| 樓價： | $7,550,000.00 |
| 首期： | $2,265,000.00 |
| 貸款金額： | $5,285,000.00 |
| 每月供款額： | $28,262.23 (4.125厘息計供300期) |
| 全期供款共： | $8,478,670.09 |
| 全期利息共： | $3,193,670.09 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,775.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $75,500.00 |
| 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#： | $226,500.00 | # 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 | $90,340.46 | $46,298.78 | $31,630.44 | $24,305.41 | $19,917.71 | $16,998.65 | $14,918.80 |
| 1.500 | $91,482.76 | $47,454.81 | $32,806.27 | $25,502.52 | $21,136.63 | $18,239.60 | $16,181.85 |
| 2.000 | $92,634.21 | $48,629.11 | $34,009.43 | $26,735.93 | $22,400.70 | $19,534.39 | $17,507.24 |
| 2.500 | $93,794.81 | $49,821.64 | $35,239.81 | $28,005.37 | $23,709.39 | $20,882.14 | $18,893.62 |
| 3.000 | $94,964.53 | $51,032.35 | $36,497.24 | $29,310.48 | $25,062.07 | $22,281.77 | $20,339.33 |
| 3.500 | $96,143.37 | $52,261.18 | $37,781.54 | $30,650.87 | $26,457.96 | $23,732.01 | $21,842.41 |
| 4.000 | $97,331.32 | $53,508.06 | $39,092.51 | $32,026.06 | $27,896.18 | $25,231.40 | $23,400.65 |
| 4.125 | $97,629.73 | $53,822.59 | $39,424.39 | $32,375.23 | $28,262.23 | $25,613.74 | $23,798.54 |
| 4.500 | $98,528.36 | $54,772.90 | $40,429.90 | $33,435.52 | $29,375.75 | $26,778.32 | $25,011.62 |
| 5.000 | $99,734.47 | $56,055.62 | $41,793.44 | $34,878.66 | $30,895.58 | $28,371.02 | $26,672.74 |
| 5.500 | $100,949.64 | $57,356.14 | $43,182.86 | $36,354.84 | $32,454.52 | $30,007.65 | $28,381.31 |
| 6.000 | $102,173.86 | $58,674.34 | $44,597.83 | $37,863.38 | $34,051.33 | $31,686.25 | $30,134.53 |
| 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。 |