| 樓價： | $58,800,000.00 |
| 首期： | $23,520,000.00 |
| 貸款金額： | $35,280,000.00 |
| 每月供款額： | $156,060.23 (2.375厘息計供300期) |
| 全期供款共： | $46,818,070.08 |
| 全期利息共： | $11,538,070.08 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $164,500.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $588,000.00 |
| 按揭保險費： | $924,336 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#： | $2,499,000.00 (第一個住宅物業) |
| $8,820,000.00 (第二個住宅物業) | |
| $2,499,000.00 (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 | $603,067.41 | $309,067.34 | $211,148.86 | $162,250.71 | $132,960.60 | $113,474.42 | $99,590.39 |
| 1.500 | $610,692.85 | $316,784.41 | $218,998.14 | $170,242.02 | $141,097.54 | $121,758.41 | $108,021.87 |
| 2.000 | $618,379.37 | $324,623.47 | $227,029.87 | $178,475.64 | $149,535.81 | $130,401.75 | $116,869.51 |
| 2.375 | $624,184.32 | $330,582.64 | $233,172.92 | $184,808.79 | $156,060.23 | $137,116.65 | $123,773.01 |
| 2.500 | $626,126.92 | $332,584.21 | $235,243.23 | $186,949.74 | $158,271.98 | $139,398.65 | $126,124.31 |
| 3.000 | $633,935.41 | $340,666.31 | $243,637.20 | $195,662.03 | $167,301.75 | $148,741.90 | $135,775.15 |
| 3.500 | $641,804.76 | $348,869.34 | $252,210.56 | $204,609.79 | $176,620.00 | $158,422.97 | $145,808.94 |
| 4.000 | $649,734.90 | $357,192.85 | $260,961.90 | $213,789.86 | $186,220.84 | $168,432.12 | $156,210.93 |
| 4.500 | $657,725.72 | $365,636.31 | $269,889.63 | $223,198.70 | $196,097.70 | $178,758.58 | $166,964.98 |
| 5.000 | $665,777.12 | $374,199.14 | $278,991.99 | $232,832.38 | $206,243.37 | $189,390.67 | $178,053.81 |
| 5.500 | $673,889.00 | $382,880.71 | $288,267.04 | $242,686.64 | $216,650.07 | $200,315.96 | $189,459.34 |
| 6.000 | $682,061.24 | $391,680.33 | $297,712.69 | $252,756.88 | $227,309.53 | $211,521.43 | $201,162.93 |
| 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。 |