| 樓價： | $10,933,000.00 |
| 首期： | $3,279,900.00 |
| 貸款金額： | $7,653,100.00 |
| 每月供款額： | $40,925.96 (4.125厘息計供300期) |
| 全期供款共： | $12,277,788.10 |
| 全期利息共： | $4,624,688.10 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $14,466.50 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $109,330.00 |
| 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#： | $409,988.00 | # 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 | $130,820.16 | $67,044.31 | $45,803.38 | $35,196.17 | $28,842.43 | $24,615.39 | $21,603.61 |
| 1.500 | $132,474.30 | $68,718.33 | $47,506.08 | $36,929.68 | $30,607.53 | $26,412.39 | $23,432.60 |
| 2.000 | $134,141.70 | $70,418.82 | $49,248.36 | $38,715.76 | $32,438.00 | $28,287.35 | $25,351.87 |
| 2.500 | $135,822.33 | $72,145.70 | $51,030.04 | $40,554.00 | $34,333.09 | $30,239.00 | $27,359.47 |
| 3.000 | $137,516.19 | $73,898.90 | $52,850.90 | $42,443.91 | $36,291.87 | $32,265.78 | $29,452.97 |
| 3.500 | $139,223.24 | $75,678.34 | $54,710.68 | $44,384.90 | $38,313.22 | $34,365.84 | $31,629.55 |
| 4.000 | $140,943.48 | $77,483.92 | $56,609.06 | $46,376.28 | $40,395.88 | $36,537.07 | $33,885.99 |
| 4.125 | $141,375.60 | $77,939.38 | $57,089.64 | $46,881.91 | $40,925.96 | $37,090.73 | $34,462.18 |
| 4.500 | $142,676.89 | $79,315.51 | $58,545.70 | $48,417.29 | $42,538.42 | $38,777.13 | $36,218.81 |
| 5.000 | $144,423.44 | $81,173.00 | $60,520.23 | $50,507.07 | $44,739.26 | $41,083.50 | $38,624.25 |
| 5.500 | $146,183.10 | $83,056.25 | $62,532.21 | $52,644.70 | $46,996.73 | $43,453.46 | $41,098.39 |
| 6.000 | $147,955.86 | $84,965.10 | $64,581.21 | $54,829.19 | $49,309.03 | $45,884.20 | $43,637.19 |
| 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。 |