| 樓價： | $7,780,000.00 |
| 首期： | $2,334,000.00 |
| 貸款金額： | $5,446,000.00 |
| 每月供款額： | $27,263.96 (3.5厘息計供300期) |
| 全期供款共： | $8,179,187.89 |
| 全期利息共： | $2,733,187.89 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,890.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $77,800.00 |
| 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#： | $233,400.00 | # 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 | $93,092.55 | $47,709.20 | $32,594.01 | $25,045.84 | $20,524.47 | $17,516.49 | $15,373.28 |
| 1.500 | $94,269.65 | $48,900.45 | $33,805.66 | $26,279.42 | $21,780.53 | $18,795.25 | $16,674.80 |
| 2.000 | $95,456.18 | $50,110.53 | $35,045.48 | $27,550.41 | $23,083.11 | $20,129.48 | $18,040.57 |
| 2.500 | $96,652.13 | $51,339.39 | $36,313.34 | $28,858.51 | $24,431.67 | $21,518.28 | $19,469.19 |
| 3.000 | $97,857.49 | $52,586.98 | $37,609.08 | $30,203.39 | $25,825.55 | $22,960.56 | $20,958.94 |
| 3.500 | $99,072.24 | $53,853.24 | $38,932.50 | $31,584.61 | $27,263.96 | $24,454.97 | $22,507.81 |
| 4.000 | $100,296.38 | $55,138.10 | $40,283.40 | $33,001.69 | $28,745.99 | $26,000.04 | $24,113.51 |
| 4.500 | $101,529.88 | $56,441.48 | $41,661.53 | $34,454.09 | $30,270.64 | $27,594.08 | $25,773.56 |
| 5.000 | $102,772.74 | $57,763.28 | $43,066.62 | $35,941.19 | $31,836.77 | $29,235.31 | $27,485.29 |
| 5.500 | $104,024.93 | $59,103.41 | $44,498.36 | $37,462.34 | $33,443.20 | $30,921.79 | $29,245.91 |
| 6.000 | $105,286.44 | $60,461.77 | $45,956.44 | $39,016.84 | $35,088.65 | $32,651.52 | $31,052.53 |
| 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。 |