楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$25,369

借款月供 $123 , 共加借HK$25,369

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$2,247,109

每月供款
$5,816

首期

$130,500

总贷款额

$1,199,869

總利息

$893,590

印花税

$100

其他

$23,050

置业成本总预算

HK$153,650

$11,630

置业成本总预算

HK$153,650

首期

$130,500
印花税

$100
- AVD
  
  $100
律师费

$ 10,000
代理佣金

$13,050
按揭保险费

$25,369

$11,630

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

西贡蚝涌村

thumb_up

<靓装罕有上车盘即买即住即收租>

建

299 呎

@6,957

售$208 万

建

299 呎

@6,957

售$208 万

利率	15年	20年	25年	30年
1.000	$7,181	$5,518	$4,522	$3,859
1.500	$7,448	$5,790	$4,799	$4,141
2.000	$7,721	$6,070	$5,086	$4,435
2.500	$8,001	$6,358	$5,383	$4,741
3.000	$8,286	$6,654	$5,690	$5,059
3.500	$8,578	$6,959	$6,007	$5,388
4.000	$8,875	$7,271	$6,333	$5,728
4.125	$8,951	$7,350	$6,416	$5,815
4.500	$9,179	$7,591	$6,669	$6,080
5.000	$9,488	$7,919	$7,014	$6,441
5.500	$9,804	$8,254	$7,368	$6,813
6.000	$10,125	$8,596	$7,731	$7,194

每月供款$5,816

年期

30年

贷款金额

$1,199,869.2

總利息

$893,590

总贷款连利息

$2,093,459.2

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$4,125	$1,691	$5,815	$1,198,179
2	$4,119	$1,696	$5,815	$1,196,482
3	$4,113	$1,702	$5,815	$1,194,780
4	$4,107	$1,708	$5,815	$1,193,072
5	$4,101	$1,714	$5,815	$1,191,358
6	$4,095	$1,720	$5,815	$1,189,638
7	$4,089	$1,726	$5,815	$1,187,912
8	$4,083	$1,732	$5,815	$1,186,180
9	$4,077	$1,738	$5,815	$1,184,443
10	$4,072	$1,744	$5,815	$1,182,699
11	$4,066	$1,750	$5,815	$1,180,950
12	$4,060	$1,756	$5,815	$1,179,194

第1年供款共

$69,782

第1年利息

$49,107

第1年共還本金

$20,675

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$4,053	$1,762	$5,815	$1,177,432
14	$4,047	$1,768	$5,815	$1,175,664
15	$4,041	$1,774	$5,815	$1,173,891
16	$4,035	$1,780	$5,815	$1,172,111
17	$4,029	$1,786	$5,815	$1,170,325
18	$4,023	$1,792	$5,815	$1,168,533
19	$4,017	$1,798	$5,815	$1,166,734
20	$4,011	$1,805	$5,815	$1,164,930
21	$4,004	$1,811	$5,815	$1,163,119
22	$3,998	$1,817	$5,815	$1,161,302
23	$3,992	$1,823	$5,815	$1,159,479
24	$3,986	$1,829	$5,815	$1,157,649

第2年供款共

$69,782

第2年利息

$48,237

第2年共還本金

$21,545

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$3,979	$1,836	$5,815	$1,155,814
26	$3,973	$1,842	$5,815	$1,153,972
27	$3,967	$1,848	$5,815	$1,152,123
28	$3,960	$1,855	$5,815	$1,150,268
29	$3,954	$1,861	$5,815	$1,148,407
30	$3,948	$1,868	$5,815	$1,146,540
31	$3,941	$1,874	$5,815	$1,144,666
32	$3,935	$1,880	$5,815	$1,142,786
33	$3,928	$1,887	$5,815	$1,140,899
34	$3,922	$1,893	$5,815	$1,139,005
35	$3,915	$1,900	$5,815	$1,137,106
36	$3,909	$1,906	$5,815	$1,135,199

第3年供款共

$69,782

第3年利息

$47,332

第3年共還本金

$22,450

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$3,902	$1,913	$5,815	$1,133,286
38	$3,896	$1,919	$5,815	$1,131,367
39	$3,889	$1,926	$5,815	$1,129,441
40	$3,882	$1,933	$5,815	$1,127,508
41	$3,876	$1,939	$5,815	$1,125,569
42	$3,869	$1,946	$5,815	$1,123,623
43	$3,862	$1,953	$5,815	$1,121,670
44	$3,856	$1,959	$5,815	$1,119,710
45	$3,849	$1,966	$5,815	$1,117,744
46	$3,842	$1,973	$5,815	$1,115,771
47	$3,835	$1,980	$5,815	$1,113,792
48	$3,829	$1,987	$5,815	$1,111,805

第4年供款共

$69,782

第4年利息

$46,388

第4年共還本金

$23,394

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$3,822	$1,993	$5,815	$1,109,812
50	$3,815	$2,000	$5,815	$1,107,812
51	$3,808	$2,007	$5,815	$1,105,805
52	$3,801	$2,014	$5,815	$1,103,791
53	$3,794	$2,021	$5,815	$1,101,770
54	$3,787	$2,028	$5,815	$1,099,742
55	$3,780	$2,035	$5,815	$1,097,707
56	$3,773	$2,042	$5,815	$1,095,665
57	$3,766	$2,049	$5,815	$1,093,616
58	$3,759	$2,056	$5,815	$1,091,561
59	$3,752	$2,063	$5,815	$1,089,498
60	$3,745	$2,070	$5,815	$1,087,428

第5年供款共

$69,782

第5年利息

$45,405

第5年共還本金

$24,377

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$3,738	$2,077	$5,815	$1,085,351
62	$3,731	$2,084	$5,815	$1,083,266
63	$3,724	$2,091	$5,815	$1,081,175
64	$3,717	$2,099	$5,815	$1,079,076
65	$3,709	$2,106	$5,815	$1,076,970
66	$3,702	$2,113	$5,815	$1,074,857
67	$3,695	$2,120	$5,815	$1,072,737
68	$3,688	$2,128	$5,815	$1,070,609
69	$3,680	$2,135	$5,815	$1,068,474
70	$3,673	$2,142	$5,815	$1,066,332
71	$3,666	$2,150	$5,815	$1,064,182
72	$3,658	$2,157	$5,815	$1,062,025

第6年供款共

$69,782

第6年利息

$44,380

第6年共還本金

$25,402

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$3,651	$2,164	$5,815	$1,059,861
74	$3,643	$2,172	$5,815	$1,057,689
75	$3,636	$2,179	$5,815	$1,055,510
76	$3,628	$2,187	$5,815	$1,053,323
77	$3,621	$2,194	$5,815	$1,051,129
78	$3,613	$2,202	$5,815	$1,048,927
79	$3,606	$2,209	$5,815	$1,046,717
80	$3,598	$2,217	$5,815	$1,044,500
81	$3,590	$2,225	$5,815	$1,042,275
82	$3,583	$2,232	$5,815	$1,040,043
83	$3,575	$2,240	$5,815	$1,037,803
84	$3,567	$2,248	$5,815	$1,035,555

第7年供款共

$69,782

第7年利息

$43,312

第7年共還本金

$26,470

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$3,560	$2,255	$5,815	$1,033,300
86	$3,552	$2,263	$5,815	$1,031,037
87	$3,544	$2,271	$5,815	$1,028,766
88	$3,536	$2,279	$5,815	$1,026,487
89	$3,529	$2,287	$5,815	$1,024,200
90	$3,521	$2,294	$5,815	$1,021,906
91	$3,513	$2,302	$5,815	$1,019,603
92	$3,505	$2,310	$5,815	$1,017,293
93	$3,497	$2,318	$5,815	$1,014,975
94	$3,489	$2,326	$5,815	$1,012,649
95	$3,481	$2,334	$5,815	$1,010,315
96	$3,473	$2,342	$5,815	$1,007,972

第8年供款共

$69,782

第8年利息

$42,199

第8年共還本金

$27,583

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$3,465	$2,350	$5,815	$1,005,622
98	$3,457	$2,358	$5,815	$1,003,264
99	$3,449	$2,366	$5,815	$1,000,897
100	$3,441	$2,375	$5,815	$998,523
101	$3,432	$2,383	$5,815	$996,140
102	$3,424	$2,391	$5,815	$993,749
103	$3,416	$2,399	$5,815	$991,350
104	$3,408	$2,407	$5,815	$988,943
105	$3,399	$2,416	$5,815	$986,527
106	$3,391	$2,424	$5,815	$984,103
107	$3,383	$2,432	$5,815	$981,671
108	$3,374	$2,441	$5,815	$979,230

第9年供款共

$69,782

第9年利息

$41,039

第9年共還本金

$28,742

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$3,366	$2,449	$5,815	$976,781
110	$3,358	$2,457	$5,815	$974,323
111	$3,349	$2,466	$5,815	$971,857
112	$3,341	$2,474	$5,815	$969,383
113	$3,332	$2,483	$5,815	$966,900
114	$3,324	$2,491	$5,815	$964,409
115	$3,315	$2,500	$5,815	$961,909
116	$3,307	$2,509	$5,815	$959,400
117	$3,298	$2,517	$5,815	$956,883
118	$3,289	$2,526	$5,815	$954,357
119	$3,281	$2,535	$5,815	$951,822
120	$3,272	$2,543	$5,815	$949,279

第10年供款共

$69,782

第10年利息

$39,831

第10年共還本金

$29,951

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$3,263	$2,552	$5,815	$946,727
122	$3,254	$2,561	$5,815	$944,166
123	$3,246	$2,570	$5,815	$941,597
124	$3,237	$2,578	$5,815	$939,018
125	$3,228	$2,587	$5,815	$936,431
126	$3,219	$2,596	$5,815	$933,835
127	$3,210	$2,605	$5,815	$931,230
128	$3,201	$2,614	$5,815	$928,616
129	$3,192	$2,623	$5,815	$925,993
130	$3,183	$2,632	$5,815	$923,361
131	$3,174	$2,641	$5,815	$920,719
132	$3,165	$2,650	$5,815	$918,069

第11年供款共

$69,782

第11年利息

$38,572

第11年共還本金

$31,210

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$3,156	$2,659	$5,815	$915,410
134	$3,147	$2,668	$5,815	$912,742
135	$3,138	$2,678	$5,815	$910,064
136	$3,128	$2,687	$5,815	$907,377
137	$3,119	$2,696	$5,815	$904,681
138	$3,110	$2,705	$5,815	$901,976
139	$3,101	$2,715	$5,815	$899,261
140	$3,091	$2,724	$5,815	$896,537
141	$3,082	$2,733	$5,815	$893,804
142	$3,072	$2,743	$5,815	$891,061
143	$3,063	$2,752	$5,815	$888,309
144	$3,054	$2,762	$5,815	$885,547

第12年供款共

$69,782

第12年利息

$37,260

第12年共還本金

$32,522

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$3,044	$2,771	$5,815	$882,776
146	$3,035	$2,781	$5,815	$879,996
147	$3,025	$2,790	$5,815	$877,206
148	$3,015	$2,800	$5,815	$874,406
149	$3,006	$2,809	$5,815	$871,596
150	$2,996	$2,819	$5,815	$868,777
151	$2,986	$2,829	$5,815	$865,949
152	$2,977	$2,838	$5,815	$863,110
153	$2,967	$2,848	$5,815	$860,262
154	$2,957	$2,858	$5,815	$857,404
155	$2,947	$2,868	$5,815	$854,536
156	$2,937	$2,878	$5,815	$851,658

第13年供款共

$69,782

第13年利息

$35,893

第13年共還本金

$33,889

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$2,928	$2,888	$5,815	$848,771
158	$2,918	$2,898	$5,815	$845,873
159	$2,908	$2,907	$5,815	$842,966
160	$2,898	$2,917	$5,815	$840,048
161	$2,888	$2,927	$5,815	$837,121
162	$2,878	$2,938	$5,815	$834,183
163	$2,868	$2,948	$5,815	$831,236
164	$2,857	$2,958	$5,815	$828,278
165	$2,847	$2,968	$5,815	$825,310
166	$2,837	$2,978	$5,815	$822,332
167	$2,827	$2,988	$5,815	$819,343
168	$2,816	$2,999	$5,815	$816,345

第14年供款共

$69,782

第14年利息

$34,468

第14年共還本金

$35,314

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$2,806	$3,009	$5,815	$813,336
170	$2,796	$3,019	$5,815	$810,316
171	$2,785	$3,030	$5,815	$807,287
172	$2,775	$3,040	$5,815	$804,246
173	$2,765	$3,051	$5,815	$801,196
174	$2,754	$3,061	$5,815	$798,135
175	$2,744	$3,072	$5,815	$795,063
176	$2,733	$3,082	$5,815	$791,981
177	$2,722	$3,093	$5,815	$788,888
178	$2,712	$3,103	$5,815	$785,785
179	$2,701	$3,114	$5,815	$782,671
180	$2,690	$3,125	$5,815	$779,546

第15年供款共

$69,782

第15年利息

$32,984

第15年共還本金

$36,798

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$2,680	$3,135	$5,815	$776,411
182	$2,669	$3,146	$5,815	$773,265
183	$2,658	$3,157	$5,815	$770,108
184	$2,647	$3,168	$5,815	$766,940
185	$2,636	$3,179	$5,815	$763,761
186	$2,625	$3,190	$5,815	$760,571
187	$2,614	$3,201	$5,815	$757,370
188	$2,603	$3,212	$5,815	$754,159
189	$2,592	$3,223	$5,815	$750,936
190	$2,581	$3,234	$5,815	$747,702
191	$2,570	$3,245	$5,815	$744,457
192	$2,559	$3,256	$5,815	$741,201

第16年供款共

$69,782

第16年利息

$31,437

第16年共還本金

$38,345

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$2,548	$3,267	$5,815	$737,934
194	$2,537	$3,279	$5,815	$734,655
195	$2,525	$3,290	$5,815	$731,365
196	$2,514	$3,301	$5,815	$728,064
197	$2,503	$3,312	$5,815	$724,752
198	$2,491	$3,324	$5,815	$721,428
199	$2,480	$3,335	$5,815	$718,093
200	$2,468	$3,347	$5,815	$714,746
201	$2,457	$3,358	$5,815	$711,388
202	$2,445	$3,370	$5,815	$708,018
203	$2,434	$3,381	$5,815	$704,637
204	$2,422	$3,393	$5,815	$701,244

第17年供款共

$69,782

第17年利息

$29,825

第17年共還本金

$39,957

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$2,411	$3,405	$5,815	$697,839
206	$2,399	$3,416	$5,815	$694,423
207	$2,387	$3,428	$5,815	$690,995
208	$2,375	$3,440	$5,815	$687,555
209	$2,363	$3,452	$5,815	$684,103
210	$2,352	$3,464	$5,815	$680,640
211	$2,340	$3,475	$5,815	$677,164
212	$2,328	$3,487	$5,815	$673,677
213	$2,316	$3,499	$5,815	$670,177
214	$2,304	$3,511	$5,815	$666,666
215	$2,292	$3,523	$5,815	$663,142
216	$2,280	$3,536	$5,815	$659,607

第18年供款共

$69,782

第18年利息

$28,145

第18年共還本金

$41,637

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$2,267	$3,548	$5,815	$656,059
218	$2,255	$3,560	$5,815	$652,499
219	$2,243	$3,572	$5,815	$648,927
220	$2,231	$3,584	$5,815	$645,342
221	$2,218	$3,597	$5,815	$641,746
222	$2,206	$3,609	$5,815	$638,136
223	$2,194	$3,622	$5,815	$634,515
224	$2,181	$3,634	$5,815	$630,881
225	$2,169	$3,647	$5,815	$627,234
226	$2,156	$3,659	$5,815	$623,575
227	$2,144	$3,672	$5,815	$619,904
228	$2,131	$3,684	$5,815	$616,219

第19年供款共

$69,782

第19年利息

$26,395

第19年共還本金

$43,387

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$2,118	$3,697	$5,815	$612,523
230	$2,106	$3,710	$5,815	$608,813
231	$2,093	$3,722	$5,815	$605,091
232	$2,080	$3,735	$5,815	$601,355
233	$2,067	$3,748	$5,815	$597,607
234	$2,054	$3,761	$5,815	$593,847
235	$2,041	$3,774	$5,815	$590,073
236	$2,028	$3,787	$5,815	$586,286
237	$2,015	$3,800	$5,815	$582,486
238	$2,002	$3,813	$5,815	$578,673
239	$1,989	$3,826	$5,815	$574,847
240	$1,976	$3,839	$5,815	$571,008

第20年供款共

$69,782

第20年利息

$24,571

第20年共還本金

$45,211

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$1,963	$3,852	$5,815	$567,156
242	$1,950	$3,866	$5,815	$563,290
243	$1,936	$3,879	$5,815	$559,411
244	$1,923	$3,892	$5,815	$555,519
245	$1,910	$3,906	$5,815	$551,614
246	$1,896	$3,919	$5,815	$547,695
247	$1,883	$3,932	$5,815	$543,762
248	$1,869	$3,946	$5,815	$539,816
249	$1,856	$3,960	$5,815	$535,857
250	$1,842	$3,973	$5,815	$531,884
251	$1,828	$3,987	$5,815	$527,897
252	$1,815	$4,001	$5,815	$523,896

第21年供款共

$69,782

第21年利息

$22,670

第21年共還本金

$47,112

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$1,801	$4,014	$5,815	$519,882
254	$1,787	$4,028	$5,815	$515,854
255	$1,773	$4,042	$5,815	$511,812
256	$1,759	$4,056	$5,815	$507,756
257	$1,745	$4,070	$5,815	$503,686
258	$1,731	$4,084	$5,815	$499,603
259	$1,717	$4,098	$5,815	$495,505
260	$1,703	$4,112	$5,815	$491,393
261	$1,689	$4,126	$5,815	$487,267
262	$1,675	$4,140	$5,815	$483,127
263	$1,661	$4,154	$5,815	$478,972
264	$1,646	$4,169	$5,815	$474,804

第22年供款共

$69,782

第22年利息

$20,689

第22年共還本金

$49,092

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$1,632	$4,183	$5,815	$470,621
266	$1,618	$4,197	$5,815	$466,423
267	$1,603	$4,212	$5,815	$462,211
268	$1,589	$4,226	$5,815	$457,985
269	$1,574	$4,241	$5,815	$453,744
270	$1,560	$4,255	$5,815	$449,489
271	$1,545	$4,270	$5,815	$445,219
272	$1,530	$4,285	$5,815	$440,934
273	$1,516	$4,299	$5,815	$436,635
274	$1,501	$4,314	$5,815	$432,320
275	$1,486	$4,329	$5,815	$427,991
276	$1,471	$4,344	$5,815	$423,647

第23年供款共

$69,782

第23年利息

$18,626

第23年共還本金

$51,156

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$1,456	$4,359	$5,815	$419,289
278	$1,441	$4,374	$5,815	$414,915
279	$1,426	$4,389	$5,815	$410,526
280	$1,411	$4,404	$5,815	$406,122
281	$1,396	$4,419	$5,815	$401,703
282	$1,381	$4,434	$5,815	$397,268
283	$1,366	$4,450	$5,815	$392,819
284	$1,350	$4,465	$5,815	$388,354
285	$1,335	$4,480	$5,815	$383,874
286	$1,320	$4,496	$5,815	$379,378
287	$1,304	$4,511	$5,815	$374,867
288	$1,289	$4,527	$5,815	$370,341

第24年供款共

$69,782

第24年利息

$16,475

第24年共還本金

$53,307

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$1,273	$4,542	$5,815	$365,798
290	$1,257	$4,558	$5,815	$361,241
291	$1,242	$4,573	$5,815	$356,667
292	$1,226	$4,589	$5,815	$352,078
293	$1,210	$4,605	$5,815	$347,473
294	$1,194	$4,621	$5,815	$342,853
295	$1,179	$4,637	$5,815	$338,216
296	$1,163	$4,653	$5,815	$333,563
297	$1,147	$4,669	$5,815	$328,895
298	$1,131	$4,685	$5,815	$324,210
299	$1,114	$4,701	$5,815	$319,510
300	$1,098	$4,717	$5,815	$314,793

第25年供款共

$69,782

第25年利息

$14,234

第25年共還本金

$55,548

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$1,082	$4,733	$5,815	$310,060
302	$1,066	$4,749	$5,815	$305,310
303	$1,050	$4,766	$5,815	$300,545
304	$1,033	$4,782	$5,815	$295,763
305	$1,017	$4,798	$5,815	$290,964
306	$1,000	$4,815	$5,815	$286,149
307	$984	$4,832	$5,815	$281,318
308	$967	$4,848	$5,815	$276,470
309	$950	$4,865	$5,815	$271,605
310	$934	$4,882	$5,815	$266,723
311	$917	$4,898	$5,815	$261,825
312	$900	$4,915	$5,815	$256,910

第26年供款共

$69,782

第26年利息

$11,899

第26年共還本金

$57,883

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$883	$4,932	$5,815	$251,978
314	$866	$4,949	$5,815	$247,029
315	$849	$4,966	$5,815	$242,063
316	$832	$4,983	$5,815	$237,080
317	$815	$5,000	$5,815	$232,080
318	$798	$5,017	$5,815	$227,062
319	$781	$5,035	$5,815	$222,028
320	$763	$5,052	$5,815	$216,976
321	$746	$5,069	$5,815	$211,906
322	$728	$5,087	$5,815	$206,820
323	$711	$5,104	$5,815	$201,715
324	$693	$5,122	$5,815	$196,594

第27年供款共

$69,782

第27年利息

$9,466

第27年共還本金

$60,316

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$676	$5,139	$5,815	$191,454
326	$658	$5,157	$5,815	$186,297
327	$640	$5,175	$5,815	$181,122
328	$623	$5,193	$5,815	$175,930
329	$605	$5,210	$5,815	$170,719
330	$587	$5,228	$5,815	$165,491
331	$569	$5,246	$5,815	$160,245
332	$551	$5,264	$5,815	$154,980
333	$533	$5,282	$5,815	$149,698
334	$515	$5,301	$5,815	$144,397
335	$496	$5,319	$5,815	$139,079
336	$478	$5,337	$5,815	$133,742

第28年供款共

$69,782

第28年利息

$6,930

第28年共還本金

$62,852

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$460	$5,355	$5,815	$128,386
338	$441	$5,374	$5,815	$123,012
339	$423	$5,392	$5,815	$117,620
340	$404	$5,411	$5,815	$112,209
341	$386	$5,429	$5,815	$106,780
342	$367	$5,448	$5,815	$101,332
343	$348	$5,467	$5,815	$95,865
344	$330	$5,486	$5,815	$90,379
345	$311	$5,504	$5,815	$84,875
346	$292	$5,523	$5,815	$79,351
347	$273	$5,542	$5,815	$73,809
348	$254	$5,561	$5,815	$68,247

第29年供款共

$69,782

第29年利息

$4,288

第29年共還本金

$65,494

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$235	$5,581	$5,815	$62,667
350	$215	$5,600	$5,815	$57,067
351	$196	$5,619	$5,815	$51,448
352	$177	$5,638	$5,815	$45,810
353	$157	$5,658	$5,815	$40,152
354	$138	$5,677	$5,815	$34,475
355	$119	$5,697	$5,815	$28,778
356	$99	$5,716	$5,815	$23,062
357	$79	$5,736	$5,815	$17,326
358	$60	$5,756	$5,815	$11,571
359	$40	$5,775	$5,815	$5,795
360	$20	$5,795	$5,815	$0

第30年供款共

$69,782

第30年利息

$1,534

第30年共還本金

$68,247

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$2,247,109

免责声明

笋盘推介

西贡 蚝涌村

按揭保险费
info

西贡蚝涌村