楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$33,048

借款月供 $160 , 共加借HK$33,048

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$2,924,211

每月供款
$7,576

首期

$170,000

总贷款额

$1,563,048

總利息

$1,164,063

印花税

$100

其他

$27,000

置业成本总预算

HK$197,100

$15,151

置业成本总预算

HK$197,100

首期

$170,000
印花税

$100
- AVD
  
  $100
律师费

$ 10,000
代理佣金

$17,000
按揭保险费

$33,048

$15,151

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	$9,355	$7,188	$5,891	$5,027
1.500	$9,703	$7,542	$6,251	$5,394
2.000	$10,058	$7,907	$6,625	$5,777
2.500	$10,422	$8,283	$7,012	$6,176
3.000	$10,794	$8,669	$7,412	$6,590
3.500	$11,174	$9,065	$7,825	$7,019
4.000	$11,562	$9,472	$8,250	$7,462
4.125	$11,660	$9,575	$8,359	$7,575
4.500	$11,957	$9,889	$8,688	$7,920
5.000	$12,360	$10,315	$9,137	$8,391
5.500	$12,771	$10,752	$9,598	$8,875
6.000	$13,190	$11,198	$10,071	$9,371

每月供款$7,576

年期

30年

贷款金额

$1,563,048

總利息

$1,164,063

总贷款连利息

$2,727,111

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$5,373	$2,202	$7,575	$1,560,846
2	$5,365	$2,210	$7,575	$1,558,636
3	$5,358	$2,217	$7,575	$1,556,418
4	$5,350	$2,225	$7,575	$1,554,193
5	$5,343	$2,233	$7,575	$1,551,960
6	$5,335	$2,240	$7,575	$1,549,720
7	$5,327	$2,248	$7,575	$1,547,472
8	$5,319	$2,256	$7,575	$1,545,216
9	$5,312	$2,264	$7,575	$1,542,952
10	$5,304	$2,271	$7,575	$1,540,681
11	$5,296	$2,279	$7,575	$1,538,402
12	$5,288	$2,287	$7,575	$1,536,115

第1年供款共

$90,904

第1年利息

$63,970

第1年共還本金

$26,933

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$5,280	$2,295	$7,575	$1,533,820
14	$5,273	$2,303	$7,575	$1,531,517
15	$5,265	$2,311	$7,575	$1,529,206
16	$5,257	$2,319	$7,575	$1,526,888
17	$5,249	$2,327	$7,575	$1,524,561
18	$5,241	$2,335	$7,575	$1,522,226
19	$5,233	$2,343	$7,575	$1,519,884
20	$5,225	$2,351	$7,575	$1,517,533
21	$5,217	$2,359	$7,575	$1,515,174
22	$5,208	$2,367	$7,575	$1,512,807
23	$5,200	$2,375	$7,575	$1,510,432
24	$5,192	$2,383	$7,575	$1,508,049

第2年供款共

$90,904

第2年利息

$62,838

第2年共還本金

$28,066

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$5,184	$2,391	$7,575	$1,505,658
26	$5,176	$2,400	$7,575	$1,503,258
27	$5,167	$2,408	$7,575	$1,500,850
28	$5,159	$2,416	$7,575	$1,498,434
29	$5,151	$2,424	$7,575	$1,496,010
30	$5,143	$2,433	$7,575	$1,493,577
31	$5,134	$2,441	$7,575	$1,491,136
32	$5,126	$2,450	$7,575	$1,488,686
33	$5,117	$2,458	$7,575	$1,486,228
34	$5,109	$2,466	$7,575	$1,483,762
35	$5,100	$2,475	$7,575	$1,481,287
36	$5,092	$2,483	$7,575	$1,478,803

第3年供款共

$90,904

第3年利息

$61,658

第3年共還本金

$29,245

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$5,083	$2,492	$7,575	$1,476,312
38	$5,075	$2,500	$7,575	$1,473,811
39	$5,066	$2,509	$7,575	$1,471,302
40	$5,058	$2,518	$7,575	$1,468,784
41	$5,049	$2,526	$7,575	$1,466,258
42	$5,040	$2,535	$7,575	$1,463,723
43	$5,032	$2,544	$7,575	$1,461,179
44	$5,023	$2,553	$7,575	$1,458,627
45	$5,014	$2,561	$7,575	$1,456,065
46	$5,005	$2,570	$7,575	$1,453,495
47	$4,996	$2,579	$7,575	$1,450,916
48	$4,988	$2,588	$7,575	$1,448,329

第4年供款共

$90,904

第4年利息

$60,429

第4年共還本金

$30,475

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$4,979	$2,597	$7,575	$1,445,732
50	$4,970	$2,606	$7,575	$1,443,126
51	$4,961	$2,615	$7,575	$1,440,512
52	$4,952	$2,624	$7,575	$1,437,888
53	$4,943	$2,633	$7,575	$1,435,256
54	$4,934	$2,642	$7,575	$1,432,614
55	$4,925	$2,651	$7,575	$1,429,963
56	$4,915	$2,660	$7,575	$1,427,303
57	$4,906	$2,669	$7,575	$1,424,635
58	$4,897	$2,678	$7,575	$1,421,956
59	$4,888	$2,687	$7,575	$1,419,269
60	$4,879	$2,697	$7,575	$1,416,572

第5年供款共

$90,904

第5年利息

$59,148

第5年共還本金

$31,756

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$4,869	$2,706	$7,575	$1,413,867
62	$4,860	$2,715	$7,575	$1,411,152
63	$4,851	$2,724	$7,575	$1,408,427
64	$4,841	$2,734	$7,575	$1,405,693
65	$4,832	$2,743	$7,575	$1,402,950
66	$4,823	$2,753	$7,575	$1,400,197
67	$4,813	$2,762	$7,575	$1,397,435
68	$4,804	$2,772	$7,575	$1,394,664
69	$4,794	$2,781	$7,575	$1,391,882
70	$4,785	$2,791	$7,575	$1,389,092
71	$4,775	$2,800	$7,575	$1,386,291
72	$4,765	$2,810	$7,575	$1,383,481

第6年供款共

$90,904

第6年利息

$57,813

第6年共還本金

$33,091

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$4,756	$2,820	$7,575	$1,380,662
74	$4,746	$2,829	$7,575	$1,377,833
75	$4,736	$2,839	$7,575	$1,374,994
76	$4,727	$2,849	$7,575	$1,372,145
77	$4,717	$2,859	$7,575	$1,369,286
78	$4,707	$2,868	$7,575	$1,366,418
79	$4,697	$2,878	$7,575	$1,363,540
80	$4,687	$2,888	$7,575	$1,360,651
81	$4,677	$2,898	$7,575	$1,357,753
82	$4,667	$2,908	$7,575	$1,354,845
83	$4,657	$2,918	$7,575	$1,351,927
84	$4,647	$2,928	$7,575	$1,348,999

第7年供款共

$90,904

第7年利息

$56,422

第7年共還本金

$34,482

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$4,637	$2,938	$7,575	$1,346,061
86	$4,627	$2,948	$7,575	$1,343,113
87	$4,617	$2,958	$7,575	$1,340,155
88	$4,607	$2,969	$7,575	$1,337,186
89	$4,597	$2,979	$7,575	$1,334,207
90	$4,586	$2,989	$7,575	$1,331,218
91	$4,576	$2,999	$7,575	$1,328,219
92	$4,566	$3,010	$7,575	$1,325,210
93	$4,555	$3,020	$7,575	$1,322,190
94	$4,545	$3,030	$7,575	$1,319,159
95	$4,535	$3,041	$7,575	$1,316,119
96	$4,524	$3,051	$7,575	$1,313,067

第8年供款共

$90,904

第8年利息

$54,972

第8年共還本金

$35,932

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$4,514	$3,062	$7,575	$1,310,006
98	$4,503	$3,072	$7,575	$1,306,934
99	$4,493	$3,083	$7,575	$1,303,851
100	$4,482	$3,093	$7,575	$1,300,758
101	$4,471	$3,104	$7,575	$1,297,654
102	$4,461	$3,115	$7,575	$1,294,539
103	$4,450	$3,125	$7,575	$1,291,414
104	$4,439	$3,136	$7,575	$1,288,278
105	$4,428	$3,147	$7,575	$1,285,131
106	$4,418	$3,158	$7,575	$1,281,973
107	$4,407	$3,169	$7,575	$1,278,805
108	$4,396	$3,179	$7,575	$1,275,625

第9年供款共

$90,904

第9年利息

$53,461

第9年共還本金

$37,442

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$4,385	$3,190	$7,575	$1,272,435
110	$4,374	$3,201	$7,575	$1,269,234
111	$4,363	$3,212	$7,575	$1,266,021
112	$4,352	$3,223	$7,575	$1,262,798
113	$4,341	$3,234	$7,575	$1,259,563
114	$4,330	$3,246	$7,575	$1,256,318
115	$4,319	$3,257	$7,575	$1,253,061
116	$4,307	$3,268	$7,575	$1,249,793
117	$4,296	$3,279	$7,575	$1,246,514
118	$4,285	$3,290	$7,575	$1,243,224
119	$4,274	$3,302	$7,575	$1,239,922
120	$4,262	$3,313	$7,575	$1,236,609

第10年供款共

$90,904

第10年利息

$51,887

第10年共還本金

$39,016

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$4,251	$3,324	$7,575	$1,233,284
122	$4,239	$3,336	$7,575	$1,229,949
123	$4,228	$3,347	$7,575	$1,226,601
124	$4,216	$3,359	$7,575	$1,223,242
125	$4,205	$3,370	$7,575	$1,219,872
126	$4,193	$3,382	$7,575	$1,216,490
127	$4,182	$3,394	$7,575	$1,213,096
128	$4,170	$3,405	$7,575	$1,209,691
129	$4,158	$3,417	$7,575	$1,206,274
130	$4,147	$3,429	$7,575	$1,202,845
131	$4,135	$3,441	$7,575	$1,199,405
132	$4,123	$3,452	$7,575	$1,195,952

第11年供款共

$90,904

第11年利息

$50,247

第11年共還本金

$40,657

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$4,111	$3,464	$7,575	$1,192,488
134	$4,099	$3,476	$7,575	$1,189,012
135	$4,087	$3,488	$7,575	$1,185,524
136	$4,075	$3,500	$7,575	$1,182,024
137	$4,063	$3,512	$7,575	$1,178,512
138	$4,051	$3,524	$7,575	$1,174,988
139	$4,039	$3,536	$7,575	$1,171,451
140	$4,027	$3,548	$7,575	$1,167,903
141	$4,015	$3,561	$7,575	$1,164,342
142	$4,002	$3,573	$7,575	$1,160,769
143	$3,990	$3,585	$7,575	$1,157,184
144	$3,978	$3,597	$7,575	$1,153,587

第12年供款共

$90,904

第12年利息

$48,538

第12年共還本金

$42,366

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$3,965	$3,610	$7,575	$1,149,977
146	$3,953	$3,622	$7,575	$1,146,355
147	$3,941	$3,635	$7,575	$1,142,720
148	$3,928	$3,647	$7,575	$1,139,073
149	$3,916	$3,660	$7,575	$1,135,413
150	$3,903	$3,672	$7,575	$1,131,741
151	$3,890	$3,685	$7,575	$1,128,056
152	$3,878	$3,698	$7,575	$1,124,358
153	$3,865	$3,710	$7,575	$1,120,648
154	$3,852	$3,723	$7,575	$1,116,925
155	$3,839	$3,736	$7,575	$1,113,189
156	$3,827	$3,749	$7,575	$1,109,440

第13年供款共

$90,904

第13年利息

$46,757

第13年共還本金

$44,147

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$3,814	$3,762	$7,575	$1,105,678
158	$3,801	$3,775	$7,575	$1,101,904
159	$3,788	$3,788	$7,575	$1,098,116
160	$3,775	$3,801	$7,575	$1,094,316
161	$3,762	$3,814	$7,575	$1,090,502
162	$3,749	$3,827	$7,575	$1,086,675
163	$3,735	$3,840	$7,575	$1,082,836
164	$3,722	$3,853	$7,575	$1,078,983
165	$3,709	$3,866	$7,575	$1,075,116
166	$3,696	$3,880	$7,575	$1,071,237
167	$3,682	$3,893	$7,575	$1,067,344
168	$3,669	$3,906	$7,575	$1,063,437

第14年供款共

$90,904

第14年利息

$44,901

第14年共還本金

$46,003

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$3,656	$3,920	$7,575	$1,059,518
170	$3,642	$3,933	$7,575	$1,055,584
171	$3,629	$3,947	$7,575	$1,051,638
172	$3,615	$3,960	$7,575	$1,047,677
173	$3,601	$3,974	$7,575	$1,043,704
174	$3,588	$3,988	$7,575	$1,039,716
175	$3,574	$4,001	$7,575	$1,035,715
176	$3,560	$4,015	$7,575	$1,031,700
177	$3,546	$4,029	$7,575	$1,027,671
178	$3,533	$4,043	$7,575	$1,023,628
179	$3,519	$4,057	$7,575	$1,019,571
180	$3,505	$4,071	$7,575	$1,015,501

第15年供款共

$90,904

第15年利息

$42,967

第15年共還本金

$47,936

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$3,491	$4,085	$7,575	$1,011,416
182	$3,477	$4,099	$7,575	$1,007,318
183	$3,463	$4,113	$7,575	$1,003,205
184	$3,449	$4,127	$7,575	$999,078
185	$3,434	$4,141	$7,575	$994,937
186	$3,420	$4,155	$7,575	$990,782
187	$3,406	$4,169	$7,575	$986,613
188	$3,391	$4,184	$7,575	$982,429
189	$3,377	$4,198	$7,575	$978,231
190	$3,363	$4,213	$7,575	$974,018
191	$3,348	$4,227	$7,575	$969,791
192	$3,334	$4,242	$7,575	$965,549

第16年供款共

$90,904

第16年利息

$40,952

第16年共還本金

$49,952

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$3,319	$4,256	$7,575	$961,293
194	$3,304	$4,271	$7,575	$957,022
195	$3,290	$4,286	$7,575	$952,737
196	$3,275	$4,300	$7,575	$948,436
197	$3,260	$4,315	$7,575	$944,121
198	$3,245	$4,330	$7,575	$939,791
199	$3,231	$4,345	$7,575	$935,447
200	$3,216	$4,360	$7,575	$931,087
201	$3,201	$4,375	$7,575	$926,712
202	$3,186	$4,390	$7,575	$922,323
203	$3,170	$4,405	$7,575	$917,918
204	$3,155	$4,420	$7,575	$913,498

第17年供款共

$90,904

第17年利息

$38,852

第17年共還本金

$52,052

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$3,140	$4,435	$7,575	$909,063
206	$3,125	$4,450	$7,575	$904,612
207	$3,110	$4,466	$7,575	$900,146
208	$3,094	$4,481	$7,575	$895,665
209	$3,079	$4,496	$7,575	$891,169
210	$3,063	$4,512	$7,575	$886,657
211	$3,048	$4,527	$7,575	$882,130
212	$3,032	$4,543	$7,575	$877,587
213	$3,017	$4,559	$7,575	$873,028
214	$3,001	$4,574	$7,575	$868,454
215	$2,985	$4,590	$7,575	$863,864
216	$2,970	$4,606	$7,575	$859,258

第18年供款共

$90,904

第18年利息

$36,664

第18年共還本金

$54,240

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$2,954	$4,622	$7,575	$854,636
218	$2,938	$4,637	$7,575	$849,999
219	$2,922	$4,653	$7,575	$845,345
220	$2,906	$4,669	$7,575	$840,676
221	$2,890	$4,685	$7,575	$835,991
222	$2,874	$4,702	$7,575	$831,289
223	$2,858	$4,718	$7,575	$826,571
224	$2,841	$4,734	$7,575	$821,837
225	$2,825	$4,750	$7,575	$817,087
226	$2,809	$4,767	$7,575	$812,320
227	$2,792	$4,783	$7,575	$807,537
228	$2,776	$4,799	$7,575	$802,738

第19年供款共

$90,904

第19年利息

$34,384

第19年共還本金

$56,520

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$2,759	$4,816	$7,575	$797,922
230	$2,743	$4,832	$7,575	$793,090
231	$2,726	$4,849	$7,575	$788,241
232	$2,710	$4,866	$7,575	$783,375
233	$2,693	$4,882	$7,575	$778,492
234	$2,676	$4,899	$7,575	$773,593
235	$2,659	$4,916	$7,575	$768,677
236	$2,642	$4,933	$7,575	$763,744
237	$2,625	$4,950	$7,575	$758,794
238	$2,608	$4,967	$7,575	$753,827
239	$2,591	$4,984	$7,575	$748,843
240	$2,574	$5,001	$7,575	$743,842

第20年供款共

$90,904

第20年利息

$32,008

第20年共還本金

$58,896

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$2,557	$5,018	$7,575	$738,824
242	$2,540	$5,036	$7,575	$733,788
243	$2,522	$5,053	$7,575	$728,735
244	$2,505	$5,070	$7,575	$723,665
245	$2,488	$5,088	$7,575	$718,577
246	$2,470	$5,105	$7,575	$713,472
247	$2,453	$5,123	$7,575	$708,349
248	$2,435	$5,140	$7,575	$703,209
249	$2,417	$5,158	$7,575	$698,051
250	$2,400	$5,176	$7,575	$692,875
251	$2,382	$5,194	$7,575	$687,682
252	$2,364	$5,211	$7,575	$682,470

第21年供款共

$90,904

第21年利息

$29,532

第21年共還本金

$61,372

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$2,346	$5,229	$7,575	$677,241
254	$2,328	$5,247	$7,575	$671,994
255	$2,310	$5,265	$7,575	$666,728
256	$2,292	$5,283	$7,575	$661,445
257	$2,274	$5,302	$7,575	$656,143
258	$2,255	$5,320	$7,575	$650,823
259	$2,237	$5,338	$7,575	$645,485
260	$2,219	$5,356	$7,575	$640,129
261	$2,200	$5,375	$7,575	$634,754
262	$2,182	$5,393	$7,575	$629,361
263	$2,163	$5,412	$7,575	$623,949
264	$2,145	$5,430	$7,575	$618,518

第22年供款共

$90,904

第22年利息

$26,952

第22年共還本金

$63,952

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$2,126	$5,449	$7,575	$613,069
266	$2,107	$5,468	$7,575	$607,601
267	$2,089	$5,487	$7,575	$602,115
268	$2,070	$5,506	$7,575	$596,609
269	$2,051	$5,524	$7,575	$591,085
270	$2,032	$5,543	$7,575	$585,541
271	$2,013	$5,563	$7,575	$579,979
272	$1,994	$5,582	$7,575	$574,397
273	$1,974	$5,601	$7,575	$568,796
274	$1,955	$5,620	$7,575	$563,176
275	$1,936	$5,639	$7,575	$557,537
276	$1,917	$5,659	$7,575	$551,878

第23年供款共

$90,904

第23年利息

$24,263

第23年共還本金

$66,640

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$1,897	$5,678	$7,575	$546,200
278	$1,878	$5,698	$7,575	$540,502
279	$1,858	$5,717	$7,575	$534,785
280	$1,838	$5,737	$7,575	$529,048
281	$1,819	$5,757	$7,575	$523,291
282	$1,799	$5,776	$7,575	$517,514
283	$1,779	$5,796	$7,575	$511,718
284	$1,759	$5,816	$7,575	$505,902
285	$1,739	$5,836	$7,575	$500,065
286	$1,719	$5,856	$7,575	$494,209
287	$1,699	$5,876	$7,575	$488,333
288	$1,679	$5,897	$7,575	$482,436

第24年供款共

$90,904

第24年利息

$21,462

第24年共還本金

$69,442

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$1,658	$5,917	$7,575	$476,519
290	$1,638	$5,937	$7,575	$470,582
291	$1,618	$5,958	$7,575	$464,624
292	$1,597	$5,978	$7,575	$458,646
293	$1,577	$5,999	$7,575	$452,647
294	$1,556	$6,019	$7,575	$446,628
295	$1,535	$6,040	$7,575	$440,588
296	$1,515	$6,061	$7,575	$434,527
297	$1,494	$6,082	$7,575	$428,446
298	$1,473	$6,103	$7,575	$422,343
299	$1,452	$6,124	$7,575	$416,219
300	$1,431	$6,145	$7,575	$410,075

第25年供款共

$90,904

第25年利息

$18,543

第25年共還本金

$72,361

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$1,410	$6,166	$7,575	$403,909
302	$1,388	$6,187	$7,575	$397,722
303	$1,367	$6,208	$7,575	$391,514
304	$1,346	$6,229	$7,575	$385,285
305	$1,324	$6,251	$7,575	$379,034
306	$1,303	$6,272	$7,575	$372,761
307	$1,281	$6,294	$7,575	$366,468
308	$1,260	$6,316	$7,575	$360,152
309	$1,238	$6,337	$7,575	$353,815
310	$1,216	$6,359	$7,575	$347,456
311	$1,194	$6,381	$7,575	$341,075
312	$1,172	$6,403	$7,575	$334,672

第26年供款共

$90,904

第26年利息

$15,501

第26年共還本金

$75,403

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$1,150	$6,425	$7,575	$328,247
314	$1,128	$6,447	$7,575	$321,800
315	$1,106	$6,469	$7,575	$315,331
316	$1,084	$6,491	$7,575	$308,840
317	$1,062	$6,514	$7,575	$302,326
318	$1,039	$6,536	$7,575	$295,790
319	$1,017	$6,559	$7,575	$289,231
320	$994	$6,581	$7,575	$282,650
321	$972	$6,604	$7,575	$276,046
322	$949	$6,626	$7,575	$269,420
323	$926	$6,649	$7,575	$262,771
324	$903	$6,672	$7,575	$256,099

第27年供款共

$90,904

第27年利息

$12,331

第27年共還本金

$78,573

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$880	$6,695	$7,575	$249,404
326	$857	$6,718	$7,575	$242,686
327	$834	$6,741	$7,575	$235,945
328	$811	$6,764	$7,575	$229,181
329	$788	$6,787	$7,575	$222,393
330	$764	$6,811	$7,575	$215,582
331	$741	$6,834	$7,575	$208,748
332	$718	$6,858	$7,575	$201,890
333	$694	$6,881	$7,575	$195,009
334	$670	$6,905	$7,575	$188,104
335	$647	$6,929	$7,575	$181,175
336	$623	$6,953	$7,575	$174,223

第28年供款共

$90,904

第28年利息

$9,028

第28年共還本金

$81,876

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$599	$6,976	$7,575	$167,246
338	$575	$7,000	$7,575	$160,246
339	$551	$7,024	$7,575	$153,222
340	$527	$7,049	$7,575	$146,173
341	$502	$7,073	$7,575	$139,100
342	$478	$7,097	$7,575	$132,003
343	$454	$7,122	$7,575	$124,881
344	$429	$7,146	$7,575	$117,735
345	$405	$7,171	$7,575	$110,565
346	$380	$7,195	$7,575	$103,370
347	$355	$7,220	$7,575	$96,150
348	$331	$7,245	$7,575	$88,905

第29年供款共

$90,904

第29年利息

$5,586

第29年共還本金

$85,318

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$306	$7,270	$7,575	$81,635
350	$281	$7,295	$7,575	$74,340
351	$256	$7,320	$7,575	$67,021
352	$230	$7,345	$7,575	$59,676
353	$205	$7,370	$7,575	$52,305
354	$180	$7,396	$7,575	$44,910
355	$154	$7,421	$7,575	$37,489
356	$129	$7,446	$7,575	$30,043
357	$103	$7,472	$7,575	$22,571
358	$78	$7,498	$7,575	$15,073
359	$52	$7,523	$7,575	$7,549
360	$26	$7,549	$7,575	$0

第30年供款共

$90,904

第30年利息

$1,999

第30年共還本金

$88,905

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$2,924,211

免责声明

笋盘推介

西贡 蚝涌村

按揭保险费
info

西贡蚝涌村