| 樓價： | $8,760,000.00 |
| 首期： | $3,504,000.00 |
| 貸款金額： | $5,256,000.00 |
| 每月供款額： | $26,312.77 (3.5厘息計供300期) |
| 全期供款共： | $7,893,832.46 |
| 全期利息共： | $2,637,832.46 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $39,400.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $87,600.00 |
| 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#： | $262,800.00 (香港永久性居民首次置業) |
| $657,000.00 (香港永久性居民非首次置業 / 非香港永久性居民) | |
| $262,800.00 (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 | $89,844.74 | $46,044.73 | $31,456.87 | $24,172.04 | $19,808.42 | $16,905.37 | $14,836.94 |
| 1.500 | $90,980.77 | $47,194.41 | $32,626.25 | $25,362.59 | $21,020.65 | $18,139.52 | $16,093.05 |
| 2.000 | $92,125.91 | $48,362.27 | $33,822.82 | $26,589.23 | $22,277.78 | $19,427.20 | $17,411.17 |
| 2.500 | $93,280.13 | $49,548.26 | $35,046.44 | $27,851.70 | $23,579.30 | $20,767.55 | $18,789.95 |
| 3.000 | $94,443.44 | $50,752.33 | $36,296.97 | $29,149.65 | $24,924.55 | $22,159.51 | $20,227.73 |
| 3.500 | $95,615.81 | $51,974.41 | $37,574.23 | $30,482.68 | $26,312.77 | $23,601.79 | $21,722.56 |
| 4.000 | $96,797.24 | $53,214.44 | $38,878.00 | $31,850.33 | $27,743.10 | $25,092.95 | $23,272.24 |
| 4.500 | $97,987.71 | $54,472.35 | $40,208.05 | $33,252.05 | $29,214.56 | $26,631.38 | $24,874.37 |
| 5.000 | $99,187.20 | $55,748.03 | $41,564.11 | $34,687.27 | $30,726.05 | $28,215.34 | $26,526.38 |
| 5.500 | $100,395.71 | $57,041.41 | $42,945.91 | $36,155.36 | $32,276.44 | $29,842.99 | $28,225.58 |
| 6.000 | $101,613.20 | $58,352.38 | $44,353.11 | $37,655.62 | $33,864.48 | $31,512.38 | $29,969.17 |
| 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。 |