| 楼价： | $10,000,000.00 |
| 首期： | $4,000,000.00 |
| 贷款金额： | $6,000,000.00 |
| 每月供款额： | $26,540.86 (2.375厘息计供300期) |
| 全期供款共： | $7,962,256.82 |
| 全期利息共： | $1,962,256.82 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $14,000.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $100,000.00 |
| 按揭保险费： | $0 一次性付款 |
| * 因律师收费现已浮动, 请自行与律师行商议. | |
| 转名契： | $210.00 |
| 楼契： | $230.00 - $450.00 |
| 按揭契： | $210.00 |
| 注册费： | $300.00 |
| 查册费： | $30.00 |
| 印花税#： | $370,000.00 | # 收费以税务局的公布为准. |
| 利率 | 5年 | 10年 | 15年 | 20年 | 25年 | 30年 | 35年 |
| 1.000 | $102,562.48 | $52,562.47 | $35,909.67 | $27,593.66 | $22,612.35 | $19,298.37 | $16,937.14 |
| 1.500 | $103,859.33 | $53,874.90 | $37,244.58 | $28,952.72 | $23,996.18 | $20,707.21 | $18,371.07 |
| 2.000 | $105,166.56 | $55,208.07 | $38,610.52 | $30,353.00 | $25,431.26 | $22,177.17 | $19,875.77 |
| 2.375 | $106,153.80 | $56,221.54 | $39,655.26 | $31,430.07 | $26,540.86 | $23,319.16 | $21,049.83 |
| 2.500 | $106,484.17 | $56,561.94 | $40,007.35 | $31,794.17 | $26,917.00 | $23,707.25 | $21,449.71 |
| 3.000 | $107,812.14 | $57,936.45 | $41,434.90 | $33,275.86 | $28,452.68 | $25,296.24 | $23,091.01 |
| 3.500 | $109,150.47 | $59,331.52 | $42,892.95 | $34,797.58 | $30,037.41 | $26,942.68 | $24,797.44 |
| 4.000 | $110,499.13 | $60,747.08 | $44,381.28 | $36,358.82 | $31,670.21 | $28,644.92 | $26,566.48 |
| 4.500 | $111,858.12 | $62,183.05 | $45,899.60 | $37,958.96 | $33,349.95 | $30,401.12 | $28,395.40 |
| 5.000 | $113,227.40 | $63,639.31 | $47,447.62 | $39,597.34 | $35,075.40 | $32,209.30 | $30,281.26 |
| 5.500 | $114,606.97 | $65,115.77 | $49,025.01 | $41,273.24 | $36,845.25 | $34,067.34 | $32,220.98 |
| 6.000 | $115,996.81 | $66,612.30 | $50,631.41 | $42,985.86 | $38,658.08 | $35,973.03 | $34,211.38 |
| 免责声明： 以上资讯仅供模拟性参考。本网页的隐含值数据均属假设的及不适用於个别情况。阁下使用及依赖该等数据前请先谘询有关财务顾问。本网页的 数据结果只作模拟性参考，其准确性不被保证。 |