| 樓價： | $12,050,000.00 |
| 首期： | $4,820,000.00 |
| 貸款金額： | $7,230,000.00 |
| 每月供款額： | $31,981.73 (2.375厘息計供300期) |
| 全期供款共： | $9,594,519.46 |
| 全期利息共： | $2,364,519.46 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $15,025.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $120,500.00 |
| 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#： | $451,875.00 | # 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 | $123,587.79 | $63,337.78 | $43,271.15 | $33,250.36 | $27,247.88 | $23,254.54 | $20,409.26 |
| 1.500 | $125,150.49 | $64,919.25 | $44,879.72 | $34,888.03 | $28,915.40 | $24,952.19 | $22,137.13 |
| 2.000 | $126,725.71 | $66,525.73 | $46,525.68 | $36,575.37 | $30,644.67 | $26,723.49 | $23,950.30 |
| 2.375 | $127,915.32 | $67,746.95 | $47,784.59 | $37,873.23 | $31,981.73 | $28,099.59 | $25,365.05 |
| 2.500 | $128,313.42 | $68,157.14 | $48,208.86 | $38,311.98 | $32,434.99 | $28,567.24 | $25,846.90 |
| 3.000 | $129,913.63 | $69,813.42 | $49,929.05 | $40,097.41 | $34,285.48 | $30,481.97 | $27,824.67 |
| 3.500 | $131,526.32 | $71,494.48 | $51,686.01 | $41,931.09 | $36,195.08 | $32,465.93 | $29,880.91 |
| 4.000 | $133,151.45 | $73,200.23 | $53,479.44 | $43,812.38 | $38,162.60 | $34,517.13 | $32,012.61 |
| 4.500 | $134,789.03 | $74,930.57 | $55,309.01 | $45,740.55 | $40,186.69 | $36,633.35 | $34,216.46 |
| 5.000 | $136,439.02 | $76,685.37 | $57,174.38 | $47,714.80 | $42,265.86 | $38,812.20 | $36,488.92 |
| 5.500 | $138,101.40 | $78,464.50 | $59,075.13 | $49,734.25 | $44,398.53 | $41,051.14 | $38,826.28 |
| 6.000 | $139,776.16 | $80,267.82 | $61,010.85 | $51,797.97 | $46,582.99 | $43,347.50 | $41,224.72 |
| 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。 |