| 樓價： | $7,620,000.00 |
| 首期： | $3,048,000.00 |
| 貸款金額： | $4,572,000.00 |
| 每月供款額： | $20,224.13 (2.375厘息計供300期) |
| 全期供款共： | $6,067,239.69 |
| 全期利息共： | $1,495,239.69 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,810.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $76,200.00 |
| 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#： | $228,600.00 | # 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 | $78,152.61 | $40,052.60 | $27,363.17 | $21,026.37 | $17,230.61 | $14,705.36 | $12,906.10 |
| 1.500 | $79,140.81 | $41,052.67 | $28,380.37 | $22,061.98 | $18,285.09 | $15,778.90 | $13,998.75 |
| 2.000 | $80,136.92 | $42,068.55 | $29,421.22 | $23,128.99 | $19,378.62 | $16,899.00 | $15,145.33 |
| 2.375 | $80,889.19 | $42,840.81 | $30,217.31 | $23,949.71 | $20,224.13 | $17,769.20 | $16,039.97 |
| 2.500 | $81,140.94 | $43,100.20 | $30,485.60 | $24,227.16 | $20,510.76 | $18,064.93 | $16,344.68 |
| 3.000 | $82,152.85 | $44,147.57 | $31,573.39 | $25,356.20 | $21,680.94 | $19,275.74 | $17,595.35 |
| 3.500 | $83,172.66 | $45,210.62 | $32,684.43 | $26,515.76 | $22,888.51 | $20,530.32 | $18,895.65 |
| 4.000 | $84,200.34 | $46,289.28 | $33,818.53 | $27,705.42 | $24,132.70 | $21,827.43 | $20,243.66 |
| 4.500 | $85,235.88 | $47,383.48 | $34,975.49 | $28,924.73 | $25,412.66 | $23,165.65 | $21,637.30 |
| 5.000 | $86,279.28 | $48,493.15 | $36,155.08 | $30,173.18 | $26,727.46 | $24,543.48 | $23,074.32 |
| 5.500 | $87,330.51 | $49,618.21 | $37,357.06 | $31,450.21 | $28,076.08 | $25,959.31 | $24,552.38 |
| 6.000 | $88,389.57 | $50,758.57 | $38,581.13 | $32,755.23 | $29,457.46 | $27,411.45 | $26,069.07 |
| 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。 |