| 樓價： | $11,200,000.00 |
| 首期： | $3,360,000.00 |
| 貸款金額： | $7,840,000.00 |
| 每月供款額： | $41,925.43 (4.125厘息計供300期) |
| 全期供款共： | $12,577,629.81 |
| 全期利息共： | $4,737,629.81 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $14,600.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $112,000.00 |
| 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#： | $420,000.00 | # 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 | $134,014.98 | $68,681.63 | $46,921.97 | $36,055.71 | $29,546.80 | $25,216.54 | $22,131.20 |
| 1.500 | $135,709.52 | $70,396.54 | $48,666.25 | $37,831.56 | $31,355.01 | $27,057.42 | $24,004.86 |
| 2.000 | $137,417.64 | $72,138.55 | $50,451.08 | $39,661.25 | $33,230.18 | $28,978.17 | $25,971.00 |
| 2.500 | $139,139.31 | $73,907.60 | $52,276.27 | $41,544.39 | $35,171.55 | $30,977.48 | $28,027.62 |
| 3.000 | $140,874.53 | $75,703.62 | $54,141.60 | $43,480.45 | $37,178.17 | $33,053.76 | $30,172.25 |
| 3.500 | $142,623.28 | $77,526.52 | $56,046.79 | $45,468.84 | $39,248.89 | $35,205.10 | $32,401.99 |
| 4.000 | $144,385.53 | $79,376.19 | $57,991.53 | $47,508.86 | $41,382.41 | $37,429.36 | $34,713.54 |
| 4.125 | $144,828.20 | $79,842.78 | $58,483.86 | $48,026.84 | $41,925.43 | $37,996.54 | $35,303.80 |
| 4.500 | $146,161.27 | $81,252.51 | $59,975.47 | $49,599.71 | $43,577.27 | $39,724.13 | $37,103.33 |
| 5.000 | $147,950.47 | $83,155.36 | $61,998.22 | $51,740.53 | $45,831.86 | $42,086.82 | $39,567.51 |
| 5.500 | $149,753.11 | $85,084.60 | $64,059.34 | $53,930.36 | $48,144.46 | $44,514.66 | $42,102.08 |
| 6.000 | $151,569.16 | $87,040.07 | $66,158.38 | $56,168.19 | $50,513.23 | $47,004.76 | $44,702.87 |
| 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。 |