| 樓價： | $7,150,000.00 |
| 首期： | $2,145,000.00 |
| 貸款金額： | $5,005,000.00 |
| 每月供款額： | $26,764.90 (4.125厘息計供300期) |
| 全期供款共： | $8,029,469.03 |
| 全期利息共： | $3,024,469.03 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,575.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $71,500.00 |
| 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#： | $214,500.00 | # 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 | $85,554.21 | $43,845.86 | $29,954.65 | $23,017.71 | $18,862.47 | $16,098.06 | $14,128.40 |
| 1.500 | $86,635.99 | $44,940.65 | $31,068.19 | $24,151.40 | $20,016.81 | $17,273.27 | $15,324.53 |
| 2.000 | $87,726.44 | $46,052.73 | $32,207.61 | $25,319.46 | $21,213.91 | $18,499.45 | $16,579.70 |
| 2.500 | $88,825.54 | $47,182.09 | $33,372.80 | $26,521.64 | $22,453.27 | $19,775.80 | $17,892.64 |
| 3.000 | $89,933.30 | $48,328.65 | $34,563.61 | $27,757.61 | $23,734.28 | $21,101.28 | $19,261.75 |
| 3.500 | $91,049.68 | $49,492.38 | $35,779.87 | $29,026.98 | $25,056.21 | $22,474.69 | $20,685.20 |
| 4.000 | $92,174.69 | $50,673.19 | $37,021.38 | $30,329.32 | $26,418.23 | $23,894.64 | $22,160.88 |
| 4.125 | $92,457.29 | $50,971.06 | $37,335.68 | $30,659.99 | $26,764.90 | $24,256.72 | $22,537.69 |
| 4.500 | $93,308.31 | $51,871.02 | $38,287.91 | $31,664.10 | $27,819.42 | $25,359.60 | $23,686.50 |
| 5.000 | $94,450.52 | $53,085.79 | $39,579.22 | $33,030.78 | $29,258.73 | $26,867.92 | $25,259.62 |
| 5.500 | $95,601.32 | $54,317.40 | $40,895.03 | $34,428.76 | $30,735.08 | $28,417.84 | $26,877.66 |
| 6.000 | $96,760.67 | $55,565.76 | $42,235.03 | $35,857.37 | $32,247.29 | $30,007.50 | $28,537.99 |
| 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。 |