| 樓價： | $49,980,000.00 |
| 首期： | $14,994,000.00 |
| 貸款金額： | $34,986,000.00 |
| 每月供款額： | $187,092.24 (4.125厘息計供300期) |
| 全期供款共： | $56,127,673.01 |
| 全期利息共： | $21,141,673.01 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $33,990.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $499,800.00 |
| 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#： | $2,124,150.00 | # 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 | $598,041.85 | $306,491.78 | $209,389.29 | $160,898.62 | $131,852.60 | $112,528.80 | $98,760.47 |
| 1.500 | $605,603.74 | $314,144.54 | $217,173.15 | $168,823.34 | $139,921.72 | $120,743.76 | $107,121.69 |
| 2.000 | $613,226.21 | $321,918.27 | $225,137.95 | $176,988.34 | $148,289.68 | $129,315.07 | $115,895.59 |
| 2.500 | $620,909.19 | $329,812.68 | $233,282.87 | $185,391.83 | $156,953.05 | $138,237.00 | $125,073.28 |
| 3.000 | $628,652.61 | $337,827.42 | $241,606.89 | $194,031.52 | $165,907.57 | $147,502.39 | $134,643.69 |
| 3.500 | $636,456.39 | $345,962.10 | $250,108.81 | $202,904.71 | $175,148.16 | $157,102.77 | $144,593.86 |
| 4.000 | $644,320.44 | $354,216.24 | $258,787.22 | $212,008.28 | $184,669.00 | $167,028.52 | $154,909.17 |
| 4.125 | $646,295.86 | $356,298.38 | $260,984.22 | $214,319.76 | $187,092.24 | $169,559.56 | $157,543.20 |
| 4.500 | $652,244.67 | $362,589.34 | $267,640.55 | $221,338.71 | $194,463.55 | $177,268.92 | $165,573.60 |
| 5.000 | $660,228.98 | $371,080.81 | $276,667.06 | $230,892.11 | $204,524.67 | $187,812.41 | $176,570.03 |
| 5.500 | $668,273.26 | $379,690.04 | $285,864.82 | $240,664.25 | $214,844.65 | $198,646.66 | $187,880.52 |
| 6.000 | $676,377.39 | $388,416.33 | $295,231.75 | $250,650.57 | $225,415.29 | $209,758.75 | $199,486.57 |
| 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。 |