| 樓價： | $11,180,000.00 |
| 首期： | $3,354,000.00 |
| 貸款金額： | $7,826,000.00 |
| 每月供款額： | $41,850.57 (4.125厘息計供300期) |
| 全期供款共： | $12,555,169.75 |
| 全期利息共： | $4,729,169.75 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $14,590.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $111,800.00 |
| 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#： | $419,250.00 | # 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 | $133,775.67 | $68,558.99 | $46,838.18 | $35,991.33 | $29,494.04 | $25,171.51 | $22,091.68 |
| 1.500 | $135,467.18 | $70,270.83 | $48,579.35 | $37,764.00 | $31,299.02 | $27,009.11 | $23,961.99 |
| 2.000 | $137,172.25 | $72,009.73 | $50,360.99 | $39,590.43 | $33,170.84 | $28,926.42 | $25,924.62 |
| 2.500 | $138,890.85 | $73,775.63 | $52,182.92 | $41,470.20 | $35,108.75 | $30,922.16 | $27,977.58 |
| 3.000 | $140,622.97 | $75,568.44 | $54,044.92 | $43,402.81 | $37,111.78 | $32,994.73 | $30,118.38 |
| 3.500 | $142,368.60 | $77,388.08 | $55,946.71 | $45,387.65 | $39,178.80 | $35,142.24 | $32,344.13 |
| 4.000 | $144,127.70 | $79,234.45 | $57,887.98 | $47,424.02 | $41,308.51 | $37,362.52 | $34,651.55 |
| 4.125 | $144,569.58 | $79,700.20 | $58,379.42 | $47,941.08 | $41,850.57 | $37,928.69 | $35,240.76 |
| 4.500 | $145,900.27 | $81,107.42 | $59,868.37 | $49,511.14 | $43,499.45 | $39,653.19 | $37,037.07 |
| 5.000 | $147,686.27 | $83,006.87 | $61,887.51 | $51,648.14 | $45,750.02 | $42,011.66 | $39,496.86 |
| 5.500 | $149,485.70 | $84,932.67 | $63,944.95 | $53,834.06 | $48,058.49 | $44,435.17 | $42,026.89 |
| 6.000 | $151,298.50 | $86,884.64 | $66,040.24 | $56,067.89 | $50,423.03 | $46,920.82 | $44,623.05 |
| 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。 |