| 樓價： | $4,090,000.00 |
| 首期： | $1,636,000.00 |
| 貸款金額： | $2,454,000.00 |
| 每月供款額： | $10,855.21 (2.375厘息計供300期) |
| 全期供款共： | $3,256,563.04 |
| 全期利息共： | $802,563.04 |
| 買賣合約： | $2,000.00 |
| 轉名契*： | $25,450.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $40,900.00 |
| 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#： | $99,000.00 (第一個住宅物業) |
| $613,500.00 (第二個住宅物業) | |
| $99,000.00 (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 | $41,948.06 | $21,498.05 | $14,687.06 | $11,285.81 | $9,248.45 | $7,893.03 | $6,927.29 |
| 1.500 | $42,478.47 | $22,034.83 | $15,233.03 | $11,841.66 | $9,814.44 | $8,469.25 | $7,513.77 |
| 2.000 | $43,013.12 | $22,580.10 | $15,791.70 | $12,414.38 | $10,401.39 | $9,070.46 | $8,129.19 |
| 2.375 | $43,416.90 | $22,994.61 | $16,219.00 | $12,854.90 | $10,855.21 | $9,537.54 | $8,609.38 |
| 2.500 | $43,552.03 | $23,133.83 | $16,363.01 | $13,003.82 | $11,009.05 | $9,696.27 | $8,772.93 |
| 3.000 | $44,095.17 | $23,696.01 | $16,946.87 | $13,609.83 | $11,637.15 | $10,346.16 | $9,444.22 |
| 3.500 | $44,642.54 | $24,266.59 | $17,543.22 | $14,232.21 | $12,285.30 | $11,019.56 | $10,142.15 |
| 4.000 | $45,194.15 | $24,845.56 | $18,151.94 | $14,870.76 | $12,953.12 | $11,715.77 | $10,865.69 |
| 4.500 | $45,749.97 | $25,432.87 | $18,772.94 | $15,525.22 | $13,640.13 | $12,434.06 | $11,613.72 |
| 5.000 | $46,310.01 | $26,028.48 | $19,406.08 | $16,195.31 | $14,345.84 | $13,173.60 | $12,385.04 |
| 5.500 | $46,874.25 | $26,632.35 | $20,051.23 | $16,880.75 | $15,069.71 | $13,933.54 | $13,178.38 |
| 6.000 | $47,442.69 | $27,244.43 | $20,708.25 | $17,581.22 | $15,811.16 | $14,712.97 | $13,992.46 |
| 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。 |
