| 樓價： | $14,680,000.00 |
| 首期： | $4,404,000.00 |
| 貸款金額： | $10,276,000.00 |
| 每月供款額： | $54,952.26 (4.125厘息計供300期) |
| 全期供款共： | $16,485,679.07 |
| 全期利息共： | $6,209,679.07 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $16,340.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $146,800.00 |
| 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#： | $550,500.00 | # 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 | $175,655.35 | $90,022.00 | $61,501.30 | $47,258.74 | $38,727.41 | $33,051.68 | $29,007.68 |
| 1.500 | $177,876.41 | $92,269.75 | $63,787.55 | $49,586.37 | $41,097.46 | $35,464.55 | $31,463.51 |
| 2.000 | $180,115.26 | $94,553.03 | $66,126.95 | $51,984.57 | $43,555.27 | $37,982.10 | $34,040.56 |
| 2.500 | $182,371.89 | $96,871.75 | $68,519.26 | $54,452.82 | $46,099.86 | $40,602.62 | $36,736.21 |
| 3.000 | $184,646.27 | $99,225.82 | $70,964.17 | $56,990.45 | $48,729.95 | $43,324.03 | $39,547.21 |
| 3.500 | $186,938.37 | $101,615.12 | $73,461.33 | $59,596.66 | $51,444.08 | $46,143.83 | $42,469.75 |
| 4.000 | $189,248.18 | $104,039.50 | $76,010.33 | $62,270.54 | $54,240.51 | $49,059.20 | $45,499.53 |
| 4.125 | $189,828.40 | $104,651.07 | $76,655.63 | $62,949.46 | $54,952.26 | $49,802.61 | $46,273.19 |
| 4.500 | $191,575.67 | $106,498.83 | $78,610.71 | $65,011.05 | $57,117.35 | $52,066.98 | $48,631.86 |
| 5.000 | $193,920.80 | $108,992.92 | $81,261.95 | $67,817.05 | $60,072.47 | $55,163.79 | $51,861.71 |
| 5.500 | $196,283.54 | $111,521.60 | $83,963.50 | $70,687.30 | $63,103.63 | $58,346.00 | $55,183.79 |
| 6.000 | $198,663.87 | $114,084.67 | $86,714.73 | $73,620.46 | $66,208.41 | $61,609.81 | $58,592.69 |
| 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。 |