| 楼价： | $8,280,000.00 |
| 首期： | $3,312,000.00 |
| 贷款金额： | $4,968,000.00 |
| 每月供款额： | $21,975.83 (2.375厘息计供300期) |
| 全期供款共： | $6,592,748.64 |
| 全期利息共： | $1,624,748.64 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $13,140.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $82,800.00 |
| 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#： | $248,400.00 | # 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 | $84,921.74 | $43,521.73 | $29,733.21 | $22,847.55 | $18,723.02 | $15,979.05 | $14,023.95 |
| 1.500 | $85,995.52 | $44,608.42 | $30,838.51 | $23,972.86 | $19,868.84 | $17,145.57 | $15,211.24 |
| 2.000 | $87,077.91 | $45,712.28 | $31,969.51 | $25,132.28 | $21,057.08 | $18,362.70 | $16,457.13 |
| 2.375 | $87,895.34 | $46,551.43 | $32,834.55 | $26,024.09 | $21,975.83 | $19,308.26 | $17,429.26 |
| 2.500 | $88,168.89 | $46,833.29 | $33,126.09 | $26,325.58 | $22,287.28 | $19,629.61 | $17,760.36 |
| 3.000 | $89,268.46 | $47,971.38 | $34,308.10 | $27,552.41 | $23,558.82 | $20,945.29 | $19,119.36 |
| 3.500 | $90,376.59 | $49,126.50 | $35,515.36 | $28,812.40 | $24,870.98 | $22,308.54 | $20,532.28 |
| 4.000 | $91,493.28 | $50,298.58 | $36,747.70 | $30,105.10 | $26,222.93 | $23,717.99 | $21,997.05 |
| 4.500 | $92,618.52 | $51,487.56 | $38,004.87 | $31,430.02 | $27,613.76 | $25,172.13 | $23,511.39 |
| 5.000 | $93,752.29 | $52,693.35 | $39,286.63 | $32,786.60 | $29,042.43 | $26,669.30 | $25,072.88 |
| 5.500 | $94,894.57 | $53,915.85 | $40,592.71 | $34,174.24 | $30,507.87 | $28,207.76 | $26,678.97 |
| 6.000 | $96,045.36 | $55,154.99 | $41,922.81 | $35,592.29 | $32,008.89 | $29,785.67 | $28,327.02 |
| 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。 |