| 樓價： | $9,080,000.00 |
| 首期： | $3,632,000.00 |
| 貸款金額： | $5,448,000.00 |
| 每月供款額： | $24,099.10 (2.375厘息計供300期) |
| 全期供款共： | $7,229,729.19 |
| 全期利息共： | $1,781,729.19 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $13,540.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $90,800.00 |
| 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#： | $278,000.00 | # 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 | $93,126.74 | $47,726.73 | $32,605.98 | $25,055.04 | $20,532.01 | $17,522.92 | $15,378.92 |
| 1.500 | $94,304.27 | $48,918.41 | $33,818.08 | $26,289.07 | $21,788.53 | $18,802.15 | $16,680.93 |
| 2.000 | $95,491.24 | $50,128.93 | $35,058.35 | $27,560.52 | $23,091.58 | $20,136.87 | $18,047.20 |
| 2.375 | $96,387.65 | $51,049.16 | $36,006.97 | $28,538.50 | $24,099.10 | $21,173.80 | $19,113.25 |
| 2.500 | $96,687.63 | $51,358.24 | $36,326.68 | $28,869.11 | $24,440.64 | $21,526.19 | $19,476.34 |
| 3.000 | $97,893.43 | $52,606.29 | $37,622.89 | $30,214.48 | $25,835.03 | $22,968.99 | $20,966.64 |
| 3.500 | $99,108.63 | $53,873.02 | $38,946.80 | $31,596.21 | $27,273.97 | $24,463.95 | $22,516.07 |
| 4.000 | $100,333.21 | $55,158.35 | $40,298.20 | $33,013.81 | $28,756.55 | $26,009.59 | $24,122.37 |
| 4.500 | $101,567.17 | $56,462.21 | $41,676.83 | $34,466.74 | $30,281.75 | $27,604.22 | $25,783.03 |
| 5.000 | $102,810.48 | $57,784.49 | $43,082.44 | $35,954.39 | $31,848.47 | $29,246.04 | $27,495.38 |
| 5.500 | $104,063.13 | $59,125.12 | $44,514.71 | $37,476.10 | $33,455.49 | $30,933.14 | $29,256.65 |
| 6.000 | $105,325.10 | $60,483.97 | $45,973.32 | $39,031.16 | $35,101.54 | $32,663.51 | $31,063.94 |
| 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。 |