| 樓價： | $26,265,000.00 |
| 首期： | $7,879,500.00 |
| 貸款金額： | $18,385,500.00 |
| 每月供款額： | $98,318.88 (4.125厘息計供300期) |
| 全期供款共： | $29,495,664.90 |
| 全期利息共： | $11,110,164.90 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $22,132.50 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $262,650.00 |
| 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#： | $1,116,263.00 | # 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 | $314,277.09 | $161,064.56 | $110,036.21 | $84,553.87 | $69,289.89 | $59,135.03 | $51,899.64 |
| 1.500 | $318,250.95 | $165,086.16 | $114,126.71 | $88,718.39 | $73,530.29 | $63,452.08 | $56,293.54 |
| 2.000 | $322,256.63 | $169,171.34 | $118,312.29 | $93,009.18 | $77,927.74 | $67,956.39 | $60,904.32 |
| 2.500 | $326,294.12 | $173,319.93 | $122,592.53 | $97,425.30 | $82,480.43 | $72,644.95 | $65,727.28 |
| 3.000 | $330,363.36 | $177,531.76 | $126,966.89 | $101,965.54 | $87,186.12 | $77,514.01 | $70,756.63 |
| 3.500 | $334,464.33 | $181,806.61 | $131,434.73 | $106,628.49 | $92,042.15 | $82,559.11 | $75,985.55 |
| 4.000 | $338,596.97 | $186,144.25 | $135,995.32 | $111,412.51 | $97,045.44 | $87,775.19 | $81,406.35 |
| 4.125 | $339,635.07 | $187,238.44 | $137,149.87 | $112,627.22 | $98,318.88 | $89,105.28 | $82,790.56 |
| 4.500 | $342,761.23 | $190,544.40 | $140,647.84 | $116,315.75 | $102,192.58 | $93,156.63 | $87,010.62 |
| 5.000 | $346,957.07 | $195,006.75 | $145,391.36 | $121,336.16 | $107,479.80 | $98,697.34 | $92,789.35 |
| 5.500 | $351,184.42 | $199,530.99 | $150,224.88 | $126,471.52 | $112,903.06 | $104,390.85 | $98,733.13 |
| 6.000 | $355,443.22 | $204,116.74 | $155,147.30 | $131,719.43 | $118,458.03 | $110,230.36 | $104,832.23 |
| 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。 |