| 楼价： | $8,100,000.00 |
| 首期： | $3,240,000.00 |
| 贷款金额： | $4,860,000.00 |
| 每月供款额： | $21,498.09 (2.375厘息计供300期) |
| 全期供款共： | $6,449,428.02 |
| 全期利息共： | $1,589,428.02 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $13,050.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $81,000.00 |
| 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#： | $243,000.00 | # 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 | $83,075.61 | $42,575.60 | $29,086.83 | $22,350.86 | $18,316.00 | $15,631.68 | $13,719.08 |
| 1.500 | $84,126.06 | $43,638.67 | $30,168.11 | $23,451.71 | $19,436.91 | $16,772.84 | $14,880.56 |
| 2.000 | $85,184.91 | $44,718.54 | $31,274.52 | $24,585.93 | $20,599.32 | $17,963.51 | $16,099.37 |
| 2.375 | $85,984.57 | $45,539.44 | $32,120.76 | $25,458.35 | $21,498.09 | $18,888.52 | $17,050.36 |
| 2.500 | $86,252.18 | $45,815.17 | $32,405.96 | $25,753.28 | $21,802.77 | $19,202.88 | $17,374.27 |
| 3.000 | $87,327.84 | $46,928.52 | $33,562.27 | $26,953.44 | $23,046.67 | $20,489.96 | $18,703.72 |
| 3.500 | $88,411.88 | $48,058.53 | $34,743.29 | $28,186.04 | $24,330.31 | $21,823.57 | $20,085.92 |
| 4.000 | $89,504.30 | $49,205.14 | $35,948.83 | $29,450.64 | $25,652.87 | $23,202.38 | $21,518.85 |
| 4.500 | $90,605.07 | $50,368.27 | $37,178.67 | $30,746.76 | $27,013.46 | $24,624.91 | $23,000.28 |
| 5.000 | $91,714.20 | $51,547.84 | $38,432.57 | $32,073.85 | $28,411.08 | $26,089.53 | $24,527.82 |
| 5.500 | $92,831.65 | $52,743.77 | $39,710.26 | $33,431.32 | $29,844.65 | $27,594.55 | $26,098.99 |
| 6.000 | $93,957.42 | $53,955.96 | $41,011.44 | $34,818.55 | $31,313.05 | $29,138.16 | $27,711.22 |
| 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。 |