| 樓價： | $9,350,000.00 |
| 首期： | $2,805,000.00 |
| 貸款金額： | $6,545,000.00 |
| 每月供款額： | $35,000.25 (4.125厘息計供300期) |
| 全期供款共： | $10,500,074.88 |
| 全期利息共： | $3,955,074.88 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $13,675.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $93,500.00 |
| 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#： | $305,000.00 | # 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 | $111,878.58 | $57,336.90 | $39,171.47 | $30,100.08 | $24,666.30 | $21,051.31 | $18,475.60 |
| 1.500 | $113,293.22 | $58,768.54 | $40,627.63 | $31,582.60 | $26,175.83 | $22,588.12 | $20,039.77 |
| 2.000 | $114,719.19 | $60,222.81 | $42,117.64 | $33,110.06 | $27,741.27 | $24,191.59 | $21,681.15 |
| 2.500 | $116,156.48 | $61,699.65 | $43,641.35 | $34,682.14 | $29,361.97 | $25,860.66 | $23,398.06 |
| 3.000 | $117,605.08 | $63,199.01 | $45,198.57 | $36,298.41 | $31,037.13 | $27,593.98 | $25,188.44 |
| 3.500 | $119,064.97 | $64,720.80 | $46,789.06 | $37,958.36 | $32,765.81 | $29,389.97 | $27,049.87 |
| 4.000 | $120,536.14 | $66,264.94 | $48,412.57 | $39,661.41 | $34,546.92 | $31,246.83 | $28,979.61 |
| 4.125 | $120,905.69 | $66,654.46 | $48,823.58 | $40,093.83 | $35,000.25 | $31,720.32 | $29,472.37 |
| 4.500 | $122,018.56 | $67,831.34 | $50,068.81 | $41,406.90 | $36,379.24 | $33,162.55 | $30,974.65 |
| 5.000 | $123,512.22 | $69,419.88 | $51,757.44 | $43,194.10 | $38,261.42 | $35,134.98 | $33,031.81 |
| 5.500 | $125,017.11 | $71,030.45 | $53,478.11 | $45,022.22 | $40,192.03 | $37,161.79 | $35,147.72 |
| 6.000 | $126,533.19 | $72,662.92 | $55,230.43 | $46,890.41 | $42,169.53 | $39,240.58 | $37,318.92 |
| 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。 |