| 樓價： | $10,300,000.00 |
| 首期： | $4,120,000.00 |
| 貸款金額： | $6,180,000.00 |
| 每月供款額： | $27,337.08 (2.375厘息計供300期) |
| 全期供款共： | $8,201,124.52 |
| 全期利息共： | $2,021,124.52 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $43,250.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $103,000.00 |
| 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#： | $386,250.00 (香港永久性居民首次置業) |
| $772,500.00 (香港永久性居民非首次置業 / 非香港永久性居民) | |
| $386,250.00 (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 | $105,639.36 | $54,139.35 | $36,986.96 | $28,421.47 | $23,290.72 | $19,877.32 | $17,445.26 |
| 1.500 | $106,975.11 | $55,491.15 | $38,361.92 | $29,821.31 | $24,716.06 | $21,328.43 | $18,922.20 |
| 2.000 | $108,321.56 | $56,864.31 | $39,768.84 | $31,263.59 | $26,194.20 | $22,842.48 | $20,472.04 |
| 2.375 | $109,338.41 | $57,908.18 | $40,844.92 | $32,372.97 | $27,337.08 | $24,018.73 | $21,681.33 |
| 2.500 | $109,678.69 | $58,258.80 | $41,207.57 | $32,748.00 | $27,724.51 | $24,418.47 | $22,093.20 |
| 3.000 | $111,046.51 | $59,674.54 | $42,677.95 | $34,274.13 | $29,306.26 | $26,055.13 | $23,783.74 |
| 3.500 | $112,424.98 | $61,111.47 | $44,179.74 | $35,841.51 | $30,938.54 | $27,750.96 | $25,541.36 |
| 4.000 | $113,814.11 | $62,569.50 | $45,712.71 | $37,449.58 | $32,620.32 | $29,504.27 | $27,363.48 |
| 4.500 | $115,213.86 | $64,048.54 | $47,276.59 | $39,097.73 | $34,350.45 | $31,313.15 | $29,247.27 |
| 5.000 | $116,624.22 | $65,548.49 | $48,871.05 | $40,785.26 | $36,127.66 | $33,175.58 | $31,189.70 |
| 5.500 | $118,045.18 | $67,069.24 | $50,495.76 | $42,511.44 | $37,950.61 | $35,089.36 | $33,187.61 |
| 6.000 | $119,476.71 | $68,610.67 | $52,150.35 | $44,275.44 | $39,817.83 | $37,052.22 | $35,237.72 |
| 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。 |