| 樓價： | $10,650,000.00 |
| 首期： | $4,260,000.00 |
| 貸款金額： | $6,390,000.00 |
| 每月供款額： | $28,266.01 (2.375厘息計供300期) |
| 全期供款共： | $8,479,803.51 |
| 全期利息共： | $2,089,803.51 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $14,325.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $106,500.00 |
| 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#： | $399,375.00 | # 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 | $109,229.05 | $55,979.03 | $38,243.80 | $29,387.25 | $24,082.15 | $20,552.77 | $18,038.06 |
| 1.500 | $110,610.18 | $57,376.77 | $39,665.48 | $30,834.65 | $25,555.93 | $22,053.18 | $19,565.19 |
| 2.000 | $112,002.39 | $58,796.60 | $41,120.21 | $32,325.95 | $27,084.29 | $23,618.68 | $21,167.69 |
| 2.375 | $113,053.79 | $59,875.94 | $42,232.85 | $33,473.02 | $28,266.01 | $24,834.90 | $22,418.07 |
| 2.500 | $113,405.64 | $60,238.47 | $42,607.83 | $33,860.79 | $28,666.61 | $25,248.23 | $22,843.94 |
| 3.000 | $114,819.93 | $61,702.32 | $44,128.17 | $35,438.79 | $30,302.10 | $26,940.50 | $24,591.93 |
| 3.500 | $116,245.25 | $63,188.07 | $45,680.99 | $37,059.43 | $31,989.85 | $28,693.96 | $26,409.27 |
| 4.000 | $117,681.58 | $64,695.64 | $47,266.06 | $38,722.14 | $33,728.77 | $30,506.84 | $28,293.31 |
| 4.500 | $119,128.89 | $66,224.94 | $48,883.07 | $40,426.30 | $35,517.70 | $32,377.19 | $30,241.11 |
| 5.000 | $120,587.18 | $67,775.86 | $50,531.71 | $42,171.17 | $37,355.30 | $34,302.90 | $32,249.54 |
| 5.500 | $122,056.43 | $69,348.29 | $52,211.63 | $43,956.00 | $39,240.19 | $36,281.72 | $34,315.34 |
| 6.000 | $123,536.60 | $70,942.10 | $53,922.45 | $45,779.94 | $41,170.86 | $38,311.28 | $36,435.12 |
| 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。 |