| 楼价： | $7,970,000.00 |
| 首期： | $3,188,000.00 |
| 贷款金额： | $4,782,000.00 |
| 每月供款额： | $21,153.06 (2.375厘息计供300期) |
| 全期供款共： | $6,345,918.68 |
| 全期利息共： | $1,563,918.68 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $12,985.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $79,700.00 |
| 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#： | $239,100.00 | # 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 | $81,742.30 | $41,892.29 | $28,620.01 | $21,992.15 | $18,022.04 | $15,380.80 | $13,498.90 |
| 1.500 | $82,775.88 | $42,938.30 | $29,683.93 | $23,075.32 | $19,124.96 | $16,503.65 | $14,641.74 |
| 2.000 | $83,817.75 | $44,000.83 | $30,772.59 | $24,191.34 | $20,268.71 | $17,675.20 | $15,840.99 |
| 2.375 | $84,604.57 | $44,808.56 | $31,605.24 | $25,049.76 | $21,153.06 | $18,585.37 | $16,776.72 |
| 2.500 | $84,867.88 | $45,079.87 | $31,885.86 | $25,339.96 | $21,452.85 | $18,894.68 | $17,095.42 |
| 3.000 | $85,926.28 | $46,175.35 | $33,023.61 | $26,520.86 | $22,676.79 | $20,161.10 | $18,403.54 |
| 3.500 | $86,992.92 | $47,287.22 | $34,185.68 | $27,733.67 | $23,939.82 | $21,473.32 | $19,763.56 |
| 4.000 | $88,067.81 | $48,415.43 | $35,371.88 | $28,977.98 | $25,241.16 | $22,830.00 | $21,173.49 |
| 4.500 | $89,150.92 | $49,559.89 | $36,581.98 | $30,253.29 | $26,579.91 | $24,229.69 | $22,631.14 |
| 5.000 | $90,242.24 | $50,720.53 | $37,815.75 | $31,559.08 | $27,955.10 | $25,670.81 | $24,134.16 |
| 5.500 | $91,341.76 | $51,897.27 | $39,072.93 | $32,894.77 | $29,365.66 | $27,151.67 | $25,680.12 |
| 6.000 | $92,449.46 | $53,090.00 | $40,353.23 | $34,259.73 | $30,810.49 | $28,670.51 | $27,266.47 |
| 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。 |