| 樓價： | $91,720,000.00 |
| 首期： | $27,516,000.00 |
| 貸款金額： | $64,204,000.00 |
| 每月供款額： | $343,339.35 (4.125厘息計供300期) |
| 全期供款共： | $103,001,804.10 |
| 全期利息共： | $38,797,804.10 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $54,860.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $917,200.00 |
| 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#： | $3,898,100.00 | # 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 | $1,097,486.96 | $562,453.50 | $384,257.42 | $295,270.54 | $241,967.19 | $206,505.44 | $181,238.71 |
| 1.500 | $1,111,364.05 | $576,497.35 | $398,541.85 | $309,813.45 | $256,775.12 | $221,580.98 | $196,582.66 |
| 2.000 | $1,125,352.31 | $590,763.18 | $413,158.33 | $324,797.34 | $272,131.44 | $237,310.49 | $212,683.95 |
| 2.500 | $1,139,451.60 | $605,250.48 | $428,105.34 | $340,218.85 | $288,029.89 | $253,683.42 | $229,526.23 |
| 3.000 | $1,153,661.82 | $619,958.61 | $443,381.04 | $356,073.84 | $304,462.63 | $270,686.65 | $247,089.22 |
| 3.500 | $1,167,982.79 | $634,886.82 | $458,983.19 | $372,357.34 | $321,420.36 | $288,304.65 | $265,349.12 |
| 4.000 | $1,182,414.38 | $650,034.29 | $474,909.24 | $389,063.61 | $338,892.36 | $306,519.72 | $284,279.09 |
| 4.125 | $1,186,039.54 | $653,855.30 | $478,941.03 | $393,305.50 | $343,339.35 | $311,164.51 | $289,112.89 |
| 4.500 | $1,196,956.41 | $665,400.04 | $491,156.29 | $406,186.21 | $356,866.68 | $325,312.24 | $303,849.75 |
| 5.000 | $1,211,608.68 | $680,983.03 | $507,721.14 | $423,717.98 | $375,330.19 | $344,660.95 | $324,029.67 |
| 5.500 | $1,226,371.02 | $696,782.12 | $524,600.26 | $441,651.17 | $394,268.73 | $364,543.25 | $344,785.93 |
| 6.000 | $1,241,243.19 | $712,796.03 | $541,789.84 | $459,977.40 | $413,667.27 | $384,935.42 | $366,084.60 |
| 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。 |