| 樓價： | $18,000,000.00 |
| 首期： | $7,200,000.00 |
| 貸款金額： | $10,800,000.00 |
| 每月供款額： | $47,773.54 (2.375厘息計供300期) |
| 全期供款共： | $14,332,062.27 |
| 全期利息共： | $3,532,062.27 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $62,500.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $180,000.00 |
| 按揭保險費： | $282,960 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#： | $675,000.00 (第一個住宅物業) |
| $2,700,000.00 (第二個住宅物業) | |
| $675,000.00 (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 | $184,612.47 | $94,612.45 | $64,637.41 | $49,668.59 | $40,702.23 | $34,737.07 | $30,486.86 |
| 1.500 | $186,946.79 | $96,974.82 | $67,040.25 | $52,114.90 | $43,193.12 | $37,272.98 | $33,067.92 |
| 2.000 | $189,299.81 | $99,374.53 | $69,498.94 | $54,635.40 | $45,776.27 | $39,918.90 | $35,776.38 |
| 2.375 | $191,076.83 | $101,198.77 | $71,379.46 | $56,574.12 | $47,773.54 | $41,974.49 | $37,889.70 |
| 2.500 | $191,671.51 | $101,811.49 | $72,013.23 | $57,229.51 | $48,450.61 | $42,673.06 | $38,609.48 |
| 3.000 | $194,061.86 | $104,285.60 | $74,582.82 | $59,896.54 | $51,214.82 | $45,533.24 | $41,563.82 |
| 3.500 | $196,470.85 | $106,796.74 | $77,207.31 | $62,635.65 | $54,067.35 | $48,496.83 | $44,635.39 |
| 4.000 | $198,898.44 | $109,344.75 | $79,886.30 | $65,445.88 | $57,006.38 | $51,560.85 | $47,819.67 |
| 4.500 | $201,344.61 | $111,929.48 | $82,619.28 | $68,326.13 | $60,029.91 | $54,722.01 | $51,111.73 |
| 5.000 | $203,809.32 | $114,550.76 | $85,405.71 | $71,275.22 | $63,135.72 | $57,976.74 | $54,506.27 |
| 5.500 | $206,292.55 | $117,208.38 | $88,245.01 | $74,291.83 | $66,321.45 | $61,321.21 | $57,997.76 |
| 6.000 | $208,794.26 | $119,902.14 | $91,136.54 | $77,374.55 | $69,584.55 | $64,751.46 | $61,580.49 |
| 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。 |