| 樓價： | $29,700,000.00 |
| 首期： | $8,910,000.00 |
| 貸款金額： | $20,790,000.00 |
| 每月供款額： | $111,177.26 (4.125厘息計供300期) |
| 全期供款共： | $33,353,179.04 |
| 全期利息共： | $12,563,179.04 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $23,850.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $297,000.00 |
| 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#： | $1,262,250.00 | # 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 | $355,379.01 | $182,128.97 | $124,427.01 | $95,612.03 | $78,351.78 | $66,868.86 | $58,687.20 |
| 1.500 | $359,872.57 | $186,676.53 | $129,052.47 | $100,321.19 | $83,146.76 | $71,750.49 | $63,655.75 |
| 2.000 | $364,402.13 | $191,295.97 | $133,785.46 | $105,173.15 | $88,119.32 | $76,843.89 | $68,869.53 |
| 2.500 | $368,967.65 | $195,987.13 | $138,625.48 | $110,166.81 | $93,267.42 | $82,145.63 | $74,323.26 |
| 3.000 | $373,569.08 | $200,749.79 | $143,571.92 | $115,300.84 | $98,588.53 | $87,651.48 | $80,010.35 |
| 3.500 | $378,206.38 | $205,583.72 | $148,624.08 | $120,573.63 | $104,079.64 | $93,356.39 | $85,923.12 |
| 4.000 | $382,879.49 | $210,488.64 | $153,781.12 | $125,983.31 | $109,737.28 | $99,254.64 | $92,052.87 |
| 4.125 | $384,053.36 | $211,725.93 | $155,086.66 | $127,356.88 | $111,177.26 | $100,758.68 | $93,618.11 |
| 4.500 | $387,588.37 | $215,464.25 | $159,042.10 | $131,527.81 | $115,557.57 | $105,339.88 | $98,390.07 |
| 5.000 | $392,332.95 | $220,510.21 | $164,405.99 | $137,204.80 | $121,536.27 | $111,605.22 | $104,924.57 |
| 5.500 | $397,113.16 | $225,626.13 | $169,871.65 | $143,011.77 | $127,668.79 | $118,043.33 | $111,645.68 |
| 6.000 | $401,928.94 | $230,811.62 | $175,437.83 | $148,946.02 | $133,950.26 | $124,646.55 | $118,542.44 |
| 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。 |