楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$31,104

借款月供 $151 , 共加借HK$31,104

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$2,752,793

每月供款
$7,130

首期

$160,000

总贷款额

$1,471,104

總利息

$1,095,589

印花税

$100

其他

$26,000

置业成本总预算

HK$186,100

$14,259

置业成本总预算

HK$186,100

首期

$160,000
印花税

$100
- AVD
  
  $100
律师费

$ 10,000
代理佣金

$16,000
按揭保险费

$31,104

$14,259

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	$8,804	$6,766	$5,544	$4,732
1.500	$9,132	$7,099	$5,883	$5,077
2.000	$9,467	$7,442	$6,235	$5,437
2.500	$9,809	$7,795	$6,600	$5,813
3.000	$10,159	$8,159	$6,976	$6,202
3.500	$10,517	$8,532	$7,365	$6,606
4.000	$10,882	$8,915	$7,765	$7,023
4.125	$10,974	$9,012	$7,867	$7,130
4.500	$11,254	$9,307	$8,177	$7,454
5.000	$11,633	$9,709	$8,600	$7,897
5.500	$12,020	$10,120	$9,034	$8,353
6.000	$12,414	$10,539	$9,478	$8,820

每月供款$7,130

年期

30年

贷款金额

$1,471,104

總利息

$1,095,589

总贷款连利息

$2,566,693

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$5,057	$2,073	$7,130	$1,469,031
2	$5,050	$2,080	$7,130	$1,466,951
3	$5,043	$2,087	$7,130	$1,464,864
4	$5,035	$2,094	$7,130	$1,462,770
5	$5,028	$2,101	$7,130	$1,460,669
6	$5,021	$2,109	$7,130	$1,458,560
7	$5,014	$2,116	$7,130	$1,456,444
8	$5,007	$2,123	$7,130	$1,454,321
9	$4,999	$2,130	$7,130	$1,452,190
10	$4,992	$2,138	$7,130	$1,450,053
11	$4,985	$2,145	$7,130	$1,447,907
12	$4,977	$2,153	$7,130	$1,445,755

第1年供款共

$85,556

第1年利息

$60,207

第1年共還本金

$25,349

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$4,970	$2,160	$7,130	$1,443,595
14	$4,962	$2,167	$7,130	$1,441,428
15	$4,955	$2,175	$7,130	$1,439,253
16	$4,947	$2,182	$7,130	$1,437,071
17	$4,940	$2,190	$7,130	$1,434,881
18	$4,932	$2,197	$7,130	$1,432,684
19	$4,925	$2,205	$7,130	$1,430,479
20	$4,917	$2,212	$7,130	$1,428,266
21	$4,910	$2,220	$7,130	$1,426,046
22	$4,902	$2,228	$7,130	$1,423,819
23	$4,894	$2,235	$7,130	$1,421,583
24	$4,887	$2,243	$7,130	$1,419,340

第2年供款共

$85,556

第2年利息

$59,142

第2年共還本金

$26,415

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$4,879	$2,251	$7,130	$1,417,089
26	$4,871	$2,258	$7,130	$1,414,831
27	$4,863	$2,266	$7,130	$1,412,565
28	$4,856	$2,274	$7,130	$1,410,291
29	$4,848	$2,282	$7,130	$1,408,009
30	$4,840	$2,290	$7,130	$1,405,719
31	$4,832	$2,298	$7,130	$1,403,422
32	$4,824	$2,305	$7,130	$1,401,116
33	$4,816	$2,313	$7,130	$1,398,803
34	$4,808	$2,321	$7,130	$1,396,482
35	$4,800	$2,329	$7,130	$1,394,152
36	$4,792	$2,337	$7,130	$1,391,815

第3年供款共

$85,556

第3年利息

$58,031

第3年共還本金

$27,525

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$4,784	$2,345	$7,130	$1,389,470
38	$4,776	$2,353	$7,130	$1,387,116
39	$4,768	$2,361	$7,130	$1,384,755
40	$4,760	$2,370	$7,130	$1,382,385
41	$4,752	$2,378	$7,130	$1,380,007
42	$4,744	$2,386	$7,130	$1,377,622
43	$4,736	$2,394	$7,130	$1,375,227
44	$4,727	$2,402	$7,130	$1,372,825
45	$4,719	$2,411	$7,130	$1,370,414
46	$4,711	$2,419	$7,130	$1,367,996
47	$4,702	$2,427	$7,130	$1,365,568
48	$4,694	$2,436	$7,130	$1,363,133

第4年供款共

$85,556

第4年利息

$56,874

第4年共還本金

$28,682

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$4,686	$2,444	$7,130	$1,360,689
50	$4,677	$2,452	$7,130	$1,358,236
51	$4,669	$2,461	$7,130	$1,355,776
52	$4,660	$2,469	$7,130	$1,353,307
53	$4,652	$2,478	$7,130	$1,350,829
54	$4,643	$2,486	$7,130	$1,348,343
55	$4,635	$2,495	$7,130	$1,345,848
56	$4,626	$2,503	$7,130	$1,343,344
57	$4,618	$2,512	$7,130	$1,340,832
58	$4,609	$2,521	$7,130	$1,338,312
59	$4,600	$2,529	$7,130	$1,335,783
60	$4,592	$2,538	$7,130	$1,333,245

第5年供款共

$85,556

第5年利息

$55,668

第5年共還本金

$29,888

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$4,583	$2,547	$7,130	$1,330,698
62	$4,574	$2,555	$7,130	$1,328,143
63	$4,565	$2,564	$7,130	$1,325,578
64	$4,557	$2,573	$7,130	$1,323,005
65	$4,548	$2,582	$7,130	$1,320,423
66	$4,539	$2,591	$7,130	$1,317,833
67	$4,530	$2,600	$7,130	$1,315,233
68	$4,521	$2,609	$7,130	$1,312,624
69	$4,512	$2,618	$7,130	$1,310,007
70	$4,503	$2,627	$7,130	$1,307,380
71	$4,494	$2,636	$7,130	$1,304,745
72	$4,485	$2,645	$7,130	$1,302,100

第6年供款共

$85,556

第6年利息

$54,412

第6年共還本金

$31,145

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$4,476	$2,654	$7,130	$1,299,446
74	$4,467	$2,663	$7,130	$1,296,784
75	$4,458	$2,672	$7,130	$1,294,112
76	$4,449	$2,681	$7,130	$1,291,430
77	$4,439	$2,690	$7,130	$1,288,740
78	$4,430	$2,700	$7,130	$1,286,040
79	$4,421	$2,709	$7,130	$1,283,331
80	$4,411	$2,718	$7,130	$1,280,613
81	$4,402	$2,728	$7,130	$1,277,886
82	$4,393	$2,737	$7,130	$1,275,149
83	$4,383	$2,746	$7,130	$1,272,402
84	$4,374	$2,756	$7,130	$1,269,646

第7年供款共

$85,556

第7年利息

$53,103

第7年共還本金

$32,454

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$4,364	$2,765	$7,130	$1,266,881
86	$4,355	$2,775	$7,130	$1,264,106
87	$4,345	$2,784	$7,130	$1,261,322
88	$4,336	$2,794	$7,130	$1,258,528
89	$4,326	$2,804	$7,130	$1,255,725
90	$4,317	$2,813	$7,130	$1,252,911
91	$4,307	$2,823	$7,130	$1,250,089
92	$4,297	$2,833	$7,130	$1,247,256
93	$4,287	$2,842	$7,130	$1,244,414
94	$4,278	$2,852	$7,130	$1,241,562
95	$4,268	$2,862	$7,130	$1,238,700
96	$4,258	$2,872	$7,130	$1,235,828

第8年供款共

$85,556

第8年利息

$51,738

第8年共還本金

$33,818

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$4,248	$2,882	$7,130	$1,232,947
98	$4,238	$2,891	$7,130	$1,230,055
99	$4,228	$2,901	$7,130	$1,227,154
100	$4,218	$2,911	$7,130	$1,224,242
101	$4,208	$2,921	$7,130	$1,221,321
102	$4,198	$2,931	$7,130	$1,218,390
103	$4,188	$2,941	$7,130	$1,215,448
104	$4,178	$2,952	$7,130	$1,212,497
105	$4,168	$2,962	$7,130	$1,209,535
106	$4,158	$2,972	$7,130	$1,206,563
107	$4,148	$2,982	$7,130	$1,203,581
108	$4,137	$2,992	$7,130	$1,200,588

第9年供款共

$85,556

第9年利息

$50,317

第9年共還本金

$35,240

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$4,127	$3,003	$7,130	$1,197,586
110	$4,117	$3,013	$7,130	$1,194,573
111	$4,106	$3,023	$7,130	$1,191,549
112	$4,096	$3,034	$7,130	$1,188,516
113	$4,086	$3,044	$7,130	$1,185,471
114	$4,075	$3,055	$7,130	$1,182,417
115	$4,065	$3,065	$7,130	$1,179,352
116	$4,054	$3,076	$7,130	$1,176,276
117	$4,043	$3,086	$7,130	$1,173,190
118	$4,033	$3,097	$7,130	$1,170,093
119	$4,022	$3,108	$7,130	$1,166,985
120	$4,012	$3,118	$7,130	$1,163,867

第10年供款共

$85,556

第10年利息

$48,835

第10年共還本金

$36,721

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$4,001	$3,129	$7,130	$1,160,738
122	$3,990	$3,140	$7,130	$1,157,599
123	$3,979	$3,150	$7,130	$1,154,448
124	$3,968	$3,161	$7,130	$1,151,287
125	$3,958	$3,172	$7,130	$1,148,115
126	$3,947	$3,183	$7,130	$1,144,932
127	$3,936	$3,194	$7,130	$1,141,738
128	$3,925	$3,205	$7,130	$1,138,533
129	$3,914	$3,216	$7,130	$1,135,317
130	$3,903	$3,227	$7,130	$1,132,090
131	$3,892	$3,238	$7,130	$1,128,851
132	$3,880	$3,249	$7,130	$1,125,602

第11年供款共

$85,556

第11年利息

$47,291

第11年共還本金

$38,265

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$3,869	$3,260	$7,130	$1,122,342
134	$3,858	$3,272	$7,130	$1,119,070
135	$3,847	$3,283	$7,130	$1,115,787
136	$3,836	$3,294	$7,130	$1,112,493
137	$3,824	$3,306	$7,130	$1,109,188
138	$3,813	$3,317	$7,130	$1,105,871
139	$3,801	$3,328	$7,130	$1,102,542
140	$3,790	$3,340	$7,130	$1,099,203
141	$3,779	$3,351	$7,130	$1,095,851
142	$3,767	$3,363	$7,130	$1,092,489
143	$3,755	$3,374	$7,130	$1,089,115
144	$3,744	$3,386	$7,130	$1,085,729

第12年供款共

$85,556

第12年利息

$45,683

第12年共還本金

$39,874

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$3,732	$3,398	$7,130	$1,082,331
146	$3,721	$3,409	$7,130	$1,078,922
147	$3,709	$3,421	$7,130	$1,075,501
148	$3,697	$3,433	$7,130	$1,072,068
149	$3,685	$3,444	$7,130	$1,068,624
150	$3,673	$3,456	$7,130	$1,065,168
151	$3,662	$3,468	$7,130	$1,061,699
152	$3,650	$3,480	$7,130	$1,058,219
153	$3,638	$3,492	$7,130	$1,054,727
154	$3,626	$3,504	$7,130	$1,051,223
155	$3,614	$3,516	$7,130	$1,047,707
156	$3,601	$3,528	$7,130	$1,044,179

第13年供款共

$85,556

第13年利息

$44,007

第13年共還本金

$41,550

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$3,589	$3,540	$7,130	$1,040,638
158	$3,577	$3,553	$7,130	$1,037,086
159	$3,565	$3,565	$7,130	$1,033,521
160	$3,553	$3,577	$7,130	$1,029,944
161	$3,540	$3,589	$7,130	$1,026,355
162	$3,528	$3,602	$7,130	$1,022,753
163	$3,516	$3,614	$7,130	$1,019,139
164	$3,503	$3,626	$7,130	$1,015,513
165	$3,491	$3,639	$7,130	$1,011,874
166	$3,478	$3,651	$7,130	$1,008,223
167	$3,466	$3,664	$7,130	$1,004,559
168	$3,453	$3,677	$7,130	$1,000,882

第14年供款共

$85,556

第14年利息

$42,260

第14年共還本金

$43,297

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$3,441	$3,689	$7,130	$997,193
170	$3,428	$3,702	$7,130	$993,491
171	$3,415	$3,715	$7,130	$989,777
172	$3,402	$3,727	$7,130	$986,049
173	$3,390	$3,740	$7,130	$982,309
174	$3,377	$3,753	$7,130	$978,556
175	$3,364	$3,766	$7,130	$974,790
176	$3,351	$3,779	$7,130	$971,011
177	$3,338	$3,792	$7,130	$967,220
178	$3,325	$3,805	$7,130	$963,415
179	$3,312	$3,818	$7,130	$959,597
180	$3,299	$3,831	$7,130	$955,766

第15年供款共

$85,556

第15年利息

$40,440

第15年共還本金

$45,117

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$3,285	$3,844	$7,130	$951,921
182	$3,272	$3,857	$7,130	$948,064
183	$3,259	$3,871	$7,130	$944,193
184	$3,246	$3,884	$7,130	$940,309
185	$3,232	$3,897	$7,130	$936,412
186	$3,219	$3,911	$7,130	$932,501
187	$3,205	$3,924	$7,130	$928,577
188	$3,192	$3,938	$7,130	$924,639
189	$3,178	$3,951	$7,130	$920,688
190	$3,165	$3,965	$7,130	$916,723
191	$3,151	$3,978	$7,130	$912,744
192	$3,138	$3,992	$7,130	$908,752

第16年供款共

$85,556

第16年利息

$38,543

第16年共還本金

$47,013

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$3,124	$4,006	$7,130	$904,746
194	$3,110	$4,020	$7,130	$900,727
195	$3,096	$4,033	$7,130	$896,693
196	$3,082	$4,047	$7,130	$892,646
197	$3,068	$4,061	$7,130	$888,585
198	$3,055	$4,075	$7,130	$884,510
199	$3,041	$4,089	$7,130	$880,420
200	$3,026	$4,103	$7,130	$876,317
201	$3,012	$4,117	$7,130	$872,200
202	$2,998	$4,132	$7,130	$868,068
203	$2,984	$4,146	$7,130	$863,923
204	$2,970	$4,160	$7,130	$859,763

第17年供款共

$85,556

第17年利息

$36,567

第17年共還本金

$48,990

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$2,955	$4,174	$7,130	$855,588
206	$2,941	$4,189	$7,130	$851,400
207	$2,927	$4,203	$7,130	$847,197
208	$2,912	$4,217	$7,130	$842,979
209	$2,898	$4,232	$7,130	$838,747
210	$2,883	$4,247	$7,130	$834,501
211	$2,869	$4,261	$7,130	$830,240
212	$2,854	$4,276	$7,130	$825,964
213	$2,839	$4,290	$7,130	$821,673
214	$2,825	$4,305	$7,130	$817,368
215	$2,810	$4,320	$7,130	$813,048
216	$2,795	$4,335	$7,130	$808,713

第18年供款共

$85,556

第18年利息

$34,507

第18年共還本金

$51,049

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$2,780	$4,350	$7,130	$804,364
218	$2,765	$4,365	$7,130	$799,999
219	$2,750	$4,380	$7,130	$795,619
220	$2,735	$4,395	$7,130	$791,224
221	$2,720	$4,410	$7,130	$786,815
222	$2,705	$4,425	$7,130	$782,390
223	$2,689	$4,440	$7,130	$777,949
224	$2,674	$4,456	$7,130	$773,494
225	$2,659	$4,471	$7,130	$769,023
226	$2,644	$4,486	$7,130	$764,537
227	$2,628	$4,502	$7,130	$760,035
228	$2,613	$4,517	$7,130	$755,518

第19年供款共

$85,556

第19年利息

$32,361

第19年共還本金

$53,195

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$2,597	$4,533	$7,130	$750,986
230	$2,582	$4,548	$7,130	$746,437
231	$2,566	$4,564	$7,130	$741,874
232	$2,550	$4,580	$7,130	$737,294
233	$2,534	$4,595	$7,130	$732,699
234	$2,519	$4,611	$7,130	$728,088
235	$2,503	$4,627	$7,130	$723,461
236	$2,487	$4,643	$7,130	$718,818
237	$2,471	$4,659	$7,130	$714,159
238	$2,455	$4,675	$7,130	$709,484
239	$2,439	$4,691	$7,130	$704,794
240	$2,423	$4,707	$7,130	$700,087

第20年供款共

$85,556

第20年利息

$30,125

第20年共還本金

$55,432

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$2,407	$4,723	$7,130	$695,363
242	$2,390	$4,739	$7,130	$690,624
243	$2,374	$4,756	$7,130	$685,868
244	$2,358	$4,772	$7,130	$681,096
245	$2,341	$4,788	$7,130	$676,308
246	$2,325	$4,805	$7,130	$671,503
247	$2,308	$4,821	$7,130	$666,682
248	$2,292	$4,838	$7,130	$661,844
249	$2,275	$4,855	$7,130	$656,989
250	$2,258	$4,871	$7,130	$652,118
251	$2,242	$4,888	$7,130	$647,230
252	$2,225	$4,905	$7,130	$642,325

第21年供款共

$85,556

第21年利息

$27,795

第21年共還本金

$57,762

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$2,208	$4,922	$7,130	$637,403
254	$2,191	$4,939	$7,130	$632,465
255	$2,174	$4,956	$7,130	$627,509
256	$2,157	$4,973	$7,130	$622,536
257	$2,140	$4,990	$7,130	$617,547
258	$2,123	$5,007	$7,130	$612,540
259	$2,106	$5,024	$7,130	$607,516
260	$2,088	$5,041	$7,130	$602,474
261	$2,071	$5,059	$7,130	$597,415
262	$2,054	$5,076	$7,130	$592,339
263	$2,036	$5,094	$7,130	$587,246
264	$2,019	$5,111	$7,130	$582,135

第22年供款共

$85,556

第22年利息

$25,366

第22年共還本金

$60,190

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$2,001	$5,129	$7,130	$577,006
266	$1,983	$5,146	$7,130	$571,860
267	$1,966	$5,164	$7,130	$566,696
268	$1,948	$5,182	$7,130	$561,514
269	$1,930	$5,199	$7,130	$556,315
270	$1,912	$5,217	$7,130	$551,097
271	$1,894	$5,235	$7,130	$545,862
272	$1,876	$5,253	$7,130	$540,609
273	$1,858	$5,271	$7,130	$535,338
274	$1,840	$5,289	$7,130	$530,048
275	$1,822	$5,308	$7,130	$524,740
276	$1,804	$5,326	$7,130	$519,414

第23年供款共

$85,556

第23年利息

$22,836

第23年共還本金

$62,720

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$1,785	$5,344	$7,130	$514,070
278	$1,767	$5,363	$7,130	$508,708
279	$1,749	$5,381	$7,130	$503,327
280	$1,730	$5,400	$7,130	$497,927
281	$1,712	$5,418	$7,130	$492,509
282	$1,693	$5,437	$7,130	$487,072
283	$1,674	$5,455	$7,130	$481,617
284	$1,656	$5,474	$7,130	$476,143
285	$1,637	$5,493	$7,130	$470,650
286	$1,618	$5,512	$7,130	$465,138
287	$1,599	$5,531	$7,130	$459,607
288	$1,580	$5,550	$7,130	$454,057

第24年供款共

$85,556

第24年利息

$20,199

第24年共還本金

$65,357

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$1,561	$5,569	$7,130	$448,489
290	$1,542	$5,588	$7,130	$442,901
291	$1,522	$5,607	$7,130	$437,293
292	$1,503	$5,627	$7,130	$431,667
293	$1,484	$5,646	$7,130	$426,021
294	$1,464	$5,665	$7,130	$420,356
295	$1,445	$5,685	$7,130	$414,671
296	$1,425	$5,704	$7,130	$408,967
297	$1,406	$5,724	$7,130	$403,243
298	$1,386	$5,744	$7,130	$397,499
299	$1,366	$5,763	$7,130	$391,736
300	$1,347	$5,783	$7,130	$385,953

第25年供款共

$85,556

第25年利息

$17,452

第25年共還本金

$68,105

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$1,327	$5,803	$7,130	$380,150
302	$1,307	$5,823	$7,130	$374,327
303	$1,287	$5,843	$7,130	$368,484
304	$1,267	$5,863	$7,130	$362,621
305	$1,247	$5,883	$7,130	$356,738
306	$1,226	$5,903	$7,130	$350,834
307	$1,206	$5,924	$7,130	$344,911
308	$1,186	$5,944	$7,130	$338,967
309	$1,165	$5,965	$7,130	$333,002
310	$1,145	$5,985	$7,130	$327,017
311	$1,124	$6,006	$7,130	$321,011
312	$1,103	$6,026	$7,130	$314,985

第26年供款共

$85,556

第26年利息

$14,589

第26年共還本金

$70,968

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$1,083	$6,047	$7,130	$308,938
314	$1,062	$6,068	$7,130	$302,871
315	$1,041	$6,089	$7,130	$296,782
316	$1,020	$6,110	$7,130	$290,672
317	$999	$6,131	$7,130	$284,542
318	$978	$6,152	$7,130	$278,390
319	$957	$6,173	$7,130	$272,218
320	$936	$6,194	$7,130	$266,024
321	$914	$6,215	$7,130	$259,808
322	$893	$6,237	$7,130	$253,572
323	$872	$6,258	$7,130	$247,314
324	$850	$6,280	$7,130	$241,034

第27年供款共

$85,556

第27年利息

$11,605

第27年共還本金

$73,951

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$829	$6,301	$7,130	$234,733
326	$807	$6,323	$7,130	$228,410
327	$785	$6,345	$7,130	$222,066
328	$763	$6,366	$7,130	$215,699
329	$741	$6,388	$7,130	$209,311
330	$720	$6,410	$7,130	$202,901
331	$697	$6,432	$7,130	$196,469
332	$675	$6,454	$7,130	$190,014
333	$653	$6,477	$7,130	$183,538
334	$631	$6,499	$7,130	$177,039
335	$609	$6,521	$7,130	$170,518
336	$586	$6,544	$7,130	$163,974

第28年供款共

$85,556

第28年利息

$8,497

第28年共還本金

$77,060

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$564	$6,566	$7,130	$157,408
338	$541	$6,589	$7,130	$150,820
339	$518	$6,611	$7,130	$144,208
340	$496	$6,634	$7,130	$137,574
341	$473	$6,657	$7,130	$130,918
342	$450	$6,680	$7,130	$124,238
343	$427	$6,703	$7,130	$117,535
344	$404	$6,726	$7,130	$110,810
345	$381	$6,749	$7,130	$104,061
346	$358	$6,772	$7,130	$97,289
347	$334	$6,795	$7,130	$90,494
348	$311	$6,819	$7,130	$83,675

第29年供款共

$85,556

第29年利息

$5,257

第29年共還本金

$80,299

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$288	$6,842	$7,130	$76,833
350	$264	$6,866	$7,130	$69,967
351	$241	$6,889	$7,130	$63,078
352	$217	$6,913	$7,130	$56,165
353	$193	$6,937	$7,130	$49,229
354	$169	$6,960	$7,130	$42,268
355	$145	$6,984	$7,130	$35,284
356	$121	$7,008	$7,130	$28,275
357	$97	$7,033	$7,130	$21,243
358	$73	$7,057	$7,130	$14,186
359	$49	$7,081	$7,130	$7,105
360	$24	$7,105	$7,130	$0

第30年供款共

$85,556

第30年利息

$1,881

第30年共還本金

$83,675

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$2,752,793

免责声明

笋盘推介

西贡 蚝涌村

按揭保险费
info

西贡蚝涌村