| 楼价： | $10,880,000.00 |
| 首期： | $4,352,000.00 |
| 贷款金额： | $6,528,000.00 |
| 每月供款额： | $28,876.45 (2.375厘息计供300期) |
| 全期供款共： | $8,662,935.42 |
| 全期利息共： | $2,134,935.42 |
| 买卖合约： | $3,000.00 |
| 转名契*： | $14,440.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $108,800.00 |
| 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#： | $408,000.00 | # 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 | $111,587.98 | $57,187.97 | $39,069.72 | $30,021.90 | $24,602.23 | $20,996.63 | $18,427.61 |
| 1.500 | $112,998.95 | $58,615.89 | $40,522.10 | $31,500.56 | $26,107.84 | $22,529.45 | $19,987.72 |
| 2.000 | $114,421.22 | $60,066.38 | $42,008.25 | $33,024.06 | $27,669.21 | $24,128.76 | $21,624.83 |
| 2.375 | $115,495.33 | $61,169.03 | $43,144.92 | $34,195.91 | $28,876.45 | $25,371.24 | $22,902.22 |
| 2.500 | $115,854.78 | $61,539.39 | $43,528.00 | $34,592.06 | $29,285.70 | $25,793.49 | $23,337.29 |
| 3.000 | $117,299.61 | $63,034.85 | $45,081.17 | $36,204.13 | $30,956.51 | $27,522.31 | $25,123.02 |
| 3.500 | $118,755.71 | $64,552.69 | $46,667.53 | $37,859.77 | $32,680.71 | $29,313.64 | $26,979.61 |
| 4.000 | $120,223.06 | $66,092.83 | $48,286.83 | $39,558.40 | $34,457.19 | $31,165.67 | $28,904.34 |
| 4.500 | $121,701.63 | $67,655.15 | $49,938.76 | $41,299.35 | $36,284.74 | $33,076.42 | $30,894.20 |
| 5.000 | $123,191.41 | $69,239.57 | $51,623.01 | $43,081.91 | $38,162.04 | $35,043.72 | $32,946.01 |
| 5.500 | $124,692.39 | $70,845.95 | $53,339.21 | $44,905.28 | $40,087.63 | $37,065.27 | $35,056.42 |
| 6.000 | $126,204.53 | $72,474.18 | $55,086.97 | $46,768.62 | $42,060.00 | $39,138.66 | $37,221.98 |
| 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。 |