| 樓價： | $8,580,000.00 |
| 首期： | $2,574,000.00 |
| 貸款金額： | $6,006,000.00 |
| 每月供款額： | $32,117.88 (4.125厘息計供300期) |
| 全期供款共： | $9,635,362.83 |
| 全期利息共： | $3,629,362.83 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $13,290.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $85,800.00 |
| 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#： | $257,400.00 | # 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 | $102,665.05 | $52,615.04 | $35,945.58 | $27,621.25 | $22,634.96 | $19,317.67 | $16,954.08 |
| 1.500 | $103,963.19 | $53,928.77 | $37,281.83 | $28,981.68 | $24,020.18 | $20,727.92 | $18,389.44 |
| 2.000 | $105,271.73 | $55,263.28 | $38,649.13 | $30,383.35 | $25,456.69 | $22,199.35 | $19,895.64 |
| 2.500 | $106,590.65 | $56,618.50 | $40,047.36 | $31,825.97 | $26,943.92 | $23,730.96 | $21,471.16 |
| 3.000 | $107,919.96 | $57,994.38 | $41,476.33 | $33,309.13 | $28,481.13 | $25,321.54 | $23,114.10 |
| 3.500 | $109,259.62 | $59,390.85 | $42,935.85 | $34,832.38 | $30,067.45 | $26,969.62 | $24,822.24 |
| 4.000 | $110,609.63 | $60,807.83 | $44,425.66 | $36,395.18 | $31,701.88 | $28,673.56 | $26,593.05 |
| 4.125 | $110,948.75 | $61,165.27 | $44,802.81 | $36,791.99 | $32,117.88 | $29,108.06 | $27,045.23 |
| 4.500 | $111,969.97 | $62,245.23 | $45,945.50 | $37,996.92 | $33,383.30 | $30,431.52 | $28,423.80 |
| 5.000 | $113,340.63 | $63,702.95 | $47,495.07 | $39,636.94 | $35,110.48 | $32,241.51 | $30,311.54 |
| 5.500 | $114,721.58 | $65,180.88 | $49,074.03 | $41,314.51 | $36,882.09 | $34,101.41 | $32,253.20 |
| 6.000 | $116,112.81 | $66,678.91 | $50,682.04 | $43,028.85 | $38,696.74 | $36,009.00 | $34,245.59 |
| 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。 |