| 樓價： | $28,078,000.00 |
| 首期： | $11,231,200.00 |
| 貸款金額： | $16,846,800.00 |
| 每月供款額： | $74,521.42 (2.375厘息計供300期) |
| 全期供款共： | $22,356,424.69 |
| 全期利息共： | $5,509,624.69 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $23,039.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $280,780.00 |
| 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#： | $1,193,315.00 | # 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 | $287,974.94 | $147,584.91 | $100,827.17 | $77,477.47 | $63,490.95 | $54,185.97 | $47,556.11 |
| 1.500 | $291,616.22 | $151,269.94 | $104,575.34 | $81,293.46 | $67,376.47 | $58,141.71 | $51,582.28 |
| 2.000 | $295,286.67 | $155,013.23 | $108,410.62 | $85,225.15 | $71,405.89 | $62,269.05 | $55,807.18 |
| 2.375 | $298,058.63 | $157,858.83 | $111,344.03 | $88,249.34 | $74,521.42 | $65,475.53 | $59,103.72 |
| 2.500 | $298,986.25 | $158,814.62 | $112,332.64 | $89,271.68 | $75,577.56 | $66,565.23 | $60,226.50 |
| 3.000 | $302,714.94 | $162,673.96 | $116,340.91 | $93,431.95 | $79,889.43 | $71,026.79 | $64,834.94 |
| 3.500 | $306,472.69 | $166,591.04 | $120,434.83 | $97,704.65 | $84,339.05 | $75,649.66 | $69,626.25 |
| 4.000 | $310,259.46 | $170,565.66 | $124,613.75 | $102,088.29 | $88,923.62 | $80,429.20 | $74,593.38 |
| 4.500 | $314,075.22 | $174,597.55 | $128,876.89 | $106,581.18 | $93,639.99 | $85,360.26 | $79,728.62 |
| 5.000 | $317,919.90 | $178,686.45 | $133,223.42 | $111,181.42 | $98,484.72 | $90,437.27 | $85,023.72 |
| 5.500 | $321,793.46 | $182,832.05 | $137,652.42 | $115,887.00 | $103,454.09 | $95,654.28 | $90,470.06 |
| 6.000 | $325,695.84 | $187,034.02 | $142,162.87 | $120,695.71 | $108,544.17 | $101,005.08 | $96,058.72 |
| 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。 |