| 樓價： | $19,500,000.00 |
| 首期： | $7,800,000.00 |
| 貸款金額： | $11,700,000.00 |
| 每月供款額： | $51,754.67 (2.375厘息計供300期) |
| 全期供款共： | $15,526,400.79 |
| 全期利息共： | $3,826,400.79 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $18,750.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $195,000.00 |
| 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#： | $731,250.00 | # 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 | $199,996.85 | $102,496.82 | $70,023.86 | $53,807.63 | $44,094.08 | $37,631.82 | $33,027.43 |
| 1.500 | $202,525.69 | $105,056.05 | $72,626.93 | $56,457.81 | $46,792.55 | $40,379.06 | $35,823.58 |
| 2.000 | $205,074.79 | $107,655.74 | $75,290.52 | $59,188.35 | $49,590.96 | $43,245.48 | $38,757.74 |
| 2.375 | $206,999.90 | $109,632.00 | $77,327.75 | $61,288.63 | $51,754.67 | $45,472.36 | $41,047.17 |
| 2.500 | $207,644.13 | $110,295.78 | $78,014.34 | $61,998.64 | $52,488.16 | $46,229.15 | $41,826.94 |
| 3.000 | $210,233.68 | $112,976.07 | $80,798.05 | $64,887.92 | $55,482.72 | $49,327.67 | $45,027.47 |
| 3.500 | $212,843.42 | $115,696.46 | $83,641.26 | $67,855.29 | $58,572.96 | $52,538.23 | $48,355.00 |
| 4.000 | $215,473.31 | $118,456.81 | $86,543.49 | $70,899.70 | $61,756.91 | $55,857.59 | $51,804.64 |
| 4.500 | $218,123.33 | $121,256.94 | $89,504.21 | $74,019.98 | $65,032.40 | $59,282.18 | $55,371.04 |
| 5.000 | $220,793.43 | $124,096.65 | $92,522.85 | $77,214.82 | $68,397.03 | $62,808.13 | $59,048.46 |
| 5.500 | $223,483.60 | $126,975.75 | $95,598.76 | $80,482.82 | $71,848.24 | $66,431.31 | $62,830.90 |
| 6.000 | $226,193.78 | $129,893.99 | $98,731.25 | $83,822.43 | $75,383.26 | $70,147.41 | $66,712.20 |
| 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。 |