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$131,952,222

每月供款
$255,896

首期

$35,200,000

总贷款额

$52,800,000

總利息

$39,322,222

印花税

$3,740,000

其他

$890,000

置业成本总预算

HK$39,830,000

$511,790

置业成本总预算

HK$39,830,000

首期

$35,200,000
印花税

$3,740,000
- AVD
  
  $3,740,000
律师费

$ 10,000
代理佣金

$880,000
按揭保险费

不适用

$511,790

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

360

清水湾柏涛湾

thumb_up

柏涛湾花园洋房 B型

实

3,126 呎

@28,151

建

5,003 呎

@17,589

售$8,800 万

实

3,126 呎

@28,151

建

5,003 呎

@17,589

售$8,800 万

利率	15年	20年	25年	30年
1.000	$316,005	$242,824	$198,989	$169,826
1.500	$327,752	$254,784	$211,166	$182,223
2.000	$339,773	$267,106	$223,795	$195,159
2.500	$352,065	$279,789	$236,870	$208,624
3.000	$364,627	$292,828	$250,384	$222,607
3.500	$377,458	$306,219	$264,329	$237,096
4.000	$390,555	$319,958	$278,698	$252,075
4.125	$393,871	$323,446	$282,355	$255,895
4.500	$403,916	$334,039	$293,480	$267,530
5.000	$417,539	$348,457	$308,664	$283,442
5.500	$431,420	$363,204	$324,238	$299,793
6.000	$445,556	$378,276	$340,191	$316,563

每月供款$255,896

年期

30年

贷款金额

$52,800,000

總利息

$39,322,222

总贷款连利息

$92,122,222

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$181,500	$74,395	$255,895	$52,725,605
2	$181,244	$74,651	$255,895	$52,650,954
3	$180,988	$74,907	$255,895	$52,576,047
4	$180,730	$75,165	$255,895	$52,500,882
5	$180,472	$75,423	$255,895	$52,425,459
6	$180,213	$75,683	$255,895	$52,349,776
7	$179,952	$75,943	$255,895	$52,273,833
8	$179,691	$76,204	$255,895	$52,197,630
9	$179,429	$76,466	$255,895	$52,121,164
10	$179,167	$76,729	$255,895	$52,044,435
11	$178,903	$76,992	$255,895	$51,967,443
12	$178,638	$77,257	$255,895	$51,890,186

第1年供款共

$3,070,741

第1年利息

$2,160,927

第1年共還本金

$909,814

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$178,373	$77,523	$255,895	$51,812,663
14	$178,106	$77,789	$255,895	$51,734,874
15	$177,839	$78,056	$255,895	$51,656,818
16	$177,570	$78,325	$255,895	$51,578,493
17	$177,301	$78,594	$255,895	$51,499,899
18	$177,031	$78,864	$255,895	$51,421,035
19	$176,760	$79,135	$255,895	$51,341,900
20	$176,488	$79,407	$255,895	$51,262,493
21	$176,215	$79,680	$255,895	$51,182,812
22	$175,941	$79,954	$255,895	$51,102,858
23	$175,666	$80,229	$255,895	$51,022,629
24	$175,390	$80,505	$255,895	$50,942,124

第2年供款共

$3,070,741

第2年利息

$2,122,679

第2年共還本金

$948,062

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$175,114	$80,782	$255,895	$50,861,343
26	$174,836	$81,059	$255,895	$50,780,284
27	$174,557	$81,338	$255,895	$50,698,946
28	$174,278	$81,617	$255,895	$50,617,328
29	$173,997	$81,898	$255,895	$50,535,431
30	$173,716	$82,180	$255,895	$50,453,251
31	$173,433	$82,462	$255,895	$50,370,789
32	$173,150	$82,745	$255,895	$50,288,044
33	$172,865	$83,030	$255,895	$50,205,014
34	$172,580	$83,315	$255,895	$50,121,698
35	$172,293	$83,602	$255,895	$50,038,097
36	$172,006	$83,889	$255,895	$49,954,207

第3年供款共

$3,070,741

第3年利息

$2,082,824

第3年共還本金

$987,917

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$171,718	$84,177	$255,895	$49,870,030
38	$171,428	$84,467	$255,895	$49,785,563
39	$171,138	$84,757	$255,895	$49,700,806
40	$170,847	$85,049	$255,895	$49,615,757
41	$170,554	$85,341	$255,895	$49,530,417
42	$170,261	$85,634	$255,895	$49,444,782
43	$169,966	$85,929	$255,895	$49,358,854
44	$169,671	$86,224	$255,895	$49,272,630
45	$169,375	$86,520	$255,895	$49,186,109
46	$169,077	$86,818	$255,895	$49,099,291
47	$168,779	$87,116	$255,895	$49,012,175
48	$168,479	$87,416	$255,895	$48,924,760

第4年供款共

$3,070,741

第4年利息

$2,041,293

第4年共還本金

$1,029,448

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$168,179	$87,716	$255,895	$48,837,043
50	$167,877	$88,018	$255,895	$48,749,026
51	$167,575	$88,320	$255,895	$48,660,705
52	$167,271	$88,624	$255,895	$48,572,081
53	$166,967	$88,929	$255,895	$48,483,153
54	$166,661	$89,234	$255,895	$48,393,919
55	$166,354	$89,541	$255,895	$48,304,378
56	$166,046	$89,849	$255,895	$48,214,529
57	$165,737	$90,158	$255,895	$48,124,371
58	$165,428	$90,468	$255,895	$48,033,904
59	$165,117	$90,779	$255,895	$47,943,125
60	$164,804	$91,091	$255,895	$47,852,035

第5年供款共

$3,070,741

第5年利息

$1,998,016

第5年共還本金

$1,072,725

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$164,491	$91,404	$255,895	$47,760,631
62	$164,177	$91,718	$255,895	$47,668,913
63	$163,862	$92,033	$255,895	$47,576,880
64	$163,546	$92,350	$255,895	$47,484,530
65	$163,228	$92,667	$255,895	$47,391,863
66	$162,910	$92,986	$255,895	$47,298,878
67	$162,590	$93,305	$255,895	$47,205,573
68	$162,269	$93,626	$255,895	$47,111,947
69	$161,947	$93,948	$255,895	$47,017,999
70	$161,624	$94,271	$255,895	$46,923,728
71	$161,300	$94,595	$255,895	$46,829,134
72	$160,975	$94,920	$255,895	$46,734,214

第6年供款共

$3,070,741

第6年利息

$1,952,920

第6年共還本金

$1,117,821

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$160,649	$95,246	$255,895	$46,638,968
74	$160,321	$95,574	$255,895	$46,543,394
75	$159,993	$95,902	$255,895	$46,447,492
76	$159,663	$96,232	$255,895	$46,351,260
77	$159,332	$96,563	$255,895	$46,254,697
78	$159,001	$96,895	$255,895	$46,157,803
79	$158,667	$97,228	$255,895	$46,060,575
80	$158,333	$97,562	$255,895	$45,963,013
81	$157,998	$97,897	$255,895	$45,865,116
82	$157,661	$98,234	$255,895	$45,766,883
83	$157,324	$98,571	$255,895	$45,668,311
84	$156,985	$98,910	$255,895	$45,569,401

第7年供款共

$3,070,741

第7年利息

$1,905,928

第7年共還本金

$1,164,813

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$156,645	$99,250	$255,895	$45,470,151
86	$156,304	$99,591	$255,895	$45,370,559
87	$155,961	$99,934	$255,895	$45,270,625
88	$155,618	$100,277	$255,895	$45,170,348
89	$155,273	$100,622	$255,895	$45,069,726
90	$154,927	$100,968	$255,895	$44,968,758
91	$154,580	$101,315	$255,895	$44,867,443
92	$154,232	$101,663	$255,895	$44,765,780
93	$153,882	$102,013	$255,895	$44,663,767
94	$153,532	$102,363	$255,895	$44,561,404
95	$153,180	$102,715	$255,895	$44,458,689
96	$152,827	$103,068	$255,895	$44,355,621

第8年供款共

$3,070,741

第8年利息

$1,856,960

第8年共還本金

$1,213,780

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$152,472	$103,423	$255,895	$44,252,198
98	$152,117	$103,778	$255,895	$44,148,420
99	$151,760	$104,135	$255,895	$44,044,285
100	$151,402	$104,493	$255,895	$43,939,792
101	$151,043	$104,852	$255,895	$43,834,940
102	$150,683	$105,212	$255,895	$43,729,728
103	$150,321	$105,574	$255,895	$43,624,154
104	$149,958	$105,937	$255,895	$43,518,216
105	$149,594	$106,301	$255,895	$43,411,915
106	$149,228	$106,667	$255,895	$43,305,249
107	$148,862	$107,033	$255,895	$43,198,215
108	$148,494	$107,401	$255,895	$43,090,814

第9年供款共

$3,070,741

第9年利息

$1,805,934

第9年共還本金

$1,264,806

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$148,125	$107,770	$255,895	$42,983,044
110	$147,754	$108,141	$255,895	$42,874,903
111	$147,382	$108,513	$255,895	$42,766,390
112	$147,009	$108,886	$255,895	$42,657,505
113	$146,635	$109,260	$255,895	$42,548,245
114	$146,260	$109,635	$255,895	$42,438,609
115	$145,883	$110,012	$255,895	$42,328,597
116	$145,505	$110,391	$255,895	$42,218,207
117	$145,125	$110,770	$255,895	$42,107,437
118	$144,744	$111,151	$255,895	$41,996,286
119	$144,362	$111,533	$255,895	$41,884,753
120	$143,979	$111,916	$255,895	$41,772,837

第10年供款共

$3,070,741

第10年利息

$1,752,763

第10年共還本金

$1,317,977

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$143,594	$112,301	$255,895	$41,660,536
122	$143,208	$112,687	$255,895	$41,547,849
123	$142,821	$113,074	$255,895	$41,434,775
124	$142,432	$113,463	$255,895	$41,321,312
125	$142,042	$113,853	$255,895	$41,207,459
126	$141,651	$114,244	$255,895	$41,093,214
127	$141,258	$114,637	$255,895	$40,978,577
128	$140,864	$115,031	$255,895	$40,863,546
129	$140,468	$115,427	$255,895	$40,748,119
130	$140,072	$115,823	$255,895	$40,632,296
131	$139,674	$116,222	$255,895	$40,516,074
132	$139,274	$116,621	$255,895	$40,399,453

第11年供款共

$3,070,741

第11年利息

$1,697,357

第11年共還本金

$1,373,384

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$138,873	$117,022	$255,895	$40,282,431
134	$138,471	$117,424	$255,895	$40,165,007
135	$138,067	$117,828	$255,895	$40,047,179
136	$137,662	$118,233	$255,895	$39,928,946
137	$137,256	$118,639	$255,895	$39,810,307
138	$136,848	$119,047	$255,895	$39,691,260
139	$136,439	$119,456	$255,895	$39,571,804
140	$136,028	$119,867	$255,895	$39,451,937
141	$135,616	$120,279	$255,895	$39,331,658
142	$135,203	$120,692	$255,895	$39,210,965
143	$134,788	$121,107	$255,895	$39,089,858
144	$134,371	$121,524	$255,895	$38,968,334

第12年供款共

$3,070,741

第12年利息

$1,639,622

第12年共還本金

$1,431,119

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$133,954	$121,941	$255,895	$38,846,393
146	$133,534	$122,361	$255,895	$38,724,032
147	$133,114	$122,781	$255,895	$38,601,251
148	$132,692	$123,203	$255,895	$38,478,048
149	$132,268	$123,627	$255,895	$38,354,421
150	$131,843	$124,052	$255,895	$38,230,369
151	$131,417	$124,478	$255,895	$38,105,891
152	$130,989	$124,906	$255,895	$37,980,985
153	$130,560	$125,335	$255,895	$37,855,649
154	$130,129	$125,766	$255,895	$37,729,883
155	$129,696	$126,199	$255,895	$37,603,685
156	$129,263	$126,632	$255,895	$37,477,052

第13年供款共

$3,070,741

第13年利息

$1,579,459

第13年共還本金

$1,491,282

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$128,827	$127,068	$255,895	$37,349,984
158	$128,391	$127,504	$255,895	$37,222,480
159	$127,952	$127,943	$255,895	$37,094,537
160	$127,512	$128,383	$255,895	$36,966,155
161	$127,071	$128,824	$255,895	$36,837,331
162	$126,628	$129,267	$255,895	$36,708,064
163	$126,184	$129,711	$255,895	$36,578,353
164	$125,738	$130,157	$255,895	$36,448,196
165	$125,291	$130,604	$255,895	$36,317,592
166	$124,842	$131,053	$255,895	$36,186,538
167	$124,391	$131,504	$255,895	$36,055,034
168	$123,939	$131,956	$255,895	$35,923,078

第14年供款共

$3,070,741

第14年利息

$1,516,767

第14年共還本金

$1,553,974

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$123,486	$132,409	$255,895	$35,790,669
170	$123,030	$132,865	$255,895	$35,657,804
171	$122,574	$133,321	$255,895	$35,524,483
172	$122,115	$133,780	$255,895	$35,390,703
173	$121,656	$134,240	$255,895	$35,256,464
174	$121,194	$134,701	$255,895	$35,121,763
175	$120,731	$135,164	$255,895	$34,986,599
176	$120,266	$135,629	$255,895	$34,850,970
177	$119,800	$136,095	$255,895	$34,714,875
178	$119,332	$136,563	$255,895	$34,578,313
179	$118,863	$137,032	$255,895	$34,441,281
180	$118,392	$137,503	$255,895	$34,303,777

第15年供款共

$3,070,741

第15年利息

$1,451,440

第15年共還本金

$1,619,301

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$117,919	$137,976	$255,895	$34,165,802
182	$117,445	$138,450	$255,895	$34,027,352
183	$116,969	$138,926	$255,895	$33,888,425
184	$116,491	$139,404	$255,895	$33,749,022
185	$116,012	$139,883	$255,895	$33,609,139
186	$115,531	$140,364	$255,895	$33,468,775
187	$115,049	$140,846	$255,895	$33,327,929
188	$114,565	$141,330	$255,895	$33,186,599
189	$114,079	$141,816	$255,895	$33,044,783
190	$113,591	$142,304	$255,895	$32,902,479
191	$113,102	$142,793	$255,895	$32,759,686
192	$112,611	$143,284	$255,895	$32,616,403

第16年供款共

$3,070,741

第16年利息

$1,383,366

第16年共還本金

$1,687,375

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$112,119	$143,776	$255,895	$32,472,627
194	$111,625	$144,270	$255,895	$32,328,356
195	$111,129	$144,766	$255,895	$32,183,590
196	$110,631	$145,264	$255,895	$32,038,326
197	$110,132	$145,763	$255,895	$31,892,563
198	$109,631	$146,264	$255,895	$31,746,298
199	$109,128	$146,767	$255,895	$31,599,531
200	$108,623	$147,272	$255,895	$31,452,259
201	$108,117	$147,778	$255,895	$31,304,482
202	$107,609	$148,286	$255,895	$31,156,196
203	$107,099	$148,796	$255,895	$31,007,400
204	$106,588	$149,307	$255,895	$30,858,093

第17年供款共

$3,070,741

第17年利息

$1,312,431

第17年共還本金

$1,758,310

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$106,075	$149,820	$255,895	$30,708,273
206	$105,560	$150,335	$255,895	$30,557,937
207	$105,043	$150,852	$255,895	$30,407,085
208	$104,524	$151,371	$255,895	$30,255,714
209	$104,004	$151,891	$255,895	$30,103,823
210	$103,482	$152,413	$255,895	$29,951,410
211	$102,958	$152,937	$255,895	$29,798,473
212	$102,432	$153,463	$255,895	$29,645,010
213	$101,905	$153,990	$255,895	$29,491,020
214	$101,375	$154,520	$255,895	$29,336,500
215	$100,844	$155,051	$255,895	$29,181,449
216	$100,311	$155,584	$255,895	$29,025,865

第18年供款共

$3,070,741

第18年利息

$1,238,513

第18年共還本金

$1,832,227

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$99,776	$156,119	$255,895	$28,869,747
218	$99,240	$156,655	$255,895	$28,713,092
219	$98,701	$157,194	$255,895	$28,555,898
220	$98,161	$157,734	$255,895	$28,398,164
221	$97,619	$158,276	$255,895	$28,239,887
222	$97,075	$158,820	$255,895	$28,081,067
223	$96,529	$159,366	$255,895	$27,921,700
224	$95,981	$159,914	$255,895	$27,761,786
225	$95,431	$160,464	$255,895	$27,601,322
226	$94,880	$161,016	$255,895	$27,440,307
227	$94,326	$161,569	$255,895	$27,278,738
228	$93,771	$162,124	$255,895	$27,116,613

第19年供款共

$3,070,741

第19年利息

$1,161,489

第19年共還本金

$1,909,252

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$93,213	$162,682	$255,895	$26,953,932
230	$92,654	$163,241	$255,895	$26,790,691
231	$92,093	$163,802	$255,895	$26,626,889
232	$91,530	$164,365	$255,895	$26,462,524
233	$90,965	$164,930	$255,895	$26,297,593
234	$90,398	$165,497	$255,895	$26,132,096
235	$89,829	$166,066	$255,895	$25,966,030
236	$89,258	$166,637	$255,895	$25,799,393
237	$88,685	$167,210	$255,895	$25,632,184
238	$88,111	$167,784	$255,895	$25,464,399
239	$87,534	$168,361	$255,895	$25,296,038
240	$86,955	$168,940	$255,895	$25,127,098

第20年供款共

$3,070,741

第20年利息

$1,081,226

第20年共還本金

$1,989,515

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$86,374	$169,521	$255,895	$24,957,578
242	$85,792	$170,103	$255,895	$24,787,474
243	$85,207	$170,688	$255,895	$24,616,786
244	$84,620	$171,275	$255,895	$24,445,511
245	$84,031	$171,864	$255,895	$24,273,648
246	$83,441	$172,454	$255,895	$24,101,193
247	$82,848	$173,047	$255,895	$23,928,146
248	$82,253	$173,642	$255,895	$23,754,504
249	$81,656	$174,239	$255,895	$23,580,265
250	$81,057	$174,838	$255,895	$23,405,427
251	$80,456	$175,439	$255,895	$23,229,988
252	$79,853	$176,042	$255,895	$23,053,946

第21年供款共

$3,070,741

第21年利息

$997,589

第21年共還本金

$2,073,152

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$79,248	$176,647	$255,895	$22,877,299
254	$78,641	$177,254	$255,895	$22,700,045
255	$78,031	$177,864	$255,895	$22,522,181
256	$77,420	$178,475	$255,895	$22,343,706
257	$76,806	$179,089	$255,895	$22,164,618
258	$76,191	$179,704	$255,895	$21,984,913
259	$75,573	$180,322	$255,895	$21,804,591
260	$74,953	$180,942	$255,895	$21,623,650
261	$74,331	$181,564	$255,895	$21,442,086
262	$73,707	$182,188	$255,895	$21,259,898
263	$73,081	$182,814	$255,895	$21,077,084
264	$72,452	$183,443	$255,895	$20,893,641

第22年供款共

$3,070,741

第22年利息

$910,436

第22年共還本金

$2,160,305

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$71,822	$184,073	$255,895	$20,709,568
266	$71,189	$184,706	$255,895	$20,524,862
267	$70,554	$185,341	$255,895	$20,339,521
268	$69,917	$185,978	$255,895	$20,153,543
269	$69,278	$186,617	$255,895	$19,966,926
270	$68,636	$187,259	$255,895	$19,779,667
271	$67,993	$187,902	$255,895	$19,591,765
272	$67,347	$188,548	$255,895	$19,403,217
273	$66,699	$189,197	$255,895	$19,214,020
274	$66,048	$189,847	$255,895	$19,024,173
275	$65,396	$190,499	$255,895	$18,833,674
276	$64,741	$191,154	$255,895	$18,642,519

第23年供款共

$3,070,741

第23年利息

$819,619

第23年共還本金

$2,251,122

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$64,084	$191,811	$255,895	$18,450,708
278	$63,424	$192,471	$255,895	$18,258,237
279	$62,763	$193,132	$255,895	$18,065,105
280	$62,099	$193,796	$255,895	$17,871,309
281	$61,433	$194,462	$255,895	$17,676,846
282	$60,764	$195,131	$255,895	$17,481,715
283	$60,093	$195,802	$255,895	$17,285,914
284	$59,420	$196,475	$255,895	$17,089,439
285	$58,745	$197,150	$255,895	$16,892,289
286	$58,067	$197,828	$255,895	$16,694,461
287	$57,387	$198,508	$255,895	$16,495,953
288	$56,705	$199,190	$255,895	$16,296,763

第24年供款共

$3,070,741

第24年利息

$724,984

第24年共還本金

$2,345,757

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$56,020	$199,875	$255,895	$16,096,888
290	$55,333	$200,562	$255,895	$15,896,326
291	$54,644	$201,251	$255,895	$15,695,075
292	$53,952	$201,943	$255,895	$15,493,131
293	$53,258	$202,637	$255,895	$15,290,494
294	$52,561	$203,334	$255,895	$15,087,160
295	$51,862	$204,033	$255,895	$14,883,127
296	$51,161	$204,734	$255,895	$14,678,393
297	$50,457	$205,438	$255,895	$14,472,955
298	$49,751	$206,144	$255,895	$14,266,810
299	$49,042	$206,853	$255,895	$14,059,957
300	$48,331	$207,564	$255,895	$13,852,393

第25年供款共

$3,070,741

第25年利息

$626,371

第25年共還本金

$2,444,369

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$47,618	$208,277	$255,895	$13,644,116
302	$46,902	$208,993	$255,895	$13,435,123
303	$46,183	$209,712	$255,895	$13,225,411
304	$45,462	$210,433	$255,895	$13,014,978
305	$44,739	$211,156	$255,895	$12,803,822
306	$44,013	$211,882	$255,895	$12,591,940
307	$43,285	$212,610	$255,895	$12,379,330
308	$42,554	$213,341	$255,895	$12,165,989
309	$41,821	$214,074	$255,895	$11,951,914
310	$41,085	$214,810	$255,895	$11,737,104
311	$40,346	$215,549	$255,895	$11,521,555
312	$39,605	$216,290	$255,895	$11,305,265

第26年供款共

$3,070,741

第26年利息

$523,613

第26年共還本金

$2,547,128

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$38,862	$217,033	$255,895	$11,088,232
314	$38,116	$217,779	$255,895	$10,870,453
315	$37,367	$218,528	$255,895	$10,651,925
316	$36,616	$219,279	$255,895	$10,432,646
317	$35,862	$220,033	$255,895	$10,212,613
318	$35,106	$220,789	$255,895	$9,991,824
319	$34,347	$221,548	$255,895	$9,770,276
320	$33,585	$222,310	$255,895	$9,547,966
321	$32,821	$223,074	$255,895	$9,324,892
322	$32,054	$223,841	$255,895	$9,101,051
323	$31,285	$224,610	$255,895	$8,876,441
324	$30,513	$225,382	$255,895	$8,651,059

第27年供款共

$3,070,741

第27年利息

$416,534

第27年共還本金

$2,654,207

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$29,738	$226,157	$255,895	$8,424,902
326	$28,961	$226,934	$255,895	$8,197,967
327	$28,181	$227,715	$255,895	$7,970,253
328	$27,398	$228,497	$255,895	$7,741,755
329	$26,612	$229,283	$255,895	$7,512,473
330	$25,824	$230,071	$255,895	$7,282,402
331	$25,033	$230,862	$255,895	$7,051,540
332	$24,240	$231,655	$255,895	$6,819,885
333	$23,443	$232,452	$255,895	$6,587,433
334	$22,644	$233,251	$255,895	$6,354,182
335	$21,843	$234,053	$255,895	$6,120,130
336	$21,038	$234,857	$255,895	$5,885,272

第28年供款共

$3,070,741

第28年利息

$304,954

第28年共還本金

$2,765,786

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$20,231	$235,664	$255,895	$5,649,608
338	$19,421	$236,475	$255,895	$5,413,133
339	$18,608	$237,287	$255,895	$5,175,846
340	$17,792	$238,103	$255,895	$4,937,743
341	$16,973	$238,922	$255,895	$4,698,821
342	$16,152	$239,743	$255,895	$4,459,079
343	$15,328	$240,567	$255,895	$4,218,512
344	$14,501	$241,394	$255,895	$3,977,118
345	$13,671	$242,224	$255,895	$3,734,894
346	$12,839	$243,056	$255,895	$3,491,838
347	$12,003	$243,892	$255,895	$3,247,946
348	$11,165	$244,730	$255,895	$3,003,215

第29年供款共

$3,070,741

第29年利息

$188,684

第29年共還本金

$2,882,057

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$10,324	$245,572	$255,895	$2,757,644
350	$9,479	$246,416	$255,895	$2,511,228
351	$8,632	$247,263	$255,895	$2,263,966
352	$7,782	$248,113	$255,895	$2,015,853
353	$6,929	$248,966	$255,895	$1,766,887
354	$6,074	$249,821	$255,895	$1,517,066
355	$5,215	$250,680	$255,895	$1,266,386
356	$4,353	$251,542	$255,895	$1,014,844
357	$3,489	$252,407	$255,895	$762,437
358	$2,621	$253,274	$255,895	$509,163
359	$1,750	$254,145	$255,895	$255,018
360	$877	$255,018	$255,895	$0

第30年供款共

$3,070,741

第30年利息

$67,525

第30年共還本金

$3,003,215

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$131,952,222

免责声明

笋盘推介

清水湾 柏涛湾

按揭保险费
info

清水湾柏涛湾