楼价

HK$

按揭成数

HK$

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$8,690,689

每月供款
$2,627

首期

$7,415,000

总贷款额

$585,000

總利息

$360,689

印花税

$240,000

其他

$90,000

置业成本总预算

HK$7,745,000

$5,254

置业成本总预算

HK$7,745,000

首期

$7,415,000
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

$5,254

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

KOL实拍 VR实景

马鞍山迎海第01期第02座

thumb_up

热门屋苑,交通便利

实

482 呎

@15,560

建

605 呎

@12,397

local_fire_department 至HIT

售$750 万

实

482 呎

@15,560

建

605 呎

@12,397

售$750 万

local_fire_department 至HIT

马鞍山岚岸第01座

thumb_up

岚岸 3房西北海投资客首选！

实

794 呎

@11,209

建

1,078 呎

@8,256

local_fire_department 至HIT

售$890 万

实

794 呎

@11,209

建

1,078 呎

@8,256

售$890 万

local_fire_department 至HIT

马鞍山听涛雅苑第07座

thumb_up

靓装高层海景三房套平卖

实

733 呎

@12,005

建

906 呎

@9,713

local_fire_department 至HIT

售$880 万

实

733 呎

@12,005

建

906 呎

@9,713

售$880 万

local_fire_department 至HIT

独家

马鞍山翠拥华庭第12座

thumb_up

企理装修, 实用三房

实

675 呎

@10,519

建

868 呎

@8,180

local_fire_department 至HIT

售$710 万

实

675 呎

@10,519

建

868 呎

@8,180

售$710 万

local_fire_department 至HIT

马鞍山听涛雅苑第03座

thumb_up

三房

实

733 呎

@11,460

建

906 呎

@9,272

real_estate_agent 罕有放盘 vpn_key 有匙即睇 transfer_within_a_station 人才必选

售$840 万

实

733 呎

@11,460

建

906 呎

@9,272

售$840 万

real_estate_agent 罕有放盘 vpn_key 有匙即睇 transfer_within_a_station 人才必选

VR实景

马鞍山泓碧第02座

thumb_up

万中无一极罕有梗厨明厕放盘, 大2房靓则, 2年新楼, 低密度豪宅,

实

511 呎

@16,204

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇 pets 爱竉必选

售$828 万

实

511 呎

@16,204

售$828 万

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇 pets 爱竉必选

马鞍山海典湾第05座

thumb_up

罕有放盘

实

561 呎

@14,260

建

756 呎

@10,582

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

售$800 万

实

561 呎

@14,260

建

756 呎

@10,582

售$800 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

西贡清水湾

thumb_up

A LOVELY DUPLEX IN CLEAR WATER BAY

实

1,194 呎

@6,281

建

1,194 呎

@6,281

local_offer 低水笋价 verified 首置必买 pets 爱竉必选

售$750 万

实

1,194 呎

@6,281

建

1,194 呎

@6,281

售$750 万

local_offer 低水笋价 verified 首置必买 pets 爱竉必选

马鞍山听涛雅苑第09座

thumb_up

听涛雅苑实用靓则 ****连车位****

实

733 呎

@11,596

建

913 呎

@9,310

local_fire_department 至HIT

售$850 万

实

733 呎

@11,596

建

913 呎

@9,310

售$850 万

local_fire_department 至HIT

马鞍山晓峰湾畔

thumb_up

晓峰湾畔

实

653 呎

@11,485

建

862 呎

@8,701

local_fire_department 至HIT

售$750 万

实

653 呎

@11,485

建

862 呎

@8,701

售$750 万

local_fire_department 至HIT

KOL实拍 VR实景

马鞍山海典居第01座

thumb_up

市中心豪宅 2房超笋价有匙即睇

实

559 呎

@12,522

建

750 呎

@9,333

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$700 万

实

559 呎

@12,522

建

750 呎

@9,333

售$700 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

马鞍山听涛雅苑第06座

thumb_up

听涛雅苑-大两房-内园池景

实

526 呎

@13,688

建

656 呎

@10,976

local_fire_department 至HIT

售$720 万

实

526 呎

@13,688

建

656 呎

@10,976

售$720 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$3,501	$2,690	$2,205	$1,882
1.500	$3,631	$2,823	$2,340	$2,019
2.000	$3,765	$2,959	$2,480	$2,162
2.500	$3,901	$3,100	$2,624	$2,311
3.000	$4,040	$3,244	$2,774	$2,466
3.500	$4,182	$3,393	$2,929	$2,627
4.000	$4,327	$3,545	$3,088	$2,793
4.500	$4,475	$3,701	$3,252	$2,964
5.000	$4,626	$3,861	$3,420	$3,140
5.500	$4,780	$4,024	$3,592	$3,322
6.000	$4,937	$4,191	$3,769	$3,507

每月供款$2,627

年期

30年

贷款金额

$585,000

總利息

$360,689

总贷款连利息

$945,689

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$1,706	$921	$2,627	$584,079
2	$1,704	$923	$2,627	$583,156
3	$1,701	$926	$2,627	$582,230
4	$1,698	$929	$2,627	$581,301
5	$1,695	$931	$2,627	$580,370
6	$1,693	$934	$2,627	$579,436
7	$1,690	$937	$2,627	$578,499
8	$1,687	$940	$2,627	$577,559
9	$1,685	$942	$2,627	$576,617
10	$1,682	$945	$2,627	$575,672
11	$1,679	$948	$2,627	$574,724
12	$1,676	$951	$2,627	$573,773

第1年供款共

$31,523

第1年利息

$20,296

第1年共還本金

$11,227

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$1,674	$953	$2,627	$572,820
14	$1,671	$956	$2,627	$571,864
15	$1,668	$959	$2,627	$570,905
16	$1,665	$962	$2,627	$569,943
17	$1,662	$965	$2,627	$568,978
18	$1,660	$967	$2,627	$568,011
19	$1,657	$970	$2,627	$567,041
20	$1,654	$973	$2,627	$566,068
21	$1,651	$976	$2,627	$565,092
22	$1,648	$979	$2,627	$564,113
23	$1,645	$982	$2,627	$563,131
24	$1,642	$984	$2,627	$562,147

第2年供款共

$31,523

第2年利息

$19,897

第2年共還本金

$11,626

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$1,640	$987	$2,627	$561,160
26	$1,637	$990	$2,627	$560,169
27	$1,634	$993	$2,627	$559,176
28	$1,631	$996	$2,627	$558,180
29	$1,628	$999	$2,627	$557,181
30	$1,625	$1,002	$2,627	$556,180
31	$1,622	$1,005	$2,627	$555,175
32	$1,619	$1,008	$2,627	$554,167
33	$1,616	$1,011	$2,627	$553,157
34	$1,613	$1,014	$2,627	$552,143
35	$1,610	$1,016	$2,627	$551,127
36	$1,607	$1,019	$2,627	$550,107

第3年供款共

$31,523

第3年利息

$19,483

第3年共還本金

$12,040

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$1,604	$1,022	$2,627	$549,085
38	$1,601	$1,025	$2,627	$548,059
39	$1,599	$1,028	$2,627	$547,031
40	$1,596	$1,031	$2,627	$546,000
41	$1,592	$1,034	$2,627	$544,965
42	$1,589	$1,037	$2,627	$543,928
43	$1,586	$1,040	$2,627	$542,887
44	$1,583	$1,043	$2,627	$541,844
45	$1,580	$1,047	$2,627	$540,797
46	$1,577	$1,050	$2,627	$539,748
47	$1,574	$1,053	$2,627	$538,695
48	$1,571	$1,056	$2,627	$537,639

第4年供款共

$31,523

第4年利息

$19,055

第4年共還本金

$12,468

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$1,568	$1,059	$2,627	$536,580
50	$1,565	$1,062	$2,627	$535,519
51	$1,562	$1,065	$2,627	$534,454
52	$1,559	$1,068	$2,627	$533,385
53	$1,556	$1,071	$2,627	$532,314
54	$1,553	$1,074	$2,627	$531,240
55	$1,549	$1,077	$2,627	$530,163
56	$1,546	$1,081	$2,627	$529,082
57	$1,543	$1,084	$2,627	$527,998
58	$1,540	$1,087	$2,627	$526,911
59	$1,537	$1,090	$2,627	$525,821
60	$1,534	$1,093	$2,627	$524,728

第5年供款共

$31,523

第5年利息

$18,612

第5年共還本金

$12,911

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$1,530	$1,096	$2,627	$523,631
62	$1,527	$1,100	$2,627	$522,532
63	$1,524	$1,103	$2,627	$521,429
64	$1,521	$1,106	$2,627	$520,323
65	$1,518	$1,109	$2,627	$519,214
66	$1,514	$1,113	$2,627	$518,101
67	$1,511	$1,116	$2,627	$516,985
68	$1,508	$1,119	$2,627	$515,866
69	$1,505	$1,122	$2,627	$514,744
70	$1,501	$1,126	$2,627	$513,618
71	$1,498	$1,129	$2,627	$512,489
72	$1,495	$1,132	$2,627	$511,357

第6年供款共

$31,523

第6年利息

$18,152

第6年共還本金

$13,371

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$1,491	$1,135	$2,627	$510,222
74	$1,488	$1,139	$2,627	$509,083
75	$1,485	$1,142	$2,627	$507,941
76	$1,481	$1,145	$2,627	$506,796
77	$1,478	$1,149	$2,627	$505,647
78	$1,475	$1,152	$2,627	$504,495
79	$1,471	$1,155	$2,627	$503,339
80	$1,468	$1,159	$2,627	$502,180
81	$1,465	$1,162	$2,627	$501,018
82	$1,461	$1,166	$2,627	$499,853
83	$1,458	$1,169	$2,627	$498,684
84	$1,454	$1,172	$2,627	$497,511

第7年供款共

$31,523

第7年利息

$17,677

第7年共還本金

$13,846

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$1,451	$1,176	$2,627	$496,335
86	$1,448	$1,179	$2,627	$495,156
87	$1,444	$1,183	$2,627	$493,973
88	$1,441	$1,186	$2,627	$492,787
89	$1,437	$1,190	$2,627	$491,598
90	$1,434	$1,193	$2,627	$490,404
91	$1,430	$1,197	$2,627	$489,208
92	$1,427	$1,200	$2,627	$488,008
93	$1,423	$1,204	$2,627	$486,804
94	$1,420	$1,207	$2,627	$485,597
95	$1,416	$1,211	$2,627	$484,387
96	$1,413	$1,214	$2,627	$483,173

第8年供款共

$31,523

第8年利息

$17,184

第8年共還本金

$14,339

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$1,409	$1,218	$2,627	$481,955
98	$1,406	$1,221	$2,627	$480,734
99	$1,402	$1,225	$2,627	$479,509
100	$1,399	$1,228	$2,627	$478,281
101	$1,395	$1,232	$2,627	$477,049
102	$1,391	$1,236	$2,627	$475,813
103	$1,388	$1,239	$2,627	$474,574
104	$1,384	$1,243	$2,627	$473,331
105	$1,381	$1,246	$2,627	$472,085
106	$1,377	$1,250	$2,627	$470,835
107	$1,373	$1,254	$2,627	$469,581
108	$1,370	$1,257	$2,627	$468,324

第9年供款共

$31,523

第9年利息

$16,674

第9年共還本金

$14,849

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$1,366	$1,261	$2,627	$467,063
110	$1,362	$1,265	$2,627	$465,798
111	$1,359	$1,268	$2,627	$464,530
112	$1,355	$1,272	$2,627	$463,258
113	$1,351	$1,276	$2,627	$461,982
114	$1,347	$1,279	$2,627	$460,703
115	$1,344	$1,283	$2,627	$459,420
116	$1,340	$1,287	$2,627	$458,133
117	$1,336	$1,291	$2,627	$456,842
118	$1,332	$1,294	$2,627	$455,547
119	$1,329	$1,298	$2,627	$454,249
120	$1,325	$1,302	$2,627	$452,947

第10年供款共

$31,523

第10年利息

$16,146

第10年共還本金

$15,377

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$1,321	$1,306	$2,627	$451,641
122	$1,317	$1,310	$2,627	$450,332
123	$1,313	$1,313	$2,627	$449,018
124	$1,310	$1,317	$2,627	$447,701
125	$1,306	$1,321	$2,627	$446,380
126	$1,302	$1,325	$2,627	$445,055
127	$1,298	$1,329	$2,627	$443,726
128	$1,294	$1,333	$2,627	$442,393
129	$1,290	$1,337	$2,627	$441,057
130	$1,286	$1,340	$2,627	$439,716
131	$1,283	$1,344	$2,627	$438,372
132	$1,279	$1,348	$2,627	$437,024

第11年供款共

$31,523

第11年利息

$15,599

第11年共還本金

$15,924

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$1,275	$1,352	$2,627	$435,671
134	$1,271	$1,356	$2,627	$434,315
135	$1,267	$1,360	$2,627	$432,955
136	$1,263	$1,364	$2,627	$431,591
137	$1,259	$1,368	$2,627	$430,223
138	$1,255	$1,372	$2,627	$428,851
139	$1,251	$1,376	$2,627	$427,475
140	$1,247	$1,380	$2,627	$426,094
141	$1,243	$1,384	$2,627	$424,710
142	$1,239	$1,388	$2,627	$423,322
143	$1,235	$1,392	$2,627	$421,930
144	$1,231	$1,396	$2,627	$420,534

第12年供款共

$31,523

第12年利息

$15,033

第12年共還本金

$16,490

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$1,227	$1,400	$2,627	$419,133
146	$1,222	$1,404	$2,627	$417,729
147	$1,218	$1,409	$2,627	$416,320
148	$1,214	$1,413	$2,627	$414,908
149	$1,210	$1,417	$2,627	$413,491
150	$1,206	$1,421	$2,627	$412,070
151	$1,202	$1,425	$2,627	$410,645
152	$1,198	$1,429	$2,627	$409,216
153	$1,194	$1,433	$2,627	$407,782
154	$1,189	$1,438	$2,627	$406,345
155	$1,185	$1,442	$2,627	$404,903
156	$1,181	$1,446	$2,627	$403,457

第13年供款共

$31,523

第13年利息

$14,446

第13年共還本金

$17,076

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$1,177	$1,450	$2,627	$402,007
158	$1,173	$1,454	$2,627	$400,553
159	$1,168	$1,459	$2,627	$399,094
160	$1,164	$1,463	$2,627	$397,631
161	$1,160	$1,467	$2,627	$396,164
162	$1,155	$1,471	$2,627	$394,693
163	$1,151	$1,476	$2,627	$393,217
164	$1,147	$1,480	$2,627	$391,737
165	$1,143	$1,484	$2,627	$390,252
166	$1,138	$1,489	$2,627	$388,764
167	$1,134	$1,493	$2,627	$387,271
168	$1,130	$1,497	$2,627	$385,773

第14年供款共

$31,523

第14年利息

$13,839

第14年共還本金

$17,684

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$1,125	$1,502	$2,627	$384,272
170	$1,121	$1,506	$2,627	$382,765
171	$1,116	$1,511	$2,627	$381,255
172	$1,112	$1,515	$2,627	$379,740
173	$1,108	$1,519	$2,627	$378,221
174	$1,103	$1,524	$2,627	$376,697
175	$1,099	$1,528	$2,627	$375,169
176	$1,094	$1,533	$2,627	$373,636
177	$1,090	$1,537	$2,627	$372,099
178	$1,085	$1,542	$2,627	$370,557
179	$1,081	$1,546	$2,627	$369,011
180	$1,076	$1,551	$2,627	$367,461

第15年供款共

$31,523

第15年利息

$13,210

第15年共還本金

$18,313

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$1,072	$1,555	$2,627	$365,905
182	$1,067	$1,560	$2,627	$364,346
183	$1,063	$1,564	$2,627	$362,781
184	$1,058	$1,569	$2,627	$361,213
185	$1,054	$1,573	$2,627	$359,639
186	$1,049	$1,578	$2,627	$358,061
187	$1,044	$1,583	$2,627	$356,479
188	$1,040	$1,587	$2,627	$354,892
189	$1,035	$1,592	$2,627	$353,300
190	$1,030	$1,596	$2,627	$351,703
191	$1,026	$1,601	$2,627	$350,102
192	$1,021	$1,606	$2,627	$348,496

第16年供款共

$31,523

第16年利息

$12,559

第16年共還本金

$18,964

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$1,016	$1,610	$2,627	$346,886
194	$1,012	$1,615	$2,627	$345,271
195	$1,007	$1,620	$2,627	$343,651
196	$1,002	$1,625	$2,627	$342,026
197	$998	$1,629	$2,627	$340,397
198	$993	$1,634	$2,627	$338,763
199	$988	$1,639	$2,627	$337,124
200	$983	$1,644	$2,627	$335,480
201	$978	$1,648	$2,627	$333,832
202	$974	$1,653	$2,627	$332,179
203	$969	$1,658	$2,627	$330,521
204	$964	$1,663	$2,627	$328,858

第17年供款共

$31,523

第17年利息

$11,884

第17年共還本金

$19,639

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$959	$1,668	$2,627	$327,190
206	$954	$1,673	$2,627	$325,517
207	$949	$1,677	$2,627	$323,840
208	$945	$1,682	$2,627	$322,158
209	$940	$1,687	$2,627	$320,470
210	$935	$1,692	$2,627	$318,778
211	$930	$1,697	$2,627	$317,081
212	$925	$1,702	$2,627	$315,379
213	$920	$1,707	$2,627	$313,672
214	$915	$1,712	$2,627	$311,960
215	$910	$1,717	$2,627	$310,243
216	$905	$1,722	$2,627	$308,521

第18年供款共

$31,523

第18年利息

$11,186

第18年共還本金

$20,337

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$900	$1,727	$2,627	$306,794
218	$895	$1,732	$2,627	$305,062
219	$890	$1,737	$2,627	$303,324
220	$885	$1,742	$2,627	$301,582
221	$880	$1,747	$2,627	$299,835
222	$875	$1,752	$2,627	$298,083
223	$869	$1,758	$2,627	$296,325
224	$864	$1,763	$2,627	$294,562
225	$859	$1,768	$2,627	$292,795
226	$854	$1,773	$2,627	$291,022
227	$849	$1,778	$2,627	$289,244
228	$844	$1,783	$2,627	$287,460

第19年供款共

$31,523

第19年利息

$10,463

第19年共還本金

$21,060

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$838	$1,788	$2,627	$285,672
230	$833	$1,794	$2,627	$283,878
231	$828	$1,799	$2,627	$282,079
232	$823	$1,804	$2,627	$280,275
233	$817	$1,809	$2,627	$278,466
234	$812	$1,815	$2,627	$276,651
235	$807	$1,820	$2,627	$274,831
236	$802	$1,825	$2,627	$273,006
237	$796	$1,831	$2,627	$271,175
238	$791	$1,836	$2,627	$269,339
239	$786	$1,841	$2,627	$267,498
240	$780	$1,847	$2,627	$265,651

第20年供款共

$31,523

第20年利息

$9,713

第20年共還本金

$21,809

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$775	$1,852	$2,627	$263,799
242	$769	$1,857	$2,627	$261,941
243	$764	$1,863	$2,627	$260,078
244	$759	$1,868	$2,627	$258,210
245	$753	$1,874	$2,627	$256,336
246	$748	$1,879	$2,627	$254,457
247	$742	$1,885	$2,627	$252,572
248	$737	$1,890	$2,627	$250,682
249	$731	$1,896	$2,627	$248,786
250	$726	$1,901	$2,627	$246,885
251	$720	$1,907	$2,627	$244,978
252	$715	$1,912	$2,627	$243,066

第21年供款共

$31,523

第21年利息

$8,938

第21年共還本金

$22,585

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$709	$1,918	$2,627	$241,148
254	$703	$1,924	$2,627	$239,224
255	$698	$1,929	$2,627	$237,295
256	$692	$1,935	$2,627	$235,360
257	$686	$1,940	$2,627	$233,420
258	$681	$1,946	$2,627	$231,474
259	$675	$1,952	$2,627	$229,522
260	$669	$1,957	$2,627	$227,564
261	$664	$1,963	$2,627	$225,601
262	$658	$1,969	$2,627	$223,632
263	$652	$1,975	$2,627	$221,658
264	$647	$1,980	$2,627	$219,677

第22年供款共

$31,523

第22年利息

$8,134

第22年共還本金

$23,388

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$641	$1,986	$2,627	$217,691
266	$635	$1,992	$2,627	$215,699
267	$629	$1,998	$2,627	$213,701
268	$623	$2,004	$2,627	$211,698
269	$617	$2,009	$2,627	$209,688
270	$612	$2,015	$2,627	$207,673
271	$606	$2,021	$2,627	$205,652
272	$600	$2,027	$2,627	$203,625
273	$594	$2,033	$2,627	$201,592
274	$588	$2,039	$2,627	$199,553
275	$582	$2,045	$2,627	$197,508
276	$576	$2,051	$2,627	$195,457

第23年供款共

$31,523

第23年利息

$7,303

第23年共還本金

$24,220

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$570	$2,057	$2,627	$193,400
278	$564	$2,063	$2,627	$191,337
279	$558	$2,069	$2,627	$189,268
280	$552	$2,075	$2,627	$187,194
281	$546	$2,081	$2,627	$185,113
282	$540	$2,087	$2,627	$183,026
283	$534	$2,093	$2,627	$180,932
284	$528	$2,099	$2,627	$178,833
285	$522	$2,105	$2,627	$176,728
286	$515	$2,111	$2,627	$174,617
287	$509	$2,118	$2,627	$172,499
288	$503	$2,124	$2,627	$170,375

第24年供款共

$31,523

第24年利息

$6,441

第24年共還本金

$25,082

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$497	$2,130	$2,627	$168,245
290	$491	$2,136	$2,627	$166,109
291	$484	$2,142	$2,627	$163,967
292	$478	$2,149	$2,627	$161,818
293	$472	$2,155	$2,627	$159,663
294	$466	$2,161	$2,627	$157,502
295	$459	$2,168	$2,627	$155,334
296	$453	$2,174	$2,627	$153,160
297	$447	$2,180	$2,627	$150,980
298	$440	$2,187	$2,627	$148,794
299	$434	$2,193	$2,627	$146,601
300	$428	$2,199	$2,627	$144,401

第25年供款共

$31,523

第25年利息

$5,549

第25年共還本金

$25,974

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$421	$2,206	$2,627	$142,196
302	$415	$2,212	$2,627	$139,983
303	$408	$2,219	$2,627	$137,765
304	$402	$2,225	$2,627	$135,540
305	$395	$2,232	$2,627	$133,308
306	$389	$2,238	$2,627	$131,070
307	$382	$2,245	$2,627	$128,825
308	$376	$2,251	$2,627	$126,574
309	$369	$2,258	$2,627	$124,316
310	$363	$2,264	$2,627	$122,052
311	$356	$2,271	$2,627	$119,781
312	$349	$2,278	$2,627	$117,504

第26年供款共

$31,523

第26年利息

$4,625

第26年共還本金

$26,898

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$343	$2,284	$2,627	$115,219
314	$336	$2,291	$2,627	$112,929
315	$329	$2,298	$2,627	$110,631
316	$323	$2,304	$2,627	$108,327
317	$316	$2,311	$2,627	$106,016
318	$309	$2,318	$2,627	$103,698
319	$302	$2,324	$2,627	$101,374
320	$296	$2,331	$2,627	$99,042
321	$289	$2,338	$2,627	$96,704
322	$282	$2,345	$2,627	$94,360
323	$275	$2,352	$2,627	$92,008
324	$268	$2,359	$2,627	$89,649

第27年供款共

$31,523

第27年利息

$3,669

第27年共還本金

$27,854

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$261	$2,365	$2,627	$87,284
326	$255	$2,372	$2,627	$84,912
327	$248	$2,379	$2,627	$82,532
328	$241	$2,386	$2,627	$80,146
329	$234	$2,393	$2,627	$77,753
330	$227	$2,400	$2,627	$75,353
331	$220	$2,407	$2,627	$72,946
332	$213	$2,414	$2,627	$70,532
333	$206	$2,421	$2,627	$68,110
334	$199	$2,428	$2,627	$65,682
335	$192	$2,435	$2,627	$63,247
336	$184	$2,442	$2,627	$60,804

第28年供款共

$31,523

第28年利息

$2,678

第28年共還本金

$28,845

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$177	$2,450	$2,627	$58,355
338	$170	$2,457	$2,627	$55,898
339	$163	$2,464	$2,627	$53,434
340	$156	$2,471	$2,627	$50,963
341	$149	$2,478	$2,627	$48,485
342	$141	$2,485	$2,627	$45,999
343	$134	$2,493	$2,627	$43,507
344	$127	$2,500	$2,627	$41,007
345	$120	$2,507	$2,627	$38,499
346	$112	$2,515	$2,627	$35,985
347	$105	$2,522	$2,627	$33,463
348	$98	$2,529	$2,627	$30,933

第29年供款共

$31,523

第29年利息

$1,652

第29年共還本金

$29,871

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$90	$2,537	$2,627	$28,397
350	$83	$2,544	$2,627	$25,853
351	$75	$2,552	$2,627	$23,301
352	$68	$2,559	$2,627	$20,742
353	$60	$2,566	$2,627	$18,176
354	$53	$2,574	$2,627	$15,602
355	$46	$2,581	$2,627	$13,020
356	$38	$2,589	$2,627	$10,431
357	$30	$2,596	$2,627	$7,835
358	$23	$2,604	$2,627	$5,231
359	$15	$2,612	$2,627	$2,619
360	$8	$2,619	$2,627	$0

第30年供款共

$31,523

第30年利息

$590

第30年共還本金

$30,933

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$8,690,689

免责声明

笋盘推介

按揭保险费
info