楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$34,603

借款月供 $168 , 共加借HK$34,603

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$3,061,346

每月供款
$7,932

首期

$178,000

总贷款额

$1,636,603

總利息

$1,218,843

印花税

$100

其他

$27,800

置业成本总预算

HK$205,900

$15,864

置业成本总预算

HK$205,900

首期

$178,000
印花税

$100
- AVD
  
  $100
律师费

$ 10,000
代理佣金

$17,800
按揭保险费

$34,603

$15,864

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	$9,795	$7,527	$6,168	$5,264
1.500	$10,159	$7,897	$6,545	$5,648
2.000	$10,532	$8,279	$6,937	$6,049
2.500	$10,913	$8,672	$7,342	$6,467
3.000	$11,302	$9,077	$7,761	$6,900
3.500	$11,700	$9,492	$8,193	$7,349
4.000	$12,106	$9,917	$8,639	$7,813
4.125	$12,209	$10,026	$8,752	$7,932
4.500	$12,520	$10,354	$9,097	$8,292
5.000	$12,942	$10,801	$9,567	$8,786
5.500	$13,372	$11,258	$10,050	$9,292
6.000	$13,811	$11,725	$10,545	$9,812

每月供款$7,932

年期

30年

贷款金额

$1,636,603.2

總利息

$1,218,843

总贷款连利息

$2,855,446.2

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$5,626	$2,306	$7,932	$1,634,297
2	$5,618	$2,314	$7,932	$1,631,983
3	$5,610	$2,322	$7,932	$1,629,661
4	$5,602	$2,330	$7,932	$1,627,332
5	$5,594	$2,338	$7,932	$1,624,994
6	$5,586	$2,346	$7,932	$1,622,648
7	$5,578	$2,354	$7,932	$1,620,294
8	$5,570	$2,362	$7,932	$1,617,932
9	$5,562	$2,370	$7,932	$1,615,562
10	$5,553	$2,378	$7,932	$1,613,184
11	$5,545	$2,386	$7,932	$1,610,797
12	$5,537	$2,395	$7,932	$1,608,402

第1年供款共

$95,182

第1年利息

$66,981

第1年共還本金

$28,201

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$5,529	$2,403	$7,932	$1,605,999
14	$5,521	$2,411	$7,932	$1,603,588
15	$5,512	$2,419	$7,932	$1,601,169
16	$5,504	$2,428	$7,932	$1,598,741
17	$5,496	$2,436	$7,932	$1,596,305
18	$5,487	$2,444	$7,932	$1,593,860
19	$5,479	$2,453	$7,932	$1,591,408
20	$5,470	$2,461	$7,932	$1,588,946
21	$5,462	$2,470	$7,932	$1,586,476
22	$5,454	$2,478	$7,932	$1,583,998
23	$5,445	$2,487	$7,932	$1,581,511
24	$5,436	$2,495	$7,932	$1,579,016

第2年供款共

$95,182

第2年利息

$65,795

第2年共還本金

$29,386

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$5,428	$2,504	$7,932	$1,576,512
26	$5,419	$2,513	$7,932	$1,574,000
27	$5,411	$2,521	$7,932	$1,571,478
28	$5,402	$2,530	$7,932	$1,568,949
29	$5,393	$2,539	$7,932	$1,566,410
30	$5,385	$2,547	$7,932	$1,563,863
31	$5,376	$2,556	$7,932	$1,561,307
32	$5,367	$2,565	$7,932	$1,558,742
33	$5,358	$2,574	$7,932	$1,556,168
34	$5,349	$2,582	$7,932	$1,553,586
35	$5,340	$2,591	$7,932	$1,550,994
36	$5,332	$2,600	$7,932	$1,548,394

第3年供款共

$95,182

第3年利息

$64,560

第3年共還本金

$30,622

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$5,323	$2,609	$7,932	$1,545,785
38	$5,314	$2,618	$7,932	$1,543,167
39	$5,305	$2,627	$7,932	$1,540,540
40	$5,296	$2,636	$7,932	$1,537,904
41	$5,287	$2,645	$7,932	$1,535,258
42	$5,277	$2,654	$7,932	$1,532,604
43	$5,268	$2,663	$7,932	$1,529,940
44	$5,259	$2,673	$7,932	$1,527,268
45	$5,250	$2,682	$7,932	$1,524,586
46	$5,241	$2,691	$7,932	$1,521,895
47	$5,232	$2,700	$7,932	$1,519,195
48	$5,222	$2,710	$7,932	$1,516,485

第4年供款共

$95,182

第4年利息

$63,272

第4年共還本金

$31,909

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$5,213	$2,719	$7,932	$1,513,766
50	$5,204	$2,728	$7,932	$1,511,038
51	$5,194	$2,738	$7,932	$1,508,300
52	$5,185	$2,747	$7,932	$1,505,553
53	$5,175	$2,756	$7,932	$1,502,797
54	$5,166	$2,766	$7,932	$1,500,031
55	$5,156	$2,775	$7,932	$1,497,256
56	$5,147	$2,785	$7,932	$1,494,471
57	$5,137	$2,795	$7,932	$1,491,676
58	$5,128	$2,804	$7,932	$1,488,872
59	$5,118	$2,814	$7,932	$1,486,058
60	$5,108	$2,823	$7,932	$1,483,235

第5年供款共

$95,182

第5年利息

$61,931

第5年共還本金

$33,250

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$5,099	$2,833	$7,932	$1,480,402
62	$5,089	$2,843	$7,932	$1,477,559
63	$5,079	$2,853	$7,932	$1,474,706
64	$5,069	$2,862	$7,932	$1,471,843
65	$5,059	$2,872	$7,932	$1,468,971
66	$5,050	$2,882	$7,932	$1,466,089
67	$5,040	$2,892	$7,932	$1,463,197
68	$5,030	$2,902	$7,932	$1,460,295
69	$5,020	$2,912	$7,932	$1,457,383
70	$5,010	$2,922	$7,932	$1,454,461
71	$5,000	$2,932	$7,932	$1,451,529
72	$4,990	$2,942	$7,932	$1,448,586

第6年供款共

$95,182

第6年利息

$60,533

第6年共還本金

$34,648

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$4,980	$2,952	$7,932	$1,445,634
74	$4,969	$2,962	$7,932	$1,442,672
75	$4,959	$2,973	$7,932	$1,439,699
76	$4,949	$2,983	$7,932	$1,436,716
77	$4,939	$2,993	$7,932	$1,433,723
78	$4,928	$3,003	$7,932	$1,430,720
79	$4,918	$3,014	$7,932	$1,427,706
80	$4,908	$3,024	$7,932	$1,424,682
81	$4,897	$3,034	$7,932	$1,421,648
82	$4,887	$3,045	$7,932	$1,418,603
83	$4,876	$3,055	$7,932	$1,415,547
84	$4,866	$3,066	$7,932	$1,412,482

第7年供款共

$95,182

第7年利息

$59,077

第7年共還本金

$36,105

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$4,855	$3,076	$7,932	$1,409,405
86	$4,845	$3,087	$7,932	$1,406,318
87	$4,834	$3,098	$7,932	$1,403,221
88	$4,824	$3,108	$7,932	$1,400,112
89	$4,813	$3,119	$7,932	$1,396,994
90	$4,802	$3,130	$7,932	$1,393,864
91	$4,791	$3,140	$7,932	$1,390,724
92	$4,781	$3,151	$7,932	$1,387,572
93	$4,770	$3,162	$7,932	$1,384,410
94	$4,759	$3,173	$7,932	$1,381,237
95	$4,748	$3,184	$7,932	$1,378,054
96	$4,737	$3,195	$7,932	$1,374,859

第8年供款共

$95,182

第8年利息

$57,559

第8年共還本金

$37,623

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$4,726	$3,206	$7,932	$1,371,653
98	$4,715	$3,217	$7,932	$1,368,436
99	$4,704	$3,228	$7,932	$1,365,209
100	$4,693	$3,239	$7,932	$1,361,970
101	$4,682	$3,250	$7,932	$1,358,720
102	$4,671	$3,261	$7,932	$1,355,459
103	$4,659	$3,272	$7,932	$1,352,186
104	$4,648	$3,284	$7,932	$1,348,903
105	$4,637	$3,295	$7,932	$1,345,608
106	$4,626	$3,306	$7,932	$1,342,301
107	$4,614	$3,318	$7,932	$1,338,984
108	$4,603	$3,329	$7,932	$1,335,655

第9年供款共

$95,182

第9年利息

$55,977

第9年共還本金

$39,204

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$4,591	$3,340	$7,932	$1,332,314
110	$4,580	$3,352	$7,932	$1,328,962
111	$4,568	$3,363	$7,932	$1,325,599
112	$4,557	$3,375	$7,932	$1,322,224
113	$4,545	$3,387	$7,932	$1,318,837
114	$4,534	$3,398	$7,932	$1,315,439
115	$4,522	$3,410	$7,932	$1,312,029
116	$4,510	$3,422	$7,932	$1,308,607
117	$4,498	$3,433	$7,932	$1,305,174
118	$4,487	$3,445	$7,932	$1,301,728
119	$4,475	$3,457	$7,932	$1,298,271
120	$4,463	$3,469	$7,932	$1,294,802

第10年供款共

$95,182

第10年利息

$54,329

第10年共還本金

$40,852

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$4,451	$3,481	$7,932	$1,291,321
122	$4,439	$3,493	$7,932	$1,287,828
123	$4,427	$3,505	$7,932	$1,284,324
124	$4,415	$3,517	$7,932	$1,280,807
125	$4,403	$3,529	$7,932	$1,277,278
126	$4,391	$3,541	$7,932	$1,273,736
127	$4,378	$3,553	$7,932	$1,270,183
128	$4,366	$3,566	$7,932	$1,266,618
129	$4,354	$3,578	$7,932	$1,263,040
130	$4,342	$3,590	$7,932	$1,259,450
131	$4,329	$3,602	$7,932	$1,255,847
132	$4,317	$3,615	$7,932	$1,252,232

第11年供款共

$95,182

第11年利息

$52,612

第11年共還本金

$42,570

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$4,305	$3,627	$7,932	$1,248,605
134	$4,292	$3,640	$7,932	$1,244,966
135	$4,280	$3,652	$7,932	$1,241,313
136	$4,267	$3,665	$7,932	$1,237,649
137	$4,254	$3,677	$7,932	$1,233,971
138	$4,242	$3,690	$7,932	$1,230,281
139	$4,229	$3,703	$7,932	$1,226,578
140	$4,216	$3,715	$7,932	$1,222,863
141	$4,204	$3,728	$7,932	$1,219,135
142	$4,191	$3,741	$7,932	$1,215,394
143	$4,178	$3,754	$7,932	$1,211,640
144	$4,165	$3,767	$7,932	$1,207,873

第12年供款共

$95,182

第12年利息

$50,822

第12年共還本金

$44,359

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$4,152	$3,780	$7,932	$1,204,093
146	$4,139	$3,793	$7,932	$1,200,301
147	$4,126	$3,806	$7,932	$1,196,495
148	$4,113	$3,819	$7,932	$1,192,676
149	$4,100	$3,832	$7,932	$1,188,844
150	$4,087	$3,845	$7,932	$1,184,999
151	$4,073	$3,858	$7,932	$1,181,141
152	$4,060	$3,872	$7,932	$1,177,269
153	$4,047	$3,885	$7,932	$1,173,384
154	$4,034	$3,898	$7,932	$1,169,486
155	$4,020	$3,912	$7,932	$1,165,574
156	$4,007	$3,925	$7,932	$1,161,649

第13年供款共

$95,182

第13年利息

$48,957

第13年共還本金

$46,224

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$3,993	$3,939	$7,932	$1,157,710
158	$3,980	$3,952	$7,932	$1,153,758
159	$3,966	$3,966	$7,932	$1,149,792
160	$3,952	$3,979	$7,932	$1,145,813
161	$3,939	$3,993	$7,932	$1,141,820
162	$3,925	$4,007	$7,932	$1,137,813
163	$3,911	$4,021	$7,932	$1,133,793
164	$3,897	$4,034	$7,932	$1,129,758
165	$3,884	$4,048	$7,932	$1,125,710
166	$3,870	$4,062	$7,932	$1,121,648
167	$3,856	$4,076	$7,932	$1,117,572
168	$3,842	$4,090	$7,932	$1,113,482

第14年供款共

$95,182

第14年利息

$47,014

第14年共還本金

$48,167

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$3,828	$4,104	$7,932	$1,109,377
170	$3,813	$4,118	$7,932	$1,105,259
171	$3,799	$4,132	$7,932	$1,101,127
172	$3,785	$4,147	$7,932	$1,096,980
173	$3,771	$4,161	$7,932	$1,092,819
174	$3,757	$4,175	$7,932	$1,088,644
175	$3,742	$4,190	$7,932	$1,084,454
176	$3,728	$4,204	$7,932	$1,080,250
177	$3,713	$4,218	$7,932	$1,076,032
178	$3,699	$4,233	$7,932	$1,071,799
179	$3,684	$4,247	$7,932	$1,067,551
180	$3,670	$4,262	$7,932	$1,063,289

第15年供款共

$95,182

第15年利息

$44,989

第15年共還本金

$50,192

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$3,655	$4,277	$7,932	$1,059,013
182	$3,640	$4,291	$7,932	$1,054,721
183	$3,626	$4,306	$7,932	$1,050,415
184	$3,611	$4,321	$7,932	$1,046,094
185	$3,596	$4,336	$7,932	$1,041,758
186	$3,581	$4,351	$7,932	$1,037,407
187	$3,566	$4,366	$7,932	$1,033,042
188	$3,551	$4,381	$7,932	$1,028,661
189	$3,536	$4,396	$7,932	$1,024,265
190	$3,521	$4,411	$7,932	$1,019,854
191	$3,506	$4,426	$7,932	$1,015,428
192	$3,491	$4,441	$7,932	$1,010,987

第16年供款共

$95,182

第16年利息

$42,879

第16年共還本金

$52,302

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$3,475	$4,457	$7,932	$1,006,530
194	$3,460	$4,472	$7,932	$1,002,059
195	$3,445	$4,487	$7,932	$997,571
196	$3,429	$4,503	$7,932	$993,069
197	$3,414	$4,518	$7,932	$988,551
198	$3,398	$4,534	$7,932	$984,017
199	$3,383	$4,549	$7,932	$979,468
200	$3,367	$4,565	$7,932	$974,903
201	$3,351	$4,581	$7,932	$970,322
202	$3,335	$4,596	$7,932	$965,726
203	$3,320	$4,612	$7,932	$961,114
204	$3,304	$4,628	$7,932	$956,486

第17年供款共

$95,182

第17年利息

$40,680

第17年共還本金

$54,501

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$3,288	$4,644	$7,932	$951,842
206	$3,272	$4,660	$7,932	$947,182
207	$3,256	$4,676	$7,932	$942,506
208	$3,240	$4,692	$7,932	$937,814
209	$3,224	$4,708	$7,932	$933,106
210	$3,208	$4,724	$7,932	$928,382
211	$3,191	$4,740	$7,932	$923,642
212	$3,175	$4,757	$7,932	$918,885
213	$3,159	$4,773	$7,932	$914,112
214	$3,142	$4,790	$7,932	$909,322
215	$3,126	$4,806	$7,932	$904,516
216	$3,109	$4,823	$7,932	$899,694

第18年供款共

$95,182

第18年利息

$38,389

第18年共還本金

$56,792

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$3,093	$4,839	$7,932	$894,855
218	$3,076	$4,856	$7,932	$889,999
219	$3,059	$4,872	$7,932	$885,126
220	$3,043	$4,889	$7,932	$880,237
221	$3,026	$4,906	$7,932	$875,331
222	$3,009	$4,923	$7,932	$870,408
223	$2,992	$4,940	$7,932	$865,469
224	$2,975	$4,957	$7,932	$860,512
225	$2,958	$4,974	$7,932	$855,538
226	$2,941	$4,991	$7,932	$850,547
227	$2,924	$5,008	$7,932	$845,539
228	$2,907	$5,025	$7,932	$840,514

第19年供款共

$95,182

第19年利息

$36,002

第19年共還本金

$59,180

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$2,889	$5,043	$7,932	$835,471
230	$2,872	$5,060	$7,932	$830,412
231	$2,855	$5,077	$7,932	$825,334
232	$2,837	$5,095	$7,932	$820,240
233	$2,820	$5,112	$7,932	$815,127
234	$2,802	$5,130	$7,932	$809,998
235	$2,784	$5,147	$7,932	$804,850
236	$2,767	$5,165	$7,932	$799,685
237	$2,749	$5,183	$7,932	$794,502
238	$2,731	$5,201	$7,932	$789,301
239	$2,713	$5,219	$7,932	$784,083
240	$2,695	$5,237	$7,932	$778,846

第20年供款共

$95,182

第20年利息

$33,514

第20年共還本金

$61,668

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$2,677	$5,255	$7,932	$773,592
242	$2,659	$5,273	$7,932	$768,319
243	$2,641	$5,291	$7,932	$763,029
244	$2,623	$5,309	$7,932	$757,720
245	$2,605	$5,327	$7,932	$752,393
246	$2,586	$5,345	$7,932	$747,047
247	$2,568	$5,364	$7,932	$741,683
248	$2,550	$5,382	$7,932	$736,301
249	$2,531	$5,401	$7,932	$730,900
250	$2,512	$5,419	$7,932	$725,481
251	$2,494	$5,438	$7,932	$720,043
252	$2,475	$5,457	$7,932	$714,586

第21年供款共

$95,182

第21年利息

$30,922

第21年共還本金

$64,260

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$2,456	$5,475	$7,932	$709,111
254	$2,438	$5,494	$7,932	$703,617
255	$2,419	$5,513	$7,932	$698,104
256	$2,400	$5,532	$7,932	$692,572
257	$2,381	$5,551	$7,932	$687,021
258	$2,362	$5,570	$7,932	$681,450
259	$2,342	$5,589	$7,932	$675,861
260	$2,323	$5,609	$7,932	$670,253
261	$2,304	$5,628	$7,932	$664,625
262	$2,285	$5,647	$7,932	$658,978
263	$2,265	$5,667	$7,932	$653,311
264	$2,246	$5,686	$7,932	$647,625

第22年供款共

$95,182

第22年利息

$28,220

第22年共還本金

$66,961

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$2,226	$5,706	$7,932	$641,919
266	$2,207	$5,725	$7,932	$636,194
267	$2,187	$5,745	$7,932	$630,449
268	$2,167	$5,765	$7,932	$624,685
269	$2,147	$5,784	$7,932	$618,900
270	$2,127	$5,804	$7,932	$613,096
271	$2,108	$5,824	$7,932	$607,272
272	$2,087	$5,844	$7,932	$601,427
273	$2,067	$5,864	$7,932	$595,563
274	$2,047	$5,885	$7,932	$589,678
275	$2,027	$5,905	$7,932	$583,774
276	$2,007	$5,925	$7,932	$577,849

第23年供款共

$95,182

第23年利息

$25,405

第23年共還本金

$69,776

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$1,986	$5,945	$7,932	$571,903
278	$1,966	$5,966	$7,932	$565,937
279	$1,945	$5,986	$7,932	$559,951
280	$1,925	$6,007	$7,932	$553,944
281	$1,904	$6,028	$7,932	$547,916
282	$1,883	$6,048	$7,932	$541,868
283	$1,863	$6,069	$7,932	$535,799
284	$1,842	$6,090	$7,932	$529,709
285	$1,821	$6,111	$7,932	$523,598
286	$1,800	$6,132	$7,932	$517,466
287	$1,779	$6,153	$7,932	$511,313
288	$1,758	$6,174	$7,932	$505,139

第24年供款共

$95,182

第24年利息

$22,472

第24年共還本金

$72,710

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$1,736	$6,195	$7,932	$498,944
290	$1,715	$6,217	$7,932	$492,727
291	$1,694	$6,238	$7,932	$486,489
292	$1,672	$6,259	$7,932	$480,229
293	$1,651	$6,281	$7,932	$473,948
294	$1,629	$6,303	$7,932	$467,646
295	$1,608	$6,324	$7,932	$461,321
296	$1,586	$6,346	$7,932	$454,975
297	$1,564	$6,368	$7,932	$448,608
298	$1,542	$6,390	$7,932	$442,218
299	$1,520	$6,412	$7,932	$435,806
300	$1,498	$6,434	$7,932	$429,373

第25年供款共

$95,182

第25年利息

$19,415

第25年共還本金

$75,766

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$1,476	$6,456	$7,932	$422,917
302	$1,454	$6,478	$7,932	$416,439
303	$1,432	$6,500	$7,932	$409,938
304	$1,409	$6,523	$7,932	$403,416
305	$1,387	$6,545	$7,932	$396,871
306	$1,364	$6,568	$7,932	$390,303
307	$1,342	$6,590	$7,932	$383,713
308	$1,319	$6,613	$7,932	$377,100
309	$1,296	$6,636	$7,932	$370,465
310	$1,273	$6,658	$7,932	$363,806
311	$1,251	$6,681	$7,932	$357,125
312	$1,228	$6,704	$7,932	$350,421

第26年供款共

$95,182

第26年利息

$16,230

第26年共還本金

$78,951

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$1,205	$6,727	$7,932	$343,694
314	$1,181	$6,750	$7,932	$336,944
315	$1,158	$6,774	$7,932	$330,170
316	$1,135	$6,797	$7,932	$323,373
317	$1,112	$6,820	$7,932	$316,553
318	$1,088	$6,844	$7,932	$309,709
319	$1,065	$6,867	$7,932	$302,842
320	$1,041	$6,891	$7,932	$295,951
321	$1,017	$6,914	$7,932	$289,037
322	$994	$6,938	$7,932	$282,099
323	$970	$6,962	$7,932	$275,137
324	$946	$6,986	$7,932	$268,151

第27年供款共

$95,182

第27年利息

$12,911

第27年共還本金

$82,271

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$922	$7,010	$7,932	$261,141
326	$898	$7,034	$7,932	$254,106
327	$873	$7,058	$7,932	$247,048
328	$849	$7,083	$7,932	$239,966
329	$825	$7,107	$7,932	$232,859
330	$800	$7,131	$7,932	$225,727
331	$776	$7,156	$7,932	$218,571
332	$751	$7,180	$7,932	$211,391
333	$727	$7,205	$7,932	$204,186
334	$702	$7,230	$7,932	$196,956
335	$677	$7,255	$7,932	$189,701
336	$652	$7,280	$7,932	$182,422

第28年供款共

$95,182

第28年利息

$9,452

第28年共還本金

$85,729

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$627	$7,305	$7,932	$175,117
338	$602	$7,330	$7,932	$167,787
339	$577	$7,355	$7,932	$160,432
340	$551	$7,380	$7,932	$153,052
341	$526	$7,406	$7,932	$145,646
342	$501	$7,431	$7,932	$138,215
343	$475	$7,457	$7,932	$130,758
344	$449	$7,482	$7,932	$123,276
345	$424	$7,508	$7,932	$115,768
346	$398	$7,534	$7,932	$108,234
347	$372	$7,560	$7,932	$100,674
348	$346	$7,586	$7,932	$93,088

第29年供款共

$95,182

第29年利息

$5,848

第29年共還本金

$89,333

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$320	$7,612	$7,932	$85,477
350	$294	$7,638	$7,932	$77,839
351	$268	$7,664	$7,932	$70,174
352	$241	$7,691	$7,932	$62,484
353	$215	$7,717	$7,932	$54,767
354	$188	$7,744	$7,932	$47,023
355	$162	$7,770	$7,932	$39,253
356	$135	$7,797	$7,932	$31,456
357	$108	$7,824	$7,932	$23,633
358	$81	$7,851	$7,932	$15,782
359	$54	$7,878	$7,932	$7,905
360	$27	$7,905	$7,932	$0

第30年供款共

$95,182

第30年利息

$2,093

第30年共還本金

$93,088

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$3,061,346

免责声明

笋盘推介

西贡 蚝涌村

按揭保险费
info

西贡蚝涌村