| 樓價： | $45,000,000.00 |
| 首期： | $18,000,000.00 |
| 貸款金額： | $27,000,000.00 |
| 每月供款額： | $135,168.36 (3.5厘息計供300期) |
| 全期供款共： | $40,550,509.19 |
| 全期利息共： | $13,550,509.19 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $130,000.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $450,000.00 |
| 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#： | $1,912,500.00 (香港永久性居民首次置業) |
| $3,375,000.00 (香港永久性居民非首次置業 / 非香港永久性居民) | |
| $1,912,500.00 (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 | $461,531.18 | $236,531.13 | $161,593.52 | $124,171.46 | $101,755.56 | $86,842.67 | $76,217.14 |
| 1.500 | $467,366.98 | $242,437.05 | $167,600.62 | $130,287.26 | $107,982.81 | $93,182.46 | $82,669.80 |
| 2.000 | $473,249.52 | $248,436.33 | $173,747.35 | $136,588.50 | $114,440.67 | $99,797.26 | $89,440.95 |
| 2.500 | $479,178.76 | $254,528.73 | $180,033.09 | $143,073.78 | $121,126.52 | $106,682.64 | $96,523.71 |
| 3.000 | $485,154.65 | $260,714.01 | $186,457.04 | $149,741.35 | $128,037.05 | $113,833.09 | $103,909.55 |
| 3.500 | $491,177.11 | $266,991.84 | $193,018.29 | $156,589.12 | $135,168.36 | $121,242.07 | $111,588.47 |
| 4.000 | $497,246.10 | $273,361.87 | $199,715.74 | $163,614.69 | $142,515.95 | $128,902.13 | $119,549.18 |
| 4.500 | $503,361.52 | $279,823.70 | $206,548.19 | $170,815.33 | $150,074.77 | $136,805.03 | $127,779.32 |
| 5.000 | $509,523.31 | $286,376.89 | $213,514.28 | $178,188.05 | $157,839.31 | $144,941.84 | $136,265.67 |
| 5.500 | $515,731.38 | $293,020.95 | $220,612.53 | $185,729.57 | $165,803.62 | $153,303.03 | $144,994.40 |
| 6.000 | $521,985.64 | $299,755.36 | $227,841.34 | $193,436.39 | $173,961.38 | $161,878.64 | $153,951.22 |
| 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。 |