| 樓價： | $21,500,000.00 |
| 首期： | $6,450,000.00 |
| 貸款金額： | $15,050,000.00 |
| 每月供款額： | $80,481.86 (4.125厘息計供300期) |
| 全期供款共： | $24,144,557.22 |
| 全期利息共： | $9,094,557.22 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $19,750.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $215,000.00 |
| 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#： | $900,000.00 | # 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 | $257,260.90 | $131,844.20 | $90,073.42 | $69,214.09 | $56,719.30 | $48,406.75 | $42,484.00 |
| 1.500 | $260,513.82 | $135,136.21 | $93,421.82 | $72,623.08 | $60,190.42 | $51,940.59 | $46,080.76 |
| 2.000 | $263,792.79 | $138,480.25 | $96,848.06 | $76,135.44 | $63,790.08 | $55,627.73 | $49,855.05 |
| 2.500 | $267,097.79 | $141,876.20 | $100,351.78 | $79,750.39 | $67,516.82 | $59,465.70 | $53,803.03 |
| 3.000 | $270,428.79 | $145,323.92 | $103,932.54 | $83,466.94 | $71,368.80 | $63,451.41 | $57,919.95 |
| 3.500 | $273,785.76 | $148,823.23 | $107,589.82 | $87,283.94 | $75,343.85 | $67,581.23 | $62,200.24 |
| 4.000 | $277,168.66 | $152,373.93 | $111,323.03 | $91,200.04 | $79,439.44 | $71,851.00 | $66,637.60 |
| 4.125 | $278,018.43 | $153,269.61 | $112,268.12 | $92,194.38 | $80,481.86 | $72,939.78 | $67,770.68 |
| 4.500 | $280,577.44 | $155,975.81 | $115,131.49 | $95,213.73 | $83,652.79 | $76,256.14 | $71,225.14 |
| 5.000 | $284,012.07 | $159,628.60 | $119,014.44 | $99,323.34 | $87,980.80 | $80,791.65 | $75,955.49 |
| 5.500 | $287,472.49 | $163,332.05 | $122,971.06 | $103,527.04 | $92,420.17 | $85,452.24 | $80,820.95 |
| 6.000 | $290,958.66 | $167,085.86 | $127,000.45 | $107,822.87 | $96,967.36 | $90,232.35 | $85,813.55 |
| 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。 |