| 樓價： | $18,225,000.00 |
| 首期： | $5,467,500.00 |
| 貸款金額： | $12,757,500.00 |
| 每月供款額： | $68,222.41 (4.125厘息計供300期) |
| 全期供款共： | $20,466,723.50 |
| 全期利息共： | $7,709,223.50 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $18,112.50 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $182,250.00 |
| 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#： | $683,438.00 | # 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 | $218,073.48 | $111,760.96 | $76,352.94 | $58,671.02 | $48,079.50 | $41,033.16 | $36,012.60 |
| 1.500 | $220,830.90 | $114,551.51 | $79,191.29 | $61,560.73 | $51,021.88 | $44,028.71 | $39,061.48 |
| 2.000 | $223,610.40 | $117,386.16 | $82,095.62 | $64,538.07 | $54,073.22 | $47,154.20 | $42,260.85 |
| 2.500 | $226,411.97 | $120,264.83 | $85,065.63 | $67,602.36 | $57,232.28 | $50,407.55 | $45,607.45 |
| 3.000 | $229,235.57 | $123,187.37 | $88,100.95 | $70,752.79 | $60,497.51 | $53,786.13 | $49,097.26 |
| 3.500 | $232,081.19 | $126,153.65 | $91,201.14 | $73,988.36 | $63,867.05 | $57,286.88 | $52,725.55 |
| 4.000 | $234,948.78 | $129,163.49 | $94,365.69 | $77,307.94 | $67,338.78 | $60,906.26 | $56,486.99 |
| 4.125 | $235,669.11 | $129,922.73 | $95,166.81 | $78,150.81 | $68,222.41 | $61,829.19 | $57,447.48 |
| 4.500 | $237,838.32 | $132,216.70 | $97,594.02 | $80,710.24 | $70,910.33 | $64,640.38 | $60,375.73 |
| 5.000 | $240,749.76 | $135,313.08 | $100,885.50 | $84,193.85 | $74,579.07 | $68,485.02 | $64,385.53 |
| 5.500 | $243,683.08 | $138,452.40 | $104,239.42 | $87,757.22 | $78,342.21 | $72,435.68 | $68,509.85 |
| 6.000 | $246,638.22 | $141,634.41 | $107,655.03 | $91,398.69 | $82,196.75 | $76,487.66 | $72,741.95 |
| 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。 |