| 樓價： | $7,760,000.00 |
| 首期： | $3,104,000.00 |
| 貸款金額： | $4,656,000.00 |
| 每月供款額： | $20,595.70 (2.375厘息計供300期) |
| 全期供款共： | $6,178,711.29 |
| 全期利息共： | $1,522,711.29 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,880.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $77,600.00 |
| 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#： | $232,800.00 | # 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 | $79,588.49 | $40,788.48 | $27,865.90 | $21,412.68 | $17,547.18 | $14,975.54 | $13,143.22 |
| 1.500 | $80,594.84 | $41,806.92 | $28,901.80 | $22,467.31 | $18,621.04 | $16,068.80 | $14,255.95 |
| 2.000 | $81,609.25 | $42,841.46 | $29,961.77 | $23,553.93 | $19,734.66 | $17,209.48 | $15,423.59 |
| 2.375 | $82,375.34 | $43,627.91 | $30,772.48 | $24,389.73 | $20,595.70 | $18,095.67 | $16,334.67 |
| 2.500 | $82,631.72 | $43,892.07 | $31,045.71 | $24,672.28 | $20,887.60 | $18,396.83 | $16,644.98 |
| 3.000 | $83,662.22 | $44,958.68 | $32,153.48 | $25,822.06 | $22,079.28 | $19,629.88 | $17,918.62 |
| 3.500 | $84,700.76 | $46,041.26 | $33,284.93 | $27,002.92 | $23,309.03 | $20,907.52 | $19,242.81 |
| 4.000 | $85,747.33 | $47,139.74 | $34,439.87 | $28,214.44 | $24,576.08 | $22,228.46 | $20,615.59 |
| 4.500 | $86,801.90 | $48,254.04 | $35,618.09 | $29,456.15 | $25,879.56 | $23,591.27 | $22,034.83 |
| 5.000 | $87,864.46 | $49,384.10 | $36,819.35 | $30,727.54 | $27,218.51 | $24,994.41 | $23,498.26 |
| 5.500 | $88,935.01 | $50,529.84 | $38,043.41 | $32,028.03 | $28,591.91 | $26,436.26 | $25,003.48 |
| 6.000 | $90,013.52 | $51,691.15 | $39,289.97 | $33,357.03 | $29,998.67 | $27,915.07 | $26,548.03 |
| 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。 |