| 樓價： | $14,680,000.00 |
| 首期： | $5,872,000.00 |
| 貸款金額： | $8,808,000.00 |
| 每月供款額： | $38,961.98 (2.375厘息計供300期) |
| 全期供款共： | $11,688,593.01 |
| 全期利息共： | $2,880,593.01 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $54,200.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $146,800.00 |
| 按揭保險費： | $230,770 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#： | $550,500.00 (第一個住宅物業) |
| $2,202,000.00 (第二個住宅物業) | |
| $550,500.00 (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 | $150,561.73 | $77,161.71 | $52,715.40 | $40,507.49 | $33,194.93 | $28,330.01 | $24,863.72 |
| 1.500 | $152,465.49 | $79,088.35 | $54,675.05 | $42,502.60 | $35,226.39 | $30,398.19 | $26,968.73 |
| 2.000 | $154,384.51 | $81,045.45 | $56,680.25 | $44,558.20 | $37,333.09 | $32,556.08 | $29,177.62 |
| 2.375 | $155,833.77 | $82,533.22 | $58,213.92 | $46,139.34 | $38,961.98 | $34,232.52 | $30,901.15 |
| 2.500 | $156,318.76 | $83,032.93 | $58,730.79 | $46,673.85 | $39,514.16 | $34,802.25 | $31,488.18 |
| 3.000 | $158,268.23 | $85,050.70 | $60,826.43 | $48,848.96 | $41,768.53 | $37,134.88 | $33,897.60 |
| 3.500 | $160,232.89 | $87,098.67 | $62,966.85 | $51,082.85 | $44,094.92 | $39,551.86 | $36,402.64 |
| 4.000 | $162,212.73 | $89,176.72 | $65,151.71 | $53,374.75 | $46,491.87 | $42,050.74 | $38,999.60 |
| 4.500 | $164,207.71 | $91,284.71 | $67,380.61 | $55,723.76 | $48,957.72 | $44,628.84 | $41,684.45 |
| 5.000 | $166,217.83 | $93,422.51 | $69,653.10 | $58,128.90 | $51,490.69 | $47,283.25 | $44,452.89 |
| 5.500 | $168,243.04 | $95,589.95 | $71,968.71 | $60,589.11 | $54,088.83 | $50,010.86 | $47,300.39 |
| 6.000 | $170,283.32 | $97,786.86 | $74,326.91 | $63,103.25 | $56,750.07 | $52,808.41 | $50,222.31 |
| 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。 |
