| 樓價： | $11,180,000.00 |
| 首期： | $4,472,000.00 |
| 貸款金額： | $6,708,000.00 |
| 每月供款額： | $30,517.23 (2.625厘息計供300期) |
| 全期供款共： | $9,155,170.10 |
| 全期利息共： | $2,447,170.10 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $14,590.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $111,800.00 |
| 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#： | $419,250.00 | # 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 | $114,664.86 | $58,764.84 | $40,147.01 | $30,849.71 | $25,280.60 | $21,575.58 | $18,935.72 |
| 1.500 | $116,114.73 | $60,232.14 | $41,639.44 | $32,369.15 | $26,827.73 | $23,150.66 | $20,538.85 |
| 2.000 | $117,576.21 | $61,722.62 | $43,166.56 | $33,934.65 | $28,432.15 | $24,794.07 | $22,221.11 |
| 2.500 | $119,049.30 | $63,236.25 | $44,728.22 | $35,545.89 | $30,093.21 | $26,504.71 | $23,980.78 |
| 2.625 | $119,419.38 | $63,618.26 | $45,124.01 | $35,955.79 | $30,517.23 | $26,942.72 | $24,432.55 |
| 3.000 | $120,533.98 | $64,772.95 | $46,324.22 | $37,202.41 | $31,810.09 | $28,281.20 | $25,815.75 |
| 3.500 | $122,030.23 | $66,332.64 | $47,954.32 | $38,903.70 | $33,581.83 | $30,121.92 | $27,723.54 |
| 4.000 | $123,538.03 | $67,915.24 | $49,618.27 | $40,649.16 | $35,407.30 | $32,025.02 | $29,701.33 |
| 4.500 | $125,057.37 | $69,520.64 | $51,315.75 | $42,438.12 | $37,285.24 | $33,988.45 | $31,746.06 |
| 5.000 | $126,588.24 | $71,148.75 | $53,046.44 | $44,269.83 | $39,214.30 | $36,009.99 | $33,854.45 |
| 5.500 | $128,130.60 | $72,799.43 | $54,809.96 | $46,143.48 | $41,192.99 | $38,087.29 | $36,023.05 |
| 6.000 | $129,684.43 | $74,472.55 | $56,605.92 | $48,058.20 | $43,219.74 | $40,217.85 | $38,248.33 |
| 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。 |