| 樓價： | $16,680,000.00 |
| 首期： | $5,004,000.00 |
| 貸款金額： | $11,676,000.00 |
| 每月供款額： | $62,438.95 (4.125厘息計供300期) |
| 全期供款共： | $18,731,684.39 |
| 全期利息共： | $7,055,684.39 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $17,340.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $166,800.00 |
| 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#： | $625,500.00 | # 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 | $199,586.60 | $102,286.57 | $69,880.22 | $53,697.26 | $44,003.63 | $37,554.63 | $32,959.68 |
| 1.500 | $202,110.25 | $104,840.56 | $72,477.96 | $56,342.00 | $46,696.57 | $40,296.24 | $35,750.10 |
| 2.000 | $204,654.13 | $107,434.91 | $75,136.08 | $59,066.94 | $49,489.23 | $43,156.77 | $38,678.24 |
| 2.500 | $207,218.19 | $110,069.54 | $77,854.31 | $61,871.46 | $52,380.49 | $46,134.32 | $41,741.14 |
| 3.000 | $209,802.43 | $112,744.33 | $80,632.31 | $64,754.82 | $55,368.91 | $49,226.49 | $44,935.11 |
| 3.500 | $212,406.81 | $115,459.14 | $83,469.69 | $67,716.10 | $58,452.81 | $52,430.46 | $48,255.81 |
| 4.000 | $215,031.31 | $118,213.82 | $86,365.96 | $70,754.26 | $61,630.23 | $55,743.01 | $51,698.38 |
| 4.125 | $215,690.58 | $118,908.70 | $87,099.17 | $71,525.68 | $62,438.95 | $56,587.70 | $52,577.44 |
| 4.500 | $217,675.89 | $121,008.21 | $89,320.62 | $73,868.14 | $64,899.00 | $59,160.58 | $55,257.46 |
| 5.000 | $220,340.52 | $123,842.10 | $92,333.06 | $77,056.43 | $68,256.73 | $62,679.29 | $58,927.33 |
| 5.500 | $223,025.17 | $126,715.28 | $95,402.66 | $80,317.72 | $71,700.86 | $66,295.04 | $62,702.02 |
| 6.000 | $225,729.79 | $129,627.54 | $98,528.72 | $83,650.49 | $75,228.63 | $70,003.52 | $66,575.35 |
| 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。 |