| 樓價： | $55,000,000.00 |
| 首期： | $16,500,000.00 |
| 貸款金額： | $38,500,000.00 |
| 每月供款額： | $205,883.82 (4.125厘息計供300期) |
| 全期供款共： | $61,765,146.37 |
| 全期利息共： | $23,265,146.37 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $36,500.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $550,000.00 |
| 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#： | $2,337,500.00 | # 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 | $658,109.28 | $337,275.87 | $230,420.39 | $177,059.31 | $145,095.89 | $123,831.22 | $108,679.99 |
| 1.500 | $666,430.69 | $345,697.27 | $238,986.06 | $185,779.98 | $153,975.49 | $132,871.28 | $117,881.01 |
| 2.000 | $674,818.76 | $354,251.80 | $247,750.85 | $194,765.08 | $163,183.92 | $142,303.50 | $127,536.17 |
| 2.500 | $683,273.42 | $362,939.12 | $256,713.85 | $204,012.61 | $172,717.44 | $152,121.55 | $137,635.66 |
| 3.000 | $691,794.59 | $371,758.87 | $265,873.93 | $213,520.08 | $182,571.36 | $162,317.55 | $148,167.32 |
| 3.500 | $700,382.18 | $380,710.59 | $275,229.78 | $223,284.49 | $192,740.07 | $172,882.20 | $159,116.89 |
| 4.000 | $709,036.10 | $389,793.78 | $284,779.85 | $233,302.43 | $203,217.18 | $183,804.89 | $170,468.28 |
| 4.125 | $711,209.93 | $392,085.06 | $287,197.52 | $235,846.08 | $205,883.82 | $186,590.15 | $173,366.87 |
| 4.500 | $717,756.24 | $399,007.87 | $294,522.42 | $243,570.01 | $213,995.50 | $195,073.84 | $182,203.84 |
| 5.000 | $726,542.50 | $408,352.23 | $304,455.55 | $254,082.96 | $225,067.17 | $206,676.32 | $194,304.75 |
| 5.500 | $735,394.74 | $417,826.17 | $314,577.13 | $264,836.61 | $236,423.68 | $218,598.77 | $206,751.27 |
| 6.000 | $744,312.86 | $427,428.93 | $324,884.88 | $275,825.96 | $248,056.04 | $230,826.95 | $219,523.04 |
| 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。 |