| 樓價： | $9,160,000.00 |
| 首期： | $2,748,000.00 |
| 貸款金額： | $6,412,000.00 |
| 每月供款額： | $34,289.01 (4.125厘息計供300期) |
| 全期供款共： | $10,286,704.38 |
| 全期利息共： | $3,874,704.38 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $13,580.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $91,600.00 |
| 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#： | $286,000.00 | # 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 | $109,605.11 | $56,171.76 | $38,375.47 | $29,488.42 | $24,165.06 | $20,623.53 | $18,100.16 |
| 1.500 | $110,991.00 | $57,574.31 | $39,802.04 | $30,940.81 | $25,643.92 | $22,129.11 | $19,632.55 |
| 2.000 | $112,388.00 | $58,999.03 | $41,261.78 | $32,437.24 | $27,177.54 | $23,700.00 | $21,240.57 |
| 2.500 | $113,796.08 | $60,445.86 | $42,754.52 | $33,977.37 | $28,765.30 | $25,335.15 | $22,922.59 |
| 3.000 | $115,215.24 | $61,914.75 | $44,280.09 | $35,560.80 | $30,406.43 | $27,033.25 | $24,676.59 |
| 3.500 | $116,645.47 | $63,405.62 | $45,838.27 | $37,187.02 | $32,099.98 | $28,792.75 | $26,500.20 |
| 4.000 | $118,086.74 | $64,918.38 | $47,428.79 | $38,855.46 | $33,844.90 | $30,611.87 | $28,390.72 |
| 4.125 | $118,448.78 | $65,299.98 | $47,831.44 | $39,279.09 | $34,289.01 | $31,075.74 | $28,873.46 |
| 4.500 | $119,539.04 | $66,452.95 | $49,051.37 | $40,565.48 | $35,639.98 | $32,488.66 | $30,345.22 |
| 5.000 | $121,002.35 | $68,009.21 | $50,705.69 | $42,316.36 | $37,483.91 | $34,421.00 | $32,360.57 |
| 5.500 | $122,476.65 | $69,587.05 | $52,391.39 | $44,107.33 | $39,375.29 | $36,406.63 | $34,433.48 |
| 6.000 | $123,961.92 | $71,186.35 | $54,108.10 | $45,937.56 | $41,312.61 | $38,443.18 | $36,560.56 |
| 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。 |