| 樓價： | $8,806,000.00 |
| 首期： | $2,641,800.00 |
| 貸款金額： | $6,164,200.00 |
| 每月供款額： | $32,963.87 (4.125厘息計供300期) |
| 全期供款共： | $9,889,161.44 |
| 全期利息共： | $3,724,961.44 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $13,403.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $88,060.00 |
| 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#： | $264,180.00 | # 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 | $105,369.28 | $54,000.93 | $36,892.40 | $28,348.80 | $23,231.17 | $19,826.50 | $17,400.66 |
| 1.500 | $106,701.61 | $55,349.28 | $38,263.84 | $29,745.06 | $24,652.88 | $21,273.90 | $18,873.82 |
| 2.000 | $108,044.62 | $56,718.93 | $39,667.16 | $31,183.66 | $26,127.23 | $22,784.08 | $20,419.70 |
| 2.500 | $109,398.29 | $58,109.85 | $41,102.22 | $32,664.27 | $27,653.63 | $24,356.04 | $22,036.72 |
| 3.000 | $110,762.60 | $59,521.97 | $42,568.83 | $34,186.51 | $29,231.33 | $25,988.52 | $23,722.94 |
| 3.500 | $112,137.55 | $60,955.23 | $44,066.79 | $35,749.88 | $30,859.44 | $27,680.01 | $25,476.06 |
| 4.000 | $113,523.13 | $62,409.53 | $45,595.84 | $37,353.84 | $32,536.92 | $29,428.83 | $27,293.52 |
| 4.125 | $113,871.18 | $62,776.38 | $45,982.93 | $37,761.10 | $32,963.87 | $29,874.78 | $27,757.61 |
| 4.500 | $114,919.30 | $63,884.79 | $47,155.72 | $38,997.77 | $34,262.63 | $31,233.10 | $29,172.49 |
| 5.000 | $116,326.06 | $65,380.90 | $48,746.10 | $40,680.99 | $36,035.30 | $33,090.76 | $31,109.96 |
| 5.500 | $117,743.38 | $66,897.77 | $50,366.66 | $42,402.75 | $37,853.58 | $34,999.65 | $33,102.76 |
| 6.000 | $119,171.26 | $68,435.26 | $52,017.02 | $44,162.24 | $39,716.03 | $36,957.49 | $35,147.63 |
| 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。 |