| 樓價： | $12,200,000.00 |
| 首期： | $3,660,000.00 |
| 貸款金額： | $8,540,000.00 |
| 每月供款額： | $45,668.77 (4.125厘息計供300期) |
| 全期供款共： | $13,700,632.47 |
| 全期利息共： | $5,160,632.47 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $15,100.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $122,000.00 |
| 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#： | $457,500.00 | # 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 | $145,980.60 | $74,813.92 | $51,111.43 | $39,274.97 | $32,184.91 | $27,468.02 | $24,107.20 |
| 1.500 | $147,826.44 | $76,681.94 | $53,011.45 | $41,209.38 | $34,154.56 | $29,473.27 | $26,148.15 |
| 2.000 | $149,687.07 | $78,579.49 | $54,955.64 | $43,202.44 | $36,197.16 | $31,565.50 | $28,289.84 |
| 2.500 | $151,562.47 | $80,506.50 | $56,943.80 | $45,253.71 | $38,311.87 | $33,743.32 | $30,530.09 |
| 3.000 | $153,452.62 | $82,462.88 | $58,975.67 | $47,362.63 | $40,497.65 | $36,004.98 | $32,866.21 |
| 3.500 | $155,357.50 | $84,448.53 | $61,050.97 | $49,528.56 | $42,753.25 | $38,348.42 | $35,295.02 |
| 4.000 | $157,277.10 | $86,463.35 | $63,169.35 | $51,750.72 | $45,077.27 | $40,771.27 | $37,812.96 |
| 4.125 | $157,759.29 | $86,971.59 | $63,705.63 | $52,314.95 | $45,668.77 | $41,389.09 | $38,455.92 |
| 4.500 | $159,211.38 | $88,507.20 | $65,330.43 | $54,028.26 | $47,468.09 | $43,270.93 | $40,416.13 |
| 5.000 | $161,160.34 | $90,579.95 | $67,533.78 | $56,360.22 | $49,923.99 | $45,844.57 | $43,100.33 |
| 5.500 | $163,123.92 | $92,681.44 | $69,778.93 | $58,745.58 | $52,443.07 | $48,489.18 | $45,861.19 |
| 6.000 | $165,102.13 | $94,811.51 | $72,065.37 | $61,183.21 | $55,023.34 | $51,201.61 | $48,694.20 |
| 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。 |