| 樓價： | $11,220,000.00 |
| 首期： | $4,488,000.00 |
| 貸款金額： | $6,732,000.00 |
| 每月供款額： | $29,778.84 (2.375厘息計供300期) |
| 全期供款共： | $8,933,652.15 |
| 全期利息共： | $2,201,652.15 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $14,610.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $112,200.00 |
| 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#： | $420,750.00 | # 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 | $115,075.11 | $58,975.09 | $40,290.65 | $30,960.08 | $25,371.05 | $21,652.77 | $19,003.47 |
| 1.500 | $116,530.17 | $60,447.64 | $41,788.42 | $32,484.96 | $26,923.71 | $23,233.49 | $20,612.34 |
| 2.000 | $117,996.88 | $61,943.46 | $43,321.01 | $34,056.07 | $28,533.87 | $24,882.78 | $22,300.61 |
| 2.375 | $119,104.56 | $63,080.56 | $44,493.20 | $35,264.53 | $29,778.84 | $26,164.10 | $23,617.91 |
| 2.500 | $119,475.24 | $63,462.50 | $44,888.25 | $35,673.06 | $30,200.88 | $26,599.54 | $24,066.58 |
| 3.000 | $120,965.23 | $65,004.69 | $46,489.96 | $37,335.51 | $31,923.91 | $28,382.38 | $25,908.11 |
| 3.500 | $122,466.83 | $66,569.97 | $48,125.89 | $39,042.89 | $33,701.98 | $30,229.69 | $27,822.73 |
| 4.000 | $123,980.03 | $68,158.23 | $49,795.79 | $40,794.60 | $35,533.98 | $32,139.60 | $29,807.60 |
| 4.500 | $125,504.81 | $69,769.38 | $51,499.35 | $42,589.96 | $37,418.64 | $34,110.06 | $31,859.64 |
| 5.000 | $127,041.14 | $71,403.30 | $53,236.23 | $44,428.22 | $39,354.60 | $36,138.83 | $33,975.57 |
| 5.500 | $128,589.02 | $73,059.89 | $55,006.06 | $46,308.57 | $41,340.37 | $38,223.56 | $36,151.94 |
| 6.000 | $130,148.42 | $74,739.00 | $56,808.44 | $48,230.14 | $43,374.37 | $40,361.74 | $38,385.17 |
| 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。 |