| 樓價： | $7,755,000.00 |
| 首期： | $2,326,500.00 |
| 貸款金額： | $5,428,500.00 |
| 每月供款額： | $29,029.62 (4.125厘息計供300期) |
| 全期供款共： | $8,708,885.64 |
| 全期利息共： | $3,280,385.64 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,877.50 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $77,550.00 |
| 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#： | $232,650.00 | # 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 | $92,793.41 | $47,555.90 | $32,489.27 | $24,965.36 | $20,458.52 | $17,460.20 | $15,323.88 |
| 1.500 | $93,966.73 | $48,743.32 | $33,697.03 | $26,194.98 | $21,710.54 | $18,734.85 | $16,621.22 |
| 2.000 | $95,149.45 | $49,949.50 | $34,932.87 | $27,461.88 | $23,008.93 | $20,064.79 | $17,982.60 |
| 2.500 | $96,341.55 | $51,174.42 | $36,196.65 | $28,765.78 | $24,353.16 | $21,449.14 | $19,406.63 |
| 3.000 | $97,543.04 | $52,418.00 | $37,488.22 | $30,106.33 | $25,742.56 | $22,886.77 | $20,891.59 |
| 3.500 | $98,753.89 | $53,680.19 | $38,807.40 | $31,483.11 | $27,176.35 | $24,376.39 | $22,435.48 |
| 4.000 | $99,974.09 | $54,960.92 | $40,153.96 | $32,895.64 | $28,653.62 | $25,916.49 | $24,036.03 |
| 4.125 | $100,280.60 | $55,283.99 | $40,494.85 | $33,254.30 | $29,029.62 | $26,309.21 | $24,444.73 |
| 4.500 | $101,203.63 | $56,260.11 | $41,527.66 | $34,343.37 | $30,173.37 | $27,505.41 | $25,690.74 |
| 5.000 | $102,442.49 | $57,577.66 | $42,928.23 | $35,825.70 | $31,734.47 | $29,141.36 | $27,396.97 |
| 5.500 | $103,690.66 | $58,913.49 | $44,355.38 | $37,341.96 | $33,335.74 | $30,822.43 | $29,151.93 |
| 6.000 | $104,948.11 | $60,267.48 | $45,808.77 | $38,891.46 | $34,975.90 | $32,546.60 | $30,952.75 |
| 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。 |