| 樓價： | $58,500,000.00 |
| 首期： | $17,550,000.00 |
| 貸款金額： | $40,950,000.00 |
| 每月供款額： | $218,985.52 (4.125厘息計供300期) |
| 全期供款共： | $65,695,655.69 |
| 全期利息共： | $24,745,655.69 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $38,250.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $585,000.00 |
| 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#： | $2,486,250.00 | # 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 | $699,988.96 | $358,738.88 | $245,083.50 | $188,326.72 | $154,329.27 | $131,711.38 | $115,595.99 |
| 1.500 | $708,839.92 | $367,696.19 | $254,194.27 | $197,602.34 | $163,773.93 | $141,326.73 | $125,382.53 |
| 2.000 | $717,761.77 | $376,795.09 | $263,516.81 | $207,159.23 | $173,568.35 | $151,359.17 | $135,652.10 |
| 2.500 | $726,754.46 | $386,035.25 | $273,050.18 | $216,995.23 | $183,708.55 | $161,802.01 | $146,394.29 |
| 3.000 | $735,817.88 | $395,416.25 | $282,793.18 | $227,107.72 | $194,189.53 | $172,646.85 | $157,596.15 |
| 3.500 | $744,951.96 | $404,937.63 | $292,744.40 | $237,493.50 | $205,005.35 | $183,883.80 | $169,242.51 |
| 4.000 | $754,156.58 | $414,598.84 | $302,902.21 | $248,148.94 | $216,149.19 | $195,501.56 | $181,316.26 |
| 4.125 | $756,468.74 | $417,035.92 | $305,473.72 | $250,854.47 | $218,985.52 | $198,464.07 | $184,399.30 |
| 4.500 | $763,431.64 | $424,399.28 | $313,264.75 | $259,069.92 | $227,613.40 | $207,487.63 | $193,798.63 |
| 5.000 | $772,777.02 | $434,338.28 | $323,829.99 | $270,251.88 | $239,389.62 | $219,828.45 | $206,669.60 |
| 5.500 | $782,192.59 | $444,415.11 | $334,595.67 | $281,689.85 | $251,468.83 | $232,509.60 | $219,908.17 |
| 6.000 | $791,678.22 | $454,628.96 | $345,559.37 | $293,378.52 | $263,841.42 | $245,515.94 | $233,492.69 |
| 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。 |