| 樓價： | $13,200,000.00 |
| 首期： | $5,280,000.00 |
| 貸款金額： | $7,920,000.00 |
| 每月供款額： | $39,649.39 (3.5厘息計供300期) |
| 全期供款共： | $11,894,816.03 |
| 全期利息共： | $3,974,816.03 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $50,500.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $132,000.00 |
| 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#： | $495,000.00 (第一個住宅物業) |
| $1,980,000.00 (第二個住宅物業) | |
| $495,000.00 (非住宅物業) | |
| # 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 | $135,382.48 | $69,382.46 | $47,400.77 | $36,423.63 | $29,848.30 | $25,473.85 | $22,357.03 |
| 1.500 | $137,094.31 | $71,114.87 | $49,162.85 | $38,217.60 | $31,674.96 | $27,333.52 | $24,249.81 |
| 2.000 | $138,819.86 | $72,874.66 | $50,965.89 | $40,065.96 | $33,569.26 | $29,273.86 | $26,236.01 |
| 2.500 | $140,559.10 | $74,661.76 | $52,809.71 | $41,968.31 | $35,530.45 | $31,293.58 | $28,313.62 |
| 3.000 | $142,312.03 | $76,476.11 | $54,694.07 | $43,924.13 | $37,557.54 | $33,391.04 | $30,480.14 |
| 3.500 | $144,078.62 | $78,317.61 | $56,618.70 | $45,932.81 | $39,649.39 | $35,564.34 | $32,732.62 |
| 4.000 | $145,858.85 | $80,186.15 | $58,583.28 | $47,993.64 | $41,804.68 | $37,811.29 | $35,067.76 |
| 4.500 | $147,652.71 | $82,081.62 | $60,587.47 | $50,105.83 | $44,021.93 | $40,129.48 | $37,481.93 |
| 5.000 | $149,460.17 | $84,003.89 | $62,630.86 | $52,268.49 | $46,299.53 | $42,516.27 | $39,971.26 |
| 5.500 | $151,281.20 | $85,952.81 | $64,713.01 | $54,480.67 | $48,635.73 | $44,968.89 | $42,531.69 |
| 6.000 | $153,115.79 | $87,928.24 | $66,833.46 | $56,741.34 | $51,028.67 | $47,484.40 | $45,159.02 |
| 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。 |