| 樓價： | $608,000,000.00 |
| 首期： | $182,400,000.00 |
| 貸款金額： | $425,600,000.00 |
| 每月供款額： | $2,275,952.06 (4.125厘息計供300期) |
| 全期供款共： | $682,785,618.09 |
| 全期利息共： | $257,185,618.09 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $313,000.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $6,080,000.00 |
| 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#： | $25,840,000.00 | # 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 | $7,275,098.91 | $3,728,431.41 | $2,547,192.65 | $1,957,310.17 | $1,603,969.17 | $1,368,897.80 | $1,201,407.93 |
| 1.500 | $7,367,088.36 | $3,821,526.23 | $2,641,882.29 | $2,053,713.26 | $1,702,129.00 | $1,468,831.62 | $1,303,120.98 |
| 2.000 | $7,459,814.68 | $3,916,092.60 | $2,738,773.03 | $2,153,039.47 | $1,803,924.07 | $1,573,100.48 | $1,409,854.35 |
| 2.500 | $7,553,277.10 | $4,012,127.02 | $2,837,854.87 | $2,255,266.71 | $1,909,312.82 | $1,681,634.55 | $1,521,499.64 |
| 3.000 | $7,647,474.75 | $4,109,625.29 | $2,939,115.46 | $2,360,367.38 | $2,018,243.35 | $1,794,346.77 | $1,637,922.41 |
| 3.500 | $7,742,406.66 | $4,208,582.52 | $3,042,540.10 | $2,468,308.56 | $2,130,653.92 | $1,911,134.19 | $1,758,964.94 |
| 4.000 | $7,838,071.79 | $4,308,993.08 | $3,148,111.81 | $2,579,052.28 | $2,246,473.59 | $2,031,879.50 | $1,884,449.30 |
| 4.125 | $7,862,102.50 | $4,334,322.08 | $3,174,838.02 | $2,607,171.20 | $2,275,952.06 | $2,062,669.26 | $1,916,491.91 |
| 4.500 | $7,934,468.99 | $4,410,850.68 | $3,255,811.44 | $2,692,555.75 | $2,365,623.03 | $2,156,452.68 | $2,014,180.66 |
| 5.000 | $8,031,597.04 | $4,514,148.33 | $3,365,617.68 | $2,808,771.63 | $2,488,015.22 | $2,284,712.83 | $2,147,950.74 |
| 5.500 | $8,129,454.62 | $4,618,878.39 | $3,477,507.18 | $2,927,648.38 | $2,613,556.37 | $2,416,509.99 | $2,285,541.28 |
| 6.000 | $8,228,040.33 | $4,725,032.56 | $3,591,454.66 | $3,049,130.58 | $2,742,146.76 | $2,551,687.04 | $2,426,727.40 |
| 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。 |