友誠擋按揭顧問有限公司 FRIENDS MORTGAGE CONSULTANT LIMITED -- 查詢熱線 21481300
按揭工具
計算機 按揭計算機
置業計算機
轉按計算機
加按及二按計算機
慳息計算機
過僑貸款計算機
壓力測試計算機
負擔能力計算機

慳息計算機

現有按揭貸款

港幣
年
%

按揭還款計劃

港幣
%

按揭貸款

港幣
年
%
港幣

按揭還款計劃

港幣
%
供款 每年 利息 本金 累積 累積 尚欠 按揭還款計劃
期數 供款 開支 數額 利息開支 本金數額 按揭餘款 累積數額
1 $63807 $30100 $33707 $30100 $33707 $1366293 $62850
2 $63807 $29375 $34431 $59475 $68138 $1331862 $128685
3 $63807 $28635 $35171 $88110 $103309 $1296691 $197648
4 $63807 $27879 $35928 $115989 $139237 $1260763 $269886
5 $63807 $27106 $36700 $143096 $175937 $1224063 $345556
6 $63807 $26317 $37489 $169413 $213426 $1186574 $424820
7 $63807 $25511 $38295 $194924 $251721 $1148279 $507849
8 $63807 $24688 $39119 $219612 $290840 $1109160 $594821
9 $63807 $23847 $39960 $243459 $330799 $1069201 $685925
10 $63807 $22988 $40819 $266447 $371618 $1028382 $781357
11 $63807 $22110 $41696 $288557 $413314 $986686 $881321
12 $63807 $21214 $42593 $309771 $455907 $944093 $986034
13 $63807 $20298 $43509 $330069 $499416 $900584 $1095721
14 $63807 $19363 $44444 $349432 $543860 $856140 $1210618
15 $63807 $18407 $45400 $367839 $589259 $810741 $1330972
16 $63807 $17431 $46376 $385269 $635635 $764365 $1457043
17 $63807 $16434 $47373 $401703 $683008 $716992 $1589103
18 $63807 $15415 $48391 $417119 $731399 $668601 $1727435
19 $63807 $14375 $49432 $431494 $780830 $619170 $1872338
20 $63807 $13312 $50494 $444806 $831325 $568675 $2024124
21 $63807 $12227 $51580 $457032 $882905 $517095 $2183120
22 $63807 $11118 $52689 $468150 $935594 $464406 $2349668
23 $63807 $9985 $53822 $478135 $989415 $410585 $2524127
24 $63807 $8828 $54979 $486962 $1044394 $355606 $2706874
25 $63807 $7646 $56161 $494608 $1100555 $299445 $2898300
26 $63807 $6438 $57368 $501046 $1157924 $242076 $3098819
27 $63807 $5205 $58602 $506250 $1216526 $183474 $3308863
28 $63807 $3945 $59862 $510195 $1276388 $123612 $3528884
29 $63807 $2658 $61149 $512853 $1337536 $62464 $3759356
30 $63807 $1343 $62464 $514196 $1400000 $0 $4000776