| 樓價： | $32,880,000.00 |
| 首期： | $9,864,000.00 |
| 貸款金額： | $23,016,000.00 |
| 每月供款額： | $123,081.09 (4.125厘息計供300期) |
| 全期供款共： | $36,924,327.50 |
| 全期利息共： | $13,908,327.50 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $25,440.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $328,800.00 |
| 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#： | $1,397,400.00 | # 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 | $393,429.69 | $201,629.65 | $137,749.50 | $105,849.27 | $86,740.96 | $74,028.55 | $64,970.88 |
| 1.500 | $398,404.38 | $206,664.12 | $142,870.21 | $111,062.65 | $92,049.34 | $79,432.87 | $70,471.41 |
| 2.000 | $403,418.93 | $211,778.17 | $148,109.96 | $116,434.11 | $97,554.31 | $85,071.62 | $76,243.44 |
| 2.500 | $408,473.27 | $216,971.61 | $153,468.20 | $121,962.45 | $103,253.63 | $90,941.03 | $82,281.10 |
| 3.000 | $413,567.38 | $222,244.21 | $158,944.27 | $127,646.18 | $109,144.48 | $97,036.38 | $88,577.12 |
| 3.500 | $418,701.20 | $227,595.71 | $164,537.37 | $133,483.53 | $115,223.52 | $103,352.13 | $95,122.97 |
| 4.000 | $423,874.67 | $233,025.81 | $170,246.57 | $139,472.43 | $121,486.93 | $109,881.90 | $101,909.03 |
| 4.125 | $425,174.23 | $234,395.58 | $171,691.90 | $140,993.07 | $123,081.09 | $111,546.98 | $103,641.87 |
| 4.500 | $429,087.73 | $238,534.16 | $176,070.86 | $145,610.58 | $127,930.40 | $116,618.69 | $108,924.77 |
| 5.000 | $434,340.31 | $244,120.39 | $182,009.06 | $151,895.41 | $134,549.24 | $123,554.86 | $116,158.92 |
| 5.500 | $439,632.35 | $249,784.08 | $188,059.93 | $158,324.14 | $141,338.38 | $130,682.32 | $123,599.67 |
| 6.000 | $444,963.76 | $255,524.79 | $194,222.09 | $164,893.77 | $148,292.41 | $137,992.55 | $131,234.86 |
| 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。 |