| 樓價： | $10,900,000.00 |
| 首期： | $3,270,000.00 |
| 貸款金額： | $7,630,000.00 |
| 每月供款額： | $40,802.43 (4.125厘息計供300期) |
| 全期供款共： | $12,240,729.01 |
| 全期利息共： | $4,610,729.01 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $14,450.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $109,000.00 |
| 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#： | $408,750.00 | # 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 | $130,425.29 | $66,841.94 | $45,665.13 | $35,089.94 | $28,755.37 | $24,541.10 | $21,538.40 |
| 1.500 | $132,074.45 | $68,510.91 | $47,362.69 | $36,818.21 | $30,515.14 | $26,332.67 | $23,361.87 |
| 2.000 | $133,736.81 | $70,206.27 | $49,099.71 | $38,598.90 | $32,340.09 | $28,201.97 | $25,275.35 |
| 2.500 | $135,412.37 | $71,927.94 | $50,876.02 | $40,431.59 | $34,229.46 | $30,147.72 | $27,276.88 |
| 3.000 | $137,101.11 | $73,675.85 | $52,691.38 | $42,315.80 | $36,182.32 | $32,168.39 | $29,364.07 |
| 3.500 | $138,803.01 | $75,449.92 | $54,545.54 | $44,250.93 | $38,197.58 | $34,262.11 | $31,534.08 |
| 4.000 | $140,518.06 | $77,250.04 | $56,438.19 | $46,236.30 | $40,273.95 | $36,426.79 | $33,783.71 |
| 4.125 | $140,948.88 | $77,704.13 | $56,917.33 | $46,740.40 | $40,802.43 | $36,978.77 | $34,358.16 |
| 4.500 | $142,246.24 | $79,076.11 | $58,368.99 | $48,271.15 | $42,410.02 | $38,660.09 | $36,109.49 |
| 5.000 | $143,987.51 | $80,927.99 | $60,337.55 | $50,354.62 | $44,604.22 | $40,959.49 | $38,507.67 |
| 5.500 | $145,741.87 | $82,805.55 | $62,343.47 | $52,485.80 | $46,854.88 | $43,322.30 | $40,974.34 |
| 6.000 | $147,509.28 | $84,708.64 | $64,386.28 | $54,663.69 | $49,160.20 | $45,745.71 | $43,505.47 |
| 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。 |