| 樓價： | $1,028,000,000.00 |
| 首期： | $411,200,000.00 |
| 貸款金額： | $616,800,000.00 |
| 每月供款額： | $2,728,400.00 (2.375厘息計供300期) |
| 全期供款共： | $818,520,000.64 |
| 全期利息共： | $201,720,000.64 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $523,000.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $10,280,000.00 |
| 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#： | $43,690,000.00 | # 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 | $10,543,423.42 | $5,403,422.21 | $3,691,514.17 | $2,836,628.09 | $2,324,549.30 | $1,983,872.56 | $1,741,138.19 |
| 1.500 | $10,676,738.95 | $5,538,339.71 | $3,828,742.95 | $2,976,340.08 | $2,466,807.26 | $2,128,701.46 | $1,888,545.62 |
| 2.000 | $10,811,122.40 | $5,675,389.83 | $3,969,161.67 | $3,120,288.41 | $2,614,333.56 | $2,279,812.91 | $2,043,228.76 |
| 2.375 | $10,912,610.13 | $5,779,573.97 | $4,076,560.52 | $3,231,010.79 | $2,728,400.00 | $2,397,209.49 | $2,163,922.74 |
| 2.500 | $10,946,572.64 | $5,814,567.54 | $4,112,755.84 | $3,268,441.04 | $2,767,068.02 | $2,437,105.70 | $2,205,030.49 |
| 3.000 | $11,083,088.40 | $5,955,866.73 | $4,259,507.56 | $3,420,757.98 | $2,924,935.38 | $2,600,453.68 | $2,373,755.97 |
| 3.500 | $11,220,668.30 | $6,099,280.31 | $4,409,395.52 | $3,577,191.54 | $3,087,846.18 | $2,769,707.63 | $2,549,176.63 |
| 4.000 | $11,359,310.80 | $6,244,800.12 | $4,562,395.13 | $3,737,686.67 | $3,255,697.63 | $2,944,697.54 | $2,731,034.60 |
| 4.500 | $11,499,014.27 | $6,392,417.05 | $4,718,478.61 | $3,902,181.35 | $3,428,374.72 | $3,125,234.99 | $2,919,047.53 |
| 5.000 | $11,639,776.91 | $6,542,120.98 | $4,877,615.09 | $4,070,607.00 | $3,605,751.38 | $3,311,115.77 | $3,112,913.57 |
| 5.500 | $11,781,596.83 | $6,693,900.82 | $5,039,770.75 | $4,242,888.91 | $3,787,691.65 | $3,502,122.56 | $3,312,316.41 |
| 6.000 | $11,924,471.98 | $6,847,744.56 | $5,204,908.92 | $4,418,946.77 | $3,974,051.04 | $3,698,027.64 | $3,516,930.12 |
| 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。 |