| 樓價： | $13,980,000.00 |
| 首期： | $5,592,000.00 |
| 貸款金額： | $8,388,000.00 |
| 每月供款額： | $37,104.12 (2.375厘息計供300期) |
| 全期供款共： | $11,131,235.03 |
| 全期利息共： | $2,743,235.03 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $15,990.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $139,800.00 |
| 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#： | $524,250.00 | # 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 | $143,382.35 | $73,482.34 | $50,201.72 | $38,575.93 | $31,612.06 | $26,979.12 | $23,678.12 |
| 1.500 | $145,195.34 | $75,317.11 | $52,067.92 | $40,475.91 | $33,546.66 | $28,948.68 | $25,682.75 |
| 2.000 | $147,022.85 | $77,180.89 | $53,977.51 | $42,433.49 | $35,552.90 | $31,003.68 | $27,786.32 |
| 2.375 | $148,403.01 | $78,597.71 | $55,438.05 | $43,939.23 | $37,104.12 | $32,600.18 | $29,427.67 |
| 2.500 | $148,864.87 | $79,073.59 | $55,930.28 | $44,448.25 | $37,629.97 | $33,142.74 | $29,986.70 |
| 3.000 | $150,721.38 | $80,995.15 | $57,925.99 | $46,519.65 | $39,776.85 | $35,364.15 | $32,281.23 |
| 3.500 | $152,592.36 | $82,945.47 | $59,964.35 | $48,647.02 | $41,992.31 | $37,665.87 | $34,666.82 |
| 4.000 | $154,477.79 | $84,924.42 | $62,045.02 | $50,829.63 | $44,274.95 | $40,045.59 | $37,139.95 |
| 4.500 | $156,377.65 | $86,931.90 | $64,167.64 | $53,066.63 | $46,623.23 | $42,500.76 | $39,696.77 |
| 5.000 | $158,291.91 | $88,967.75 | $66,331.77 | $55,357.09 | $49,035.41 | $45,028.60 | $42,333.20 |
| 5.500 | $160,220.55 | $91,031.84 | $68,536.96 | $57,699.99 | $51,509.66 | $47,626.14 | $45,044.93 |
| 6.000 | $162,163.54 | $93,124.00 | $70,782.71 | $60,094.24 | $54,044.00 | $50,290.30 | $47,827.51 |
| 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。 |