| 樓價： | $80,090,000.00 |
| 首期： | $24,027,000.00 |
| 貸款金額： | $56,063,000.00 |
| 每月供款額： | $299,804.28 (4.125厘息計供300期) |
| 全期供款共： | $89,941,283.15 |
| 全期利息共： | $33,878,283.15 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $49,045.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $800,900.00 |
| 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#： | $3,403,825.00 | # 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 | $958,326.76 | $491,134.99 | $335,533.98 | $257,830.55 | $211,286.00 | $180,320.76 | $158,257.83 |
| 1.500 | $970,444.25 | $503,398.09 | $348,007.16 | $270,529.43 | $224,216.30 | $193,484.74 | $171,656.18 |
| 2.000 | $982,658.81 | $515,855.03 | $360,770.28 | $283,613.37 | $237,625.46 | $207,219.76 | $185,715.85 |
| 2.500 | $994,970.33 | $528,505.35 | $373,822.03 | $297,079.46 | $251,508.00 | $221,516.63 | $200,422.54 |
| 3.000 | $1,007,378.70 | $541,348.50 | $387,160.78 | $310,924.05 | $265,857.09 | $236,363.87 | $215,758.56 |
| 3.500 | $1,019,883.80 | $554,383.84 | $400,784.60 | $325,142.82 | $280,664.59 | $251,747.92 | $231,703.13 |
| 4.000 | $1,032,485.48 | $567,610.62 | $414,691.24 | $339,730.75 | $295,921.17 | $267,653.34 | $248,232.80 |
| 4.125 | $1,035,650.97 | $570,947.13 | $418,211.80 | $343,434.77 | $299,804.28 | $271,709.18 | $252,453.68 |
| 4.500 | $1,045,183.59 | $581,028.01 | $428,878.19 | $354,682.22 | $311,616.36 | $284,062.99 | $265,321.92 |
| 5.000 | $1,057,977.97 | $594,635.10 | $443,342.63 | $369,990.99 | $327,738.71 | $300,958.31 | $282,943.05 |
| 5.500 | $1,070,868.45 | $608,430.87 | $458,081.50 | $385,650.26 | $344,275.87 | $318,319.55 | $301,067.44 |
| 6.000 | $1,083,854.85 | $622,414.24 | $473,091.45 | $401,652.74 | $361,214.69 | $336,126.01 | $319,665.46 |
| 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。 |