| 樓價： | $14,880,000.00 |
| 首期： | $4,464,000.00 |
| 貸款金額： | $10,416,000.00 |
| 每月供款額： | $50,758.86 (3.25厘息計供300期) |
| 全期供款共： | $15,227,657.41 |
| 全期利息共： | $4,811,657.41 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $16,440.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $148,800.00 |
| 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#： | $558,000.00 | # 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 | $178,048.47 | $91,248.45 | $62,339.19 | $47,902.59 | $39,255.03 | $33,501.97 | $29,402.88 |
| 1.500 | $180,299.79 | $93,526.83 | $64,656.59 | $50,261.93 | $41,657.37 | $35,947.72 | $31,892.17 |
| 2.000 | $182,569.15 | $95,841.21 | $67,027.87 | $52,692.81 | $44,148.67 | $38,499.56 | $34,504.33 |
| 2.500 | $184,856.52 | $98,191.53 | $69,452.76 | $55,194.69 | $46,727.92 | $41,155.79 | $37,236.70 |
| 3.000 | $187,161.88 | $100,577.67 | $71,930.98 | $57,766.89 | $49,393.85 | $43,914.28 | $40,086.00 |
| 3.250 | $188,321.30 | $101,784.14 | $73,189.98 | $59,079.11 | $50,758.86 | $45,331.09 | $41,553.30 |
| 3.500 | $189,485.22 | $102,999.52 | $74,462.17 | $60,408.60 | $52,144.95 | $46,772.49 | $43,048.35 |
| 4.000 | $191,826.49 | $105,456.94 | $77,045.89 | $63,118.91 | $54,979.49 | $49,727.58 | $46,119.42 |
| 4.500 | $194,185.69 | $107,949.77 | $79,681.70 | $65,896.76 | $57,895.51 | $52,776.34 | $49,294.42 |
| 5.000 | $196,562.77 | $110,477.84 | $82,369.06 | $68,740.99 | $60,890.90 | $55,915.34 | $52,568.27 |
| 5.500 | $198,957.71 | $113,040.97 | $85,107.41 | $71,650.34 | $63,963.35 | $59,140.90 | $55,935.62 |
| 6.000 | $201,370.46 | $115,638.95 | $87,896.13 | $74,623.46 | $67,110.43 | $62,449.18 | $59,390.96 |
| 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。 |