| 樓價： | $4,980,000.00 |
| 首期： | $1,992,000.00 |
| 貸款金額： | $2,988,000.00 |
| 每月供款額： | $13,217.35 (2.375厘息計供300期) |
| 全期供款共： | $3,965,203.89 |
| 全期利息共： | $977,203.89 |
| 買賣合約： | $2,000.00 |
| 轉名契*： | $29,900.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $49,800.00 |
| 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#： | $112,050.00 (第一個住宅物業) |
| $747,000.00 (第二個住宅物業) | |
| $112,050.00 (非住宅物業) | |
| # 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 | $51,076.12 | $26,176.11 | $17,883.02 | $13,741.64 | $11,260.95 | $9,610.59 | $8,434.70 |
| 1.500 | $51,721.95 | $26,829.70 | $18,547.80 | $14,418.46 | $11,950.10 | $10,312.19 | $9,148.79 |
| 2.000 | $52,372.95 | $27,493.62 | $19,228.04 | $15,115.79 | $12,664.77 | $11,044.23 | $9,898.13 |
| 2.375 | $52,864.59 | $27,998.33 | $19,748.32 | $15,652.17 | $13,217.35 | $11,612.94 | $10,482.82 |
| 2.500 | $53,029.12 | $28,167.85 | $19,923.66 | $15,833.50 | $13,404.67 | $11,806.21 | $10,681.96 |
| 3.000 | $53,690.45 | $28,852.35 | $20,634.58 | $16,571.38 | $14,169.43 | $12,597.53 | $11,499.32 |
| 3.500 | $54,356.93 | $29,547.10 | $21,360.69 | $17,329.20 | $14,958.63 | $13,417.46 | $12,349.12 |
| 4.000 | $55,028.57 | $30,252.05 | $22,101.88 | $18,106.69 | $15,771.76 | $14,265.17 | $13,230.11 |
| 4.500 | $55,705.34 | $30,967.16 | $22,858.00 | $18,903.56 | $16,608.27 | $15,139.76 | $14,140.91 |
| 5.000 | $56,387.25 | $31,692.38 | $23,628.91 | $19,719.48 | $17,467.55 | $16,040.23 | $15,080.07 |
| 5.500 | $57,074.27 | $32,427.65 | $24,414.45 | $20,554.07 | $18,348.93 | $16,965.54 | $16,046.05 |
| 6.000 | $57,766.41 | $33,172.93 | $25,214.44 | $21,406.96 | $19,251.73 | $17,914.57 | $17,037.27 |
| 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。 |