| 樓價： | $20,880,000.00 |
| 首期： | $6,264,000.00 |
| 貸款金額： | $14,616,000.00 |
| 每月供款額： | $78,160.99 (4.125厘息計供300期) |
| 全期供款共： | $23,448,295.57 |
| 全期利息共： | $8,832,295.57 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $19,440.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $208,800.00 |
| 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#： | $838,000.00 | # 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 | $249,842.21 | $128,042.18 | $87,475.96 | $67,218.15 | $55,083.68 | $47,010.83 | $41,258.88 |
| 1.500 | $253,001.32 | $131,239.26 | $90,727.80 | $70,528.84 | $58,454.69 | $50,442.77 | $44,751.92 |
| 2.000 | $256,185.74 | $134,486.86 | $94,055.23 | $73,939.91 | $61,950.55 | $54,023.58 | $48,417.37 |
| 2.500 | $259,395.44 | $137,784.89 | $97,457.91 | $77,450.61 | $65,569.82 | $57,750.87 | $52,251.50 |
| 3.000 | $262,630.38 | $141,133.18 | $100,935.41 | $81,059.98 | $69,310.73 | $61,621.65 | $56,249.70 |
| 3.500 | $265,890.54 | $144,531.58 | $104,487.23 | $84,766.91 | $73,171.14 | $65,632.37 | $60,406.56 |
| 4.000 | $269,175.89 | $147,979.89 | $108,112.79 | $88,570.08 | $77,148.63 | $69,779.02 | $64,715.96 |
| 4.125 | $270,001.15 | $148,849.75 | $109,030.62 | $89,535.75 | $78,160.99 | $70,836.40 | $65,816.37 |
| 4.500 | $272,486.37 | $151,477.90 | $111,811.42 | $92,468.03 | $81,240.47 | $74,057.12 | $69,171.20 |
| 5.000 | $275,821.95 | $155,025.36 | $115,582.40 | $96,459.13 | $85,443.68 | $78,461.85 | $73,765.15 |
| 5.500 | $279,182.59 | $158,622.01 | $119,424.92 | $100,541.61 | $89,755.03 | $82,988.04 | $78,490.30 |
| 6.000 | $282,568.23 | $162,267.57 | $123,338.11 | $104,713.56 | $94,171.09 | $87,630.30 | $83,338.93 |
| 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。 |