楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$92,923

借款月供 $450 , 共加借HK$92,923

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$8,299,295

每月供款
$21,300

首期

$478,000

总贷款额

$4,394,923

總利息

$3,273,071

印花税

$95,500

其他

$57,800

置业成本总预算

HK$631,300

$42,600

置业成本总预算

HK$631,300

首期

$478,000
印花税

$95,500
- AVD
  
  $95,500
律师费

$ 10,000
代理佣金

$47,800
按揭保险费

$92,923

$42,600

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

大埔西径村

thumb_up

西径村

建

466 呎

@9,206

verified 首置必买

售$429 万

建

466 呎

@9,206

售$429 万

verified 首置必买

马鞍山荟朗第01座

thumb_up

几年新楼

实

293 呎

@18,089

flight_takeoff 移民急让

售$530 万

实

293 呎

@18,089

售$530 万

flight_takeoff 移民急让

VR实景

沙田荟荞 1翼

thumb_up

🚨業主急讓💙天然氧Bar生活🏡 [ 开扬 ] 2️⃣ 房 [ 瞬间连接"大围MTR🚅站" & 市中心🏦 ] 静中带旺.

实

395 呎

@13,924

local_offer 低水笋价 verified 首置必买 flight_takeoff 移民急让 price_change 蚀让盘

售$550 万

实

395 呎

@13,924

售$550 万

local_offer 低水笋价 verified 首置必买 flight_takeoff 移民急让 price_change 蚀让盘

沙田荟荞 2翼

thumb_up

大围[城中绿州], 静中带旺; 大房+多用途房; 专属邨巴接驳[大围MTR🚅站], 尽享生活交通之便 !

实

398 呎

@13,317

local_fire_department 至HIT verified 首置必买 pets 爱竉必选 price_change 蚀让盘

售$530 万

实

398 呎

@13,317

售$530 万

local_fire_department 至HIT verified 首置必买 pets 爱竉必选 price_change 蚀让盘

沙田沙田第一城

thumb_up

新装高层一大房　连租约出售

实

327 呎

@13,761

建

395 呎

@11,392

local_fire_department 至HIT

售$450 万

实

327 呎

@13,761

建

395 呎

@11,392

售$450 万

local_fire_department 至HIT

马鞍山新港城 G座

thumb_up

卖方有心必有惊喜

实

363 呎

@15,427

建

491 呎

@11,405

local_fire_department 至HIT

售$560 万

实

363 呎

@15,427

建

491 呎

@11,405

售$560 万

local_fire_department 至HIT

沙田沙田第一城第05期第49座

thumb_up

高层靓装三房平卖

实

304 呎

@15,789

建

410 呎

@11,707

local_fire_department 至HIT

售$480 万

实

304 呎

@15,789

建

410 呎

@11,707

售$480 万

local_fire_department 至HIT

马鞍山新港城 B座

thumb_up

新港城

实

348 呎

@13,448

建

425 呎

@11,012

price_change 蚀让盘

售$468 万

实

348 呎

@13,448

建

425 呎

@11,012

售$468 万

price_change 蚀让盘

粉岭花都广场第02座

thumb_up

靓装连天台

实

370 呎

@14,054

建

519 呎

@10,019

local_fire_department 至HIT real_estate_agent 罕有放盘

售$520 万

实

370 呎

@14,054

建

519 呎

@10,019

售$520 万

local_fire_department 至HIT real_estate_agent 罕有放盘

西贡界咸

thumb_up

界咸地下3房

建

700 呎

@7,857

local_offer 低水笋价

售$550 万

建

700 呎

@7,857

售$550 万

local_offer 低水笋价

沙田珀玥

thumb_up

大围站上车盘楼龄新投资收租必选

实

258 呎

@17,442

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 verified 首置必买

售$450 万

实

258 呎

@17,442

售$450 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 verified 首置必买

马鞍山荟朗

thumb_up

荟朗 **光勐开扬海景,3年新楼,收租自用佳宜**

实

226 呎

@17,257

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 verified 首置必买

售$390 万

实

226 呎

@17,257

售$390 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 verified 首置必买

利率	15年	20年	25年	30年
1.000	$26,303	$20,212	$16,563	$14,136
1.500	$27,281	$21,208	$17,577	$15,168
2.000	$28,282	$22,233	$18,628	$16,244
2.500	$29,305	$23,289	$19,716	$17,365
3.000	$30,351	$24,374	$20,841	$18,529
3.500	$31,419	$25,489	$22,002	$19,735
4.000	$32,509	$26,632	$23,198	$20,982
4.125	$32,785	$26,923	$23,502	$21,300
4.500	$33,621	$27,804	$24,428	$22,268
5.000	$34,755	$29,005	$25,692	$23,593
5.500	$35,910	$30,232	$26,989	$24,954
6.000	$37,087	$31,487	$28,317	$26,350

每月供款$21,300

年期

30年

贷款金额

$4,394,923.2

總利息

$3,273,071

总贷款连利息

$7,667,994.2

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$15,108	$6,192	$21,300	$4,388,731
2	$15,086	$6,214	$21,300	$4,382,517
3	$15,065	$6,235	$21,300	$4,376,282
4	$15,043	$6,257	$21,300	$4,370,025
5	$15,022	$6,278	$21,300	$4,363,747
6	$15,000	$6,300	$21,300	$4,357,448
7	$14,979	$6,321	$21,300	$4,351,127
8	$14,957	$6,343	$21,300	$4,344,784
9	$14,935	$6,365	$21,300	$4,338,419
10	$14,913	$6,387	$21,300	$4,332,032
11	$14,891	$6,409	$21,300	$4,325,624
12	$14,869	$6,431	$21,300	$4,319,193

第1年供款共

$255,600

第1年利息

$179,869

第1年共還本金

$75,730

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$14,847	$6,453	$21,300	$4,312,740
14	$14,825	$6,475	$21,300	$4,306,265
15	$14,803	$6,497	$21,300	$4,299,768
16	$14,780	$6,520	$21,300	$4,293,248
17	$14,758	$6,542	$21,300	$4,286,706
18	$14,736	$6,564	$21,300	$4,280,142
19	$14,713	$6,587	$21,300	$4,273,555
20	$14,690	$6,610	$21,300	$4,266,945
21	$14,668	$6,632	$21,300	$4,260,313
22	$14,645	$6,655	$21,300	$4,253,658
23	$14,622	$6,678	$21,300	$4,246,980
24	$14,599	$6,701	$21,300	$4,240,279

第2年供款共

$255,600

第2年利息

$176,686

第2年共還本金

$78,914

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$14,576	$6,724	$21,300	$4,233,555
26	$14,553	$6,747	$21,300	$4,226,808
27	$14,530	$6,770	$21,300	$4,220,037
28	$14,506	$6,794	$21,300	$4,213,244
29	$14,483	$6,817	$21,300	$4,206,427
30	$14,460	$6,840	$21,300	$4,199,586
31	$14,436	$6,864	$21,300	$4,192,723
32	$14,412	$6,887	$21,300	$4,185,835
33	$14,389	$6,911	$21,300	$4,178,924
34	$14,365	$6,935	$21,300	$4,171,989
35	$14,341	$6,959	$21,300	$4,165,030
36	$14,317	$6,983	$21,300	$4,158,047

第3年供款共

$255,600

第3年利息

$173,368

第3年共還本金

$82,231

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$14,293	$7,007	$21,300	$4,151,041
38	$14,269	$7,031	$21,300	$4,144,010
39	$14,245	$7,055	$21,300	$4,136,955
40	$14,221	$7,079	$21,300	$4,129,876
41	$14,196	$7,104	$21,300	$4,122,772
42	$14,172	$7,128	$21,300	$4,115,644
43	$14,148	$7,152	$21,300	$4,108,492
44	$14,123	$7,177	$21,300	$4,101,315
45	$14,098	$7,202	$21,300	$4,094,113
46	$14,074	$7,226	$21,300	$4,086,887
47	$14,049	$7,251	$21,300	$4,079,635
48	$14,024	$7,276	$21,300	$4,072,359

第4年供款共

$255,600

第4年利息

$169,911

第4年共還本金

$85,688

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$13,999	$7,301	$21,300	$4,065,058
50	$13,974	$7,326	$21,300	$4,057,732
51	$13,948	$7,352	$21,300	$4,050,380
52	$13,923	$7,377	$21,300	$4,043,003
53	$13,898	$7,402	$21,300	$4,035,601
54	$13,872	$7,428	$21,300	$4,028,173
55	$13,847	$7,453	$21,300	$4,020,720
56	$13,821	$7,479	$21,300	$4,013,242
57	$13,796	$7,504	$21,300	$4,005,737
58	$13,770	$7,530	$21,300	$3,998,207
59	$13,744	$7,556	$21,300	$3,990,651
60	$13,718	$7,582	$21,300	$3,983,069

第5年供款共

$255,600

第5年利息

$166,309

第5年共還本金

$89,291

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$13,692	$7,608	$21,300	$3,975,460
62	$13,666	$7,634	$21,300	$3,967,826
63	$13,639	$7,661	$21,300	$3,960,165
64	$13,613	$7,687	$21,300	$3,952,478
65	$13,587	$7,713	$21,300	$3,944,765
66	$13,560	$7,740	$21,300	$3,937,025
67	$13,534	$7,766	$21,300	$3,929,259
68	$13,507	$7,793	$21,300	$3,921,466
69	$13,480	$7,820	$21,300	$3,913,646
70	$13,453	$7,847	$21,300	$3,905,799
71	$13,426	$7,874	$21,300	$3,897,925
72	$13,399	$7,901	$21,300	$3,890,024

第6年供款共

$255,600

第6年利息

$162,556

第6年共還本金

$93,044

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$13,372	$7,928	$21,300	$3,882,096
74	$13,345	$7,955	$21,300	$3,874,141
75	$13,317	$7,983	$21,300	$3,866,158
76	$13,290	$8,010	$21,300	$3,858,148
77	$13,262	$8,038	$21,300	$3,850,111
78	$13,235	$8,065	$21,300	$3,842,045
79	$13,207	$8,093	$21,300	$3,833,952
80	$13,179	$8,121	$21,300	$3,825,832
81	$13,151	$8,149	$21,300	$3,817,683
82	$13,123	$8,177	$21,300	$3,809,506
83	$13,095	$8,205	$21,300	$3,801,302
84	$13,067	$8,233	$21,300	$3,793,069

第7年供款共

$255,600

第7年利息

$158,644

第7年共還本金

$96,956

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$13,039	$8,261	$21,300	$3,784,807
86	$13,010	$8,290	$21,300	$3,776,517
87	$12,982	$8,318	$21,300	$3,768,199
88	$12,953	$8,347	$21,300	$3,759,852
89	$12,924	$8,375	$21,300	$3,751,477
90	$12,896	$8,404	$21,300	$3,743,073
91	$12,867	$8,433	$21,300	$3,734,640
92	$12,838	$8,462	$21,300	$3,726,177
93	$12,809	$8,491	$21,300	$3,717,686
94	$12,780	$8,520	$21,300	$3,709,166
95	$12,750	$8,550	$21,300	$3,700,616
96	$12,721	$8,579	$21,300	$3,692,037

第8年供款共

$255,600

第8年利息

$154,568

第8年共還本金

$101,032

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$12,691	$8,609	$21,300	$3,683,428
98	$12,662	$8,638	$21,300	$3,674,790
99	$12,632	$8,668	$21,300	$3,666,122
100	$12,602	$8,698	$21,300	$3,657,424
101	$12,572	$8,728	$21,300	$3,648,697
102	$12,542	$8,758	$21,300	$3,639,939
103	$12,512	$8,788	$21,300	$3,631,152
104	$12,482	$8,818	$21,300	$3,622,334
105	$12,452	$8,848	$21,300	$3,613,485
106	$12,421	$8,879	$21,300	$3,604,607
107	$12,391	$8,909	$21,300	$3,595,698
108	$12,360	$8,940	$21,300	$3,586,758

第9年供款共

$255,600

第9年利息

$150,321

第9年共還本金

$105,279

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$12,329	$8,971	$21,300	$3,577,787
110	$12,299	$9,001	$21,300	$3,568,786
111	$12,268	$9,032	$21,300	$3,559,754
112	$12,237	$9,063	$21,300	$3,550,690
113	$12,205	$9,094	$21,300	$3,541,596
114	$12,174	$9,126	$21,300	$3,532,470
115	$12,143	$9,157	$21,300	$3,523,313
116	$12,111	$9,189	$21,300	$3,514,125
117	$12,080	$9,220	$21,300	$3,504,904
118	$12,048	$9,252	$21,300	$3,495,652
119	$12,016	$9,284	$21,300	$3,486,369
120	$11,984	$9,316	$21,300	$3,477,053

第10年供款共

$255,600

第10年利息

$145,895

第10年共還本金

$109,705

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$11,952	$9,348	$21,300	$3,467,706
122	$11,920	$9,380	$21,300	$3,458,326
123	$11,888	$9,412	$21,300	$3,448,914
124	$11,856	$9,444	$21,300	$3,439,470
125	$11,823	$9,477	$21,300	$3,429,993
126	$11,791	$9,509	$21,300	$3,420,483
127	$11,758	$9,542	$21,300	$3,410,941
128	$11,725	$9,575	$21,300	$3,401,366
129	$11,692	$9,608	$21,300	$3,391,759
130	$11,659	$9,641	$21,300	$3,382,118
131	$11,626	$9,674	$21,300	$3,372,444
132	$11,593	$9,707	$21,300	$3,362,737

第11年供款共

$255,600

第11年利息

$141,283

第11年共還本金

$114,317

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$11,559	$9,741	$21,300	$3,352,996
134	$11,526	$9,774	$21,300	$3,343,222
135	$11,492	$9,808	$21,300	$3,333,414
136	$11,459	$9,841	$21,300	$3,323,573
137	$11,425	$9,875	$21,300	$3,313,698
138	$11,391	$9,909	$21,300	$3,303,789
139	$11,357	$9,943	$21,300	$3,293,845
140	$11,323	$9,977	$21,300	$3,283,868
141	$11,288	$10,012	$21,300	$3,273,856
142	$11,254	$10,046	$21,300	$3,263,810
143	$11,219	$10,081	$21,300	$3,253,730
144	$11,185	$10,115	$21,300	$3,243,614

第12年供款共

$255,600

第12年利息

$136,477

第12年共還本金

$119,122

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$11,150	$10,150	$21,300	$3,233,464
146	$11,115	$10,185	$21,300	$3,223,279
147	$11,080	$10,220	$21,300	$3,213,059
148	$11,045	$10,255	$21,300	$3,202,804
149	$11,010	$10,290	$21,300	$3,192,514
150	$10,974	$10,326	$21,300	$3,182,188
151	$10,939	$10,361	$21,300	$3,171,827
152	$10,903	$10,397	$21,300	$3,161,430
153	$10,867	$10,433	$21,300	$3,150,998
154	$10,832	$10,468	$21,300	$3,140,529
155	$10,796	$10,504	$21,300	$3,130,025
156	$10,759	$10,541	$21,300	$3,119,484

第13年供款共

$255,600

第13年利息

$131,470

第13年共還本金

$124,130

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$10,723	$10,577	$21,300	$3,108,907
158	$10,687	$10,613	$21,300	$3,098,294
159	$10,650	$10,650	$21,300	$3,087,645
160	$10,614	$10,686	$21,300	$3,076,959
161	$10,577	$10,723	$21,300	$3,066,236
162	$10,540	$10,760	$21,300	$3,055,476
163	$10,503	$10,797	$21,300	$3,044,679
164	$10,466	$10,834	$21,300	$3,033,845
165	$10,429	$10,871	$21,300	$3,022,974
166	$10,391	$10,909	$21,300	$3,012,065
167	$10,354	$10,946	$21,300	$3,001,119
168	$10,316	$10,984	$21,300	$2,990,136

第14年供款共

$255,600

第14年利息

$126,251

第14年共還本金

$129,348

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$10,279	$11,021	$21,300	$2,979,114
170	$10,241	$11,059	$21,300	$2,968,055
171	$10,203	$11,097	$21,300	$2,956,958
172	$10,165	$11,135	$21,300	$2,945,822
173	$10,126	$11,174	$21,300	$2,934,649
174	$10,088	$11,212	$21,300	$2,923,437
175	$10,049	$11,251	$21,300	$2,912,186
176	$10,011	$11,289	$21,300	$2,900,897
177	$9,972	$11,328	$21,300	$2,889,568
178	$9,933	$11,367	$21,300	$2,878,201
179	$9,894	$11,406	$21,300	$2,866,795
180	$9,855	$11,445	$21,300	$2,855,350

第15年供款共

$255,600

第15年利息

$120,814

第15年共還本金

$134,786

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$9,815	$11,485	$21,300	$2,843,865
182	$9,776	$11,524	$21,300	$2,832,341
183	$9,736	$11,564	$21,300	$2,820,777
184	$9,696	$11,604	$21,300	$2,809,173
185	$9,657	$11,643	$21,300	$2,797,530
186	$9,617	$11,683	$21,300	$2,785,847
187	$9,576	$11,724	$21,300	$2,774,123
188	$9,536	$11,764	$21,300	$2,762,359
189	$9,496	$11,804	$21,300	$2,750,555
190	$9,455	$11,845	$21,300	$2,738,710
191	$9,414	$11,886	$21,300	$2,726,824
192	$9,373	$11,927	$21,300	$2,714,897

第16年供款共

$255,600

第16年利息

$115,147

第16年共還本金

$140,452

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$9,332	$11,968	$21,300	$2,702,930
194	$9,291	$12,009	$21,300	$2,690,921
195	$9,250	$12,050	$21,300	$2,678,871
196	$9,209	$12,091	$21,300	$2,666,780
197	$9,167	$12,133	$21,300	$2,654,647
198	$9,125	$12,175	$21,300	$2,642,472
199	$9,083	$12,216	$21,300	$2,630,256
200	$9,042	$12,258	$21,300	$2,617,997
201	$8,999	$12,301	$21,300	$2,605,697
202	$8,957	$12,343	$21,300	$2,593,354
203	$8,915	$12,385	$21,300	$2,580,969
204	$8,872	$12,428	$21,300	$2,568,541

第17年供款共

$255,600

第17年利息

$109,243

第17年共還本金

$146,357

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$8,829	$12,471	$21,300	$2,556,070
206	$8,786	$12,513	$21,300	$2,543,557
207	$8,743	$12,557	$21,300	$2,531,000
208	$8,700	$12,600	$21,300	$2,518,400
209	$8,657	$12,643	$21,300	$2,505,757
210	$8,614	$12,686	$21,300	$2,493,071
211	$8,570	$12,730	$21,300	$2,480,341
212	$8,526	$12,774	$21,300	$2,467,567
213	$8,482	$12,818	$21,300	$2,454,749
214	$8,438	$12,862	$21,300	$2,441,888
215	$8,394	$12,906	$21,300	$2,428,982
216	$8,350	$12,950	$21,300	$2,416,031

第18年供款共

$255,600

第18年利息

$103,090

第18年共還本金

$152,509

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$8,305	$12,995	$21,300	$2,403,036
218	$8,260	$13,040	$21,300	$2,389,997
219	$8,216	$13,084	$21,300	$2,376,912
220	$8,171	$13,129	$21,300	$2,363,783
221	$8,126	$13,174	$21,300	$2,350,609
222	$8,080	$13,220	$21,300	$2,337,389
223	$8,035	$13,265	$21,300	$2,324,124
224	$7,989	$13,311	$21,300	$2,310,813
225	$7,943	$13,357	$21,300	$2,297,456
226	$7,898	$13,402	$21,300	$2,284,054
227	$7,851	$13,449	$21,300	$2,270,605
228	$7,805	$13,495	$21,300	$2,257,110

第19年供款共

$255,600

第19年利息

$96,679

第19年共還本金

$158,921

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$7,759	$13,541	$21,300	$2,243,569
230	$7,712	$13,588	$21,300	$2,229,982
231	$7,666	$13,634	$21,300	$2,216,347
232	$7,619	$13,681	$21,300	$2,202,666
233	$7,572	$13,728	$21,300	$2,188,938
234	$7,524	$13,776	$21,300	$2,175,162
235	$7,477	$13,823	$21,300	$2,161,339
236	$7,430	$13,870	$21,300	$2,147,469
237	$7,382	$13,918	$21,300	$2,133,551
238	$7,334	$13,966	$21,300	$2,119,585
239	$7,286	$14,014	$21,300	$2,105,571
240	$7,238	$14,062	$21,300	$2,091,509

第20年供款共

$255,600

第20年利息

$89,998

第20年共還本金

$165,602

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$7,190	$14,110	$21,300	$2,077,398
242	$7,141	$14,159	$21,300	$2,063,240
243	$7,092	$14,208	$21,300	$2,049,032
244	$7,044	$14,256	$21,300	$2,034,775
245	$6,995	$14,305	$21,300	$2,020,470
246	$6,945	$14,355	$21,300	$2,006,115
247	$6,896	$14,404	$21,300	$1,991,711
248	$6,847	$14,453	$21,300	$1,977,258
249	$6,797	$14,503	$21,300	$1,962,755
250	$6,747	$14,553	$21,300	$1,948,202
251	$6,697	$14,603	$21,300	$1,933,599
252	$6,647	$14,653	$21,300	$1,918,946

第21年供款共

$255,600

第21年利息

$83,036

第21年共還本金

$172,563

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$6,596	$14,704	$21,300	$1,904,242
254	$6,546	$14,754	$21,300	$1,889,488
255	$6,495	$14,805	$21,300	$1,874,683
256	$6,444	$14,856	$21,300	$1,859,827
257	$6,393	$14,907	$21,300	$1,844,920
258	$6,342	$14,958	$21,300	$1,829,962
259	$6,290	$15,009	$21,300	$1,814,953
260	$6,239	$15,061	$21,300	$1,799,892
261	$6,187	$15,113	$21,300	$1,784,779
262	$6,135	$15,165	$21,300	$1,769,614
263	$6,083	$15,217	$21,300	$1,754,397
264	$6,031	$15,269	$21,300	$1,739,128

第22年供款共

$255,600

第22年利息

$75,782

第22年共還本金

$179,818

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$5,978	$15,322	$21,300	$1,723,806
266	$5,926	$15,374	$21,300	$1,708,432
267	$5,873	$15,427	$21,300	$1,693,004
268	$5,820	$15,480	$21,300	$1,677,524
269	$5,766	$15,533	$21,300	$1,661,991
270	$5,713	$15,587	$21,300	$1,646,404
271	$5,660	$15,640	$21,300	$1,630,763
272	$5,606	$15,694	$21,300	$1,615,069
273	$5,552	$15,748	$21,300	$1,599,321
274	$5,498	$15,802	$21,300	$1,583,519
275	$5,443	$15,857	$21,300	$1,567,662
276	$5,389	$15,911	$21,300	$1,551,751

第23年供款共

$255,600

第23年利息

$68,223

第23年共還本金

$187,377

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$5,334	$15,966	$21,300	$1,535,785
278	$5,279	$16,021	$21,300	$1,519,764
279	$5,224	$16,076	$21,300	$1,503,688
280	$5,169	$16,131	$21,300	$1,487,557
281	$5,113	$16,187	$21,300	$1,471,371
282	$5,058	$16,242	$21,300	$1,455,129
283	$5,002	$16,298	$21,300	$1,438,831
284	$4,946	$16,354	$21,300	$1,422,477
285	$4,890	$16,410	$21,300	$1,406,067
286	$4,833	$16,467	$21,300	$1,389,600
287	$4,777	$16,523	$21,300	$1,373,077
288	$4,720	$16,580	$21,300	$1,356,497

第24年供款共

$255,600

第24年利息

$60,346

第24年共還本金

$195,254

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$4,663	$16,637	$21,300	$1,339,860
290	$4,606	$16,694	$21,300	$1,323,165
291	$4,548	$16,752	$21,300	$1,306,414
292	$4,491	$16,809	$21,300	$1,289,605
293	$4,433	$16,867	$21,300	$1,272,738
294	$4,375	$16,925	$21,300	$1,255,813
295	$4,317	$16,983	$21,300	$1,238,830
296	$4,258	$17,042	$21,300	$1,221,788
297	$4,200	$17,100	$21,300	$1,204,688
298	$4,141	$17,159	$21,300	$1,187,529
299	$4,082	$17,218	$21,300	$1,170,311
300	$4,023	$17,277	$21,300	$1,153,034

第25年供款共

$255,600

第25年利息

$52,137

第25年共還本金

$203,462

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$3,964	$17,336	$21,300	$1,135,698
302	$3,904	$17,396	$21,300	$1,118,302
303	$3,844	$17,456	$21,300	$1,100,846
304	$3,784	$17,516	$21,300	$1,083,330
305	$3,724	$17,576	$21,300	$1,065,754
306	$3,664	$17,636	$21,300	$1,048,118
307	$3,603	$17,697	$21,300	$1,030,421
308	$3,542	$17,758	$21,300	$1,012,663
309	$3,481	$17,819	$21,300	$994,844
310	$3,420	$17,880	$21,300	$976,963
311	$3,358	$17,942	$21,300	$959,022
312	$3,297	$18,003	$21,300	$941,018

第26年供款共

$255,600

第26年利息

$43,584

第26年共還本金

$212,016

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$3,235	$18,065	$21,300	$922,953
314	$3,173	$18,127	$21,300	$904,826
315	$3,110	$18,190	$21,300	$886,636
316	$3,048	$18,252	$21,300	$868,384
317	$2,985	$18,315	$21,300	$850,069
318	$2,922	$18,378	$21,300	$831,691
319	$2,859	$18,441	$21,300	$813,250
320	$2,796	$18,504	$21,300	$794,746
321	$2,732	$18,568	$21,300	$776,178
322	$2,668	$18,632	$21,300	$757,546
323	$2,604	$18,696	$21,300	$738,850
324	$2,540	$18,760	$21,300	$720,090

第27年供款共

$255,600

第27年利息

$34,671

第27年共還本金

$220,929

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,475	$18,825	$21,300	$701,265
326	$2,411	$18,889	$21,300	$682,376
327	$2,346	$18,954	$21,300	$663,421
328	$2,281	$19,019	$21,300	$644,402
329	$2,215	$19,085	$21,300	$625,317
330	$2,150	$19,150	$21,300	$606,167
331	$2,084	$19,216	$21,300	$586,950
332	$2,018	$19,282	$21,300	$567,668
333	$1,951	$19,349	$21,300	$548,319
334	$1,885	$19,415	$21,300	$528,904
335	$1,818	$19,482	$21,300	$509,422
336	$1,751	$19,549	$21,300	$489,873

第28年供款共

$255,600

第28年利息

$25,384

第28年共還本金

$230,216

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,684	$19,616	$21,300	$470,257
338	$1,617	$19,683	$21,300	$450,574
339	$1,549	$19,751	$21,300	$430,823
340	$1,481	$19,819	$21,300	$411,004
341	$1,413	$19,887	$21,300	$391,117
342	$1,344	$19,956	$21,300	$371,161
343	$1,276	$20,024	$21,300	$351,137
344	$1,207	$20,093	$21,300	$331,044
345	$1,138	$20,162	$21,300	$310,882
346	$1,069	$20,231	$21,300	$290,651
347	$999	$20,301	$21,300	$270,350
348	$929	$20,371	$21,300	$249,979

第29年供款共

$255,600

第29年利息

$15,706

第29年共還本金

$239,894

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$859	$20,441	$21,300	$229,539
350	$789	$20,511	$21,300	$209,028
351	$719	$20,581	$21,300	$188,446
352	$648	$20,652	$21,300	$167,794
353	$577	$20,723	$21,300	$147,071
354	$506	$20,794	$21,300	$126,276
355	$434	$20,866	$21,300	$105,410
356	$362	$20,938	$21,300	$84,473
357	$290	$21,010	$21,300	$63,463
358	$218	$21,082	$21,300	$42,381
359	$146	$21,154	$21,300	$21,227
360	$73	$21,227	$21,300	$0

第30年供款共

$255,600

第30年利息

$5,621

第30年共還本金

$249,979

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$8,299,295

免责声明

笋盘推介

按揭保险费
info