| 樓價： | $80,000,000.00 |
| 首期： | $24,000,000.00 |
| 貸款金額： | $56,000,000.00 |
| 每月供款額： | $299,467.38 (4.125厘息計供300期) |
| 全期供款共： | $89,840,212.91 |
| 全期利息共： | $33,840,212.91 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $49,000.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $800,000.00 |
| 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#： | $3,400,000.00 | # 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 | $957,249.86 | $490,583.08 | $335,156.93 | $257,540.81 | $211,048.57 | $180,118.13 | $158,079.99 |
| 1.500 | $969,353.73 | $502,832.40 | $347,616.09 | $270,225.43 | $223,964.34 | $193,267.32 | $171,463.29 |
| 2.000 | $981,554.56 | $515,275.34 | $360,364.87 | $283,294.67 | $237,358.43 | $206,986.90 | $185,507.15 |
| 2.500 | $993,852.25 | $527,911.45 | $373,401.96 | $296,745.62 | $251,225.37 | $221,267.70 | $200,197.32 |
| 3.000 | $1,006,246.68 | $540,740.17 | $386,725.72 | $310,574.65 | $265,558.34 | $236,098.26 | $215,516.11 |
| 3.500 | $1,018,737.72 | $553,760.86 | $400,334.22 | $324,777.44 | $280,349.20 | $251,465.03 | $231,442.76 |
| 4.000 | $1,031,325.24 | $566,972.77 | $414,225.24 | $339,348.98 | $295,588.63 | $267,352.57 | $247,953.85 |
| 4.125 | $1,034,487.17 | $570,305.54 | $417,741.85 | $343,048.84 | $299,467.38 | $271,403.85 | $252,169.99 |
| 4.500 | $1,044,009.08 | $580,375.09 | $428,396.24 | $354,283.65 | $311,266.19 | $283,743.77 | $265,023.77 |
| 5.000 | $1,056,789.08 | $593,966.89 | $442,844.43 | $369,575.21 | $327,370.42 | $300,620.11 | $282,625.10 |
| 5.500 | $1,069,665.08 | $607,747.16 | $457,566.73 | $385,216.89 | $343,889.00 | $317,961.84 | $300,729.12 |
| 6.000 | $1,082,636.89 | $621,714.81 | $472,559.82 | $401,201.39 | $360,808.78 | $335,748.29 | $319,306.24 |
| 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。 |