| 樓價： | $33,800,000.00 |
| 首期： | $13,520,000.00 |
| 貸款金額： | $20,280,000.00 |
| 每月供款額： | $89,708.09 (2.375厘息計供300期) |
| 全期供款共： | $26,912,428.04 |
| 全期利息共： | $6,632,428.04 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $102,000.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $338,000.00 |
| 按揭保險費： | $531,336 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#： | $1,436,500.00 (第一個住宅物業) |
| $5,070,000.00 (第二個住宅物業) | |
| $1,436,500.00 (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 | $346,661.20 | $177,661.16 | $121,374.69 | $93,266.57 | $76,429.73 | $65,228.49 | $57,247.54 |
| 1.500 | $351,044.53 | $182,097.16 | $125,886.68 | $97,860.21 | $81,107.09 | $69,990.38 | $62,094.20 |
| 2.000 | $355,462.97 | $186,603.28 | $130,503.56 | $102,593.14 | $85,957.66 | $74,958.83 | $67,180.09 |
| 2.375 | $358,799.83 | $190,028.79 | $134,034.77 | $106,233.62 | $89,708.09 | $78,818.76 | $71,148.43 |
| 2.500 | $359,916.49 | $191,179.36 | $135,224.85 | $107,464.31 | $90,979.47 | $80,130.52 | $72,500.03 |
| 3.000 | $364,405.05 | $195,825.19 | $140,049.96 | $112,472.39 | $96,170.05 | $85,501.30 | $78,047.62 |
| 3.500 | $368,928.59 | $200,540.54 | $144,978.18 | $117,615.83 | $101,526.46 | $91,066.26 | $83,815.34 |
| 4.000 | $373,487.07 | $205,325.14 | $150,008.71 | $122,892.81 | $107,045.31 | $96,819.82 | $89,794.72 |
| 4.500 | $378,080.43 | $210,178.69 | $155,140.64 | $128,301.29 | $112,722.83 | $102,755.78 | $95,976.47 |
| 5.000 | $382,708.62 | $215,100.86 | $160,372.95 | $133,839.02 | $118,554.86 | $108,867.43 | $102,350.66 |
| 5.500 | $387,371.57 | $220,091.29 | $165,704.52 | $139,503.55 | $124,536.94 | $115,147.61 | $108,906.90 |
| 6.000 | $392,069.22 | $225,149.58 | $171,134.16 | $145,292.22 | $130,664.32 | $121,588.85 | $115,634.47 |
| 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。 |