| 樓價： | $15,880,000.00 |
| 首期： | $4,764,000.00 |
| 貸款金額： | $11,116,000.00 |
| 每月供款額： | $59,444.27 (4.125厘息計供300期) |
| 全期供款共： | $17,833,282.26 |
| 全期利息共： | $6,717,282.26 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $16,940.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $158,800.00 |
| 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#： | $595,500.00 | # 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 | $190,014.10 | $97,380.74 | $66,528.65 | $51,121.85 | $41,893.14 | $35,753.45 | $31,378.88 |
| 1.500 | $192,416.72 | $99,812.23 | $69,001.79 | $53,639.75 | $44,456.92 | $38,363.56 | $34,035.46 |
| 2.000 | $194,838.58 | $102,282.16 | $71,532.43 | $56,233.99 | $47,115.65 | $41,086.90 | $36,823.17 |
| 2.500 | $197,279.67 | $104,790.42 | $74,120.29 | $58,904.01 | $49,868.24 | $43,921.64 | $39,739.17 |
| 3.000 | $199,739.97 | $107,336.92 | $76,765.06 | $61,649.07 | $52,713.33 | $46,865.50 | $42,779.95 |
| 3.500 | $202,219.44 | $109,921.53 | $79,466.34 | $64,468.32 | $55,649.32 | $49,915.81 | $45,941.39 |
| 4.000 | $204,718.06 | $112,544.10 | $82,223.71 | $67,360.77 | $58,674.34 | $53,069.48 | $49,218.84 |
| 4.125 | $205,345.70 | $113,205.65 | $82,921.76 | $68,095.20 | $59,444.27 | $53,873.66 | $50,055.74 |
| 4.500 | $207,235.80 | $115,204.46 | $85,036.65 | $70,325.30 | $61,786.34 | $56,323.14 | $52,607.22 |
| 5.000 | $209,772.63 | $117,902.43 | $87,904.62 | $73,360.68 | $64,983.03 | $59,673.09 | $56,101.08 |
| 5.500 | $212,328.52 | $120,637.81 | $90,827.00 | $76,465.55 | $68,261.97 | $63,115.43 | $59,694.73 |
| 6.000 | $214,903.42 | $123,410.39 | $93,803.13 | $79,638.48 | $71,620.54 | $66,646.04 | $63,382.29 |
| 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。 |