| 樓價： | $7,750,000.00 |
| 首期： | $2,325,000.00 |
| 貸款金額： | $5,425,000.00 |
| 每月供款額： | $29,010.90 (4.125厘息計供300期) |
| 全期供款共： | $8,703,270.63 |
| 全期利息共： | $3,278,270.63 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,875.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $77,500.00 |
| 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#： | $232,500.00 | # 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 | $92,733.58 | $47,525.24 | $32,468.33 | $24,949.27 | $20,445.33 | $17,448.94 | $15,314.00 |
| 1.500 | $93,906.14 | $48,711.89 | $33,675.31 | $26,178.09 | $21,696.55 | $18,722.77 | $16,610.51 |
| 2.000 | $95,088.10 | $49,917.30 | $34,910.35 | $27,444.17 | $22,994.10 | $20,051.86 | $17,971.01 |
| 2.500 | $96,279.44 | $51,141.42 | $36,173.31 | $28,747.23 | $24,337.46 | $21,435.31 | $19,394.12 |
| 3.000 | $97,480.15 | $52,384.20 | $37,464.05 | $30,086.92 | $25,725.96 | $22,872.02 | $20,878.12 |
| 3.500 | $98,690.22 | $53,645.58 | $38,782.38 | $31,462.81 | $27,158.83 | $24,360.67 | $22,421.02 |
| 4.000 | $99,909.63 | $54,925.49 | $40,128.07 | $32,874.43 | $28,635.15 | $25,899.78 | $24,020.53 |
| 4.125 | $100,215.94 | $55,248.35 | $40,468.74 | $33,232.86 | $29,010.90 | $26,292.25 | $24,428.97 |
| 4.500 | $101,138.38 | $56,223.84 | $41,500.89 | $34,321.23 | $30,153.91 | $27,487.68 | $25,674.18 |
| 5.000 | $102,376.44 | $57,540.54 | $42,900.55 | $35,802.60 | $31,714.01 | $29,122.57 | $27,379.31 |
| 5.500 | $103,623.80 | $58,875.51 | $44,326.78 | $37,317.89 | $33,314.25 | $30,802.55 | $29,133.13 |
| 6.000 | $104,880.45 | $60,228.62 | $45,779.23 | $38,866.38 | $34,953.35 | $32,525.62 | $30,932.79 |
| 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。 |