| 樓價： | $8,250,000.00 |
| 首期： | $2,475,000.00 |
| 貸款金額： | $5,775,000.00 |
| 每月供款額： | $30,882.57 (4.125厘息計供300期) |
| 全期供款共： | $9,264,771.96 |
| 全期利息共： | $3,489,771.96 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $13,125.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $82,500.00 |
| 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#： | $247,500.00 | # 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 | $98,716.39 | $50,591.38 | $34,563.06 | $26,558.90 | $21,764.38 | $18,574.68 | $16,302.00 |
| 1.500 | $99,964.60 | $51,854.59 | $35,847.91 | $27,867.00 | $23,096.32 | $19,930.69 | $17,682.15 |
| 2.000 | $101,222.81 | $53,137.77 | $37,162.63 | $29,214.76 | $24,477.59 | $21,345.52 | $19,130.42 |
| 2.500 | $102,491.01 | $54,440.87 | $38,507.08 | $30,601.89 | $25,907.62 | $22,818.23 | $20,645.35 |
| 3.000 | $103,769.19 | $55,763.83 | $39,881.09 | $32,028.01 | $27,385.70 | $24,347.63 | $22,225.10 |
| 3.500 | $105,057.33 | $57,106.59 | $41,284.47 | $33,492.67 | $28,911.01 | $25,932.33 | $23,867.53 |
| 4.000 | $106,355.41 | $58,469.07 | $42,716.98 | $34,995.36 | $30,482.58 | $27,570.73 | $25,570.24 |
| 4.125 | $106,681.49 | $58,812.76 | $43,079.63 | $35,376.91 | $30,882.57 | $27,988.52 | $26,005.03 |
| 4.500 | $107,663.44 | $59,851.18 | $44,178.36 | $36,535.50 | $32,099.33 | $29,261.08 | $27,330.58 |
| 5.000 | $108,981.37 | $61,252.84 | $45,668.33 | $38,112.44 | $33,760.07 | $31,001.45 | $29,145.71 |
| 5.500 | $110,309.21 | $62,673.93 | $47,186.57 | $39,725.49 | $35,463.55 | $32,789.81 | $31,012.69 |
| 6.000 | $111,646.93 | $64,114.34 | $48,732.73 | $41,373.89 | $37,208.41 | $34,624.04 | $32,928.46 |
| 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。 |