| 樓價： | $12,850,000.00 |
| 首期： | $5,140,000.00 |
| 貸款金額： | $7,710,000.00 |
| 每月供款額： | $34,105.00 (2.375厘息計供300期) |
| 全期供款共： | $10,231,500.01 |
| 全期利息共： | $2,521,500.01 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $49,625.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $128,500.00 |
| 按揭保險費： | $202,002 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#： | $481,875.00 (第一個住宅物業) |
| $1,927,500.00 (第二個住宅物業) | |
| $481,875.00 (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 | $131,792.79 | $67,542.78 | $46,143.93 | $35,457.85 | $29,056.87 | $24,798.41 | $21,764.23 |
| 1.500 | $133,459.24 | $69,229.25 | $47,859.29 | $37,204.25 | $30,835.09 | $26,608.77 | $23,606.82 |
| 2.000 | $135,139.03 | $70,942.37 | $49,614.52 | $39,003.61 | $32,679.17 | $28,497.66 | $25,540.36 |
| 2.375 | $136,407.63 | $72,244.67 | $50,957.01 | $40,387.63 | $34,105.00 | $29,965.12 | $27,049.03 |
| 2.500 | $136,832.16 | $72,682.09 | $51,409.45 | $40,855.51 | $34,588.35 | $30,463.82 | $27,562.88 |
| 3.000 | $138,538.61 | $74,448.33 | $53,243.84 | $42,759.47 | $36,561.69 | $32,505.67 | $29,671.95 |
| 3.500 | $140,258.35 | $76,241.00 | $55,117.44 | $44,714.89 | $38,598.08 | $34,621.35 | $31,864.71 |
| 4.000 | $141,991.39 | $78,060.00 | $57,029.94 | $46,721.08 | $40,696.22 | $36,808.72 | $34,137.93 |
| 4.500 | $143,737.68 | $79,905.21 | $58,980.98 | $48,777.27 | $42,854.68 | $39,065.44 | $36,488.09 |
| 5.000 | $145,497.21 | $81,776.51 | $60,970.19 | $50,882.59 | $45,071.89 | $41,388.95 | $38,911.42 |
| 5.500 | $147,269.96 | $83,673.76 | $62,997.13 | $53,036.11 | $47,346.15 | $43,776.53 | $41,403.96 |
| 6.000 | $149,055.90 | $85,596.81 | $65,061.36 | $55,236.83 | $49,675.64 | $46,225.35 | $43,961.63 |
| 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。 |
