| 樓價： | $5,330,000.00 |
| 首期： | $2,132,000.00 |
| 貸款金額： | $3,198,000.00 |
| 每月供款額： | $14,146.28 (2.375厘息計供300期) |
| 全期供款共： | $4,243,882.88 |
| 全期利息共： | $1,045,882.88 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $30,825.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $53,300.00 |
| 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#： | $159,900.00 (第一個住宅物業) |
| $799,500.00 (第二個住宅物業) | |
| $159,900.00 (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 | $54,665.80 | $28,015.80 | $19,139.85 | $14,707.42 | $12,052.38 | $10,286.03 | $9,027.50 |
| 1.500 | $55,357.02 | $28,715.32 | $19,851.36 | $15,431.80 | $12,789.96 | $11,036.94 | $9,791.78 |
| 2.000 | $56,053.78 | $29,425.90 | $20,579.41 | $16,178.15 | $13,554.86 | $11,820.43 | $10,593.78 |
| 2.375 | $56,579.97 | $29,966.08 | $21,136.25 | $16,752.23 | $14,146.28 | $12,429.11 | $11,219.56 |
| 2.500 | $56,756.06 | $30,147.51 | $21,323.92 | $16,946.29 | $14,346.76 | $12,635.97 | $11,432.70 |
| 3.000 | $57,463.87 | $30,880.13 | $22,084.80 | $17,736.03 | $15,165.28 | $13,482.90 | $12,307.51 |
| 3.500 | $58,177.20 | $31,623.70 | $22,861.94 | $18,547.11 | $16,009.94 | $14,360.45 | $13,217.03 |
| 4.000 | $58,896.04 | $32,378.20 | $23,655.22 | $19,379.25 | $16,880.22 | $15,267.74 | $14,159.94 |
| 4.500 | $59,620.38 | $33,143.56 | $24,464.49 | $20,232.13 | $17,775.52 | $16,203.80 | $15,134.75 |
| 5.000 | $60,350.21 | $33,919.75 | $25,289.58 | $21,105.38 | $18,695.19 | $17,167.56 | $16,139.91 |
| 5.500 | $61,085.52 | $34,706.70 | $26,130.33 | $21,998.64 | $19,638.52 | $18,157.89 | $17,173.78 |
| 6.000 | $61,826.30 | $35,504.36 | $26,986.54 | $22,911.47 | $20,604.76 | $19,173.63 | $18,234.67 |
| 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。 |
