| 樓價： | $14,300,000.00 |
| 首期： | $5,720,000.00 |
| 貸款金額： | $8,580,000.00 |
| 每月供款額： | $37,953.42 (2.375厘息計供300期) |
| 全期供款共： | $11,386,027.25 |
| 全期利息共： | $2,806,027.25 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $16,150.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $143,000.00 |
| 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#： | $536,250.00 | # 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 | $146,664.35 | $75,164.34 | $51,350.83 | $39,458.93 | $32,335.66 | $27,596.67 | $24,220.11 |
| 1.500 | $148,518.84 | $77,041.11 | $53,259.75 | $41,402.40 | $34,314.54 | $29,611.31 | $26,270.62 |
| 2.000 | $150,388.18 | $78,947.54 | $55,213.05 | $43,404.79 | $36,366.70 | $31,713.35 | $28,422.35 |
| 2.375 | $151,799.93 | $80,396.80 | $56,707.02 | $44,944.99 | $37,953.42 | $33,346.40 | $30,101.26 |
| 2.500 | $152,272.36 | $80,883.58 | $57,210.51 | $45,465.67 | $38,491.32 | $33,901.37 | $30,673.09 |
| 3.000 | $154,171.37 | $82,849.12 | $59,251.90 | $47,584.47 | $40,687.33 | $36,173.63 | $33,020.15 |
| 3.500 | $156,085.17 | $84,844.07 | $61,336.92 | $49,760.54 | $42,953.50 | $38,528.03 | $35,460.34 |
| 4.000 | $158,013.76 | $86,868.33 | $63,465.22 | $51,993.11 | $45,288.40 | $40,962.23 | $37,990.07 |
| 4.500 | $159,957.11 | $88,921.75 | $65,636.42 | $54,281.32 | $47,690.43 | $43,473.60 | $40,605.43 |
| 5.000 | $161,915.18 | $91,004.21 | $67,850.09 | $56,624.20 | $50,157.83 | $46,059.30 | $43,302.20 |
| 5.500 | $163,887.97 | $93,115.55 | $70,105.76 | $59,020.73 | $52,688.71 | $48,716.30 | $46,076.00 |
| 6.000 | $165,875.44 | $95,255.59 | $72,402.92 | $61,469.78 | $55,281.06 | $51,441.44 | $48,922.28 |
| 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。 |