| 樓價： | $37,500,000.00 |
| 首期： | $11,250,000.00 |
| 貸款金額： | $26,250,000.00 |
| 每月供款額： | $140,375.33 (4.125厘息計供300期) |
| 全期供款共： | $42,112,599.80 |
| 全期利息共： | $15,862,599.80 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $27,750.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $375,000.00 |
| 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#： | $1,593,750.00 | # 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 | $448,710.87 | $229,960.82 | $157,104.81 | $120,722.26 | $98,929.02 | $84,430.37 | $74,100.00 |
| 1.500 | $454,384.56 | $235,702.69 | $162,945.04 | $126,668.17 | $104,983.29 | $90,594.06 | $80,373.42 |
| 2.000 | $460,103.70 | $241,535.32 | $168,921.03 | $132,794.38 | $111,261.76 | $97,025.11 | $86,956.48 |
| 2.500 | $465,868.24 | $247,458.49 | $175,032.17 | $139,099.51 | $117,761.89 | $103,719.24 | $93,842.49 |
| 3.000 | $471,678.13 | $253,471.95 | $181,277.68 | $145,581.87 | $124,480.47 | $110,671.06 | $101,023.17 |
| 3.500 | $477,533.31 | $259,575.40 | $187,656.67 | $152,239.43 | $131,413.69 | $117,874.23 | $108,488.79 |
| 4.000 | $483,433.70 | $265,768.49 | $194,168.08 | $159,069.84 | $138,557.17 | $125,321.52 | $116,228.37 |
| 4.125 | $484,915.86 | $267,330.72 | $195,816.49 | $160,804.14 | $140,375.33 | $127,220.55 | $118,204.68 |
| 4.500 | $489,379.26 | $272,050.82 | $200,810.74 | $166,070.46 | $145,906.03 | $133,004.89 | $124,229.89 |
| 5.000 | $495,369.88 | $278,421.98 | $207,583.33 | $173,238.38 | $153,454.89 | $140,915.68 | $132,480.51 |
| 5.500 | $501,405.51 | $284,881.48 | $214,484.41 | $180,570.42 | $161,197.97 | $149,044.61 | $140,966.77 |
| 6.000 | $507,486.04 | $291,428.82 | $221,512.42 | $188,063.15 | $169,129.12 | $157,382.01 | $149,674.80 |
| 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。 |