| 楼价： | $10,800,000.00 |
| 首期： | $4,320,000.00 |
| 贷款金额： | $6,480,000.00 |
| 每月供款额： | $28,664.12 (2.375厘息计供300期) |
| 全期供款共： | $8,599,237.36 |
| 全期利息共： | $2,119,237.36 |
| 买卖合约： | $3,000.00 |
| 转名契*： | $14,400.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $108,000.00 |
| 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#： | $405,000.00 | # 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 | $110,767.48 | $56,767.47 | $38,782.44 | $29,801.15 | $24,421.34 | $20,842.24 | $18,292.11 |
| 1.500 | $112,168.07 | $58,184.89 | $40,224.15 | $31,268.94 | $25,915.87 | $22,363.79 | $19,840.75 |
| 2.000 | $113,579.89 | $59,624.72 | $41,699.36 | $32,781.24 | $27,465.76 | $23,951.34 | $21,465.83 |
| 2.375 | $114,646.10 | $60,719.26 | $42,827.68 | $33,944.47 | $28,664.12 | $25,184.69 | $22,733.82 |
| 2.500 | $115,002.90 | $61,086.90 | $43,207.94 | $34,337.71 | $29,070.36 | $25,603.83 | $23,165.69 |
| 3.000 | $116,437.12 | $62,571.36 | $44,749.69 | $35,937.92 | $30,728.89 | $27,319.94 | $24,938.29 |
| 3.500 | $117,882.51 | $64,078.04 | $46,324.39 | $37,581.39 | $32,440.41 | $29,098.10 | $26,781.23 |
| 4.000 | $119,339.06 | $65,606.85 | $47,931.78 | $39,267.53 | $34,203.83 | $30,936.51 | $28,691.80 |
| 4.500 | $120,806.76 | $67,157.69 | $49,571.57 | $40,995.68 | $36,017.94 | $32,833.21 | $30,667.04 |
| 5.000 | $122,285.59 | $68,730.45 | $51,243.43 | $42,765.13 | $37,881.43 | $34,786.04 | $32,703.76 |
| 5.500 | $123,775.53 | $70,325.03 | $52,947.01 | $44,575.10 | $39,792.87 | $36,792.73 | $34,798.65 |
| 6.000 | $125,276.55 | $71,941.29 | $54,681.92 | $46,424.73 | $41,750.73 | $38,850.87 | $36,948.29 |
| 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。 |