| 楼价： | $7,980,000.00 |
| 首期： | $3,192,000.00 |
| 贷款金额： | $4,788,000.00 |
| 每月供款额： | $21,179.60 (2.375厘息计供300期) |
| 全期供款共： | $6,353,880.94 |
| 全期利息共： | $1,565,880.94 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $12,990.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $79,800.00 |
| 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#： | $239,400.00 | # 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 | $81,844.86 | $41,944.85 | $28,655.92 | $22,019.74 | $18,044.65 | $15,400.10 | $13,515.84 |
| 1.500 | $82,879.74 | $42,992.17 | $29,721.18 | $23,104.27 | $19,148.95 | $16,524.36 | $14,660.11 |
| 2.000 | $83,922.92 | $44,056.04 | $30,811.20 | $24,221.69 | $20,294.15 | $17,697.38 | $15,860.86 |
| 2.375 | $84,710.73 | $44,864.79 | $31,644.90 | $25,081.19 | $21,179.60 | $18,608.69 | $16,797.77 |
| 2.500 | $84,974.37 | $45,136.43 | $31,925.87 | $25,371.75 | $21,479.77 | $18,918.39 | $17,116.87 |
| 3.000 | $86,034.09 | $46,233.28 | $33,065.05 | $26,554.13 | $22,705.24 | $20,186.40 | $18,426.63 |
| 3.500 | $87,102.07 | $47,346.55 | $34,228.58 | $27,768.47 | $23,969.86 | $21,500.26 | $19,788.36 |
| 4.000 | $88,178.31 | $48,476.17 | $35,416.26 | $29,014.34 | $25,272.83 | $22,858.64 | $21,200.05 |
| 4.500 | $89,262.78 | $49,622.07 | $36,627.88 | $30,291.25 | $26,613.26 | $24,260.09 | $22,659.53 |
| 5.000 | $90,355.47 | $50,784.17 | $37,863.20 | $31,598.68 | $27,990.17 | $25,703.02 | $24,164.45 |
| 5.500 | $91,456.36 | $51,962.38 | $39,121.96 | $32,936.04 | $29,402.51 | $27,185.74 | $25,712.34 |
| 6.000 | $92,565.45 | $53,156.62 | $40,403.86 | $34,302.72 | $30,849.15 | $28,706.48 | $27,300.68 |
| 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。 |