| 楼价： | $10,500,000.00 |
| 首期： | $4,200,000.00 |
| 贷款金额： | $6,300,000.00 |
| 每月供款额： | $27,867.90 (2.375厘息计供300期) |
| 全期供款共： | $8,360,369.66 |
| 全期利息共： | $2,060,369.66 |
| 买卖合约： | $3,000.00 |
| 转名契*： | $14,250.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $105,000.00 |
| 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#： | $393,750.00 | # 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 | $107,690.61 | $55,190.60 | $37,705.15 | $28,973.34 | $23,742.96 | $20,263.29 | $17,784.00 |
| 1.500 | $109,052.29 | $56,568.64 | $39,106.81 | $30,400.36 | $25,195.99 | $21,742.57 | $19,289.62 |
| 2.000 | $110,424.89 | $57,968.48 | $40,541.05 | $31,870.65 | $26,702.82 | $23,286.03 | $20,869.55 |
| 2.375 | $111,461.48 | $59,032.61 | $41,638.02 | $33,001.57 | $27,867.90 | $24,485.12 | $22,102.32 |
| 2.500 | $111,808.38 | $59,390.04 | $42,007.72 | $33,383.88 | $28,262.85 | $24,892.62 | $22,522.20 |
| 3.000 | $113,202.75 | $60,833.27 | $43,506.64 | $34,939.65 | $29,875.31 | $26,561.05 | $24,245.56 |
| 3.500 | $114,607.99 | $62,298.10 | $45,037.60 | $36,537.46 | $31,539.28 | $28,289.82 | $26,037.31 |
| 4.000 | $116,024.09 | $63,784.44 | $46,600.34 | $38,176.76 | $33,253.72 | $30,077.16 | $27,894.81 |
| 4.500 | $117,451.02 | $65,292.20 | $48,194.58 | $39,856.91 | $35,017.45 | $31,921.17 | $29,815.17 |
| 5.000 | $118,888.77 | $66,821.27 | $49,820.00 | $41,577.21 | $36,829.17 | $33,819.76 | $31,795.32 |
| 5.500 | $120,337.32 | $68,371.56 | $51,476.26 | $43,336.90 | $38,687.51 | $35,770.71 | $33,832.03 |
| 6.000 | $121,796.65 | $69,942.92 | $53,162.98 | $45,135.16 | $40,590.99 | $37,771.68 | $35,921.95 |
| 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。 |