| 樓價： | $9,872,000.00 |
| 首期： | $2,961,600.00 |
| 貸款金額： | $6,910,400.00 |
| 每月供款額： | $36,954.27 (4.125厘息計供300期) |
| 全期供款共： | $11,086,282.27 |
| 全期利息共： | $4,175,882.27 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $13,936.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $98,720.00 |
| 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#： | $357,200.00 | # 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 | $118,124.63 | $60,537.95 | $41,358.36 | $31,780.54 | $26,043.39 | $22,226.58 | $19,507.07 |
| 1.500 | $119,618.25 | $62,049.52 | $42,895.83 | $33,345.82 | $27,637.20 | $23,849.19 | $21,158.57 |
| 2.000 | $121,123.83 | $63,584.98 | $44,469.03 | $34,958.56 | $29,290.03 | $25,542.18 | $22,891.58 |
| 2.500 | $122,641.37 | $65,144.27 | $46,077.80 | $36,618.41 | $31,001.21 | $27,304.43 | $24,704.35 |
| 3.000 | $124,170.84 | $66,727.34 | $47,721.95 | $38,324.91 | $32,769.90 | $29,134.53 | $26,594.69 |
| 3.500 | $125,712.23 | $68,334.09 | $49,401.24 | $40,077.54 | $34,595.09 | $31,030.78 | $28,560.04 |
| 4.000 | $127,265.53 | $69,964.44 | $51,115.39 | $41,875.66 | $36,475.64 | $32,991.31 | $30,597.51 |
| 4.125 | $127,655.72 | $70,375.70 | $51,549.34 | $42,332.23 | $36,954.27 | $33,491.24 | $31,117.78 |
| 4.500 | $128,830.72 | $71,618.29 | $52,864.10 | $43,718.60 | $38,410.25 | $35,013.98 | $32,703.93 |
| 5.000 | $130,407.77 | $73,295.51 | $54,647.00 | $45,605.58 | $40,397.51 | $37,096.52 | $34,875.94 |
| 5.500 | $131,996.67 | $74,996.00 | $56,463.74 | $47,535.76 | $42,435.90 | $39,236.49 | $37,109.97 |
| 6.000 | $133,597.39 | $76,719.61 | $58,313.88 | $49,508.25 | $44,523.80 | $41,431.34 | $39,402.39 |
| 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。 |