| 樓價： | $10,690,000.00 |
| 首期： | $4,276,000.00 |
| 貸款金額： | $6,414,000.00 |
| 每月供款額： | $32,110.00 (3.5厘息計供300期) |
| 全期供款共： | $9,632,998.74 |
| 全期利息共： | $3,218,998.74 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $44,225.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $106,900.00 |
| 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#： | $400,875.00 (香港永久性居民首次置業) |
| $801,750.00 (香港永久性居民非首次置業 / 非香港永久性居民) | |
| $400,875.00 (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 | $109,639.30 | $56,189.28 | $38,387.44 | $29,497.62 | $24,172.60 | $20,629.96 | $18,105.80 |
| 1.500 | $111,025.62 | $57,592.27 | $39,814.46 | $30,950.46 | $25,651.92 | $22,136.01 | $19,638.67 |
| 2.000 | $112,423.05 | $59,017.43 | $41,274.65 | $32,447.36 | $27,186.02 | $23,707.39 | $21,247.19 |
| 2.500 | $113,831.58 | $60,464.71 | $42,767.86 | $33,987.97 | $28,774.28 | $25,343.05 | $22,929.74 |
| 3.000 | $115,251.18 | $61,934.06 | $44,293.91 | $35,571.89 | $30,415.91 | $27,041.68 | $24,684.29 |
| 3.500 | $116,681.85 | $63,425.40 | $45,852.57 | $37,198.62 | $32,110.00 | $28,801.73 | $26,508.46 |
| 4.000 | $118,123.57 | $64,938.63 | $47,443.58 | $38,867.58 | $33,855.45 | $30,621.42 | $28,399.57 |
| 4.500 | $119,576.33 | $66,473.68 | $49,066.67 | $40,578.13 | $35,651.10 | $32,498.80 | $30,354.69 |
| 5.000 | $121,040.09 | $68,030.42 | $50,721.50 | $42,329.56 | $37,495.61 | $34,431.74 | $32,370.67 |
| 5.500 | $122,514.85 | $69,608.75 | $52,407.73 | $44,121.09 | $39,387.57 | $36,417.99 | $34,444.22 |
| 6.000 | $124,000.59 | $71,208.55 | $54,124.98 | $45,951.89 | $41,325.49 | $38,455.17 | $36,571.97 |
| 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。 |