| 樓價： | $4,541,000.00 |
| 首期： | $1,362,300.00 |
| 貸款金額： | $3,178,700.00 |
| 每月供款額： | $16,998.52 (4.125厘息計供300期) |
| 全期供款共： | $5,099,555.09 |
| 全期利息共： | $1,920,855.09 |
| 買賣合約： | $2,000.00 |
| 轉名契*： | $11,270.50 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $45,410.00 |
| 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#： | $71,600.00 | # 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 | $54,335.90 | $27,846.72 | $19,024.35 | $14,618.66 | $11,979.64 | $10,223.96 | $8,973.02 |
| 1.500 | $55,022.94 | $28,542.02 | $19,731.56 | $15,338.67 | $12,712.78 | $10,970.34 | $9,732.68 |
| 2.000 | $55,715.49 | $29,248.32 | $20,455.21 | $16,080.51 | $13,473.06 | $11,749.09 | $10,529.85 |
| 2.500 | $56,413.54 | $29,965.57 | $21,195.23 | $16,844.02 | $14,260.18 | $12,559.71 | $11,363.70 |
| 3.000 | $57,117.08 | $30,693.76 | $21,951.52 | $17,628.99 | $15,073.76 | $13,401.53 | $12,233.23 |
| 3.500 | $57,826.10 | $31,432.85 | $22,723.97 | $18,435.18 | $15,913.32 | $14,273.78 | $13,137.27 |
| 4.000 | $58,540.60 | $32,182.79 | $23,512.46 | $19,262.30 | $16,778.35 | $15,175.60 | $14,074.48 |
| 4.125 | $58,720.08 | $32,371.97 | $23,712.07 | $19,472.31 | $16,998.52 | $15,405.56 | $14,313.80 |
| 4.500 | $59,260.57 | $32,943.54 | $24,316.84 | $20,110.03 | $17,668.25 | $16,106.01 | $15,043.41 |
| 5.000 | $59,985.99 | $33,715.05 | $25,136.96 | $20,978.01 | $18,582.36 | $17,063.95 | $16,042.51 |
| 5.500 | $60,716.86 | $34,497.25 | $25,972.63 | $21,865.87 | $19,520.00 | $18,048.31 | $17,070.14 |
| 6.000 | $61,453.18 | $35,290.09 | $26,823.68 | $22,773.19 | $20,480.41 | $19,057.91 | $18,124.62 |
| 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。 |