| 樓價： | $8,780,000.00 |
| 首期： | $2,634,000.00 |
| 貸款金額： | $6,146,000.00 |
| 每月供款額： | $32,866.54 (4.125厘息計供300期) |
| 全期供款共： | $9,859,963.37 |
| 全期利息共： | $3,713,963.37 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $13,390.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $87,800.00 |
| 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#： | $263,400.00 | # 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 | $105,058.17 | $53,841.49 | $36,783.47 | $28,265.10 | $23,162.58 | $19,767.96 | $17,349.28 |
| 1.500 | $106,386.57 | $55,185.86 | $38,150.87 | $29,657.24 | $24,580.09 | $21,211.09 | $18,818.10 |
| 2.000 | $107,725.61 | $56,551.47 | $39,550.04 | $31,091.59 | $26,050.09 | $22,716.81 | $20,359.41 |
| 2.500 | $109,075.28 | $57,938.28 | $40,980.86 | $32,567.83 | $27,571.98 | $24,284.13 | $21,971.66 |
| 3.000 | $110,435.57 | $59,346.23 | $42,443.15 | $34,085.57 | $29,145.03 | $25,911.78 | $23,652.89 |
| 3.500 | $111,806.46 | $60,775.25 | $43,936.68 | $35,644.32 | $30,768.32 | $27,598.29 | $25,400.84 |
| 4.000 | $113,187.94 | $62,225.26 | $45,461.22 | $37,243.55 | $32,440.85 | $29,341.94 | $27,212.94 |
| 4.125 | $113,534.97 | $62,591.03 | $45,847.17 | $37,649.61 | $32,866.54 | $29,786.57 | $27,675.66 |
| 4.500 | $114,580.00 | $63,696.17 | $47,016.49 | $38,882.63 | $34,161.46 | $31,140.88 | $29,086.36 |
| 5.000 | $115,982.60 | $65,187.87 | $48,602.18 | $40,560.88 | $35,928.90 | $32,993.06 | $31,018.10 |
| 5.500 | $117,395.74 | $66,700.25 | $50,217.95 | $42,277.55 | $37,741.82 | $34,896.31 | $33,005.02 |
| 6.000 | $118,819.40 | $68,233.20 | $51,863.44 | $44,031.85 | $39,598.76 | $36,848.38 | $35,043.86 |
| 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。 |