| 樓價： | $8,554,000.00 |
| 首期： | $2,566,200.00 |
| 貸款金額： | $5,987,800.00 |
| 每月供款額： | $32,020.55 (4.125厘息計供300期) |
| 全期供款共： | $9,606,164.76 |
| 全期利息共： | $3,618,364.76 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $13,277.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $85,540.00 |
| 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#： | $256,620.00 | # 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 | $102,353.94 | $52,455.60 | $35,836.65 | $27,537.55 | $22,566.37 | $19,259.13 | $16,902.70 |
| 1.500 | $103,648.15 | $53,765.35 | $37,168.85 | $28,893.85 | $23,947.39 | $20,665.11 | $18,333.71 |
| 2.000 | $104,952.72 | $55,095.82 | $38,532.01 | $30,291.28 | $25,379.55 | $22,132.07 | $19,835.35 |
| 2.500 | $106,267.65 | $56,446.93 | $39,926.00 | $31,729.53 | $26,862.27 | $23,659.05 | $21,406.10 |
| 3.000 | $107,592.93 | $57,818.64 | $41,350.65 | $33,208.19 | $28,394.83 | $25,244.81 | $23,044.06 |
| 3.500 | $108,928.53 | $59,210.88 | $42,805.74 | $34,726.83 | $29,976.34 | $26,887.90 | $24,747.02 |
| 4.000 | $110,274.45 | $60,623.56 | $44,291.03 | $36,284.89 | $31,605.81 | $28,586.67 | $26,512.47 |
| 4.125 | $110,612.54 | $60,979.92 | $44,667.05 | $36,680.50 | $32,020.55 | $29,019.86 | $26,963.28 |
| 4.500 | $111,630.67 | $62,056.61 | $45,806.27 | $37,881.78 | $33,282.14 | $30,339.30 | $28,337.67 |
| 5.000 | $112,997.17 | $63,509.91 | $47,351.14 | $39,516.83 | $35,004.08 | $32,143.81 | $30,219.69 |
| 5.500 | $114,373.94 | $64,983.36 | $48,925.32 | $41,189.32 | $36,770.33 | $33,998.07 | $32,155.46 |
| 6.000 | $115,760.95 | $66,476.86 | $50,528.46 | $42,898.46 | $38,579.48 | $35,899.89 | $34,141.82 |
| 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。 |