| 樓價： | $69,880,000.00 |
| 首期： | $20,964,000.00 |
| 貸款金額： | $48,916,000.00 |
| 每月供款額： | $261,584.75 (4.125厘息計供300期) |
| 全期供款共： | $78,475,425.97 |
| 全期利息共： | $29,559,425.97 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $43,940.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $698,800.00 |
| 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#： | $2,969,900.00 | # 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 | $836,157.75 | $428,524.32 | $292,759.58 | $224,961.90 | $184,350.93 | $157,333.19 | $138,082.87 |
| 1.500 | $846,730.48 | $439,224.10 | $303,642.66 | $236,041.91 | $195,632.85 | $168,819.00 | $149,773.18 |
| 2.000 | $857,387.91 | $450,093.01 | $314,778.72 | $247,457.89 | $207,332.59 | $180,803.06 | $162,040.50 |
| 2.500 | $868,129.94 | $461,130.65 | $326,166.61 | $259,207.30 | $219,445.36 | $193,277.34 | $174,872.36 |
| 3.000 | $878,956.47 | $472,336.54 | $337,804.92 | $271,286.96 | $231,965.21 | $206,231.83 | $188,253.32 |
| 3.500 | $889,867.40 | $483,710.11 | $349,691.94 | $283,693.10 | $244,885.03 | $219,654.70 | $202,165.25 |
| 4.000 | $900,862.59 | $495,250.72 | $361,825.75 | $296,421.34 | $258,196.67 | $233,532.47 | $216,587.69 |
| 4.125 | $903,624.54 | $498,161.89 | $364,897.50 | $299,653.16 | $261,584.75 | $237,071.26 | $220,270.49 |
| 4.500 | $911,941.93 | $506,957.64 | $374,204.12 | $309,466.77 | $271,891.01 | $247,850.19 | $231,498.26 |
| 5.000 | $923,105.26 | $518,830.07 | $386,824.61 | $322,823.95 | $285,958.06 | $262,591.67 | $246,873.02 |
| 5.500 | $934,352.45 | $530,867.14 | $399,684.54 | $336,486.96 | $300,387.04 | $277,739.67 | $262,686.88 |
| 6.000 | $945,683.32 | $543,067.89 | $412,781.01 | $350,449.42 | $315,166.47 | $293,276.13 | $278,914.00 |
| 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。 |