| 樓價： | $17,000,000.00 |
| 首期： | $5,100,000.00 |
| 貸款金額： | $11,900,000.00 |
| 每月供款額： | $63,636.82 (4.125厘息計供300期) |
| 全期供款共： | $19,091,045.24 |
| 全期利息共： | $7,191,045.24 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $17,500.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $170,000.00 |
| 按揭保險費： | $0 一次性付款 |
| * 因律師收費現已浮動, 請自行與律師行商議. | |
| 轉名契： | $210.00 |
| 樓契： | $230.00 - $450.00 |
| 按揭契： | $210.00 |
| 註冊費： | $300.00 |
| 查冊費： | $30.00 |
| 印花稅#： | $637,500.00 | # 收費以稅務局的公佈為準. |
| 利率 | 5年 | 10年 | 15年 | 20年 | 25年 | 30年 | 35年 |
| 1.000 | $203,415.59 | $104,248.90 | $71,220.85 | $54,727.42 | $44,847.82 | $38,275.10 | $33,592.00 |
| 1.500 | $205,987.67 | $106,851.88 | $73,868.42 | $57,422.90 | $47,592.42 | $41,069.31 | $36,435.95 |
| 2.000 | $208,580.34 | $109,496.01 | $76,577.54 | $60,200.12 | $50,438.67 | $43,984.72 | $39,420.27 |
| 2.500 | $211,193.60 | $112,181.18 | $79,347.92 | $63,058.44 | $53,385.39 | $47,019.39 | $42,541.93 |
| 3.000 | $213,827.42 | $114,907.29 | $82,179.22 | $65,997.11 | $56,431.15 | $50,170.88 | $45,797.17 |
| 3.500 | $216,481.77 | $117,674.18 | $85,071.02 | $69,015.21 | $59,574.20 | $53,436.32 | $49,181.59 |
| 4.000 | $219,156.61 | $120,481.71 | $88,022.86 | $72,111.66 | $62,812.58 | $56,812.42 | $52,690.19 |
| 4.125 | $219,828.52 | $121,189.93 | $88,770.14 | $72,897.88 | $63,636.82 | $57,673.32 | $53,586.12 |
| 4.500 | $221,851.93 | $123,329.71 | $91,034.20 | $75,285.28 | $66,144.06 | $60,295.55 | $56,317.55 |
| 5.000 | $224,567.68 | $126,217.96 | $94,104.44 | $78,534.73 | $69,566.21 | $63,881.77 | $60,057.83 |
| 5.500 | $227,303.83 | $129,146.27 | $97,232.93 | $81,858.59 | $73,076.41 | $67,566.89 | $63,904.94 |
| 6.000 | $230,060.34 | $132,114.40 | $100,418.96 | $85,255.30 | $76,671.87 | $71,346.51 | $67,852.58 |
| 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。 |