| 樓價： | $15,500,000.00 |
| 首期： | $4,650,000.00 |
| 貸款金額： | $10,850,000.00 |
| 每月供款額： | $58,021.80 (4.125厘息計供300期) |
| 全期供款共： | $17,406,541.25 |
| 全期利息共： | $6,556,541.25 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $16,750.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $155,000.00 |
| 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#： | $581,250.00 | # 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 | $185,467.16 | $95,050.47 | $64,936.65 | $49,898.53 | $40,890.66 | $34,897.89 | $30,628.00 |
| 1.500 | $187,812.29 | $97,423.78 | $67,350.62 | $52,356.18 | $43,393.09 | $37,445.54 | $33,221.01 |
| 2.000 | $190,176.20 | $99,834.60 | $69,820.69 | $54,888.34 | $45,988.20 | $40,103.71 | $35,942.01 |
| 2.500 | $192,558.87 | $102,282.84 | $72,346.63 | $57,494.46 | $48,674.92 | $42,870.62 | $38,788.23 |
| 3.000 | $194,960.29 | $104,768.41 | $74,928.11 | $60,173.84 | $51,451.93 | $45,744.04 | $41,756.25 |
| 3.500 | $197,380.43 | $107,291.17 | $77,564.76 | $62,925.63 | $54,317.66 | $48,721.35 | $44,842.03 |
| 4.000 | $199,819.26 | $109,850.97 | $80,256.14 | $65,748.87 | $57,270.30 | $51,799.56 | $48,041.06 |
| 4.125 | $200,431.89 | $110,496.70 | $80,937.48 | $66,465.71 | $58,021.80 | $52,584.50 | $48,857.94 |
| 4.500 | $202,276.76 | $112,447.67 | $83,001.77 | $68,642.46 | $60,307.82 | $54,975.36 | $51,348.36 |
| 5.000 | $204,752.89 | $115,081.08 | $85,801.11 | $71,605.20 | $63,428.02 | $58,245.15 | $54,758.61 |
| 5.500 | $207,247.61 | $117,751.01 | $88,653.55 | $74,635.77 | $66,628.49 | $61,605.11 | $58,266.27 |
| 6.000 | $209,760.90 | $120,457.24 | $91,558.47 | $77,732.77 | $69,906.70 | $65,051.23 | $61,865.58 |
| 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。 |