| 樓價： | $108,000,000.00 |
| 首期： | $32,400,000.00 |
| 貸款金額： | $75,600,000.00 |
| 每月供款額： | $404,280.96 (4.125厘息計供300期) |
| 全期供款共： | $121,284,287.42 |
| 全期利息共： | $45,684,287.42 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $63,000.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $1,080,000.00 |
| 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#： | $4,590,000.00 | # 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 | $1,292,287.31 | $662,287.16 | $452,461.85 | $347,680.10 | $284,915.58 | $243,159.48 | $213,407.99 |
| 1.500 | $1,308,627.54 | $678,823.74 | $469,281.72 | $364,804.33 | $302,351.86 | $260,910.88 | $231,475.44 |
| 2.000 | $1,325,098.66 | $695,621.71 | $486,492.58 | $382,447.80 | $320,433.88 | $279,432.32 | $250,434.65 |
| 2.500 | $1,341,700.54 | $712,680.46 | $504,092.64 | $400,606.59 | $339,154.25 | $298,711.40 | $270,266.38 |
| 3.000 | $1,358,433.01 | $729,999.23 | $522,079.72 | $419,275.78 | $358,503.75 | $318,732.65 | $290,946.74 |
| 3.500 | $1,375,295.92 | $747,577.16 | $540,451.20 | $438,449.55 | $378,471.42 | $339,477.78 | $312,447.72 |
| 4.000 | $1,392,289.07 | $765,413.24 | $559,204.07 | $458,121.13 | $399,044.65 | $360,925.96 | $334,737.70 |
| 4.125 | $1,396,557.68 | $769,912.47 | $563,951.49 | $463,115.94 | $404,280.96 | $366,395.20 | $340,429.48 |
| 4.500 | $1,409,412.25 | $783,506.37 | $578,334.93 | $478,282.93 | $420,209.35 | $383,054.09 | $357,782.09 |
| 5.000 | $1,426,665.26 | $801,855.30 | $597,839.98 | $498,926.54 | $441,950.07 | $405,837.15 | $381,543.88 |
| 5.500 | $1,444,047.86 | $820,458.66 | $617,715.09 | $520,042.80 | $464,250.14 | $429,248.49 | $405,984.31 |
| 6.000 | $1,461,559.80 | $839,314.99 | $637,955.76 | $541,621.88 | $487,091.86 | $453,260.20 | $431,063.42 |
| 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。 |