| 樓價： | $10,090,000.00 |
| 首期： | $4,036,000.00 |
| 貸款金額： | $6,054,000.00 |
| 每月供款額： | $26,779.72 (2.375厘息計供300期) |
| 全期供款共： | $8,033,917.13 |
| 全期利息共： | $1,979,917.13 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $14,045.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $100,900.00 |
| 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#： | $378,375.00 | # 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 | $103,485.55 | $53,035.54 | $36,232.86 | $27,842.00 | $22,815.86 | $19,472.06 | $17,089.58 |
| 1.500 | $104,794.06 | $54,359.77 | $37,579.78 | $29,213.30 | $24,212.15 | $20,893.58 | $18,536.41 |
| 2.000 | $106,113.06 | $55,704.94 | $38,958.02 | $30,626.18 | $25,660.14 | $22,376.76 | $20,054.65 |
| 2.375 | $107,109.18 | $56,727.53 | $40,012.16 | $31,712.94 | $26,779.72 | $23,529.03 | $21,239.28 |
| 2.500 | $107,442.53 | $57,071.00 | $40,367.42 | $32,080.32 | $27,159.26 | $23,920.62 | $21,642.76 |
| 3.000 | $108,782.45 | $58,457.87 | $41,807.81 | $33,575.34 | $28,708.75 | $25,523.91 | $23,298.83 |
| 3.500 | $110,132.82 | $59,865.50 | $43,278.99 | $35,110.76 | $30,307.75 | $27,185.17 | $25,020.62 |
| 4.000 | $111,493.62 | $61,293.81 | $44,780.71 | $36,686.05 | $31,955.24 | $28,902.72 | $26,805.58 |
| 4.500 | $112,864.84 | $62,742.69 | $46,312.69 | $38,300.59 | $33,650.10 | $30,674.73 | $28,650.96 |
| 5.000 | $114,246.45 | $64,212.06 | $47,874.65 | $39,953.72 | $35,391.08 | $32,499.18 | $30,553.79 |
| 5.500 | $115,638.44 | $65,701.81 | $49,466.23 | $41,644.70 | $37,176.86 | $34,373.95 | $32,510.97 |
| 6.000 | $117,040.78 | $67,211.81 | $51,087.09 | $43,372.74 | $39,006.01 | $36,296.79 | $34,519.28 |
| 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。 |