| 樓價： | $21,113,000.00 |
| 首期： | $6,333,900.00 |
| 貸款金額： | $14,779,100.00 |
| 每月供款額： | $79,033.18 (4.125厘息計供300期) |
| 全期供款共： | $23,709,955.19 |
| 全期利息共： | $8,930,855.19 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $19,556.50 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $211,130.00 |
| 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#： | $861,300.00 | # 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 | $252,630.20 | $129,471.01 | $88,452.10 | $67,968.24 | $55,698.36 | $47,535.43 | $41,719.29 |
| 1.500 | $255,824.57 | $132,703.76 | $91,740.23 | $71,315.87 | $59,106.99 | $51,005.66 | $45,251.30 |
| 2.000 | $259,044.52 | $135,987.60 | $95,104.79 | $74,765.00 | $62,641.86 | $54,626.43 | $48,957.66 |
| 2.500 | $262,290.03 | $139,322.43 | $98,545.44 | $78,314.88 | $66,301.52 | $58,395.31 | $52,834.58 |
| 3.000 | $265,561.08 | $142,708.09 | $102,061.75 | $81,964.53 | $70,084.16 | $62,309.28 | $56,877.39 |
| 3.500 | $268,857.62 | $146,144.41 | $105,653.21 | $85,712.83 | $73,987.66 | $66,364.76 | $61,080.64 |
| 4.000 | $272,179.62 | $149,631.20 | $109,319.22 | $89,558.44 | $78,009.53 | $70,557.68 | $65,438.12 |
| 4.125 | $273,014.10 | $150,510.76 | $110,247.29 | $90,534.88 | $79,033.18 | $71,626.87 | $66,550.81 |
| 4.500 | $275,527.05 | $153,168.24 | $113,059.12 | $93,499.88 | $82,147.04 | $74,883.53 | $69,943.09 |
| 5.000 | $278,899.85 | $156,755.29 | $116,872.18 | $97,535.52 | $86,397.15 | $79,337.40 | $74,588.30 |
| 5.500 | $282,297.99 | $160,392.07 | $120,757.58 | $101,663.55 | $90,756.60 | $83,914.10 | $79,366.17 |
| 6.000 | $285,721.41 | $164,078.31 | $124,714.44 | $105,882.06 | $95,221.95 | $88,608.17 | $84,268.91 |
| 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。 |