| 樓價： | $12,680,000.00 |
| 首期： | $5,072,000.00 |
| 貸款金額： | $7,608,000.00 |
| 每月供款額： | $33,653.81 (2.375厘息計供300期) |
| 全期供款共： | $10,096,141.64 |
| 全期利息共： | $2,488,141.64 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $15,340.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $126,800.00 |
| 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#： | $475,500.00 | # 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 | $130,049.23 | $66,649.22 | $45,533.46 | $34,988.76 | $28,672.46 | $24,470.33 | $21,476.30 |
| 1.500 | $131,693.63 | $68,313.37 | $47,226.13 | $36,712.05 | $30,427.16 | $26,256.75 | $23,294.51 |
| 2.000 | $133,351.20 | $70,003.84 | $48,958.14 | $38,487.60 | $32,246.84 | $28,120.65 | $25,202.47 |
| 2.375 | $134,603.01 | $71,288.91 | $50,282.87 | $39,853.32 | $33,653.81 | $29,568.69 | $26,691.19 |
| 2.500 | $135,021.93 | $71,720.54 | $50,729.32 | $40,315.01 | $34,130.76 | $30,060.80 | $27,198.24 |
| 3.000 | $136,705.80 | $73,463.41 | $52,539.45 | $42,193.79 | $36,078.00 | $32,075.63 | $29,279.40 |
| 3.500 | $138,402.80 | $75,232.37 | $54,388.26 | $44,123.34 | $38,087.44 | $34,163.32 | $31,443.15 |
| 4.000 | $140,112.90 | $77,027.30 | $56,275.46 | $46,102.98 | $40,157.83 | $36,321.76 | $33,686.30 |
| 4.500 | $141,836.09 | $78,848.10 | $58,200.69 | $48,131.96 | $42,287.73 | $38,548.62 | $36,005.37 |
| 5.000 | $143,572.35 | $80,694.64 | $60,163.58 | $50,209.43 | $44,475.61 | $40,841.39 | $38,396.64 |
| 5.500 | $145,321.64 | $82,566.79 | $62,163.71 | $52,334.47 | $46,719.78 | $43,197.39 | $40,856.20 |
| 6.000 | $147,083.95 | $84,464.40 | $64,200.63 | $54,506.07 | $49,018.45 | $45,613.80 | $43,380.03 |
| 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。 |