| 樓價： | $13,580,000.00 |
| 首期： | $4,074,000.00 |
| 貸款金額： | $9,506,000.00 |
| 每月供款額： | $50,834.59 (4.125厘息計供300期) |
| 全期供款共： | $15,250,376.14 |
| 全期利息共： | $5,744,376.14 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $15,790.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $135,800.00 |
| 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#： | $509,250.00 | # 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 | $162,493.16 | $83,276.48 | $56,892.89 | $43,717.55 | $35,825.50 | $30,575.05 | $26,834.08 |
| 1.500 | $164,547.80 | $85,355.80 | $59,007.83 | $45,870.77 | $38,017.95 | $32,807.13 | $29,105.89 |
| 2.000 | $166,618.89 | $87,467.99 | $61,171.94 | $48,089.27 | $40,291.59 | $35,136.03 | $31,489.84 |
| 2.500 | $168,706.42 | $89,612.97 | $63,384.98 | $50,372.57 | $42,645.51 | $37,560.19 | $33,983.50 |
| 3.000 | $170,810.37 | $91,790.64 | $65,646.69 | $52,720.05 | $45,078.53 | $40,077.68 | $36,583.86 |
| 3.500 | $172,930.73 | $94,000.91 | $67,956.73 | $55,130.97 | $47,589.28 | $42,686.19 | $39,287.41 |
| 4.000 | $175,067.46 | $96,243.63 | $70,314.73 | $57,604.49 | $50,176.17 | $45,383.10 | $42,090.17 |
| 4.125 | $175,604.20 | $96,809.36 | $70,911.68 | $58,232.54 | $50,834.59 | $46,070.80 | $42,805.86 |
| 4.500 | $177,220.54 | $98,518.67 | $72,720.26 | $60,139.65 | $52,837.44 | $48,165.51 | $44,987.79 |
| 5.000 | $179,389.95 | $100,825.88 | $75,172.84 | $62,735.39 | $55,571.13 | $51,030.26 | $47,975.61 |
| 5.500 | $181,575.65 | $103,165.08 | $77,671.95 | $65,390.57 | $58,375.16 | $53,974.02 | $51,048.77 |
| 6.000 | $183,777.61 | $105,536.09 | $80,217.03 | $68,103.94 | $61,247.29 | $56,993.27 | $54,202.23 |
| 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。 |