| 樓價： | $10,100,000.00 |
| 首期： | $4,040,000.00 |
| 貸款金額： | $6,060,000.00 |
| 每月供款額： | $26,806.26 (2.375厘息計供300期) |
| 全期供款共： | $8,041,879.38 |
| 全期利息共： | $1,981,879.38 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $42,750.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $101,000.00 |
| 按揭保險費： | $158,772 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#： | $378,750.00 (第一個住宅物業) |
| $1,515,000.00 (第二個住宅物業) | |
| $378,750.00 (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 | $103,588.11 | $53,088.10 | $36,268.77 | $27,869.60 | $22,838.47 | $19,491.35 | $17,106.51 |
| 1.500 | $104,897.92 | $54,413.65 | $37,617.03 | $29,242.25 | $24,236.14 | $20,914.28 | $18,554.78 |
| 2.000 | $106,218.23 | $55,760.15 | $38,996.63 | $30,656.53 | $25,685.57 | $22,398.94 | $20,074.52 |
| 2.375 | $107,215.33 | $56,783.75 | $40,051.81 | $31,744.37 | $26,806.26 | $23,552.35 | $21,260.33 |
| 2.500 | $107,549.01 | $57,127.56 | $40,407.43 | $32,112.12 | $27,186.17 | $23,944.33 | $21,664.21 |
| 3.000 | $108,890.27 | $58,515.81 | $41,849.25 | $33,608.61 | $28,737.21 | $25,549.20 | $23,321.92 |
| 3.500 | $110,241.97 | $59,924.84 | $43,321.88 | $35,145.56 | $30,337.79 | $27,212.11 | $25,045.41 |
| 4.000 | $111,604.12 | $61,354.55 | $44,825.09 | $36,722.41 | $31,986.91 | $28,931.37 | $26,832.15 |
| 4.500 | $112,976.70 | $62,804.88 | $46,358.59 | $38,338.55 | $33,683.45 | $30,705.13 | $28,679.36 |
| 5.000 | $114,359.68 | $64,275.70 | $47,922.09 | $39,993.32 | $35,426.16 | $32,531.39 | $30,584.07 |
| 5.500 | $115,753.04 | $65,766.92 | $49,515.26 | $41,685.97 | $37,213.70 | $34,408.01 | $32,543.19 |
| 6.000 | $117,156.78 | $67,278.42 | $51,137.72 | $43,415.72 | $39,044.66 | $36,332.76 | $34,553.50 |
| 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。 |