| 樓價： | $10,396,000.00 |
| 首期： | $3,118,800.00 |
| 貸款金額： | $7,277,200.00 |
| 每月供款額： | $38,915.79 (4.125厘息計供300期) |
| 全期供款共： | $11,674,735.67 |
| 全期利息共： | $4,397,535.67 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $14,198.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $103,960.00 |
| 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#： | $389,850.00 | # 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 | $124,394.62 | $63,751.27 | $43,553.64 | $33,467.43 | $27,425.76 | $23,406.35 | $20,542.49 |
| 1.500 | $125,967.52 | $65,343.07 | $45,172.71 | $35,115.79 | $29,104.17 | $25,115.09 | $22,281.65 |
| 2.000 | $127,553.02 | $66,960.03 | $46,829.42 | $36,814.14 | $30,844.73 | $26,897.95 | $24,106.65 |
| 2.500 | $129,151.10 | $68,602.09 | $48,523.58 | $38,562.09 | $32,646.74 | $28,753.74 | $26,015.64 |
| 3.000 | $130,761.76 | $70,269.19 | $50,255.01 | $40,359.18 | $34,509.31 | $30,680.97 | $28,006.32 |
| 3.500 | $132,384.97 | $71,961.22 | $52,023.43 | $42,204.83 | $36,431.38 | $32,677.88 | $30,075.99 |
| 4.000 | $134,020.71 | $73,678.11 | $53,828.57 | $44,098.40 | $38,411.74 | $34,742.47 | $32,221.60 |
| 4.125 | $134,431.61 | $74,111.20 | $54,285.55 | $44,579.20 | $38,915.79 | $35,268.93 | $32,769.49 |
| 4.500 | $135,668.98 | $75,419.74 | $55,670.09 | $46,039.16 | $40,449.04 | $36,872.50 | $34,439.84 |
| 5.000 | $137,329.74 | $77,186.00 | $57,547.63 | $48,026.30 | $42,541.79 | $39,065.58 | $36,727.13 |
| 5.500 | $139,002.98 | $78,976.74 | $59,460.80 | $50,058.94 | $44,688.37 | $41,319.14 | $39,079.75 |
| 6.000 | $140,688.66 | $80,791.84 | $61,409.15 | $52,136.12 | $46,887.10 | $43,630.49 | $41,493.85 |
| 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。 |