| 樓價： | $20,462,000.00 |
| 首期： | $6,138,600.00 |
| 貸款金額： | $14,323,400.00 |
| 每月供款額： | $76,596.27 (4.125厘息計供300期) |
| 全期供款共： | $22,978,880.46 |
| 全期利息共： | $8,655,480.46 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $19,231.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $204,620.00 |
| 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#： | $796,200.00 | # 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 | $244,840.58 | $125,478.89 | $85,724.76 | $65,872.50 | $53,980.95 | $46,069.72 | $40,432.91 |
| 1.500 | $247,936.45 | $128,611.96 | $88,911.51 | $69,116.91 | $57,284.48 | $49,432.95 | $43,856.02 |
| 2.000 | $251,057.12 | $131,794.55 | $92,172.33 | $72,459.69 | $60,710.35 | $52,942.08 | $47,448.09 |
| 2.500 | $254,202.56 | $135,026.55 | $95,506.89 | $75,900.11 | $64,257.17 | $56,594.75 | $51,205.47 |
| 3.000 | $257,372.74 | $138,307.82 | $98,914.77 | $79,437.23 | $67,923.18 | $60,388.03 | $55,123.63 |
| 3.500 | $260,567.64 | $141,638.18 | $102,395.49 | $83,069.95 | $71,706.32 | $64,318.47 | $59,197.27 |
| 4.000 | $263,787.21 | $145,017.46 | $105,948.46 | $86,796.99 | $75,604.18 | $68,382.10 | $63,420.40 |
| 4.125 | $264,595.96 | $145,869.90 | $106,847.92 | $87,743.32 | $76,596.27 | $69,418.32 | $64,498.78 |
| 4.500 | $267,031.42 | $148,445.44 | $109,573.05 | $90,616.90 | $79,614.11 | $72,574.56 | $67,786.45 |
| 5.000 | $270,300.23 | $151,921.88 | $113,268.53 | $94,528.10 | $83,733.17 | $76,891.11 | $72,288.43 |
| 5.500 | $273,593.59 | $155,446.53 | $117,034.13 | $98,528.85 | $87,958.21 | $81,326.69 | $76,918.99 |
| 6.000 | $276,911.45 | $159,019.11 | $120,868.99 | $102,617.29 | $92,285.87 | $85,876.02 | $81,670.55 |
| 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。 |