| 樓價： | $10,280,000.00 |
| 首期： | $4,112,000.00 |
| 貸款金額： | $6,168,000.00 |
| 每月供款額： | $27,284.00 (2.375厘息計供300期) |
| 全期供款共： | $8,185,200.01 |
| 全期利息共： | $2,017,200.01 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $43,200.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $102,800.00 |
| 按揭保險費： | $161,602 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#： | $385,500.00 (第一個住宅物業) |
| $1,542,000.00 (第二個住宅物業) | |
| $385,500.00 (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 | $105,434.23 | $54,034.22 | $36,915.14 | $28,366.28 | $23,245.49 | $19,838.73 | $17,411.38 |
| 1.500 | $106,767.39 | $55,383.40 | $38,287.43 | $29,763.40 | $24,668.07 | $21,287.01 | $18,885.46 |
| 2.000 | $108,111.22 | $56,753.90 | $39,691.62 | $31,202.88 | $26,143.34 | $22,798.13 | $20,432.29 |
| 2.375 | $109,126.10 | $57,795.74 | $40,765.61 | $32,310.11 | $27,284.00 | $23,972.09 | $21,639.23 |
| 2.500 | $109,465.73 | $58,145.68 | $41,127.56 | $32,684.41 | $27,670.68 | $24,371.06 | $22,050.30 |
| 3.000 | $110,830.88 | $59,558.67 | $42,595.08 | $34,207.58 | $29,249.35 | $26,004.54 | $23,737.56 |
| 3.500 | $112,206.68 | $60,992.80 | $44,093.96 | $35,771.92 | $30,878.46 | $27,697.08 | $25,491.77 |
| 4.000 | $113,593.11 | $62,448.00 | $45,623.95 | $37,376.87 | $32,556.98 | $29,446.98 | $27,310.35 |
| 4.500 | $114,990.14 | $63,924.17 | $47,184.79 | $39,021.81 | $34,283.75 | $31,252.35 | $29,190.48 |
| 5.000 | $116,397.77 | $65,421.21 | $48,776.15 | $40,706.07 | $36,057.51 | $33,111.16 | $31,129.14 |
| 5.500 | $117,815.97 | $66,939.01 | $50,397.71 | $42,428.89 | $37,876.92 | $35,021.23 | $33,123.16 |
| 6.000 | $119,244.72 | $68,477.45 | $52,049.09 | $44,189.47 | $39,740.51 | $36,980.28 | $35,169.30 |
| 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。 |