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$172,434,494

每月供款
$334,409

首期

$46,000,000

总贷款额

$69,000,000

總利息

$51,386,994

印花税

$4,887,500

其他

$1,160,000

置业成本总预算

HK$52,047,500

$668,817

置业成本总预算

HK$52,047,500

首期

$46,000,000
印花税

$4,887,500
- AVD
  
  $4,887,500
律师费

$ 10,000
代理佣金

$1,150,000
按揭保险费

不适用

$668,817

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

西贡柏涛湾花园洋房 F型

thumb_up

柏涛湾董事屋

实

3,858 呎

@30,000

建

4,394 呎

@26,340

hotel_class 楼王 pets 爱竉必选

售$1.1574 亿

实

3,858 呎

@30,000

建

4,394 呎

@26,340

售$1.1574 亿

hotel_class 楼王 pets 爱竉必选

西贡柏涛湾花园洋房 F型

thumb_up

柏涛湾董事屋

实

3,858 呎

@30,000

建

4,413 呎

@26,227

hotel_class 楼王

售$1.1574 亿

实

3,858 呎

@30,000

建

4,413 呎

@26,227

售$1.1574 亿

hotel_class 楼王

利率	15年	20年	25年	30年
1.000	$412,961	$317,327	$260,042	$221,931
1.500	$428,313	$332,956	$275,956	$238,133
2.000	$444,021	$349,060	$292,459	$255,037
2.500	$460,085	$365,633	$309,546	$272,633
3.000	$476,501	$382,672	$327,206	$290,907
3.500	$493,269	$400,172	$345,430	$309,841
4.000	$510,385	$418,126	$364,207	$329,417
4.125	$514,718	$422,685	$368,987	$334,408
4.500	$527,845	$436,528	$383,524	$349,613
5.000	$545,648	$455,369	$403,367	$370,407
5.500	$563,788	$474,642	$423,720	$391,774
6.000	$582,261	$494,337	$444,568	$413,690

每月供款$334,409

年期

30年

贷款金额

$69,000,000

總利息

$51,386,994

总贷款连利息

$120,386,994

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$237,188	$97,221	$334,408	$68,902,779
2	$236,853	$97,555	$334,408	$68,805,224
3	$236,518	$97,890	$334,408	$68,707,334
4	$236,181	$98,227	$334,408	$68,609,107
5	$235,844	$98,565	$334,408	$68,510,542
6	$235,505	$98,903	$334,408	$68,411,639
7	$235,165	$99,243	$334,408	$68,312,396
8	$234,824	$99,584	$334,408	$68,212,811
9	$234,482	$99,927	$334,408	$68,112,885
10	$234,138	$100,270	$334,408	$68,012,614
11	$233,793	$100,615	$334,408	$67,911,999
12	$233,447	$100,961	$334,408	$67,811,039

第1年供款共

$4,012,900

第1年利息

$2,823,938

第1年共還本金

$1,188,961

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$233,100	$101,308	$334,408	$67,709,731
14	$232,752	$101,656	$334,408	$67,608,075
15	$232,403	$102,006	$334,408	$67,506,069
16	$232,052	$102,356	$334,408	$67,403,713
17	$231,700	$102,708	$334,408	$67,301,005
18	$231,347	$103,061	$334,408	$67,197,944
19	$230,993	$103,415	$334,408	$67,094,528
20	$230,637	$103,771	$334,408	$66,990,757
21	$230,281	$104,128	$334,408	$66,886,630
22	$229,923	$104,486	$334,408	$66,782,144
23	$229,564	$104,845	$334,408	$66,677,300
24	$229,203	$105,205	$334,408	$66,572,094

第2年供款共

$4,012,900

第2年利息

$2,773,956

第2年共還本金

$1,238,944

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$228,842	$105,567	$334,408	$66,466,528
26	$228,479	$105,930	$334,408	$66,360,598
27	$228,115	$106,294	$334,408	$66,254,304
28	$227,749	$106,659	$334,408	$66,147,645
29	$227,383	$107,026	$334,408	$66,040,619
30	$227,015	$107,394	$334,408	$65,933,226
31	$226,645	$107,763	$334,408	$65,825,463
32	$226,275	$108,133	$334,408	$65,717,330
33	$225,903	$108,505	$334,408	$65,608,825
34	$225,530	$108,878	$334,408	$65,499,947
35	$225,156	$109,252	$334,408	$65,390,694
36	$224,781	$109,628	$334,408	$65,281,067

第3年供款共

$4,012,900

第3年利息

$2,721,872

第3年共還本金

$1,291,028

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$224,404	$110,005	$334,408	$65,171,062
38	$224,026	$110,383	$334,408	$65,060,679
39	$223,646	$110,762	$334,408	$64,949,917
40	$223,265	$111,143	$334,408	$64,838,774
41	$222,883	$111,525	$334,408	$64,727,249
42	$222,500	$111,908	$334,408	$64,615,340
43	$222,115	$112,293	$334,408	$64,503,047
44	$221,729	$112,679	$334,408	$64,390,368
45	$221,342	$113,066	$334,408	$64,277,302
46	$220,953	$113,455	$334,408	$64,163,847
47	$220,563	$113,845	$334,408	$64,050,002
48	$220,172	$114,236	$334,408	$63,935,765

第4年供款共

$4,012,900

第4年利息

$2,667,598

第4年共還本金

$1,345,301

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$219,779	$114,629	$334,408	$63,821,136
50	$219,385	$115,023	$334,408	$63,706,113
51	$218,990	$115,419	$334,408	$63,590,694
52	$218,593	$115,815	$334,408	$63,474,879
53	$218,195	$116,213	$334,408	$63,358,666
54	$217,795	$116,613	$334,408	$63,242,053
55	$217,395	$117,014	$334,408	$63,125,039
56	$216,992	$117,416	$334,408	$63,007,623
57	$216,589	$117,820	$334,408	$62,889,803
58	$216,184	$118,225	$334,408	$62,771,579
59	$215,777	$118,631	$334,408	$62,652,948
60	$215,370	$119,039	$334,408	$62,533,909

第5年供款共

$4,012,900

第5年利息

$2,611,044

第5年共還本金

$1,401,856

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$214,960	$119,448	$334,408	$62,414,461
62	$214,550	$119,859	$334,408	$62,294,602
63	$214,138	$120,271	$334,408	$62,174,332
64	$213,724	$120,684	$334,408	$62,053,648
65	$213,309	$121,099	$334,408	$61,932,549
66	$212,893	$121,515	$334,408	$61,811,034
67	$212,475	$121,933	$334,408	$61,689,101
68	$212,056	$122,352	$334,408	$61,566,749
69	$211,636	$122,773	$334,408	$61,443,976
70	$211,214	$123,195	$334,408	$61,320,781
71	$210,790	$123,618	$334,408	$61,197,163
72	$210,365	$124,043	$334,408	$61,073,120

第6年供款共

$4,012,900

第6年利息

$2,552,111

第6年共還本金

$1,460,789

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$209,939	$124,469	$334,408	$60,948,651
74	$209,511	$124,897	$334,408	$60,823,753
75	$209,082	$125,327	$334,408	$60,698,427
76	$208,651	$125,757	$334,408	$60,572,669
77	$208,219	$126,190	$334,408	$60,446,480
78	$207,785	$126,624	$334,408	$60,319,856
79	$207,350	$127,059	$334,408	$60,192,797
80	$206,913	$127,496	$334,408	$60,065,302
81	$206,474	$127,934	$334,408	$59,937,368
82	$206,035	$128,374	$334,408	$59,808,994
83	$205,593	$128,815	$334,408	$59,680,179
84	$205,151	$129,258	$334,408	$59,550,922

第7年供款共

$4,012,900

第7年利息

$2,490,701

第7年共還本金

$1,522,199

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$204,706	$129,702	$334,408	$59,421,220
86	$204,260	$130,148	$334,408	$59,291,072
87	$203,813	$130,595	$334,408	$59,160,476
88	$203,364	$131,044	$334,408	$59,029,432
89	$202,914	$131,495	$334,408	$58,897,938
90	$202,462	$131,947	$334,408	$58,765,991
91	$202,008	$132,400	$334,408	$58,633,591
92	$201,553	$132,855	$334,408	$58,500,735
93	$201,096	$133,312	$334,408	$58,367,423
94	$200,638	$133,770	$334,408	$58,233,653
95	$200,178	$134,230	$334,408	$58,099,423
96	$199,717	$134,692	$334,408	$57,964,731

第8年供款共

$4,012,900

第8年利息

$2,426,710

第8年共還本金

$1,586,190

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$199,254	$135,155	$334,408	$57,829,577
98	$198,789	$135,619	$334,408	$57,693,958
99	$198,323	$136,085	$334,408	$57,557,872
100	$197,855	$136,553	$334,408	$57,421,319
101	$197,386	$137,023	$334,408	$57,284,297
102	$196,915	$137,494	$334,408	$57,146,803
103	$196,442	$137,966	$334,408	$57,008,837
104	$195,968	$138,440	$334,408	$56,870,397
105	$195,492	$138,916	$334,408	$56,731,480
106	$195,014	$139,394	$334,408	$56,592,086
107	$194,535	$139,873	$334,408	$56,452,213
108	$194,054	$140,354	$334,408	$56,311,860

第9年供款共

$4,012,900

第9年利息

$2,360,028

第9年共還本金

$1,652,872

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$193,572	$140,836	$334,408	$56,171,023
110	$193,088	$141,320	$334,408	$56,029,703
111	$192,602	$141,806	$334,408	$55,887,897
112	$192,115	$142,294	$334,408	$55,745,603
113	$191,626	$142,783	$334,408	$55,602,820
114	$191,135	$143,274	$334,408	$55,459,546
115	$190,642	$143,766	$334,408	$55,315,780
116	$190,148	$144,260	$334,408	$55,171,520
117	$189,652	$144,756	$334,408	$55,026,764
118	$189,155	$145,254	$334,408	$54,881,510
119	$188,655	$145,753	$334,408	$54,735,757
120	$188,154	$146,254	$334,408	$54,589,503

第10年供款共

$4,012,900

第10年利息

$2,290,543

第10年共還本金

$1,722,357

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$187,651	$146,757	$334,408	$54,442,746
122	$187,147	$147,261	$334,408	$54,295,484
123	$186,641	$147,768	$334,408	$54,147,717
124	$186,133	$148,276	$334,408	$53,999,441
125	$185,623	$148,785	$334,408	$53,850,656
126	$185,112	$149,297	$334,408	$53,701,359
127	$184,598	$149,810	$334,408	$53,551,550
128	$184,083	$150,325	$334,408	$53,401,225
129	$183,567	$150,842	$334,408	$53,250,383
130	$183,048	$151,360	$334,408	$53,099,023
131	$182,528	$151,880	$334,408	$52,947,142
132	$182,006	$152,403	$334,408	$52,794,740

第11年供款共

$4,012,900

第11年利息

$2,218,137

第11年共還本金

$1,794,763

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$181,482	$152,926	$334,408	$52,641,814
134	$180,956	$153,452	$334,408	$52,488,361
135	$180,429	$153,980	$334,408	$52,334,382
136	$179,899	$154,509	$334,408	$52,179,873
137	$179,368	$155,040	$334,408	$52,024,833
138	$178,835	$155,573	$334,408	$51,869,260
139	$178,301	$156,108	$334,408	$51,713,152
140	$177,764	$156,644	$334,408	$51,556,508
141	$177,225	$157,183	$334,408	$51,399,325
142	$176,685	$157,723	$334,408	$51,241,602
143	$176,143	$158,265	$334,408	$51,083,337
144	$175,599	$158,809	$334,408	$50,924,527

第12年供款共

$4,012,900

第12年利息

$2,142,687

第12年共還本金

$1,870,213

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$175,053	$159,355	$334,408	$50,765,172
146	$174,505	$159,903	$334,408	$50,605,269
147	$173,956	$160,453	$334,408	$50,444,816
148	$173,404	$161,004	$334,408	$50,283,812
149	$172,851	$161,558	$334,408	$50,122,254
150	$172,295	$162,113	$334,408	$49,960,141
151	$171,738	$162,670	$334,408	$49,797,471
152	$171,179	$163,230	$334,408	$49,634,242
153	$170,618	$163,791	$334,408	$49,470,451
154	$170,055	$164,354	$334,408	$49,306,097
155	$169,490	$164,919	$334,408	$49,141,179
156	$168,923	$165,486	$334,408	$48,975,693

第13年供款共

$4,012,900

第13年利息

$2,064,066

第13年共還本金

$1,948,834

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$168,354	$166,054	$334,408	$48,809,639
158	$167,783	$166,625	$334,408	$48,643,014
159	$167,210	$167,198	$334,408	$48,475,816
160	$166,636	$167,773	$334,408	$48,308,043
161	$166,059	$168,349	$334,408	$48,139,694
162	$165,480	$168,928	$334,408	$47,970,765
163	$164,900	$169,509	$334,408	$47,801,257
164	$164,317	$170,091	$334,408	$47,631,165
165	$163,732	$170,676	$334,408	$47,460,489
166	$163,145	$171,263	$334,408	$47,289,226
167	$162,557	$171,852	$334,408	$47,117,374
168	$161,966	$172,442	$334,408	$46,944,932

第14年供款共

$4,012,900

第14年利息

$1,982,139

第14年共還本金

$2,030,761

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$161,373	$173,035	$334,408	$46,771,897
170	$160,778	$173,630	$334,408	$46,598,267
171	$160,182	$174,227	$334,408	$46,424,040
172	$159,583	$174,826	$334,408	$46,249,215
173	$158,982	$175,427	$334,408	$46,073,788
174	$158,379	$176,030	$334,408	$45,897,758
175	$157,774	$176,635	$334,408	$45,721,124
176	$157,166	$177,242	$334,408	$45,543,882
177	$156,557	$177,851	$334,408	$45,366,030
178	$155,946	$178,463	$334,408	$45,187,568
179	$155,332	$179,076	$334,408	$45,008,492
180	$154,717	$179,692	$334,408	$44,828,800

第15年供款共

$4,012,900

第15年利息

$1,896,768

第15年共還本金

$2,116,132

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$154,099	$180,309	$334,408	$44,648,491
182	$153,479	$180,929	$334,408	$44,467,562
183	$152,857	$181,551	$334,408	$44,286,011
184	$152,233	$182,175	$334,408	$44,103,835
185	$151,607	$182,801	$334,408	$43,921,034
186	$150,979	$183,430	$334,408	$43,737,604
187	$150,348	$184,060	$334,408	$43,553,544
188	$149,715	$184,693	$334,408	$43,368,851
189	$149,080	$185,328	$334,408	$43,183,523
190	$148,443	$185,965	$334,408	$42,997,558
191	$147,804	$186,604	$334,408	$42,810,954
192	$147,163	$187,246	$334,408	$42,623,708

第16年供款共

$4,012,900

第16年利息

$1,807,808

第16年共還本金

$2,205,092

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$146,519	$187,889	$334,408	$42,435,819
194	$145,873	$188,535	$334,408	$42,247,284
195	$145,225	$189,183	$334,408	$42,058,100
196	$144,575	$189,834	$334,408	$41,868,267
197	$143,922	$190,486	$334,408	$41,677,781
198	$143,267	$191,141	$334,408	$41,486,640
199	$142,610	$191,798	$334,408	$41,294,842
200	$141,951	$192,457	$334,408	$41,102,385
201	$141,289	$193,119	$334,408	$40,909,266
202	$140,626	$193,783	$334,408	$40,715,483
203	$139,959	$194,449	$334,408	$40,521,034
204	$139,291	$195,117	$334,408	$40,325,917

第17年供款共

$4,012,900

第17年利息

$1,715,108

第17年共還本金

$2,297,791

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$138,620	$195,788	$334,408	$40,130,129
206	$137,947	$196,461	$334,408	$39,933,668
207	$137,272	$197,136	$334,408	$39,736,532
208	$136,594	$197,814	$334,408	$39,538,718
209	$135,914	$198,494	$334,408	$39,340,224
210	$135,232	$199,176	$334,408	$39,141,047
211	$134,547	$199,861	$334,408	$38,941,186
212	$133,860	$200,548	$334,408	$38,740,638
213	$133,171	$201,237	$334,408	$38,539,401
214	$132,479	$201,929	$334,408	$38,337,472
215	$131,785	$202,623	$334,408	$38,134,849
216	$131,089	$203,320	$334,408	$37,931,529

第18年供款共

$4,012,900

第18年利息

$1,618,512

第18年共還本金

$2,394,388

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$130,390	$204,019	$334,408	$37,727,510
218	$129,688	$204,720	$334,408	$37,522,790
219	$128,985	$205,424	$334,408	$37,317,366
220	$128,278	$206,130	$334,408	$37,111,236
221	$127,570	$206,838	$334,408	$36,904,398
222	$126,859	$207,549	$334,408	$36,696,849
223	$126,145	$208,263	$334,408	$36,488,586
224	$125,430	$208,979	$334,408	$36,279,607
225	$124,711	$209,697	$334,408	$36,069,910
226	$123,990	$210,418	$334,408	$35,859,492
227	$123,267	$211,141	$334,408	$35,648,350
228	$122,541	$211,867	$334,408	$35,436,483

第19年供款共

$4,012,900

第19年利息

$1,517,854

第19年共還本金

$2,495,045

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$121,813	$212,595	$334,408	$35,223,888
230	$121,082	$213,326	$334,408	$35,010,562
231	$120,349	$214,060	$334,408	$34,796,502
232	$119,613	$214,795	$334,408	$34,581,707
233	$118,875	$215,534	$334,408	$34,366,173
234	$118,134	$216,275	$334,408	$34,149,899
235	$117,390	$217,018	$334,408	$33,932,881
236	$116,644	$217,764	$334,408	$33,715,116
237	$115,896	$218,513	$334,408	$33,496,604
238	$115,145	$219,264	$334,408	$33,277,340
239	$114,391	$220,017	$334,408	$33,057,323
240	$113,635	$220,774	$334,408	$32,836,549

第20年供款共

$4,012,900

第20年利息

$1,412,965

第20年共還本金

$2,599,934

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$112,876	$221,533	$334,408	$32,615,016
242	$112,114	$222,294	$334,408	$32,392,722
243	$111,350	$223,058	$334,408	$32,169,664
244	$110,583	$223,825	$334,408	$31,945,839
245	$109,814	$224,594	$334,408	$31,721,244
246	$109,042	$225,367	$334,408	$31,495,878
247	$108,267	$226,141	$334,408	$31,269,736
248	$107,490	$226,919	$334,408	$31,042,818
249	$106,710	$227,699	$334,408	$30,815,119
250	$105,927	$228,481	$334,408	$30,586,638
251	$105,142	$229,267	$334,408	$30,357,371
252	$104,353	$230,055	$334,408	$30,127,316

第21年供款共

$4,012,900

第21年利息

$1,303,667

第21年共還本金

$2,709,233

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$103,563	$230,846	$334,408	$29,896,471
254	$102,769	$231,639	$334,408	$29,664,831
255	$101,973	$232,435	$334,408	$29,432,396
256	$101,174	$233,234	$334,408	$29,199,161
257	$100,372	$234,036	$334,408	$28,965,125
258	$99,568	$234,841	$334,408	$28,730,285
259	$98,760	$235,648	$334,408	$28,494,637
260	$97,950	$236,458	$334,408	$28,258,179
261	$97,137	$237,271	$334,408	$28,020,908
262	$96,322	$238,086	$334,408	$27,782,821
263	$95,503	$238,905	$334,408	$27,543,916
264	$94,682	$239,726	$334,408	$27,304,190

第22年供款共

$4,012,900

第22年利息

$1,189,774

第22年共還本金

$2,823,126

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$93,858	$240,550	$334,408	$27,063,640
266	$93,031	$241,377	$334,408	$26,822,263
267	$92,202	$242,207	$334,408	$26,580,056
268	$91,369	$243,039	$334,408	$26,337,017
269	$90,533	$243,875	$334,408	$26,093,142
270	$89,695	$244,713	$334,408	$25,848,429
271	$88,854	$245,554	$334,408	$25,602,875
272	$88,010	$246,398	$334,408	$25,356,476
273	$87,163	$247,245	$334,408	$25,109,231
274	$86,313	$248,095	$334,408	$24,861,135
275	$85,460	$248,948	$334,408	$24,612,187
276	$84,604	$249,804	$334,408	$24,362,383

第23年供款共

$4,012,900

第23年利息

$1,071,093

第23年共還本金

$2,941,807

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$83,746	$250,663	$334,408	$24,111,721
278	$82,884	$251,524	$334,408	$23,860,196
279	$82,019	$252,389	$334,408	$23,607,808
280	$81,152	$253,256	$334,408	$23,354,551
281	$80,281	$254,127	$334,408	$23,100,424
282	$79,408	$255,001	$334,408	$22,845,423
283	$78,531	$255,877	$334,408	$22,589,546
284	$77,652	$256,757	$334,408	$22,332,789
285	$76,769	$257,639	$334,408	$22,075,150
286	$75,883	$258,525	$334,408	$21,816,625
287	$74,995	$259,414	$334,408	$21,557,211
288	$74,103	$260,305	$334,408	$21,296,906

第24年供款共

$4,012,900

第24年利息

$947,423

第24年共還本金

$3,065,477

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$73,208	$261,200	$334,408	$21,035,706
290	$72,310	$262,098	$334,408	$20,773,608
291	$71,409	$262,999	$334,408	$20,510,609
292	$70,505	$263,903	$334,408	$20,246,706
293	$69,598	$264,810	$334,408	$19,981,895
294	$68,688	$265,721	$334,408	$19,716,175
295	$67,774	$266,634	$334,408	$19,449,541
296	$66,858	$267,551	$334,408	$19,181,990
297	$65,938	$268,470	$334,408	$18,913,520
298	$65,015	$269,393	$334,408	$18,644,127
299	$64,089	$270,319	$334,408	$18,373,808
300	$63,160	$271,248	$334,408	$18,102,560

第25年供款共

$4,012,900

第25年利息

$818,553

第25年共還本金

$3,194,347

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$62,228	$272,181	$334,408	$17,830,379
302	$61,292	$273,116	$334,408	$17,557,262
303	$60,353	$274,055	$334,408	$17,283,207
304	$59,411	$274,997	$334,408	$17,008,210
305	$58,466	$275,943	$334,408	$16,732,267
306	$57,517	$276,891	$334,408	$16,455,376
307	$56,565	$277,843	$334,408	$16,177,533
308	$55,610	$278,798	$334,408	$15,898,735
309	$54,652	$279,756	$334,408	$15,618,979
310	$53,690	$280,718	$334,408	$15,338,261
311	$52,725	$281,683	$334,408	$15,056,578
312	$51,757	$282,651	$334,408	$14,773,926

第26年供款共

$4,012,900

第26年利息

$684,267

第26年共還本金

$3,328,633

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$50,785	$283,623	$334,408	$14,490,303
314	$49,810	$284,598	$334,408	$14,205,705
315	$48,832	$285,576	$334,408	$13,920,129
316	$47,850	$286,558	$334,408	$13,633,571
317	$46,865	$287,543	$334,408	$13,346,028
318	$45,877	$288,531	$334,408	$13,057,497
319	$44,885	$289,523	$334,408	$12,767,974
320	$43,890	$290,518	$334,408	$12,477,456
321	$42,891	$291,517	$334,408	$12,185,939
322	$41,889	$292,519	$334,408	$11,893,419
323	$40,884	$293,525	$334,408	$11,599,895
324	$39,875	$294,534	$334,408	$11,305,361

第27年供款共

$4,012,900

第27年利息

$544,334

第27年共還本金

$3,468,565

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$38,862	$295,546	$334,408	$11,009,815
326	$37,846	$296,562	$334,408	$10,713,253
327	$36,827	$297,582	$334,408	$10,415,671
328	$35,804	$298,604	$334,408	$10,117,067
329	$34,777	$299,631	$334,408	$9,817,436
330	$33,747	$300,661	$334,408	$9,516,775
331	$32,714	$301,694	$334,408	$9,215,081
332	$31,677	$302,731	$334,408	$8,912,349
333	$30,636	$303,772	$334,408	$8,608,577
334	$29,592	$304,816	$334,408	$8,303,761
335	$28,544	$305,864	$334,408	$7,997,897
336	$27,493	$306,916	$334,408	$7,690,981

第28年供款共

$4,012,900

第28年利息

$398,520

第28年共還本金

$3,614,380

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$26,438	$307,971	$334,408	$7,383,010
338	$25,379	$309,029	$334,408	$7,073,981
339	$24,317	$310,092	$334,408	$6,763,890
340	$23,251	$311,157	$334,408	$6,452,732
341	$22,181	$312,227	$334,408	$6,140,505
342	$21,108	$313,300	$334,408	$5,827,205
343	$20,031	$314,377	$334,408	$5,512,828
344	$18,950	$315,458	$334,408	$5,197,370
345	$17,866	$316,542	$334,408	$4,880,827
346	$16,778	$317,630	$334,408	$4,563,197
347	$15,686	$318,722	$334,408	$4,244,474
348	$14,590	$319,818	$334,408	$3,924,657

第29年供款共

$4,012,900

第29年利息

$246,575

第29年共還本金

$3,766,324

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$13,491	$320,917	$334,408	$3,603,739
350	$12,388	$322,020	$334,408	$3,281,719
351	$11,281	$323,127	$334,408	$2,958,591
352	$10,170	$324,238	$334,408	$2,634,353
353	$9,056	$325,353	$334,408	$2,309,001
354	$7,937	$326,471	$334,408	$1,982,529
355	$6,815	$327,593	$334,408	$1,654,936
356	$5,689	$328,719	$334,408	$1,326,217
357	$4,559	$329,849	$334,408	$996,367
358	$3,425	$330,983	$334,408	$665,384
359	$2,287	$332,121	$334,408	$333,263
360	$1,146	$333,263	$334,408	$0

第30年供款共

$4,012,900

第30年利息

$88,243

第30年共還本金

$3,924,657

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$172,434,494

免责声明

笋盘推介

西贡 柏涛湾 花园洋房 F型

西贡 柏涛湾 花园洋房 F型

按揭保险费
info

西贡柏涛湾花园洋房 F型

西贡柏涛湾花园洋房 F型