| 樓價： | $7,488,000.00 |
| 首期： | $2,246,400.00 |
| 貸款金額： | $5,241,600.00 |
| 每月供款額： | $28,030.15 (4.125厘息計供300期) |
| 全期供款共： | $8,409,043.93 |
| 全期利息共： | $3,167,443.93 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,744.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $74,880.00 |
| 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#： | $224,640.00 | # 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 | $89,598.59 | $45,918.58 | $31,370.69 | $24,105.82 | $19,754.15 | $16,859.06 | $14,796.29 |
| 1.500 | $90,731.51 | $47,065.11 | $32,536.87 | $25,293.10 | $20,963.06 | $18,089.82 | $16,048.96 |
| 2.000 | $91,873.51 | $48,229.77 | $33,730.15 | $26,516.38 | $22,216.75 | $19,373.97 | $17,363.47 |
| 2.500 | $93,024.57 | $49,412.51 | $34,950.42 | $27,775.39 | $23,514.69 | $20,710.66 | $18,738.47 |
| 3.000 | $94,184.69 | $50,613.28 | $36,197.53 | $29,069.79 | $24,856.26 | $22,098.80 | $20,172.31 |
| 3.500 | $95,353.85 | $51,832.02 | $37,471.28 | $30,399.17 | $26,240.69 | $23,537.13 | $21,663.04 |
| 4.000 | $96,532.04 | $53,068.65 | $38,771.48 | $31,763.06 | $27,667.10 | $25,024.20 | $23,208.48 |
| 4.125 | $96,828.00 | $53,380.60 | $39,100.64 | $32,109.37 | $28,030.15 | $25,403.40 | $23,603.11 |
| 4.500 | $97,719.25 | $54,323.11 | $40,097.89 | $33,160.95 | $29,134.52 | $26,558.42 | $24,806.22 |
| 5.000 | $98,915.46 | $55,595.30 | $41,450.24 | $34,592.24 | $30,641.87 | $28,138.04 | $26,453.71 |
| 5.500 | $100,120.65 | $56,885.13 | $42,828.25 | $36,056.30 | $32,188.01 | $29,761.23 | $28,148.25 |
| 6.000 | $101,334.81 | $58,192.51 | $44,231.60 | $37,552.45 | $33,771.70 | $31,426.04 | $29,887.06 |
| 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。 |