| 樓價： | $48,000,000.00 |
| 首期： | $19,200,000.00 |
| 貸款金額： | $28,800,000.00 |
| 每月供款額： | $127,396.11 (2.375厘息計供300期) |
| 全期供款共： | $38,218,832.71 |
| 全期利息共： | $9,418,832.71 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $33,000.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $480,000.00 |
| 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#： | $2,040,000.00 | # 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 | $492,299.93 | $252,299.87 | $172,366.42 | $132,449.56 | $108,539.27 | $92,632.18 | $81,298.28 |
| 1.500 | $498,524.78 | $258,599.52 | $178,773.99 | $138,973.08 | $115,181.66 | $99,394.62 | $88,181.12 |
| 2.000 | $504,799.49 | $264,998.75 | $185,330.51 | $145,694.40 | $122,070.05 | $106,450.41 | $95,403.68 |
| 2.375 | $509,538.22 | $269,863.38 | $190,345.24 | $150,864.32 | $127,396.11 | $111,931.96 | $101,039.19 |
| 2.500 | $511,124.01 | $271,497.32 | $192,035.29 | $152,612.03 | $129,201.62 | $113,794.82 | $102,958.62 |
| 3.000 | $517,498.29 | $278,094.94 | $198,887.51 | $159,724.11 | $136,572.86 | $121,421.96 | $110,836.85 |
| 3.500 | $523,922.26 | $284,791.30 | $205,886.17 | $167,028.40 | $144,179.59 | $129,324.87 | $119,027.70 |
| 4.000 | $530,395.84 | $291,586.00 | $213,030.12 | $174,522.33 | $152,017.01 | $137,495.61 | $127,519.13 |
| 4.500 | $536,918.95 | $298,478.62 | $220,318.07 | $182,203.02 | $160,079.75 | $145,925.37 | $136,297.94 |
| 5.000 | $543,491.53 | $305,468.68 | $227,748.56 | $190,067.25 | $168,361.93 | $154,604.63 | $145,350.05 |
| 5.500 | $550,113.47 | $312,555.68 | $235,320.03 | $198,111.54 | $176,857.20 | $163,523.23 | $154,660.69 |
| 6.000 | $556,784.68 | $319,739.05 | $243,030.77 | $206,332.14 | $185,558.80 | $172,670.55 | $164,214.64 |
| 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。 |