| 樓價： | $44,800,000.00 |
| 首期： | $13,440,000.00 |
| 貸款金額： | $31,360,000.00 |
| 每月供款額： | $167,701.73 (4.125厘息計供300期) |
| 全期供款共： | $50,310,519.23 |
| 全期利息共： | $18,950,519.23 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $31,400.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $448,000.00 |
| 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#： | $1,904,000.00 | # 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 | $536,059.92 | $274,726.52 | $187,687.88 | $144,222.85 | $118,187.20 | $100,866.15 | $88,524.80 |
| 1.500 | $542,838.09 | $281,586.14 | $194,665.01 | $151,326.24 | $125,420.03 | $108,229.70 | $96,019.44 |
| 2.000 | $549,670.56 | $288,554.19 | $201,804.33 | $158,645.01 | $132,920.72 | $115,912.67 | $103,884.00 |
| 2.500 | $556,557.26 | $295,630.41 | $209,105.10 | $166,177.55 | $140,686.21 | $123,909.91 | $112,110.50 |
| 3.000 | $563,498.14 | $302,814.50 | $216,566.40 | $173,921.81 | $148,712.67 | $132,215.02 | $120,689.02 |
| 3.500 | $570,493.12 | $310,106.08 | $224,187.16 | $181,875.37 | $156,995.55 | $140,820.41 | $129,607.94 |
| 4.000 | $577,542.13 | $317,504.75 | $231,966.13 | $190,035.43 | $165,529.63 | $149,717.44 | $138,854.16 |
| 4.125 | $579,312.82 | $319,371.10 | $233,935.43 | $192,107.35 | $167,701.73 | $151,986.16 | $141,215.19 |
| 4.500 | $584,645.08 | $325,010.05 | $239,901.90 | $198,398.84 | $174,309.07 | $158,896.51 | $148,413.31 |
| 5.000 | $591,801.89 | $332,621.46 | $247,992.88 | $206,962.12 | $183,327.44 | $168,347.26 | $158,270.05 |
| 5.500 | $599,012.45 | $340,338.41 | $256,237.37 | $215,721.46 | $192,577.84 | $178,058.63 | $168,408.31 |
| 6.000 | $606,276.66 | $348,160.29 | $264,633.50 | $224,672.78 | $202,052.92 | $188,019.04 | $178,811.49 |
| 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。 |