| 樓價： | $25,800,000.00 |
| 首期： | $7,740,000.00 |
| 貸款金額： | $18,060,000.00 |
| 每月供款額： | $96,578.23 (4.125厘息計供300期) |
| 全期供款共： | $28,973,468.66 |
| 全期利息共： | $10,913,468.66 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $21,900.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $258,000.00 |
| 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#： | $1,096,500.00 | # 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 | $308,713.08 | $158,213.04 | $108,088.11 | $83,056.91 | $68,063.17 | $58,088.10 | $50,980.80 |
| 1.500 | $312,616.58 | $162,163.45 | $112,106.19 | $87,147.70 | $72,228.50 | $62,328.71 | $55,296.91 |
| 2.000 | $316,551.35 | $166,176.30 | $116,217.67 | $91,362.53 | $76,548.09 | $66,753.28 | $59,826.06 |
| 2.500 | $320,517.35 | $170,251.44 | $120,422.13 | $95,700.46 | $81,020.18 | $71,358.83 | $64,563.64 |
| 3.000 | $324,514.55 | $174,388.70 | $124,719.04 | $100,160.33 | $85,642.56 | $76,141.69 | $69,503.94 |
| 3.500 | $328,542.91 | $178,587.88 | $129,107.79 | $104,740.73 | $90,412.62 | $81,097.47 | $74,640.29 |
| 4.000 | $332,602.39 | $182,848.72 | $133,587.64 | $109,440.05 | $95,327.33 | $86,221.20 | $79,965.12 |
| 4.125 | $333,622.11 | $183,923.54 | $134,721.75 | $110,633.25 | $96,578.23 | $87,527.74 | $81,324.82 |
| 4.500 | $336,692.93 | $187,170.97 | $138,157.79 | $114,256.48 | $100,383.35 | $91,507.37 | $85,470.17 |
| 5.000 | $340,814.48 | $191,554.32 | $142,817.33 | $119,188.01 | $105,576.96 | $96,949.99 | $91,146.59 |
| 5.500 | $344,966.99 | $195,998.46 | $147,565.27 | $124,232.45 | $110,904.20 | $102,542.69 | $96,985.14 |
| 6.000 | $349,150.40 | $200,503.03 | $152,400.54 | $129,387.45 | $116,360.83 | $108,278.82 | $102,976.26 |
| 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。 |