| 樓價： | $38,025,000.00 |
| 首期： | $11,407,500.00 |
| 貸款金額： | $26,617,500.00 |
| 每月供款額： | $142,340.59 (4.125厘息計供300期) |
| 全期供款共： | $42,702,176.20 |
| 全期利息共： | $16,084,676.20 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $28,012.50 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $380,250.00 |
| 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#： | $1,616,063.00 | # 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 | $454,992.82 | $233,180.27 | $159,304.28 | $122,412.37 | $100,314.03 | $85,612.40 | $75,137.40 |
| 1.500 | $460,745.95 | $239,002.52 | $165,226.27 | $128,441.52 | $106,453.05 | $91,862.37 | $81,498.64 |
| 2.000 | $466,545.15 | $244,916.81 | $171,285.93 | $134,653.50 | $112,819.43 | $98,383.46 | $88,173.87 |
| 2.500 | $472,390.40 | $250,922.91 | $177,482.62 | $141,046.90 | $119,410.56 | $105,171.31 | $95,156.29 |
| 3.000 | $478,281.62 | $257,020.56 | $183,815.57 | $147,620.02 | $126,223.20 | $112,220.45 | $102,437.50 |
| 3.500 | $484,218.77 | $263,209.46 | $190,283.86 | $154,370.78 | $133,253.48 | $119,524.47 | $110,007.63 |
| 4.000 | $490,201.78 | $269,489.25 | $196,886.43 | $161,296.81 | $140,496.97 | $127,076.02 | $117,855.57 |
| 4.125 | $491,704.68 | $271,073.35 | $198,557.92 | $163,055.40 | $142,340.59 | $129,001.64 | $119,859.55 |
| 4.500 | $496,230.56 | $275,859.53 | $203,622.09 | $168,395.45 | $147,948.71 | $134,866.96 | $125,969.11 |
| 5.000 | $502,305.06 | $282,319.89 | $210,489.49 | $175,663.72 | $155,603.25 | $142,888.50 | $134,335.24 |
| 5.500 | $508,425.18 | $288,869.82 | $217,487.19 | $183,098.40 | $163,454.74 | $151,131.24 | $142,940.31 |
| 6.000 | $514,590.84 | $295,508.82 | $224,613.59 | $190,696.04 | $171,496.93 | $159,585.36 | $151,770.25 |
| 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。 |