| 樓價： | $9,390,000.00 |
| 首期： | $2,817,000.00 |
| 貸款金額： | $6,573,000.00 |
| 每月供款額： | $35,149.98 (4.125厘息計供300期) |
| 全期供款共： | $10,544,994.99 |
| 全期利息共： | $3,971,994.99 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $13,695.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $93,900.00 |
| 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#： | $309,000.00 | # 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 | $112,357.20 | $57,582.19 | $39,339.04 | $30,228.85 | $24,771.83 | $21,141.37 | $18,554.64 |
| 1.500 | $113,777.89 | $59,019.95 | $40,801.44 | $31,717.71 | $26,287.81 | $22,684.75 | $20,125.50 |
| 2.000 | $115,209.97 | $60,480.44 | $42,297.83 | $33,251.71 | $27,859.95 | $24,295.09 | $21,773.90 |
| 2.500 | $116,653.41 | $61,963.61 | $43,828.05 | $34,830.52 | $29,487.58 | $25,971.30 | $23,498.16 |
| 3.000 | $118,108.20 | $63,469.38 | $45,391.93 | $36,453.70 | $31,169.91 | $27,712.03 | $25,296.20 |
| 3.500 | $119,574.34 | $64,997.68 | $46,989.23 | $38,120.75 | $32,905.99 | $29,515.71 | $27,165.59 |
| 4.000 | $121,051.80 | $66,548.43 | $48,619.69 | $39,831.09 | $34,694.72 | $31,380.51 | $29,103.58 |
| 4.125 | $121,422.93 | $66,939.61 | $49,032.45 | $40,265.36 | $35,149.98 | $31,856.03 | $29,598.45 |
| 4.500 | $122,540.57 | $68,121.53 | $50,283.01 | $41,584.04 | $36,534.87 | $33,304.43 | $31,107.17 |
| 5.000 | $124,040.62 | $69,716.86 | $51,978.87 | $43,378.89 | $38,425.10 | $35,285.29 | $33,173.12 |
| 5.500 | $125,551.94 | $71,334.32 | $53,706.90 | $45,214.83 | $40,363.97 | $37,320.77 | $35,298.08 |
| 6.000 | $127,074.50 | $72,973.78 | $55,466.71 | $47,091.01 | $42,349.93 | $39,408.46 | $37,478.57 |
| 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。 |