| 樓價： | $16,800,000.00 |
| 首期： | $5,040,000.00 |
| 貸款金額： | $11,760,000.00 |
| 每月供款額： | $62,888.15 (4.125厘息計供300期) |
| 全期供款共： | $18,866,444.71 |
| 全期利息共： | $7,106,444.71 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $17,400.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $168,000.00 |
| 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#： | $630,000.00 | # 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 | $201,022.47 | $103,022.45 | $70,382.95 | $54,083.57 | $44,320.20 | $37,824.81 | $33,196.80 |
| 1.500 | $203,564.28 | $105,594.80 | $72,999.38 | $56,747.34 | $47,032.51 | $40,586.14 | $36,007.29 |
| 2.000 | $206,126.46 | $108,207.82 | $75,676.62 | $59,491.88 | $49,845.27 | $43,467.25 | $38,956.50 |
| 2.500 | $208,708.97 | $110,861.40 | $78,414.41 | $62,316.58 | $52,757.33 | $46,466.22 | $42,041.44 |
| 3.000 | $211,311.80 | $113,555.44 | $81,212.40 | $65,220.68 | $55,767.25 | $49,580.63 | $45,258.38 |
| 3.500 | $213,934.92 | $116,289.78 | $84,070.19 | $68,203.26 | $58,873.33 | $52,807.66 | $48,602.98 |
| 4.000 | $216,578.30 | $119,064.28 | $86,987.30 | $71,263.29 | $62,073.61 | $56,144.04 | $52,070.31 |
| 4.125 | $217,242.31 | $119,764.16 | $87,725.79 | $72,040.26 | $62,888.15 | $56,994.81 | $52,955.70 |
| 4.500 | $219,241.91 | $121,878.77 | $89,963.21 | $74,399.57 | $65,365.90 | $59,586.19 | $55,654.99 |
| 5.000 | $221,925.71 | $124,733.05 | $92,997.33 | $77,610.79 | $68,747.79 | $63,130.22 | $59,351.27 |
| 5.500 | $224,629.67 | $127,626.90 | $96,089.01 | $80,895.55 | $72,216.69 | $66,771.99 | $63,153.11 |
| 6.000 | $227,353.75 | $130,560.11 | $99,237.56 | $84,252.29 | $75,769.84 | $70,507.14 | $67,054.31 |
| 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。 |