| 樓價： | $80,090,000.00 |
| 首期： | $32,036,000.00 |
| 貸款金額： | $48,054,000.00 |
| 每月供款額： | $212,565.72 (2.375厘息計供300期) |
| 全期供款共： | $63,769,714.84 |
| 全期利息共： | $15,715,714.84 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $217,725.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $800,900.00 |
| 按揭保險費： | $1,259,015 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#： | $3,403,825.00 (第一個住宅物業) |
| $12,013,500.00 (第二個住宅物業) | |
| $3,403,825.00 (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 | $821,422.94 | $420,972.84 | $287,600.55 | $220,997.61 | $181,102.29 | $154,560.66 | $135,649.57 |
| 1.500 | $831,809.36 | $431,484.07 | $298,291.85 | $231,882.37 | $192,185.40 | $165,844.07 | $147,133.87 |
| 2.000 | $842,278.98 | $442,161.45 | $309,231.67 | $243,097.18 | $203,678.96 | $177,616.94 | $159,185.01 |
| 2.375 | $850,185.74 | $450,278.29 | $317,598.96 | $251,723.40 | $212,565.72 | $186,763.14 | $168,588.10 |
| 2.500 | $852,831.71 | $453,004.59 | $320,418.89 | $254,639.54 | $215,578.29 | $189,871.40 | $171,790.75 |
| 3.000 | $863,467.46 | $464,013.00 | $331,852.10 | $266,506.33 | $227,877.50 | $202,597.60 | $184,935.91 |
| 3.500 | $874,186.11 | $475,186.15 | $343,529.66 | $278,693.84 | $240,569.65 | $215,783.93 | $198,602.68 |
| 4.000 | $884,987.55 | $486,523.39 | $355,449.64 | $291,197.79 | $253,646.72 | $229,417.15 | $212,770.97 |
| 4.500 | $895,871.65 | $498,024.01 | $367,609.88 | $304,013.33 | $267,099.74 | $243,482.56 | $227,418.79 |
| 5.000 | $906,838.26 | $509,687.23 | $380,007.97 | $317,135.13 | $280,918.90 | $257,964.26 | $242,522.61 |
| 5.500 | $917,887.25 | $521,512.18 | $392,641.28 | $330,557.37 | $295,093.60 | $272,845.33 | $258,057.80 |
| 6.000 | $929,018.44 | $533,497.92 | $405,506.96 | $344,273.78 | $309,612.60 | $288,108.01 | $273,998.96 |
| 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。 |
