| 樓價： | $11,560,000.00 |
| 首期： | $3,468,000.00 |
| 貸款金額： | $8,092,000.00 |
| 每月供款額： | $43,273.04 (4.125厘息計供300期) |
| 全期供款共： | $12,981,910.76 |
| 全期利息共： | $4,889,910.76 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $14,780.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $115,600.00 |
| 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#： | $433,500.00 | # 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 | $138,322.60 | $70,889.26 | $48,430.18 | $37,214.65 | $30,496.52 | $26,027.07 | $22,842.56 |
| 1.500 | $140,071.61 | $72,659.28 | $50,230.53 | $39,047.57 | $32,362.85 | $27,927.13 | $24,776.44 |
| 2.000 | $141,834.63 | $74,457.29 | $52,072.72 | $40,936.08 | $34,298.29 | $29,909.61 | $26,805.78 |
| 2.500 | $143,611.65 | $76,283.20 | $53,956.58 | $42,879.74 | $36,302.07 | $31,973.18 | $28,928.51 |
| 3.000 | $145,402.64 | $78,136.95 | $55,881.87 | $44,878.04 | $38,373.18 | $34,116.20 | $31,142.08 |
| 3.500 | $147,207.60 | $80,018.44 | $57,848.30 | $46,930.34 | $40,510.46 | $36,336.70 | $33,443.48 |
| 4.000 | $149,026.50 | $81,927.57 | $59,855.55 | $49,035.93 | $42,712.56 | $38,632.45 | $35,829.33 |
| 4.125 | $149,483.40 | $82,409.15 | $60,363.70 | $49,570.56 | $43,273.04 | $39,217.86 | $36,438.56 |
| 4.500 | $150,859.31 | $83,864.20 | $61,903.26 | $51,193.99 | $44,977.96 | $41,000.98 | $38,295.93 |
| 5.000 | $152,706.02 | $85,828.21 | $63,991.02 | $53,403.62 | $47,305.03 | $43,439.61 | $40,839.33 |
| 5.500 | $154,566.60 | $87,819.46 | $66,118.39 | $55,663.84 | $49,691.96 | $45,945.49 | $43,455.36 |
| 6.000 | $156,441.03 | $89,837.79 | $68,284.89 | $57,973.60 | $52,136.87 | $48,515.63 | $46,139.75 |
| 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。 |