| 樓價： | $16,300,000.00 |
| 首期： | $4,890,000.00 |
| 貸款金額： | $11,410,000.00 |
| 每月供款額： | $61,016.48 (4.125厘息計供300期) |
| 全期供款共： | $18,304,943.38 |
| 全期利息共： | $6,894,943.38 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $17,150.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $163,000.00 |
| 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#： | $611,250.00 | # 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 | $195,039.66 | $99,956.30 | $68,288.22 | $52,473.94 | $43,001.15 | $36,699.07 | $32,208.80 |
| 1.500 | $197,505.82 | $102,452.10 | $70,826.78 | $55,058.43 | $45,632.73 | $39,378.22 | $34,935.64 |
| 2.000 | $199,991.74 | $104,987.35 | $73,424.34 | $57,721.29 | $48,361.78 | $42,173.58 | $37,797.08 |
| 2.500 | $202,497.40 | $107,561.96 | $76,080.65 | $60,461.92 | $51,187.17 | $45,083.29 | $40,790.20 |
| 3.000 | $205,022.76 | $110,175.81 | $78,795.37 | $63,279.59 | $54,107.51 | $48,105.02 | $43,911.41 |
| 3.500 | $207,567.81 | $112,828.77 | $81,568.10 | $66,173.40 | $57,121.15 | $51,236.00 | $47,156.46 |
| 4.000 | $210,132.52 | $115,520.70 | $84,398.39 | $69,142.36 | $60,226.18 | $54,473.09 | $50,520.60 |
| 4.125 | $210,776.76 | $116,199.75 | $85,114.90 | $69,896.20 | $61,016.48 | $55,298.53 | $51,379.64 |
| 4.500 | $212,716.85 | $118,251.42 | $87,285.73 | $72,185.29 | $63,420.49 | $57,812.79 | $53,998.59 |
| 5.000 | $215,320.78 | $121,020.75 | $90,229.55 | $75,300.95 | $66,701.72 | $61,251.35 | $57,584.86 |
| 5.500 | $217,944.26 | $123,828.48 | $93,229.22 | $78,487.94 | $70,067.38 | $64,784.73 | $61,273.56 |
| 6.000 | $220,587.27 | $126,674.39 | $96,284.06 | $81,744.78 | $73,514.79 | $68,408.71 | $65,058.65 |
| 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。 |