| 樓價： | $13,850,000.00 |
| 首期： | $4,155,000.00 |
| 貸款金額： | $9,695,000.00 |
| 每月供款額： | $51,845.29 (4.125厘息計供300期) |
| 全期供款共： | $15,553,586.86 |
| 全期利息共： | $5,858,586.86 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $15,925.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $138,500.00 |
| 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#： | $519,375.00 | # 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 | $165,723.88 | $84,932.20 | $58,024.04 | $44,586.75 | $36,537.78 | $31,182.95 | $27,367.60 |
| 1.500 | $167,819.36 | $87,052.86 | $60,181.04 | $46,782.78 | $38,773.83 | $33,459.40 | $29,684.58 |
| 2.000 | $169,931.63 | $89,207.04 | $62,388.17 | $49,045.39 | $41,092.68 | $35,834.61 | $32,115.93 |
| 2.500 | $172,060.67 | $91,394.67 | $64,645.21 | $51,374.09 | $43,493.39 | $38,306.97 | $34,659.16 |
| 3.000 | $174,206.46 | $93,615.64 | $66,951.89 | $53,768.24 | $45,974.79 | $40,874.51 | $37,311.23 |
| 3.500 | $176,368.97 | $95,869.85 | $69,307.86 | $56,227.09 | $48,535.46 | $43,534.88 | $40,068.53 |
| 4.000 | $178,548.18 | $98,157.16 | $71,712.74 | $58,749.79 | $51,173.78 | $46,285.41 | $42,927.01 |
| 4.125 | $179,095.59 | $98,734.15 | $72,321.56 | $59,390.33 | $51,845.29 | $46,986.79 | $43,656.93 |
| 4.500 | $180,744.07 | $100,477.44 | $74,166.10 | $61,335.36 | $53,887.96 | $49,123.14 | $45,882.24 |
| 5.000 | $182,956.61 | $102,830.52 | $76,667.44 | $63,982.71 | $56,676.00 | $52,044.86 | $48,929.47 |
| 5.500 | $185,185.77 | $105,216.23 | $79,216.24 | $66,690.67 | $59,535.78 | $55,047.14 | $52,063.73 |
| 6.000 | $187,431.51 | $107,634.38 | $81,811.92 | $69,457.99 | $62,465.02 | $58,126.42 | $55,279.89 |
| 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。 |