| 樓價： | $7,350,000.00 |
| 首期： | $2,205,000.00 |
| 貸款金額： | $5,145,000.00 |
| 每月供款額： | $27,513.57 (4.125厘息計供300期) |
| 全期供款共： | $8,254,069.56 |
| 全期利息共： | $3,109,069.56 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,675.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $73,500.00 |
| 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#： | $220,500.00 | # 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 | $87,947.33 | $45,072.32 | $30,792.54 | $23,661.56 | $19,390.09 | $16,548.35 | $14,523.60 |
| 1.500 | $89,059.37 | $46,197.73 | $31,937.23 | $24,826.96 | $20,576.72 | $17,756.43 | $15,753.19 |
| 2.000 | $90,180.33 | $47,340.92 | $33,108.52 | $26,027.70 | $21,807.31 | $19,016.92 | $17,043.47 |
| 2.500 | $91,310.18 | $48,501.86 | $34,306.30 | $27,263.50 | $23,081.33 | $20,328.97 | $18,393.13 |
| 3.000 | $92,448.91 | $49,680.50 | $35,530.43 | $28,534.05 | $24,398.17 | $21,691.53 | $19,800.54 |
| 3.500 | $93,596.53 | $50,876.78 | $36,780.71 | $29,838.93 | $25,757.08 | $23,103.35 | $21,263.80 |
| 4.000 | $94,753.01 | $52,090.62 | $38,056.94 | $31,177.69 | $27,157.21 | $24,563.02 | $22,780.76 |
| 4.125 | $95,043.51 | $52,396.82 | $38,380.03 | $31,517.61 | $27,513.57 | $24,935.23 | $23,168.12 |
| 4.500 | $95,918.33 | $53,321.96 | $39,358.90 | $32,549.81 | $28,597.58 | $26,068.96 | $24,349.06 |
| 5.000 | $97,092.50 | $54,570.71 | $40,686.33 | $33,954.72 | $30,077.16 | $27,619.47 | $25,966.18 |
| 5.500 | $98,275.48 | $55,836.77 | $42,038.94 | $35,391.80 | $31,594.80 | $29,212.74 | $27,629.49 |
| 6.000 | $99,467.26 | $57,120.05 | $43,416.43 | $36,860.38 | $33,149.31 | $30,846.87 | $29,336.26 |
| 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。 |