| 樓價： | $7,755,000.00 |
| 首期： | $3,102,000.00 |
| 貸款金額： | $4,653,000.00 |
| 每月供款額： | $23,294.01 (3.5厘息計供300期) |
| 全期供款共： | $6,988,204.42 |
| 全期利息共： | $2,335,204.42 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $36,887.50 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $77,550.00 |
| 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#： | $232,650.00 (第一個住宅物業) |
| $1,163,250.00 (第二個住宅物業) | |
| $232,650.00 (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 | $79,537.21 | $40,762.20 | $27,847.95 | $21,398.88 | $17,535.88 | $14,965.89 | $13,134.75 |
| 1.500 | $80,542.91 | $41,779.98 | $28,883.17 | $22,452.84 | $18,609.04 | $16,058.44 | $14,246.76 |
| 2.000 | $81,556.67 | $42,813.86 | $29,942.46 | $23,538.75 | $19,721.94 | $17,198.39 | $15,413.66 |
| 2.500 | $82,578.47 | $43,863.79 | $31,025.70 | $24,656.38 | $20,874.14 | $18,384.98 | $16,634.25 |
| 3.000 | $83,608.32 | $44,929.71 | $32,132.76 | $25,805.43 | $22,065.05 | $19,617.24 | $17,907.08 |
| 3.500 | $84,646.19 | $46,011.59 | $33,263.48 | $26,985.53 | $23,294.01 | $20,894.05 | $19,230.41 |
| 4.000 | $85,692.08 | $47,109.36 | $34,417.68 | $28,196.26 | $24,560.25 | $22,214.13 | $20,602.31 |
| 4.500 | $86,745.97 | $48,222.95 | $35,595.14 | $29,437.18 | $25,862.89 | $23,576.07 | $22,020.64 |
| 5.000 | $87,807.85 | $49,352.28 | $36,795.63 | $30,707.74 | $27,200.97 | $24,978.31 | $23,483.12 |
| 5.500 | $88,877.71 | $50,497.28 | $38,018.89 | $32,007.40 | $28,573.49 | $26,419.22 | $24,987.37 |
| 6.000 | $89,955.53 | $51,657.84 | $39,264.66 | $33,335.54 | $29,979.34 | $27,897.09 | $26,530.93 |
| 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。 |