| 樓價： | $11,400,000.00 |
| 首期： | $4,560,000.00 |
| 貸款金額： | $6,840,000.00 |
| 每月供款額： | $30,256.58 (2.375厘息計供300期) |
| 全期供款共： | $9,076,972.77 |
| 全期利息共： | $2,236,972.77 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $14,700.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $114,000.00 |
| 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#： | $427,500.00 | # 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 | $116,921.23 | $59,921.22 | $40,937.02 | $31,456.77 | $25,778.08 | $22,000.14 | $19,308.34 |
| 1.500 | $118,399.63 | $61,417.39 | $42,458.82 | $33,006.11 | $27,355.64 | $23,606.22 | $20,943.02 |
| 2.000 | $119,889.88 | $62,937.20 | $44,016.00 | $34,602.42 | $28,991.64 | $25,281.97 | $22,658.37 |
| 2.375 | $121,015.33 | $64,092.55 | $45,206.99 | $35,830.28 | $30,256.58 | $26,583.84 | $23,996.81 |
| 2.500 | $121,391.95 | $64,480.61 | $45,608.38 | $36,245.36 | $30,685.38 | $27,026.27 | $24,452.67 |
| 3.000 | $122,905.84 | $66,047.55 | $47,235.78 | $37,934.48 | $32,436.05 | $28,837.72 | $26,323.75 |
| 3.500 | $124,431.54 | $67,637.93 | $48,897.97 | $39,669.24 | $34,242.65 | $30,714.66 | $28,269.08 |
| 4.000 | $125,969.01 | $69,251.67 | $50,594.65 | $41,449.05 | $36,104.04 | $32,655.21 | $30,285.79 |
| 4.500 | $127,518.25 | $70,888.67 | $52,325.54 | $43,273.22 | $38,018.94 | $34,657.28 | $32,370.76 |
| 5.000 | $129,079.24 | $72,548.81 | $54,090.28 | $45,140.97 | $39,985.96 | $36,718.60 | $34,520.64 |
| 5.500 | $130,651.95 | $74,231.97 | $55,888.51 | $47,051.49 | $42,003.58 | $38,836.77 | $36,731.91 |
| 6.000 | $132,236.36 | $75,938.02 | $57,719.81 | $49,003.88 | $44,070.22 | $41,009.26 | $39,000.98 |
| 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。 |