| 楼价： | $10,380,000.00 |
| 首期： | $4,152,000.00 |
| 贷款金额： | $6,228,000.00 |
| 每月供款额： | $27,549.41 (2.375厘息计供300期) |
| 全期供款共： | $8,264,822.57 |
| 全期利息共： | $2,036,822.57 |
| 买卖合约： | $3,000.00 |
| 转名契*： | $14,190.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $103,800.00 |
| 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#： | $389,250.00 | # 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 | $106,459.86 | $54,559.85 | $37,274.24 | $28,642.22 | $23,471.62 | $20,031.71 | $17,580.75 |
| 1.500 | $107,805.98 | $55,922.15 | $38,659.88 | $30,052.93 | $24,908.03 | $21,494.09 | $19,069.17 |
| 2.000 | $109,162.89 | $57,305.98 | $40,077.72 | $31,506.41 | $26,397.65 | $23,019.90 | $20,631.05 |
| 2.375 | $110,187.64 | $58,357.96 | $41,162.16 | $32,624.41 | $27,549.41 | $24,205.29 | $21,849.73 |
| 2.500 | $110,530.57 | $58,711.29 | $41,527.63 | $33,002.35 | $27,939.85 | $24,608.13 | $22,264.80 |
| 3.000 | $111,909.01 | $60,138.03 | $43,009.42 | $34,540.34 | $29,533.88 | $26,257.50 | $23,968.47 |
| 3.500 | $113,298.19 | $61,586.12 | $44,522.88 | $36,119.89 | $31,178.84 | $27,966.50 | $25,739.74 |
| 4.000 | $114,698.10 | $63,055.47 | $46,067.76 | $37,740.45 | $32,873.68 | $29,733.42 | $27,576.01 |
| 4.500 | $116,108.72 | $64,546.00 | $47,643.78 | $39,401.40 | $34,617.25 | $31,556.36 | $29,474.43 |
| 5.000 | $117,530.04 | $66,057.60 | $49,250.63 | $41,102.04 | $36,408.27 | $33,433.25 | $31,431.95 |
| 5.500 | $118,962.04 | $67,590.17 | $50,887.96 | $42,841.62 | $38,245.37 | $35,361.90 | $33,445.37 |
| 6.000 | $120,404.69 | $69,143.57 | $52,555.40 | $44,619.33 | $40,127.09 | $37,340.01 | $35,511.42 |
| 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。 |