| 樓價： | $12,700,000.00 |
| 首期： | $3,810,000.00 |
| 貸款金額： | $8,890,000.00 |
| 每月供款額： | $47,540.45 (4.125厘息計供300期) |
| 全期供款共： | $14,262,133.80 |
| 全期利息共： | $5,372,133.80 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $15,350.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $127,000.00 |
| 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#： | $476,250.00 | # 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 | $151,963.41 | $77,880.06 | $53,206.16 | $40,884.60 | $33,503.96 | $28,593.75 | $25,095.20 |
| 1.500 | $153,884.90 | $79,824.64 | $55,184.05 | $42,898.29 | $35,554.34 | $30,681.19 | $27,219.80 |
| 2.000 | $155,821.79 | $81,799.96 | $57,207.92 | $44,973.03 | $37,680.65 | $32,859.17 | $29,449.26 |
| 2.500 | $157,774.04 | $83,805.94 | $59,277.56 | $47,108.37 | $39,882.03 | $35,126.25 | $31,781.32 |
| 3.000 | $159,741.66 | $85,842.50 | $61,392.71 | $49,303.73 | $42,157.39 | $37,480.60 | $34,213.18 |
| 3.500 | $161,724.61 | $87,909.54 | $63,553.06 | $51,558.42 | $44,505.44 | $39,920.07 | $36,741.54 |
| 4.000 | $163,722.88 | $90,006.93 | $65,758.26 | $53,871.65 | $46,924.70 | $42,442.22 | $39,362.67 |
| 4.125 | $164,224.84 | $90,536.00 | $66,316.52 | $54,459.00 | $47,540.45 | $43,085.36 | $40,031.99 |
| 4.500 | $165,736.44 | $92,134.55 | $68,007.90 | $56,242.53 | $49,413.51 | $45,044.32 | $42,072.52 |
| 5.000 | $167,765.27 | $94,292.24 | $70,301.55 | $58,670.07 | $51,970.05 | $47,723.44 | $44,866.73 |
| 5.500 | $169,809.33 | $96,479.86 | $72,638.72 | $61,153.18 | $54,592.38 | $50,476.44 | $47,740.75 |
| 6.000 | $171,868.61 | $98,697.23 | $75,018.87 | $63,690.72 | $57,278.39 | $53,300.04 | $50,689.87 |
| 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。 |