| 樓價： | $11,880,000.00 |
| 首期： | $3,564,000.00 |
| 貸款金額： | $8,316,000.00 |
| 每月供款額： | $44,470.91 (4.125厘息計供300期) |
| 全期供款共： | $13,341,271.62 |
| 全期利息共： | $5,025,271.62 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $14,940.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $118,800.00 |
| 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#： | $445,500.00 | # 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 | $142,151.60 | $72,851.59 | $49,770.80 | $38,244.81 | $31,340.71 | $26,747.54 | $23,474.88 |
| 1.500 | $143,949.03 | $74,670.61 | $51,620.99 | $40,128.48 | $33,258.70 | $28,700.20 | $25,462.30 |
| 2.000 | $145,760.85 | $76,518.39 | $53,514.18 | $42,069.26 | $35,247.73 | $30,737.56 | $27,547.81 |
| 2.500 | $147,587.06 | $78,394.85 | $55,450.19 | $44,066.72 | $37,306.97 | $32,858.25 | $29,729.30 |
| 3.000 | $149,427.63 | $80,299.92 | $57,428.77 | $46,120.34 | $39,435.41 | $35,060.59 | $32,004.14 |
| 3.500 | $151,282.55 | $82,233.49 | $59,449.63 | $48,229.45 | $41,631.86 | $37,342.56 | $34,369.25 |
| 4.000 | $153,151.80 | $84,195.46 | $61,512.45 | $50,393.32 | $43,894.91 | $39,701.86 | $36,821.15 |
| 4.125 | $153,621.34 | $84,690.37 | $62,034.66 | $50,942.75 | $44,470.91 | $40,303.47 | $37,447.24 |
| 4.500 | $155,035.35 | $86,185.70 | $63,616.84 | $52,611.12 | $46,223.03 | $42,135.95 | $39,356.03 |
| 5.000 | $156,933.18 | $88,204.08 | $65,762.40 | $54,881.92 | $48,614.51 | $44,642.09 | $41,969.83 |
| 5.500 | $158,845.26 | $90,250.45 | $67,948.66 | $57,204.71 | $51,067.52 | $47,217.33 | $44,658.27 |
| 6.000 | $160,771.58 | $92,324.65 | $70,175.13 | $59,578.41 | $53,580.10 | $49,858.62 | $47,416.98 |
| 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。 |