| 樓價： | $32,800,000.00 |
| 首期： | $9,840,000.00 |
| 貸款金額： | $22,960,000.00 |
| 每月供款額： | $122,781.62 (4.125厘息計供300期) |
| 全期供款共： | $36,834,487.29 |
| 全期利息共： | $13,874,487.29 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $25,400.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $328,000.00 |
| 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#： | $1,394,000.00 | # 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 | $392,472.44 | $201,139.06 | $137,414.34 | $105,591.73 | $86,529.92 | $73,848.43 | $64,812.80 |
| 1.500 | $397,435.03 | $206,161.28 | $142,522.60 | $110,792.43 | $91,825.38 | $79,239.60 | $70,299.95 |
| 2.000 | $402,437.37 | $211,262.89 | $147,749.60 | $116,150.81 | $97,316.96 | $84,864.63 | $76,057.93 |
| 2.500 | $407,479.42 | $216,443.69 | $153,094.80 | $121,665.70 | $103,002.40 | $90,719.76 | $82,080.90 |
| 3.000 | $412,561.14 | $221,703.47 | $158,557.54 | $127,335.61 | $108,878.92 | $96,800.29 | $88,361.60 |
| 3.500 | $417,682.46 | $227,041.95 | $164,137.03 | $133,158.75 | $114,943.17 | $103,100.66 | $94,891.53 |
| 4.000 | $422,843.35 | $232,458.84 | $169,832.35 | $139,133.08 | $121,191.34 | $109,614.55 | $101,661.08 |
| 4.125 | $424,139.74 | $233,825.27 | $171,274.16 | $140,650.03 | $122,781.62 | $111,275.58 | $103,389.70 |
| 4.500 | $428,043.72 | $237,953.79 | $175,642.46 | $145,256.30 | $127,619.14 | $116,334.95 | $108,659.75 |
| 5.000 | $433,283.52 | $243,526.42 | $181,566.22 | $151,525.84 | $134,221.87 | $123,254.24 | $115,876.29 |
| 5.500 | $438,562.68 | $249,176.33 | $187,602.36 | $157,938.93 | $140,994.49 | $130,364.35 | $123,298.94 |
| 6.000 | $443,881.12 | $254,903.07 | $193,749.53 | $164,492.57 | $147,931.60 | $137,656.80 | $130,915.56 |
| 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。 |