| 樓價： | $10,980,000.00 |
| 首期： | $3,294,000.00 |
| 貸款金額： | $7,686,000.00 |
| 每月供款額： | $41,101.90 (4.125厘息計供300期) |
| 全期供款共： | $12,330,569.22 |
| 全期利息共： | $4,644,569.22 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $14,490.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $109,800.00 |
| 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#： | $411,750.00 | # 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 | $131,382.54 | $67,332.53 | $46,000.29 | $35,347.48 | $28,966.42 | $24,721.21 | $21,696.48 |
| 1.500 | $133,043.80 | $69,013.75 | $47,710.31 | $37,088.44 | $30,739.11 | $26,525.94 | $23,533.34 |
| 2.000 | $134,718.36 | $70,721.54 | $49,460.08 | $38,882.19 | $32,577.44 | $28,408.95 | $25,460.86 |
| 2.500 | $136,406.22 | $72,455.85 | $51,249.42 | $40,728.34 | $34,480.68 | $30,368.99 | $27,477.08 |
| 3.000 | $138,107.36 | $74,216.59 | $53,078.10 | $42,626.37 | $36,447.88 | $32,404.49 | $29,579.59 |
| 3.500 | $139,821.75 | $76,003.68 | $54,945.87 | $44,575.70 | $38,477.93 | $34,513.57 | $31,765.52 |
| 4.000 | $141,549.39 | $77,817.01 | $56,852.41 | $46,575.65 | $40,569.54 | $36,694.14 | $34,031.67 |
| 4.125 | $141,983.36 | $78,274.43 | $57,335.07 | $47,083.45 | $41,101.90 | $37,250.18 | $34,610.33 |
| 4.500 | $143,290.25 | $79,656.48 | $58,797.38 | $48,625.43 | $42,721.28 | $38,943.83 | $36,374.51 |
| 5.000 | $145,044.30 | $81,521.96 | $60,780.40 | $50,724.20 | $44,931.59 | $41,260.11 | $38,790.29 |
| 5.500 | $146,811.53 | $83,413.30 | $62,801.03 | $52,871.02 | $47,198.76 | $43,640.26 | $41,275.07 |
| 6.000 | $148,591.91 | $85,330.36 | $64,858.84 | $55,064.89 | $49,521.01 | $46,081.45 | $43,824.78 |
| 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。 |