| 樓價： | $16,168,000.00 |
| 首期： | $4,850,400.00 |
| 貸款金額： | $11,317,600.00 |
| 每月供款額： | $60,522.36 (4.125厘息計供300期) |
| 全期供款共： | $18,156,707.03 |
| 全期利息共： | $6,839,107.03 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $17,084.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $161,680.00 |
| 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#： | $606,300.00 | # 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 | $193,460.20 | $99,146.84 | $67,735.22 | $52,049.00 | $42,652.92 | $36,401.87 | $31,947.97 |
| 1.500 | $195,906.39 | $101,622.43 | $70,253.21 | $54,612.56 | $45,263.19 | $39,059.32 | $34,652.73 |
| 2.000 | $198,372.18 | $104,137.15 | $72,829.74 | $57,253.85 | $47,970.14 | $41,832.05 | $37,491.00 |
| 2.500 | $200,857.54 | $106,690.90 | $75,464.54 | $59,972.29 | $50,772.65 | $44,718.20 | $40,459.88 |
| 3.000 | $203,362.45 | $109,283.59 | $78,157.27 | $62,767.14 | $53,669.34 | $47,715.46 | $43,555.81 |
| 3.500 | $205,886.89 | $111,915.07 | $80,907.55 | $65,637.52 | $56,658.57 | $50,821.08 | $46,774.58 |
| 4.000 | $208,430.83 | $114,585.20 | $83,714.92 | $68,582.43 | $59,738.46 | $54,031.95 | $50,111.47 |
| 4.125 | $209,069.86 | $115,258.75 | $84,425.63 | $69,330.17 | $60,522.36 | $54,850.72 | $50,963.55 |
| 4.500 | $210,994.23 | $117,293.81 | $86,578.88 | $71,600.73 | $62,906.90 | $57,344.62 | $53,561.30 |
| 5.000 | $213,577.07 | $120,040.71 | $89,498.86 | $74,691.15 | $66,161.56 | $60,755.32 | $57,118.53 |
| 5.500 | $216,179.31 | $122,825.70 | $92,474.24 | $77,852.33 | $69,499.97 | $64,260.09 | $60,777.35 |
| 6.000 | $218,800.91 | $125,648.56 | $95,504.34 | $81,082.80 | $72,919.46 | $67,854.73 | $64,531.79 |
| 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。 |