| 樓價： | $12,210,000.00 |
| 首期： | $3,663,000.00 |
| 貸款金額： | $8,547,000.00 |
| 每月供款額： | $45,706.21 (4.125厘息計供300期) |
| 全期供款共： | $13,711,862.49 |
| 全期利息共： | $5,164,862.49 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $15,105.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $122,100.00 |
| 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#： | $457,875.00 | # 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 | $146,100.26 | $74,875.24 | $51,153.33 | $39,307.17 | $32,211.29 | $27,490.53 | $24,126.96 |
| 1.500 | $147,947.61 | $76,744.79 | $53,054.91 | $41,243.16 | $34,182.56 | $29,497.42 | $26,169.58 |
| 2.000 | $149,809.77 | $78,643.90 | $55,000.69 | $43,237.85 | $36,226.83 | $31,591.38 | $28,313.03 |
| 2.500 | $151,686.70 | $80,572.48 | $56,990.47 | $45,290.80 | $38,343.27 | $33,770.98 | $30,555.12 |
| 3.000 | $153,578.40 | $82,530.47 | $59,024.01 | $47,401.46 | $40,530.84 | $36,034.50 | $32,893.15 |
| 3.500 | $155,484.84 | $84,517.75 | $61,101.01 | $49,569.16 | $42,788.30 | $38,379.85 | $35,323.95 |
| 4.000 | $157,406.01 | $86,534.22 | $63,221.13 | $51,793.14 | $45,114.21 | $40,804.69 | $37,843.96 |
| 4.125 | $157,888.60 | $87,042.88 | $63,757.85 | $52,357.83 | $45,706.21 | $41,423.01 | $38,487.44 |
| 4.500 | $159,341.89 | $88,579.75 | $65,383.98 | $54,072.54 | $47,507.00 | $43,306.39 | $40,449.25 |
| 5.000 | $161,292.43 | $90,654.20 | $67,589.13 | $56,406.42 | $49,964.91 | $45,882.14 | $43,135.66 |
| 5.500 | $163,257.63 | $92,757.41 | $69,836.12 | $58,793.73 | $52,486.06 | $48,528.93 | $45,898.78 |
| 6.000 | $165,237.45 | $94,889.22 | $72,124.44 | $61,233.36 | $55,068.44 | $51,243.58 | $48,734.11 |
| 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。 |