主頁 / 關於我們

按揭計算機

$
%
$
%
-
計算結果
樓價: $1,000,000
首期: $300,000
貸款金額: $700,000
每月供款額: $3,018 (2.15厘息計供300期)
全期供款共: $905,509
全期利息共: $205,509
律 師 費 及 雜 費
買賣合約: $1,500
轉名契* $10,000
按揭契* $7,375
經紀佣金: $10,000
按揭保險費: $14,000(一次性付款)
* 因律師收費現已浮動, 請自行與律師行商議.
田 土 廳 費 用 及 印 花 稅
轉名契: $210
樓契: $230.00 - $450.00
按揭契: $210
註冊費: $300
查冊費: $30
印花稅# $100 (第一個住宅物業)
$150,000 (第二個住宅物業)
$15,000 (非住宅物業)
# 收費以稅務局的公佈為準
期# 本期利息 本金還款 供款 尚欠本金
1 $1,254 $1,764 $3,018 $698,236
2 $1,251 $1,767 $3,018 $696,468
3 $1,248 $1,771 $3,018 $694,698
4 $1,245 $1,774 $3,018 $692,924
5 $1,241 $1,777 $3,018 $691,147
6 $1,238 $1,780 $3,018 $689,367
7 $1,235 $1,783 $3,018 $687,584
8 $1,232 $1,786 $3,018 $685,798
9 $1,229 $1,790 $3,018 $684,008
10 $1,226 $1,793 $3,018 $682,215
11 $1,222 $1,796 $3,018 $680,419
12 $1,219 $1,799 $3,018 $678,620
第1 年 總 結:
  全年供款共:
其中利息為:
共還本金為:
$36,220
$14,840
$21,380
 
期# 本期利息 本金還款 供款 尚欠本金
13 $1,216 $1,803 $3,018 $676,817
14 $1,213 $1,806 $3,018 $675,012
15 $1,209 $1,809 $3,018 $673,203
16 $1,206 $1,812 $3,018 $671,390
17 $1,203 $1,815 $3,018 $669,575
18 $1,200 $1,819 $3,018 $667,756
19 $1,196 $1,822 $3,018 $665,934
20 $1,193 $1,825 $3,018 $664,109
21 $1,190 $1,829 $3,018 $662,280
22 $1,187 $1,832 $3,018 $660,449
23 $1,183 $1,835 $3,018 $658,614
24 $1,180 $1,838 $3,018 $656,775
第2 年 總 結:
  全年供款共:
其中利息為:
共還本金為:
$36,220
$14,376
$21,844
 
期# 本期利息 本金還款 供款 尚欠本金
25 $1,177 $1,842 $3,018 $654,934
26 $1,173 $1,845 $3,018 $653,089
27 $1,170 $1,848 $3,018 $651,240
28 $1,167 $1,852 $3,018 $649,389
29 $1,163 $1,855 $3,018 $647,534
30 $1,160 $1,858 $3,018 $645,676
31 $1,157 $1,862 $3,018 $643,814
32 $1,154 $1,865 $3,018 $641,949
33 $1,150 $1,868 $3,018 $640,081
34 $1,147 $1,872 $3,018 $638,210
35 $1,143 $1,875 $3,018 $636,335
36 $1,140 $1,878 $3,018 $634,457
第3 年 總 結:
  全年供款共:
其中利息為:
共還本金為:
$36,220
$13,902
$22,319
 
期# 本期利息 本金還款 供款 尚欠本金
37 $1,137 $1,882 $3,018 $632,575
38 $1,133 $1,885 $3,018 $630,690
39 $1,130 $1,888 $3,018 $628,801
40 $1,127 $1,892 $3,018 $626,910
41 $1,123 $1,895 $3,018 $625,015
42 $1,120 $1,899 $3,018 $623,116
43 $1,116 $1,902 $3,018 $621,214
44 $1,113 $1,905 $3,018 $619,309
45 $1,110 $1,909 $3,018 $617,400
46 $1,106 $1,912 $3,018 $615,488
47 $1,103 $1,916 $3,018 $613,572
48 $1,099 $1,919 $3,018 $611,653
第4 年 總 結:
  全年供款共:
其中利息為:
共還本金為:
$36,220
$13,417
$22,803
 
期# 本期利息 本金還款 供款 尚欠本金
49 $1,096 $1,922 $3,018 $609,731
50 $1,092 $1,926 $3,018 $607,805
51 $1,089 $1,929 $3,018 $605,875
52 $1,086 $1,933 $3,018 $603,942
53 $1,082 $1,936 $3,018 $602,006
54 $1,079 $1,940 $3,018 $600,066
55 $1,075 $1,943 $3,018 $598,123
56 $1,072 $1,947 $3,018 $596,176
57 $1,068 $1,950 $3,018 $594,226
58 $1,065 $1,954 $3,018 $592,273
59 $1,061 $1,957 $3,018 $590,315
60 $1,058 $1,961 $3,018 $588,355
第5 年 總 結:
  全年供款共:
其中利息為:
共還本金為:
$36,220
$12,922
$23,299
 
期# 本期利息 本金還款 供款 尚欠本金
61 $1,054 $1,964 $3,018 $586,390
62 $1,051 $1,968 $3,018 $584,423
63 $1,047 $1,971 $3,018 $582,451
64 $1,044 $1,975 $3,018 $580,477
65 $1,040 $1,978 $3,018 $578,498
66 $1,036 $1,982 $3,018 $576,516
67 $1,033 $1,985 $3,018 $574,531
68 $1,029 $1,989 $3,018 $572,542
69 $1,026 $1,993 $3,018 $570,549
70 $1,022 $1,996 $3,018 $568,553
71 $1,019 $2,000 $3,018 $566,553
72 $1,015 $2,003 $3,018 $564,550
第6 年 總 結:
  全年供款共:
其中利息為:
共還本金為:
$36,220
$12,416
$23,804
 
期# 本期利息 本金還款 供款 尚欠本金
73 $1,011 $2,007 $3,018 $562,543
74 $1,008 $2,010 $3,018 $560,533
75 $1,004 $2,014 $3,018 $558,519
76 $1,001 $2,018 $3,018 $556,501
77 $997 $2,021 $3,018 $554,480
78 $993 $2,025 $3,018 $552,455
79 $990 $2,029 $3,018 $550,426
80 $986 $2,032 $3,018 $548,394
81 $983 $2,036 $3,018 $546,358
82 $979 $2,039 $3,018 $544,319
83 $975 $2,043 $3,018 $542,276
84 $972 $2,047 $3,018 $540,229
第7 年 總 結:
  全年供款共:
其中利息為:
共還本金為:
$36,220
$11,899
$24,321
 
期# 本期利息 本金還款 供款 尚欠本金
85 $968 $2,050 $3,018 $538,178
86 $964 $2,054 $3,018 $536,124
87 $961 $2,058 $3,018 $534,067
88 $957 $2,061 $3,018 $532,005
89 $953 $2,065 $3,018 $529,940
90 $949 $2,069 $3,018 $527,871
91 $946 $2,073 $3,018 $525,798
92 $942 $2,076 $3,018 $523,722
93 $938 $2,080 $3,018 $521,642
94 $935 $2,084 $3,018 $519,558
95 $931 $2,087 $3,018 $517,471
96 $927 $2,091 $3,018 $515,380
第8 年 總 結:
  全年供款共:
其中利息為:
共還本金為:
$36,220
$11,371
$24,849
 
期# 本期利息 本金還款 供款 尚欠本金
97 $923 $2,095 $3,018 $513,285
98 $920 $2,099 $3,018 $511,186
99 $916 $2,102 $3,018 $509,083
100 $912 $2,106 $3,018 $506,977
101 $908 $2,110 $3,018 $504,867
102 $905 $2,114 $3,018 $502,753
103 $901 $2,118 $3,018 $500,636
104 $897 $2,121 $3,018 $498,514
105 $893 $2,125 $3,018 $496,389
106 $889 $2,129 $3,018 $494,260
107 $886 $2,133 $3,018 $492,127
108 $882 $2,137 $3,018 $489,991
第9 年 總 結:
  全年供款共:
其中利息為:
共還本金為:
$36,220
$10,831
$25,389
 
期# 本期利息 本金還款 供款 尚欠本金
109 $878 $2,140 $3,018 $487,850
110 $874 $2,144 $3,018 $485,706
111 $870 $2,148 $3,018 $483,558
112 $866 $2,152 $3,018 $481,406
113 $863 $2,156 $3,018 $479,250
114 $859 $2,160 $3,018 $477,090
115 $855 $2,164 $3,018 $474,927
116 $851 $2,167 $3,018 $472,759
117 $847 $2,171 $3,018 $470,588
118 $843 $2,175 $3,018 $468,413
119 $839 $2,179 $3,018 $466,233
120 $835 $2,183 $3,018 $464,050
第10 年 總 結:
  全年供款共:
其中利息為:
共還本金為:
$36,220
$10,280
$25,940
 
期# 本期利息 本金還款 供款 尚欠本金
121 $831 $2,187 $3,018 $461,863
122 $828 $2,191 $3,018 $459,673
123 $824 $2,195 $3,018 $457,478
124 $820 $2,199 $3,018 $455,279
125 $816 $2,203 $3,018 $453,076
126 $812 $2,207 $3,018 $450,870
127 $808 $2,211 $3,018 $448,659
128 $804 $2,215 $3,018 $446,445
129 $800 $2,218 $3,018 $444,226
130 $796 $2,222 $3,018 $442,004
131 $792 $2,226 $3,018 $439,777
132 $788 $2,230 $3,018 $437,547
第11 年 總 結:
  全年供款共:
其中利息為:
共還本金為:
$36,220
$9,717
$26,503
 
期# 本期利息 本金還款 供款 尚欠本金
133 $784 $2,234 $3,018 $435,313
134 $780 $2,238 $3,018 $433,074
135 $776 $2,242 $3,018 $430,832
136 $772 $2,246 $3,018 $428,585
137 $768 $2,250 $3,018 $426,335
138 $764 $2,255 $3,018 $424,080
139 $760 $2,259 $3,018 $421,822
140 $756 $2,263 $3,018 $419,559
141 $752 $2,267 $3,018 $417,292
142 $748 $2,271 $3,018 $415,022
143 $744 $2,275 $3,018 $412,747
144 $740 $2,279 $3,018 $410,468
第12 年 總 結:
  全年供款共:
其中利息為:
共還本金為:
$36,220
$9,141
$27,079
 
期# 本期利息 本金還款 供款 尚欠本金
145 $735 $2,283 $3,018 $408,185
146 $731 $2,287 $3,018 $405,898
147 $727 $2,291 $3,018 $403,607
148 $723 $2,295 $3,018 $401,312
149 $719 $2,299 $3,018 $399,012
150 $715 $2,303 $3,018 $396,709
151 $711 $2,308 $3,018 $394,401
152 $707 $2,312 $3,018 $392,090
153 $702 $2,316 $3,018 $389,774
154 $698 $2,320 $3,018 $387,454
155 $694 $2,324 $3,018 $385,129
156 $690 $2,328 $3,018 $382,801
第13 年 總 結:
  全年供款共:
其中利息為:
共還本金為:
$36,220
$8,553
$27,667
 
期# 本期利息 本金還款 供款 尚欠本金
157 $686 $2,333 $3,018 $380,469
158 $682 $2,337 $3,018 $378,132
159 $677 $2,341 $3,018 $375,791
160 $673 $2,345 $3,018 $373,446
161 $669 $2,349 $3,018 $371,097
162 $665 $2,353 $3,018 $368,743
163 $661 $2,358 $3,018 $366,386
164 $656 $2,362 $3,018 $364,024
165 $652 $2,366 $3,018 $361,657
166 $648 $2,370 $3,018 $359,287
167 $644 $2,375 $3,018 $356,912
168 $639 $2,379 $3,018 $354,534
第14 年 總 結:
  全年供款共:
其中利息為:
共還本金為:
$36,220
$7,953
$28,268
 
期# 本期利息 本金還款 供款 尚欠本金
169 $635 $2,383 $3,018 $352,150
170 $631 $2,387 $3,018 $349,763
171 $627 $2,392 $3,018 $347,371
172 $622 $2,396 $3,018 $344,975
173 $618 $2,400 $3,018 $342,575
174 $614 $2,405 $3,018 $340,170
175 $609 $2,409 $3,018 $337,761
176 $605 $2,413 $3,018 $335,348
177 $601 $2,418 $3,018 $332,931
178 $597 $2,422 $3,018 $330,509
179 $592 $2,426 $3,018 $328,083
180 $588 $2,431 $3,018 $325,652
第15 年 總 結:
  全年供款共:
其中利息為:
共還本金為:
$36,220
$7,339
$28,881
 
期# 本期利息 本金還款 供款 尚欠本金
181 $583 $2,435 $3,018 $323,217
182 $579 $2,439 $3,018 $320,778
183 $575 $2,444 $3,018 $318,334
184 $570 $2,448 $3,018 $315,886
185 $566 $2,452 $3,018 $313,434
186 $562 $2,457 $3,018 $310,977
187 $557 $2,461 $3,018 $308,516
188 $553 $2,466 $3,018 $306,050
189 $548 $2,470 $3,018 $303,580
190 $544 $2,474 $3,018 $301,106
191 $539 $2,479 $3,018 $298,627
192 $535 $2,483 $3,018 $296,144
第16 年 總 結:
  全年供款共:
其中利息為:
共還本金為:
$36,220
$6,712
$29,509
 
期# 本期利息 本金還款 供款 尚欠本金
193 $531 $2,488 $3,018 $293,656
194 $526 $2,492 $3,018 $291,164
195 $522 $2,497 $3,018 $288,667
196 $517 $2,501 $3,018 $286,166
197 $513 $2,506 $3,018 $283,660
198 $508 $2,510 $3,018 $281,150
199 $504 $2,515 $3,018 $278,635
200 $499 $2,519 $3,018 $276,116
201 $495 $2,524 $3,018 $273,593
202 $490 $2,528 $3,018 $271,064
203 $486 $2,533 $3,018 $268,532
204 $481 $2,537 $3,018 $265,994
第17 年 總 結:
  全年供款共:
其中利息為:
共還本金為:
$36,220
$6,071
$30,149
 
期# 本期利息 本金還款 供款 尚欠本金
205 $477 $2,542 $3,018 $263,453
206 $472 $2,546 $3,018 $260,906
207 $467 $2,551 $3,018 $258,355
208 $463 $2,555 $3,018 $255,800
209 $458 $2,560 $3,018 $253,240
210 $454 $2,565 $3,018 $250,675
211 $449 $2,569 $3,018 $248,106
212 $445 $2,574 $3,018 $245,532
213 $440 $2,578 $3,018 $242,954
214 $435 $2,583 $3,018 $240,371
215 $431 $2,588 $3,018 $237,783
216 $426 $2,592 $3,018 $235,191
第18 年 總 結:
  全年供款共:
其中利息為:
共還本金為:
$36,220
$5,417
$30,804
 
期# 本期利息 本金還款 供款 尚欠本金
217 $421 $2,597 $3,018 $232,594
218 $417 $2,602 $3,018 $229,992
219 $412 $2,606 $3,018 $227,386
220 $407 $2,611 $3,018 $224,775
221 $403 $2,616 $3,018 $222,159
222 $398 $2,620 $3,018 $219,539
223 $393 $2,625 $3,018 $216,914
224 $389 $2,630 $3,018 $214,284
225 $384 $2,634 $3,018 $211,649
226 $379 $2,639 $3,018 $209,010
227 $374 $2,644 $3,018 $206,366
228 $370 $2,649 $3,018 $203,718
第19 年 總 結:
  全年供款共:
其中利息為:
共還本金為:
$36,220
$4,748
$31,473
 
期# 本期利息 本金還款 供款 尚欠本金
229 $365 $2,653 $3,018 $201,064
230 $360 $2,658 $3,018 $198,406
231 $355 $2,663 $3,018 $195,743
232 $351 $2,668 $3,018 $193,076
233 $346 $2,672 $3,018 $190,403
234 $341 $2,677 $3,018 $187,726
235 $336 $2,682 $3,018 $185,044
236 $332 $2,687 $3,018 $182,357
237 $327 $2,692 $3,018 $179,666
238 $322 $2,696 $3,018 $176,969
239 $317 $2,701 $3,018 $174,268
240 $312 $2,706 $3,018 $171,562
第20 年 總 結:
  全年供款共:
其中利息為:
共還本金為:
$36,220
$4,064
$32,156
 
期# 本期利息 本金還款 供款 尚欠本金
241 $307 $2,711 $3,018 $168,851
242 $303 $2,716 $3,018 $166,135
243 $298 $2,721 $3,018 $163,414
244 $293 $2,726 $3,018 $160,689
245 $288 $2,730 $3,018 $157,958
246 $283 $2,735 $3,018 $155,223
247 $278 $2,740 $3,018 $152,483
248 $273 $2,745 $3,018 $149,737
249 $268 $2,750 $3,018 $146,987
250 $263 $2,755 $3,018 $144,232
251 $258 $2,760 $3,018 $141,472
252 $253 $2,765 $3,018 $138,707
第21 年 總 結:
  全年供款共:
其中利息為:
共還本金為:
$36,220
$3,366
$32,854
 
期# 本期利息 本金還款 供款 尚欠本金
253 $249 $2,770 $3,018 $135,938
254 $244 $2,775 $3,018 $133,163
255 $239 $2,780 $3,018 $130,383
256 $234 $2,785 $3,018 $127,598
257 $229 $2,790 $3,018 $124,808
258 $224 $2,795 $3,018 $122,014
259 $219 $2,800 $3,018 $119,214
260 $214 $2,805 $3,018 $116,409
261 $209 $2,810 $3,018 $113,599
262 $204 $2,815 $3,018 $110,785
263 $198 $2,820 $3,018 $107,965
264 $193 $2,825 $3,018 $105,140
第22 年 總 結:
  全年供款共:
其中利息為:
共還本金為:
$36,220
$2,653
$33,568
 
期# 本期利息 本金還款 供款 尚欠本金
265 $188 $2,830 $3,018 $102,310
266 $183 $2,835 $3,018 $99,475
267 $178 $2,840 $3,018 $96,635
268 $173 $2,845 $3,018 $93,789
269 $168 $2,850 $3,018 $90,939
270 $163 $2,855 $3,018 $88,084
271 $158 $2,861 $3,018 $85,223
272 $153 $2,866 $3,018 $82,357
273 $148 $2,871 $3,018 $79,487
274 $142 $2,876 $3,018 $76,611
275 $137 $2,881 $3,018 $73,730
276 $132 $2,886 $3,018 $70,843
第23 年 總 結:
  全年供款共:
其中利息為:
共還本金為:
$36,220
$1,924
$34,297
 
期# 本期利息 本金還款 供款 尚欠本金
277 $127 $2,891 $3,018 $67,952
278 $122 $2,897 $3,018 $65,055
279 $117 $2,902 $3,018 $62,153
280 $111 $2,907 $3,018 $59,246
281 $106 $2,912 $3,018 $56,334
282 $101 $2,917 $3,018 $53,417
283 $96 $2,923 $3,018 $50,494
284 $90 $2,928 $3,018 $47,566
285 $85 $2,933 $3,018 $44,633
286 $80 $2,938 $3,018 $41,695
287 $75 $2,944 $3,018 $38,751
288 $69 $2,949 $3,018 $35,802
第24 年 總 結:
  全年供款共:
其中利息為:
共還本金為:
$36,220
$1,179
$35,041
 
期# 本期利息 本金還款 供款 尚欠本金
289 $64 $2,954 $3,018 $32,848
290 $59 $2,960 $3,018 $29,888
291 $54 $2,965 $3,018 $26,924
292 $48 $2,970 $3,018 $23,953
293 $43 $2,975 $3,018 $20,978
294 $38 $2,981 $3,018 $17,997
295 $32 $2,986 $3,018 $15,011
296 $27 $2,991 $3,018 $12,020
297 $22 $2,997 $3,018 $9,023
298 $16 $3,002 $3,018 $6,021
299 $11 $3,008 $3,018 $3,013
300 $5 $3,013 $3,018 $0
第25 年 總 結:
  全年供款共:
其中利息為:
共還本金為:
$36,220
$418
$35,802
 
 
免責聲明:
以上資訊僅供模擬性參考。本網頁的隱含值數據均屬假設的及不適用於個別情況。閣下使用及依賴該等數據前請先諮詢有關財務顧問。本網頁的 數據結果只作模擬性參考,其準確性不被保證。