| 樓價： | $13,700,000.00 |
| 首期： | $4,110,000.00 |
| 貸款金額： | $9,590,000.00 |
| 每月供款額： | $51,283.79 (4.125厘息計供300期) |
| 全期供款共： | $15,385,136.46 |
| 全期利息共： | $5,795,136.46 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $15,850.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $137,000.00 |
| 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#： | $513,750.00 | # 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 | $163,929.04 | $84,012.35 | $57,395.62 | $44,103.86 | $36,142.07 | $30,845.23 | $27,071.20 |
| 1.500 | $166,001.83 | $86,110.05 | $59,529.26 | $46,276.10 | $38,353.89 | $33,097.03 | $29,363.09 |
| 2.000 | $168,091.22 | $88,240.90 | $61,712.48 | $48,514.21 | $40,647.63 | $35,446.51 | $31,768.10 |
| 2.500 | $170,197.20 | $90,404.84 | $63,945.09 | $50,817.69 | $43,022.34 | $37,892.09 | $34,283.79 |
| 3.000 | $172,319.74 | $92,601.75 | $66,226.78 | $53,185.91 | $45,476.86 | $40,431.83 | $36,907.13 |
| 3.500 | $174,458.83 | $94,831.55 | $68,557.24 | $55,618.14 | $48,009.80 | $43,063.39 | $39,634.57 |
| 4.000 | $176,614.45 | $97,094.09 | $70,936.07 | $58,113.51 | $50,619.55 | $45,784.13 | $42,462.10 |
| 4.125 | $177,155.93 | $97,664.82 | $71,538.29 | $58,747.11 | $51,283.79 | $46,477.91 | $43,184.11 |
| 4.500 | $178,786.55 | $99,389.23 | $73,362.86 | $60,671.08 | $53,304.33 | $48,591.12 | $45,385.32 |
| 5.000 | $180,975.13 | $101,716.83 | $75,837.11 | $63,289.76 | $56,062.18 | $51,481.19 | $48,399.55 |
| 5.500 | $183,180.15 | $104,076.70 | $78,358.30 | $65,968.39 | $58,890.99 | $54,450.97 | $51,499.86 |
| 6.000 | $185,401.57 | $106,468.66 | $80,925.87 | $68,705.74 | $61,788.50 | $57,496.90 | $54,681.19 |
| 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。 |