| 樓價： | $11,980,000.00 |
| 首期： | $4,792,000.00 |
| 貸款金額： | $7,188,000.00 |
| 每月供款額： | $31,795.95 (2.375厘息計供300期) |
| 全期供款共： | $9,538,783.67 |
| 全期利息共： | $2,350,783.67 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $14,990.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $119,800.00 |
| 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#： | $449,250.00 | # 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 | $122,869.86 | $62,969.84 | $43,019.79 | $33,057.20 | $27,089.59 | $23,119.45 | $20,290.70 |
| 1.500 | $124,423.48 | $64,542.13 | $44,619.01 | $34,685.36 | $28,747.42 | $24,807.24 | $22,008.54 |
| 2.000 | $125,989.54 | $66,139.27 | $46,255.41 | $36,362.89 | $30,466.65 | $26,568.25 | $23,811.17 |
| 2.375 | $127,172.25 | $67,353.40 | $47,507.00 | $37,653.22 | $31,795.95 | $27,936.35 | $25,217.70 |
| 2.500 | $127,568.04 | $67,761.21 | $47,928.81 | $38,089.42 | $32,246.57 | $28,401.29 | $25,696.76 |
| 3.000 | $129,158.95 | $69,407.86 | $49,639.01 | $39,864.48 | $34,086.31 | $30,304.90 | $27,663.03 |
| 3.500 | $130,762.26 | $71,079.16 | $51,385.76 | $41,687.50 | $35,984.82 | $32,277.33 | $29,707.33 |
| 4.000 | $132,377.96 | $72,775.01 | $53,168.77 | $43,557.87 | $37,940.91 | $34,316.61 | $31,826.65 |
| 4.500 | $134,006.02 | $74,495.29 | $54,987.72 | $45,474.84 | $39,953.24 | $36,420.54 | $34,017.69 |
| 5.000 | $135,646.43 | $76,239.89 | $56,842.25 | $47,437.62 | $42,020.33 | $38,586.74 | $36,276.95 |
| 5.500 | $137,299.15 | $78,008.69 | $58,731.96 | $49,445.34 | $44,140.61 | $40,812.67 | $38,600.73 |
| 6.000 | $138,964.18 | $79,801.54 | $60,656.43 | $51,497.06 | $46,312.38 | $43,095.69 | $40,985.24 |
| 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。 |