| 樓價： | $31,000,000.00 |
| 首期： | $9,300,000.00 |
| 貸款金額： | $21,700,000.00 |
| 每月供款額： | $116,043.61 (4.125厘息計供300期) |
| 全期供款共： | $34,813,082.50 |
| 全期利息共： | $13,113,082.50 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $24,500.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $310,000.00 |
| 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#： | $1,317,500.00 | # 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 | $370,934.32 | $190,100.94 | $129,873.31 | $99,797.06 | $81,781.32 | $69,795.78 | $61,256.00 |
| 1.500 | $375,624.57 | $194,847.55 | $134,701.24 | $104,712.35 | $86,786.18 | $74,891.09 | $66,442.02 |
| 2.000 | $380,352.39 | $199,669.19 | $139,641.39 | $109,776.68 | $91,976.39 | $80,207.43 | $71,884.02 |
| 2.500 | $385,117.75 | $204,565.69 | $144,693.26 | $114,988.93 | $97,349.83 | $85,741.24 | $77,576.46 |
| 3.000 | $389,920.59 | $209,536.82 | $149,856.22 | $120,347.68 | $102,903.86 | $91,488.08 | $83,512.49 |
| 3.500 | $394,760.87 | $214,582.33 | $155,129.51 | $125,851.26 | $108,635.31 | $97,442.70 | $89,684.07 |
| 4.000 | $399,638.53 | $219,701.95 | $160,512.28 | $131,497.73 | $114,540.59 | $103,599.12 | $96,082.12 |
| 4.125 | $400,863.78 | $220,993.40 | $161,874.96 | $132,931.43 | $116,043.61 | $105,168.99 | $97,715.87 |
| 4.500 | $404,553.52 | $224,895.35 | $166,003.54 | $137,284.91 | $120,615.65 | $109,950.71 | $102,696.71 |
| 5.000 | $409,505.77 | $230,162.17 | $171,602.22 | $143,210.40 | $126,856.04 | $116,490.29 | $109,517.23 |
| 5.500 | $414,495.22 | $235,502.02 | $177,307.11 | $149,271.55 | $133,256.99 | $123,210.21 | $116,532.53 |
| 6.000 | $419,521.79 | $240,914.49 | $183,116.93 | $155,465.54 | $139,813.40 | $130,102.46 | $123,731.17 |
| 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。 |