| 樓價： | $27,900,000.00 |
| 首期： | $11,160,000.00 |
| 貸款金額： | $16,740,000.00 |
| 每月供款額： | $74,048.99 (2.375厘息計供300期) |
| 全期供款共： | $22,214,696.52 |
| 全期利息共： | $5,474,696.52 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $22,950.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $279,000.00 |
| 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#： | $1,185,750.00 | # 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 | $286,149.33 | $146,649.30 | $100,187.98 | $76,986.31 | $63,088.45 | $53,842.46 | $47,254.63 |
| 1.500 | $289,767.53 | $150,310.97 | $103,912.38 | $80,778.10 | $66,949.34 | $57,773.12 | $51,255.28 |
| 2.000 | $293,414.70 | $154,030.52 | $107,723.36 | $84,684.87 | $70,953.22 | $61,874.30 | $55,453.39 |
| 2.375 | $296,169.09 | $156,858.09 | $110,638.17 | $87,689.88 | $74,048.99 | $65,060.45 | $58,729.03 |
| 2.500 | $297,090.83 | $157,807.82 | $111,620.51 | $88,705.74 | $75,098.44 | $66,143.24 | $59,844.70 |
| 3.000 | $300,795.88 | $161,642.69 | $115,603.37 | $92,839.64 | $79,382.97 | $70,576.52 | $64,423.92 |
| 3.500 | $304,529.81 | $165,534.94 | $119,671.34 | $97,085.26 | $83,804.39 | $75,170.08 | $69,184.85 |
| 4.000 | $308,292.58 | $169,484.36 | $123,823.76 | $101,441.11 | $88,359.89 | $79,919.32 | $74,120.49 |
| 4.500 | $312,084.14 | $173,490.70 | $128,059.88 | $105,905.51 | $93,046.36 | $84,819.12 | $79,223.18 |
| 5.000 | $315,904.45 | $177,553.67 | $132,378.85 | $110,476.59 | $97,860.37 | $89,863.94 | $84,484.72 |
| 5.500 | $319,753.45 | $181,672.99 | $136,779.77 | $115,152.34 | $102,798.25 | $95,047.88 | $89,896.53 |
| 6.000 | $323,631.10 | $185,848.32 | $141,261.63 | $119,930.56 | $107,856.05 | $100,364.76 | $95,449.76 |
| 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。 |