| 樓價： | $12,250,000.00 |
| 首期： | $3,675,000.00 |
| 貸款金額： | $8,575,000.00 |
| 每月供款額： | $45,855.94 (4.125厘息計供300期) |
| 全期供款共： | $13,756,782.60 |
| 全期利息共： | $5,181,782.60 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $15,125.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $122,500.00 |
| 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#： | $459,375.00 | # 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 | $146,578.88 | $75,120.53 | $51,320.90 | $39,435.94 | $32,316.81 | $27,580.59 | $24,206.00 |
| 1.500 | $148,432.29 | $76,996.21 | $53,228.71 | $41,378.27 | $34,294.54 | $29,594.06 | $26,255.32 |
| 2.000 | $150,300.54 | $78,901.54 | $55,180.87 | $43,379.50 | $36,345.51 | $31,694.87 | $28,405.78 |
| 2.500 | $152,183.63 | $80,836.44 | $57,177.17 | $45,439.17 | $38,468.88 | $33,881.62 | $30,655.21 |
| 3.000 | $154,081.52 | $82,800.84 | $59,217.38 | $47,556.74 | $40,663.62 | $36,152.55 | $33,000.90 |
| 3.500 | $155,994.21 | $84,794.63 | $61,301.18 | $49,731.55 | $42,928.47 | $38,505.58 | $35,439.67 |
| 4.000 | $157,921.68 | $86,817.71 | $63,428.24 | $51,962.81 | $45,262.01 | $40,938.36 | $37,967.93 |
| 4.125 | $158,405.85 | $87,328.04 | $63,966.72 | $52,529.35 | $45,855.94 | $41,558.71 | $38,613.53 |
| 4.500 | $159,863.89 | $88,869.94 | $65,598.17 | $54,249.68 | $47,662.63 | $43,448.27 | $40,581.76 |
| 5.000 | $161,820.83 | $90,951.18 | $67,810.55 | $56,591.20 | $50,128.60 | $46,032.45 | $43,276.97 |
| 5.500 | $163,792.47 | $93,061.28 | $70,064.91 | $58,986.34 | $52,658.00 | $48,687.91 | $46,049.15 |
| 6.000 | $165,778.77 | $95,200.08 | $72,360.72 | $61,433.96 | $55,248.85 | $51,411.46 | $48,893.77 |
| 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。 |