| 樓價： | $10,380,000.00 |
| 首期： | $3,114,000.00 |
| 貸款金額： | $7,266,000.00 |
| 每月供款額： | $38,855.89 (4.125厘息計供300期) |
| 全期供款共： | $11,656,767.62 |
| 全期利息共： | $4,390,767.62 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $14,190.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $103,800.00 |
| 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#： | $389,250.00 | # 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 | $124,203.17 | $63,653.15 | $43,486.61 | $33,415.92 | $27,383.55 | $23,370.33 | $20,510.88 |
| 1.500 | $125,773.65 | $65,242.50 | $45,103.19 | $35,061.75 | $29,059.37 | $25,076.43 | $22,247.36 |
| 2.000 | $127,356.70 | $66,856.98 | $46,757.34 | $36,757.48 | $30,797.26 | $26,856.55 | $24,069.55 |
| 2.500 | $128,952.33 | $68,496.51 | $48,448.90 | $38,502.74 | $32,596.49 | $28,709.48 | $25,975.60 |
| 3.000 | $130,560.51 | $70,161.04 | $50,177.66 | $40,297.06 | $34,456.19 | $30,633.75 | $27,963.21 |
| 3.500 | $132,181.22 | $71,850.47 | $51,943.37 | $42,139.87 | $36,375.31 | $32,627.59 | $30,029.70 |
| 4.000 | $133,814.45 | $73,564.72 | $53,745.72 | $44,030.53 | $38,352.62 | $34,689.00 | $32,172.01 |
| 4.125 | $134,224.71 | $73,997.14 | $54,202.00 | $44,510.59 | $38,855.89 | $35,214.65 | $32,719.06 |
| 4.500 | $135,460.18 | $75,303.67 | $55,584.41 | $45,968.30 | $40,386.79 | $36,815.75 | $34,386.83 |
| 5.000 | $137,118.38 | $77,067.20 | $57,459.06 | $47,952.38 | $42,476.31 | $39,005.46 | $36,670.61 |
| 5.500 | $138,789.04 | $78,855.19 | $59,369.28 | $49,981.89 | $44,619.60 | $41,255.55 | $39,019.60 |
| 6.000 | $140,472.14 | $80,667.50 | $61,314.64 | $52,055.88 | $46,814.94 | $43,563.34 | $41,429.98 |
| 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。 |