| 楼价： | $8,800,000.00 |
| 首期： | $3,520,000.00 |
| 贷款金额： | $5,280,000.00 |
| 每月供款额： | $23,355.95 (2.375厘息计供300期) |
| 全期供款共： | $7,006,786.00 |
| 全期利息共： | $1,726,786.00 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $13,400.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $88,000.00 |
| 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#： | $264,000.00 | # 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 | $90,254.99 | $46,254.98 | $31,600.51 | $24,282.42 | $19,898.87 | $16,982.57 | $14,904.68 |
| 1.500 | $91,396.21 | $47,409.91 | $32,775.23 | $25,478.40 | $21,116.64 | $18,222.35 | $16,166.54 |
| 2.000 | $92,546.57 | $48,583.10 | $33,977.26 | $26,710.64 | $22,379.51 | $19,515.91 | $17,490.67 |
| 2.375 | $93,415.34 | $49,474.95 | $34,896.63 | $27,658.46 | $23,355.95 | $20,520.86 | $18,523.85 |
| 2.500 | $93,706.07 | $49,774.51 | $35,206.47 | $27,978.87 | $23,686.96 | $20,862.38 | $18,875.75 |
| 3.000 | $94,874.69 | $50,984.07 | $36,462.71 | $29,282.75 | $25,038.36 | $22,260.69 | $20,320.09 |
| 3.500 | $96,052.41 | $52,211.74 | $37,745.80 | $30,621.87 | $26,432.92 | $23,709.56 | $21,821.75 |
| 4.000 | $97,239.24 | $53,457.43 | $39,055.52 | $31,995.76 | $27,869.79 | $25,207.53 | $23,378.51 |
| 4.500 | $98,435.14 | $54,721.08 | $40,391.65 | $33,403.89 | $29,347.95 | $26,752.98 | $24,987.96 |
| 5.000 | $99,640.11 | $56,002.59 | $41,753.90 | $34,845.66 | $30,866.35 | $28,344.18 | $26,647.51 |
| 5.500 | $100,854.14 | $57,301.87 | $43,142.01 | $36,320.45 | $32,423.82 | $29,979.26 | $28,354.46 |
| 6.000 | $102,077.19 | $58,618.83 | $44,555.64 | $37,827.56 | $34,019.11 | $31,656.27 | $30,106.02 |
| 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。 |