| 楼价： | $12,980,000.00 |
| 首期： | $5,192,000.00 |
| 贷款金额： | $7,788,000.00 |
| 每月供款额： | $34,450.03 (2.375厘息计供300期) |
| 全期供款共： | $10,335,009.35 |
| 全期利息共： | $2,547,009.35 |
| 买卖合约： | $3,000.00 |
| 转名契*： | $15,490.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $129,800.00 |
| 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#： | $486,750.00 | # 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 | $133,126.11 | $68,226.09 | $46,610.75 | $35,816.57 | $29,350.83 | $25,049.29 | $21,984.41 |
| 1.500 | $134,809.41 | $69,929.62 | $48,343.47 | $37,580.64 | $31,147.04 | $26,877.96 | $23,845.64 |
| 2.000 | $136,506.20 | $71,660.08 | $50,116.46 | $39,398.19 | $33,009.78 | $28,785.96 | $25,798.74 |
| 2.375 | $137,787.63 | $72,975.55 | $51,472.52 | $40,796.23 | $34,450.03 | $30,268.27 | $27,322.68 |
| 2.500 | $138,216.45 | $73,417.40 | $51,929.54 | $41,268.84 | $34,938.27 | $30,772.02 | $27,841.73 |
| 3.000 | $139,940.16 | $75,201.51 | $53,782.50 | $43,192.06 | $36,931.58 | $32,834.52 | $29,972.13 |
| 3.500 | $141,677.31 | $77,012.31 | $55,675.05 | $45,167.26 | $38,988.56 | $34,971.60 | $32,187.07 |
| 4.000 | $143,427.87 | $78,849.71 | $57,606.90 | $47,193.75 | $41,107.93 | $37,181.10 | $34,483.30 |
| 4.500 | $145,191.83 | $80,713.59 | $59,577.68 | $49,270.73 | $43,288.23 | $39,460.65 | $36,857.23 |
| 5.000 | $146,969.17 | $82,603.82 | $61,587.01 | $51,397.35 | $45,527.87 | $41,807.67 | $39,305.08 |
| 5.500 | $148,759.85 | $84,520.27 | $63,634.46 | $53,572.66 | $47,825.13 | $44,219.41 | $41,822.83 |
| 6.000 | $150,563.86 | $86,462.77 | $65,719.57 | $55,795.65 | $50,178.19 | $46,692.99 | $44,406.37 |
| 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。 |