| 樓價： | $14,300,000.00 |
| 首期： | $4,290,000.00 |
| 貸款金額： | $10,010,000.00 |
| 每月供款額： | $53,529.79 (4.125厘息計供300期) |
| 全期供款共： | $16,058,938.06 |
| 全期利息共： | $6,048,938.06 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $16,150.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $143,000.00 |
| 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#： | $536,250.00 | # 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 | $171,108.41 | $87,691.73 | $59,909.30 | $46,035.42 | $37,724.93 | $32,196.12 | $28,256.80 |
| 1.500 | $173,271.98 | $89,881.29 | $62,136.38 | $48,302.80 | $40,033.63 | $34,546.53 | $30,649.06 |
| 2.000 | $175,452.88 | $92,105.47 | $64,415.22 | $50,638.92 | $42,427.82 | $36,998.91 | $33,159.40 |
| 2.500 | $177,651.09 | $94,364.17 | $66,745.60 | $53,043.28 | $44,906.54 | $39,551.60 | $35,785.27 |
| 3.000 | $179,866.59 | $96,657.31 | $69,127.22 | $55,515.22 | $47,468.55 | $42,202.56 | $38,523.50 |
| 3.500 | $182,099.37 | $98,984.75 | $71,559.74 | $58,053.97 | $50,112.42 | $44,949.37 | $41,370.39 |
| 4.000 | $184,349.39 | $101,346.38 | $74,042.76 | $60,658.63 | $52,836.47 | $47,789.27 | $44,321.75 |
| 4.125 | $184,914.58 | $101,942.11 | $74,671.35 | $61,319.98 | $53,529.79 | $48,513.44 | $45,075.39 |
| 4.500 | $186,616.62 | $103,742.05 | $76,575.83 | $63,328.20 | $55,638.83 | $50,719.20 | $47,373.00 |
| 5.000 | $188,901.05 | $106,171.58 | $79,158.44 | $66,061.57 | $58,517.46 | $53,735.84 | $50,519.24 |
| 5.500 | $191,202.63 | $108,634.80 | $81,790.05 | $68,857.52 | $61,470.16 | $56,835.68 | $53,755.33 |
| 6.000 | $193,521.34 | $111,131.52 | $84,470.07 | $71,714.75 | $64,494.57 | $60,015.01 | $57,075.99 |
| 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。 |