| 樓價： | $4,080,000.00 |
| 首期： | $1,632,000.00 |
| 貸款金額： | $2,448,000.00 |
| 每月供款額： | $10,828.67 (2.375厘息計供300期) |
| 全期供款共： | $3,248,600.78 |
| 全期利息共： | $800,600.78 |
| 買賣合約： | $2,000.00 |
| 轉名契*： | $25,400.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $40,800.00 |
| 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#： | $61,200.00 (第一個住宅物業) |
| $612,000.00 (第二個住宅物業) | |
| $61,200.00 (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 | $41,845.49 | $21,445.49 | $14,651.15 | $11,258.21 | $9,225.84 | $7,873.74 | $6,910.35 |
| 1.500 | $42,374.61 | $21,980.96 | $15,195.79 | $11,812.71 | $9,790.44 | $8,448.54 | $7,495.40 |
| 2.000 | $42,907.96 | $22,524.89 | $15,753.09 | $12,384.02 | $10,375.95 | $9,048.28 | $8,109.31 |
| 2.375 | $43,310.75 | $22,938.39 | $16,179.35 | $12,823.47 | $10,828.67 | $9,514.22 | $8,588.33 |
| 2.500 | $43,445.54 | $23,077.27 | $16,323.00 | $12,972.02 | $10,982.14 | $9,672.56 | $8,751.48 |
| 3.000 | $43,987.35 | $23,638.07 | $16,905.44 | $13,576.55 | $11,608.69 | $10,320.87 | $9,421.13 |
| 3.500 | $44,533.39 | $24,207.26 | $17,500.32 | $14,197.41 | $12,255.26 | $10,992.61 | $10,117.35 |
| 4.000 | $45,083.65 | $24,784.81 | $18,107.56 | $14,834.40 | $12,921.45 | $11,687.13 | $10,839.13 |
| 4.500 | $45,638.11 | $25,370.68 | $18,727.04 | $15,487.26 | $13,606.78 | $12,403.66 | $11,585.32 |
| 5.000 | $46,196.78 | $25,964.84 | $19,358.63 | $16,155.72 | $14,310.76 | $13,141.39 | $12,354.75 |
| 5.500 | $46,759.64 | $26,567.23 | $20,002.20 | $16,839.48 | $15,032.86 | $13,899.47 | $13,146.16 |
| 6.000 | $47,326.70 | $27,177.82 | $20,657.62 | $17,538.23 | $15,772.50 | $14,677.00 | $13,958.24 |
| 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。 |