| 樓價： | $8,850,000.00 |
| 首期： | $2,655,000.00 |
| 貸款金額： | $6,195,000.00 |
| 每月供款額： | $33,128.58 (4.125厘息計供300期) |
| 全期供款共： | $9,938,573.55 |
| 全期利息共： | $3,743,573.55 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $13,425.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $88,500.00 |
| 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#： | $265,500.00 | # 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 | $105,895.77 | $54,270.75 | $37,076.74 | $28,490.45 | $23,347.25 | $19,925.57 | $17,487.60 |
| 1.500 | $107,234.76 | $55,625.83 | $38,455.03 | $29,893.69 | $24,776.06 | $21,380.20 | $18,968.13 |
| 2.000 | $108,584.47 | $57,002.33 | $39,865.36 | $31,339.47 | $26,257.78 | $22,897.93 | $20,521.73 |
| 2.500 | $109,944.91 | $58,400.20 | $41,307.59 | $32,827.48 | $27,791.81 | $24,477.74 | $22,146.83 |
| 3.000 | $111,316.04 | $59,819.38 | $42,781.53 | $34,357.32 | $29,377.39 | $26,118.37 | $23,841.47 |
| 3.500 | $112,697.86 | $61,259.79 | $44,286.97 | $35,928.50 | $31,013.63 | $27,818.32 | $25,603.35 |
| 4.000 | $114,090.35 | $62,721.36 | $45,823.67 | $37,540.48 | $32,699.49 | $29,575.88 | $27,429.90 |
| 4.125 | $114,440.14 | $63,090.05 | $46,212.69 | $37,949.78 | $33,128.58 | $30,024.05 | $27,896.30 |
| 4.500 | $115,493.50 | $64,203.99 | $47,391.33 | $39,192.63 | $34,433.82 | $31,389.15 | $29,318.25 |
| 5.000 | $116,907.29 | $65,707.59 | $48,989.67 | $40,884.26 | $36,215.35 | $33,256.10 | $31,265.40 |
| 5.500 | $118,331.70 | $67,232.03 | $50,618.32 | $42,614.62 | $38,042.72 | $35,174.53 | $33,268.16 |
| 6.000 | $119,766.71 | $68,777.20 | $52,276.93 | $44,382.90 | $39,914.47 | $37,142.16 | $35,323.25 |
| 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。 |