| 樓價： | $14,500,000.00 |
| 首期： | $5,800,000.00 |
| 貸款金額： | $8,700,000.00 |
| 每月供款額： | $38,484.24 (2.375厘息計供300期) |
| 全期供款共： | $11,545,272.38 |
| 全期利息共： | $2,845,272.38 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $53,750.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $145,000.00 |
| 按揭保險費： | $227,940 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#： | $543,750.00 (第一個住宅物業) |
| $2,175,000.00 (第二個住宅物業) | |
| $543,750.00 (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 | $148,715.60 | $76,215.59 | $52,069.02 | $40,010.80 | $32,787.90 | $27,982.64 | $24,558.86 |
| 1.500 | $150,596.03 | $78,118.60 | $54,004.64 | $41,981.45 | $34,794.46 | $30,025.46 | $26,638.05 |
| 2.000 | $152,491.51 | $80,051.70 | $55,985.26 | $44,011.85 | $36,875.33 | $32,156.89 | $28,819.86 |
| 2.375 | $153,923.00 | $81,521.23 | $57,500.12 | $45,573.60 | $38,484.24 | $33,812.78 | $30,522.26 |
| 2.500 | $154,402.05 | $82,014.81 | $58,010.66 | $46,101.55 | $39,029.66 | $34,375.52 | $31,102.08 |
| 3.000 | $156,327.61 | $84,007.85 | $60,080.60 | $48,249.99 | $41,256.38 | $36,679.55 | $33,481.97 |
| 3.500 | $158,268.18 | $86,030.70 | $62,194.78 | $50,456.50 | $43,554.25 | $39,066.89 | $35,956.29 |
| 4.000 | $160,223.74 | $88,083.27 | $64,352.85 | $52,720.29 | $45,921.81 | $41,535.13 | $38,521.40 |
| 4.500 | $162,194.27 | $90,165.42 | $66,554.42 | $55,040.50 | $48,357.43 | $44,081.62 | $41,173.34 |
| 5.000 | $164,179.73 | $92,277.00 | $68,799.05 | $57,416.15 | $50,859.33 | $46,703.48 | $43,907.83 |
| 5.500 | $166,180.11 | $94,417.86 | $71,086.26 | $59,846.20 | $53,425.61 | $49,397.64 | $46,720.42 |
| 6.000 | $168,195.37 | $96,587.84 | $73,415.54 | $62,329.50 | $56,054.22 | $52,160.90 | $49,606.50 |
| 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。 |