| 樓價： | $22,000,000.00 |
| 首期： | $8,800,000.00 |
| 貸款金額： | $13,200,000.00 |
| 每月供款額： | $64,325.74 (3.25厘息計供300期) |
| 全期供款共： | $19,297,722.52 |
| 全期利息共： | $6,097,722.52 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $20,000.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $220,000.00 |
| 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#： | $935,000.00 | # 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 | $225,637.47 | $115,637.44 | $79,001.28 | $60,706.05 | $49,747.16 | $42,456.42 | $37,261.71 |
| 1.500 | $228,490.52 | $118,524.78 | $81,938.08 | $63,695.99 | $52,791.60 | $45,555.87 | $40,416.35 |
| 2.000 | $231,366.43 | $121,457.76 | $84,943.15 | $66,776.60 | $55,948.77 | $48,789.77 | $43,726.69 |
| 2.500 | $234,265.17 | $124,436.27 | $88,016.18 | $69,947.18 | $59,217.41 | $52,155.96 | $47,189.37 |
| 3.000 | $237,186.72 | $127,460.18 | $91,156.78 | $73,206.88 | $62,595.89 | $55,651.73 | $50,800.23 |
| 3.250 | $238,656.03 | $128,989.12 | $92,752.28 | $74,869.84 | $64,325.74 | $57,447.23 | $52,659.72 |
| 3.500 | $240,131.03 | $130,529.35 | $94,364.50 | $76,554.68 | $66,082.31 | $59,273.90 | $54,554.36 |
| 4.000 | $243,098.09 | $133,643.58 | $97,638.81 | $79,989.40 | $69,674.46 | $63,018.82 | $58,446.27 |
| 4.500 | $246,087.85 | $136,802.70 | $100,979.11 | $83,509.72 | $73,369.89 | $66,882.46 | $62,469.89 |
| 5.000 | $249,100.28 | $140,006.48 | $104,384.76 | $87,114.16 | $77,165.89 | $70,860.45 | $66,618.77 |
| 5.500 | $252,135.34 | $143,254.69 | $107,855.02 | $90,801.12 | $81,059.55 | $74,948.15 | $70,886.15 |
| 6.000 | $255,192.98 | $146,547.06 | $111,389.10 | $94,568.90 | $85,047.78 | $79,140.67 | $75,265.04 |
| 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。 |