| 樓價： | $19,208,000.00 |
| 首期： | $5,762,400.00 |
| 貸款金額： | $13,445,600.00 |
| 每月供款額： | $71,902.12 (4.125厘息計供300期) |
| 全期供款共： | $21,570,635.12 |
| 全期利息共： | $8,125,035.12 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $18,604.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $192,080.00 |
| 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#： | $720,300.00 | # 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 | $229,835.69 | $117,789.00 | $80,471.18 | $61,835.55 | $50,672.76 | $43,246.36 | $37,955.01 |
| 1.500 | $232,741.83 | $120,730.06 | $83,462.62 | $64,881.13 | $53,773.84 | $46,403.48 | $41,168.34 |
| 2.000 | $235,671.25 | $123,717.61 | $86,523.61 | $68,019.05 | $56,989.76 | $49,697.56 | $44,540.27 |
| 2.500 | $238,623.93 | $126,751.54 | $89,653.81 | $71,248.62 | $60,319.21 | $53,126.38 | $48,067.38 |
| 3.000 | $241,599.83 | $129,831.71 | $92,852.85 | $74,568.97 | $63,760.56 | $56,687.19 | $51,745.42 |
| 3.500 | $244,598.93 | $132,957.98 | $96,120.25 | $77,979.06 | $67,311.84 | $60,376.75 | $55,569.41 |
| 4.000 | $247,621.19 | $136,130.16 | $99,455.48 | $81,477.69 | $70,970.83 | $64,191.35 | $59,533.72 |
| 4.125 | $248,380.37 | $136,930.36 | $100,299.82 | $82,366.03 | $71,902.12 | $65,164.06 | $60,546.01 |
| 4.500 | $250,666.58 | $139,348.06 | $102,857.94 | $85,063.50 | $74,735.01 | $68,126.88 | $63,632.21 |
| 5.000 | $253,735.06 | $142,611.45 | $106,326.95 | $88,735.01 | $78,601.64 | $72,178.89 | $67,858.29 |
| 5.500 | $256,826.59 | $145,920.09 | $109,861.77 | $92,490.58 | $82,567.75 | $76,342.64 | $72,205.06 |
| 6.000 | $259,941.12 | $149,273.73 | $113,461.61 | $96,328.45 | $86,630.19 | $80,613.17 | $76,665.43 |
| 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。 |