| 樓價： | $7,980,000.00 |
| 首期： | $2,394,000.00 |
| 貸款金額： | $5,586,000.00 |
| 每月供款額： | $29,871.87 (4.125厘息計供300期) |
| 全期供款共： | $8,961,561.24 |
| 全期利息共： | $3,375,561.24 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,990.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $79,800.00 |
| 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#： | $239,400.00 | # 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 | $95,485.67 | $48,935.66 | $33,431.90 | $25,689.70 | $21,052.10 | $17,966.78 | $15,768.48 |
| 1.500 | $96,693.03 | $50,157.53 | $34,674.71 | $26,954.99 | $22,340.44 | $19,278.41 | $17,103.46 |
| 2.000 | $97,910.07 | $51,398.72 | $35,946.40 | $28,258.64 | $23,676.50 | $20,646.94 | $18,504.34 |
| 2.500 | $99,136.76 | $52,659.17 | $37,246.85 | $29,600.38 | $25,059.73 | $22,071.45 | $19,969.68 |
| 3.000 | $100,373.11 | $53,938.83 | $38,575.89 | $30,979.82 | $26,489.44 | $23,550.80 | $21,497.73 |
| 3.500 | $101,619.09 | $55,237.65 | $39,933.34 | $32,396.55 | $27,964.83 | $25,083.64 | $23,086.41 |
| 4.000 | $102,874.69 | $56,555.53 | $41,318.97 | $33,850.06 | $29,484.97 | $26,668.42 | $24,733.40 |
| 4.125 | $103,190.10 | $56,887.98 | $41,669.75 | $34,219.12 | $29,871.87 | $27,072.53 | $25,153.96 |
| 4.500 | $104,139.91 | $57,892.42 | $42,732.53 | $35,339.79 | $31,048.80 | $28,303.44 | $26,436.12 |
| 5.000 | $105,414.71 | $59,248.20 | $44,173.73 | $36,865.13 | $32,655.20 | $29,986.86 | $28,191.85 |
| 5.500 | $106,699.09 | $60,622.78 | $45,642.28 | $38,425.39 | $34,302.93 | $31,716.69 | $29,997.73 |
| 6.000 | $107,993.03 | $62,016.05 | $47,137.84 | $40,019.84 | $35,990.68 | $33,490.89 | $31,850.80 |
| 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。 |