| 楼价： | $7,990,000.00 |
| 首期： | $3,196,000.00 |
| 贷款金额： | $4,794,000.00 |
| 每月供款额： | $21,206.14 (2.375厘息计供300期) |
| 全期供款共： | $6,361,843.20 |
| 全期利息共： | $1,567,843.20 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $12,995.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $79,900.00 |
| 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#： | $239,700.00 | # 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 | $81,947.43 | $41,997.42 | $28,691.83 | $22,047.33 | $18,067.27 | $15,419.40 | $13,532.78 |
| 1.500 | $82,983.60 | $43,046.05 | $29,758.42 | $23,133.23 | $19,172.95 | $16,545.06 | $14,678.48 |
| 2.000 | $84,028.08 | $44,111.25 | $30,849.81 | $24,252.05 | $20,319.58 | $17,719.56 | $15,880.74 |
| 2.375 | $84,816.88 | $44,921.01 | $31,684.55 | $25,112.62 | $21,206.14 | $18,632.01 | $16,818.82 |
| 2.500 | $85,080.85 | $45,192.99 | $31,965.87 | $25,403.54 | $21,506.69 | $18,942.10 | $17,138.32 |
| 3.000 | $86,141.90 | $46,291.22 | $33,106.48 | $26,587.41 | $22,733.69 | $20,211.70 | $18,449.72 |
| 3.500 | $87,211.23 | $47,405.88 | $34,271.47 | $27,803.27 | $23,999.89 | $21,527.20 | $19,813.15 |
| 4.000 | $88,288.81 | $48,536.92 | $35,460.64 | $29,050.70 | $25,304.50 | $22,887.29 | $21,226.62 |
| 4.500 | $89,374.63 | $49,684.25 | $36,673.78 | $30,329.21 | $26,646.61 | $24,290.49 | $22,687.93 |
| 5.000 | $90,468.69 | $50,847.81 | $37,910.65 | $31,638.28 | $28,025.25 | $25,735.23 | $24,194.73 |
| 5.500 | $91,570.97 | $52,027.50 | $39,170.98 | $32,977.32 | $29,439.35 | $27,219.80 | $25,744.56 |
| 6.000 | $92,681.45 | $53,223.23 | $40,454.50 | $34,345.70 | $30,887.81 | $28,742.45 | $27,334.89 |
| 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。 |