| 樓價： | $13,680,000.00 |
| 首期： | $4,104,000.00 |
| 貸款金額： | $9,576,000.00 |
| 每月供款額： | $51,208.92 (4.125厘息計供300期) |
| 全期供款共： | $15,362,676.41 |
| 全期利息共： | $5,786,676.41 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $15,840.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $136,800.00 |
| 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#： | $513,000.00 | # 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 | $163,689.73 | $83,889.71 | $57,311.83 | $44,039.48 | $36,089.31 | $30,800.20 | $27,031.68 |
| 1.500 | $165,759.49 | $85,984.34 | $59,442.35 | $46,208.55 | $38,297.90 | $33,048.71 | $29,320.22 |
| 2.000 | $167,845.83 | $88,112.08 | $61,622.39 | $48,443.39 | $40,588.29 | $35,394.76 | $31,721.72 |
| 2.500 | $169,948.73 | $90,272.86 | $63,851.73 | $50,743.50 | $42,959.54 | $37,836.78 | $34,233.74 |
| 3.000 | $172,068.18 | $92,466.57 | $66,130.10 | $53,108.27 | $45,410.48 | $40,372.80 | $36,853.25 |
| 3.500 | $174,204.15 | $94,693.11 | $68,457.15 | $55,536.94 | $47,939.71 | $43,000.52 | $39,576.71 |
| 4.000 | $176,356.62 | $96,952.34 | $70,832.52 | $58,028.68 | $50,545.66 | $45,717.29 | $42,400.11 |
| 4.125 | $176,897.31 | $97,522.25 | $71,433.86 | $58,661.35 | $51,208.92 | $46,410.06 | $43,121.07 |
| 4.500 | $178,525.55 | $99,244.14 | $73,255.76 | $60,582.50 | $53,226.52 | $48,520.19 | $45,319.06 |
| 5.000 | $180,710.93 | $101,568.34 | $75,726.40 | $63,197.36 | $55,980.34 | $51,406.04 | $48,328.89 |
| 5.500 | $182,912.73 | $103,924.76 | $78,243.91 | $65,872.09 | $58,805.02 | $54,371.47 | $51,424.68 |
| 6.000 | $185,130.91 | $106,313.23 | $80,807.73 | $68,605.44 | $61,698.30 | $57,412.96 | $54,601.37 |
| 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。 |