| 樓價： | $9,597,000.00 |
| 首期： | $2,879,100.00 |
| 貸款金額： | $6,717,900.00 |
| 每月供款額： | $35,924.86 (4.125厘息計供300期) |
| 全期供款共： | $10,777,456.54 |
| 全期利息共： | $4,059,556.54 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $13,798.50 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $95,970.00 |
| 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#： | $329,700.00 | # 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 | $114,834.09 | $58,851.57 | $40,206.26 | $30,895.24 | $25,317.91 | $21,607.42 | $18,963.67 |
| 1.500 | $116,286.10 | $60,321.03 | $41,700.90 | $32,416.92 | $26,867.32 | $23,184.83 | $20,569.16 |
| 2.000 | $117,749.74 | $61,813.72 | $43,230.27 | $33,984.74 | $28,474.11 | $24,830.67 | $22,253.90 |
| 2.500 | $119,225.00 | $63,329.58 | $44,794.23 | $35,598.35 | $30,137.62 | $26,543.83 | $24,016.17 |
| 3.000 | $120,711.87 | $64,868.54 | $46,392.58 | $37,257.31 | $31,857.04 | $28,322.94 | $25,853.85 |
| 3.500 | $122,210.32 | $66,430.54 | $48,025.09 | $38,961.11 | $33,631.39 | $30,166.37 | $27,764.45 |
| 4.000 | $123,720.35 | $68,015.47 | $49,691.50 | $40,709.15 | $35,459.55 | $32,072.28 | $29,745.16 |
| 4.125 | $124,099.67 | $68,415.28 | $50,113.36 | $41,153.00 | $35,924.86 | $32,558.28 | $30,250.94 |
| 4.500 | $125,241.94 | $69,623.25 | $51,391.48 | $42,500.75 | $37,340.27 | $34,038.61 | $31,792.91 |
| 5.000 | $126,775.06 | $71,253.75 | $53,124.73 | $44,335.17 | $39,272.17 | $36,063.14 | $33,904.41 |
| 5.500 | $128,319.70 | $72,906.87 | $54,890.85 | $46,211.58 | $41,253.78 | $38,143.50 | $36,076.22 |
| 6.000 | $129,875.83 | $74,582.46 | $56,689.46 | $48,129.12 | $43,283.52 | $40,277.20 | $38,304.77 |
| 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。 |