| 樓價： | $7,850,000.00 |
| 首期： | $2,355,000.00 |
| 貸款金額： | $5,495,000.00 |
| 每月供款額： | $27,879.02 (3.625厘息計供300期) |
| 全期供款共： | $8,363,705.77 |
| 全期利息共： | $2,868,705.77 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,925.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $78,500.00 |
| 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#： | $235,500.00 | # 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 | $93,930.14 | $48,138.46 | $32,887.27 | $25,271.19 | $20,709.14 | $17,674.09 | $15,511.60 |
| 1.500 | $95,117.83 | $49,340.43 | $34,109.83 | $26,515.87 | $21,976.50 | $18,964.36 | $16,824.83 |
| 2.000 | $96,315.04 | $50,561.39 | $35,360.80 | $27,798.29 | $23,290.80 | $20,310.59 | $18,202.89 |
| 2.500 | $97,521.75 | $51,801.31 | $36,640.07 | $29,118.16 | $24,651.49 | $21,711.89 | $19,644.36 |
| 3.000 | $98,737.96 | $53,060.13 | $37,947.46 | $30,475.14 | $26,057.91 | $23,167.14 | $21,147.52 |
| 3.500 | $99,963.64 | $54,337.78 | $39,282.80 | $31,868.79 | $27,509.27 | $24,675.01 | $22,710.32 |
| 3.625 | $100,271.54 | $54,660.13 | $39,620.97 | $32,222.87 | $27,879.02 | $25,060.02 | $23,110.08 |
| 4.000 | $101,198.79 | $55,634.20 | $40,645.85 | $33,298.62 | $29,004.63 | $26,233.97 | $24,330.47 |
| 4.500 | $102,443.39 | $56,949.31 | $42,036.38 | $34,764.08 | $30,542.99 | $27,842.36 | $26,005.46 |
| 5.000 | $103,697.43 | $58,283.00 | $43,454.11 | $36,264.57 | $32,123.22 | $29,498.35 | $27,732.59 |
| 5.500 | $104,960.89 | $59,635.19 | $44,898.74 | $37,799.41 | $33,744.11 | $31,200.01 | $29,509.04 |
| 6.000 | $106,233.74 | $61,005.77 | $46,369.93 | $39,367.89 | $35,404.36 | $32,945.30 | $31,331.92 |
| 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。 |