| 樓價： | $11,600,000.00 |
| 首期： | $3,480,000.00 |
| 貸款金額： | $8,120,000.00 |
| 每月供款額： | $39,570.08 (3.25厘息計供300期) |
| 全期供款共： | $11,871,023.25 |
| 全期利息共： | $3,751,023.25 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $14,800.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $116,000.00 |
| 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#： | $435,000.00 | # 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 | $138,801.23 | $71,134.55 | $48,597.75 | $37,343.42 | $30,602.04 | $26,117.13 | $22,921.60 |
| 1.500 | $140,556.29 | $72,910.70 | $50,404.33 | $39,182.69 | $32,474.83 | $28,023.76 | $24,862.18 |
| 2.000 | $142,325.41 | $74,714.92 | $52,252.91 | $41,077.73 | $34,416.97 | $30,013.10 | $26,898.54 |
| 2.500 | $144,108.58 | $76,547.16 | $54,143.28 | $43,028.11 | $36,427.68 | $32,083.82 | $29,028.61 |
| 3.000 | $145,905.77 | $78,407.32 | $56,075.23 | $45,033.32 | $38,505.96 | $34,234.25 | $31,249.84 |
| 3.250 | $146,809.62 | $79,347.85 | $57,056.70 | $46,056.30 | $39,570.08 | $35,338.75 | $32,393.70 |
| 3.500 | $147,716.97 | $80,295.32 | $58,048.46 | $47,092.73 | $40,650.63 | $36,462.43 | $33,559.20 |
| 4.000 | $149,542.16 | $82,211.05 | $60,062.66 | $49,205.60 | $42,860.35 | $38,766.12 | $35,953.31 |
| 4.500 | $151,381.32 | $84,154.39 | $62,117.46 | $51,371.13 | $45,133.60 | $41,142.85 | $38,428.45 |
| 5.000 | $153,234.42 | $86,125.20 | $64,212.44 | $53,588.41 | $47,468.71 | $43,589.92 | $40,980.64 |
| 5.500 | $155,101.44 | $88,123.34 | $66,347.18 | $55,856.45 | $49,863.90 | $46,104.47 | $43,605.72 |
| 6.000 | $156,982.35 | $90,148.65 | $68,521.17 | $58,174.20 | $52,317.27 | $48,683.50 | $46,299.40 |
| 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。 |