| 楼价： | $9,500,000.00 |
| 首期： | $3,800,000.00 |
| 贷款金额： | $5,700,000.00 |
| 每月供款额： | $25,213.81 (2.375厘息计供300期) |
| 全期供款共： | $7,564,143.97 |
| 全期利息共： | $1,864,143.97 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $13,750.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $95,000.00 |
| 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#： | $320,000.00 | # 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 | $97,434.36 | $49,934.35 | $34,114.19 | $26,213.98 | $21,481.73 | $18,333.45 | $16,090.28 |
| 1.500 | $98,666.36 | $51,181.15 | $35,382.35 | $27,505.09 | $22,796.37 | $19,671.85 | $17,452.51 |
| 2.000 | $99,908.23 | $52,447.67 | $36,680.00 | $28,835.35 | $24,159.70 | $21,068.31 | $18,881.98 |
| 2.375 | $100,846.11 | $53,410.46 | $37,672.50 | $29,858.56 | $25,213.81 | $22,153.20 | $19,997.34 |
| 2.500 | $101,159.96 | $53,733.84 | $38,006.98 | $30,204.46 | $25,571.15 | $22,521.89 | $20,377.23 |
| 3.000 | $102,421.54 | $55,039.62 | $39,363.15 | $31,612.06 | $27,030.04 | $24,031.43 | $21,936.46 |
| 3.500 | $103,692.95 | $56,364.94 | $40,748.30 | $33,057.70 | $28,535.54 | $25,595.55 | $23,557.57 |
| 4.000 | $104,974.18 | $57,709.73 | $42,162.21 | $34,540.88 | $30,086.70 | $27,212.67 | $25,238.16 |
| 4.500 | $106,265.21 | $59,073.89 | $43,604.62 | $36,061.01 | $31,682.45 | $28,881.06 | $26,975.63 |
| 5.000 | $107,566.03 | $60,457.34 | $45,075.24 | $37,617.48 | $33,321.63 | $30,598.83 | $28,767.20 |
| 5.500 | $108,876.62 | $61,859.98 | $46,573.76 | $39,209.58 | $35,002.99 | $32,363.97 | $30,609.93 |
| 6.000 | $110,196.97 | $63,281.69 | $48,099.84 | $40,836.57 | $36,725.18 | $34,174.38 | $32,500.81 |
| 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。 |