| 樓價： | $22,432,000.00 |
| 首期： | $6,729,600.00 |
| 貸款金額： | $15,702,400.00 |
| 每月供款額： | $83,970.65 (4.125厘息計供300期) |
| 全期供款共： | $25,191,195.70 |
| 全期利息共： | $9,488,795.70 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $20,216.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $224,320.00 |
| 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#： | $953,360.00 | # 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 | $268,412.86 | $137,559.50 | $93,978.00 | $72,214.44 | $59,178.02 | $50,505.12 | $44,325.63 |
| 1.500 | $271,806.79 | $140,994.20 | $97,471.55 | $75,771.21 | $62,799.60 | $54,192.16 | $48,078.31 |
| 2.000 | $275,227.90 | $144,483.21 | $101,046.31 | $79,435.82 | $66,555.30 | $58,039.13 | $52,016.21 |
| 2.500 | $278,676.17 | $148,026.37 | $104,701.91 | $83,207.47 | $70,443.59 | $62,043.46 | $56,135.33 |
| 3.000 | $282,151.57 | $151,623.54 | $108,437.89 | $87,085.13 | $74,462.56 | $66,201.95 | $60,430.72 |
| 3.500 | $285,654.06 | $155,274.54 | $112,253.72 | $91,067.59 | $78,609.92 | $70,510.79 | $64,896.55 |
| 4.000 | $289,183.60 | $158,979.17 | $116,148.76 | $95,153.46 | $82,883.05 | $74,965.66 | $69,526.26 |
| 4.125 | $290,070.20 | $159,913.67 | $117,134.81 | $96,190.90 | $83,970.65 | $76,101.64 | $70,708.46 |
| 4.500 | $292,740.15 | $162,737.17 | $120,122.31 | $99,341.14 | $87,279.04 | $79,561.75 | $74,312.67 |
| 5.000 | $296,323.66 | $166,548.31 | $124,173.58 | $103,628.89 | $91,794.67 | $84,293.88 | $79,248.08 |
| 5.500 | $299,934.09 | $170,412.30 | $128,301.71 | $108,014.82 | $96,426.47 | $89,156.50 | $84,324.44 |
| 6.000 | $303,571.38 | $174,328.83 | $132,505.77 | $112,496.87 | $101,170.78 | $94,143.82 | $89,533.47 |
| 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。 |