| 樓價： | $12,180,000.00 |
| 首期： | $3,654,000.00 |
| 貸款金額： | $8,526,000.00 |
| 每月供款額： | $45,593.91 (4.125厘息計供300期) |
| 全期供款共： | $13,678,172.41 |
| 全期利息共： | $5,152,172.41 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $15,090.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $121,800.00 |
| 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#： | $456,750.00 | # 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 | $145,741.29 | $74,691.27 | $51,027.64 | $39,210.59 | $32,132.15 | $27,422.99 | $24,067.68 |
| 1.500 | $147,584.11 | $76,556.23 | $52,924.55 | $41,141.82 | $34,098.57 | $29,424.95 | $26,105.29 |
| 2.000 | $149,441.68 | $78,450.67 | $54,865.55 | $43,131.61 | $36,137.82 | $31,513.76 | $28,243.46 |
| 2.500 | $151,314.01 | $80,374.52 | $56,850.45 | $45,179.52 | $38,249.06 | $33,688.01 | $30,480.04 |
| 3.000 | $153,201.06 | $82,327.69 | $58,878.99 | $47,284.99 | $40,431.26 | $35,945.96 | $32,812.33 |
| 3.500 | $155,102.82 | $84,310.09 | $60,950.89 | $49,447.37 | $42,683.17 | $38,285.55 | $35,237.16 |
| 4.000 | $157,019.27 | $86,321.60 | $63,065.79 | $51,665.88 | $45,003.37 | $40,704.43 | $37,750.97 |
| 4.125 | $157,500.67 | $86,829.02 | $63,601.20 | $52,229.19 | $45,593.91 | $41,321.24 | $38,392.88 |
| 4.500 | $158,950.38 | $88,362.11 | $65,223.33 | $53,939.69 | $47,390.28 | $43,199.99 | $40,349.87 |
| 5.000 | $160,896.14 | $90,431.46 | $67,423.06 | $56,267.83 | $49,842.15 | $45,769.41 | $43,029.67 |
| 5.500 | $162,856.51 | $92,529.50 | $69,664.54 | $58,649.27 | $52,357.10 | $48,409.69 | $45,786.01 |
| 6.000 | $164,831.47 | $94,656.08 | $71,947.23 | $61,082.91 | $54,933.14 | $51,117.68 | $48,614.37 |
| 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。 |