| 樓價： | $6,790,000.00 |
| 首期： | $2,716,000.00 |
| 貸款金額： | $4,074,000.00 |
| 每月供款額： | $18,021.24 (2.375厘息計供300期) |
| 全期供款共： | $5,406,372.38 |
| 全期利息共： | $1,332,372.38 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $34,475.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $67,900.00 |
| 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#： | $254,625.00 (第一個住宅物業) |
| $1,018,500.00 (第二個住宅物業) | |
| $509,250.00 (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 | $69,639.93 | $35,689.92 | $24,382.67 | $18,736.09 | $15,353.78 | $13,103.59 | $11,500.32 |
| 1.500 | $70,520.48 | $36,581.06 | $25,289.07 | $19,658.90 | $16,293.41 | $14,060.20 | $12,473.95 |
| 2.000 | $71,408.09 | $37,486.28 | $26,216.54 | $20,609.69 | $17,267.83 | $15,058.30 | $13,495.65 |
| 2.375 | $72,078.43 | $38,174.42 | $26,925.92 | $21,341.01 | $18,021.24 | $15,833.71 | $14,292.84 |
| 2.500 | $72,302.75 | $38,405.56 | $27,164.99 | $21,588.24 | $18,276.65 | $16,097.23 | $14,564.36 |
| 3.000 | $73,204.45 | $39,338.85 | $28,134.30 | $22,594.31 | $19,319.37 | $17,176.15 | $15,678.80 |
| 3.500 | $74,113.17 | $40,286.10 | $29,124.31 | $23,627.56 | $20,395.40 | $18,294.08 | $16,837.46 |
| 4.000 | $75,028.91 | $41,247.27 | $30,134.89 | $24,687.64 | $21,504.07 | $19,449.90 | $18,038.64 |
| 4.500 | $75,951.66 | $42,222.29 | $31,165.83 | $25,774.14 | $22,644.62 | $20,642.36 | $19,280.48 |
| 5.000 | $76,881.41 | $43,211.09 | $32,216.93 | $26,886.60 | $23,816.20 | $21,870.11 | $20,560.98 |
| 5.500 | $77,818.13 | $44,213.61 | $33,287.98 | $28,024.53 | $25,017.92 | $23,131.72 | $21,878.04 |
| 6.000 | $78,761.83 | $45,229.75 | $34,378.73 | $29,187.40 | $26,248.84 | $24,425.69 | $23,229.53 |
| 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。 |
