| 樓價： | $11,300,000.00 |
| 首期： | $4,520,000.00 |
| 貸款金額： | $6,780,000.00 |
| 每月供款額： | $29,991.17 (2.375厘息計供300期) |
| 全期供款共： | $8,997,350.20 |
| 全期利息共： | $2,217,350.20 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $14,650.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $113,000.00 |
| 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#： | $423,750.00 | # 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 | $115,895.61 | $59,395.59 | $40,577.93 | $31,180.83 | $25,551.95 | $21,807.16 | $19,138.97 |
| 1.500 | $117,361.04 | $60,878.64 | $42,086.38 | $32,716.58 | $27,115.68 | $23,399.15 | $20,759.31 |
| 2.000 | $118,838.21 | $62,385.12 | $43,629.89 | $34,298.89 | $28,737.32 | $25,060.20 | $22,459.62 |
| 2.375 | $119,953.79 | $63,530.34 | $44,810.44 | $35,515.97 | $29,991.17 | $26,350.65 | $23,786.31 |
| 2.500 | $120,327.11 | $63,914.99 | $45,208.31 | $35,927.42 | $30,416.21 | $26,789.20 | $24,238.18 |
| 3.000 | $121,827.72 | $65,468.18 | $46,821.44 | $37,601.72 | $32,151.53 | $28,584.75 | $26,092.84 |
| 3.500 | $123,340.03 | $67,044.62 | $48,469.04 | $39,321.27 | $33,942.28 | $30,445.23 | $28,021.11 |
| 4.000 | $124,864.02 | $68,644.20 | $50,150.84 | $41,085.47 | $35,787.34 | $32,368.76 | $30,020.13 |
| 4.500 | $126,399.67 | $70,266.84 | $51,866.54 | $42,893.63 | $37,685.44 | $34,353.26 | $32,086.81 |
| 5.000 | $127,946.96 | $71,912.42 | $53,615.81 | $44,745.00 | $39,635.20 | $36,396.51 | $34,217.82 |
| 5.500 | $129,505.88 | $73,580.82 | $55,398.26 | $46,638.76 | $41,635.13 | $38,496.09 | $36,409.70 |
| 6.000 | $131,076.39 | $75,271.90 | $57,213.49 | $48,574.03 | $43,683.64 | $40,649.53 | $38,658.86 |
| 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。 |