| 樓價： | $33,000,000.00 |
| 首期： | $9,900,000.00 |
| 貸款金額： | $23,100,000.00 |
| 每月供款額： | $112,570.05 (3.25厘息計供300期) |
| 全期供款共： | $33,771,014.42 |
| 全期利息共： | $10,671,014.42 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $25,500.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $330,000.00 |
| 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#： | $1,402,500.00 | # 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 | $394,865.57 | $202,365.52 | $138,252.23 | $106,235.58 | $87,057.54 | $74,298.73 | $65,208.00 |
| 1.500 | $399,858.41 | $207,418.36 | $143,391.64 | $111,467.99 | $92,385.29 | $79,722.77 | $70,728.61 |
| 2.000 | $404,891.26 | $212,551.08 | $148,650.51 | $116,859.05 | $97,910.35 | $85,382.10 | $76,521.70 |
| 2.500 | $409,964.05 | $217,763.47 | $154,028.31 | $122,407.57 | $103,630.47 | $91,272.93 | $82,581.39 |
| 3.000 | $415,076.75 | $223,055.32 | $159,524.36 | $128,112.05 | $109,542.81 | $97,390.53 | $88,900.39 |
| 3.250 | $417,648.05 | $225,730.96 | $162,316.49 | $131,022.22 | $112,570.05 | $100,532.66 | $92,154.50 |
| 3.500 | $420,229.31 | $228,426.35 | $165,137.87 | $133,970.69 | $115,644.04 | $103,729.32 | $95,470.14 |
| 4.000 | $425,421.66 | $233,876.27 | $170,867.91 | $139,981.46 | $121,930.31 | $110,282.93 | $102,280.97 |
| 4.500 | $430,653.74 | $239,404.72 | $176,713.45 | $146,142.01 | $128,397.30 | $117,044.31 | $109,322.31 |
| 5.000 | $435,925.50 | $245,011.34 | $182,673.33 | $152,449.78 | $135,040.30 | $124,005.79 | $116,582.85 |
| 5.500 | $441,236.85 | $250,695.70 | $188,746.28 | $158,901.97 | $141,854.21 | $131,159.26 | $124,050.76 |
| 6.000 | $446,587.72 | $256,457.36 | $194,930.93 | $165,495.57 | $148,833.62 | $138,496.17 | $131,713.82 |
| 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。 |