| 樓價： | $10,985,000.00 |
| 首期： | $3,295,500.00 |
| 貸款金額： | $7,689,500.00 |
| 每月供款額： | $41,120.61 (4.125厘息計供300期) |
| 全期供款共： | $12,336,184.23 |
| 全期利息共： | $4,646,684.23 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $14,492.50 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $109,850.00 |
| 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#： | $411,938.00 | # 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 | $131,442.37 | $67,363.19 | $46,021.24 | $35,363.57 | $28,979.61 | $24,732.47 | $21,706.36 |
| 1.500 | $133,104.38 | $69,045.17 | $47,732.03 | $37,105.33 | $30,753.10 | $26,538.02 | $23,544.05 |
| 2.000 | $134,779.71 | $70,753.75 | $49,482.60 | $38,899.90 | $32,592.28 | $28,421.89 | $25,472.45 |
| 2.500 | $136,468.34 | $72,488.84 | $51,272.76 | $40,746.88 | $34,496.38 | $30,382.82 | $27,489.59 |
| 3.000 | $138,170.25 | $74,250.38 | $53,102.28 | $42,645.78 | $36,464.48 | $32,419.24 | $29,593.06 |
| 3.500 | $139,885.42 | $76,038.29 | $54,970.89 | $44,596.00 | $38,495.45 | $34,529.29 | $31,779.98 |
| 4.000 | $141,613.85 | $77,852.45 | $56,878.30 | $46,596.86 | $40,588.01 | $36,710.85 | $34,047.16 |
| 4.125 | $142,048.02 | $78,310.08 | $57,361.18 | $47,104.89 | $41,120.61 | $37,267.14 | $34,626.09 |
| 4.500 | $143,355.50 | $79,692.75 | $58,824.16 | $48,647.57 | $42,740.74 | $38,961.57 | $36,391.08 |
| 5.000 | $145,110.35 | $81,559.08 | $60,808.08 | $50,747.30 | $44,952.05 | $41,278.90 | $38,807.96 |
| 5.500 | $146,878.39 | $83,451.28 | $62,829.63 | $52,895.09 | $47,220.26 | $43,660.14 | $41,293.87 |
| 6.000 | $148,659.58 | $85,369.21 | $64,888.37 | $55,089.97 | $49,543.56 | $46,102.44 | $43,844.74 |
| 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。 |