| 樓價： | $12,380,000.00 |
| 首期： | $3,714,000.00 |
| 貸款金額： | $8,666,000.00 |
| 每月供款額： | $46,342.58 (4.125厘息計供300期) |
| 全期供款共： | $13,902,772.95 |
| 全期利息共： | $5,236,772.95 |
| 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 | $148,134.42 | $75,917.73 | $51,865.53 | $39,854.44 | $32,659.77 | $27,873.28 | $24,462.88 |
| 1.500 | $150,007.49 | $77,813.31 | $53,793.59 | $41,817.39 | $34,658.48 | $29,908.12 | $26,533.94 |
| 2.000 | $151,895.57 | $79,738.86 | $55,766.46 | $43,839.85 | $36,731.22 | $32,031.22 | $28,707.23 |
| 2.500 | $153,798.64 | $81,694.30 | $57,783.95 | $45,921.38 | $38,877.13 | $34,241.18 | $30,980.54 |
| 3.000 | $155,716.67 | $83,679.54 | $59,845.80 | $48,061.43 | $41,095.15 | $36,536.21 | $33,351.12 |
| 3.500 | $157,649.66 | $85,694.49 | $61,951.72 | $50,259.31 | $43,384.04 | $38,914.21 | $35,815.77 |
| 4.000 | $159,597.58 | $87,739.04 | $64,101.36 | $52,514.26 | $45,742.34 | $41,372.81 | $38,370.86 |
| 4.125 | $160,086.89 | $88,254.78 | $64,645.55 | $53,086.81 | $46,342.58 | $41,999.75 | $39,023.31 |
| 4.500 | $161,560.40 | $89,813.05 | $66,294.32 | $54,825.39 | $48,168.44 | $43,909.35 | $41,012.43 |
| 5.000 | $163,538.11 | $91,916.38 | $68,530.18 | $57,191.76 | $50,660.57 | $46,520.96 | $43,736.23 |
| 5.500 | $165,530.67 | $94,048.87 | $70,808.45 | $59,612.31 | $53,216.82 | $49,204.59 | $46,537.83 |
| 6.000 | $167,538.06 | $96,210.37 | $73,128.63 | $62,085.92 | $55,835.16 | $51,957.05 | $49,412.64 |
| 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。 |