| 樓價： | $8,780,000.00 |
| 首期： | $3,512,000.00 |
| 貸款金額： | $5,268,000.00 |
| 每月供款額： | $26,372.85 (3.5厘息計供300期) |
| 全期供款共： | $7,911,854.90 |
| 全期利息共： | $2,643,854.90 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $39,450.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $87,800.00 |
| 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#： | $263,400.00 (香港永久性居民首次置業) |
| $658,500.00 (香港永久性居民非首次置業 / 非香港永久性居民) | |
| $263,400.00 (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 | $90,049.86 | $46,149.85 | $31,528.69 | $24,227.23 | $19,853.64 | $16,943.97 | $14,870.81 |
| 1.500 | $91,188.49 | $47,302.16 | $32,700.74 | $25,420.49 | $21,068.65 | $18,180.93 | $16,129.80 |
| 2.000 | $92,336.24 | $48,472.69 | $33,900.04 | $26,649.93 | $22,328.65 | $19,471.55 | $17,450.92 |
| 2.500 | $93,493.10 | $49,661.38 | $35,126.46 | $27,915.28 | $23,633.13 | $20,814.97 | $18,832.85 |
| 3.000 | $94,659.06 | $50,868.20 | $36,379.84 | $29,216.20 | $24,981.45 | $22,210.10 | $20,273.91 |
| 3.500 | $95,834.11 | $52,093.07 | $37,660.01 | $30,552.28 | $26,372.85 | $23,655.67 | $21,772.15 |
| 4.000 | $97,018.24 | $53,335.94 | $38,966.76 | $31,923.04 | $27,806.44 | $25,150.24 | $23,325.37 |
| 4.500 | $98,211.43 | $54,596.71 | $40,299.85 | $33,327.97 | $29,281.25 | $26,692.18 | $24,931.16 |
| 5.000 | $99,413.66 | $55,875.31 | $41,659.01 | $34,766.47 | $30,796.20 | $28,279.76 | $26,586.95 |
| 5.500 | $100,624.92 | $57,171.64 | $43,043.96 | $36,237.90 | $32,350.13 | $29,911.12 | $28,290.02 |
| 6.000 | $101,845.20 | $58,485.60 | $44,454.38 | $37,741.59 | $33,941.80 | $31,584.32 | $30,037.59 |
| 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。 |