| 樓價： | $12,880,000.00 |
| 首期： | $5,152,000.00 |
| 貸款金額： | $7,728,000.00 |
| 每月供款額： | $38,688.19 (3.5厘息計供300期) |
| 全期供款共： | $11,606,456.85 |
| 全期利息共： | $3,878,456.85 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $49,700.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $128,800.00 |
| 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#： | $483,000.00 (香港永久性居民首次置業) |
| $966,000.00 (香港永久性居民非首次置業 / 非香港永久性居民) | |
| $483,000.00 (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 | $132,100.48 | $67,700.46 | $46,251.66 | $35,540.63 | $29,124.70 | $24,856.30 | $21,815.04 |
| 1.500 | $133,770.81 | $69,390.87 | $47,971.02 | $37,291.11 | $30,907.08 | $26,670.89 | $23,661.93 |
| 2.000 | $135,454.53 | $71,108.00 | $49,730.35 | $39,094.66 | $32,755.46 | $28,564.19 | $25,599.99 |
| 2.500 | $137,151.61 | $72,851.78 | $51,529.47 | $40,950.90 | $34,669.10 | $30,534.94 | $27,627.23 |
| 3.000 | $138,862.04 | $74,622.14 | $53,368.15 | $42,859.30 | $36,647.05 | $32,581.56 | $29,741.22 |
| 3.500 | $140,585.81 | $76,419.00 | $55,246.12 | $44,819.29 | $38,688.19 | $34,702.17 | $31,939.10 |
| 4.000 | $142,322.88 | $78,242.24 | $57,163.08 | $46,830.16 | $40,791.23 | $36,894.65 | $34,217.63 |
| 4.500 | $144,073.25 | $80,091.76 | $59,118.68 | $48,891.14 | $42,954.73 | $39,156.64 | $36,573.28 |
| 5.000 | $145,836.89 | $81,967.43 | $61,112.53 | $51,001.38 | $45,177.12 | $41,485.58 | $39,002.26 |
| 5.500 | $147,613.78 | $83,869.11 | $63,144.21 | $53,159.93 | $47,456.68 | $43,878.73 | $41,500.62 |
| 6.000 | $149,403.89 | $85,796.64 | $65,213.26 | $55,365.79 | $49,791.61 | $46,333.26 | $44,064.26 |
| 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。 |