| 樓價： | $15,000,000.00 |
| 首期： | $4,500,000.00 |
| 貸款金額： | $10,500,000.00 |
| 每月供款額： | $52,565.47 (3.5厘息計供300期) |
| 全期供款共： | $15,769,642.46 |
| 全期利息共： | $5,269,642.46 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $16,500.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $150,000.00 |
| 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#： | $562,500.00 | # 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 | $179,484.35 | $91,984.33 | $62,841.92 | $48,288.90 | $39,571.61 | $33,772.15 | $29,640.00 |
| 1.500 | $181,753.82 | $94,281.07 | $65,178.02 | $50,667.27 | $41,993.31 | $36,237.62 | $32,149.37 |
| 2.000 | $184,041.48 | $96,614.13 | $67,568.41 | $53,117.75 | $44,504.71 | $38,810.04 | $34,782.59 |
| 2.500 | $186,347.30 | $98,983.40 | $70,012.87 | $55,639.80 | $47,104.76 | $41,487.69 | $37,537.00 |
| 3.000 | $188,671.25 | $101,388.78 | $72,511.07 | $58,232.75 | $49,792.19 | $44,268.42 | $40,409.27 |
| 3.500 | $191,013.32 | $103,830.16 | $75,062.67 | $60,895.77 | $52,565.47 | $47,149.69 | $43,395.52 |
| 4.000 | $193,373.48 | $106,307.40 | $77,667.23 | $63,627.93 | $55,422.87 | $50,128.61 | $46,491.35 |
| 4.500 | $195,751.70 | $108,820.33 | $80,324.30 | $66,428.18 | $58,362.41 | $53,201.96 | $49,691.96 |
| 5.000 | $198,147.95 | $111,368.79 | $83,033.33 | $69,295.35 | $61,381.95 | $56,366.27 | $52,992.21 |
| 5.500 | $200,562.20 | $113,952.59 | $85,793.76 | $72,228.17 | $64,479.19 | $59,617.85 | $56,386.71 |
| 6.000 | $202,994.42 | $116,571.53 | $88,604.97 | $75,225.26 | $67,651.65 | $62,952.81 | $59,869.92 |
| 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。 |