| 樓價： | $11,800,000.00 |
| 首期： | $4,720,000.00 |
| 貸款金額： | $7,080,000.00 |
| 每月供款額： | $31,318.21 (2.375厘息計供300期) |
| 全期供款共： | $9,395,463.04 |
| 全期利息共： | $2,315,463.04 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $14,900.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $118,000.00 |
| 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#： | $442,500.00 | # 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 | $121,023.73 | $62,023.72 | $42,373.41 | $32,560.52 | $26,682.57 | $22,772.08 | $19,985.83 |
| 1.500 | $122,554.01 | $63,572.38 | $43,948.61 | $34,164.21 | $28,315.49 | $24,434.51 | $21,677.86 |
| 2.000 | $124,096.54 | $65,145.53 | $45,560.42 | $35,816.54 | $30,008.89 | $26,169.06 | $23,453.40 |
| 2.375 | $125,261.48 | $66,341.41 | $46,793.20 | $37,087.48 | $31,318.21 | $27,516.61 | $24,838.80 |
| 2.500 | $125,651.32 | $66,743.09 | $47,208.68 | $37,517.12 | $31,762.06 | $27,974.56 | $25,310.66 |
| 3.000 | $127,218.33 | $68,365.01 | $48,893.18 | $39,265.51 | $33,574.16 | $29,849.57 | $27,247.39 |
| 3.500 | $128,797.55 | $70,011.19 | $50,613.68 | $41,061.15 | $35,444.15 | $31,792.36 | $29,260.98 |
| 4.000 | $130,388.98 | $71,681.56 | $52,369.91 | $42,903.41 | $37,370.85 | $33,801.00 | $31,348.45 |
| 4.500 | $131,992.58 | $73,375.99 | $54,161.52 | $44,791.58 | $39,352.94 | $35,873.32 | $33,506.58 |
| 5.000 | $133,608.33 | $75,094.38 | $55,988.19 | $46,724.87 | $41,388.97 | $38,006.97 | $35,731.89 |
| 5.500 | $135,236.23 | $76,836.60 | $57,849.51 | $48,702.42 | $43,477.39 | $40,199.46 | $38,020.75 |
| 6.000 | $136,876.23 | $78,602.52 | $59,745.06 | $50,723.32 | $45,616.54 | $42,448.18 | $40,369.43 |
| 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。 |