| 樓價： | $14,200,000.00 |
| 首期： | $4,260,000.00 |
| 貸款金額： | $9,940,000.00 |
| 每月供款額： | $48,439.23 (3.25厘息計供300期) |
| 全期供款共： | $14,531,769.84 |
| 全期利息共： | $4,591,769.84 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $16,100.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $142,000.00 |
| 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#： | $532,500.00 | # 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 | $169,911.85 | $87,078.50 | $59,490.35 | $45,713.49 | $37,461.12 | $31,970.97 | $28,059.20 |
| 1.500 | $172,060.29 | $89,252.75 | $61,701.86 | $47,965.01 | $39,753.67 | $34,304.95 | $30,434.73 |
| 2.000 | $174,225.93 | $91,461.37 | $63,964.76 | $50,284.80 | $42,131.12 | $36,740.18 | $32,927.52 |
| 2.500 | $176,408.77 | $93,704.28 | $66,278.85 | $52,672.35 | $44,592.50 | $39,275.02 | $35,535.02 |
| 3.000 | $178,608.79 | $95,981.38 | $68,643.82 | $55,127.00 | $47,136.60 | $41,907.44 | $38,254.11 |
| 3.250 | $179,715.22 | $97,132.71 | $69,845.28 | $56,379.26 | $48,439.23 | $43,259.51 | $39,654.36 |
| 3.500 | $180,825.95 | $98,292.55 | $71,059.32 | $57,648.00 | $49,761.98 | $44,635.04 | $41,081.09 |
| 4.000 | $183,060.23 | $100,637.67 | $73,524.98 | $60,234.44 | $52,466.98 | $47,455.08 | $44,011.81 |
| 4.500 | $185,311.61 | $103,016.58 | $76,040.33 | $62,885.35 | $55,249.75 | $50,364.52 | $47,041.72 |
| 5.000 | $187,580.06 | $105,429.12 | $78,604.89 | $65,599.60 | $58,108.25 | $53,360.07 | $50,165.95 |
| 5.500 | $189,865.55 | $107,875.12 | $81,218.10 | $68,376.00 | $61,040.30 | $56,438.23 | $53,379.42 |
| 6.000 | $192,168.05 | $110,354.38 | $83,879.37 | $71,213.25 | $64,043.56 | $59,595.32 | $56,676.86 |
| 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。 |