| 樓價： | $17,280,000.00 |
| 首期： | $6,912,000.00 |
| 貸款金額： | $10,368,000.00 |
| 每月供款額： | $45,862.60 (2.375厘息計供300期) |
| 全期供款共： | $13,758,779.78 |
| 全期利息共： | $3,390,779.78 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $17,640.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $172,800.00 |
| 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#： | $648,000.00 | # 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 | $177,227.97 | $90,827.95 | $62,051.91 | $47,681.84 | $39,074.14 | $33,347.59 | $29,267.38 |
| 1.500 | $179,468.92 | $93,095.83 | $64,358.64 | $50,030.31 | $41,465.40 | $35,782.06 | $31,745.20 |
| 2.000 | $181,727.82 | $95,399.55 | $66,718.98 | $52,449.98 | $43,945.22 | $38,322.15 | $34,345.32 |
| 2.375 | $183,433.76 | $97,150.82 | $68,524.29 | $54,311.15 | $45,862.60 | $40,295.51 | $36,374.11 |
| 2.500 | $184,004.65 | $97,739.03 | $69,132.71 | $54,940.33 | $46,512.58 | $40,966.13 | $37,065.10 |
| 3.000 | $186,299.38 | $100,114.18 | $71,599.50 | $57,500.68 | $49,166.23 | $43,711.91 | $39,901.27 |
| 3.500 | $188,612.01 | $102,524.87 | $74,119.02 | $60,130.22 | $51,904.65 | $46,556.95 | $42,849.97 |
| 4.000 | $190,942.50 | $104,970.96 | $76,690.84 | $62,828.04 | $54,726.12 | $49,498.42 | $45,906.89 |
| 4.500 | $193,290.82 | $107,452.30 | $79,314.50 | $65,593.09 | $57,628.71 | $52,533.13 | $49,067.26 |
| 5.000 | $195,656.95 | $109,968.73 | $81,989.48 | $68,424.21 | $60,610.30 | $55,657.67 | $52,326.02 |
| 5.500 | $198,040.85 | $112,520.04 | $84,715.21 | $71,320.16 | $63,668.59 | $58,868.36 | $55,677.85 |
| 6.000 | $200,442.49 | $115,106.06 | $87,491.08 | $74,279.57 | $66,801.17 | $62,161.40 | $59,117.27 |
| 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。 |