| 樓價： | $29,800,000.00 |
| 首期： | $11,920,000.00 |
| 貸款金額： | $17,880,000.00 |
| 每月供款額： | $79,091.75 (2.375厘息計供300期) |
| 全期供款共： | $23,727,525.31 |
| 全期利息共： | $5,847,525.31 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $23,900.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $298,000.00 |
| 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#： | $1,266,500.00 | # 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 | $305,636.20 | $156,636.17 | $107,010.82 | $82,229.10 | $67,384.79 | $57,509.15 | $50,472.68 |
| 1.500 | $309,500.80 | $160,547.20 | $110,988.85 | $86,279.12 | $71,508.62 | $61,707.49 | $54,745.78 |
| 2.000 | $313,396.35 | $164,520.06 | $115,059.36 | $90,451.94 | $75,785.16 | $66,087.96 | $59,229.78 |
| 2.375 | $316,338.31 | $167,540.18 | $118,172.67 | $93,661.60 | $79,091.75 | $69,491.09 | $62,728.50 |
| 2.500 | $317,322.83 | $168,554.58 | $119,221.91 | $94,746.64 | $80,212.67 | $70,647.62 | $63,920.14 |
| 3.000 | $321,280.19 | $172,650.61 | $123,476.00 | $99,162.05 | $84,788.98 | $75,382.80 | $68,811.21 |
| 3.500 | $325,268.40 | $176,807.93 | $127,821.00 | $103,696.80 | $89,511.49 | $80,289.19 | $73,896.37 |
| 4.000 | $329,287.41 | $181,026.31 | $132,256.20 | $108,349.28 | $94,377.23 | $85,361.85 | $79,168.12 |
| 4.500 | $333,337.18 | $185,305.47 | $136,780.80 | $113,117.71 | $99,382.85 | $90,595.33 | $84,618.30 |
| 5.000 | $337,417.66 | $189,645.14 | $141,393.90 | $118,000.09 | $104,524.70 | $95,983.71 | $90,238.16 |
| 5.500 | $341,528.78 | $194,044.98 | $146,094.52 | $122,994.25 | $109,798.84 | $101,520.67 | $96,018.51 |
| 6.000 | $345,670.49 | $198,504.66 | $150,881.60 | $128,097.87 | $115,201.09 | $107,199.63 | $101,949.92 |
| 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。 |