| 楼价： | $13,500,000.00 |
| 首期： | $5,400,000.00 |
| 贷款金额： | $8,100,000.00 |
| 每月供款额： | $35,830.16 (2.375厘息计供300期) |
| 全期供款共： | $10,749,046.70 |
| 全期利息共： | $2,649,046.70 |
| 买卖合约： | $3,000.00 |
| 转名契*： | $15,750.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $135,000.00 |
| 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#： | $506,250.00 | # 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 | $138,459.35 | $70,959.34 | $48,478.06 | $37,251.44 | $30,526.67 | $26,052.80 | $22,865.14 |
| 1.500 | $140,210.09 | $72,731.11 | $50,280.18 | $39,086.18 | $32,394.84 | $27,954.74 | $24,800.94 |
| 2.000 | $141,974.86 | $74,530.90 | $52,124.20 | $40,976.55 | $34,332.20 | $29,939.18 | $26,832.28 |
| 2.375 | $143,307.62 | $75,899.07 | $53,534.60 | $42,430.59 | $35,830.16 | $31,480.86 | $28,417.27 |
| 2.500 | $143,753.63 | $76,358.62 | $54,009.93 | $42,922.13 | $36,337.96 | $32,004.79 | $28,957.11 |
| 3.000 | $145,546.39 | $78,214.20 | $55,937.11 | $44,922.41 | $38,411.12 | $34,149.93 | $31,172.87 |
| 3.500 | $147,353.13 | $80,097.55 | $57,905.49 | $46,976.74 | $40,550.51 | $36,372.62 | $33,476.54 |
| 4.000 | $149,173.83 | $82,008.56 | $59,914.72 | $49,084.41 | $42,754.78 | $38,670.64 | $35,864.75 |
| 4.500 | $151,008.46 | $83,947.11 | $61,964.46 | $51,244.60 | $45,022.43 | $41,041.51 | $38,333.80 |
| 5.000 | $152,856.99 | $85,913.07 | $64,054.28 | $53,456.41 | $47,351.79 | $43,482.55 | $40,879.70 |
| 5.500 | $154,719.41 | $87,906.29 | $66,183.76 | $55,718.87 | $49,741.09 | $45,990.91 | $43,498.32 |
| 6.000 | $156,595.69 | $89,926.61 | $68,352.40 | $58,030.92 | $52,188.41 | $48,563.59 | $46,185.37 |
| 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。 |