| 樓價： | $109,110,000.00 |
| 首期： | $32,733,000.00 |
| 貸款金額： | $76,377,000.00 |
| 每月供款額： | $408,436.07 (4.125厘息計供300期) |
| 全期供款共： | $122,530,820.38 |
| 全期利息共： | $46,153,820.38 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $63,555.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $1,091,100.00 |
| 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#： | $4,637,175.00 | # 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 | $1,305,569.15 | $669,094.00 | $457,112.16 | $351,253.47 | $287,843.87 | $245,658.62 | $215,601.35 |
| 1.500 | $1,322,077.32 | $685,800.54 | $474,104.90 | $368,553.71 | $305,459.37 | $263,592.46 | $233,854.49 |
| 2.000 | $1,338,717.73 | $702,771.16 | $491,492.64 | $386,378.51 | $323,727.23 | $282,304.26 | $253,008.57 |
| 2.500 | $1,355,490.24 | $720,005.23 | $509,273.59 | $404,723.93 | $342,640.00 | $301,781.49 | $273,044.12 |
| 3.000 | $1,372,394.69 | $737,502.00 | $527,445.54 | $423,585.01 | $362,188.38 | $322,008.51 | $293,937.03 |
| 3.500 | $1,389,430.91 | $755,260.59 | $546,005.84 | $442,955.83 | $382,361.26 | $342,966.86 | $315,658.99 |
| 4.000 | $1,406,598.71 | $773,279.99 | $564,951.45 | $462,829.60 | $403,145.94 | $364,635.48 | $338,178.06 |
| 4.125 | $1,410,911.19 | $777,825.46 | $569,747.66 | $467,875.74 | $408,436.07 | $370,160.93 | $343,928.34 |
| 4.500 | $1,423,897.88 | $791,559.07 | $584,278.92 | $483,198.61 | $424,528.17 | $386,991.04 | $361,459.30 |
| 5.000 | $1,441,328.21 | $810,096.59 | $603,984.45 | $504,054.39 | $446,492.34 | $410,008.25 | $385,465.30 |
| 5.500 | $1,458,889.46 | $828,891.15 | $624,063.83 | $525,387.69 | $469,021.60 | $433,660.21 | $410,156.92 |
| 6.000 | $1,476,581.38 | $847,941.29 | $644,512.53 | $547,188.55 | $492,098.08 | $457,918.70 | $435,493.79 |
| 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。 |