| 樓價： | $10,950,000.00 |
| 首期： | $4,380,000.00 |
| 貸款金額： | $6,570,000.00 |
| 每月供款額： | $29,062.24 (2.375厘息計供300期) |
| 全期供款共： | $8,718,671.21 |
| 全期利息共： | $2,148,671.21 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $14,475.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $109,500.00 |
| 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#： | $410,625.00 | # 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 | $112,305.92 | $57,555.91 | $39,321.09 | $30,215.06 | $24,760.52 | $21,131.72 | $18,546.17 |
| 1.500 | $113,725.96 | $58,993.02 | $40,782.82 | $31,703.23 | $26,275.82 | $22,674.40 | $20,116.32 |
| 2.000 | $115,157.38 | $60,452.84 | $42,278.52 | $33,236.54 | $27,847.23 | $24,284.00 | $21,763.96 |
| 2.375 | $116,238.41 | $61,562.58 | $43,422.51 | $34,415.92 | $29,062.24 | $25,534.48 | $23,049.57 |
| 2.500 | $116,600.17 | $61,935.33 | $43,808.05 | $34,814.62 | $29,474.12 | $25,959.44 | $23,487.44 |
| 3.000 | $118,054.30 | $63,440.41 | $45,371.21 | $36,437.06 | $31,155.68 | $27,699.39 | $25,284.66 |
| 3.500 | $119,519.76 | $64,968.01 | $46,967.78 | $38,103.35 | $32,890.97 | $29,502.24 | $27,153.19 |
| 4.000 | $120,996.55 | $66,518.06 | $48,597.50 | $39,812.91 | $34,678.88 | $31,366.18 | $29,090.30 |
| 4.500 | $122,484.64 | $68,090.43 | $50,260.06 | $41,565.06 | $36,518.19 | $33,289.22 | $31,092.97 |
| 5.000 | $123,984.01 | $69,685.04 | $51,955.14 | $43,359.09 | $38,407.57 | $35,269.18 | $33,157.98 |
| 5.500 | $125,494.64 | $71,301.76 | $53,682.38 | $45,194.20 | $40,345.55 | $37,303.74 | $35,281.97 |
| 6.000 | $127,016.51 | $72,940.47 | $55,441.39 | $47,069.52 | $42,330.60 | $39,390.47 | $37,461.46 |
| 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。 |