| 樓價： | $12,990,000.00 |
| 首期： | $3,897,000.00 |
| 貸款金額： | $9,093,000.00 |
| 每月供款額： | $48,626.02 (4.125厘息計供300期) |
| 全期供款共： | $14,587,804.57 |
| 全期利息共： | $5,494,804.57 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $15,495.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $129,900.00 |
| 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#： | $487,125.00 | # 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 | $155,433.45 | $79,658.43 | $54,421.11 | $41,818.19 | $34,269.01 | $29,246.68 | $25,668.24 |
| 1.500 | $157,398.81 | $81,647.41 | $56,444.16 | $43,877.85 | $36,366.21 | $31,381.78 | $27,841.35 |
| 2.000 | $159,379.92 | $83,667.83 | $58,514.25 | $45,999.97 | $38,541.08 | $33,609.50 | $30,121.72 |
| 2.500 | $161,376.76 | $85,719.62 | $60,631.14 | $48,184.07 | $40,792.72 | $35,928.34 | $32,507.04 |
| 3.000 | $163,389.30 | $87,802.69 | $62,794.59 | $50,429.56 | $43,120.03 | $38,336.45 | $34,994.43 |
| 3.500 | $165,417.54 | $89,916.92 | $65,004.27 | $52,735.74 | $45,521.70 | $40,831.63 | $37,580.52 |
| 4.000 | $167,461.44 | $92,062.20 | $67,259.82 | $55,101.79 | $47,996.20 | $43,411.37 | $40,261.51 |
| 4.125 | $167,974.85 | $92,603.36 | $67,830.83 | $55,702.56 | $48,626.02 | $44,069.20 | $40,946.10 |
| 4.500 | $169,520.97 | $94,238.41 | $69,560.84 | $57,526.81 | $50,541.85 | $46,072.90 | $43,033.23 |
| 5.000 | $171,596.13 | $96,445.37 | $71,906.86 | $60,009.78 | $53,156.77 | $48,813.19 | $45,891.25 |
| 5.500 | $173,686.87 | $98,682.94 | $74,297.40 | $62,549.59 | $55,838.98 | $51,629.05 | $48,830.89 |
| 6.000 | $175,793.16 | $100,950.94 | $76,731.90 | $65,145.08 | $58,586.33 | $54,517.13 | $51,847.35 |
| 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。 |