| 樓價： | $7,700,000.00 |
| 首期： | $2,310,000.00 |
| 貸款金額： | $5,390,000.00 |
| 每月供款額： | $28,823.73 (4.125厘息計供300期) |
| 全期供款共： | $8,647,120.49 |
| 全期利息共： | $3,257,120.49 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,850.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $77,000.00 |
| 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#： | $231,000.00 | # 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 | $92,135.30 | $47,218.62 | $32,258.85 | $24,788.30 | $20,313.43 | $17,336.37 | $15,215.20 |
| 1.500 | $93,300.30 | $48,397.62 | $33,458.05 | $26,009.20 | $21,556.57 | $18,601.98 | $16,503.34 |
| 2.000 | $94,474.63 | $49,595.25 | $34,685.12 | $27,267.11 | $22,845.75 | $19,922.49 | $17,855.06 |
| 2.500 | $95,658.28 | $50,811.48 | $35,939.94 | $28,561.77 | $24,180.44 | $21,297.02 | $19,268.99 |
| 3.000 | $96,851.24 | $52,046.24 | $37,222.35 | $29,892.81 | $25,559.99 | $22,724.46 | $20,743.43 |
| 3.500 | $98,053.51 | $53,299.48 | $38,532.17 | $31,259.83 | $26,983.61 | $24,203.51 | $22,276.37 |
| 4.000 | $99,265.05 | $54,571.13 | $39,869.18 | $32,662.34 | $28,450.41 | $25,732.68 | $23,865.56 |
| 4.125 | $99,569.39 | $54,891.91 | $40,207.65 | $33,018.45 | $28,823.73 | $26,122.62 | $24,271.36 |
| 4.500 | $100,485.87 | $55,861.10 | $41,233.14 | $34,099.80 | $29,959.37 | $27,310.34 | $25,508.54 |
| 5.000 | $101,715.95 | $57,169.31 | $42,623.78 | $35,571.61 | $31,509.40 | $28,934.69 | $27,202.67 |
| 5.500 | $102,955.26 | $58,495.66 | $44,040.80 | $37,077.13 | $33,099.32 | $30,603.83 | $28,945.18 |
| 6.000 | $104,203.80 | $59,840.05 | $45,483.88 | $38,615.63 | $34,727.85 | $32,315.77 | $30,733.23 |
| 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。 |