| 樓價： | $12,180,000.00 |
| 首期： | $4,872,000.00 |
| 貸款金額： | $7,308,000.00 |
| 每月供款額： | $32,326.76 (2.375厘息計供300期) |
| 全期供款共： | $9,698,028.80 |
| 全期利息共： | $2,390,028.80 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $15,090.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $121,800.00 |
| 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#： | $456,750.00 | # 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 | $124,921.11 | $64,021.09 | $43,737.98 | $33,609.08 | $27,541.84 | $23,505.42 | $20,629.44 |
| 1.500 | $126,500.66 | $65,619.63 | $45,363.90 | $35,264.42 | $29,227.35 | $25,221.38 | $22,375.96 |
| 2.000 | $128,092.87 | $67,243.43 | $47,027.62 | $36,969.95 | $30,975.28 | $27,011.79 | $24,208.68 |
| 2.375 | $129,295.32 | $68,477.83 | $48,300.10 | $38,281.82 | $32,326.76 | $28,402.74 | $25,638.70 |
| 2.500 | $129,697.72 | $68,892.44 | $48,728.96 | $38,725.30 | $32,784.91 | $28,875.44 | $26,125.75 |
| 3.000 | $131,315.19 | $70,566.59 | $50,467.71 | $40,529.99 | $34,655.36 | $30,810.82 | $28,124.85 |
| 3.500 | $132,945.27 | $72,265.79 | $52,243.62 | $42,383.46 | $36,585.57 | $32,816.19 | $30,203.28 |
| 4.000 | $134,587.94 | $73,989.95 | $54,056.39 | $44,285.04 | $38,574.32 | $34,889.51 | $32,357.98 |
| 4.500 | $136,243.18 | $75,738.95 | $55,905.71 | $46,234.02 | $40,620.24 | $37,028.56 | $34,585.60 |
| 5.000 | $137,910.98 | $77,512.68 | $57,791.20 | $48,229.57 | $42,721.84 | $39,230.92 | $36,882.58 |
| 5.500 | $139,591.29 | $79,311.00 | $59,712.46 | $50,270.80 | $44,877.51 | $41,494.02 | $39,245.15 |
| 6.000 | $141,284.11 | $81,133.78 | $61,669.06 | $52,356.78 | $47,085.55 | $43,815.15 | $41,669.46 |
| 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。 |