| 樓價： | $7,780,000.00 |
| 首期： | $3,112,000.00 |
| 貸款金額： | $4,668,000.00 |
| 每月供款額： | $20,648.79 (2.375厘息計供300期) |
| 全期供款共： | $6,194,635.80 |
| 全期利息共： | $1,526,635.80 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,890.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $77,800.00 |
| 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#： | $233,400.00 | # 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 | $79,793.61 | $40,893.60 | $27,937.72 | $21,467.87 | $17,592.41 | $15,014.13 | $13,177.10 |
| 1.500 | $80,802.56 | $41,914.67 | $28,976.28 | $22,525.22 | $18,669.03 | $16,110.21 | $14,292.69 |
| 2.000 | $81,819.58 | $42,951.88 | $30,038.99 | $23,614.63 | $19,785.52 | $17,253.84 | $15,463.35 |
| 2.375 | $82,587.65 | $43,740.36 | $30,851.79 | $24,452.59 | $20,648.79 | $18,142.31 | $16,376.77 |
| 2.500 | $82,844.68 | $44,005.19 | $31,125.72 | $24,735.87 | $20,941.43 | $18,444.24 | $16,687.88 |
| 3.000 | $83,877.85 | $45,074.56 | $32,236.35 | $25,888.62 | $22,136.18 | $19,680.48 | $17,964.81 |
| 3.500 | $84,919.07 | $46,159.92 | $33,370.72 | $27,072.52 | $23,369.11 | $20,961.41 | $19,292.41 |
| 4.000 | $85,968.32 | $47,261.23 | $34,528.63 | $28,287.16 | $24,639.42 | $22,285.75 | $20,668.72 |
| 4.500 | $87,025.61 | $48,378.41 | $35,709.89 | $29,532.07 | $25,946.26 | $23,652.07 | $22,091.62 |
| 5.000 | $88,090.92 | $49,511.38 | $36,914.25 | $30,806.73 | $27,288.66 | $25,058.83 | $23,558.82 |
| 5.500 | $89,164.23 | $50,660.07 | $38,141.46 | $32,110.58 | $28,665.60 | $26,504.39 | $25,067.92 |
| 6.000 | $90,245.52 | $51,824.37 | $39,391.24 | $33,443.00 | $30,075.99 | $27,987.02 | $26,616.46 |
| 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。 |