| 樓價： | $1,111,100,000.00 |
| 首期： | $444,440,000.00 |
| 貸款金額： | $666,660,000.00 |
| 每月供款額： | $2,948,954.52 (2.375厘息計供300期) |
| 全期供款共： | $884,686,354.78 |
| 全期利息共： | $218,026,354.78 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $564,550.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $11,111,000.00 |
| 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#： | $47,221,750.00 | # 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 | $11,395,717.67 | $5,840,216.36 | $3,989,923.53 | $3,065,931.39 | $2,512,457.90 | $2,144,242.03 | $1,881,885.84 |
| 1.500 | $11,539,809.97 | $5,986,040.13 | $4,138,245.42 | $3,216,937.22 | $2,666,215.51 | $2,300,778.40 | $2,041,209.19 |
| 2.000 | $11,685,056.52 | $6,134,168.91 | $4,290,015.10 | $3,372,521.84 | $2,825,667.33 | $2,464,105.18 | $2,208,396.38 |
| 2.375 | $11,794,748.17 | $6,246,774.94 | $4,406,095.71 | $3,492,194.63 | $2,948,954.52 | $2,590,991.70 | $2,338,846.84 |
| 2.500 | $11,831,456.09 | $6,284,597.27 | $4,445,216.94 | $3,532,650.63 | $2,990,748.32 | $2,634,112.98 | $2,383,277.60 |
| 3.000 | $11,979,007.32 | $6,437,318.61 | $4,603,831.56 | $3,697,280.35 | $3,161,377.14 | $2,810,665.45 | $2,565,642.28 |
| 3.500 | $12,127,708.70 | $6,592,325.24 | $4,765,835.95 | $3,866,359.46 | $3,337,457.09 | $2,993,601.32 | $2,755,243.34 |
| 4.000 | $12,277,558.59 | $6,749,608.38 | $4,931,203.52 | $4,039,828.46 | $3,518,877.08 | $3,182,736.81 | $2,951,802.09 |
| 4.500 | $12,428,555.21 | $6,909,158.16 | $5,099,904.26 | $4,217,620.33 | $3,705,512.80 | $3,377,868.29 | $3,155,013.34 |
| 5.000 | $12,580,696.62 | $7,070,963.64 | $5,271,904.79 | $4,399,660.93 | $3,897,227.97 | $3,578,775.03 | $3,364,550.85 |
| 5.500 | $12,733,980.77 | $7,235,012.85 | $5,447,168.56 | $4,585,869.53 | $4,093,875.68 | $3,785,222.16 | $3,580,072.73 |
| 6.000 | $12,888,405.47 | $7,401,292.78 | $5,625,655.93 | $4,776,159.29 | $4,295,299.72 | $3,996,963.53 | $3,801,226.71 |
| 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。 |