| 樓價： | $10,650,000.00 |
| 首期： | $3,195,000.00 |
| 貸款金額： | $7,455,000.00 |
| 每月供款額： | $39,866.59 (4.125厘息計供300期) |
| 全期供款共： | $11,959,978.34 |
| 全期利息共： | $4,504,978.34 |
| 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 | $127,433.89 | $65,308.87 | $44,617.77 | $34,285.12 | $28,095.84 | $23,978.23 | $21,044.40 |
| 1.500 | $129,045.22 | $66,939.56 | $46,276.39 | $35,973.76 | $29,815.25 | $25,728.71 | $22,826.05 |
| 2.000 | $130,669.45 | $68,596.03 | $47,973.57 | $37,713.60 | $31,598.34 | $27,555.13 | $24,695.64 |
| 2.500 | $132,306.58 | $70,278.21 | $49,709.14 | $39,504.26 | $33,444.38 | $29,456.26 | $26,651.27 |
| 3.000 | $133,956.59 | $71,986.04 | $51,482.86 | $41,345.25 | $35,352.45 | $31,430.58 | $28,690.58 |
| 3.500 | $135,619.46 | $73,719.41 | $53,294.49 | $43,236.00 | $37,321.49 | $33,476.28 | $30,810.82 |
| 4.000 | $137,295.17 | $75,478.25 | $55,143.73 | $45,175.83 | $39,350.24 | $35,591.31 | $33,008.86 |
| 4.125 | $137,716.10 | $75,921.92 | $55,611.88 | $45,668.38 | $39,866.59 | $36,130.64 | $33,570.13 |
| 4.500 | $138,983.71 | $77,262.43 | $57,030.25 | $47,164.01 | $41,437.31 | $37,773.39 | $35,281.29 |
| 5.000 | $140,685.05 | $79,071.84 | $58,953.66 | $49,199.70 | $43,581.19 | $40,020.05 | $37,624.47 |
| 5.500 | $142,399.16 | $80,906.34 | $60,913.57 | $51,282.00 | $45,780.22 | $42,328.67 | $40,034.56 |
| 6.000 | $144,126.04 | $82,765.78 | $62,909.53 | $53,409.94 | $48,032.67 | $44,696.49 | $42,507.64 |
| 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。 |