| 樓價： | $11,300,000.00 |
| 首期： | $3,390,000.00 |
| 貸款金額： | $7,910,000.00 |
| 每月供款額： | $42,299.77 (4.125厘息計供300期) |
| 全期供款共： | $12,689,930.07 |
| 全期利息共： | $4,779,930.07 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $14,650.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $113,000.00 |
| 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#： | $423,750.00 | # 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 | $135,211.54 | $69,294.86 | $47,340.92 | $36,377.64 | $29,810.61 | $25,441.69 | $22,328.80 |
| 1.500 | $136,921.21 | $71,025.08 | $49,100.77 | $38,169.34 | $31,634.96 | $27,299.01 | $24,219.19 |
| 2.000 | $138,644.58 | $72,782.64 | $50,901.54 | $40,015.37 | $33,526.88 | $29,236.90 | $26,202.89 |
| 2.500 | $140,381.63 | $74,567.49 | $52,743.03 | $41,915.32 | $35,485.58 | $31,254.06 | $28,277.87 |
| 3.000 | $142,132.34 | $76,379.55 | $54,625.01 | $43,868.67 | $37,510.11 | $33,348.88 | $30,441.65 |
| 3.500 | $143,896.70 | $78,218.72 | $56,547.21 | $45,874.81 | $39,599.32 | $35,519.43 | $32,691.29 |
| 4.000 | $145,674.69 | $80,084.90 | $58,509.31 | $47,933.04 | $41,751.89 | $37,763.55 | $35,023.48 |
| 4.125 | $146,121.31 | $80,555.66 | $59,006.04 | $48,455.65 | $42,299.77 | $38,335.79 | $35,619.01 |
| 4.500 | $147,466.28 | $81,977.98 | $60,510.97 | $50,042.57 | $43,966.35 | $40,078.81 | $37,434.61 |
| 5.000 | $149,271.46 | $83,897.82 | $62,551.78 | $52,202.50 | $46,241.07 | $42,462.59 | $39,920.80 |
| 5.500 | $151,090.19 | $85,844.29 | $64,631.30 | $54,411.89 | $48,574.32 | $44,912.11 | $42,477.99 |
| 6.000 | $152,922.46 | $87,817.22 | $66,749.08 | $56,669.70 | $50,964.24 | $47,424.45 | $45,102.01 |
| 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。 |