| 樓價： | $58,800,000.00 |
| 首期： | $17,640,000.00 |
| 貸款金額： | $41,160,000.00 |
| 每月供款額： | $220,108.52 (4.125厘息計供300期) |
| 全期供款共： | $66,032,556.49 |
| 全期利息共： | $24,872,556.49 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $38,400.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $588,000.00 |
| 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#： | $2,499,000.00 | # 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 | $703,578.64 | $360,578.56 | $246,340.34 | $189,292.50 | $155,120.70 | $132,386.83 | $116,188.79 |
| 1.500 | $712,474.99 | $369,581.81 | $255,497.83 | $198,615.69 | $164,613.79 | $142,051.48 | $126,025.52 |
| 2.000 | $721,442.60 | $378,727.38 | $264,868.18 | $208,221.58 | $174,458.45 | $152,135.37 | $136,347.76 |
| 2.500 | $730,481.40 | $388,014.92 | $274,450.44 | $218,108.03 | $184,650.65 | $162,631.76 | $147,145.03 |
| 3.000 | $739,591.31 | $397,444.03 | $284,243.40 | $228,272.37 | $195,185.38 | $173,532.22 | $158,404.34 |
| 3.500 | $748,772.22 | $407,014.23 | $294,245.65 | $238,711.42 | $206,056.66 | $184,826.79 | $170,110.43 |
| 4.000 | $758,024.05 | $416,724.99 | $304,455.55 | $249,421.50 | $217,257.64 | $196,504.14 | $182,246.08 |
| 4.125 | $760,348.07 | $419,174.57 | $307,040.26 | $252,140.90 | $220,108.52 | $199,481.83 | $185,344.94 |
| 4.500 | $767,346.67 | $426,575.69 | $314,871.24 | $260,398.48 | $228,780.65 | $208,551.67 | $194,792.47 |
| 5.000 | $776,739.98 | $436,565.66 | $325,490.66 | $271,637.78 | $240,617.26 | $220,955.78 | $207,729.45 |
| 5.500 | $786,203.83 | $446,694.16 | $336,311.55 | $283,134.42 | $252,758.41 | $233,701.95 | $221,035.90 |
| 6.000 | $795,738.11 | $456,960.39 | $347,331.47 | $294,883.02 | $265,194.46 | $246,775.00 | $234,690.08 |
| 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。 |