| 樓價： | $13,780,000.00 |
| 首期： | $5,512,000.00 |
| 貸款金額： | $8,268,000.00 |
| 每月供款額： | $36,573.30 (2.375厘息計供300期) |
| 全期供款共： | $10,971,989.89 |
| 全期利息共： | $2,703,989.89 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $15,890.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $137,800.00 |
| 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#： | $516,750.00 | # 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 | $141,331.10 | $72,431.09 | $49,483.53 | $38,024.06 | $31,159.81 | $26,593.16 | $23,339.38 |
| 1.500 | $143,118.15 | $74,239.61 | $51,323.03 | $39,896.85 | $33,066.74 | $28,534.54 | $25,315.33 |
| 2.000 | $144,919.52 | $76,076.72 | $53,205.30 | $41,826.43 | $35,044.28 | $30,560.14 | $27,388.81 |
| 2.375 | $146,279.93 | $77,473.28 | $54,644.95 | $43,310.63 | $36,573.30 | $32,133.80 | $29,006.67 |
| 2.500 | $146,735.19 | $77,942.35 | $55,130.13 | $43,812.37 | $37,091.63 | $32,668.60 | $29,557.70 |
| 3.000 | $148,565.13 | $79,836.42 | $57,097.29 | $45,854.13 | $39,207.79 | $34,858.22 | $31,819.41 |
| 3.500 | $150,409.35 | $81,758.84 | $59,106.49 | $47,951.07 | $41,391.56 | $37,127.01 | $34,170.87 |
| 4.000 | $152,267.80 | $83,709.48 | $61,157.40 | $50,102.45 | $43,641.55 | $39,472.70 | $36,608.62 |
| 4.500 | $154,140.48 | $85,688.24 | $63,249.65 | $52,307.45 | $45,956.23 | $41,892.74 | $39,128.87 |
| 5.000 | $156,027.36 | $87,694.97 | $65,382.82 | $54,565.14 | $48,333.90 | $44,384.41 | $41,727.58 |
| 5.500 | $157,928.41 | $89,729.53 | $67,556.46 | $56,874.52 | $50,772.75 | $46,944.79 | $44,400.51 |
| 6.000 | $159,843.60 | $91,791.75 | $69,770.08 | $59,234.52 | $53,270.84 | $49,570.84 | $47,143.29 |
| 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。 |