| 樓價： | $10,150,000.00 |
| 首期： | $3,045,000.00 |
| 貸款金額： | $7,105,000.00 |
| 每月供款額： | $37,994.92 (4.125厘息計供300期) |
| 全期供款共： | $11,398,477.01 |
| 全期利息共： | $4,293,477.01 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $14,075.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $101,500.00 |
| 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#： | $380,625.00 | # 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 | $121,451.08 | $62,242.73 | $42,523.04 | $32,675.49 | $26,776.79 | $22,852.49 | $20,056.40 |
| 1.500 | $122,986.75 | $63,796.86 | $44,103.79 | $34,284.85 | $28,415.48 | $24,520.79 | $21,754.40 |
| 2.000 | $124,534.74 | $65,375.56 | $45,721.29 | $35,943.01 | $30,114.85 | $26,261.46 | $23,536.22 |
| 2.500 | $126,095.00 | $66,978.77 | $47,375.37 | $37,649.60 | $31,874.22 | $28,073.34 | $25,400.04 |
| 3.000 | $127,667.55 | $68,606.41 | $49,065.83 | $39,404.16 | $33,692.71 | $29,954.97 | $27,343.61 |
| 3.500 | $129,252.35 | $70,258.41 | $50,792.40 | $41,206.14 | $35,569.30 | $31,904.63 | $29,364.30 |
| 4.000 | $130,849.39 | $71,934.67 | $52,554.83 | $43,054.90 | $37,502.81 | $33,920.36 | $31,459.15 |
| 4.125 | $131,250.56 | $72,357.52 | $53,001.00 | $43,524.32 | $37,994.92 | $34,434.36 | $31,994.07 |
| 4.500 | $132,458.65 | $73,635.09 | $54,352.77 | $44,949.74 | $39,491.90 | $35,999.99 | $33,624.89 |
| 5.000 | $134,080.12 | $75,359.55 | $56,185.89 | $46,889.86 | $41,535.12 | $38,141.18 | $35,858.06 |
| 5.500 | $135,713.76 | $77,107.92 | $58,053.78 | $48,874.39 | $43,630.92 | $40,341.41 | $38,155.01 |
| 6.000 | $137,359.55 | $78,880.07 | $59,956.03 | $50,902.43 | $45,777.61 | $42,598.06 | $40,511.98 |
| 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。 |