| 樓價： | $60,144,000.00 |
| 首期： | $18,043,200.00 |
| 貸款金額： | $42,100,800.00 |
| 每月供款額： | $225,139.57 (4.125厘息計供300期) |
| 全期供款共： | $67,541,872.06 |
| 全期利息共： | $25,441,072.06 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $39,072.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $601,440.00 |
| 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#： | $2,556,120.00 | # 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 | $719,660.44 | $368,820.36 | $251,970.98 | $193,619.18 | $158,666.32 | $135,412.81 | $118,844.54 |
| 1.500 | $728,760.14 | $378,029.40 | $261,337.78 | $203,155.48 | $168,376.39 | $145,298.37 | $128,906.10 |
| 2.000 | $737,932.72 | $387,384.00 | $270,922.31 | $212,980.93 | $178,446.07 | $155,612.75 | $139,464.28 |
| 2.500 | $747,178.12 | $396,883.83 | $280,723.59 | $223,093.36 | $188,871.23 | $166,349.06 | $150,508.35 |
| 3.000 | $756,496.25 | $406,528.46 | $290,740.40 | $233,490.03 | $199,646.76 | $177,498.67 | $162,025.01 |
| 3.500 | $765,887.02 | $416,317.41 | $300,971.27 | $244,167.68 | $210,766.53 | $189,051.41 | $173,998.66 |
| 4.000 | $775,350.31 | $426,250.13 | $311,414.53 | $255,122.57 | $222,223.53 | $200,995.66 | $186,411.71 |
| 4.125 | $777,727.46 | $428,755.70 | $314,058.32 | $257,904.12 | $225,139.57 | $204,041.41 | $189,581.40 |
| 4.500 | $784,886.02 | $436,325.99 | $322,068.29 | $266,350.45 | $234,009.92 | $213,318.57 | $199,244.87 |
| 5.000 | $794,494.03 | $446,544.30 | $332,930.44 | $277,846.65 | $246,117.08 | $226,006.20 | $212,477.55 |
| 5.500 | $804,174.21 | $456,904.31 | $343,998.67 | $289,606.06 | $258,535.75 | $239,043.71 | $226,088.15 |
| 6.000 | $813,926.41 | $467,405.19 | $355,270.48 | $301,623.21 | $271,256.04 | $252,415.57 | $240,054.43 |
| 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。 |