| 樓價： | $99,000,000.00 |
| 首期： | $29,700,000.00 |
| 貸款金額： | $69,300,000.00 |
| 每月供款額： | $370,590.88 (4.125厘息計供300期) |
| 全期供款共： | $111,177,263.47 |
| 全期利息共： | $41,877,263.47 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $58,500.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $990,000.00 |
| 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#： | $4,207,500.00 | # 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 | $1,184,596.70 | $607,096.56 | $414,756.70 | $318,706.75 | $261,172.61 | $222,896.19 | $195,623.99 |
| 1.500 | $1,199,575.24 | $622,255.09 | $430,174.91 | $334,403.97 | $277,155.87 | $239,168.31 | $212,185.82 |
| 2.000 | $1,214,673.77 | $637,653.24 | $445,951.53 | $350,577.15 | $293,731.06 | $256,146.29 | $229,565.10 |
| 2.500 | $1,229,892.16 | $653,290.42 | $462,084.92 | $367,222.70 | $310,891.40 | $273,818.78 | $247,744.18 |
| 3.000 | $1,245,230.26 | $669,165.96 | $478,573.08 | $384,336.14 | $328,628.44 | $292,171.60 | $266,701.18 |
| 3.500 | $1,260,687.93 | $685,279.06 | $495,413.60 | $401,912.08 | $346,932.13 | $311,187.97 | $286,410.41 |
| 4.000 | $1,276,264.98 | $701,628.81 | $512,603.73 | $419,944.37 | $365,790.93 | $330,848.80 | $306,842.90 |
| 4.125 | $1,280,177.87 | $705,753.10 | $516,955.53 | $424,522.94 | $370,590.88 | $335,862.26 | $312,060.36 |
| 4.500 | $1,291,961.23 | $718,214.17 | $530,140.35 | $438,426.02 | $385,191.91 | $351,132.92 | $327,966.92 |
| 5.000 | $1,307,776.49 | $735,034.02 | $548,019.98 | $457,349.33 | $405,120.90 | $372,017.38 | $349,748.56 |
| 5.500 | $1,323,710.54 | $752,087.11 | $566,238.83 | $476,705.90 | $425,562.63 | $393,477.78 | $372,152.28 |
| 6.000 | $1,339,763.15 | $769,372.08 | $584,792.78 | $496,486.72 | $446,500.87 | $415,488.51 | $395,141.47 |
| 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。 |