| 樓價： | $12,380,000.00 |
| 首期： | $4,952,000.00 |
| 貸款金額： | $7,428,000.00 |
| 每月供款額： | $32,857.58 (2.375厘息計供300期) |
| 全期供款共： | $9,857,273.94 |
| 全期利息共： | $2,429,273.94 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $15,190.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $123,800.00 |
| 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#： | $464,250.00 | # 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 | $126,972.36 | $65,072.34 | $44,456.17 | $34,160.95 | $27,994.09 | $23,891.38 | $20,968.18 |
| 1.500 | $128,577.85 | $66,697.13 | $46,108.79 | $35,843.47 | $29,707.27 | $25,635.53 | $22,743.38 |
| 2.000 | $130,196.20 | $68,347.59 | $47,799.83 | $37,577.01 | $31,483.90 | $27,455.33 | $24,606.20 |
| 2.375 | $131,418.40 | $69,602.26 | $49,093.21 | $38,910.42 | $32,857.58 | $28,869.12 | $26,059.69 |
| 2.500 | $131,827.40 | $70,023.68 | $49,529.10 | $39,361.19 | $33,323.25 | $29,349.58 | $26,554.74 |
| 3.000 | $133,471.43 | $71,725.32 | $51,296.40 | $41,195.51 | $35,224.42 | $31,316.75 | $28,586.67 |
| 3.500 | $135,128.28 | $73,452.42 | $53,101.48 | $43,079.41 | $37,186.32 | $33,355.04 | $30,699.23 |
| 4.000 | $136,797.93 | $75,204.89 | $54,944.02 | $45,012.22 | $39,207.72 | $35,462.41 | $32,889.31 |
| 4.500 | $138,480.35 | $76,982.61 | $56,823.70 | $46,993.20 | $41,287.24 | $37,636.58 | $35,153.51 |
| 5.000 | $140,175.52 | $78,785.46 | $58,740.15 | $49,021.51 | $43,423.35 | $39,875.11 | $37,488.20 |
| 5.500 | $141,883.43 | $80,613.32 | $60,692.96 | $51,096.27 | $45,614.42 | $42,175.37 | $39,889.57 |
| 6.000 | $143,604.05 | $82,466.03 | $62,681.69 | $53,216.50 | $47,858.71 | $44,534.61 | $42,353.69 |
| 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。 |