| 楼价： | $8,500,000.00 |
| 首期： | $3,400,000.00 |
| 贷款金额： | $5,100,000.00 |
| 每月供款额： | $22,559.73 (2.375厘息计供300期) |
| 全期供款共： | $6,767,918.29 |
| 全期利息共： | $1,667,918.29 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $13,250.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $85,000.00 |
| 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#： | $255,000.00 | # 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 | $87,178.11 | $44,678.10 | $30,523.22 | $23,454.61 | $19,220.50 | $16,403.62 | $14,396.57 |
| 1.500 | $88,280.43 | $45,793.66 | $31,657.89 | $24,609.82 | $20,396.75 | $17,601.13 | $15,615.41 |
| 2.000 | $89,391.58 | $46,926.86 | $32,818.94 | $25,800.05 | $21,616.57 | $18,850.59 | $16,894.40 |
| 2.375 | $90,230.73 | $47,788.31 | $33,706.97 | $26,715.56 | $22,559.73 | $19,821.28 | $17,892.36 |
| 2.500 | $90,511.54 | $48,077.65 | $34,006.25 | $27,025.05 | $22,879.45 | $20,151.17 | $18,232.26 |
| 3.000 | $91,640.32 | $49,245.98 | $35,219.66 | $28,284.48 | $24,184.78 | $21,501.81 | $19,627.36 |
| 3.500 | $92,777.90 | $50,431.79 | $36,459.01 | $29,577.95 | $25,531.80 | $22,901.28 | $21,077.82 |
| 4.000 | $93,924.26 | $51,635.02 | $37,724.08 | $30,905.00 | $26,919.68 | $24,348.18 | $22,581.51 |
| 4.500 | $95,079.40 | $52,855.59 | $39,014.66 | $32,265.12 | $28,347.46 | $25,840.95 | $24,136.09 |
| 5.000 | $96,243.29 | $54,093.41 | $40,330.47 | $33,657.74 | $29,814.09 | $27,377.90 | $25,739.07 |
| 5.500 | $97,415.93 | $55,348.40 | $41,671.26 | $35,082.25 | $31,318.46 | $28,957.24 | $27,387.83 |
| 6.000 | $98,597.29 | $56,620.46 | $43,036.70 | $36,537.98 | $32,859.37 | $30,577.08 | $29,079.68 |
| 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。 |