| 樓價： | $13,300,000.00 |
| 首期： | $5,320,000.00 |
| 貸款金額： | $7,980,000.00 |
| 每月供款額： | $35,299.34 (2.375厘息計供300期) |
| 全期供款共： | $10,589,801.56 |
| 全期利息共： | $2,609,801.56 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $15,650.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $133,000.00 |
| 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#： | $498,750.00 | # 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 | $136,408.10 | $69,908.09 | $47,759.86 | $36,699.57 | $30,074.42 | $25,666.83 | $22,526.40 |
| 1.500 | $138,132.91 | $71,653.62 | $49,535.29 | $38,507.12 | $31,914.92 | $27,540.59 | $24,433.52 |
| 2.000 | $139,871.53 | $73,426.74 | $51,351.99 | $40,369.49 | $33,823.58 | $29,495.63 | $26,434.77 |
| 2.375 | $141,184.55 | $74,774.64 | $52,741.49 | $41,801.99 | $35,299.34 | $31,014.48 | $27,996.28 |
| 2.500 | $141,623.95 | $75,227.38 | $53,209.78 | $42,286.25 | $35,799.62 | $31,530.65 | $28,528.12 |
| 3.000 | $143,390.15 | $77,055.47 | $55,108.41 | $44,256.89 | $37,842.06 | $33,644.00 | $30,711.05 |
| 3.500 | $145,170.12 | $78,910.92 | $57,047.63 | $46,280.79 | $39,949.76 | $35,833.77 | $32,980.59 |
| 4.000 | $146,963.85 | $80,793.62 | $59,027.10 | $48,357.23 | $42,121.38 | $38,097.74 | $35,333.42 |
| 4.500 | $148,771.29 | $82,703.45 | $61,046.46 | $50,485.42 | $44,355.43 | $40,433.49 | $37,765.89 |
| 5.000 | $150,592.44 | $84,640.28 | $63,105.33 | $52,664.47 | $46,650.29 | $42,838.37 | $40,274.08 |
| 5.500 | $152,427.27 | $86,603.97 | $65,203.26 | $54,893.41 | $49,004.18 | $45,309.56 | $42,853.90 |
| 6.000 | $154,275.76 | $88,594.36 | $67,339.77 | $57,171.20 | $51,415.25 | $47,844.13 | $45,501.14 |
| 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。 |