| 樓價： | $15,200,000.00 |
| 首期： | $4,560,000.00 |
| 貸款金額： | $10,640,000.00 |
| 每月供款額： | $56,898.80 (4.125厘息計供300期) |
| 全期供款共： | $17,069,640.45 |
| 全期利息共： | $6,429,640.45 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $16,600.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $152,000.00 |
| 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#： | $570,000.00 | # 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 | $181,877.47 | $93,210.79 | $63,679.82 | $48,932.75 | $40,099.23 | $34,222.44 | $30,035.20 |
| 1.500 | $184,177.21 | $95,538.16 | $66,047.06 | $51,342.83 | $42,553.23 | $36,720.79 | $32,578.02 |
| 2.000 | $186,495.37 | $97,902.31 | $68,469.33 | $53,825.99 | $45,098.10 | $39,327.51 | $35,246.36 |
| 2.500 | $188,831.93 | $100,303.18 | $70,946.37 | $56,381.67 | $47,732.82 | $42,040.86 | $38,037.49 |
| 3.000 | $191,186.87 | $102,740.63 | $73,477.89 | $59,009.18 | $50,456.08 | $44,858.67 | $40,948.06 |
| 3.500 | $193,560.17 | $105,214.56 | $76,063.50 | $61,707.71 | $53,266.35 | $47,778.35 | $43,974.12 |
| 4.000 | $195,951.79 | $107,724.83 | $78,702.80 | $64,476.31 | $56,161.84 | $50,796.99 | $47,111.23 |
| 4.125 | $196,552.56 | $108,358.05 | $79,370.95 | $65,179.28 | $56,898.80 | $51,566.73 | $47,912.30 |
| 4.500 | $198,361.72 | $110,271.27 | $81,395.29 | $67,313.89 | $59,140.58 | $53,911.32 | $50,354.52 |
| 5.000 | $200,789.93 | $112,853.71 | $84,140.44 | $70,219.29 | $62,200.38 | $57,117.82 | $53,698.77 |
| 5.500 | $203,236.37 | $115,471.96 | $86,937.68 | $73,191.21 | $65,338.91 | $60,412.75 | $57,138.53 |
| 6.000 | $205,701.01 | $118,125.81 | $89,786.37 | $76,228.26 | $68,553.67 | $63,792.18 | $60,668.18 |
| 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。 |