| 楼价： | $10,600,000.00 |
| 首期： | $4,240,000.00 |
| 贷款金额： | $6,360,000.00 |
| 每月供款额： | $28,133.31 (2.375厘息计供300期) |
| 全期供款共： | $8,439,992.22 |
| 全期利息共： | $2,079,992.22 |
| 买卖合约： | $3,000.00 |
| 转名契*： | $14,300.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $106,000.00 |
| 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#： | $397,500.00 | # 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 | $108,716.23 | $55,716.22 | $38,064.25 | $29,249.28 | $23,969.09 | $20,456.27 | $17,953.37 |
| 1.500 | $110,090.89 | $57,107.39 | $39,479.26 | $30,689.89 | $25,435.95 | $21,949.65 | $19,473.33 |
| 2.000 | $111,476.55 | $58,520.56 | $40,927.15 | $32,174.18 | $26,957.14 | $23,507.80 | $21,068.31 |
| 2.375 | $112,523.02 | $59,594.83 | $42,034.57 | $33,315.87 | $28,133.31 | $24,718.31 | $22,312.82 |
| 2.500 | $112,873.22 | $59,955.66 | $42,407.79 | $33,701.82 | $28,532.02 | $25,129.69 | $22,736.70 |
| 3.000 | $114,280.87 | $61,412.63 | $43,920.99 | $35,272.41 | $30,159.84 | $26,814.02 | $24,476.47 |
| 3.500 | $115,699.50 | $62,891.41 | $45,466.53 | $36,885.44 | $31,839.66 | $28,559.24 | $26,285.28 |
| 4.000 | $117,129.08 | $64,391.91 | $47,044.15 | $38,540.35 | $33,570.42 | $30,363.61 | $28,160.47 |
| 4.500 | $118,569.60 | $65,914.03 | $48,653.57 | $40,236.50 | $35,350.95 | $32,225.19 | $30,099.13 |
| 5.000 | $120,021.05 | $67,457.67 | $50,294.47 | $41,973.19 | $37,179.93 | $34,141.86 | $32,098.14 |
| 5.500 | $121,483.39 | $69,022.71 | $51,966.51 | $43,749.63 | $39,055.96 | $36,111.38 | $34,154.24 |
| 6.000 | $122,956.62 | $70,609.04 | $53,669.29 | $45,565.02 | $40,977.57 | $38,131.41 | $36,264.07 |
| 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。 |