| 樓價： | $11,900,000.00 |
| 首期： | $4,760,000.00 |
| 貸款金額： | $7,140,000.00 |
| 每月供款額： | $31,583.62 (2.375厘息計供300期) |
| 全期供款共： | $9,475,085.61 |
| 全期利息共： | $2,335,085.61 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $47,250.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $119,000.00 |
| 按揭保險費： | $187,068 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#： | $446,250.00 (第一個住宅物業) |
| $1,785,000.00 (第二個住宅物業) | |
| $446,250.00 (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 | $122,049.36 | $62,549.34 | $42,732.51 | $32,836.45 | $26,908.69 | $22,965.06 | $20,155.20 |
| 1.500 | $123,592.60 | $64,111.13 | $44,321.05 | $34,453.74 | $28,555.45 | $24,641.58 | $21,861.57 |
| 2.000 | $125,148.21 | $65,697.61 | $45,946.52 | $36,120.07 | $30,263.20 | $26,390.83 | $23,652.16 |
| 2.375 | $126,323.02 | $66,903.63 | $47,189.76 | $37,401.78 | $31,583.62 | $27,749.80 | $25,049.30 |
| 2.500 | $126,716.16 | $67,308.71 | $47,608.75 | $37,835.07 | $32,031.23 | $28,211.63 | $25,525.16 |
| 3.000 | $128,296.45 | $68,944.37 | $49,307.53 | $39,598.27 | $33,858.69 | $30,102.53 | $27,478.30 |
| 3.500 | $129,889.06 | $70,604.51 | $51,042.61 | $41,409.12 | $35,744.52 | $32,061.79 | $29,508.95 |
| 4.000 | $131,493.97 | $72,289.03 | $52,813.72 | $43,267.00 | $37,687.55 | $34,087.45 | $31,614.12 |
| 4.500 | $133,111.16 | $73,997.82 | $54,620.52 | $45,171.17 | $39,686.44 | $36,177.33 | $33,790.53 |
| 5.000 | $134,740.61 | $75,730.78 | $56,462.66 | $47,120.84 | $41,739.73 | $38,329.06 | $36,034.70 |
| 5.500 | $136,382.30 | $77,487.76 | $58,339.76 | $49,115.15 | $43,845.85 | $40,540.13 | $38,342.96 |
| 6.000 | $138,036.20 | $79,268.64 | $60,251.38 | $51,153.18 | $46,003.12 | $42,807.91 | $40,711.55 |
| 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。 |