| 樓價： | $6,250,000.00 |
| 首期： | $2,500,000.00 |
| 貸款金額： | $3,750,000.00 |
| 每月供款額： | $16,588.04 (2.375厘息計供300期) |
| 全期供款共： | $4,976,410.51 |
| 全期利息共： | $1,226,410.51 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $33,125.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $62,500.00 |
| 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#： | $160,000.00 (第一個住宅物業) |
| $937,500.00 (第二個住宅物業) | |
| $160,000.00 (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 | $64,101.55 | $32,851.55 | $22,443.54 | $17,246.04 | $14,132.72 | $12,061.48 | $10,585.71 |
| 1.500 | $64,912.08 | $33,671.81 | $23,277.86 | $18,095.45 | $14,997.61 | $12,942.01 | $11,481.92 |
| 2.000 | $65,729.10 | $34,505.05 | $24,131.58 | $18,970.63 | $15,894.54 | $13,860.73 | $12,422.35 |
| 2.375 | $66,346.12 | $35,138.46 | $24,784.54 | $19,643.79 | $16,588.04 | $14,574.47 | $13,156.15 |
| 2.500 | $66,552.61 | $35,351.21 | $25,004.60 | $19,871.36 | $16,823.13 | $14,817.03 | $13,406.07 |
| 3.000 | $67,382.59 | $36,210.28 | $25,896.81 | $20,797.41 | $17,782.92 | $15,810.15 | $14,431.88 |
| 3.500 | $68,219.04 | $37,082.20 | $26,808.10 | $21,748.49 | $18,773.38 | $16,839.18 | $15,498.40 |
| 4.000 | $69,061.96 | $37,966.93 | $27,738.30 | $22,724.26 | $19,793.88 | $17,903.07 | $16,604.05 |
| 4.500 | $69,911.32 | $38,864.40 | $28,687.25 | $23,724.35 | $20,843.72 | $19,000.70 | $17,747.13 |
| 5.000 | $70,767.13 | $39,774.57 | $29,654.76 | $24,748.34 | $21,922.13 | $20,130.81 | $18,925.79 |
| 5.500 | $71,629.36 | $40,697.35 | $30,640.63 | $25,795.77 | $23,028.28 | $21,292.09 | $20,138.11 |
| 6.000 | $72,498.01 | $41,632.69 | $31,644.63 | $26,866.16 | $24,161.30 | $22,483.14 | $21,382.11 |
| 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。 |