楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$101,850

借款月供 $494 , 共加借HK$101,850

不需要按揭保险

年期

年

利率

进阶计算 -

每月其他還款

HK$

每月收入

HK$

计算

进阶计算 - 年利率递增计算

利率范围

厘

递增

厘

年利率递增表

全期置业总支出 HK$19,381,343

每月供款
$45,780

首期

$2,336,000

总贷款额

$9,445,850

總利息

$7,034,693

印花税

$438,000

其他

$126,800

置业成本总预算

HK$2,900,800

$91,559

置业成本总预算

HK$2,900,800

首期

$2,336,000
印花税

$438,000
- AVD
  
  $438,000
律师费

$ 10,000
代理佣金

$116,800
按揭保险费

$101,850

$91,559

详细供款表重置

免责声明

以上资讯仅供模拟性参考。本网页的隐含值数据均属假设的及不适用於个别情况。阁下使用及依赖该等数据前请先谘询有关财务顾问。本网页的数据结果只作模拟性参考，其准确性不被保证。

笋盘推介

马鞍山迎海第01期

thumb_up

迎海全海景3房套

实

798 呎

@15,263

建

1,036 呎

@11,757

local_fire_department 至HIT real_estate_agent 罕有放盘 flight_takeoff 移民急让

售$1,218 万

实

798 呎

@15,263

建

1,036 呎

@11,757

售$1,218 万

local_fire_department 至HIT real_estate_agent 罕有放盘 flight_takeoff 移民急让

马鞍山迎涛湾 A座

thumb_up

马鞍山迎涛湾

实

818 呎

@13,203

建

1,060 呎

@10,189

local_fire_department 至HIT

售$1,080 万

实

818 呎

@13,203

建

1,060 呎

@10,189

售$1,080 万

local_fire_department 至HIT

沙田御龙山

thumb_up

优质新净三房套👍👍　丩斋揚山景🌳🌠

实

696 呎

@16,351

建

892 呎

@12,758

local_fire_department 至HIT

售$1,138 万

实

696 呎

@16,351

建

892 呎

@12,758

售$1,138 万

local_fire_department 至HIT

VR实景

马鞍山银湖天峰

thumb_up

罕有 [MTR🚇丱莋] 北水南山🏝️ 3房(1套房) + 士多房 + 工人房(套房).

实

1,000 呎

@12,500

建

1,306 呎

@9,571

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$1,250 万

实

1,000 呎

@12,500

建

1,306 呎

@9,571

售$1,250 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

沙田溱岸8号第03座

thumb_up

两房企理诚意出售可以看楼

实

508 呎

@21,260

建

668 呎

@16,168

real_estate_agent 罕有放盘

售$1,080 万

实

508 呎

@21,260

建

668 呎

@16,168

售$1,080 万

real_estate_agent 罕有放盘

沙田御龙山

thumb_up

极高层开扬两房　近铁路站方便

实

554 呎

@19,495

建

717 呎

@15,063

local_fire_department 至HIT

售$1,080 万

实

554 呎

@19,495

建

717 呎

@15,063

售$1,080 万

local_fire_department 至HIT

西贡西沙路村屋

thumb_up

西沙路村屋 (新鸿基千亿基建)

建

1,400 呎

@8,429

local_offer 低水笋价

售$1,180 万

建

1,400 呎

@8,429

售$1,180 万

local_offer 低水笋价

马鞍山嘉华星涛湾

thumb_up

嘉华星涛湾

实

811 呎

@15,043

建

1,088 呎

@11,213

local_fire_department 至HIT

售$1,220 万

实

811 呎

@15,043

建

1,088 呎

@11,213

售$1,220 万

local_fire_department 至HIT

马鞍山雅典居第10座

thumb_up

海景三房套连车位放卖约睇

实

775 呎

@16,129

建

943 呎

@13,256

local_fire_department 至HIT

售$1,250 万

实

775 呎

@16,129

建

943 呎

@13,256

售$1,250 万

local_fire_department 至HIT

马鞍山迎海第01期第05座

thumb_up

马铁沿线, 日落景緻三房

实

797 呎

@15,056

建

1,035 呎

@11,594

local_fire_department 至HIT

售$1,200 万

实

797 呎

@15,056

建

1,035 呎

@11,594

售$1,200 万

local_fire_department 至HIT

独家

马鞍山海典湾第03座

thumb_up

C21 独家靓装地砖北无敌海景

实

783 呎

@15,964

建

1,045 呎

@11,962

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 flight_takeoff 移民急让

售$1,250 万

实

783 呎

@15,964

建

1,045 呎

@11,962

售$1,250 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 flight_takeoff 移民急让

VR实景

马鞍山帝琴湾凯弦居第11座

thumb_up

新鸿基[低密度-高绿化🌳]豪宅[方正实用]3房(1套房)连一个[有盖车位🚗].

实

1,031 呎

@11,445

建

1,180 呎

@10,000

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选

售$1,180 万

实

1,031 呎

@11,445

建

1,180 呎

@10,000

售$1,180 万

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$56,533	$43,441	$35,599	$30,382
1.500	$58,634	$45,581	$37,777	$32,600
2.000	$60,785	$47,785	$40,037	$34,914
2.500	$62,984	$50,054	$42,376	$37,323
3.000	$65,231	$52,386	$44,793	$39,824
3.500	$67,527	$54,782	$47,288	$42,416
4.000	$69,870	$57,240	$49,859	$45,096
4.125	$70,463	$57,864	$50,513	$45,779
4.500	$72,260	$59,759	$52,503	$47,861
5.000	$74,697	$62,338	$55,219	$50,707
5.500	$77,180	$64,977	$58,006	$53,632
6.000	$79,709	$67,673	$60,860	$56,633

每月供款$45,780

年期

30年

贷款金额

$9,445,849.6

總利息

$7,034,693

总贷款连利息

$16,480,542.6

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$32,470	$13,309	$45,779	$9,432,540
2	$32,424	$13,355	$45,779	$9,419,185
3	$32,378	$13,401	$45,779	$9,405,785
4	$32,332	$13,447	$45,779	$9,392,338
5	$32,286	$13,493	$45,779	$9,378,845
6	$32,240	$13,540	$45,779	$9,365,305
7	$32,193	$13,586	$45,779	$9,351,719
8	$32,147	$13,633	$45,779	$9,338,086
9	$32,100	$13,680	$45,779	$9,324,407
10	$32,053	$13,727	$45,779	$9,310,680
11	$32,005	$13,774	$45,779	$9,296,906
12	$31,958	$13,821	$45,779	$9,283,085

第1年供款共

$549,351

第1年利息

$386,587

第1年共還本金

$162,765

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$31,911	$13,869	$45,779	$9,269,216
14	$31,863	$13,916	$45,779	$9,255,300
15	$31,815	$13,964	$45,779	$9,241,336
16	$31,767	$14,012	$45,779	$9,227,324
17	$31,719	$14,060	$45,779	$9,213,263
18	$31,671	$14,109	$45,779	$9,199,155
19	$31,622	$14,157	$45,779	$9,184,997
20	$31,573	$14,206	$45,779	$9,170,792
21	$31,525	$14,255	$45,779	$9,156,537
22	$31,476	$14,304	$45,779	$9,142,233
23	$31,426	$14,353	$45,779	$9,127,880
24	$31,377	$14,402	$45,779	$9,113,478

第2年供款共

$549,351

第2年利息

$379,744

第2年共還本金

$169,607

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$31,328	$14,452	$45,779	$9,099,026
26	$31,278	$14,501	$45,779	$9,084,525
27	$31,228	$14,551	$45,779	$9,069,974
28	$31,178	$14,601	$45,779	$9,055,373
29	$31,128	$14,651	$45,779	$9,040,721
30	$31,077	$14,702	$45,779	$9,026,019
31	$31,027	$14,752	$45,779	$9,011,267
32	$30,976	$14,803	$45,779	$8,996,464
33	$30,925	$14,854	$45,779	$8,981,610
34	$30,874	$14,905	$45,779	$8,966,705
35	$30,823	$14,956	$45,779	$8,951,749
36	$30,772	$15,008	$45,779	$8,936,741

第3年供款共

$549,351

第3年利息

$372,614

第3年共還本金

$176,737

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$30,720	$15,059	$45,779	$8,921,682
38	$30,668	$15,111	$45,779	$8,906,571
39	$30,616	$15,163	$45,779	$8,891,408
40	$30,564	$15,215	$45,779	$8,876,193
41	$30,512	$15,267	$45,779	$8,860,925
42	$30,459	$15,320	$45,779	$8,845,606
43	$30,407	$15,373	$45,779	$8,830,233
44	$30,354	$15,425	$45,779	$8,814,808
45	$30,301	$15,478	$45,779	$8,799,329
46	$30,248	$15,532	$45,779	$8,783,798
47	$30,194	$15,585	$45,779	$8,768,213
48	$30,141	$15,639	$45,779	$8,752,574

第4年供款共

$549,351

第4年利息

$365,185

第4年共還本金

$184,167

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$30,087	$15,692	$45,779	$8,736,882
50	$30,033	$15,746	$45,779	$8,721,136
51	$29,979	$15,800	$45,779	$8,705,335
52	$29,925	$15,855	$45,779	$8,689,481
53	$29,870	$15,909	$45,779	$8,673,571
54	$29,815	$15,964	$45,779	$8,657,608
55	$29,761	$16,019	$45,779	$8,641,589
56	$29,705	$16,074	$45,779	$8,625,515
57	$29,650	$16,129	$45,779	$8,609,386
58	$29,595	$16,185	$45,779	$8,593,201
59	$29,539	$16,240	$45,779	$8,576,961
60	$29,483	$16,296	$45,779	$8,560,665

第5年供款共

$549,351

第5年利息

$357,442

第5年共還本金

$191,909

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$29,427	$16,352	$45,779	$8,544,313
62	$29,371	$16,408	$45,779	$8,527,905
63	$29,315	$16,465	$45,779	$8,511,440
64	$29,258	$16,521	$45,779	$8,494,919
65	$29,201	$16,578	$45,779	$8,478,341
66	$29,144	$16,635	$45,779	$8,461,706
67	$29,087	$16,692	$45,779	$8,445,014
68	$29,030	$16,750	$45,779	$8,428,264
69	$28,972	$16,807	$45,779	$8,411,457
70	$28,914	$16,865	$45,779	$8,394,592
71	$28,856	$16,923	$45,779	$8,377,670
72	$28,798	$16,981	$45,779	$8,360,689

第6年供款共

$549,351

第6年利息

$349,375

第6年共還本金

$199,977

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$28,740	$17,039	$45,779	$8,343,649
74	$28,681	$17,098	$45,779	$8,326,551
75	$28,623	$17,157	$45,779	$8,309,394
76	$28,564	$17,216	$45,779	$8,292,179
77	$28,504	$17,275	$45,779	$8,274,904
78	$28,445	$17,334	$45,779	$8,257,569
79	$28,385	$17,394	$45,779	$8,240,176
80	$28,326	$17,454	$45,779	$8,222,722
81	$28,266	$17,514	$45,779	$8,205,208
82	$28,205	$17,574	$45,779	$8,187,634
83	$28,145	$17,634	$45,779	$8,170,000
84	$28,084	$17,695	$45,779	$8,152,305

第7年供款共

$549,351

第7年利息

$340,968

第7年共還本金

$208,383

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$28,024	$17,756	$45,779	$8,134,549
86	$27,963	$17,817	$45,779	$8,116,733
87	$27,901	$17,878	$45,779	$8,098,855
88	$27,840	$17,939	$45,779	$8,080,915
89	$27,778	$18,001	$45,779	$8,062,914
90	$27,716	$18,063	$45,779	$8,044,851
91	$27,654	$18,125	$45,779	$8,026,726
92	$27,592	$18,187	$45,779	$8,008,538
93	$27,529	$18,250	$45,779	$7,990,288
94	$27,467	$18,313	$45,779	$7,971,976
95	$27,404	$18,376	$45,779	$7,953,600
96	$27,341	$18,439	$45,779	$7,935,161

第8年供款共

$549,351

第8年利息

$332,208

第8年共還本金

$217,144

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$27,277	$18,502	$45,779	$7,916,659
98	$27,214	$18,566	$45,779	$7,898,093
99	$27,150	$18,630	$45,779	$7,879,464
100	$27,086	$18,694	$45,779	$7,860,770
101	$27,021	$18,758	$45,779	$7,842,012
102	$26,957	$18,822	$45,779	$7,823,190
103	$26,892	$18,887	$45,779	$7,804,303
104	$26,827	$18,952	$45,779	$7,785,351
105	$26,762	$19,017	$45,779	$7,766,334
106	$26,697	$19,083	$45,779	$7,747,251
107	$26,631	$19,148	$45,779	$7,728,103
108	$26,565	$19,214	$45,779	$7,708,889

第9年供款共

$549,351

第9年利息

$323,079

第9年共還本金

$226,272

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$26,499	$19,280	$45,779	$7,689,609
110	$26,433	$19,346	$45,779	$7,670,263
111	$26,367	$19,413	$45,779	$7,650,850
112	$26,300	$19,479	$45,779	$7,631,371
113	$26,233	$19,546	$45,779	$7,611,824
114	$26,166	$19,614	$45,779	$7,592,211
115	$26,098	$19,681	$45,779	$7,572,530
116	$26,031	$19,749	$45,779	$7,552,781
117	$25,963	$19,817	$45,779	$7,532,964
118	$25,895	$19,885	$45,779	$7,513,080
119	$25,826	$19,953	$45,779	$7,493,126
120	$25,758	$20,022	$45,779	$7,473,105

第10年供款共

$549,351

第10年利息

$313,567

第10年共還本金

$235,784

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$25,689	$20,090	$45,779	$7,453,014
122	$25,620	$20,160	$45,779	$7,432,855
123	$25,550	$20,229	$45,779	$7,412,626
124	$25,481	$20,298	$45,779	$7,392,328
125	$25,411	$20,368	$45,779	$7,371,959
126	$25,341	$20,438	$45,779	$7,351,521
127	$25,271	$20,508	$45,779	$7,331,013
128	$25,200	$20,579	$45,779	$7,310,434
129	$25,130	$20,650	$45,779	$7,289,784
130	$25,059	$20,721	$45,779	$7,269,064
131	$24,987	$20,792	$45,779	$7,248,272
132	$24,916	$20,863	$45,779	$7,227,408

第11年供款共

$549,351

第11年利息

$303,655

第11年共還本金

$245,697

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$24,844	$20,935	$45,779	$7,206,473
134	$24,772	$21,007	$45,779	$7,185,466
135	$24,700	$21,079	$45,779	$7,164,387
136	$24,628	$21,152	$45,779	$7,143,235
137	$24,555	$21,224	$45,779	$7,122,011
138	$24,482	$21,297	$45,779	$7,100,713
139	$24,409	$21,371	$45,779	$7,079,343
140	$24,335	$21,444	$45,779	$7,057,899
141	$24,262	$21,518	$45,779	$7,036,381
142	$24,188	$21,592	$45,779	$7,014,789
143	$24,113	$21,666	$45,779	$6,993,123
144	$24,039	$21,740	$45,779	$6,971,383

第12年供款共

$549,351

第12年利息

$293,326

第12年共還本金

$256,025

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$23,964	$21,815	$45,779	$6,949,568
146	$23,889	$21,890	$45,779	$6,927,678
147	$23,814	$21,965	$45,779	$6,905,712
148	$23,738	$22,041	$45,779	$6,883,671
149	$23,663	$22,117	$45,779	$6,861,555
150	$23,587	$22,193	$45,779	$6,839,362
151	$23,510	$22,269	$45,779	$6,817,093
152	$23,434	$22,346	$45,779	$6,794,748
153	$23,357	$22,422	$45,779	$6,772,325
154	$23,280	$22,499	$45,779	$6,749,826
155	$23,203	$22,577	$45,779	$6,727,249
156	$23,125	$22,654	$45,779	$6,704,595

第13年供款共

$549,351

第13年利息

$282,563

第13年共還本金

$266,788

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$23,047	$22,732	$45,779	$6,681,862
158	$22,969	$22,810	$45,779	$6,659,052
159	$22,890	$22,889	$45,779	$6,636,163
160	$22,812	$22,967	$45,779	$6,613,196
161	$22,733	$23,046	$45,779	$6,590,149
162	$22,654	$23,126	$45,779	$6,567,024
163	$22,574	$23,205	$45,779	$6,543,819
164	$22,494	$23,285	$45,779	$6,520,534
165	$22,414	$23,365	$45,779	$6,497,169
166	$22,334	$23,445	$45,779	$6,473,723
167	$22,253	$23,526	$45,779	$6,450,198
168	$22,173	$23,607	$45,779	$6,426,591

第14年供款共

$549,351

第14年利息

$271,348

第14年共還本金

$278,004

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$22,091	$23,688	$45,779	$6,402,903
170	$22,010	$23,769	$45,779	$6,379,134
171	$21,928	$23,851	$45,779	$6,355,283
172	$21,846	$23,933	$45,779	$6,331,350
173	$21,764	$24,015	$45,779	$6,307,334
174	$21,681	$24,098	$45,779	$6,283,237
175	$21,599	$24,181	$45,779	$6,259,056
176	$21,516	$24,264	$45,779	$6,234,792
177	$21,432	$24,347	$45,779	$6,210,445
178	$21,348	$24,431	$45,779	$6,186,014
179	$21,264	$24,515	$45,779	$6,161,499
180	$21,180	$24,599	$45,779	$6,136,900

第15年供款共

$549,351

第15年利息

$259,661

第15年共還本金

$289,691

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$21,096	$24,684	$45,779	$6,112,216
182	$21,011	$24,769	$45,779	$6,087,448
183	$20,926	$24,854	$45,779	$6,062,594
184	$20,840	$24,939	$45,779	$6,037,655
185	$20,754	$25,025	$45,779	$6,012,630
186	$20,668	$25,111	$45,779	$5,987,519
187	$20,582	$25,197	$45,779	$5,962,322
188	$20,495	$25,284	$45,779	$5,937,038
189	$20,409	$25,371	$45,779	$5,911,668
190	$20,321	$25,458	$45,779	$5,886,210
191	$20,234	$25,545	$45,779	$5,860,664
192	$20,146	$25,633	$45,779	$5,835,031

第16年供款共

$549,351

第16年利息

$247,482

第16年共還本金

$301,869

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$20,058	$25,721	$45,779	$5,809,310
194	$19,970	$25,810	$45,779	$5,783,500
195	$19,881	$25,899	$45,779	$5,757,601
196	$19,792	$25,988	$45,779	$5,731,614
197	$19,702	$26,077	$45,779	$5,705,537
198	$19,613	$26,167	$45,779	$5,679,370
199	$19,523	$26,256	$45,779	$5,653,114
200	$19,433	$26,347	$45,779	$5,626,767
201	$19,342	$26,437	$45,779	$5,600,330
202	$19,251	$26,528	$45,779	$5,573,802
203	$19,160	$26,619	$45,779	$5,547,183
204	$19,068	$26,711	$45,779	$5,520,472

第17年供款共

$549,351

第17年利息

$234,792

第17年共還本金

$314,559

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$18,977	$26,803	$45,779	$5,493,669
206	$18,884	$26,895	$45,779	$5,466,774
207	$18,792	$26,987	$45,779	$5,439,787
208	$18,699	$27,080	$45,779	$5,412,707
209	$18,606	$27,173	$45,779	$5,385,534
210	$18,513	$27,267	$45,779	$5,358,267
211	$18,419	$27,360	$45,779	$5,330,907
212	$18,325	$27,454	$45,779	$5,303,453
213	$18,231	$27,549	$45,779	$5,275,904
214	$18,136	$27,643	$45,779	$5,248,261
215	$18,041	$27,738	$45,779	$5,220,522
216	$17,946	$27,834	$45,779	$5,192,689

第18年供款共

$549,351

第18年利息

$221,568

第18年共還本金

$327,783

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$17,850	$27,929	$45,779	$5,164,759
218	$17,754	$28,025	$45,779	$5,136,734
219	$17,658	$28,122	$45,779	$5,108,612
220	$17,561	$28,218	$45,779	$5,080,394
221	$17,464	$28,315	$45,779	$5,052,078
222	$17,367	$28,413	$45,779	$5,023,665
223	$17,269	$28,510	$45,779	$4,995,155
224	$17,171	$28,608	$45,779	$4,966,547
225	$17,073	$28,707	$45,779	$4,937,840
226	$16,974	$28,805	$45,779	$4,909,034
227	$16,875	$28,904	$45,779	$4,880,130
228	$16,775	$29,004	$45,779	$4,851,126

第19年供款共

$549,351

第19年利息

$207,789

第19年共還本金

$341,563

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$16,676	$29,104	$45,779	$4,822,022
230	$16,576	$29,204	$45,779	$4,792,819
231	$16,475	$29,304	$45,779	$4,763,515
232	$16,375	$29,405	$45,779	$4,734,110
233	$16,274	$29,506	$45,779	$4,704,604
234	$16,172	$29,607	$45,779	$4,674,997
235	$16,070	$29,709	$45,779	$4,645,288
236	$15,968	$29,811	$45,779	$4,615,477
237	$15,866	$29,914	$45,779	$4,585,564
238	$15,763	$30,016	$45,779	$4,555,547
239	$15,660	$30,120	$45,779	$4,525,428
240	$15,556	$30,223	$45,779	$4,495,204

第20年供款共

$549,351

第20年利息

$193,430

第20年共還本金

$355,922

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$15,452	$30,327	$45,779	$4,464,877
242	$15,348	$30,431	$45,779	$4,434,446
243	$15,243	$30,536	$45,779	$4,403,910
244	$15,138	$30,641	$45,779	$4,373,269
245	$15,033	$30,746	$45,779	$4,342,523
246	$14,927	$30,852	$45,779	$4,311,671
247	$14,821	$30,958	$45,779	$4,280,713
248	$14,715	$31,064	$45,779	$4,249,649
249	$14,608	$31,171	$45,779	$4,218,478
250	$14,501	$31,278	$45,779	$4,187,200
251	$14,393	$31,386	$45,779	$4,155,814
252	$14,286	$31,494	$45,779	$4,124,320

第21年供款共

$549,351

第21年利息

$178,467

第21年共還本金

$370,884

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$14,177	$31,602	$45,779	$4,092,718
254	$14,069	$31,711	$45,779	$4,061,008
255	$13,960	$31,820	$45,779	$4,029,188
256	$13,850	$31,929	$45,779	$3,997,259
257	$13,741	$32,039	$45,779	$3,965,221
258	$13,630	$32,149	$45,779	$3,933,072
259	$13,520	$32,259	$45,779	$3,900,812
260	$13,409	$32,370	$45,779	$3,868,442
261	$13,298	$32,482	$45,779	$3,835,961
262	$13,186	$32,593	$45,779	$3,803,367
263	$13,074	$32,705	$45,779	$3,770,662
264	$12,962	$32,818	$45,779	$3,737,845

第22年供款共

$549,351

第22年利息

$162,876

第22年共還本金

$386,476

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$12,849	$32,930	$45,779	$3,704,914
266	$12,736	$33,044	$45,779	$3,671,870
267	$12,622	$33,157	$45,779	$3,638,713
268	$12,508	$33,271	$45,779	$3,605,442
269	$12,394	$33,386	$45,779	$3,572,056
270	$12,279	$33,500	$45,779	$3,538,556
271	$12,164	$33,615	$45,779	$3,504,941
272	$12,048	$33,731	$45,779	$3,471,210
273	$11,932	$33,847	$45,779	$3,437,363
274	$11,816	$33,963	$45,779	$3,403,399
275	$11,699	$34,080	$45,779	$3,369,319
276	$11,582	$34,197	$45,779	$3,335,122

第23年供款共

$549,351

第23年利息

$146,629

第23年共還本金

$402,723

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$11,464	$34,315	$45,779	$3,300,807
278	$11,347	$34,433	$45,779	$3,266,374
279	$11,228	$34,551	$45,779	$3,231,823
280	$11,109	$34,670	$45,779	$3,197,153
281	$10,990	$34,789	$45,779	$3,162,364
282	$10,871	$34,909	$45,779	$3,127,456
283	$10,751	$35,029	$45,779	$3,092,427
284	$10,630	$35,149	$45,779	$3,057,278
285	$10,509	$35,270	$45,779	$3,022,008
286	$10,388	$35,391	$45,779	$2,986,617
287	$10,266	$35,513	$45,779	$2,951,104
288	$10,144	$35,635	$45,779	$2,915,469

第24年供款共

$549,351

第24年利息

$129,699

第24年共還本金

$419,653

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$10,022	$35,757	$45,779	$2,879,712
290	$9,899	$35,880	$45,779	$2,843,832
291	$9,776	$36,004	$45,779	$2,807,828
292	$9,652	$36,127	$45,779	$2,771,701
293	$9,528	$36,252	$45,779	$2,735,449
294	$9,403	$36,376	$45,779	$2,699,073
295	$9,278	$36,501	$45,779	$2,662,572
296	$9,153	$36,627	$45,779	$2,625,945
297	$9,027	$36,753	$45,779	$2,589,192
298	$8,900	$36,879	$45,779	$2,552,313
299	$8,774	$37,006	$45,779	$2,515,308
300	$8,646	$37,133	$45,779	$2,478,175

第25年供款共

$549,351

第25年利息

$112,057

第25年共還本金

$437,294

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$8,519	$37,261	$45,779	$2,440,914
302	$8,391	$37,389	$45,779	$2,403,526
303	$8,262	$37,517	$45,779	$2,366,008
304	$8,133	$37,646	$45,779	$2,328,362
305	$8,004	$37,776	$45,779	$2,290,587
306	$7,874	$37,905	$45,779	$2,252,681
307	$7,744	$38,036	$45,779	$2,214,646
308	$7,613	$38,166	$45,779	$2,176,479
309	$7,482	$38,298	$45,779	$2,138,182
310	$7,350	$38,429	$45,779	$2,099,752
311	$7,218	$38,561	$45,779	$2,061,191
312	$7,085	$38,694	$45,779	$2,022,497

第26年供款共

$549,351

第26年利息

$93,674

第26年共還本金

$455,678

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$6,952	$38,827	$45,779	$1,983,670
314	$6,819	$38,960	$45,779	$1,944,710
315	$6,685	$39,094	$45,779	$1,905,615
316	$6,551	$39,229	$45,779	$1,866,386
317	$6,416	$39,364	$45,779	$1,827,023
318	$6,280	$39,499	$45,779	$1,787,524
319	$6,145	$39,635	$45,779	$1,747,889
320	$6,008	$39,771	$45,779	$1,708,118
321	$5,872	$39,908	$45,779	$1,668,211
322	$5,734	$40,045	$45,779	$1,628,166
323	$5,597	$40,182	$45,779	$1,587,983
324	$5,459	$40,321	$45,779	$1,547,663

第27年供款共

$549,351

第27年利息

$74,517

第27年共還本金

$474,834

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$5,320	$40,459	$45,779	$1,507,204
326	$5,181	$40,598	$45,779	$1,466,605
327	$5,041	$40,738	$45,779	$1,425,868
328	$4,901	$40,878	$45,779	$1,384,990
329	$4,761	$41,018	$45,779	$1,343,971
330	$4,620	$41,159	$45,779	$1,302,812
331	$4,478	$41,301	$45,779	$1,261,511
332	$4,336	$41,443	$45,779	$1,220,068
333	$4,194	$41,585	$45,779	$1,178,483
334	$4,051	$41,728	$45,779	$1,136,755
335	$3,908	$41,872	$45,779	$1,094,883
336	$3,764	$42,016	$45,779	$1,052,867

第28年供款共

$549,351

第28年利息

$54,556

第28年共還本金

$494,795

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$3,619	$42,160	$45,779	$1,010,707
338	$3,474	$42,305	$45,779	$968,402
339	$3,329	$42,450	$45,779	$925,952
340	$3,183	$42,596	$45,779	$883,356
341	$3,037	$42,743	$45,779	$840,613
342	$2,890	$42,890	$45,779	$797,723
343	$2,742	$43,037	$45,779	$754,686
344	$2,594	$43,185	$45,779	$711,501
345	$2,446	$43,333	$45,779	$668,168
346	$2,297	$43,482	$45,779	$624,685
347	$2,147	$43,632	$45,779	$581,053
348	$1,997	$43,782	$45,779	$537,271

第29年供款共

$549,351

第29年利息

$33,755

第29年共還本金

$515,596

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,847	$43,932	$45,779	$493,339
350	$1,696	$44,083	$45,779	$449,255
351	$1,544	$44,235	$45,779	$405,020
352	$1,392	$44,387	$45,779	$360,633
353	$1,240	$44,540	$45,779	$316,094
354	$1,087	$44,693	$45,779	$271,401
355	$933	$44,846	$45,779	$226,555
356	$779	$45,001	$45,779	$181,554
357	$624	$45,155	$45,779	$136,399
358	$469	$45,310	$45,779	$91,089
359	$313	$45,466	$45,779	$45,622
360	$157	$45,622	$45,779	$0

第30年供款共

$549,351

第30年利息

$12,080

第30年共還本金

$537,271

receipt_long 详细供款表 request_quote 支出一览 restart_alt 重置

分享

楼价

按揭成数

按揭保险费 info

全期置业总支出 HK$19,381,343

免责声明

笋盘推介

按揭保险费
info