| 樓價： | $6,450,000.00 |
| 首期： | $2,580,000.00 |
| 貸款金額： | $3,870,000.00 |
| 每月供款額： | $17,118.85 (2.375厘息計供300期) |
| 全期供款共： | $5,135,655.65 |
| 全期利息共： | $1,265,655.65 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $33,625.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $64,500.00 |
| 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#： | $180,000.00 (香港永久性居民首次置業) |
| $483,750.00 (香港永久性居民非首次置業 / 非香港永久性居民) | |
| $180,000.00 (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 | $66,152.80 | $33,902.79 | $23,161.74 | $17,797.91 | $14,584.96 | $12,447.45 | $10,924.46 |
| 1.500 | $66,989.27 | $34,749.31 | $24,022.75 | $18,674.51 | $15,477.54 | $13,356.15 | $11,849.34 |
| 2.000 | $67,832.43 | $35,609.21 | $24,903.79 | $19,577.69 | $16,403.16 | $14,304.27 | $12,819.87 |
| 2.375 | $68,469.20 | $36,262.89 | $25,577.64 | $20,272.39 | $17,118.85 | $15,040.86 | $13,577.14 |
| 2.500 | $68,682.29 | $36,482.45 | $25,804.74 | $20,507.24 | $17,361.47 | $15,291.18 | $13,835.06 |
| 3.000 | $69,538.83 | $37,369.01 | $26,725.51 | $21,462.93 | $18,351.98 | $16,316.08 | $14,893.70 |
| 3.500 | $70,402.05 | $38,268.83 | $27,665.95 | $22,444.44 | $19,374.13 | $17,378.03 | $15,994.35 |
| 4.000 | $71,271.94 | $39,181.87 | $28,625.92 | $23,451.44 | $20,427.29 | $18,475.97 | $17,135.38 |
| 4.500 | $72,148.48 | $40,108.06 | $29,605.24 | $24,483.53 | $21,510.72 | $19,608.72 | $18,315.04 |
| 5.000 | $73,031.67 | $41,047.35 | $30,603.71 | $25,540.29 | $22,623.63 | $20,775.00 | $19,531.41 |
| 5.500 | $73,921.50 | $41,999.67 | $31,621.13 | $26,621.24 | $23,765.19 | $21,973.43 | $20,782.53 |
| 6.000 | $74,817.94 | $42,964.93 | $32,657.26 | $27,725.88 | $24,934.46 | $23,202.61 | $22,066.34 |
| 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。 |