| 樓價： | $15,800,000.00 |
| 首期： | $6,320,000.00 |
| 貸款金額： | $9,480,000.00 |
| 每月供款額： | $41,934.55 (2.375厘息計供300期) |
| 全期供款共： | $12,580,365.77 |
| 全期利息共： | $3,100,365.77 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $16,900.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $158,000.00 |
| 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#： | $592,500.00 | # 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 | $162,048.73 | $83,048.71 | $56,737.28 | $43,597.98 | $35,727.51 | $30,491.43 | $26,760.68 |
| 1.500 | $164,097.74 | $85,122.34 | $58,846.44 | $45,745.30 | $37,913.96 | $32,717.40 | $29,026.28 |
| 2.000 | $166,163.17 | $87,228.75 | $61,004.62 | $47,957.74 | $40,181.39 | $35,039.93 | $31,403.71 |
| 2.375 | $167,723.00 | $88,830.03 | $62,655.31 | $49,659.50 | $41,934.55 | $36,844.27 | $33,258.73 |
| 2.500 | $168,244.99 | $89,367.87 | $63,211.62 | $50,234.79 | $42,528.87 | $37,457.46 | $33,890.55 |
| 3.000 | $170,343.19 | $91,539.59 | $65,467.14 | $52,575.85 | $44,955.23 | $39,968.06 | $36,483.80 |
| 3.500 | $172,457.74 | $93,743.80 | $67,770.86 | $54,980.18 | $47,459.11 | $42,569.44 | $39,179.95 |
| 4.000 | $174,588.63 | $95,980.39 | $70,122.42 | $57,446.94 | $50,038.93 | $45,258.97 | $41,975.05 |
| 4.500 | $176,735.82 | $98,249.21 | $72,521.36 | $59,975.16 | $52,692.92 | $48,033.77 | $44,864.74 |
| 5.000 | $178,899.29 | $100,550.11 | $74,967.24 | $62,563.80 | $55,419.14 | $50,890.69 | $47,844.39 |
| 5.500 | $181,079.02 | $102,882.91 | $77,459.51 | $65,211.72 | $58,215.49 | $53,826.40 | $50,909.14 |
| 6.000 | $183,274.96 | $105,247.44 | $79,997.63 | $67,917.66 | $61,079.77 | $56,837.39 | $54,053.98 |
| 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。 |