| 樓價： | $9,723,000.00 |
| 首期： | $2,916,900.00 |
| 貸款金額： | $6,806,100.00 |
| 每月供款額： | $36,396.52 (4.125厘息計供300期) |
| 全期供款共： | $10,918,954.88 |
| 全期利息共： | $4,112,854.88 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $13,861.50 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $97,230.00 |
| 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#： | $342,300.00 | # 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 | $116,341.75 | $59,624.24 | $40,734.14 | $31,300.87 | $25,650.32 | $21,891.11 | $19,212.65 |
| 1.500 | $117,812.83 | $61,112.99 | $42,248.39 | $32,842.52 | $27,220.07 | $23,489.23 | $20,839.22 |
| 2.000 | $119,295.69 | $62,625.28 | $43,797.85 | $34,430.93 | $28,847.95 | $25,156.67 | $22,546.08 |
| 2.500 | $120,790.32 | $64,161.04 | $45,382.34 | $36,065.72 | $30,533.30 | $26,892.32 | $24,331.48 |
| 3.000 | $122,296.71 | $65,720.21 | $47,001.68 | $37,746.47 | $32,275.30 | $28,694.79 | $26,193.29 |
| 3.500 | $123,814.84 | $67,302.71 | $48,655.62 | $39,472.64 | $34,072.94 | $30,562.43 | $28,128.97 |
| 4.000 | $125,344.69 | $68,908.45 | $50,343.90 | $41,243.63 | $35,925.10 | $32,493.36 | $30,135.69 |
| 4.125 | $125,728.98 | $69,313.51 | $50,771.30 | $41,693.30 | $36,396.52 | $32,985.75 | $30,648.11 |
| 4.500 | $126,886.25 | $70,537.34 | $52,066.21 | $43,058.75 | $37,830.51 | $34,485.51 | $32,210.33 |
| 5.000 | $128,439.50 | $72,189.25 | $53,822.21 | $44,917.25 | $39,787.78 | $36,536.62 | $34,349.55 |
| 5.500 | $130,004.42 | $73,864.07 | $55,611.52 | $46,818.30 | $41,795.41 | $38,644.29 | $36,549.86 |
| 6.000 | $131,580.98 | $75,561.66 | $57,433.74 | $48,761.01 | $43,851.80 | $40,806.01 | $38,807.68 |
| 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。 |