| 樓價： | $26,980,000.00 |
| 首期： | $10,792,000.00 |
| 貸款金額： | $16,188,000.00 |
| 每月供款額： | $71,607.23 (2.375厘息計供300期) |
| 全期供款共： | $21,482,168.89 |
| 全期利息共： | $5,294,168.89 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $22,490.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $269,800.00 |
| 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#： | $1,146,650.00 | # 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 | $276,713.58 | $141,813.55 | $96,884.29 | $74,447.69 | $61,008.11 | $52,067.01 | $45,696.41 |
| 1.500 | $280,212.47 | $145,354.48 | $100,485.88 | $78,114.45 | $64,741.69 | $55,868.06 | $49,565.14 |
| 2.000 | $283,739.38 | $148,951.38 | $104,171.19 | $81,892.39 | $68,613.54 | $59,834.00 | $53,624.82 |
| 2.375 | $286,402.94 | $151,685.71 | $106,989.89 | $84,798.32 | $71,607.23 | $62,915.09 | $56,792.45 |
| 2.500 | $287,294.29 | $152,604.12 | $107,939.84 | $85,780.68 | $72,622.08 | $63,962.17 | $57,871.33 |
| 3.000 | $290,877.16 | $156,312.53 | $111,791.36 | $89,778.26 | $76,765.33 | $68,249.26 | $62,299.55 |
| 3.500 | $294,487.97 | $160,076.44 | $115,725.19 | $93,883.88 | $81,040.94 | $72,691.35 | $66,903.49 |
| 4.000 | $298,126.66 | $163,895.63 | $119,740.68 | $98,096.10 | $85,446.23 | $77,283.99 | $71,676.38 |
| 4.500 | $301,793.20 | $167,769.86 | $123,837.11 | $102,413.28 | $89,978.16 | $82,022.22 | $76,610.80 |
| 5.000 | $305,487.53 | $171,698.86 | $128,013.67 | $106,833.64 | $94,633.44 | $86,900.68 | $81,698.84 |
| 5.500 | $309,209.61 | $175,682.34 | $132,269.47 | $111,355.20 | $99,408.48 | $91,913.68 | $86,932.20 |
| 6.000 | $312,959.39 | $179,719.99 | $136,603.54 | $115,975.86 | $104,299.51 | $97,055.24 | $92,302.31 |
| 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。 |