| 樓價： | $39,000,000.00 |
| 首期： | $15,600,000.00 |
| 貸款金額： | $23,400,000.00 |
| 每月供款額： | $103,509.34 (2.375厘息計供300期) |
| 全期供款共： | $31,052,801.58 |
| 全期利息共： | $7,652,801.58 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $28,500.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $390,000.00 |
| 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#： | $1,657,500.00 | # 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 | $399,993.69 | $204,993.64 | $140,047.72 | $107,615.27 | $88,188.15 | $75,263.65 | $66,054.85 |
| 1.500 | $405,051.38 | $210,112.11 | $145,253.87 | $112,915.63 | $93,585.10 | $80,758.13 | $71,647.16 |
| 2.000 | $410,149.59 | $215,311.48 | $150,581.04 | $118,376.70 | $99,181.92 | $86,490.96 | $77,515.49 |
| 2.375 | $413,999.80 | $219,263.99 | $154,655.51 | $122,577.26 | $103,509.34 | $90,944.72 | $82,094.35 |
| 2.500 | $415,288.26 | $220,591.57 | $156,028.67 | $123,997.28 | $104,976.32 | $92,458.29 | $83,653.88 |
| 3.000 | $420,467.36 | $225,952.14 | $161,596.10 | $129,775.84 | $110,965.45 | $98,655.34 | $90,054.94 |
| 3.500 | $425,686.83 | $231,392.93 | $167,282.51 | $135,710.57 | $117,145.92 | $105,076.46 | $96,710.01 |
| 4.000 | $430,946.62 | $236,913.62 | $173,086.97 | $141,799.40 | $123,513.82 | $111,715.18 | $103,609.29 |
| 4.500 | $436,246.65 | $242,513.88 | $179,008.43 | $148,039.95 | $130,064.80 | $118,564.36 | $110,742.08 |
| 5.000 | $441,586.87 | $248,193.31 | $185,045.71 | $154,429.64 | $136,794.07 | $125,616.26 | $118,096.92 |
| 5.500 | $446,967.19 | $253,951.49 | $191,197.53 | $160,965.63 | $143,696.47 | $132,862.63 | $125,661.81 |
| 6.000 | $452,387.56 | $259,787.97 | $197,462.50 | $167,644.87 | $150,766.53 | $140,294.82 | $133,424.39 |
| 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。 |