| 樓價： | $8,770,000.00 |
| 首期： | $2,631,000.00 |
| 貸款金額： | $6,139,000.00 |
| 每月供款額： | $32,829.11 (4.125厘息計供300期) |
| 全期供款共： | $9,848,733.34 |
| 全期利息共： | $3,709,733.34 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $13,385.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $87,700.00 |
| 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#： | $263,100.00 | # 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 | $104,938.52 | $53,780.17 | $36,741.58 | $28,232.91 | $23,136.20 | $19,745.45 | $17,329.52 |
| 1.500 | $106,265.40 | $55,123.00 | $38,107.41 | $29,623.46 | $24,552.09 | $21,186.93 | $18,796.66 |
| 2.000 | $107,602.92 | $56,487.06 | $39,505.00 | $31,056.18 | $26,020.42 | $22,690.94 | $20,336.22 |
| 2.500 | $108,951.05 | $57,872.29 | $40,934.19 | $32,530.74 | $27,540.58 | $24,256.47 | $21,946.63 |
| 3.000 | $110,309.79 | $59,278.64 | $42,394.81 | $34,046.75 | $29,111.83 | $25,882.27 | $23,625.95 |
| 3.500 | $111,679.12 | $60,706.03 | $43,886.64 | $35,603.73 | $30,733.28 | $27,566.85 | $25,371.91 |
| 4.000 | $113,059.03 | $62,154.39 | $45,409.44 | $37,201.13 | $32,403.90 | $29,308.52 | $27,181.94 |
| 4.125 | $113,405.66 | $62,519.74 | $45,794.95 | $37,606.73 | $32,829.11 | $29,752.65 | $27,644.14 |
| 4.500 | $114,449.50 | $63,623.62 | $46,962.94 | $38,838.35 | $34,122.56 | $31,105.41 | $29,053.23 |
| 5.000 | $115,850.50 | $65,113.62 | $48,546.82 | $40,514.68 | $35,887.98 | $32,955.48 | $30,982.78 |
| 5.500 | $117,262.03 | $66,624.28 | $50,160.75 | $42,229.40 | $37,698.83 | $34,856.57 | $32,967.43 |
| 6.000 | $118,684.07 | $68,155.49 | $51,804.37 | $43,981.70 | $39,553.66 | $36,806.41 | $35,003.95 |
| 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。 |