| 樓價： | $7,350,000.00 |
| 首期： | $2,940,000.00 |
| 貸款金額： | $4,410,000.00 |
| 每月供款額： | $19,507.53 (2.375厘息計供300期) |
| 全期供款共： | $5,852,258.76 |
| 全期利息共： | $1,442,258.76 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $35,875.00 |
| 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 (第一個住宅物業) |
| $1,102,500.00 (第二個住宅物業) | |
| $220,500.00 (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 | $75,383.43 | $38,633.42 | $26,393.61 | $20,281.34 | $16,620.08 | $14,184.30 | $12,448.80 |
| 1.500 | $76,336.61 | $39,598.05 | $27,374.77 | $21,280.25 | $17,637.19 | $15,219.80 | $13,502.73 |
| 2.000 | $77,297.42 | $40,577.93 | $28,378.73 | $22,309.46 | $18,691.98 | $16,300.22 | $14,608.69 |
| 2.375 | $78,023.04 | $41,322.83 | $29,146.61 | $23,101.10 | $19,507.53 | $17,139.58 | $15,471.63 |
| 2.500 | $78,265.86 | $41,573.03 | $29,405.40 | $23,368.72 | $19,784.00 | $17,424.83 | $15,765.54 |
| 3.000 | $79,241.93 | $42,583.29 | $30,454.65 | $24,457.75 | $20,912.72 | $18,592.74 | $16,971.89 |
| 3.500 | $80,225.60 | $43,608.67 | $31,526.32 | $25,576.22 | $22,077.50 | $19,802.87 | $18,226.12 |
| 4.000 | $81,216.86 | $44,649.11 | $32,620.24 | $26,723.73 | $23,277.60 | $21,054.01 | $19,526.37 |
| 4.500 | $82,215.71 | $45,704.54 | $33,736.20 | $27,899.84 | $24,512.21 | $22,344.82 | $20,870.62 |
| 5.000 | $83,222.14 | $46,774.89 | $34,874.00 | $29,104.05 | $25,780.42 | $23,673.83 | $22,256.73 |
| 5.500 | $84,236.13 | $47,860.09 | $36,033.38 | $30,335.83 | $27,081.26 | $25,039.49 | $23,682.42 |
| 6.000 | $85,257.65 | $48,960.04 | $37,214.09 | $31,594.61 | $28,413.69 | $26,440.18 | $25,145.37 |
| 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。 |