| 樓價： | $29,880,000.00 |
| 首期： | $11,952,000.00 |
| 貸款金額： | $17,928,000.00 |
| 每月供款額： | $79,304.08 (2.375厘息計供300期) |
| 全期供款共： | $23,791,223.36 |
| 全期利息共： | $5,863,223.36 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $23,940.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $298,800.00 |
| 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#： | $1,269,900.00 | # 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 | $306,456.70 | $157,056.67 | $107,298.10 | $82,449.85 | $67,565.69 | $57,663.53 | $50,608.18 |
| 1.500 | $310,331.67 | $160,978.20 | $111,286.81 | $86,510.74 | $71,700.58 | $61,873.15 | $54,892.75 |
| 2.000 | $314,237.68 | $164,961.72 | $115,368.24 | $90,694.76 | $75,988.61 | $66,265.38 | $59,388.79 |
| 2.375 | $317,187.54 | $167,989.95 | $118,489.91 | $93,913.04 | $79,304.08 | $69,677.65 | $62,896.90 |
| 2.500 | $318,174.70 | $169,007.08 | $119,541.97 | $95,000.99 | $80,428.01 | $70,837.27 | $64,091.74 |
| 3.000 | $322,142.69 | $173,114.10 | $123,807.48 | $99,428.26 | $85,016.60 | $75,585.17 | $68,995.94 |
| 3.500 | $326,141.60 | $177,282.58 | $128,164.14 | $103,975.18 | $89,751.79 | $80,504.73 | $74,094.74 |
| 4.000 | $330,171.41 | $181,512.28 | $132,611.25 | $108,640.15 | $94,630.59 | $85,591.01 | $79,380.66 |
| 4.500 | $334,232.05 | $185,802.94 | $137,148.00 | $113,421.38 | $99,649.65 | $90,838.54 | $84,845.47 |
| 5.000 | $338,323.48 | $190,154.26 | $141,773.48 | $118,316.86 | $104,805.30 | $96,241.38 | $90,480.41 |
| 5.500 | $342,445.64 | $194,565.91 | $146,486.72 | $123,324.44 | $110,093.61 | $101,793.21 | $96,276.28 |
| 6.000 | $346,598.47 | $199,037.56 | $151,286.65 | $128,441.76 | $115,510.36 | $107,487.42 | $102,223.61 |
| 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。 |