| 樓價： | $14,990,000.00 |
| 首期： | $4,497,000.00 |
| 貸款金額： | $10,493,000.00 |
| 每月供款額： | $56,112.70 (4.125厘息計供300期) |
| 全期供款共： | $16,833,809.89 |
| 全期利息共： | $6,340,809.89 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $16,495.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $149,900.00 |
| 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#： | $562,125.00 | # 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 | $179,364.69 | $91,923.00 | $62,800.03 | $48,256.71 | $39,545.23 | $33,749.63 | $29,620.24 |
| 1.500 | $181,632.66 | $94,218.22 | $65,134.57 | $50,633.49 | $41,965.32 | $36,213.46 | $32,127.93 |
| 2.000 | $183,918.79 | $96,549.72 | $67,523.37 | $53,082.34 | $44,475.04 | $38,784.17 | $34,759.40 |
| 2.500 | $186,223.07 | $98,917.41 | $69,966.19 | $55,602.71 | $47,073.35 | $41,460.04 | $37,511.97 |
| 3.000 | $188,545.47 | $101,321.19 | $72,462.73 | $58,193.93 | $49,758.99 | $44,238.91 | $40,382.33 |
| 3.500 | $190,885.98 | $103,760.94 | $75,012.63 | $60,855.17 | $52,530.43 | $47,118.26 | $43,366.59 |
| 4.000 | $193,244.57 | $106,236.52 | $77,615.45 | $63,585.52 | $55,385.92 | $50,095.19 | $46,460.35 |
| 4.125 | $193,837.03 | $106,861.00 | $78,274.38 | $64,278.78 | $56,112.70 | $50,854.30 | $47,250.35 |
| 4.500 | $195,621.20 | $108,747.78 | $80,270.75 | $66,383.90 | $58,323.50 | $53,166.49 | $49,658.83 |
| 5.000 | $198,015.85 | $111,294.55 | $82,977.98 | $69,249.16 | $61,341.03 | $56,328.69 | $52,956.88 |
| 5.500 | $200,428.49 | $113,876.62 | $85,736.57 | $72,180.02 | $64,436.20 | $59,578.10 | $56,349.12 |
| 6.000 | $202,859.09 | $116,493.81 | $88,545.90 | $75,175.11 | $67,606.55 | $62,910.84 | $59,830.01 |
| 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。 |