| 樓價： | $17,710,000.00 |
| 首期： | $5,313,000.00 |
| 貸款金額： | $12,397,000.00 |
| 每月供款額： | $66,294.59 (4.125厘息計供300期) |
| 全期供款共： | $19,888,377.13 |
| 全期利息共： | $7,491,377.13 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $17,855.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $177,100.00 |
| 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#： | $664,125.00 | # 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 | $211,911.19 | $108,602.83 | $74,195.36 | $57,013.10 | $46,720.88 | $39,873.65 | $34,994.96 |
| 1.500 | $214,590.68 | $111,314.52 | $76,953.51 | $59,821.15 | $49,580.11 | $42,784.55 | $37,957.68 |
| 2.000 | $217,291.64 | $114,069.08 | $79,775.77 | $62,714.36 | $52,545.22 | $45,821.73 | $41,066.65 |
| 2.500 | $220,014.04 | $116,866.40 | $82,661.86 | $65,692.06 | $55,615.02 | $48,983.14 | $44,318.68 |
| 3.000 | $222,757.86 | $119,706.36 | $85,611.41 | $68,753.46 | $58,787.98 | $52,266.25 | $47,709.88 |
| 3.500 | $225,523.06 | $122,588.81 | $88,623.99 | $71,897.61 | $62,062.30 | $55,668.07 | $51,235.64 |
| 4.000 | $228,309.62 | $125,513.60 | $91,699.11 | $75,123.38 | $65,435.93 | $59,185.17 | $54,890.78 |
| 4.125 | $229,009.60 | $126,251.39 | $92,477.60 | $75,942.44 | $66,294.59 | $60,082.03 | $55,824.13 |
| 4.500 | $231,117.51 | $128,480.54 | $94,836.22 | $78,429.54 | $68,906.55 | $62,813.78 | $58,669.64 |
| 5.000 | $233,946.68 | $131,489.42 | $98,034.69 | $81,814.71 | $72,471.63 | $66,549.78 | $62,566.13 |
| 5.500 | $236,797.11 | $134,540.03 | $101,293.84 | $85,277.39 | $76,128.43 | $70,388.80 | $66,573.91 |
| 6.000 | $239,668.74 | $137,632.12 | $104,612.93 | $88,815.96 | $79,874.04 | $74,326.28 | $70,686.42 |
| 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。 |