| 樓價： | $57,510,000.00 |
| 首期： | $17,253,000.00 |
| 貸款金額： | $40,257,000.00 |
| 每月供款額： | $215,279.61 (4.125厘息計供300期) |
| 全期供款共： | $64,583,883.05 |
| 全期利息共： | $24,326,883.05 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $37,755.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $575,100.00 |
| 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#： | $2,444,175.00 | # 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 | $688,142.99 | $352,667.91 | $240,935.94 | $185,139.65 | $151,717.54 | $129,482.42 | $113,639.75 |
| 1.500 | $696,844.16 | $361,473.64 | $249,892.52 | $194,258.31 | $161,002.37 | $138,935.04 | $123,260.67 |
| 2.000 | $705,615.04 | $370,418.56 | $259,057.30 | $203,653.45 | $170,631.04 | $148,797.71 | $133,356.45 |
| 2.500 | $714,455.54 | $379,502.34 | $268,429.33 | $213,323.01 | $180,599.64 | $159,063.82 | $143,916.85 |
| 3.000 | $723,365.58 | $388,724.59 | $278,007.45 | $223,264.35 | $190,903.25 | $169,725.14 | $154,929.14 |
| 3.500 | $732,345.08 | $398,084.84 | $287,790.26 | $233,474.38 | $201,536.03 | $180,771.92 | $166,378.41 |
| 4.000 | $741,393.93 | $407,582.55 | $297,776.17 | $243,949.50 | $212,491.28 | $192,193.08 | $178,247.83 |
| 4.125 | $743,666.97 | $409,978.39 | $300,304.17 | $246,609.24 | $215,279.61 | $195,105.44 | $181,278.70 |
| 4.500 | $750,512.03 | $417,217.14 | $307,963.35 | $254,685.66 | $223,761.48 | $203,976.31 | $190,518.96 |
| 5.000 | $759,699.25 | $426,987.94 | $318,349.79 | $265,678.38 | $235,338.41 | $216,108.28 | $203,172.12 |
| 5.500 | $768,955.49 | $436,894.24 | $328,933.29 | $276,922.79 | $247,213.20 | $228,574.82 | $216,186.64 |
| 6.000 | $778,280.59 | $446,935.23 | $339,711.44 | $288,413.65 | $259,376.42 | $241,361.05 | $229,541.27 |
| 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。 |