| 樓價： | $41,500,000.00 |
| 首期： | $12,450,000.00 |
| 貸款金額： | $29,050,000.00 |
| 每月供款額： | $155,348.70 (4.125厘息計供300期) |
| 全期供款共： | $46,604,610.45 |
| 全期利息共： | $17,554,610.45 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $29,750.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $415,000.00 |
| 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#： | $1,763,750.00 | # 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 | $496,573.36 | $254,489.97 | $173,862.66 | $133,599.30 | $109,481.45 | $93,436.28 | $82,004.00 |
| 1.500 | $502,852.25 | $260,844.31 | $180,325.85 | $140,179.44 | $116,181.50 | $100,257.42 | $88,946.58 |
| 2.000 | $509,181.43 | $267,299.08 | $186,939.28 | $146,959.11 | $123,129.69 | $107,374.46 | $96,231.83 |
| 2.500 | $515,560.85 | $273,854.06 | $193,702.27 | $153,936.79 | $130,323.16 | $114,782.62 | $103,852.36 |
| 3.000 | $521,990.46 | $280,508.96 | $200,613.97 | $161,110.60 | $137,758.39 | $122,475.97 | $111,798.98 |
| 3.500 | $528,470.19 | $287,263.44 | $207,673.38 | $168,478.30 | $145,431.15 | $130,447.48 | $120,060.93 |
| 4.000 | $534,999.97 | $294,117.13 | $214,879.34 | $176,037.29 | $153,336.60 | $138,689.14 | $128,626.06 |
| 4.125 | $536,640.22 | $295,846.00 | $216,703.58 | $177,956.59 | $155,348.70 | $140,790.75 | $130,813.18 |
| 4.500 | $541,579.71 | $301,069.58 | $222,230.55 | $183,784.64 | $161,469.33 | $147,192.08 | $137,481.08 |
| 5.000 | $548,209.34 | $308,120.32 | $229,725.55 | $191,717.14 | $169,823.41 | $155,946.68 | $146,611.77 |
| 5.500 | $554,888.76 | $315,268.84 | $237,362.74 | $199,831.26 | $178,392.42 | $164,942.70 | $156,003.23 |
| 6.000 | $561,617.88 | $322,514.56 | $245,140.41 | $208,123.22 | $187,169.56 | $174,169.43 | $165,640.11 |
| 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。 |