| 樓價： | $10,700,000.00 |
| 首期： | $3,210,000.00 |
| 貸款金額： | $7,490,000.00 |
| 每月供款額： | $40,053.76 (4.125厘息計供300期) |
| 全期供款共： | $12,016,128.48 |
| 全期利息共： | $4,526,128.48 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $14,350.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $107,000.00 |
| 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#： | $401,250.00 | # 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 | $128,032.17 | $65,615.49 | $44,827.24 | $34,446.08 | $28,227.75 | $24,090.80 | $21,143.20 |
| 1.500 | $129,651.06 | $67,253.83 | $46,493.65 | $36,142.65 | $29,955.23 | $25,849.50 | $22,933.21 |
| 2.000 | $131,282.92 | $68,918.08 | $48,198.80 | $37,890.66 | $31,746.69 | $27,684.50 | $24,811.58 |
| 2.500 | $132,927.74 | $70,608.16 | $49,942.51 | $39,689.73 | $33,601.39 | $29,594.56 | $26,776.39 |
| 3.000 | $134,585.49 | $72,324.00 | $51,724.56 | $41,539.36 | $35,518.43 | $31,578.14 | $28,825.28 |
| 3.500 | $136,256.17 | $74,065.51 | $53,544.70 | $43,438.98 | $37,496.71 | $33,633.45 | $30,955.47 |
| 4.000 | $137,939.75 | $75,832.61 | $55,402.63 | $45,387.93 | $39,534.98 | $35,758.41 | $33,163.83 |
| 4.125 | $138,362.66 | $76,278.37 | $55,872.97 | $45,882.78 | $40,053.76 | $36,300.26 | $33,727.74 |
| 4.500 | $139,636.21 | $77,625.17 | $57,298.00 | $47,385.44 | $41,631.85 | $37,950.73 | $35,446.93 |
| 5.000 | $141,345.54 | $79,443.07 | $59,230.44 | $49,430.68 | $43,785.79 | $40,207.94 | $37,801.11 |
| 5.500 | $143,067.70 | $81,286.18 | $61,199.55 | $51,522.76 | $45,995.15 | $42,527.40 | $40,222.52 |
| 6.000 | $144,802.68 | $83,154.36 | $63,204.88 | $53,660.69 | $48,258.17 | $44,906.33 | $42,707.21 |
| 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。 |