| 樓價： | $7,650,000.00 |
| 首期： | $3,060,000.00 |
| 貸款金額： | $4,590,000.00 |
| 每月供款額： | $20,303.75 (2.375厘息計供300期) |
| 全期供款共： | $6,091,126.46 |
| 全期利息共： | $1,501,126.46 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,825.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $76,500.00 |
| 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#： | $229,500.00 | # 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 | $78,460.30 | $40,210.29 | $27,470.90 | $21,109.15 | $17,298.45 | $14,763.25 | $12,956.91 |
| 1.500 | $79,452.39 | $41,214.30 | $28,492.10 | $22,148.83 | $18,357.08 | $15,841.02 | $14,053.87 |
| 2.000 | $80,452.42 | $42,234.18 | $29,537.05 | $23,220.05 | $19,454.91 | $16,965.53 | $15,204.96 |
| 2.375 | $81,207.65 | $43,009.48 | $30,336.27 | $24,044.00 | $20,303.75 | $17,839.16 | $16,103.12 |
| 2.500 | $81,460.39 | $43,269.88 | $30,605.62 | $24,322.54 | $20,591.51 | $18,136.05 | $16,409.03 |
| 3.000 | $82,476.29 | $44,321.38 | $31,697.70 | $25,456.03 | $21,766.30 | $19,351.63 | $17,664.62 |
| 3.500 | $83,500.11 | $45,388.61 | $32,813.11 | $26,620.15 | $22,978.62 | $20,611.15 | $18,970.04 |
| 4.000 | $84,531.84 | $46,471.52 | $33,951.68 | $27,814.50 | $24,227.71 | $21,913.36 | $20,323.36 |
| 4.500 | $85,571.46 | $47,570.03 | $35,113.19 | $29,038.61 | $25,512.71 | $23,256.86 | $21,722.48 |
| 5.000 | $86,618.96 | $48,684.07 | $36,297.43 | $30,291.97 | $26,832.68 | $24,640.11 | $23,165.16 |
| 5.500 | $87,674.33 | $49,813.56 | $37,504.13 | $31,574.03 | $28,186.62 | $26,061.52 | $24,649.05 |
| 6.000 | $88,737.56 | $50,958.41 | $38,733.03 | $32,884.19 | $29,573.43 | $27,519.37 | $26,171.71 |
| 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。 |