| 樓價： | $8,760,000.00 |
| 首期： | $2,628,000.00 |
| 貸款金額： | $6,132,000.00 |
| 每月供款額： | $32,791.68 (4.125厘息計供300期) |
| 全期供款共： | $9,837,503.31 |
| 全期利息共： | $3,705,503.31 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $13,380.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $87,600.00 |
| 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#： | $262,800.00 | # 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 | $104,818.86 | $53,718.85 | $36,699.68 | $28,200.72 | $23,109.82 | $19,722.94 | $17,309.76 |
| 1.500 | $106,144.23 | $55,060.15 | $38,063.96 | $29,589.68 | $24,524.10 | $21,162.77 | $18,775.23 |
| 2.000 | $107,480.22 | $56,422.65 | $39,459.95 | $31,020.77 | $25,990.75 | $22,665.07 | $20,313.03 |
| 2.500 | $108,826.82 | $57,806.30 | $40,887.51 | $32,493.65 | $27,509.18 | $24,228.81 | $21,921.61 |
| 3.000 | $110,184.01 | $59,211.05 | $42,346.47 | $34,007.92 | $29,078.64 | $25,852.76 | $23,599.01 |
| 3.500 | $111,551.78 | $60,636.81 | $43,836.60 | $35,563.13 | $30,698.24 | $27,535.42 | $25,342.98 |
| 4.000 | $112,930.11 | $62,083.52 | $45,357.66 | $37,158.71 | $32,366.96 | $29,275.11 | $27,150.95 |
| 4.125 | $113,276.35 | $62,448.46 | $45,742.73 | $37,563.85 | $32,791.68 | $29,718.72 | $27,612.61 |
| 4.500 | $114,318.99 | $63,551.07 | $46,909.39 | $38,794.06 | $34,083.65 | $31,069.94 | $29,020.10 |
| 5.000 | $115,718.40 | $65,039.37 | $48,491.47 | $40,468.49 | $35,847.06 | $32,917.90 | $30,947.45 |
| 5.500 | $117,128.33 | $66,548.31 | $50,103.56 | $42,181.25 | $37,655.85 | $34,816.82 | $32,929.84 |
| 6.000 | $118,548.74 | $68,077.77 | $51,745.30 | $43,931.55 | $39,508.56 | $36,764.44 | $34,964.03 |
| 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。 |