| 樓價： | $13,000,000.00 |
| 首期： | $5,200,000.00 |
| 貸款金額： | $7,800,000.00 |
| 每月供款額： | $34,503.11 (2.375厘息計供300期) |
| 全期供款共： | $10,350,933.86 |
| 全期利息共： | $2,550,933.86 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $15,500.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $130,000.00 |
| 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#： | $487,500.00 | # 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 | $133,331.23 | $68,331.21 | $46,682.57 | $35,871.76 | $29,396.05 | $25,087.88 | $22,018.28 |
| 1.500 | $135,017.13 | $70,037.37 | $48,417.96 | $37,638.54 | $31,195.03 | $26,919.38 | $23,882.39 |
| 2.000 | $136,716.53 | $71,770.49 | $50,193.68 | $39,458.90 | $33,060.64 | $28,830.32 | $25,838.50 |
| 2.375 | $137,999.93 | $73,088.00 | $51,551.84 | $40,859.09 | $34,503.11 | $30,314.91 | $27,364.78 |
| 2.500 | $138,429.42 | $73,530.52 | $52,009.56 | $41,332.43 | $34,992.11 | $30,819.43 | $27,884.63 |
| 3.000 | $140,155.79 | $75,317.38 | $53,865.37 | $43,258.61 | $36,988.48 | $32,885.11 | $30,018.31 |
| 3.500 | $141,895.61 | $77,130.98 | $55,760.84 | $45,236.86 | $39,048.64 | $35,025.49 | $32,236.67 |
| 4.000 | $143,648.87 | $78,971.21 | $57,695.66 | $47,266.47 | $41,171.27 | $37,238.39 | $34,536.43 |
| 4.500 | $145,415.55 | $80,837.96 | $59,669.48 | $49,346.65 | $43,354.93 | $39,521.45 | $36,914.03 |
| 5.000 | $147,195.62 | $82,731.10 | $61,681.90 | $51,476.55 | $45,598.02 | $41,872.09 | $39,365.64 |
| 5.500 | $148,989.06 | $84,650.50 | $63,732.51 | $53,655.21 | $47,898.82 | $44,287.54 | $41,887.27 |
| 6.000 | $150,795.85 | $86,595.99 | $65,820.83 | $55,881.62 | $50,255.51 | $46,764.94 | $44,474.80 |
| 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。 |