| 樓價： | $12,850,000.00 |
| 首期： | $3,855,000.00 |
| 貸款金額： | $8,995,000.00 |
| 每月供款額： | $48,101.95 (4.125厘息計供300期) |
| 全期供款共： | $14,430,584.20 |
| 全期利息共： | $5,435,584.20 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $15,425.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $128,500.00 |
| 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#： | $481,875.00 | # 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 | $153,758.26 | $78,799.91 | $53,834.58 | $41,367.49 | $33,899.68 | $28,931.47 | $25,391.60 |
| 1.500 | $155,702.44 | $80,767.45 | $55,835.83 | $43,404.96 | $35,974.27 | $31,043.56 | $27,541.29 |
| 2.000 | $157,662.20 | $82,766.10 | $57,883.61 | $45,504.21 | $38,125.70 | $33,247.27 | $29,797.09 |
| 2.500 | $159,637.52 | $84,795.78 | $59,977.69 | $47,664.77 | $40,353.08 | $35,541.12 | $32,156.69 |
| 3.000 | $161,628.37 | $86,856.39 | $62,117.82 | $49,886.05 | $42,655.31 | $37,923.28 | $34,617.27 |
| 3.500 | $163,634.75 | $88,947.84 | $64,303.68 | $52,167.38 | $45,031.09 | $40,391.57 | $37,175.49 |
| 4.000 | $165,656.62 | $91,070.00 | $66,534.93 | $54,507.93 | $47,478.92 | $42,943.51 | $39,827.59 |
| 4.125 | $166,164.50 | $91,605.33 | $67,099.78 | $55,102.22 | $48,101.95 | $43,594.24 | $40,504.80 |
| 4.500 | $167,693.96 | $93,222.75 | $68,811.15 | $56,906.81 | $49,997.13 | $45,576.34 | $42,569.44 |
| 5.000 | $169,746.75 | $95,405.93 | $71,131.89 | $59,363.02 | $52,583.87 | $48,287.10 | $45,396.66 |
| 5.500 | $171,814.95 | $97,619.39 | $73,496.66 | $61,875.46 | $55,237.17 | $51,072.62 | $48,304.61 |
| 6.000 | $173,898.55 | $99,862.94 | $75,904.92 | $64,442.97 | $57,954.91 | $53,929.57 | $51,288.56 |
| 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。 |