| 樓價： | $19,800,000.00 |
| 首期： | $7,920,000.00 |
| 貸款金額： | $11,880,000.00 |
| 每月供款額： | $52,550.89 (2.375厘息計供300期) |
| 全期供款共： | $15,765,268.49 |
| 全期利息共： | $3,885,268.49 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $67,000.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $198,000.00 |
| 按揭保險費： | $311,256 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#： | $742,500.00 (第一個住宅物業) |
| $2,970,000.00 (第二個住宅物業) | |
| $742,500.00 (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 | $203,073.72 | $104,073.70 | $71,101.15 | $54,635.44 | $44,772.45 | $38,210.78 | $33,535.54 |
| 1.500 | $205,641.47 | $106,672.30 | $73,744.27 | $57,326.39 | $47,512.44 | $41,000.28 | $36,374.71 |
| 2.000 | $208,229.79 | $109,311.98 | $76,448.83 | $60,098.94 | $50,353.90 | $43,910.79 | $39,354.02 |
| 2.375 | $210,184.51 | $111,318.64 | $78,517.41 | $62,231.53 | $52,550.89 | $46,171.93 | $41,678.67 |
| 2.500 | $210,838.66 | $111,992.64 | $79,214.56 | $62,952.46 | $53,295.67 | $46,940.36 | $42,470.43 |
| 3.000 | $213,468.05 | $114,714.16 | $82,041.10 | $65,886.19 | $56,336.30 | $50,086.56 | $45,720.20 |
| 3.500 | $216,117.93 | $117,476.41 | $84,928.05 | $68,899.21 | $59,474.08 | $53,346.51 | $49,098.93 |
| 4.000 | $218,788.28 | $120,279.22 | $87,874.93 | $71,990.46 | $62,707.02 | $56,716.94 | $52,601.64 |
| 4.500 | $221,479.07 | $123,122.43 | $90,881.20 | $75,158.75 | $66,032.90 | $60,194.21 | $56,222.90 |
| 5.000 | $224,190.26 | $126,005.83 | $93,946.28 | $78,402.74 | $69,449.30 | $63,774.41 | $59,956.90 |
| 5.500 | $226,921.81 | $128,929.22 | $97,069.51 | $81,721.01 | $72,953.59 | $67,453.33 | $63,797.53 |
| 6.000 | $229,673.68 | $131,892.36 | $100,250.19 | $85,112.01 | $76,543.01 | $71,226.60 | $67,738.54 |
| 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。 |
