146,714	$27,480,969

第6年供款共

$1,760,568

第6年利息

$1,079,272

第6年共還本金

$681,295

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$88,741	$57,973	$146,714	$27,422,996
74	$88,553	$58,161	$146,714	$27,364,835
75	$88,366	$58,348	$146,714	$27,306,487
76	$88,177	$58,537	$146,714	$27,247,950
77	$87,988	$58,726	$146,714	$27,189,225
78	$87,799	$58,915	$146,714	$27,130,309
79	$87,608	$59,106	$146,714	$27,071,203
80	$87,417	$59,297	$146,714	$27,011,907
81	$87,226	$59,488	$146,714	$26,952,419
82	$87,034	$59,680	$146,714	$26,892,739
83	$86,841	$59,873	$146,714	$26,832,866
84	$86,648	$60,066	$146,714	$26,772,800

第7年供款共

$1,760,568

第7年利息

$1,052,398

第7年共還本金

$708,170

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$86,454	$60,260	$146,714	$26,712,540
86	$86,259	$60,455	$146,714	$26,652,085
87	$86,064	$60,650	$146,714	$26,591,435
88	$85,868	$60,846	$146,714	$26,530,589
89	$85,672	$61,042	$146,714	$26,469,547
90	$85,475	$61,239	$146,714	$26,408,307
91	$85,277	$61,437	$146,714	$26,346,870
92	$85,078	$61,636	$146,714	$26,285,235
93	$84,879	$61,835	$146,714	$26,223,400
94	$84,680	$62,034	$146,714	$26,161,366
95	$84,479	$62,235	$146,714	$26,099,131
96	$84,278	$62,436	$146,714	$26,036,696

第8年供款共

$1,760,568

第8年利息

$1,024,464

第8年共還本金

$736,104

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$84,077	$62,637	$146,714	$25,974,059
98	$83,875	$62,839	$146,714	$25,911,219
99	$83,672	$63,042	$146,714	$25,848,177
100	$83,468	$63,246	$146,714	$25,784,931
101	$83,264	$63,450	$146,714	$25,721,481
102	$83,059	$63,655	$146,714	$25,657,826
103	$82,853	$63,861	$146,714	$25,593,965
104	$82,647	$64,067	$146,714	$25,529,899
105	$82,440	$64,274	$146,714	$25,465,625
106	$82,233	$64,481	$146,714	$25,401,144
107	$82,025	$64,689	$146,714	$25,336,454
108	$81,816	$64,898	$146,714	$25,271,556

第9年供款共

$1,760,568

第9年利息

$995,428

第9年共還本金

$765,140

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$81,606	$65,108	$146,714	$25,206,448
110	$81,396	$65,318	$146,714	$25,141,130
111	$81,185	$65,529	$146,714	$25,075,601
112	$80,973	$65,741	$146,714	$25,009,860
113	$80,761	$65,953	$146,714	$24,943,907
114	$80,548	$66,166	$146,714	$24,877,741
115	$80,334	$66,380	$146,714	$24,811,362
116	$80,120	$66,594	$146,714	$24,744,768
117	$79,905	$66,809	$146,714	$24,677,959
118	$79,689	$67,025	$146,714	$24,610,934
119	$79,473	$67,241	$146,714	$24,543,693
120	$79,256	$67,458	$146,714	$24,476,235

第10年供款共

$1,760,568

第10年利息

$965,246

第10年共還本金

$795,321

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$79,038	$67,676	$146,714	$24,408,558
122	$78,819	$67,895	$146,714	$24,340,664
123	$78,600	$68,114	$146,714	$24,272,550
124	$78,380	$68,334	$146,714	$24,204,216
125	$78,159	$68,555	$146,714	$24,135,661
126	$77,938	$68,776	$146,714	$24,066,886
127	$77,716	$68,998	$146,714	$23,997,888
128	$77,493	$69,221	$146,714	$23,928,667
129	$77,270	$69,444	$146,714	$23,859,222
130	$77,045	$69,669	$146,714	$23,789,554
131	$76,820	$69,894	$146,714	$23,719,660
132	$76,595	$70,119	$146,714	$23,649,541

第11年供款共

$1,760,568

第11年利息

$933,874

第11年共還本金

$826,693

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$76,368	$70,346	$146,714	$23,579,195
134	$76,141	$70,573	$146,714	$23,508,623
135	$75,913	$70,801	$146,714	$23,437,822
136	$75,685	$71,029	$146,714	$23,366,793
137	$75,455	$71,259	$146,714	$23,295,534
138	$75,225	$71,489	$146,714	$23,224,045
139	$74,994	$71,720	$146,714	$23,152,325
140	$74,763	$71,951	$146,714	$23,080,374
141	$74,530	$72,184	$146,714	$23,008,191
142	$74,297	$72,417	$146,714	$22,935,774
143	$74,063	$72,651	$146,714	$22,863,123
144	$73,829	$72,885	$146,714	$22,790,238

第12年供款共

$1,760,568

第12年利息

$901,265

第12年共還本金

$859,303

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$73,593	$73,120	$146,714	$22,717,118
146	$73,357	$73,357	$146,714	$22,643,761
147	$73,120	$73,593	$146,714	$22,570,168
148	$72,883	$73,831	$146,714	$22,496,336
149	$72,644	$74,070	$146,714	$22,422,267
150	$72,405	$74,309	$146,714	$22,347,958
151	$72,165	$74,549	$146,714	$22,273,410
152	$71,925	$74,789	$146,714	$22,198,620
153	$71,683	$75,031	$146,714	$22,123,589
154	$71,441	$75,273	$146,714	$22,048,316
155	$71,198	$75,516	$146,714	$21,972,800
156	$70,954	$75,760	$146,714	$21,897,040

第13年供款共

$1,760,568

第13年利息

$867,369

第13年共還本金

$893,199

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$70,709	$76,005	$146,714	$21,821,035
158	$70,464	$76,250	$146,714	$21,744,785
159	$70,218	$76,496	$146,714	$21,668,288
160	$69,971	$76,743	$146,714	$21,591,545
161	$69,723	$76,991	$146,714	$21,514,553
162	$69,474	$77,240	$146,714	$21,437,313
163	$69,225	$77,489	$146,714	$21,359,824
164	$68,974	$77,740	$146,714	$21,282,085
165	$68,723	$77,991	$146,714	$21,204,094
166	$68,472	$78,242	$146,714	$21,125,852
167	$68,219	$78,495	$146,714	$21,047,357
168	$67,965	$78,749	$146,714	$20,968,608

第14年供款共

$1,760,568

第14年利息

$832,136

第14年共還本金

$928,432

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$67,711	$79,003	$146,714	$20,889,605
170	$67,456	$79,258	$146,714	$20,810,347
171	$67,200	$79,514	$146,714	$20,730,833
172	$66,943	$79,771	$146,714	$20,651,063
173	$66,686	$80,028	$146,714	$20,571,034
174	$66,427	$80,287	$146,714	$20,490,748
175	$66,168	$80,546	$146,714	$20,410,202
176	$65,908	$80,806	$146,714	$20,329,396
177	$65,647	$81,067	$146,714	$20,248,329
178	$65,385	$81,329	$146,714	$20,167,000
179	$65,123	$81,591	$146,714	$20,085,409
180	$64,859	$81,855	$146,714	$20,003,554

第15年供款共

$1,760,568

第15年利息

$795,514

第15年共還本金

$965,054

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$64,595	$82,119	$146,714	$19,921,435
182	$64,330	$82,384	$146,714	$19,839,050
183	$64,064	$82,650	$146,714	$19,756,400
184	$63,797	$82,917	$146,714	$19,673,483
185	$63,529	$83,185	$146,714	$19,590,298
186	$63,260	$83,454	$146,714	$19,506,844
187	$62,991	$83,723	$146,714	$19,423,121
188	$62,720	$83,993	$146,714	$19,339,128
189	$62,449	$84,265	$146,714	$19,254,863
190	$62,177	$84,537	$146,714	$19,170,326
191	$61,904	$84,810	$146,714	$19,085,516
192	$61,630	$85,084	$146,714	$19,000,433

第16年供款共

$1,760,568

第16年利息

$757,446

第16年共還本金

$1,003,121

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$61,356	$85,358	$146,714	$18,915,074
194	$61,080	$85,634	$146,714	$18,829,440
195	$60,803	$85,911	$146,714	$18,743,530
196	$60,526	$86,188	$146,714	$18,657,342
197	$60,248	$86,466	$146,714	$18,570,875
198	$59,968	$86,746	$146,714	$18,484,130
199	$59,688	$87,026	$146,714	$18,397,104
200	$59,407	$87,307	$146,714	$18,309,797
201	$59,125	$87,589	$146,714	$18,222,209
202	$58,843	$87,871	$146,714	$18,134,337
203	$58,559	$88,155	$146,714	$18,046,182
204	$58,274	$88,440	$146,714	$17,957,742

第17年供款共

$1,760,568

第17年利息

$717,878

第17年共還本金

$1,042,690

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$57,989	$88,725	$146,714	$17,869,017
206	$57,702	$89,012	$146,714	$17,780,005
207	$57,415	$89,299	$146,714	$17,690,706
208	$57,126	$89,588	$146,714	$17,601,118
209	$56,837	$89,877	$146,714	$17,511,241
210	$56,547	$90,167	$146,714	$17,421,074
211	$56,256	$90,458	$146,714	$17,330,615
212	$55,963	$90,751	$146,714	$17,239,865
213	$55,670	$91,044	$146,714	$17,148,821
214	$55,376	$91,338	$146,714	$17,057,484
215	$55,081	$91,633	$146,714	$16,965,851
216	$54,786	$91,928	$146,714	$16,873,923

第18年供款共

$1,760,568

第18年利息

$676,748

第18年共還本金

$1,083,820

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$54,489	$92,225	$146,714	$16,781,697
218	$54,191	$92,523	$146,714	$16,689,174
219	$53,892	$92,822	$146,714	$16,596,353
220	$53,592	$93,122	$146,714	$16,503,231
221	$53,292	$93,422	$146,714	$16,409,809
222	$52,990	$93,724	$146,714	$16,316,085
223	$52,687	$94,027	$146,714	$16,222,058
224	$52,384	$94,330	$146,714	$16,127,728
225	$52,079	$94,635	$146,714	$16,033,093
226	$51,774	$94,940	$146,714	$15,938,153
227	$51,467	$95,247	$146,714	$15,842,906
228	$51,159	$95,555	$146,714	$15,747,351

第19年供款共

$1,760,568

第19年利息

$633,996

第19年共還本金

$1,126,572

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$50,851	$95,863	$146,714	$15,651,488
230	$50,541	$96,173	$146,714	$15,555,315
231	$50,231	$96,483	$146,714	$15,458,832
232	$49,919	$96,795	$146,714	$15,362,037
233	$49,607	$97,107	$146,714	$15,264,930
234	$49,293	$97,421	$146,714	$15,167,509
235	$48,978	$97,736	$146,714	$15,069,773
236	$48,663	$98,051	$146,714	$14,971,722
237	$48,346	$98,368	$146,714	$14,873,354
238	$48,029	$98,685	$146,714	$14,774,669
239	$47,710	$99,004	$146,714	$14,675,665
240	$47,390	$99,324	$146,714	$14,576,341

第20年供款共

$1,760,568

第20年利息

$589,557

第20年共還本金

$1,171,010

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$47,069	$99,645	$146,714	$14,476,696
242	$46,748	$99,966	$146,714	$14,376,730
243	$46,425	$100,289	$146,714	$14,276,441
244	$46,101	$100,613	$146,714	$14,175,828
245	$45,776	$100,938	$146,714	$14,074,890
246	$45,450	$101,264	$146,714	$13,973,626
247	$45,123	$101,591	$146,714	$13,872,035
248	$44,795	$101,919	$146,714	$13,770,117
249	$44,466	$102,248	$146,714	$13,667,869
250	$44,136	$102,578	$146,714	$13,565,290
251	$43,805	$102,909	$146,714	$13,462,381
252	$43,472	$103,242	$146,714	$13,359,139

第21年供款共

$1,760,568

第21年利息

$543,366

第21年共還本金

$1,217,201

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$43,139	$103,575	$146,714	$13,255,564
254	$42,804	$103,910	$146,714	$13,151,655
255	$42,469	$104,245	$146,714	$13,047,410
256	$42,132	$104,582	$146,714	$12,942,828
257	$41,795	$104,919	$146,714	$12,837,908
258	$41,456	$105,258	$146,714	$12,732,650
259	$41,116	$105,598	$146,714	$12,627,052
260	$40,775	$105,939	$146,714	$12,521,113
261	$40,433	$106,281	$146,714	$12,414,832
262	$40,090	$106,624	$146,714	$12,308,207
263	$39,745	$106,969	$146,714	$12,201,239
264	$39,400	$107,314	$146,714	$12,093,925

第22年供款共

$1,760,568

第22年利息

$495,353

第22年共還本金

$1,265,215

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$39,053	$107,661	$146,714	$11,986,264
266	$38,706	$108,008	$146,714	$11,878,256
267	$38,357	$108,357	$146,714	$11,769,898
268	$38,007	$108,707	$146,714	$11,661,191
269	$37,656	$109,058	$146,714	$11,552,133
270	$37,304	$109,410	$146,714	$11,442,723
271	$36,950	$109,764	$146,714	$11,332,960
272	$36,596	$110,118	$146,714	$11,222,842
273	$36,240	$110,474	$146,714	$11,112,368
274	$35,884	$110,830	$146,714	$11,001,538
275	$35,526	$111,188	$146,714	$10,890,350
276	$35,167	$111,547	$146,714	$10,778,803

第23年供款共

$1,760,568

第23年利息

$445,446

第23年共還本金

$1,315,122

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$34,807	$111,907	$146,714	$10,666,895
278	$34,445	$112,269	$146,714	$10,554,626
279	$34,083	$112,631	$146,714	$10,441,995
280	$33,719	$112,995	$146,714	$10,329,000
281	$33,354	$113,360	$146,714	$10,215,640
282	$32,988	$113,726	$146,714	$10,101,914
283	$32,621	$114,093	$146,714	$9,987,821
284	$32,252	$114,462	$146,714	$9,873,359
285	$31,883	$114,831	$146,714	$9,758,528
286	$31,512	$115,202	$146,714	$9,643,326
287	$31,140	$115,574	$146,714	$9,527,752
288	$30,767	$115,947	$146,714	$9,411,805

第24年供款共

$1,760,568

第24年利息

$393,570

第24年共還本金

$1,366,998

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$30,392	$116,322	$146,714	$9,295,483
290	$30,017	$116,697	$146,714	$9,178,786
291	$29,640	$117,074	$146,714	$9,061,711
292	$29,262	$117,452	$146,714	$8,944,259
293	$28,883	$117,831	$146,714	$8,826,428
294	$28,502	$118,212	$146,714	$8,708,216
295	$28,120	$118,594	$146,714	$8,589,622
296	$27,737	$118,977	$146,714	$8,470,646
297	$27,353	$119,361	$146,714	$8,351,285
298	$26,968	$119,746	$146,714	$8,231,538
299	$26,581	$120,133	$146,714	$8,111,405
300	$26,193	$120,521	$146,714	$7,990,885

第25年供款共

$1,760,568

第25年利息

$339,648

第25年共還本金

$1,420,920

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$25,804	$120,910	$146,714	$7,869,974
302	$25,413	$121,301	$146,714	$7,748,674
303	$25,022	$121,692	$146,714	$7,626,982
304	$24,629	$122,085	$146,714	$7,504,897
305	$24,235	$122,479	$146,714	$7,382,417
306	$23,839	$122,875	$146,714	$7,259,542
307	$23,442	$123,272	$146,714	$7,136,271
308	$23,044	$123,670	$146,714	$7,012,601
309	$22,645	$124,069	$146,714	$6,888,532
310	$22,244	$124,470	$146,714	$6,764,062
311	$21,842	$124,872	$146,714	$6,639,190
312	$21,439	$125,275	$146,714	$6,513,915

第26年供款共

$1,760,568

第26年利息

$283,598

第26年共還本金

$1,476,969

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$21,035	$125,679	$146,714	$6,388,236
314	$20,629	$126,085	$146,714	$6,262,151
315	$20,222	$126,492	$146,714	$6,135,658
316	$19,813	$126,901	$146,714	$6,008,757
317	$19,403	$127,311	$146,714	$5,881,447
318	$18,992	$127,722	$146,714	$5,753,725
319	$18,580	$128,134	$146,714	$5,625,591
320	$18,166	$128,548	$146,714	$5,497,043
321	$17,751	$128,963	$146,714	$5,368,079
322	$17,334	$129,380	$146,714	$5,238,700
323	$16,917	$129,797	$146,714	$5,108,903
324	$16,497	$130,216	$146,714	$4,978,686

第27年供款共

$1,760,568

第27年利息

$225,338

第27年共還本金

$1,535,229

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$16,077	$130,637	$146,714	$4,848,049
326	$15,655	$131,059	$146,714	$4,716,990
327	$15,232	$131,482	$146,714	$4,585,508
328	$14,807	$131,907	$146,714	$4,453,602
329	$14,381	$132,333	$146,714	$4,321,269
330	$13,954	$132,760	$146,714	$4,188,509
331	$13,525	$133,189	$146,714	$4,055,321
332	$13,095	$133,619	$146,714	$3,921,702
333	$12,664	$134,050	$146,714	$3,787,652
334	$12,231	$134,483	$146,714	$3,653,169
335	$11,797	$134,917	$146,714	$3,518,252
336	$11,361	$135,353	$146,714	$3,382,899

第28年供款共

$1,760,568

第28年利息

$164,780

第28年共還本金

$1,595,787

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$10,924	$135,790	$146,714	$3,247,109
338	$10,485	$136,229	$146,714	$3,110,880
339	$10,046	$136,668	$146,714	$2,974,212
340	$9,604	$137,110	$146,714	$2,837,102
341	$9,161	$137,552	$146,714	$2,699,549
342	$8,717	$137,997	$146,714	$2,561,553
343	$8,272	$138,442	$146,714	$2,423,110
344	$7,825	$138,889	$146,714	$2,284,221
345	$7,376	$139,338	$146,714	$2,144,883
346	$6,926	$139,788	$146,714	$2,005,095
347	$6,475	$140,239	$146,714	$1,864,856
348	$6,022	$140,692	$146,714	$1,724,164

第29年供款共

$1,760,568

第29年利息

$101,833

第29年共還本金

$1,658,734

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$5,568	$141,146	$146,714	$1,583,018
350	$5,112	$141,602	$146,714	$1,441,416
351	$4,655	$142,059	$146,714	$1,299,356
352	$4,196	$142,518	$146,714	$1,156,838
353	$3,736	$142,978	$146,714	$1,013,860
354	$3,274	$143,440	$146,714	$870,420
355	$2,811	$143,903	$146,714	$726,517
356	$2,346	$144,368	$146,714	$582,149
357	$1,880	$144,834	$146,714	$437,315
358	$1,412	$145,302	$146,714	$292,013
359	$943	$145,771	$146,714	$146,242
360	$472	$146,242	$146,714	$0

第30年供款共

$1,760,568

第30年利息

$36,403

第30年共還本金

$1,724,164

receipt_long 詳細供款表 request_quote 支出一覽 restart_alt 重置

放盤搵盤

分享

樓價

按揭成數

按揭保險費 info

全期置業總支出 HK$29,947,030

免責聲明

筍盤推介

按揭保險費
info