| 樓價： | $195,000,000.00 |
| 首期： | $58,500,000.00 |
| 貸款金額： | $136,500,000.00 |
| 每月供款額： | $729,951.73 (4.125厘息計供300期) |
| 全期供款共： | $218,985,518.96 |
| 全期利息共： | $82,485,518.96 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $106,500.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $1,950,000.00 |
| 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#： | $8,287,500.00 | # 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 | $2,333,296.53 | $1,195,796.26 | $816,945.01 | $627,755.73 | $514,430.90 | $439,037.95 | $385,319.98 |
| 1.500 | $2,362,799.72 | $1,225,653.97 | $847,314.22 | $658,674.48 | $545,913.09 | $471,089.09 | $417,941.76 |
| 2.000 | $2,392,539.25 | $1,255,983.64 | $878,389.38 | $690,530.75 | $578,561.17 | $504,530.58 | $452,173.68 |
| 2.500 | $2,422,514.86 | $1,286,784.16 | $910,167.27 | $723,317.45 | $612,361.84 | $539,340.03 | $487,980.97 |
| 3.000 | $2,452,726.28 | $1,318,054.17 | $942,643.94 | $757,025.72 | $647,298.44 | $575,489.51 | $525,320.51 |
| 3.500 | $2,483,173.19 | $1,349,792.09 | $975,814.67 | $791,645.02 | $683,351.17 | $612,946.00 | $564,141.72 |
| 4.000 | $2,513,855.26 | $1,381,996.14 | $1,009,674.02 | $827,163.15 | $720,497.29 | $651,671.88 | $604,387.52 |
| 4.125 | $2,521,562.48 | $1,390,119.75 | $1,018,245.75 | $836,181.55 | $729,951.73 | $661,546.88 | $614,664.35 |
| 4.500 | $2,544,772.13 | $1,414,664.28 | $1,044,215.84 | $863,566.40 | $758,711.33 | $691,625.45 | $645,995.44 |
| 5.000 | $2,575,923.39 | $1,447,794.28 | $1,079,433.30 | $900,839.58 | $797,965.41 | $732,761.52 | $688,898.68 |
| 5.500 | $2,607,308.64 | $1,481,383.69 | $1,115,318.92 | $938,966.18 | $838,229.43 | $775,031.99 | $733,027.22 |
| 6.000 | $2,638,927.41 | $1,515,429.85 | $1,151,864.57 | $977,928.39 | $879,471.41 | $818,386.47 | $778,308.95 |
| 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。 |