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$119,957,474

每月供款
$232,632

首期

$32,000,000

总贷款额

$48,000,000

總利息

$35,747,474

印花税

$3,400,000

其他

$810,000

置业成本总预算

HK$36,210,000

$465,264

置业成本总预算

HK$36,210,000

首期

$32,000,000
印花税

$3,400,000
- AVD
  
  $3,400,000
律师费

$ 10,000
代理佣金

$800,000
按揭保险费

不适用

$465,264

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 E型

thumb_up

柏涛湾花园洋房 E型

实

3,708 呎

@21,575

建

6,393 呎

@12,514

local_fire_department 至HIT

售$8,000 万

实

3,708 呎

@21,575

建

6,393 呎

@12,514

售$8,000 万

local_fire_department 至HIT

西贡 SAI KUNG SINGLE LOT

thumb_up

SINGLE LOT

实

4,761 呎

@16,803

real_estate_agent 罕有放盘

售$8,000 万

实

4,761 呎

@16,803

售$8,000 万

real_estate_agent 罕有放盘

利率	15年	20年	25年	30年
1.000	$287,277	$220,749	$180,899	$154,387
1.500	$297,957	$231,622	$191,969	$165,658
2.000	$308,884	$242,824	$203,450	$177,417
2.500	$320,059	$254,353	$215,336	$189,658
3.000	$331,479	$266,207	$227,621	$202,370
3.500	$343,144	$278,381	$240,299	$215,541
4.000	$355,050	$290,871	$253,362	$229,159
4.125	$358,064	$294,042	$256,686	$232,632
4.500	$367,197	$303,672	$266,800	$243,209
5.000	$379,581	$316,779	$280,603	$257,674
5.500	$392,200	$330,186	$294,762	$272,539
6.000	$405,051	$343,887	$309,265	$287,784

每月供款$232,632

年期

30年

贷款金额

$48,000,000

總利息

$35,747,474

总贷款连利息

$83,747,474

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$165,000	$67,632	$232,632	$47,932,368
2	$164,768	$67,864	$232,632	$47,864,504
3	$164,534	$68,098	$232,632	$47,796,406
4	$164,300	$68,332	$232,632	$47,728,074
5	$164,065	$68,567	$232,632	$47,659,508
6	$163,830	$68,802	$232,632	$47,590,705
7	$163,593	$69,039	$232,632	$47,521,667
8	$163,356	$69,276	$232,632	$47,452,391
9	$163,118	$69,514	$232,632	$47,382,876
10	$162,879	$69,753	$232,632	$47,313,123
11	$162,639	$69,993	$232,632	$47,243,130
12	$162,398	$70,234	$232,632	$47,172,896

第1年供款共

$2,791,582

第1年利息

$1,964,479

第1年共還本金

$827,104

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$162,157	$70,475	$232,632	$47,102,421
14	$161,915	$70,717	$232,632	$47,031,704
15	$161,671	$70,960	$232,632	$46,960,744
16	$161,428	$71,204	$232,632	$46,889,539
17	$161,183	$71,449	$232,632	$46,818,090
18	$160,937	$71,695	$232,632	$46,746,396
19	$160,691	$71,941	$232,632	$46,674,454
20	$160,443	$72,188	$232,632	$46,602,266
21	$160,195	$72,437	$232,632	$46,529,829
22	$159,946	$72,686	$232,632	$46,457,144
23	$159,696	$72,935	$232,632	$46,384,208
24	$159,446	$73,186	$232,632	$46,311,022

第2年供款共

$2,791,582

第2年利息

$1,929,708

第2年共還本金

$861,874

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$159,194	$73,438	$232,632	$46,237,585
26	$158,942	$73,690	$232,632	$46,163,894
27	$158,688	$73,943	$232,632	$46,089,951
28	$158,434	$74,198	$232,632	$46,015,753
29	$158,179	$74,453	$232,632	$45,941,300
30	$157,923	$74,709	$232,632	$45,866,592
31	$157,666	$74,965	$232,632	$45,791,626
32	$157,409	$75,223	$232,632	$45,716,403
33	$157,150	$75,482	$232,632	$45,640,921
34	$156,891	$75,741	$232,632	$45,565,180
35	$156,630	$76,002	$232,632	$45,489,179
36	$156,369	$76,263	$232,632	$45,412,916

第3年供款共

$2,791,582

第3年利息

$1,893,476

第3年共還本金

$898,106

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$156,107	$76,525	$232,632	$45,336,391
38	$155,844	$76,788	$232,632	$45,259,603
39	$155,580	$77,052	$232,632	$45,182,551
40	$155,315	$77,317	$232,632	$45,105,234
41	$155,049	$77,583	$232,632	$45,027,651
42	$154,783	$77,849	$232,632	$44,949,802
43	$154,515	$78,117	$232,632	$44,871,685
44	$154,246	$78,385	$232,632	$44,793,300
45	$153,977	$78,655	$232,632	$44,714,645
46	$153,707	$78,925	$232,632	$44,635,720
47	$153,435	$79,197	$232,632	$44,556,523
48	$153,163	$79,469	$232,632	$44,477,054

第4年供款共

$2,791,582

第4年利息

$1,855,721

第4年共還本金

$935,862

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$152,890	$79,742	$232,632	$44,397,312
50	$152,616	$80,016	$232,632	$44,317,296
51	$152,341	$80,291	$232,632	$44,237,005
52	$152,065	$80,567	$232,632	$44,156,438
53	$151,788	$80,844	$232,632	$44,075,594
54	$151,510	$81,122	$232,632	$43,994,472
55	$151,231	$81,401	$232,632	$43,913,071
56	$150,951	$81,681	$232,632	$43,831,390
57	$150,670	$81,961	$232,632	$43,749,428
58	$150,389	$82,243	$232,632	$43,667,185
59	$150,106	$82,526	$232,632	$43,584,659
60	$149,822	$82,810	$232,632	$43,501,850

第5年供款共

$2,791,582

第5年利息

$1,816,378

第5年共還本金

$975,204

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$149,538	$83,094	$232,632	$43,418,755
62	$149,252	$83,380	$232,632	$43,335,376
63	$148,965	$83,667	$232,632	$43,251,709
64	$148,678	$83,954	$232,632	$43,167,755
65	$148,389	$84,243	$232,632	$43,083,512
66	$148,100	$84,532	$232,632	$42,998,980
67	$147,809	$84,823	$232,632	$42,914,157
68	$147,517	$85,114	$232,632	$42,829,043
69	$147,225	$85,407	$232,632	$42,743,636
70	$146,931	$85,701	$232,632	$42,657,935
71	$146,637	$85,995	$232,632	$42,571,940
72	$146,341	$86,291	$232,632	$42,485,649

第6年供款共

$2,791,582

第6年利息

$1,775,382

第6年共還本金

$1,016,201

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$146,044	$86,587	$232,632	$42,399,061
74	$145,747	$86,885	$232,632	$42,312,176
75	$145,448	$87,184	$232,632	$42,224,993
76	$145,148	$87,483	$232,632	$42,137,509
77	$144,848	$87,784	$232,632	$42,049,725
78	$144,546	$88,086	$232,632	$41,961,639
79	$144,243	$88,389	$232,632	$41,873,250
80	$143,939	$88,693	$232,632	$41,784,558
81	$143,634	$88,997	$232,632	$41,695,560
82	$143,328	$89,303	$232,632	$41,606,257
83	$143,022	$89,610	$232,632	$41,516,646
84	$142,713	$89,918	$232,632	$41,426,728

第7年供款共

$2,791,582

第7年利息

$1,732,662

第7年共還本金

$1,058,921

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$142,404	$90,227	$232,632	$41,336,501
86	$142,094	$90,538	$232,632	$41,245,963
87	$141,783	$90,849	$232,632	$41,155,114
88	$141,471	$91,161	$232,632	$41,063,953
89	$141,157	$91,475	$232,632	$40,972,478
90	$140,843	$91,789	$232,632	$40,880,689
91	$140,527	$92,105	$232,632	$40,788,585
92	$140,211	$92,421	$232,632	$40,696,164
93	$139,893	$92,739	$232,632	$40,603,425
94	$139,574	$93,058	$232,632	$40,510,367
95	$139,254	$93,377	$232,632	$40,416,990
96	$138,933	$93,698	$232,632	$40,323,291

第8年供款共

$2,791,582

第8年利息

$1,688,146

第8年共還本金

$1,103,437

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$138,611	$94,021	$232,632	$40,229,271
98	$138,288	$94,344	$232,632	$40,134,927
99	$137,964	$94,668	$232,632	$40,040,259
100	$137,638	$94,993	$232,632	$39,945,266
101	$137,312	$95,320	$232,632	$39,849,946
102	$136,984	$95,648	$232,632	$39,754,298
103	$136,655	$95,976	$232,632	$39,658,321
104	$136,325	$96,306	$232,632	$39,562,015
105	$135,994	$96,637	$232,632	$39,465,378
106	$135,662	$96,970	$232,632	$39,368,408
107	$135,329	$97,303	$232,632	$39,271,105
108	$134,994	$97,637	$232,632	$39,173,467

第9年供款共

$2,791,582

第9年利息

$1,641,759

第9年共還本金

$1,149,824

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$134,659	$97,973	$232,632	$39,075,494
110	$134,322	$98,310	$232,632	$38,977,185
111	$133,984	$98,648	$232,632	$38,878,537
112	$133,645	$98,987	$232,632	$38,779,550
113	$133,305	$99,327	$232,632	$38,680,223
114	$132,963	$99,669	$232,632	$38,580,554
115	$132,621	$100,011	$232,632	$38,480,543
116	$132,277	$100,355	$232,632	$38,380,188
117	$131,932	$100,700	$232,632	$38,279,488
118	$131,586	$101,046	$232,632	$38,178,442
119	$131,238	$101,393	$232,632	$38,077,048
120	$130,890	$101,742	$232,632	$37,975,306

第10年供款共

$2,791,582

第10年利息

$1,593,421

第10年共還本金

$1,198,161

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$130,540	$102,092	$232,632	$37,873,214
122	$130,189	$102,443	$232,632	$37,770,772
123	$129,837	$102,795	$232,632	$37,667,977
124	$129,484	$103,148	$232,632	$37,564,829
125	$129,129	$103,503	$232,632	$37,461,326
126	$128,773	$103,859	$232,632	$37,357,467
127	$128,416	$104,216	$232,632	$37,253,252
128	$128,058	$104,574	$232,632	$37,148,678
129	$127,699	$104,933	$232,632	$37,043,745
130	$127,338	$105,294	$232,632	$36,938,451
131	$126,976	$105,656	$232,632	$36,832,795
132	$126,613	$106,019	$232,632	$36,726,776

第11年供款共

$2,791,582

第11年利息

$1,543,052

第11年共還本金

$1,248,531

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$126,248	$106,384	$232,632	$36,620,392
134	$125,883	$106,749	$232,632	$36,513,643
135	$125,516	$107,116	$232,632	$36,406,527
136	$125,147	$107,484	$232,632	$36,299,042
137	$124,778	$107,854	$232,632	$36,191,188
138	$124,407	$108,225	$232,632	$36,082,964
139	$124,035	$108,597	$232,632	$35,974,367
140	$123,662	$108,970	$232,632	$35,865,397
141	$123,287	$109,345	$232,632	$35,756,052
142	$122,911	$109,720	$232,632	$35,646,332
143	$122,534	$110,098	$232,632	$35,536,234
144	$122,156	$110,476	$232,632	$35,425,758

第12年供款共

$2,791,582

第12年利息

$1,490,565

第12年共還本金

$1,301,017

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$121,776	$110,856	$232,632	$35,314,902
146	$121,395	$111,237	$232,632	$35,203,665
147	$121,013	$111,619	$232,632	$35,092,046
148	$120,629	$112,003	$232,632	$34,980,043
149	$120,244	$112,388	$232,632	$34,867,655
150	$119,858	$112,774	$232,632	$34,754,881
151	$119,470	$113,162	$232,632	$34,641,719
152	$119,081	$113,551	$232,632	$34,528,168
153	$118,691	$113,941	$232,632	$34,414,227
154	$118,299	$114,333	$232,632	$34,299,894
155	$117,906	$114,726	$232,632	$34,185,168
156	$117,512	$115,120	$232,632	$34,070,047

第13年供款共

$2,791,582

第13年利息

$1,435,872

第13年共還本金

$1,355,711

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$117,116	$115,516	$232,632	$33,954,531
158	$116,719	$115,913	$232,632	$33,838,618
159	$116,320	$116,312	$232,632	$33,722,307
160	$115,920	$116,711	$232,632	$33,605,595
161	$115,519	$117,113	$232,632	$33,488,482
162	$115,117	$117,515	$232,632	$33,370,967
163	$114,713	$117,919	$232,632	$33,253,048
164	$114,307	$118,325	$232,632	$33,134,724
165	$113,901	$118,731	$232,632	$33,015,992
166	$113,492	$119,139	$232,632	$32,896,853
167	$113,083	$119,549	$232,632	$32,777,304
168	$112,672	$119,960	$232,632	$32,657,344

第14年供款共

$2,791,582

第14年利息

$1,378,879

第14年共還本金

$1,412,703

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$112,260	$120,372	$232,632	$32,536,972
170	$111,846	$120,786	$232,632	$32,416,186
171	$111,431	$121,201	$232,632	$32,294,985
172	$111,014	$121,618	$232,632	$32,173,367
173	$110,596	$122,036	$232,632	$32,051,331
174	$110,176	$122,455	$232,632	$31,928,875
175	$109,756	$122,876	$232,632	$31,805,999
176	$109,333	$123,299	$232,632	$31,682,700
177	$108,909	$123,723	$232,632	$31,558,978
178	$108,484	$124,148	$232,632	$31,434,830
179	$108,057	$124,575	$232,632	$31,310,255
180	$107,629	$125,003	$232,632	$31,185,252

第15年供款共

$2,791,582

第15年利息

$1,319,491

第15年共還本金

$1,472,092

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$107,199	$125,433	$232,632	$31,059,820
182	$106,768	$125,864	$232,632	$30,933,956
183	$106,335	$126,296	$232,632	$30,807,660
184	$105,901	$126,731	$232,632	$30,680,929
185	$105,466	$127,166	$232,632	$30,553,763
186	$105,029	$127,603	$232,632	$30,426,160
187	$104,590	$128,042	$232,632	$30,298,118
188	$104,150	$128,482	$232,632	$30,169,635
189	$103,708	$128,924	$232,632	$30,040,712
190	$103,265	$129,367	$232,632	$29,911,345
191	$102,820	$129,812	$232,632	$29,781,533
192	$102,374	$130,258	$232,632	$29,651,275

第16年供款共

$2,791,582

第16年利息

$1,257,606

第16年共還本金

$1,533,977

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$101,926	$130,706	$232,632	$29,520,570
194	$101,477	$131,155	$232,632	$29,389,415
195	$101,026	$131,606	$232,632	$29,257,809
196	$100,574	$132,058	$232,632	$29,125,751
197	$100,120	$132,512	$232,632	$28,993,239
198	$99,664	$132,968	$232,632	$28,860,271
199	$99,207	$133,425	$232,632	$28,726,846
200	$98,749	$133,883	$232,632	$28,592,963
201	$98,288	$134,344	$232,632	$28,458,620
202	$97,827	$134,805	$232,632	$28,323,814
203	$97,363	$135,269	$232,632	$28,188,545
204	$96,898	$135,734	$232,632	$28,052,812

第17年供款共

$2,791,582

第17年利息

$1,193,119

第17年共還本金

$1,598,464

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$96,432	$136,200	$232,632	$27,916,611
206	$95,963	$136,669	$232,632	$27,779,943
207	$95,494	$137,138	$232,632	$27,642,805
208	$95,022	$137,610	$232,632	$27,505,195
209	$94,549	$138,083	$232,632	$27,367,112
210	$94,074	$138,557	$232,632	$27,228,555
211	$93,598	$139,034	$232,632	$27,089,521
212	$93,120	$139,512	$232,632	$26,950,009
213	$92,641	$139,991	$232,632	$26,810,018
214	$92,159	$140,472	$232,632	$26,669,546
215	$91,677	$140,955	$232,632	$26,528,590
216	$91,192	$141,440	$232,632	$26,387,150

第18年供款共

$2,791,582

第18年利息

$1,125,921

第18年共還本金

$1,665,661

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$90,706	$141,926	$232,632	$26,245,224
218	$90,218	$142,414	$232,632	$26,102,810
219	$89,728	$142,903	$232,632	$25,959,907
220	$89,237	$143,395	$232,632	$25,816,512
221	$88,744	$143,888	$232,632	$25,672,625
222	$88,250	$144,382	$232,632	$25,528,243
223	$87,753	$144,879	$232,632	$25,383,364
224	$87,255	$145,377	$232,632	$25,237,987
225	$86,756	$145,876	$232,632	$25,092,111
226	$86,254	$146,378	$232,632	$24,945,733
227	$85,751	$146,881	$232,632	$24,798,852
228	$85,246	$147,386	$232,632	$24,651,467

第19年供款共

$2,791,582

第19年利息

$1,055,899

第19年共還本金

$1,735,684

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$84,739	$147,892	$232,632	$24,503,574
230	$84,231	$148,401	$232,632	$24,355,173
231	$83,721	$148,911	$232,632	$24,206,262
232	$83,209	$149,423	$232,632	$24,056,840
233	$82,695	$149,936	$232,632	$23,906,903
234	$82,180	$150,452	$232,632	$23,756,451
235	$81,663	$150,969	$232,632	$23,605,482
236	$81,144	$151,488	$232,632	$23,453,994
237	$80,623	$152,009	$232,632	$23,301,985
238	$80,101	$152,531	$232,632	$23,149,454
239	$79,576	$153,056	$232,632	$22,996,398
240	$79,050	$153,582	$232,632	$22,842,817

第20年供款共

$2,791,582

第20年利息

$982,932

第20年共還本金

$1,808,650

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$78,522	$154,110	$232,632	$22,688,707
242	$77,992	$154,639	$232,632	$22,534,068
243	$77,461	$155,171	$232,632	$22,378,896
244	$76,927	$155,704	$232,632	$22,223,192
245	$76,392	$156,240	$232,632	$22,066,952
246	$75,855	$156,777	$232,632	$21,910,176
247	$75,316	$157,316	$232,632	$21,752,860
248	$74,775	$157,856	$232,632	$21,595,004
249	$74,233	$158,399	$232,632	$21,436,605
250	$73,688	$158,944	$232,632	$21,277,661
251	$73,142	$159,490	$232,632	$21,118,171
252	$72,594	$160,038	$232,632	$20,958,133

第21年供款共

$2,791,582

第21年利息

$906,899

第21年共還本金

$1,884,684

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$72,044	$160,588	$232,632	$20,797,545
254	$71,492	$161,140	$232,632	$20,636,404
255	$70,938	$161,694	$232,632	$20,474,710
256	$70,382	$162,250	$232,632	$20,312,460
257	$69,824	$162,808	$232,632	$20,149,652
258	$69,264	$163,367	$232,632	$19,986,285
259	$68,703	$163,929	$232,632	$19,822,356
260	$68,139	$164,493	$232,632	$19,657,863
261	$67,574	$165,058	$232,632	$19,492,805
262	$67,007	$165,625	$232,632	$19,327,180
263	$66,437	$166,195	$232,632	$19,160,985
264	$65,866	$166,766	$232,632	$18,994,219

第22年供款共

$2,791,582

第22年利息

$827,669

第22年共還本金

$1,963,914

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$65,293	$167,339	$232,632	$18,826,880
266	$64,717	$167,914	$232,632	$18,658,966
267	$64,140	$168,492	$232,632	$18,490,474
268	$63,561	$169,071	$232,632	$18,321,403
269	$62,980	$169,652	$232,632	$18,151,751
270	$62,397	$170,235	$232,632	$17,981,516
271	$61,811	$170,820	$232,632	$17,810,695
272	$61,224	$171,408	$232,632	$17,639,288
273	$60,635	$171,997	$232,632	$17,467,291
274	$60,044	$172,588	$232,632	$17,294,703
275	$59,451	$173,181	$232,632	$17,121,522
276	$58,855	$173,777	$232,632	$16,947,745

第23年供款共

$2,791,582

第23年利息

$745,108

第23年共還本金

$2,046,474

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$58,258	$174,374	$232,632	$16,773,371
278	$57,658	$174,973	$232,632	$16,598,398
279	$57,057	$175,575	$232,632	$16,422,823
280	$56,453	$176,178	$232,632	$16,246,644
281	$55,848	$176,784	$232,632	$16,069,860
282	$55,240	$177,392	$232,632	$15,892,468
283	$54,630	$178,002	$232,632	$15,714,467
284	$54,018	$178,613	$232,632	$15,535,854
285	$53,404	$179,227	$232,632	$15,356,626
286	$52,788	$179,843	$232,632	$15,176,783
287	$52,170	$180,462	$232,632	$14,996,321
288	$51,550	$181,082	$232,632	$14,815,239

第24年供款共

$2,791,582

第24年利息

$659,077

第24年共還本金

$2,132,506

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$50,927	$181,704	$232,632	$14,633,535
290	$50,303	$182,329	$232,632	$14,451,205
291	$49,676	$182,956	$232,632	$14,268,250
292	$49,047	$183,585	$232,632	$14,084,665
293	$48,416	$184,216	$232,632	$13,900,449
294	$47,783	$184,849	$232,632	$13,715,600
295	$47,147	$185,484	$232,632	$13,530,115
296	$46,510	$186,122	$232,632	$13,343,993
297	$45,870	$186,762	$232,632	$13,157,231
298	$45,228	$187,404	$232,632	$12,969,828
299	$44,584	$188,048	$232,632	$12,781,779
300	$43,937	$188,695	$232,632	$12,593,085

第25年供款共

$2,791,582

第25年利息

$569,428

第25年共還本金

$2,222,154

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$43,289	$189,343	$232,632	$12,403,742
302	$42,638	$189,994	$232,632	$12,213,748
303	$41,985	$190,647	$232,632	$12,023,101
304	$41,329	$191,302	$232,632	$11,831,798
305	$40,672	$191,960	$232,632	$11,639,838
306	$40,012	$192,620	$232,632	$11,447,218
307	$39,350	$193,282	$232,632	$11,253,936
308	$38,685	$193,946	$232,632	$11,059,990
309	$38,019	$194,613	$232,632	$10,865,377
310	$37,350	$195,282	$232,632	$10,670,094
311	$36,678	$195,953	$232,632	$10,474,141
312	$36,005	$196,627	$232,632	$10,277,514

第26年供款共

$2,791,582

第26年利息

$476,011

第26年共還本金

$2,315,571

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$35,329	$197,303	$232,632	$10,080,211
314	$34,651	$197,981	$232,632	$9,882,230
315	$33,970	$198,662	$232,632	$9,683,568
316	$33,287	$199,345	$232,632	$9,484,224
317	$32,602	$200,030	$232,632	$9,284,194
318	$31,914	$200,717	$232,632	$9,083,476
319	$31,224	$201,407	$232,632	$8,882,069
320	$30,532	$202,100	$232,632	$8,679,969
321	$29,837	$202,794	$232,632	$8,477,175
322	$29,140	$203,492	$232,632	$8,273,683
323	$28,441	$204,191	$232,632	$8,069,492
324	$27,739	$204,893	$232,632	$7,864,599

第27年供款共

$2,791,582

第27年利息

$378,667

第27年共還本金

$2,412,915

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$27,035	$205,597	$232,632	$7,659,002
326	$26,328	$206,304	$232,632	$7,452,698
327	$25,619	$207,013	$232,632	$7,245,684
328	$24,907	$207,725	$232,632	$7,037,960
329	$24,193	$208,439	$232,632	$6,829,521
330	$23,476	$209,155	$232,632	$6,620,365
331	$22,758	$209,874	$232,632	$6,410,491
332	$22,036	$210,596	$232,632	$6,199,895
333	$21,312	$211,320	$232,632	$5,988,575
334	$20,586	$212,046	$232,632	$5,776,529
335	$19,857	$212,775	$232,632	$5,563,754
336	$19,125	$213,506	$232,632	$5,350,248

第28年供款共

$2,791,582

第28年利息

$277,231

第28年共還本金

$2,514,351

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$18,391	$214,240	$232,632	$5,136,007
338	$17,655	$214,977	$232,632	$4,921,030
339	$16,916	$215,716	$232,632	$4,705,315
340	$16,175	$216,457	$232,632	$4,488,857
341	$15,430	$217,201	$232,632	$4,271,656
342	$14,684	$217,948	$232,632	$4,053,708
343	$13,935	$218,697	$232,632	$3,835,011
344	$13,183	$219,449	$232,632	$3,615,561
345	$12,428	$220,203	$232,632	$3,395,358
346	$11,672	$220,960	$232,632	$3,174,398
347	$10,912	$221,720	$232,632	$2,952,678
348	$10,150	$222,482	$232,632	$2,730,196

第29年供款共

$2,791,582

第29年利息

$171,531

第29年共還本金

$2,620,052

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$9,385	$223,247	$232,632	$2,506,949
350	$8,618	$224,014	$232,632	$2,282,935
351	$7,848	$224,784	$232,632	$2,058,151
352	$7,075	$225,557	$232,632	$1,832,594
353	$6,300	$226,332	$232,632	$1,606,261
354	$5,522	$227,110	$232,632	$1,379,151
355	$4,741	$227,891	$232,632	$1,151,260
356	$3,957	$228,674	$232,632	$922,585
357	$3,171	$229,460	$232,632	$693,125
358	$2,383	$230,249	$232,632	$462,876
359	$1,591	$231,041	$232,632	$231,835
360	$797	$231,835	$232,632	$0

第30年供款共

$2,791,582

第30年利息

$61,387

第30年共還本金

$2,730,196

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$119,957,474

免责声明

笋盘推介

西贡 柏涛湾 花园洋房 E型

西贡 SAI KUNG SINGLE LOT

按揭保险费
info

西贡柏涛湾花园洋房 E型