| 樓價： | $13,237,000.00 |
| 首期： | $3,971,100.00 |
| 貸款金額： | $9,265,900.00 |
| 每月供款額： | $49,550.62 (4.125厘息計供300期) |
| 全期供款共： | $14,865,186.23 |
| 全期利息共： | $5,599,286.23 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $15,618.50 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $132,370.00 |
| 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#： | $496,388.00 | # 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 | $158,388.95 | $81,173.10 | $55,455.90 | $42,613.35 | $34,920.62 | $29,802.80 | $26,156.31 |
| 1.500 | $160,391.69 | $83,199.91 | $57,517.43 | $44,712.18 | $37,057.70 | $31,978.49 | $28,370.74 |
| 2.000 | $162,410.47 | $85,258.75 | $59,626.87 | $46,874.64 | $39,273.92 | $34,248.57 | $30,694.48 |
| 2.500 | $164,445.28 | $87,349.55 | $61,784.02 | $49,100.27 | $41,568.38 | $36,611.51 | $33,125.15 |
| 3.000 | $166,496.09 | $89,472.22 | $63,988.60 | $51,388.46 | $43,939.95 | $39,065.41 | $35,659.83 |
| 3.500 | $168,562.89 | $91,626.66 | $66,240.30 | $53,738.49 | $46,387.28 | $41,608.03 | $38,295.10 |
| 4.000 | $170,645.65 | $93,812.73 | $68,538.74 | $56,149.53 | $48,908.83 | $44,236.82 | $41,027.06 |
| 4.125 | $171,168.83 | $94,364.18 | $69,120.61 | $56,761.72 | $49,550.62 | $44,907.16 | $41,724.68 |
| 4.500 | $172,744.35 | $96,030.31 | $70,883.51 | $58,620.66 | $51,502.88 | $46,948.95 | $43,851.50 |
| 5.000 | $174,858.96 | $98,279.25 | $73,274.15 | $61,150.84 | $54,167.53 | $49,741.35 | $46,763.86 |
| 5.500 | $176,989.46 | $100,559.36 | $75,710.14 | $63,738.95 | $56,900.73 | $52,610.76 | $49,759.39 |
| 6.000 | $179,135.81 | $102,870.49 | $78,190.93 | $66,383.79 | $59,700.32 | $55,553.75 | $52,833.21 |
| 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。 |