| 楼价： | $10,200,000.00 |
| 首期： | $4,080,000.00 |
| 贷款金额： | $6,120,000.00 |
| 每月供款额： | $27,071.67 (2.375厘息计供300期) |
| 全期供款共： | $8,121,501.95 |
| 全期利息共： | $2,001,501.95 |
| 买卖合约： | $3,000.00 |
| 转名契*： | $14,100.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $102,000.00 |
| 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#： | $382,500.00 | # 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 | $104,613.73 | $53,613.72 | $36,627.86 | $28,145.53 | $23,064.59 | $19,684.34 | $17,275.88 |
| 1.500 | $105,936.51 | $54,952.40 | $37,989.47 | $29,531.78 | $24,476.10 | $21,121.36 | $18,738.49 |
| 2.000 | $107,269.89 | $56,312.23 | $39,382.73 | $30,960.06 | $25,939.89 | $22,620.71 | $20,273.28 |
| 2.375 | $108,276.87 | $57,345.97 | $40,448.36 | $32,058.67 | $27,071.67 | $23,785.54 | $21,470.83 |
| 2.500 | $108,613.85 | $57,693.18 | $40,807.50 | $32,430.06 | $27,455.34 | $24,181.40 | $21,878.71 |
| 3.000 | $109,968.39 | $59,095.18 | $42,263.60 | $33,941.37 | $29,021.73 | $25,802.17 | $23,552.83 |
| 3.500 | $111,333.48 | $60,518.15 | $43,750.81 | $35,493.53 | $30,638.16 | $27,481.53 | $25,293.39 |
| 4.000 | $112,709.11 | $61,962.02 | $45,268.90 | $37,086.00 | $32,303.61 | $29,217.82 | $27,097.81 |
| 4.500 | $114,095.28 | $63,426.71 | $46,817.59 | $38,718.14 | $34,016.95 | $31,009.14 | $28,963.31 |
| 5.000 | $115,491.95 | $64,912.10 | $48,396.57 | $40,389.29 | $35,776.91 | $32,853.48 | $30,886.89 |
| 5.500 | $116,899.11 | $66,418.08 | $50,005.51 | $42,098.70 | $37,582.15 | $34,748.69 | $32,865.40 |
| 6.000 | $118,316.75 | $67,944.55 | $51,644.04 | $43,845.58 | $39,431.25 | $36,692.49 | $34,895.61 |
| 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。 |