| 樓價： | $80,900,000.00 |
| 首期： | $24,270,000.00 |
| 貸款金額： | $56,630,000.00 |
| 每月供款額： | $302,836.38 (4.125厘息計供300期) |
| 全期供款共： | $90,850,915.30 |
| 全期利息共： | $34,220,915.30 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $49,450.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $809,000.00 |
| 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#： | $3,438,250.00 | # 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 | $968,018.92 | $496,102.14 | $338,927.44 | $260,438.15 | $213,422.87 | $182,144.46 | $159,858.39 |
| 1.500 | $980,258.96 | $508,489.26 | $351,526.77 | $273,265.47 | $226,483.94 | $195,441.58 | $173,392.25 |
| 2.000 | $992,597.05 | $521,072.19 | $364,418.98 | $286,481.73 | $240,028.71 | $209,315.51 | $187,594.11 |
| 2.500 | $1,005,033.09 | $533,850.45 | $377,602.73 | $300,084.01 | $254,051.66 | $223,756.97 | $202,449.54 |
| 3.000 | $1,017,566.95 | $546,823.50 | $391,076.38 | $314,068.62 | $268,545.87 | $238,754.36 | $217,940.66 |
| 3.500 | $1,030,198.52 | $559,990.67 | $404,837.98 | $328,431.19 | $283,503.13 | $254,294.01 | $234,046.49 |
| 4.000 | $1,042,927.64 | $573,351.22 | $418,885.27 | $343,166.66 | $298,914.00 | $270,360.28 | $250,743.34 |
| 4.125 | $1,046,125.15 | $576,721.47 | $422,441.44 | $346,908.14 | $302,836.38 | $274,457.14 | $255,006.90 |
| 4.500 | $1,055,754.18 | $586,904.31 | $433,215.70 | $358,269.34 | $314,767.93 | $286,935.89 | $268,005.29 |
| 5.000 | $1,068,677.96 | $600,649.01 | $447,826.43 | $373,732.94 | $331,053.34 | $304,002.09 | $285,804.63 |
| 5.500 | $1,081,698.81 | $614,584.31 | $462,714.36 | $389,550.58 | $347,757.75 | $321,538.91 | $304,112.32 |
| 6.000 | $1,094,816.55 | $628,709.10 | $477,876.12 | $405,714.91 | $364,867.88 | $339,525.46 | $322,898.43 |
| 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。 |