| 樓價： | $23,000,000.00 |
| 首期： | $6,900,000.00 |
| 貸款金額： | $16,100,000.00 |
| 每月供款額： | $81,683.75 (3.625厘息計供300期) |
| 全期供款共： | $24,505,125.20 |
| 全期利息共： | $8,405,125.20 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $20,500.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $230,000.00 |
| 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#： | $977,500.00 | # 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 | $275,209.33 | $141,042.64 | $96,357.62 | $74,042.98 | $60,676.47 | $51,783.96 | $45,448.00 |
| 1.500 | $278,689.20 | $144,564.31 | $99,939.63 | $77,689.81 | $64,389.75 | $55,564.35 | $49,295.69 |
| 2.000 | $282,196.94 | $148,141.66 | $103,604.90 | $81,447.22 | $68,240.55 | $59,508.74 | $53,333.31 |
| 2.500 | $285,732.52 | $151,774.54 | $107,353.06 | $85,314.37 | $72,227.29 | $63,614.46 | $57,556.73 |
| 3.000 | $289,295.92 | $155,462.80 | $111,183.64 | $89,290.21 | $76,348.02 | $67,878.25 | $61,960.88 |
| 3.500 | $292,887.09 | $159,206.25 | $115,096.09 | $93,373.51 | $80,600.39 | $72,296.19 | $66,539.79 |
| 3.625 | $293,789.22 | $160,150.71 | $116,086.92 | $94,410.97 | $81,683.75 | $73,424.26 | $67,711.05 |
| 4.000 | $296,506.01 | $163,004.67 | $119,089.76 | $97,562.83 | $84,981.73 | $76,863.86 | $71,286.73 |
| 4.500 | $300,152.61 | $166,857.84 | $123,163.92 | $101,856.55 | $89,489.03 | $81,576.33 | $76,194.33 |
| 5.000 | $303,826.86 | $170,765.48 | $127,317.77 | $106,252.87 | $94,119.00 | $86,428.28 | $81,254.72 |
| 5.500 | $307,528.71 | $174,727.31 | $131,550.44 | $110,749.86 | $98,868.09 | $91,414.03 | $86,459.62 |
| 6.000 | $311,258.10 | $178,743.01 | $135,860.95 | $115,345.40 | $103,732.53 | $96,527.63 | $91,800.54 |
| 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。 |