| 樓價： | $16,880,000.00 |
| 首期： | $6,752,000.00 |
| 貸款金額： | $10,128,000.00 |
| 每月供款額： | $44,800.97 (2.375厘息計供300期) |
| 全期供款共： | $13,440,289.50 |
| 全期利息共： | $3,312,289.50 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $59,700.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $168,800.00 |
| 按揭保險費： | $265,354 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#： | $633,000.00 (第一個住宅物業) |
| $2,532,000.00 (第二個住宅物業) | |
| $633,000.00 (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 | $173,125.47 | $88,725.45 | $60,615.52 | $46,578.10 | $38,169.64 | $32,575.65 | $28,589.90 |
| 1.500 | $175,314.55 | $90,940.83 | $62,868.85 | $48,872.20 | $40,505.55 | $34,953.77 | $31,010.36 |
| 2.000 | $177,521.15 | $93,191.23 | $65,174.56 | $51,235.86 | $42,927.97 | $37,435.06 | $33,550.29 |
| 2.375 | $179,187.61 | $94,901.95 | $66,938.08 | $53,053.95 | $44,800.97 | $39,362.74 | $35,532.12 |
| 2.500 | $179,745.28 | $95,476.56 | $67,532.41 | $53,668.57 | $45,435.90 | $40,017.84 | $36,207.12 |
| 3.000 | $181,986.90 | $97,796.72 | $69,942.11 | $56,169.64 | $48,028.12 | $42,700.06 | $38,977.63 |
| 3.500 | $184,245.99 | $100,151.61 | $72,403.30 | $58,738.32 | $50,703.16 | $45,479.25 | $41,858.08 |
| 4.000 | $186,522.54 | $102,541.08 | $74,915.59 | $61,373.69 | $53,459.32 | $48,352.62 | $44,844.23 |
| 4.500 | $188,816.50 | $104,964.98 | $77,478.52 | $64,074.73 | $56,294.71 | $51,317.09 | $47,931.44 |
| 5.000 | $191,127.85 | $107,423.15 | $80,091.58 | $66,840.32 | $59,207.28 | $54,369.29 | $51,114.77 |
| 5.500 | $193,456.57 | $109,915.41 | $82,754.21 | $69,669.23 | $62,194.78 | $57,505.67 | $54,389.01 |
| 6.000 | $195,802.61 | $112,441.56 | $85,465.82 | $72,560.14 | $65,254.85 | $60,722.48 | $57,748.81 |
| 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。 |