| 樓價： | $8,500,000.00 |
| 首期： | $2,550,000.00 |
| 貸款金額： | $5,950,000.00 |
| 每月供款額： | $28,995.32 (3.25厘息計供300期) |
| 全期供款共： | $8,698,594.62 |
| 全期利息共： | $2,748,594.62 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $13,250.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $85,000.00 |
| 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#： | $255,000.00 | # 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 | $101,707.80 | $52,124.45 | $35,610.42 | $27,363.71 | $22,423.91 | $19,137.55 | $16,796.00 |
| 1.500 | $102,993.83 | $53,425.94 | $36,934.21 | $28,711.45 | $23,796.21 | $20,534.65 | $18,217.97 |
| 2.000 | $104,290.17 | $54,748.01 | $38,288.77 | $30,100.06 | $25,219.33 | $21,992.36 | $19,710.13 |
| 2.500 | $105,596.80 | $56,090.59 | $39,673.96 | $31,529.22 | $26,692.70 | $23,509.69 | $21,270.97 |
| 3.000 | $106,913.71 | $57,453.64 | $41,089.61 | $32,998.56 | $28,215.57 | $25,085.44 | $22,898.59 |
| 3.250 | $107,576.01 | $58,142.82 | $41,808.79 | $33,748.15 | $28,995.32 | $25,894.78 | $23,736.77 |
| 3.500 | $108,240.88 | $58,837.09 | $42,535.51 | $34,507.60 | $29,787.10 | $26,718.16 | $24,590.79 |
| 4.000 | $109,578.31 | $60,240.86 | $44,011.43 | $36,055.83 | $31,406.29 | $28,406.21 | $26,345.10 |
| 4.500 | $110,925.96 | $61,664.85 | $45,517.10 | $37,642.64 | $33,072.03 | $30,147.78 | $28,158.78 |
| 5.000 | $112,283.84 | $63,108.98 | $47,052.22 | $39,267.37 | $34,783.11 | $31,940.89 | $30,028.92 |
| 5.500 | $113,651.91 | $64,573.14 | $48,616.47 | $40,929.29 | $36,538.21 | $33,783.45 | $31,952.47 |
| 6.000 | $115,030.17 | $66,057.20 | $50,209.48 | $42,627.65 | $38,335.93 | $35,673.26 | $33,926.29 |
| 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。 |