| 樓價： | $22,380,000.00 |
| 首期： | $8,952,000.00 |
| 貸款金額： | $13,428,000.00 |
| 每月供款額： | $59,398.44 (2.375厘息計供300期) |
| 全期供款共： | $17,819,530.75 |
| 全期利息共： | $4,391,530.75 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $20,190.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $223,800.00 |
| 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#： | $951,150.00 | # 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 | $229,534.84 | $117,634.81 | $80,365.84 | $61,754.61 | $50,606.43 | $43,189.75 | $37,905.32 |
| 1.500 | $232,437.18 | $120,572.03 | $83,353.37 | $64,796.20 | $53,703.45 | $46,342.74 | $41,114.45 |
| 2.000 | $235,362.76 | $123,555.67 | $86,410.35 | $67,930.01 | $56,915.16 | $49,632.50 | $44,481.96 |
| 2.375 | $237,572.19 | $125,823.80 | $88,748.47 | $70,340.49 | $59,398.44 | $52,188.28 | $47,109.52 |
| 2.500 | $238,311.57 | $126,585.62 | $89,536.45 | $71,155.36 | $60,240.26 | $53,056.83 | $48,004.46 |
| 3.000 | $241,283.58 | $129,661.77 | $92,731.30 | $74,471.37 | $63,677.10 | $56,612.99 | $51,677.68 |
| 3.500 | $244,278.75 | $132,783.94 | $95,994.43 | $77,876.99 | $67,223.73 | $60,297.72 | $55,496.67 |
| 4.000 | $247,297.06 | $135,951.97 | $99,325.29 | $81,371.04 | $70,877.93 | $64,107.33 | $59,455.79 |
| 4.500 | $250,338.46 | $139,165.66 | $102,723.30 | $84,952.16 | $74,637.19 | $68,037.70 | $63,548.91 |
| 5.000 | $253,402.93 | $142,424.77 | $106,187.77 | $88,618.86 | $78,498.75 | $72,084.41 | $67,769.46 |
| 5.500 | $256,490.41 | $145,729.09 | $109,717.97 | $92,369.51 | $82,459.67 | $76,242.71 | $72,110.55 |
| 6.000 | $259,600.86 | $149,078.33 | $113,313.09 | $96,202.36 | $86,516.79 | $80,507.64 | $76,565.07 |
| 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。 |