| 樓價： | $11,880,000.00 |
| 首期： | $4,752,000.00 |
| 貸款金額： | $7,128,000.00 |
| 每月供款額： | $31,530.54 (2.375厘息計供300期) |
| 全期供款共： | $9,459,161.10 |
| 全期利息共： | $2,331,161.10 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $47,200.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $118,800.00 |
| 按揭保險費： | $186,754 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#： | $445,500.00 (第一個住宅物業) |
| $1,782,000.00 (第二個住宅物業) | |
| $445,500.00 (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 | $121,844.23 | $62,444.22 | $42,660.69 | $32,781.27 | $26,863.47 | $22,926.47 | $20,121.32 |
| 1.500 | $123,384.88 | $64,003.38 | $44,246.56 | $34,395.84 | $28,507.46 | $24,600.17 | $21,824.83 |
| 2.000 | $124,937.87 | $65,587.19 | $45,869.30 | $36,059.36 | $30,212.34 | $26,346.48 | $23,612.41 |
| 2.375 | $126,110.71 | $66,791.19 | $47,110.45 | $37,338.92 | $31,530.54 | $27,703.16 | $25,007.20 |
| 2.500 | $126,503.19 | $67,195.59 | $47,528.73 | $37,771.48 | $31,977.40 | $28,164.22 | $25,482.26 |
| 3.000 | $128,080.83 | $68,828.50 | $49,224.66 | $39,531.72 | $33,801.78 | $30,051.94 | $27,432.12 |
| 3.500 | $129,670.76 | $70,485.85 | $50,956.83 | $41,339.53 | $35,684.45 | $32,007.91 | $29,459.36 |
| 4.000 | $131,272.97 | $72,167.53 | $52,724.96 | $43,194.28 | $37,624.21 | $34,030.16 | $31,560.98 |
| 4.500 | $132,887.44 | $73,873.46 | $54,528.72 | $45,095.25 | $39,619.74 | $36,116.53 | $33,733.74 |
| 5.000 | $134,514.15 | $75,603.50 | $56,367.77 | $47,041.65 | $41,669.58 | $38,264.65 | $35,974.14 |
| 5.500 | $136,153.08 | $77,357.53 | $58,241.71 | $49,032.61 | $43,772.16 | $40,472.00 | $38,278.52 |
| 6.000 | $137,804.21 | $79,135.41 | $60,150.11 | $51,067.21 | $45,925.80 | $42,735.96 | $40,643.12 |
| 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。 |
