| 樓價： | $15,300,000.00 |
| 首期： | $4,590,000.00 |
| 貸款金額： | $10,710,000.00 |
| 每月供款額： | $57,273.14 (4.125厘息計供300期) |
| 全期供款共： | $17,181,940.72 |
| 全期利息共： | $6,471,940.72 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $16,650.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $153,000.00 |
| 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#： | $573,750.00 | # 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 | $183,074.04 | $93,824.01 | $64,098.76 | $49,254.68 | $40,363.04 | $34,447.59 | $30,232.80 |
| 1.500 | $185,388.90 | $96,166.70 | $66,481.58 | $51,680.61 | $42,833.18 | $36,962.37 | $32,792.35 |
| 2.000 | $187,722.31 | $98,546.41 | $68,919.78 | $54,180.11 | $45,394.80 | $39,586.25 | $35,478.24 |
| 2.500 | $190,074.24 | $100,963.06 | $71,413.12 | $56,752.60 | $48,046.85 | $42,317.45 | $38,287.74 |
| 3.000 | $192,444.68 | $103,416.56 | $73,961.29 | $59,397.40 | $50,788.03 | $45,153.79 | $41,217.46 |
| 3.500 | $194,833.59 | $105,906.76 | $76,563.92 | $62,113.69 | $53,616.78 | $48,092.69 | $44,263.43 |
| 4.000 | $197,240.95 | $108,433.54 | $79,220.58 | $64,900.49 | $56,531.33 | $51,131.18 | $47,421.17 |
| 4.125 | $197,845.67 | $109,070.93 | $79,893.13 | $65,608.09 | $57,273.14 | $51,905.99 | $48,227.51 |
| 4.500 | $199,666.74 | $110,996.74 | $81,930.78 | $67,756.75 | $59,529.66 | $54,266.00 | $50,685.80 |
| 5.000 | $202,110.91 | $113,596.17 | $84,694.00 | $70,681.26 | $62,609.59 | $57,493.60 | $54,052.05 |
| 5.500 | $204,573.45 | $116,231.64 | $87,509.64 | $73,672.73 | $65,768.77 | $60,810.20 | $57,514.44 |
| 6.000 | $207,054.30 | $118,902.96 | $90,377.07 | $76,729.77 | $69,004.68 | $64,211.86 | $61,067.32 |
| 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。 |