| 樓價： | $10,880,000.00 |
| 首期： | $4,352,000.00 |
| 貸款金額： | $6,528,000.00 |
| 每月供款額： | $28,876.45 (2.375厘息計供300期) |
| 全期供款共： | $8,662,935.42 |
| 全期利息共： | $2,134,935.42 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $14,440.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $108,800.00 |
| 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#： | $408,000.00 | # 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 | $111,587.98 | $57,187.97 | $39,069.72 | $30,021.90 | $24,602.23 | $20,996.63 | $18,427.61 |
| 1.500 | $112,998.95 | $58,615.89 | $40,522.10 | $31,500.56 | $26,107.84 | $22,529.45 | $19,987.72 |
| 2.000 | $114,421.22 | $60,066.38 | $42,008.25 | $33,024.06 | $27,669.21 | $24,128.76 | $21,624.83 |
| 2.375 | $115,495.33 | $61,169.03 | $43,144.92 | $34,195.91 | $28,876.45 | $25,371.24 | $22,902.22 |
| 2.500 | $115,854.78 | $61,539.39 | $43,528.00 | $34,592.06 | $29,285.70 | $25,793.49 | $23,337.29 |
| 3.000 | $117,299.61 | $63,034.85 | $45,081.17 | $36,204.13 | $30,956.51 | $27,522.31 | $25,123.02 |
| 3.500 | $118,755.71 | $64,552.69 | $46,667.53 | $37,859.77 | $32,680.71 | $29,313.64 | $26,979.61 |
| 4.000 | $120,223.06 | $66,092.83 | $48,286.83 | $39,558.40 | $34,457.19 | $31,165.67 | $28,904.34 |
| 4.500 | $121,701.63 | $67,655.15 | $49,938.76 | $41,299.35 | $36,284.74 | $33,076.42 | $30,894.20 |
| 5.000 | $123,191.41 | $69,239.57 | $51,623.01 | $43,081.91 | $38,162.04 | $35,043.72 | $32,946.01 |
| 5.500 | $124,692.39 | $70,845.95 | $53,339.21 | $44,905.28 | $40,087.63 | $37,065.27 | $35,056.42 |
| 6.000 | $126,204.53 | $72,474.18 | $55,086.97 | $46,768.62 | $42,060.00 | $39,138.66 | $37,221.98 |
| 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。 |