| 樓價： | $13,400,000.00 |
| 首期： | $4,020,000.00 |
| 貸款金額： | $9,380,000.00 |
| 每月供款額： | $50,160.79 (4.125厘息計供300期) |
| 全期供款共： | $15,048,235.66 |
| 全期利息共： | $5,668,235.66 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $15,700.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $134,000.00 |
| 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#： | $502,500.00 | # 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 | $160,339.35 | $82,172.67 | $56,138.79 | $43,138.09 | $35,350.64 | $30,169.79 | $26,478.40 |
| 1.500 | $162,366.75 | $84,224.43 | $58,225.70 | $45,262.76 | $37,514.03 | $32,372.28 | $28,720.10 |
| 2.000 | $164,410.39 | $86,308.62 | $60,361.12 | $47,451.86 | $39,757.54 | $34,670.31 | $31,072.45 |
| 2.500 | $166,470.25 | $88,425.17 | $62,544.83 | $49,704.89 | $42,080.25 | $37,062.34 | $33,533.05 |
| 3.000 | $168,546.32 | $90,573.98 | $64,776.56 | $52,021.25 | $44,481.02 | $39,546.46 | $36,098.95 |
| 3.500 | $170,638.57 | $92,754.94 | $67,055.98 | $54,400.22 | $46,958.49 | $42,120.39 | $38,766.66 |
| 4.000 | $172,746.98 | $94,967.94 | $69,382.73 | $56,840.95 | $49,511.10 | $44,781.55 | $41,532.27 |
| 4.125 | $173,276.60 | $95,526.18 | $69,971.76 | $57,460.68 | $50,160.79 | $45,460.14 | $42,238.47 |
| 4.500 | $174,871.52 | $97,212.83 | $71,756.37 | $59,342.51 | $52,137.09 | $47,527.08 | $44,391.48 |
| 5.000 | $177,012.17 | $99,489.45 | $74,176.44 | $61,903.85 | $54,834.55 | $50,353.87 | $47,339.70 |
| 5.500 | $179,168.90 | $101,797.65 | $76,642.43 | $64,523.83 | $57,601.41 | $53,258.61 | $50,372.13 |
| 6.000 | $181,341.68 | $104,137.23 | $79,153.77 | $67,201.23 | $60,435.47 | $56,237.84 | $53,483.79 |
| 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。 |