| 樓價： | $16,553,000.00 |
| 首期： | $4,965,900.00 |
| 貸款金額： | $11,587,100.00 |
| 每月供款額： | $61,963.54 (4.125厘息計供300期) |
| 全期供款共： | $18,589,063.05 |
| 全期利息共： | $7,001,963.05 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $17,276.50 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $165,530.00 |
| 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#： | $620,738.00 | # 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 | $198,066.96 | $101,507.77 | $69,348.16 | $53,288.41 | $43,668.59 | $37,268.69 | $32,708.73 |
| 1.500 | $200,571.40 | $104,042.31 | $71,926.11 | $55,913.02 | $46,341.02 | $39,989.42 | $35,477.90 |
| 2.000 | $203,095.91 | $106,616.91 | $74,564.00 | $58,617.21 | $49,112.43 | $42,828.18 | $38,383.75 |
| 2.500 | $205,640.45 | $109,231.48 | $77,261.53 | $61,400.38 | $51,981.67 | $45,783.05 | $41,423.33 |
| 3.000 | $208,205.02 | $111,885.90 | $80,018.39 | $64,261.78 | $54,947.34 | $48,851.68 | $44,592.98 |
| 3.500 | $210,789.57 | $114,580.04 | $82,834.15 | $67,200.51 | $58,007.75 | $52,031.26 | $47,888.40 |
| 4.000 | $213,394.08 | $117,313.75 | $85,708.38 | $70,215.55 | $61,160.98 | $55,318.59 | $51,304.75 |
| 4.125 | $214,048.33 | $118,003.34 | $86,436.01 | $70,981.09 | $61,963.54 | $56,156.85 | $52,177.12 |
| 4.500 | $216,018.53 | $120,086.86 | $88,640.54 | $73,305.72 | $64,404.87 | $58,710.13 | $54,836.73 |
| 5.000 | $218,662.87 | $122,899.17 | $91,630.05 | $76,469.73 | $67,737.03 | $62,202.06 | $58,478.67 |
| 5.500 | $221,327.08 | $125,750.48 | $94,676.28 | $79,706.19 | $71,154.93 | $65,790.28 | $62,224.61 |
| 6.000 | $224,011.10 | $128,640.57 | $97,778.53 | $83,013.58 | $74,655.85 | $69,470.52 | $66,068.45 |
| 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。 |