| 樓價： | $580,000,000.00 |
| 首期： | $232,000,000.00 |
| 貸款金額： | $348,000,000.00 |
| 每月供款額： | $1,539,369.65 (2.375厘息計供300期) |
| 全期供款共： | $461,810,895.30 |
| 全期利息共： | $113,810,895.30 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $299,000.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $5,800,000.00 |
| 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#： | $24,650,000.00 | # 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 | $5,948,624.11 | $3,048,623.42 | $2,082,760.91 | $1,600,432.19 | $1,311,516.14 | $1,119,305.53 | $982,354.23 |
| 1.500 | $6,023,841.04 | $3,124,744.19 | $2,160,185.71 | $1,679,258.02 | $1,391,778.42 | $1,201,018.33 | $1,065,521.85 |
| 2.000 | $6,099,660.50 | $3,202,068.19 | $2,239,410.28 | $1,760,474.01 | $1,475,013.10 | $1,286,275.76 | $1,152,794.44 |
| 2.375 | $6,156,920.11 | $3,260,849.12 | $2,300,004.96 | $1,822,943.83 | $1,539,369.65 | $1,352,511.19 | $1,220,890.26 |
| 2.500 | $6,176,081.84 | $3,280,592.58 | $2,320,426.45 | $1,844,062.07 | $1,561,186.23 | $1,375,020.73 | $1,244,083.35 |
| 3.000 | $6,253,104.35 | $3,360,313.92 | $2,403,224.11 | $1,929,999.64 | $1,650,255.37 | $1,467,182.04 | $1,339,278.66 |
| 3.500 | $6,330,727.25 | $3,441,228.19 | $2,487,791.24 | $2,018,259.82 | $1,742,170.02 | $1,562,675.51 | $1,438,251.41 |
| 4.000 | $6,408,949.68 | $3,523,330.81 | $2,574,113.98 | $2,108,811.55 | $1,836,872.20 | $1,661,405.23 | $1,540,856.10 |
| 4.500 | $6,487,770.70 | $3,606,616.62 | $2,662,176.65 | $2,201,619.83 | $1,934,297.02 | $1,763,264.88 | $1,646,933.43 |
| 5.000 | $6,567,189.31 | $3,691,079.93 | $2,751,961.82 | $2,296,645.97 | $2,034,373.34 | $1,868,139.25 | $1,756,313.11 |
| 5.500 | $6,647,204.44 | $3,776,714.47 | $2,843,450.42 | $2,393,847.83 | $2,137,024.47 | $1,975,905.72 | $1,868,816.65 |
| 6.000 | $6,727,814.93 | $3,863,513.47 | $2,936,621.76 | $2,493,180.08 | $2,242,168.88 | $2,086,435.83 | $1,984,260.18 |
| 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。 |