| 樓價： | $13,250,000.00 |
| 首期： | $5,300,000.00 |
| 貸款金額： | $7,950,000.00 |
| 每月供款額： | $35,166.63 (2.375厘息計供300期) |
| 全期供款共： | $10,549,990.28 |
| 全期利息共： | $2,599,990.28 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $15,625.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $132,500.00 |
| 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#： | $496,875.00 | # 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 | $135,895.29 | $69,645.28 | $47,580.31 | $36,561.60 | $29,961.36 | $25,570.34 | $22,441.71 |
| 1.500 | $137,613.61 | $71,384.24 | $49,349.07 | $38,362.36 | $31,794.94 | $27,437.06 | $24,341.66 |
| 2.000 | $139,345.69 | $73,150.70 | $51,158.94 | $40,217.73 | $33,696.42 | $29,384.75 | $26,335.39 |
| 2.375 | $140,653.78 | $74,493.54 | $52,543.22 | $41,644.84 | $35,166.63 | $30,897.89 | $27,891.03 |
| 2.500 | $141,091.52 | $74,944.57 | $53,009.74 | $42,127.28 | $35,665.03 | $31,412.11 | $28,420.87 |
| 3.000 | $142,851.09 | $76,765.79 | $54,901.24 | $44,090.51 | $37,699.80 | $33,517.52 | $30,595.59 |
| 3.500 | $144,624.37 | $78,614.26 | $56,833.16 | $46,106.80 | $39,799.57 | $35,699.05 | $32,856.61 |
| 4.000 | $146,411.35 | $80,489.88 | $58,805.19 | $48,175.44 | $41,963.03 | $37,954.52 | $35,200.59 |
| 4.500 | $148,212.00 | $82,392.53 | $60,816.97 | $50,295.63 | $44,188.68 | $40,281.48 | $37,623.91 |
| 5.000 | $150,026.31 | $84,322.08 | $62,868.09 | $52,466.48 | $46,474.91 | $42,677.32 | $40,122.67 |
| 5.500 | $151,854.24 | $86,278.39 | $64,958.13 | $54,687.04 | $48,819.96 | $45,139.23 | $42,692.79 |
| 6.000 | $153,695.77 | $88,261.30 | $67,086.62 | $56,956.27 | $51,221.96 | $47,664.27 | $45,330.08 |
| 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。 |