| 楼价： | $8,250,000.00 |
| 首期： | $3,300,000.00 |
| 贷款金额： | $4,950,000.00 |
| 每月供款额： | $21,896.21 (2.375厘息计供300期) |
| 全期供款共： | $6,568,861.87 |
| 全期利息共： | $1,618,861.87 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $13,125.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $82,500.00 |
| 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#： | $247,500.00 | # 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 | $84,614.05 | $43,364.04 | $29,625.48 | $22,764.77 | $18,655.19 | $15,921.16 | $13,973.14 |
| 1.500 | $85,683.95 | $44,446.79 | $30,726.78 | $23,886.00 | $19,796.85 | $17,083.45 | $15,156.13 |
| 2.000 | $86,762.41 | $45,546.66 | $31,853.68 | $25,041.23 | $20,980.79 | $18,296.16 | $16,397.51 |
| 2.375 | $87,576.88 | $46,382.77 | $32,715.59 | $25,929.80 | $21,896.21 | $19,238.31 | $17,366.11 |
| 2.500 | $87,849.44 | $46,663.60 | $33,006.07 | $26,230.19 | $22,206.53 | $19,558.48 | $17,696.01 |
| 3.000 | $88,945.02 | $47,797.57 | $34,183.79 | $27,452.58 | $23,473.46 | $20,869.40 | $19,050.08 |
| 3.500 | $90,049.14 | $48,948.50 | $35,386.69 | $28,708.01 | $24,780.87 | $22,227.71 | $20,457.89 |
| 4.000 | $91,161.78 | $50,116.34 | $36,614.55 | $29,996.03 | $26,127.92 | $23,632.06 | $21,917.35 |
| 4.500 | $92,282.95 | $51,301.01 | $37,867.17 | $31,316.14 | $27,513.71 | $25,080.92 | $23,426.21 |
| 5.000 | $93,412.61 | $52,502.43 | $39,144.28 | $32,667.81 | $28,937.21 | $26,572.67 | $24,982.04 |
| 5.500 | $94,550.75 | $53,720.51 | $40,445.63 | $34,050.42 | $30,397.33 | $28,105.56 | $26,582.31 |
| 6.000 | $95,697.37 | $54,955.15 | $41,770.91 | $35,463.34 | $31,892.92 | $29,677.75 | $28,224.39 |
| 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。 |