| 樓價： | $8,690,000.00 |
| 首期： | $3,476,000.00 |
| 貸款金額： | $5,214,000.00 |
| 每月供款額： | $23,064.00 (2.375厘息計供300期) |
| 全期供款共： | $6,919,201.17 |
| 全期利息共： | $1,705,201.17 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $13,345.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $86,900.00 |
| 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#： | $260,700.00 | # 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 | $89,126.80 | $45,676.79 | $31,205.50 | $23,978.89 | $19,650.13 | $16,770.28 | $14,718.38 |
| 1.500 | $90,253.76 | $46,817.29 | $32,365.54 | $25,159.92 | $20,852.68 | $17,994.57 | $15,964.46 |
| 2.000 | $91,389.74 | $47,975.81 | $33,552.54 | $26,376.76 | $22,099.77 | $19,271.96 | $17,272.04 |
| 2.375 | $92,247.65 | $48,856.52 | $34,460.42 | $27,312.73 | $23,064.00 | $20,264.35 | $18,292.30 |
| 2.500 | $92,534.74 | $49,152.33 | $34,766.39 | $27,629.14 | $23,390.88 | $20,601.60 | $18,639.80 |
| 3.000 | $93,688.75 | $50,346.77 | $36,006.93 | $28,916.72 | $24,725.38 | $21,982.43 | $20,066.09 |
| 3.500 | $94,851.76 | $51,559.09 | $37,273.98 | $30,239.10 | $26,102.51 | $23,413.19 | $21,548.97 |
| 4.000 | $96,023.75 | $52,789.22 | $38,567.33 | $31,595.81 | $27,521.41 | $24,892.43 | $23,086.27 |
| 4.500 | $97,204.70 | $54,037.07 | $39,886.75 | $32,986.34 | $28,981.11 | $26,418.57 | $24,675.61 |
| 5.000 | $98,394.61 | $55,302.56 | $41,231.98 | $34,410.09 | $30,480.52 | $27,989.88 | $26,314.42 |
| 5.500 | $99,593.46 | $56,585.60 | $42,602.73 | $35,866.44 | $32,018.52 | $29,604.52 | $28,000.03 |
| 6.000 | $100,801.23 | $57,886.09 | $43,998.70 | $37,354.72 | $33,593.88 | $31,260.56 | $29,729.69 |
| 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。 |