| 樓價： | $11,500,000.00 |
| 首期： | $3,450,000.00 |
| 貸款金額： | $8,050,000.00 |
| 每月供款額： | $43,048.44 (4.125厘息計供300期) |
| 全期供款共： | $12,914,530.61 |
| 全期利息共： | $4,864,530.61 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $14,750.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $115,000.00 |
| 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#： | $431,250.00 | # 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 | $137,604.67 | $70,521.32 | $48,178.81 | $37,021.49 | $30,338.23 | $25,891.98 | $22,724.00 |
| 1.500 | $139,344.60 | $72,282.16 | $49,969.81 | $38,844.91 | $32,194.87 | $27,782.18 | $24,647.85 |
| 2.000 | $141,098.47 | $74,070.83 | $51,802.45 | $40,723.61 | $34,120.27 | $29,754.37 | $26,666.65 |
| 2.500 | $142,866.26 | $75,887.27 | $53,676.53 | $42,657.18 | $36,113.65 | $31,807.23 | $28,778.36 |
| 3.000 | $144,647.96 | $77,731.40 | $55,591.82 | $44,645.11 | $38,174.01 | $33,939.12 | $30,980.44 |
| 3.500 | $146,443.55 | $79,603.12 | $57,548.04 | $46,686.76 | $40,300.20 | $36,148.10 | $33,269.90 |
| 4.000 | $148,253.00 | $81,502.34 | $59,544.88 | $48,781.42 | $42,490.87 | $38,431.93 | $35,643.37 |
| 4.125 | $148,707.53 | $81,981.42 | $60,050.39 | $49,313.27 | $43,048.44 | $39,014.30 | $36,249.44 |
| 4.500 | $150,076.30 | $83,428.92 | $61,581.96 | $50,928.27 | $44,744.51 | $40,788.17 | $38,097.17 |
| 5.000 | $151,913.43 | $85,382.74 | $63,658.89 | $53,126.44 | $47,059.50 | $43,214.14 | $40,627.36 |
| 5.500 | $153,764.36 | $87,363.65 | $65,775.22 | $55,374.93 | $49,434.04 | $45,707.01 | $43,229.81 |
| 6.000 | $155,629.05 | $89,371.50 | $67,930.47 | $57,672.70 | $51,866.26 | $48,263.82 | $45,900.27 |
| 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。 |