| 樓價： | $14,280,000.00 |
| 首期： | $5,712,000.00 |
| 貸款金額： | $8,568,000.00 |
| 每月供款額： | $37,900.34 (2.375厘息計供300期) |
| 全期供款共： | $11,370,102.73 |
| 全期利息共： | $2,802,102.73 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $16,140.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $142,800.00 |
| 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#： | $535,500.00 | # 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 | $146,459.23 | $75,059.21 | $51,279.01 | $39,403.74 | $32,290.43 | $27,558.07 | $24,186.24 |
| 1.500 | $148,311.12 | $76,933.36 | $53,185.26 | $41,344.49 | $34,266.54 | $29,569.90 | $26,233.88 |
| 2.000 | $150,177.85 | $78,837.13 | $55,135.83 | $43,344.08 | $36,315.84 | $31,669.00 | $28,382.59 |
| 2.375 | $151,587.62 | $80,284.35 | $56,627.71 | $44,882.13 | $37,900.34 | $33,299.76 | $30,059.16 |
| 2.500 | $152,059.39 | $80,770.45 | $57,130.50 | $45,402.08 | $38,437.48 | $33,853.96 | $30,630.19 |
| 3.000 | $153,955.74 | $82,733.25 | $59,169.03 | $47,517.92 | $40,630.43 | $36,123.03 | $32,973.96 |
| 3.500 | $155,866.87 | $84,725.41 | $61,251.14 | $49,690.95 | $42,893.43 | $38,474.15 | $35,410.74 |
| 4.000 | $157,792.76 | $86,746.83 | $63,376.46 | $51,920.39 | $45,225.06 | $40,904.94 | $37,936.94 |
| 4.500 | $159,733.39 | $88,797.39 | $65,544.62 | $54,205.40 | $47,623.73 | $43,412.80 | $40,548.64 |
| 5.000 | $161,688.73 | $90,876.93 | $67,755.20 | $56,545.01 | $50,087.67 | $45,994.88 | $43,241.64 |
| 5.500 | $163,658.76 | $92,985.31 | $70,007.71 | $58,938.18 | $52,615.02 | $48,648.16 | $46,011.55 |
| 6.000 | $165,643.44 | $95,122.37 | $72,301.65 | $61,383.81 | $55,203.74 | $51,369.49 | $48,853.85 |
| 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。 |