| 樓價： | $33,280,000.00 |
| 首期： | $9,984,000.00 |
| 貸款金額： | $23,296,000.00 |
| 每月供款額： | $124,578.43 (4.125厘息計供300期) |
| 全期供款共： | $37,373,528.57 |
| 全期利息共： | $14,077,528.57 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $25,640.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $332,800.00 |
| 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#： | $1,414,400.00 | # 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 | $398,215.94 | $204,082.56 | $139,425.28 | $107,136.98 | $87,796.21 | $74,929.14 | $65,761.28 |
| 1.500 | $403,251.15 | $209,178.28 | $144,608.29 | $112,413.78 | $93,169.17 | $80,399.20 | $71,328.73 |
| 2.000 | $408,326.70 | $214,354.54 | $149,911.79 | $117,850.58 | $98,741.11 | $86,106.55 | $77,170.97 |
| 2.500 | $413,442.54 | $219,611.16 | $155,335.21 | $123,446.18 | $104,509.75 | $92,047.36 | $83,282.09 |
| 3.000 | $418,598.62 | $224,947.91 | $160,877.90 | $129,199.06 | $110,472.27 | $98,216.88 | $89,654.70 |
| 3.500 | $423,794.89 | $230,364.52 | $166,539.04 | $135,107.42 | $116,625.27 | $104,609.45 | $96,280.19 |
| 4.000 | $429,031.30 | $235,860.67 | $172,317.70 | $141,169.18 | $122,964.87 | $111,218.67 | $103,148.80 |
| 4.125 | $430,346.66 | $237,247.10 | $173,780.61 | $142,708.32 | $124,578.43 | $112,904.00 | $104,902.72 |
| 4.500 | $434,307.78 | $241,436.04 | $178,212.84 | $147,382.00 | $129,486.73 | $118,037.41 | $110,249.89 |
| 5.000 | $439,624.26 | $247,090.22 | $184,223.28 | $153,743.29 | $136,186.10 | $125,057.97 | $117,572.04 |
| 5.500 | $444,980.67 | $252,822.82 | $190,347.76 | $160,250.23 | $143,057.82 | $132,272.13 | $125,103.31 |
| 6.000 | $450,376.94 | $258,633.36 | $196,584.89 | $166,899.78 | $150,096.45 | $139,671.29 | $132,831.39 |
| 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。 |