| 樓價： | $658,000,000.00 |
| 首期： | $263,200,000.00 |
| 貸款金額： | $394,800,000.00 |
| 每月供款額： | $1,746,388.33 (2.375厘息計供300期) |
| 全期供款共： | $523,916,498.47 |
| 全期利息共： | $129,116,498.47 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $338,000.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $6,580,000.00 |
| 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#： | $27,965,000.00 | # 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 | $6,748,611.49 | $3,458,610.71 | $2,362,856.34 | $1,815,662.72 | $1,487,892.45 | $1,269,832.83 | $1,114,463.94 |
| 1.500 | $6,833,943.80 | $3,544,968.41 | $2,450,693.44 | $1,905,089.27 | $1,578,948.62 | $1,362,534.59 | $1,208,816.17 |
| 2.000 | $6,919,959.67 | $3,632,691.16 | $2,540,572.35 | $1,997,227.41 | $1,673,376.93 | $1,459,257.68 | $1,307,825.41 |
| 2.375 | $6,984,919.72 | $3,699,377.11 | $2,609,315.97 | $2,068,098.34 | $1,746,388.33 | $1,534,400.63 | $1,385,078.95 |
| 2.500 | $7,006,658.36 | $3,721,775.72 | $2,632,483.80 | $2,092,056.62 | $1,771,138.87 | $1,559,937.31 | $1,411,391.11 |
| 3.000 | $7,094,039.07 | $3,812,218.20 | $2,726,416.32 | $2,189,551.32 | $1,872,186.27 | $1,664,492.73 | $1,519,388.55 |
| 3.500 | $7,182,100.91 | $3,904,014.05 | $2,822,356.27 | $2,289,680.97 | $1,976,461.86 | $1,772,828.43 | $1,631,671.42 |
| 4.000 | $7,270,842.91 | $3,997,158.05 | $2,920,287.93 | $2,392,410.34 | $2,083,899.85 | $1,884,835.59 | $1,748,074.68 |
| 4.500 | $7,360,264.00 | $4,091,644.38 | $3,020,193.50 | $2,497,699.74 | $2,194,426.62 | $2,000,393.60 | $1,868,417.58 |
| 5.000 | $7,450,363.04 | $4,187,466.54 | $3,122,053.24 | $2,605,505.26 | $2,307,961.48 | $2,119,371.77 | $1,992,506.94 |
| 5.500 | $7,541,138.83 | $4,284,617.45 | $3,225,845.48 | $2,715,779.09 | $2,424,417.42 | $2,241,630.98 | $2,120,140.27 |
| 6.000 | $7,632,590.04 | $4,383,089.42 | $3,331,546.76 | $2,828,469.82 | $2,543,701.93 | $2,367,025.47 | $2,251,108.97 |
| 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。 |