| 楼价： | $8,990,000.00 |
| 首期： | $3,596,000.00 |
| 贷款金额： | $5,394,000.00 |
| 每月供款额： | $23,860.23 (2.375厘息计供300期) |
| 全期供款共： | $7,158,068.88 |
| 全期利息共： | $1,764,068.88 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $13,495.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $89,900.00 |
| 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#： | $269,700.00 | # 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 | $92,203.67 | $47,253.66 | $32,282.79 | $24,806.70 | $20,328.50 | $17,349.24 | $15,226.49 |
| 1.500 | $93,369.54 | $48,433.53 | $33,482.88 | $26,028.50 | $21,572.57 | $18,615.78 | $16,515.59 |
| 2.000 | $94,544.74 | $49,632.06 | $34,710.86 | $27,287.35 | $22,862.70 | $19,937.27 | $17,868.31 |
| 2.375 | $95,432.26 | $50,543.16 | $35,650.08 | $28,255.63 | $23,860.23 | $20,963.92 | $18,923.80 |
| 2.500 | $95,729.27 | $50,849.18 | $35,966.61 | $28,582.96 | $24,198.39 | $21,312.82 | $19,283.29 |
| 3.000 | $96,923.12 | $52,084.87 | $37,249.97 | $29,914.99 | $25,578.96 | $22,741.32 | $20,758.82 |
| 3.500 | $98,126.27 | $53,339.04 | $38,560.76 | $31,283.03 | $27,003.64 | $24,221.47 | $22,292.90 |
| 4.000 | $99,338.72 | $54,611.63 | $39,898.77 | $32,686.58 | $28,471.52 | $25,751.78 | $23,883.27 |
| 4.500 | $100,560.45 | $55,902.56 | $41,263.74 | $34,125.11 | $29,981.60 | $27,330.61 | $25,527.47 |
| 5.000 | $101,791.43 | $57,211.74 | $42,655.41 | $35,598.01 | $31,532.79 | $28,956.16 | $27,222.85 |
| 5.500 | $103,031.67 | $58,539.07 | $44,073.48 | $37,104.64 | $33,123.88 | $30,626.54 | $28,966.66 |
| 6.000 | $104,281.13 | $59,884.46 | $45,517.64 | $38,644.29 | $34,753.62 | $32,339.76 | $30,756.03 |
| 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。 |