| 樓價： | $13,600,000.00 |
| 首期： | $5,440,000.00 |
| 貸款金額： | $8,160,000.00 |
| 每月供款額： | $36,095.56 (2.375厘息計供300期) |
| 全期供款共： | $10,828,669.27 |
| 全期利息共： | $2,668,669.27 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $15,800.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $136,000.00 |
| 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#： | $510,000.00 | # 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 | $139,484.98 | $71,484.96 | $48,837.15 | $37,527.38 | $30,752.79 | $26,245.78 | $23,034.51 |
| 1.500 | $141,248.69 | $73,269.86 | $50,652.63 | $39,375.71 | $32,634.80 | $28,161.81 | $24,984.65 |
| 2.000 | $143,026.52 | $75,082.98 | $52,510.31 | $41,280.08 | $34,586.51 | $30,160.95 | $27,031.04 |
| 2.375 | $144,369.16 | $76,461.29 | $53,931.15 | $42,744.89 | $36,095.56 | $31,714.06 | $28,627.77 |
| 2.500 | $144,818.47 | $76,924.24 | $54,410.00 | $43,240.08 | $36,607.13 | $32,241.87 | $29,171.61 |
| 3.000 | $146,624.52 | $78,793.57 | $56,351.46 | $45,255.16 | $38,695.64 | $34,402.89 | $31,403.78 |
| 3.500 | $148,444.64 | $80,690.87 | $58,334.42 | $47,324.71 | $40,850.88 | $36,642.05 | $33,724.52 |
| 4.000 | $150,278.82 | $82,616.03 | $60,358.53 | $49,447.99 | $43,071.49 | $38,957.09 | $36,130.42 |
| 4.500 | $152,127.04 | $84,568.94 | $62,423.45 | $51,624.19 | $45,355.93 | $41,345.52 | $38,617.75 |
| 5.000 | $153,989.27 | $86,549.46 | $64,528.76 | $53,852.39 | $47,702.55 | $43,804.64 | $41,182.51 |
| 5.500 | $155,865.48 | $88,557.44 | $66,674.01 | $56,131.60 | $50,109.54 | $46,331.58 | $43,820.53 |
| 6.000 | $157,755.66 | $90,592.73 | $68,858.72 | $58,460.77 | $52,574.99 | $48,923.32 | $46,527.48 |
| 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。 |