| 樓價： | $20,800,000.00 |
| 首期： | $8,320,000.00 |
| 貸款金額： | $12,480,000.00 |
| 每月供款額： | $55,204.98 (2.375厘息計供300期) |
| 全期供款共： | $16,561,494.18 |
| 全期利息共： | $4,081,494.18 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $69,500.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $208,000.00 |
| 按揭保險費： | $326,976 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#： | $830,000.00 (第一個住宅物業) |
| $3,120,000.00 (第二個住宅物業) | |
| $830,000.00 (非住宅物業) | |
| # 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 | $213,329.97 | $109,329.94 | $74,692.12 | $57,394.81 | $47,033.68 | $40,140.61 | $35,229.26 |
| 1.500 | $216,027.40 | $112,059.79 | $77,468.73 | $60,221.67 | $49,912.05 | $43,071.00 | $38,211.82 |
| 2.000 | $218,746.45 | $114,832.79 | $80,309.89 | $63,134.24 | $52,897.02 | $46,128.51 | $41,341.59 |
| 2.375 | $220,799.89 | $116,940.80 | $82,482.94 | $65,374.54 | $55,204.98 | $48,503.85 | $43,783.65 |
| 2.500 | $221,487.07 | $117,648.84 | $83,215.29 | $66,131.88 | $55,987.37 | $49,311.09 | $44,615.40 |
| 3.000 | $224,249.26 | $120,507.81 | $86,184.59 | $69,213.78 | $59,181.57 | $52,616.18 | $48,029.30 |
| 3.500 | $227,032.98 | $123,409.56 | $89,217.34 | $72,378.97 | $62,477.82 | $56,040.78 | $51,578.67 |
| 4.000 | $229,838.20 | $126,353.93 | $92,313.05 | $75,626.35 | $65,874.04 | $59,581.43 | $55,258.29 |
| 4.500 | $232,664.88 | $129,340.73 | $95,471.16 | $78,954.64 | $69,367.89 | $63,234.33 | $59,062.44 |
| 5.000 | $235,513.00 | $132,369.76 | $98,691.04 | $82,362.48 | $72,956.84 | $66,995.34 | $62,985.02 |
| 5.500 | $238,382.50 | $135,440.79 | $101,972.02 | $85,848.34 | $76,638.12 | $70,860.07 | $67,019.63 |
| 6.000 | $241,273.36 | $138,553.59 | $105,313.33 | $89,410.60 | $80,408.81 | $74,823.91 | $71,159.68 |
| 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。 |
