| 楼价： | $12,500,000.00 |
| 首期： | $5,000,000.00 |
| 贷款金额： | $7,500,000.00 |
| 每月供款额： | $33,176.07 (2.375厘息计供300期) |
| 全期供款共： | $9,952,821.02 |
| 全期利息共： | $2,452,821.02 |
| 买卖合约： | $3,000.00 |
| 转名契*： | $15,250.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $125,000.00 |
| 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#： | $468,750.00 | # 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 | $128,203.11 | $65,703.09 | $44,887.09 | $34,492.07 | $28,265.43 | $24,122.96 | $21,171.43 |
| 1.500 | $129,824.16 | $67,343.62 | $46,555.73 | $36,190.91 | $29,995.22 | $25,884.02 | $22,963.83 |
| 2.000 | $131,458.20 | $69,010.09 | $48,263.15 | $37,941.25 | $31,789.08 | $27,721.46 | $24,844.71 |
| 2.375 | $132,692.24 | $70,276.92 | $49,569.07 | $39,287.58 | $33,176.07 | $29,148.95 | $26,312.29 |
| 2.500 | $133,105.21 | $70,702.43 | $50,009.19 | $39,742.72 | $33,646.26 | $29,634.07 | $26,812.14 |
| 3.000 | $134,765.18 | $72,420.56 | $51,793.62 | $41,594.82 | $35,565.85 | $31,620.30 | $28,863.76 |
| 3.500 | $136,438.09 | $74,164.40 | $53,616.19 | $43,496.98 | $37,546.77 | $33,678.35 | $30,996.80 |
| 4.000 | $138,123.92 | $75,933.85 | $55,476.59 | $45,448.52 | $39,587.76 | $35,806.15 | $33,208.11 |
| 4.500 | $139,822.64 | $77,728.81 | $57,374.50 | $47,448.70 | $41,687.44 | $38,001.40 | $35,494.25 |
| 5.000 | $141,534.25 | $79,549.14 | $59,309.52 | $49,496.68 | $43,844.25 | $40,261.62 | $37,851.58 |
| 5.500 | $143,258.72 | $81,394.71 | $61,281.26 | $51,591.55 | $46,056.56 | $42,584.18 | $40,276.22 |
| 6.000 | $144,996.01 | $83,265.38 | $63,289.26 | $53,732.33 | $48,322.61 | $44,966.29 | $42,764.23 |
| 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。 |