| 樓價： | $14,980,000.00 |
| 首期： | $4,494,000.00 |
| 貸款金額： | $10,486,000.00 |
| 每月供款額： | $56,075.27 (4.125厘息計供300期) |
| 全期供款共： | $16,822,579.87 |
| 全期利息共： | $6,336,579.87 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $16,490.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $149,800.00 |
| 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#： | $561,750.00 | # 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 | $179,245.04 | $91,861.68 | $62,758.13 | $48,224.52 | $39,518.85 | $33,727.12 | $29,600.48 |
| 1.500 | $181,511.49 | $94,155.37 | $65,091.11 | $50,599.71 | $41,937.32 | $36,189.31 | $32,106.50 |
| 2.000 | $183,796.09 | $96,485.31 | $67,478.32 | $53,046.93 | $44,445.37 | $38,758.30 | $34,736.21 |
| 2.500 | $186,098.83 | $98,851.42 | $69,919.52 | $55,565.62 | $47,041.95 | $41,432.38 | $37,486.95 |
| 3.000 | $188,419.69 | $101,253.60 | $72,414.39 | $58,155.10 | $49,725.80 | $44,209.40 | $40,355.39 |
| 3.500 | $190,758.64 | $103,691.72 | $74,962.58 | $60,814.58 | $52,495.39 | $47,086.83 | $43,337.66 |
| 4.000 | $193,115.65 | $106,165.65 | $77,563.68 | $63,543.10 | $55,348.97 | $50,061.77 | $46,429.36 |
| 4.125 | $193,707.72 | $106,789.71 | $78,222.16 | $64,235.90 | $56,075.27 | $50,820.37 | $47,218.83 |
| 4.500 | $195,490.70 | $108,675.24 | $80,217.20 | $66,339.61 | $58,284.59 | $53,131.02 | $49,625.70 |
| 5.000 | $197,883.76 | $111,220.30 | $82,922.62 | $69,202.96 | $61,300.11 | $56,291.12 | $52,921.55 |
| 5.500 | $200,294.79 | $113,800.66 | $85,679.37 | $72,131.86 | $64,393.21 | $59,538.35 | $56,311.53 |
| 6.000 | $202,723.76 | $116,416.10 | $88,486.83 | $75,124.96 | $67,561.44 | $62,868.87 | $59,790.09 |
| 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。 |