| 樓價： | $7,880,000.00 |
| 首期： | $2,364,000.00 |
| 貸款金額： | $5,516,000.00 |
| 每月供款額： | $26,880.36 (3.25厘息計供300期) |
| 全期供款共： | $8,064,108.90 |
| 全期利息共： | $2,548,108.90 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,940.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $78,800.00 |
| 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#： | $236,400.00 | # 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 | $94,289.11 | $48,322.43 | $33,012.96 | $25,367.77 | $20,788.28 | $17,741.64 | $15,570.88 |
| 1.500 | $95,481.34 | $49,528.99 | $34,240.19 | $26,617.20 | $22,060.49 | $19,036.83 | $16,889.13 |
| 2.000 | $96,683.12 | $50,754.62 | $35,495.94 | $27,904.52 | $23,379.81 | $20,388.21 | $18,272.45 |
| 2.500 | $97,894.45 | $51,999.28 | $36,780.09 | $29,229.44 | $24,745.70 | $21,794.87 | $19,719.44 |
| 3.000 | $99,115.30 | $53,262.91 | $38,092.48 | $30,591.60 | $26,157.50 | $23,255.68 | $21,228.34 |
| 3.250 | $99,729.29 | $53,901.82 | $38,759.21 | $31,286.52 | $26,880.36 | $24,005.98 | $22,005.38 |
| 3.500 | $100,345.67 | $54,545.44 | $39,432.92 | $31,990.58 | $27,614.40 | $24,769.30 | $22,797.11 |
| 4.000 | $101,585.54 | $55,846.82 | $40,801.19 | $33,425.87 | $29,115.48 | $26,334.23 | $24,423.45 |
| 4.500 | $102,834.89 | $57,166.95 | $42,197.03 | $34,896.94 | $30,659.72 | $27,948.76 | $26,104.84 |
| 5.000 | $104,093.72 | $58,505.74 | $43,620.18 | $36,403.16 | $32,245.99 | $29,611.08 | $27,838.57 |
| 5.500 | $105,362.01 | $59,863.09 | $45,070.32 | $37,943.86 | $33,873.07 | $31,319.24 | $29,621.82 |
| 6.000 | $106,639.73 | $61,238.91 | $46,547.14 | $39,518.34 | $35,539.67 | $33,071.21 | $31,451.66 |
| 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。 |