| 樓價： | $9,300,000.00 |
| 首期： | $2,790,000.00 |
| 貸款金額： | $6,510,000.00 |
| 每月供款額： | $34,813.08 (4.125厘息計供300期) |
| 全期供款共： | $10,443,924.75 |
| 全期利息共： | $3,933,924.75 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $13,650.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $93,000.00 |
| 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#： | $300,000.00 | # 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 | $111,280.30 | $57,030.28 | $38,961.99 | $29,939.12 | $24,534.40 | $20,938.73 | $18,376.80 |
| 1.500 | $112,687.37 | $58,454.27 | $40,410.37 | $31,413.71 | $26,035.85 | $22,467.33 | $19,932.61 |
| 2.000 | $114,105.72 | $59,900.76 | $41,892.42 | $32,933.01 | $27,592.92 | $24,062.23 | $21,565.21 |
| 2.500 | $115,535.32 | $61,369.71 | $43,407.98 | $34,496.68 | $29,204.95 | $25,722.37 | $23,272.94 |
| 3.000 | $116,976.18 | $62,861.04 | $44,956.86 | $36,104.30 | $30,871.16 | $27,446.42 | $25,053.75 |
| 3.500 | $118,428.26 | $64,374.70 | $46,538.85 | $37,755.38 | $32,590.59 | $29,232.81 | $26,905.22 |
| 4.000 | $119,891.56 | $65,910.58 | $48,153.68 | $39,449.32 | $34,362.18 | $31,079.74 | $28,824.64 |
| 4.125 | $120,259.13 | $66,298.02 | $48,562.49 | $39,879.43 | $34,813.08 | $31,550.70 | $29,314.76 |
| 4.500 | $121,366.06 | $67,468.60 | $49,801.06 | $41,185.47 | $36,184.69 | $32,985.21 | $30,809.01 |
| 5.000 | $122,851.73 | $69,048.65 | $51,480.67 | $42,963.12 | $38,056.81 | $34,947.09 | $32,855.17 |
| 5.500 | $124,348.57 | $70,650.61 | $53,192.13 | $44,781.46 | $39,977.10 | $36,963.06 | $34,959.76 |
| 6.000 | $125,856.54 | $72,274.35 | $54,935.08 | $46,639.66 | $41,944.02 | $39,030.74 | $37,119.35 |
| 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。 |