| 樓價： | $57,800,000.00 |
| 首期： | $17,340,000.00 |
| 貸款金額： | $40,460,000.00 |
| 每月供款額： | $216,365.18 (4.125厘息計供300期) |
| 全期供款共： | $64,909,553.82 |
| 全期利息共： | $24,449,553.82 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $37,900.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $578,000.00 |
| 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#： | $2,456,500.00 | # 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 | $691,613.02 | $354,446.28 | $242,150.88 | $186,073.24 | $152,482.59 | $130,135.35 | $114,212.79 |
| 1.500 | $700,358.07 | $363,296.41 | $251,152.63 | $195,237.87 | $161,814.24 | $139,635.64 | $123,882.22 |
| 2.000 | $709,173.17 | $372,286.43 | $260,363.62 | $204,680.40 | $171,491.47 | $149,548.04 | $134,028.92 |
| 2.500 | $718,058.25 | $381,416.02 | $269,782.91 | $214,398.71 | $181,510.33 | $159,865.92 | $144,642.56 |
| 3.000 | $727,013.22 | $390,684.77 | $279,409.33 | $224,390.19 | $191,865.90 | $170,580.99 | $155,710.39 |
| 3.500 | $736,038.00 | $400,092.22 | $289,241.48 | $234,651.70 | $202,552.30 | $181,683.48 | $167,217.39 |
| 4.000 | $745,132.48 | $409,637.83 | $299,277.73 | $245,179.64 | $213,562.79 | $193,162.23 | $179,146.66 |
| 4.125 | $747,416.98 | $412,045.75 | $301,818.48 | $247,852.79 | $216,365.18 | $196,089.28 | $182,192.82 |
| 4.500 | $754,296.56 | $419,321.00 | $309,516.28 | $255,969.94 | $224,889.82 | $205,004.88 | $191,479.67 |
| 5.000 | $763,530.11 | $429,141.07 | $319,955.10 | $267,018.09 | $236,525.13 | $217,198.03 | $204,196.63 |
| 5.500 | $772,833.02 | $439,097.32 | $330,591.97 | $278,319.20 | $248,459.80 | $229,727.43 | $217,276.79 |
| 6.000 | $782,205.15 | $449,188.95 | $341,424.47 | $289,868.01 | $260,684.35 | $242,578.14 | $230,698.76 |
| 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。 |