| 樓價： | $26,800,000.00 |
| 首期： | $10,720,000.00 |
| 貸款金額： | $16,080,000.00 |
| 每月供款額： | $71,129.49 (2.375厘息計供300期) |
| 全期供款共： | $21,338,848.27 |
| 全期利息共： | $5,258,848.27 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $22,400.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $268,000.00 |
| 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#： | $1,139,000.00 | # 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 | $274,867.46 | $140,867.43 | $96,237.92 | $73,951.00 | $60,601.09 | $51,719.63 | $45,391.54 |
| 1.500 | $278,343.00 | $144,384.73 | $99,815.48 | $77,593.30 | $64,309.76 | $55,495.33 | $49,234.46 |
| 2.000 | $281,846.38 | $147,957.63 | $103,476.20 | $81,346.04 | $68,155.78 | $59,434.81 | $53,267.05 |
| 2.375 | $284,492.17 | $150,673.72 | $106,276.09 | $84,232.58 | $71,129.49 | $62,495.34 | $56,413.55 |
| 2.500 | $285,377.57 | $151,586.00 | $107,219.70 | $85,208.39 | $72,137.57 | $63,535.44 | $57,485.23 |
| 3.000 | $288,936.55 | $155,269.68 | $111,045.53 | $89,179.29 | $76,253.18 | $67,793.93 | $61,883.91 |
| 3.500 | $292,523.26 | $159,008.47 | $114,953.11 | $93,257.52 | $80,500.27 | $72,206.39 | $66,457.13 |
| 4.000 | $296,137.67 | $162,802.18 | $118,941.82 | $97,441.64 | $84,876.16 | $76,768.38 | $71,198.18 |
| 4.500 | $299,779.75 | $166,650.56 | $123,010.92 | $101,730.02 | $89,377.86 | $81,475.00 | $76,099.68 |
| 5.000 | $303,449.44 | $170,553.35 | $127,159.62 | $106,120.88 | $94,002.08 | $86,320.92 | $81,153.78 |
| 5.500 | $307,146.69 | $174,510.25 | $131,387.02 | $110,612.28 | $98,745.27 | $91,300.47 | $86,352.22 |
| 6.000 | $310,871.45 | $178,520.97 | $135,692.18 | $115,202.11 | $103,603.67 | $96,407.72 | $91,686.51 |
| 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。 |