| 樓價： | $34,500,000.00 |
| 首期： | $10,350,000.00 |
| 貸款金額： | $24,150,000.00 |
| 每月供款額： | $129,145.31 (4.125厘息計供300期) |
| 全期供款共： | $38,743,591.82 |
| 全期利息共： | $14,593,591.82 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $26,250.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $345,000.00 |
| 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#： | $1,466,250.00 | # 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 | $412,814.00 | $211,563.95 | $144,536.43 | $111,064.48 | $91,014.70 | $77,675.94 | $68,172.00 |
| 1.500 | $418,033.80 | $216,846.47 | $149,909.44 | $116,534.72 | $96,584.62 | $83,346.53 | $73,943.54 |
| 2.000 | $423,295.41 | $222,212.49 | $155,407.35 | $122,170.83 | $102,360.82 | $89,263.10 | $79,999.96 |
| 2.500 | $428,598.78 | $227,661.81 | $161,029.59 | $127,971.55 | $108,340.94 | $95,421.70 | $86,335.09 |
| 3.000 | $433,943.88 | $233,194.20 | $166,775.47 | $133,935.32 | $114,522.03 | $101,817.37 | $92,941.32 |
| 3.500 | $439,330.64 | $238,809.37 | $172,644.13 | $140,060.27 | $120,900.59 | $108,444.29 | $99,809.69 |
| 4.000 | $444,759.01 | $244,507.01 | $178,634.63 | $146,344.25 | $127,472.60 | $115,295.79 | $106,930.10 |
| 4.125 | $446,122.59 | $245,944.26 | $180,151.17 | $147,939.81 | $129,145.31 | $117,042.91 | $108,748.31 |
| 4.500 | $450,228.91 | $250,286.76 | $184,745.88 | $152,784.82 | $134,233.54 | $122,364.50 | $114,291.50 |
| 5.000 | $455,740.29 | $256,148.22 | $190,976.66 | $159,379.31 | $141,178.50 | $129,642.42 | $121,882.07 |
| 5.500 | $461,293.07 | $262,090.96 | $197,325.65 | $166,124.78 | $148,302.13 | $137,121.04 | $129,689.43 |
| 6.000 | $466,887.16 | $268,114.51 | $203,791.42 | $173,018.10 | $155,598.79 | $144,791.45 | $137,700.81 |
| 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。 |