| 樓價： | $11,580,000.00 |
| 首期： | $4,632,000.00 |
| 貸款金額： | $6,948,000.00 |
| 每月供款額： | $30,734.31 (2.375厘息計供300期) |
| 全期供款共： | $9,220,293.39 |
| 全期利息共： | $2,272,293.39 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $14,790.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $115,800.00 |
| 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#： | $434,250.00 | # 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 | $118,767.36 | $60,867.34 | $41,583.40 | $31,953.46 | $26,185.10 | $22,347.51 | $19,613.21 |
| 1.500 | $120,269.10 | $62,387.13 | $43,129.23 | $33,527.26 | $27,787.58 | $23,978.95 | $21,273.69 |
| 2.000 | $121,782.88 | $63,930.95 | $44,710.98 | $35,148.77 | $29,449.40 | $25,681.16 | $23,016.14 |
| 2.375 | $122,926.09 | $65,104.54 | $45,920.79 | $36,396.02 | $30,734.31 | $27,003.59 | $24,375.71 |
| 2.500 | $123,308.67 | $65,498.73 | $46,328.51 | $36,817.65 | $31,169.89 | $27,453.00 | $24,838.77 |
| 3.000 | $124,846.46 | $67,090.41 | $47,981.61 | $38,533.44 | $32,948.20 | $29,293.05 | $26,739.39 |
| 3.500 | $126,396.24 | $68,705.90 | $49,670.04 | $40,295.60 | $34,783.33 | $31,199.62 | $28,715.43 |
| 4.000 | $127,958.00 | $70,345.12 | $51,393.52 | $42,103.51 | $36,674.10 | $33,170.81 | $30,763.99 |
| 4.500 | $129,531.70 | $72,007.97 | $53,151.73 | $43,956.48 | $38,619.24 | $35,204.50 | $32,881.88 |
| 5.000 | $131,117.33 | $73,694.32 | $54,944.34 | $45,853.72 | $40,617.32 | $37,298.37 | $35,065.70 |
| 5.500 | $132,714.87 | $75,404.06 | $56,770.96 | $47,794.41 | $42,666.80 | $39,449.98 | $37,311.89 |
| 6.000 | $134,324.31 | $77,137.04 | $58,631.17 | $49,777.63 | $44,766.06 | $41,656.77 | $39,616.78 |
| 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。 |