| 楼价： | $11,500,000.00 |
| 首期： | $4,600,000.00 |
| 贷款金额： | $6,900,000.00 |
| 每月供款额： | $30,521.98 (2.375厘息计供300期) |
| 全期供款共： | $9,156,595.34 |
| 全期利息共： | $2,256,595.34 |
| 买卖合约： | $3,000.00 |
| 转名契*： | $14,750.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $115,000.00 |
| 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#： | $431,250.00 | # 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 | $117,946.86 | $60,446.84 | $41,296.12 | $31,732.71 | $26,004.20 | $22,193.13 | $19,477.71 |
| 1.500 | $119,438.23 | $61,956.13 | $42,831.27 | $33,295.63 | $27,595.61 | $23,813.29 | $21,126.73 |
| 2.000 | $120,941.54 | $63,489.28 | $44,402.10 | $34,905.95 | $29,245.95 | $25,503.74 | $22,857.13 |
| 2.375 | $122,076.86 | $64,654.77 | $45,603.55 | $36,144.58 | $30,521.98 | $26,817.03 | $24,207.31 |
| 2.500 | $122,456.80 | $65,046.23 | $46,008.46 | $36,563.30 | $30,954.55 | $27,263.34 | $24,667.17 |
| 3.000 | $123,983.97 | $66,626.91 | $47,650.13 | $38,267.23 | $32,720.58 | $29,090.68 | $26,554.66 |
| 3.500 | $125,523.04 | $68,231.25 | $49,326.90 | $40,017.22 | $34,543.03 | $30,984.08 | $28,517.05 |
| 4.000 | $127,074.00 | $69,859.15 | $51,038.47 | $41,812.64 | $36,420.74 | $32,941.66 | $30,551.46 |
| 4.500 | $128,636.83 | $71,510.50 | $52,784.54 | $43,652.81 | $38,352.44 | $34,961.29 | $32,654.71 |
| 5.000 | $130,211.51 | $73,185.21 | $54,564.76 | $45,536.95 | $40,336.71 | $37,040.69 | $34,823.45 |
| 5.500 | $131,798.02 | $74,883.13 | $56,378.76 | $47,464.22 | $42,372.04 | $39,177.44 | $37,054.12 |
| 6.000 | $133,396.33 | $76,604.15 | $58,226.12 | $49,433.74 | $44,456.80 | $41,368.99 | $39,343.09 |
| 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。 |