| 樓價： | $25,939,000.00 |
| 首期： | $7,781,700.00 |
| 貸款金額： | $18,157,300.00 |
| 每月供款額： | $97,098.55 (4.125厘息計供300期) |
| 全期供款共： | $29,129,566.03 |
| 全期利息共： | $10,972,266.03 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $21,969.50 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $259,390.00 |
| 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#： | $1,102,408.00 | # 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 | $310,376.30 | $159,065.43 | $108,670.44 | $83,504.39 | $68,429.86 | $58,401.05 | $51,255.46 |
| 1.500 | $314,300.83 | $163,037.12 | $112,710.17 | $87,617.22 | $72,617.64 | $62,664.51 | $55,594.83 |
| 2.000 | $318,256.80 | $167,071.59 | $116,843.81 | $91,854.75 | $76,960.50 | $67,112.92 | $60,148.37 |
| 2.500 | $322,244.17 | $171,168.69 | $121,070.92 | $96,216.06 | $81,456.69 | $71,743.29 | $64,911.48 |
| 3.000 | $326,262.91 | $175,328.24 | $125,390.98 | $100,699.95 | $86,103.97 | $76,551.91 | $69,878.40 |
| 3.500 | $330,312.97 | $179,550.04 | $129,803.37 | $105,305.03 | $90,899.72 | $81,534.39 | $75,042.42 |
| 4.000 | $334,394.32 | $183,833.83 | $134,307.36 | $110,029.67 | $95,840.92 | $86,685.73 | $80,395.94 |
| 4.125 | $335,419.53 | $184,914.44 | $135,447.57 | $111,229.30 | $97,098.55 | $87,999.31 | $81,762.97 |
| 4.500 | $338,506.89 | $188,179.37 | $138,902.13 | $114,872.05 | $100,924.17 | $92,000.37 | $85,930.64 |
| 5.000 | $342,650.65 | $192,586.34 | $143,586.77 | $119,830.14 | $106,145.77 | $97,472.31 | $91,637.66 |
| 5.500 | $346,825.53 | $197,054.42 | $148,360.29 | $124,901.76 | $111,501.71 | $103,095.15 | $97,507.66 |
| 6.000 | $351,031.48 | $201,583.26 | $153,221.62 | $130,084.54 | $116,987.74 | $108,862.19 | $103,531.06 |
| 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。 |