| 樓價： | $20,736,000.00 |
| 首期： | $6,220,800.00 |
| 貸款金額： | $14,515,200.00 |
| 每月供款額： | $77,621.94 (4.125厘息計供300期) |
| 全期供款共： | $23,286,583.19 |
| 全期利息共： | $8,771,383.19 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $19,368.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $207,360.00 |
| 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#： | $823,600.00 | # 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 | $248,119.16 | $127,159.13 | $86,872.68 | $66,754.58 | $54,703.79 | $46,686.62 | $40,974.33 |
| 1.500 | $251,256.49 | $130,334.16 | $90,102.09 | $70,042.43 | $58,051.56 | $50,094.89 | $44,443.28 |
| 2.000 | $254,418.94 | $133,559.37 | $93,406.57 | $73,429.98 | $61,523.30 | $53,651.01 | $48,083.45 |
| 2.500 | $257,606.50 | $136,834.65 | $96,785.79 | $76,916.46 | $65,117.62 | $57,352.59 | $51,891.15 |
| 3.000 | $260,819.14 | $140,159.85 | $100,239.31 | $80,500.95 | $68,832.72 | $61,196.67 | $55,861.77 |
| 3.500 | $264,056.82 | $143,534.81 | $103,766.63 | $84,182.31 | $72,666.51 | $65,179.73 | $59,989.96 |
| 4.000 | $267,319.50 | $146,959.34 | $107,367.18 | $87,959.26 | $76,616.57 | $69,297.78 | $64,269.64 |
| 4.125 | $268,139.07 | $147,823.20 | $108,278.69 | $88,918.26 | $77,621.94 | $70,347.88 | $65,362.46 |
| 4.500 | $270,607.15 | $150,433.22 | $111,040.31 | $91,830.32 | $80,680.20 | $73,546.39 | $68,694.16 |
| 5.000 | $273,919.73 | $153,956.22 | $114,785.28 | $95,793.90 | $84,854.41 | $77,920.73 | $73,256.43 |
| 5.500 | $277,257.19 | $157,528.06 | $118,601.30 | $99,848.22 | $89,136.03 | $82,415.71 | $77,948.99 |
| 6.000 | $280,619.48 | $161,148.48 | $122,487.51 | $103,991.40 | $93,521.64 | $87,025.96 | $82,764.18 |
| 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。 |