| 樓價： | $22,880,000.00 |
| 首期： | $6,864,000.00 |
| 貸款金額： | $16,016,000.00 |
| 每月供款額： | $85,647.67 (4.125厘息計供300期) |
| 全期供款共： | $25,694,300.89 |
| 全期利息共： | $9,678,300.89 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $20,440.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $228,800.00 |
| 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#： | $972,400.00 | # 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 | $273,773.46 | $140,306.76 | $95,854.88 | $73,656.67 | $60,359.89 | $51,513.79 | $45,210.88 |
| 1.500 | $277,235.17 | $143,810.07 | $99,418.20 | $77,284.47 | $64,053.80 | $55,274.45 | $49,038.50 |
| 2.000 | $280,724.61 | $147,368.75 | $103,064.35 | $81,022.27 | $67,884.51 | $59,198.25 | $53,055.05 |
| 2.500 | $284,241.74 | $150,982.67 | $106,792.96 | $84,869.25 | $71,850.46 | $63,282.56 | $57,256.43 |
| 3.000 | $287,786.55 | $154,651.69 | $110,603.56 | $88,824.35 | $75,949.68 | $67,524.10 | $61,637.61 |
| 3.500 | $291,358.99 | $158,375.61 | $114,495.59 | $92,886.35 | $80,179.87 | $71,919.00 | $66,192.63 |
| 4.000 | $294,959.02 | $162,154.21 | $118,468.42 | $97,053.81 | $84,538.35 | $76,462.83 | $70,914.80 |
| 4.125 | $295,863.33 | $163,107.38 | $119,474.17 | $98,111.97 | $85,647.67 | $77,621.50 | $72,120.62 |
| 4.500 | $298,586.60 | $165,987.28 | $122,521.33 | $101,325.12 | $89,022.13 | $81,150.72 | $75,796.80 |
| 5.000 | $302,241.68 | $169,874.53 | $126,653.51 | $105,698.51 | $93,627.94 | $85,977.35 | $80,830.78 |
| 5.500 | $305,924.21 | $173,815.69 | $130,864.09 | $110,172.03 | $98,352.25 | $90,937.09 | $86,008.53 |
| 6.000 | $309,634.15 | $177,810.44 | $135,152.11 | $114,743.60 | $103,191.31 | $96,024.01 | $91,321.58 |
| 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。 |