楼价

HK$

按揭成数

HK$

楼价$1,000万以下，银行按揭最高成数为90% (首置客)或80% (非首置客)

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$21,223,398

每月供款
$99,010

首期

$-14,750,000

总贷款额

$22,750,000

總利息

$12,893,398

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-14,420,000

$198,019

置业成本总预算

HK$-14,420,000

首期

$-14,750,000
印花税

$240,000
- AVD
  
  $240,000
律师费

$ 10,000
代理佣金

$80,000
按揭保险费

不适用

$198,019

详细供款表重置

免责声明

本计数机只适用于首个自用住宅物业，主要收入来自香港﹑没有其它按揭或担保按揭﹑购买的物业是作为自住用途。上述计算结果只作参考用途，本公司并不会为该等资料的准确性﹑完整性和／或针对某特定用途的适用性作出任何保证或及陈述。计算详情请参阅金管局﹑按证公司﹑税务局及财务机构等之最新公布/批核为准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于个别情况。阁下使用及依赖该等数据前请先咨询有关财务顾问。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

沙田玖珑山天珑阁

thumb_up

沙田玖珑山天珑阁

实

654 呎

@13,456

real_estate_agent 罕有放盘

售$880 万

实

654 呎

@13,456

售$880 万

real_estate_agent 罕有放盘

沙田星凯堤岸第05座

thumb_up

铁路盘, 罕有高层开扬出售

实

346 呎

@21,040

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 transfer_within_a_station 人才必选

售$728 万

实

346 呎

@21,040

售$728 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 transfer_within_a_station 人才必选

沙田柏傲庄 II 第07A座

thumb_up

大围上盖, 真方便, 投资自住推介!

实

264 呎

@26,515

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买

售$700 万

实

264 呎

@26,515

售$700 万

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买

马鞍山迎海

thumb_up

罕有高层两房可交吉

实

511 呎

@14,286

local_fire_department 至HIT

售$730 万

实

511 呎

@14,286

售$730 万

local_fire_department 至HIT

沙田愉景花园

thumb_up

中层企理三房套, 邻近大型商埸^The Wai^ 预约参观!

实

688 呎

@11,628

建

852 呎

@9,390

local_fire_department 至HIT local_offer 低水笋价

售$800 万

实

688 呎

@11,628

建

852 呎

@9,390

售$800 万

local_fire_department 至HIT local_offer 低水笋价

KOL实拍

马鞍山岚岸第07座

thumb_up

岚岸 2房(1套) 海景租买皆笋

实

701 呎

@12,054

建

939 呎

@8,999

local_fire_department 至HIT vpn_key 有匙即睇

售$845 万

实

701 呎

@12,054

建

939 呎

@8,999

售$845 万

local_fire_department 至HIT vpn_key 有匙即睇

西贡逸珑园第01座

thumb_up

靓装靓景, 可买可租

实

695 呎

@12,950

local_fire_department 至HIT

售$900 万

实

695 呎

@12,950

售$900 万

local_fire_department 至HIT

沙田新城市广场红棉阁

thumb_up

高层两房,开扬山景,站顶上盖,有装修,交通方便,配套齐全

实

583 呎

@14,237

建

688 呎

@12,064

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 verified 首置必买

售$830 万

实

583 呎

@14,237

建

688 呎

@12,064

售$830 万

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 verified 首置必买

VR实景

粉岭牵晴间第12座

thumb_up

孟母三迁，业主割爱卖楼【世纪21奇丰独家代理】

实

714 呎

@12,185

建

978 呎

@8,896

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$870 万

实

714 呎

@12,185

建

978 呎

@8,896

售$870 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

西贡趸场

thumb_up

开扬海景, 可步行到市中心, 十分方便

实

700 呎

@10,429

建

700 呎

@10,429

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

售$730 万

实

700 呎

@10,429

建

700 呎

@10,429

售$730 万

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

马鞍山新港城 M座

thumb_up

海景3房地铁及大型商场上盖方便

实

618 呎

@12,864

建

832 呎

@9,555

local_fire_department 至HIT

售$795 万

实

618 呎

@12,864

建

832 呎

@9,555

售$795 万

local_fire_department 至HIT

马鞍山泓碧第03座

thumb_up

泓碧！两房新净~买楼必需！

实

517 呎

@14,120

directions_run 即走

售$730 万

实

517 呎

@14,120

售$730 万

directions_run 即走

利率	15年	20年	25年	30年
1.000	$136,158	$104,626	$85,738	$73,173
1.500	$141,219	$109,779	$90,986	$78,515
2.000	$146,398	$115,088	$96,427	$84,088
2.500	$151,695	$120,553	$102,060	$89,890
3.000	$157,107	$126,171	$107,883	$95,915
3.250	$159,857	$129,037	$110,864	$99,009
3.500	$162,636	$131,941	$113,892	$102,158
4.000	$168,279	$137,861	$120,083	$108,612
4.500	$174,036	$143,928	$126,452	$115,271
5.000	$179,906	$150,140	$132,994	$122,127
5.500	$185,886	$156,494	$139,705	$129,172
6.000	$191,977	$162,988	$146,579	$136,398

每月供款$99,010

年期

30年

贷款金额

$22,750,000

總利息

$12,893,398

总贷款连利息

$35,643,398

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$61,615	$37,395	$99,009	$22,712,605
2	$61,513	$37,496	$99,009	$22,675,109
3	$61,412	$37,598	$99,009	$22,637,511
4	$61,310	$37,700	$99,009	$22,599,812
5	$61,208	$37,802	$99,009	$22,562,010
6	$61,105	$37,904	$99,009	$22,524,106
7	$61,003	$38,007	$99,009	$22,486,100
8	$60,900	$38,110	$99,009	$22,447,990
9	$60,797	$38,213	$99,009	$22,409,777
10	$60,693	$38,316	$99,009	$22,371,461
11	$60,589	$38,420	$99,009	$22,333,041
12	$60,485	$38,524	$99,009	$22,294,517

第1年供款共

$1,188,113

第1年利息

$732,630

第1年共還本金

$455,483

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$60,381	$38,628	$99,009	$22,255,888
14	$60,276	$38,733	$99,009	$22,217,155
15	$60,171	$38,838	$99,009	$22,178,317
16	$60,066	$38,943	$99,009	$22,139,374
17	$59,961	$39,049	$99,009	$22,100,325
18	$59,855	$39,154	$99,009	$22,061,171
19	$59,749	$39,260	$99,009	$22,021,911
20	$59,643	$39,367	$99,009	$21,982,544
21	$59,536	$39,473	$99,009	$21,943,070
22	$59,429	$39,580	$99,009	$21,903,490
23	$59,322	$39,687	$99,009	$21,863,803
24	$59,214	$39,795	$99,009	$21,824,008

第2年供款共

$1,188,113

第2年利息

$717,604

第2年共還本金

$470,509

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$59,107	$39,903	$99,009	$21,784,105
26	$58,999	$40,011	$99,009	$21,744,094
27	$58,890	$40,119	$99,009	$21,703,975
28	$58,782	$40,228	$99,009	$21,663,747
29	$58,673	$40,337	$99,009	$21,623,410
30	$58,563	$40,446	$99,009	$21,582,964
31	$58,454	$40,556	$99,009	$21,542,409
32	$58,344	$40,665	$99,009	$21,501,743
33	$58,234	$40,776	$99,009	$21,460,968
34	$58,123	$40,886	$99,009	$21,420,082
35	$58,013	$40,997	$99,009	$21,379,085
36	$57,902	$41,108	$99,009	$21,337,977

第3年供款共

$1,188,113

第3年利息

$702,083

第3年共還本金

$486,030

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$57,790	$41,219	$99,009	$21,296,758
38	$57,679	$41,331	$99,009	$21,255,427
39	$57,567	$41,443	$99,009	$21,213,985
40	$57,455	$41,555	$99,009	$21,172,430
41	$57,342	$41,667	$99,009	$21,130,763
42	$57,229	$41,780	$99,009	$21,088,982
43	$57,116	$41,893	$99,009	$21,047,089
44	$57,003	$42,007	$99,009	$21,005,082
45	$56,889	$42,121	$99,009	$20,962,961
46	$56,775	$42,235	$99,009	$20,920,726
47	$56,660	$42,349	$99,009	$20,878,377
48	$56,546	$42,464	$99,009	$20,835,913

第4年供款共

$1,188,113

第4年利息

$686,049

第4年共還本金

$502,064

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$56,431	$42,579	$99,009	$20,793,335
50	$56,315	$42,694	$99,009	$20,750,640
51	$56,200	$42,810	$99,009	$20,707,831
52	$56,084	$42,926	$99,009	$20,664,905
53	$55,967	$43,042	$99,009	$20,621,863
54	$55,851	$43,159	$99,009	$20,578,704
55	$55,734	$43,275	$99,009	$20,535,429
56	$55,617	$43,393	$99,009	$20,492,036
57	$55,499	$43,510	$99,009	$20,448,526
58	$55,381	$43,628	$99,009	$20,404,898
59	$55,263	$43,746	$99,009	$20,361,152
60	$55,145	$43,865	$99,009	$20,317,287

第5年供款共

$1,188,113

第5年利息

$669,487

第5年共還本金

$518,626

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$55,026	$43,983	$99,009	$20,273,304
62	$54,907	$44,103	$99,009	$20,229,201
63	$54,787	$44,222	$99,009	$20,184,979
64	$54,668	$44,342	$99,009	$20,140,637
65	$54,548	$44,462	$99,009	$20,096,176
66	$54,427	$44,582	$99,009	$20,051,593
67	$54,306	$44,703	$99,009	$20,006,890
68	$54,185	$44,824	$99,009	$19,962,066
69	$54,064	$44,946	$99,009	$19,917,121
70	$53,942	$45,067	$99,009	$19,872,053
71	$53,820	$45,189	$99,009	$19,826,864
72	$53,698	$45,312	$99,009	$19,781,552

第6年供款共

$1,188,113

第6年利息

$652,378

第6年共還本金

$535,735

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$53,575	$45,434	$99,009	$19,736,118
74	$53,452	$45,557	$99,009	$19,690,561
75	$53,329	$45,681	$99,009	$19,644,880
76	$53,205	$45,805	$99,009	$19,599,075
77	$53,081	$45,929	$99,009	$19,553,147
78	$52,956	$46,053	$99,009	$19,507,094
79	$52,832	$46,178	$99,009	$19,460,916
80	$52,707	$46,303	$99,009	$19,414,613
81	$52,581	$46,428	$99,009	$19,368,185
82	$52,456	$46,554	$99,009	$19,321,631
83	$52,329	$46,680	$99,009	$19,274,951
84	$52,203	$46,806	$99,009	$19,228,144

第7年供款共

$1,188,113

第7年利息

$634,705

第7年共還本金

$553,408

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$52,076	$46,933	$99,009	$19,181,211
86	$51,949	$47,060	$99,009	$19,134,151
87	$51,822	$47,188	$99,009	$19,086,963
88	$51,694	$47,316	$99,009	$19,039,648
89	$51,566	$47,444	$99,009	$18,992,204
90	$51,437	$47,572	$99,009	$18,944,632
91	$51,308	$47,701	$99,009	$18,896,931
92	$51,179	$47,830	$99,009	$18,849,100
93	$51,050	$47,960	$99,009	$18,801,141
94	$50,920	$48,090	$99,009	$18,753,051
95	$50,790	$48,220	$99,009	$18,704,831
96	$50,659	$48,351	$99,009	$18,656,480

第8年供款共

$1,188,113

第8年利息

$616,449

第8年共還本金

$571,664

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$50,528	$48,481	$99,009	$18,607,999
98	$50,397	$48,613	$99,009	$18,559,386
99	$50,265	$48,744	$99,009	$18,510,642
100	$50,133	$48,876	$99,009	$18,461,765
101	$50,001	$49,009	$99,009	$18,412,756
102	$49,868	$49,142	$99,009	$18,363,615
103	$49,735	$49,275	$99,009	$18,314,340
104	$49,601	$49,408	$99,009	$18,264,932
105	$49,468	$49,542	$99,009	$18,215,390
106	$49,333	$49,676	$99,009	$18,165,714
107	$49,199	$49,811	$99,009	$18,115,904
108	$49,064	$49,946	$99,009	$18,065,958

第9年供款共

$1,188,113

第9年利息

$597,591

第9年共還本金

$590,522

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$48,929	$50,081	$99,009	$18,015,877
110	$48,793	$50,216	$99,009	$17,965,661
111	$48,657	$50,352	$99,009	$17,915,308
112	$48,521	$50,489	$99,009	$17,864,820
113	$48,384	$50,626	$99,009	$17,814,194
114	$48,247	$50,763	$99,009	$17,763,431
115	$48,109	$50,900	$99,009	$17,712,531
116	$47,971	$51,038	$99,009	$17,661,493
117	$47,833	$51,176	$99,009	$17,610,317
118	$47,695	$51,315	$99,009	$17,559,002
119	$47,556	$51,454	$99,009	$17,507,548
120	$47,416	$51,593	$99,009	$17,455,955

第10年供款共

$1,188,113

第10年利息

$578,110

第10年共還本金

$610,003

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$47,277	$51,733	$99,009	$17,404,222
122	$47,136	$51,873	$99,009	$17,352,349
123	$46,996	$52,013	$99,009	$17,300,336
124	$46,855	$52,154	$99,009	$17,248,181
125	$46,714	$52,296	$99,009	$17,195,886
126	$46,572	$52,437	$99,009	$17,143,449
127	$46,430	$52,579	$99,009	$17,090,869
128	$46,288	$52,722	$99,009	$17,038,148
129	$46,145	$52,864	$99,009	$16,985,283
130	$46,002	$53,008	$99,009	$16,932,276
131	$45,858	$53,151	$99,009	$16,879,124
132	$45,714	$53,295	$99,009	$16,825,829

第11年供款共

$1,188,113

第11年利息

$557,987

第11年共還本金

$630,126

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$45,570	$53,439	$99,009	$16,772,390
134	$45,425	$53,584	$99,009	$16,718,805
135	$45,280	$53,729	$99,009	$16,665,076
136	$45,135	$53,875	$99,009	$16,611,201
137	$44,989	$54,021	$99,009	$16,557,181
138	$44,842	$54,167	$99,009	$16,503,013
139	$44,696	$54,314	$99,009	$16,448,700
140	$44,549	$54,461	$99,009	$16,394,239
141	$44,401	$54,608	$99,009	$16,339,630
142	$44,253	$54,756	$99,009	$16,284,874
143	$44,105	$54,905	$99,009	$16,229,970
144	$43,956	$55,053	$99,009	$16,174,916

第12年供款共

$1,188,113

第12年利息

$537,200

第12年共還本金

$650,913

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$43,807	$55,202	$99,009	$16,119,714
146	$43,658	$55,352	$99,009	$16,064,362
147	$43,508	$55,502	$99,009	$16,008,860
148	$43,357	$55,652	$99,009	$15,953,208
149	$43,207	$55,803	$99,009	$15,897,405
150	$43,055	$55,954	$99,009	$15,841,451
151	$42,904	$56,106	$99,009	$15,785,346
152	$42,752	$56,257	$99,009	$15,729,088
153	$42,600	$56,410	$99,009	$15,672,679
154	$42,447	$56,563	$99,009	$15,616,116
155	$42,294	$56,716	$99,009	$15,559,400
156	$42,140	$56,869	$99,009	$15,502,531

第13年供款共

$1,188,113

第13年利息

$515,728

第13年共還本金

$672,386

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$41,986	$57,023	$99,009	$15,445,507
158	$41,832	$57,178	$99,009	$15,388,329
159	$41,677	$57,333	$99,009	$15,330,997
160	$41,521	$57,488	$99,009	$15,273,509
161	$41,366	$57,644	$99,009	$15,215,865
162	$41,210	$57,800	$99,009	$15,158,065
163	$41,053	$57,956	$99,009	$15,100,109
164	$40,896	$58,113	$99,009	$15,041,996
165	$40,739	$58,271	$99,009	$14,983,725
166	$40,581	$58,429	$99,009	$14,925,296
167	$40,423	$58,587	$99,009	$14,866,710
168	$40,264	$58,745	$99,009	$14,807,964

第14年供款共

$1,188,113

第14年利息

$493,547

第14年共還本金

$694,567

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$40,105	$58,905	$99,009	$14,749,060
170	$39,945	$59,064	$99,009	$14,689,996
171	$39,785	$59,224	$99,009	$14,630,772
172	$39,625	$59,384	$99,009	$14,571,387
173	$39,464	$59,545	$99,009	$14,511,842
174	$39,303	$59,707	$99,009	$14,452,135
175	$39,141	$59,868	$99,009	$14,392,267
176	$38,979	$60,030	$99,009	$14,332,237
177	$38,816	$60,193	$99,009	$14,272,044
178	$38,653	$60,356	$99,009	$14,211,688
179	$38,490	$60,519	$99,009	$14,151,168
180	$38,326	$60,683	$99,009	$14,090,485

第15年供款共

$1,188,113

第15年利息

$470,634

第15年共還本金

$717,479

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$38,162	$60,848	$99,009	$14,029,637
182	$37,997	$61,013	$99,009	$13,968,625
183	$37,832	$61,178	$99,009	$13,907,447
184	$37,666	$61,343	$99,009	$13,846,104
185	$37,500	$61,510	$99,009	$13,784,594
186	$37,333	$61,676	$99,009	$13,722,918
187	$37,166	$61,843	$99,009	$13,661,075
188	$36,999	$62,011	$99,009	$13,599,064
189	$36,831	$62,179	$99,009	$13,536,885
190	$36,662	$62,347	$99,009	$13,474,538
191	$36,494	$62,516	$99,009	$13,412,022
192	$36,324	$62,685	$99,009	$13,349,337

第16年供款共

$1,188,113

第16年利息

$446,965

第16年共還本金

$741,148

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$36,154	$62,855	$99,009	$13,286,482
194	$35,984	$63,025	$99,009	$13,223,457
195	$35,814	$63,196	$99,009	$13,160,261
196	$35,642	$63,367	$99,009	$13,096,894
197	$35,471	$63,539	$99,009	$13,033,355
198	$35,299	$63,711	$99,009	$12,969,645
199	$35,126	$63,883	$99,009	$12,905,761
200	$34,953	$64,056	$99,009	$12,841,705
201	$34,780	$64,230	$99,009	$12,777,475
202	$34,606	$64,404	$99,009	$12,713,071
203	$34,431	$64,578	$99,009	$12,648,493
204	$34,256	$64,753	$99,009	$12,583,740

第17年供款共

$1,188,113

第17年利息

$422,516

第17年共還本金

$765,597

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$34,081	$64,928	$99,009	$12,518,812
206	$33,905	$65,104	$99,009	$12,453,707
207	$33,729	$65,281	$99,009	$12,388,427
208	$33,552	$65,457	$99,009	$12,322,969
209	$33,375	$65,635	$99,009	$12,257,334
210	$33,197	$65,812	$99,009	$12,191,522
211	$33,019	$65,991	$99,009	$12,125,531
212	$32,840	$66,169	$99,009	$12,059,362
213	$32,661	$66,349	$99,009	$11,993,013
214	$32,481	$66,528	$99,009	$11,926,485
215	$32,301	$66,709	$99,009	$11,859,776
216	$32,120	$66,889	$99,009	$11,792,887

第18年供款共

$1,188,113

第18年利息

$397,260

第18年共還本金

$790,853

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$31,939	$67,070	$99,009	$11,725,817
218	$31,757	$67,252	$99,009	$11,658,565
219	$31,575	$67,434	$99,009	$11,591,130
220	$31,393	$67,617	$99,009	$11,523,514
221	$31,210	$67,800	$99,009	$11,455,714
222	$31,026	$67,984	$99,009	$11,387,730
223	$30,842	$68,168	$99,009	$11,319,562
224	$30,657	$68,352	$99,009	$11,251,210
225	$30,472	$68,537	$99,009	$11,182,673
226	$30,286	$68,723	$99,009	$11,113,950
227	$30,100	$68,909	$99,009	$11,045,041
228	$29,914	$69,096	$99,009	$10,975,945

第19年供款共

$1,188,113

第19年利息

$371,171

第19年共還本金

$816,942

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$29,727	$69,283	$99,009	$10,906,662
230	$29,539	$69,471	$99,009	$10,837,191
231	$29,351	$69,659	$99,009	$10,767,533
232	$29,162	$69,847	$99,009	$10,697,685
233	$28,973	$70,037	$99,009	$10,627,649
234	$28,783	$70,226	$99,009	$10,557,422
235	$28,593	$70,416	$99,009	$10,487,006
236	$28,402	$70,607	$99,009	$10,416,399
237	$28,211	$70,798	$99,009	$10,345,601
238	$28,019	$70,990	$99,009	$10,274,610
239	$27,827	$71,182	$99,009	$10,203,428
240	$27,634	$71,375	$99,009	$10,132,053

第20年供款共

$1,188,113

第20年利息

$344,221

第20年共還本金

$843,892

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$27,441	$71,568	$99,009	$10,060,484
242	$27,247	$71,762	$99,009	$9,988,722
243	$27,053	$71,957	$99,009	$9,916,766
244	$26,858	$72,152	$99,009	$9,844,614
245	$26,662	$72,347	$99,009	$9,772,267
246	$26,467	$72,543	$99,009	$9,699,724
247	$26,270	$72,739	$99,009	$9,626,985
248	$26,073	$72,936	$99,009	$9,554,048
249	$25,876	$73,134	$99,009	$9,480,915
250	$25,677	$73,332	$99,009	$9,407,583
251	$25,479	$73,531	$99,009	$9,334,052
252	$25,280	$73,730	$99,009	$9,260,322

第21年供款共

$1,188,113

第21年利息

$316,383

第21年共還本金

$871,731

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$25,080	$73,929	$99,009	$9,186,393
254	$24,880	$74,130	$99,009	$9,112,263
255	$24,679	$74,330	$99,009	$9,037,933
256	$24,478	$74,532	$99,009	$8,963,401
257	$24,276	$74,734	$99,009	$8,888,668
258	$24,073	$74,936	$99,009	$8,813,732
259	$23,871	$75,139	$99,009	$8,738,593
260	$23,667	$75,342	$99,009	$8,663,250
261	$23,463	$75,546	$99,009	$8,587,704
262	$23,258	$75,751	$99,009	$8,511,953
263	$23,053	$75,956	$99,009	$8,435,997
264	$22,847	$76,162	$99,009	$8,359,835

第22年供款共

$1,188,113

第22年利息

$287,626

第22年共還本金

$900,488

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$22,641	$76,368	$99,009	$8,283,466
266	$22,434	$76,575	$99,009	$8,206,891
267	$22,227	$76,782	$99,009	$8,130,109
268	$22,019	$76,990	$99,009	$8,053,119
269	$21,811	$77,199	$99,009	$7,975,920
270	$21,601	$77,408	$99,009	$7,898,512
271	$21,392	$77,618	$99,009	$7,820,894
272	$21,182	$77,828	$99,009	$7,743,066
273	$20,971	$78,039	$99,009	$7,665,028
274	$20,759	$78,250	$99,009	$7,586,778
275	$20,548	$78,462	$99,009	$7,508,316
276	$20,335	$78,674	$99,009	$7,429,641

第23年供款共

$1,188,113

第23年利息

$257,920

第23年共還本金

$930,193

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$20,122	$78,887	$99,009	$7,350,754
278	$19,908	$79,101	$99,009	$7,271,653
279	$19,694	$79,315	$99,009	$7,192,337
280	$19,479	$79,530	$99,009	$7,112,807
281	$19,264	$79,746	$99,009	$7,033,061
282	$19,048	$79,962	$99,009	$6,953,100
283	$18,831	$80,178	$99,009	$6,872,922
284	$18,614	$80,395	$99,009	$6,792,526
285	$18,396	$80,613	$99,009	$6,711,913
286	$18,178	$80,831	$99,009	$6,631,082
287	$17,959	$81,050	$99,009	$6,550,032
288	$17,740	$81,270	$99,009	$6,468,762

第24年供款共

$1,188,113

第24年利息

$227,234

第24年共還本金

$960,879

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$17,520	$81,490	$99,009	$6,387,272
290	$17,299	$81,711	$99,009	$6,305,562
291	$17,078	$81,932	$99,009	$6,223,630
292	$16,856	$82,154	$99,009	$6,141,476
293	$16,633	$82,376	$99,009	$6,059,100
294	$16,410	$82,599	$99,009	$5,976,500
295	$16,186	$82,823	$99,009	$5,893,677
296	$15,962	$83,047	$99,009	$5,810,630
297	$15,737	$83,272	$99,009	$5,727,358
298	$15,512	$83,498	$99,009	$5,643,860
299	$15,285	$83,724	$99,009	$5,560,136
300	$15,059	$83,951	$99,009	$5,476,185

第25年供款共

$1,188,113

第25年利息

$195,536

第25年共還本金

$992,577

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$14,831	$84,178	$99,009	$5,392,007
302	$14,603	$84,406	$99,009	$5,307,601
303	$14,375	$84,635	$99,009	$5,222,966
304	$14,146	$84,864	$99,009	$5,138,102
305	$13,916	$85,094	$99,009	$5,053,008
306	$13,685	$85,324	$99,009	$4,967,684
307	$13,454	$85,555	$99,009	$4,882,129
308	$13,222	$85,787	$99,009	$4,796,342
309	$12,990	$86,019	$99,009	$4,710,323
310	$12,757	$86,252	$99,009	$4,624,070
311	$12,524	$86,486	$99,009	$4,537,584
312	$12,289	$86,720	$99,009	$4,450,864

第26年供款共

$1,188,113

第26年利息

$162,793

第26年共還本金

$1,025,321

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$12,054	$86,955	$99,009	$4,363,909
314	$11,819	$87,191	$99,009	$4,276,719
315	$11,583	$87,427	$99,009	$4,189,292
316	$11,346	$87,663	$99,009	$4,101,629
317	$11,109	$87,901	$99,009	$4,013,728
318	$10,871	$88,139	$99,009	$3,925,589
319	$10,632	$88,378	$99,009	$3,837,211
320	$10,392	$88,617	$99,009	$3,748,594
321	$10,152	$88,857	$99,009	$3,659,737
322	$9,912	$89,098	$99,009	$3,570,640
323	$9,670	$89,339	$99,009	$3,481,301
324	$9,429	$89,581	$99,009	$3,391,720

第27年供款共

$1,188,113

第27年利息

$128,969

第27年共還本金

$1,059,145

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$9,186	$89,824	$99,009	$3,301,896
326	$8,943	$90,067	$99,009	$3,211,829
327	$8,699	$90,311	$99,009	$3,121,519
328	$8,454	$90,555	$99,009	$3,030,963
329	$8,209	$90,801	$99,009	$2,940,163
330	$7,963	$91,046	$99,009	$2,849,116
331	$7,716	$91,293	$99,009	$2,757,823
332	$7,469	$91,540	$99,009	$2,666,283
333	$7,221	$91,788	$99,009	$2,574,495
334	$6,973	$92,037	$99,009	$2,482,458
335	$6,723	$92,286	$99,009	$2,390,172
336	$6,473	$92,536	$99,009	$2,297,636

第28年供款共

$1,188,113

第28年利息

$94,029

第28年共還本金

$1,094,084

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$6,223	$92,787	$99,009	$2,204,849
338	$5,971	$93,038	$99,009	$2,111,811
339	$5,719	$93,290	$99,009	$2,018,521
340	$5,467	$93,543	$99,009	$1,924,978
341	$5,213	$93,796	$99,009	$1,831,182
342	$4,959	$94,050	$99,009	$1,737,132
343	$4,705	$94,305	$99,009	$1,642,828
344	$4,449	$94,560	$99,009	$1,548,268
345	$4,193	$94,816	$99,009	$1,453,451
346	$3,936	$95,073	$99,009	$1,358,378
347	$3,679	$95,330	$99,009	$1,263,048
348	$3,421	$95,589	$99,009	$1,167,459

第29年供款共

$1,188,113

第29年利息

$57,937

第29年共還本金

$1,130,176

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,162	$95,848	$99,009	$1,071,612
350	$2,902	$96,107	$99,009	$975,504
351	$2,642	$96,367	$99,009	$879,137
352	$2,381	$96,628	$99,009	$782,509
353	$2,119	$96,890	$99,009	$685,618
354	$1,857	$97,153	$99,009	$588,466
355	$1,594	$97,416	$99,009	$491,050
356	$1,330	$97,680	$99,009	$393,371
357	$1,065	$97,944	$99,009	$295,427
358	$800	$98,209	$99,009	$197,217
359	$534	$98,475	$99,009	$98,742
360	$267	$98,742	$99,009	$0

第30年供款共

$1,188,113

第30年利息

$20,654

第30年共還本金

$1,167,459

receipt_long 详细供款表 request_quote 支出一览 restart_alt 重置

卖房找房

分享

楼价

按揭成数

按揭保险费 info

全期置业总支出 HK$21,223,398

免责声明

笋盘推介

按揭保险费
info