| 樓價： | $27,680,000.00 |
| 首期： | $8,304,000.00 |
| 貸款金額： | $19,376,000.00 |
| 每月供款額： | $103,615.71 (4.125厘息計供300期) |
| 全期供款共： | $31,084,713.67 |
| 全期利息共： | $11,708,713.67 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $22,840.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $276,800.00 |
| 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#： | $1,176,400.00 | # 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 | $331,208.45 | $169,741.75 | $115,964.30 | $89,109.12 | $73,022.81 | $62,320.87 | $54,695.68 |
| 1.500 | $335,396.39 | $173,980.01 | $120,275.17 | $93,498.00 | $77,491.66 | $66,870.49 | $59,326.30 |
| 2.000 | $339,617.88 | $178,285.27 | $124,686.25 | $98,019.95 | $82,126.02 | $71,617.47 | $64,185.47 |
| 2.500 | $343,872.88 | $182,657.36 | $129,197.08 | $102,673.98 | $86,923.98 | $76,558.63 | $69,268.27 |
| 3.000 | $348,161.35 | $187,096.10 | $133,807.10 | $107,458.83 | $91,883.18 | $81,690.00 | $74,568.57 |
| 3.500 | $352,483.25 | $191,601.26 | $138,515.64 | $112,372.99 | $97,000.82 | $87,006.90 | $80,079.19 |
| 4.000 | $356,838.53 | $196,172.58 | $143,321.93 | $117,414.75 | $102,273.67 | $92,503.99 | $85,792.03 |
| 4.125 | $357,932.56 | $197,325.72 | $144,538.68 | $118,694.90 | $103,615.71 | $93,905.73 | $87,250.82 |
| 4.500 | $361,227.14 | $200,809.78 | $148,225.10 | $122,582.14 | $107,698.10 | $98,175.35 | $91,698.22 |
| 5.000 | $365,649.02 | $205,512.54 | $153,224.17 | $127,873.02 | $113,270.17 | $104,014.56 | $97,788.28 |
| 5.500 | $370,104.12 | $210,280.52 | $158,318.09 | $133,285.04 | $118,985.59 | $110,014.80 | $104,052.27 |
| 6.000 | $374,592.36 | $215,113.32 | $163,505.70 | $138,815.68 | $124,839.84 | $116,168.91 | $110,479.96 |
| 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。 |