| 樓價： | $154,336,000.00 |
| 首期： | $46,300,800.00 |
| 貸款金額： | $108,035,200.00 |
| 每月供款額： | $577,732.46 (4.125厘息計供300期) |
| 全期供款共： | $173,319,738.74 |
| 全期利息共： | $65,284,538.74 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $86,168.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $1,543,360.00 |
| 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#： | $6,559,280.00 | # 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 | $1,846,726.42 | $946,432.88 | $646,584.75 | $496,847.73 | $407,154.91 | $347,483.90 | $304,967.92 |
| 1.500 | $1,870,077.22 | $970,064.26 | $670,620.96 | $521,318.90 | $432,072.01 | $372,851.31 | $330,786.97 |
| 2.000 | $1,893,615.06 | $994,069.19 | $695,215.91 | $546,532.07 | $457,911.88 | $399,319.14 | $357,880.40 |
| 2.500 | $1,917,339.76 | $1,018,446.77 | $720,367.06 | $572,481.65 | $484,663.99 | $426,869.65 | $386,220.67 |
| 3.000 | $1,941,251.09 | $1,043,195.94 | $746,071.26 | $599,160.62 | $512,315.14 | $455,480.76 | $415,773.67 |
| 3.500 | $1,965,348.81 | $1,068,315.45 | $772,324.78 | $626,560.64 | $540,849.68 | $485,126.33 | $446,499.36 |
| 4.000 | $1,989,632.64 | $1,093,803.88 | $799,123.33 | $654,672.06 | $570,249.59 | $515,776.57 | $478,352.58 |
| 4.125 | $1,995,732.65 | $1,100,233.44 | $805,907.57 | $661,809.82 | $577,732.46 | $523,592.31 | $486,486.34 |
| 4.500 | $2,014,102.31 | $1,119,659.62 | $826,462.03 | $683,484.02 | $600,494.73 | $547,398.49 | $511,283.86 |
| 5.000 | $2,038,757.50 | $1,145,880.92 | $854,335.48 | $712,984.50 | $631,563.02 | $579,956.31 | $545,240.34 |
| 5.500 | $2,063,597.88 | $1,172,465.81 | $882,737.74 | $743,160.43 | $663,430.65 | $613,411.98 | $580,166.61 |
| 6.000 | $2,088,623.08 | $1,199,412.21 | $911,662.41 | $773,997.73 | $696,072.31 | $647,725.61 | $616,005.59 |
| 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。 |