| 樓價： | $12,901,000.00 |
| 首期： | $3,870,300.00 |
| 貸款金額： | $9,030,700.00 |
| 每月供款額： | $48,292.86 (4.125厘息計供300期) |
| 全期供款共： | $14,487,857.33 |
| 全期利息共： | $5,457,157.33 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $15,450.50 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $129,010.00 |
| 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#： | $483,788.00 | # 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 | $154,368.51 | $79,112.65 | $54,048.24 | $41,531.68 | $34,034.22 | $29,046.30 | $25,492.37 |
| 1.500 | $156,320.41 | $81,088.01 | $56,057.44 | $43,577.23 | $36,117.05 | $31,166.77 | $27,650.60 |
| 2.000 | $158,287.94 | $83,094.59 | $58,113.34 | $45,684.81 | $38,277.01 | $33,379.23 | $29,915.35 |
| 2.500 | $160,271.10 | $85,132.32 | $60,215.73 | $47,853.94 | $40,513.23 | $35,682.18 | $32,284.32 |
| 3.000 | $162,269.85 | $87,201.11 | $62,364.36 | $50,084.05 | $42,824.60 | $38,073.80 | $34,754.67 |
| 3.500 | $164,284.19 | $89,300.86 | $64,558.90 | $52,374.42 | $45,209.81 | $40,551.88 | $37,323.04 |
| 4.000 | $166,314.09 | $91,431.45 | $66,799.00 | $54,724.27 | $47,667.36 | $43,113.94 | $39,985.66 |
| 4.125 | $166,823.99 | $91,968.90 | $67,366.09 | $55,320.91 | $48,292.86 | $43,767.26 | $40,665.56 |
| 4.500 | $168,359.51 | $93,592.74 | $69,084.25 | $57,132.67 | $50,195.56 | $45,757.23 | $42,738.40 |
| 5.000 | $170,420.45 | $95,784.58 | $71,414.20 | $59,598.62 | $52,792.57 | $48,478.75 | $45,576.83 |
| 5.500 | $172,496.87 | $98,006.83 | $73,788.36 | $62,121.04 | $55,456.40 | $51,275.32 | $48,496.33 |
| 6.000 | $174,588.73 | $100,259.28 | $76,206.18 | $64,698.74 | $58,184.93 | $54,143.61 | $51,492.12 |
| 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。 |