| 樓價： | $11,280,000.00 |
| 首期： | $4,512,000.00 |
| 貸款金額： | $6,768,000.00 |
| 每月供款額： | $29,938.09 (2.375厘息計供300期) |
| 全期供款共： | $8,981,425.69 |
| 全期利息共： | $2,213,425.69 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $45,700.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $112,800.00 |
| 按揭保險費： | $177,322 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#： | $423,000.00 (第一個住宅物業) |
| $1,692,000.00 (第二個住宅物業) | |
| $423,000.00 (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 | $115,690.48 | $59,290.47 | $40,506.11 | $31,125.65 | $25,506.73 | $21,768.56 | $19,105.10 |
| 1.500 | $117,153.32 | $60,770.89 | $42,011.89 | $32,658.67 | $27,067.69 | $23,357.74 | $20,722.56 |
| 2.000 | $118,627.88 | $62,274.71 | $43,552.67 | $34,238.18 | $28,686.46 | $25,015.85 | $22,419.86 |
| 2.375 | $119,741.48 | $63,417.89 | $44,731.13 | $35,453.11 | $29,938.09 | $26,304.01 | $23,744.21 |
| 2.500 | $120,114.14 | $63,801.87 | $45,128.29 | $35,863.83 | $30,362.38 | $26,741.78 | $24,195.28 |
| 3.000 | $121,612.10 | $65,352.31 | $46,738.57 | $37,535.17 | $32,094.62 | $28,534.16 | $26,046.66 |
| 3.500 | $123,121.73 | $66,925.96 | $48,383.25 | $39,251.67 | $33,882.20 | $30,391.34 | $27,971.51 |
| 4.000 | $124,643.02 | $68,522.71 | $50,062.08 | $41,012.75 | $35,724.00 | $32,311.47 | $29,966.99 |
| 4.500 | $126,175.95 | $70,142.48 | $51,774.75 | $42,817.71 | $37,618.74 | $34,292.46 | $32,030.02 |
| 5.000 | $127,720.51 | $71,785.14 | $53,520.91 | $44,665.80 | $39,565.05 | $36,332.09 | $34,157.26 |
| 5.500 | $129,276.67 | $73,450.58 | $55,300.21 | $46,556.21 | $41,561.44 | $38,427.96 | $36,345.26 |
| 6.000 | $130,844.40 | $75,138.68 | $57,112.23 | $48,488.05 | $43,606.32 | $40,577.58 | $38,590.44 |
| 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。 |