| 樓價： | $10,680,000.00 |
| 首期： | $3,204,000.00 |
| 貸款金額： | $7,476,000.00 |
| 每月供款額： | $39,978.89 (4.125厘息計供300期) |
| 全期供款共： | $11,993,668.42 |
| 全期利息共： | $4,517,668.42 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $14,340.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $106,800.00 |
| 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#： | $400,500.00 | # 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 | $127,792.86 | $65,492.84 | $44,743.45 | $34,381.70 | $28,174.98 | $24,045.77 | $21,103.68 |
| 1.500 | $129,408.72 | $67,128.13 | $46,406.75 | $36,075.09 | $29,899.24 | $25,801.19 | $22,890.35 |
| 2.000 | $131,037.53 | $68,789.26 | $48,108.71 | $37,819.84 | $31,687.35 | $27,632.75 | $24,765.20 |
| 2.500 | $132,679.28 | $70,476.18 | $49,849.16 | $39,615.54 | $33,538.59 | $29,539.24 | $26,726.34 |
| 3.000 | $134,333.93 | $72,188.81 | $51,627.88 | $41,461.72 | $35,452.04 | $31,519.12 | $28,771.40 |
| 3.500 | $136,001.49 | $73,927.07 | $53,444.62 | $43,357.79 | $37,426.62 | $33,570.58 | $30,897.61 |
| 4.000 | $137,681.92 | $75,690.87 | $55,299.07 | $45,303.09 | $39,461.08 | $35,691.57 | $33,101.84 |
| 4.125 | $138,104.04 | $76,135.79 | $55,768.54 | $45,797.02 | $39,978.89 | $36,232.41 | $33,664.69 |
| 4.500 | $139,375.21 | $77,480.07 | $57,190.90 | $47,296.87 | $41,554.04 | $37,879.79 | $35,380.67 |
| 5.000 | $141,081.34 | $79,294.58 | $59,119.73 | $49,338.29 | $43,703.95 | $40,132.78 | $37,730.45 |
| 5.500 | $142,800.29 | $81,134.25 | $61,085.16 | $51,426.46 | $45,909.18 | $42,447.91 | $40,147.34 |
| 6.000 | $144,532.02 | $82,998.93 | $63,086.74 | $53,560.39 | $48,167.97 | $44,822.40 | $42,627.38 |
| 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。 |