| 樓價： | $11,800,000.00 |
| 首期： | $3,540,000.00 |
| 貸款金額： | $8,260,000.00 |
| 每月供款額： | $41,907.32 (3.625厘息計供300期) |
| 全期供款共： | $12,572,194.67 |
| 全期利息共： | $4,312,194.67 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $14,900.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $118,000.00 |
| 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#： | $442,500.00 | # 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 | $141,194.35 | $72,361.00 | $49,435.65 | $37,987.27 | $31,129.66 | $26,567.42 | $23,316.80 |
| 1.500 | $142,979.68 | $74,167.78 | $51,273.37 | $39,858.25 | $33,034.74 | $28,506.93 | $25,290.83 |
| 2.000 | $144,779.30 | $76,003.11 | $53,153.82 | $41,785.96 | $35,010.37 | $30,530.57 | $27,362.30 |
| 2.500 | $146,593.21 | $77,866.94 | $55,076.79 | $43,769.98 | $37,055.74 | $32,636.99 | $29,529.10 |
| 3.000 | $148,421.38 | $79,759.18 | $57,042.04 | $45,809.76 | $39,169.85 | $34,824.49 | $31,788.63 |
| 3.500 | $150,263.81 | $81,679.73 | $59,049.30 | $47,904.67 | $41,351.51 | $37,091.09 | $34,137.81 |
| 3.625 | $150,726.64 | $82,164.28 | $59,557.64 | $48,436.93 | $41,907.32 | $37,669.84 | $34,738.71 |
| 4.000 | $152,120.47 | $83,628.48 | $61,098.22 | $50,053.98 | $43,599.32 | $39,434.50 | $36,573.19 |
| 4.500 | $153,991.34 | $85,605.33 | $63,188.45 | $52,256.84 | $45,911.76 | $41,852.21 | $39,091.01 |
| 5.000 | $155,876.39 | $87,610.12 | $65,319.55 | $54,512.34 | $48,287.14 | $44,341.47 | $41,687.20 |
| 5.500 | $157,775.60 | $89,642.71 | $67,491.09 | $56,819.49 | $50,723.63 | $46,899.37 | $44,357.54 |
| 6.000 | $159,688.94 | $91,702.93 | $69,702.57 | $59,177.21 | $53,219.30 | $49,522.87 | $47,097.67 |
| 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。 |