| 樓價： | $40,000,000.00 |
| 首期： | $12,000,000.00 |
| 貸款金額： | $28,000,000.00 |
| 每月供款額： | $142,058.70 (3.625厘息計供300期) |
| 全期供款共： | $42,617,609.04 |
| 全期利息共： | $14,617,609.04 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $29,000.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $400,000.00 |
| 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#： | $1,700,000.00 | # 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 | $478,624.93 | $245,291.54 | $167,578.46 | $128,770.41 | $105,524.29 | $90,059.07 | $79,040.00 |
| 1.500 | $484,676.87 | $251,416.20 | $173,808.05 | $135,112.71 | $111,982.17 | $96,633.66 | $85,731.64 |
| 2.000 | $490,777.28 | $257,637.67 | $180,182.44 | $141,647.33 | $118,679.21 | $103,493.45 | $92,753.58 |
| 2.500 | $496,926.12 | $263,955.72 | $186,700.98 | $148,372.81 | $125,612.69 | $110,633.85 | $100,098.66 |
| 3.000 | $503,123.34 | $270,370.09 | $193,362.86 | $155,287.33 | $132,779.17 | $118,049.13 | $107,758.05 |
| 3.500 | $509,368.86 | $276,880.43 | $200,167.11 | $162,388.72 | $140,174.60 | $125,732.51 | $115,721.38 |
| 3.625 | $510,937.78 | $278,522.97 | $201,890.29 | $164,192.98 | $142,058.70 | $127,694.36 | $117,758.35 |
| 4.000 | $515,662.62 | $283,486.39 | $207,112.62 | $169,674.49 | $147,794.32 | $133,676.28 | $123,976.93 |
| 4.500 | $522,004.54 | $290,187.54 | $214,198.12 | $177,141.83 | $155,633.09 | $141,871.89 | $132,511.89 |
| 5.000 | $528,394.54 | $296,983.44 | $221,422.22 | $184,787.61 | $163,685.21 | $150,310.05 | $141,312.55 |
| 5.500 | $534,832.54 | $303,873.58 | $228,783.37 | $192,608.45 | $171,944.50 | $158,980.92 | $150,364.56 |
| 6.000 | $541,318.44 | $310,857.41 | $236,279.91 | $200,600.70 | $180,404.39 | $167,874.15 | $159,653.12 |
| 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。 |