| 楼价： | $9,800,000.00 |
| 首期： | $3,920,000.00 |
| 贷款金额： | $5,880,000.00 |
| 每月供款额： | $26,010.04 (2.375厘息计供300期) |
| 全期供款共： | $7,803,011.68 |
| 全期利息共： | $1,923,011.68 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $13,900.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $98,000.00 |
| 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#： | $350,000.00 | # 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 | $100,511.23 | $51,511.22 | $35,191.48 | $27,041.79 | $22,160.10 | $18,912.40 | $16,598.40 |
| 1.500 | $101,782.14 | $52,797.40 | $36,499.69 | $28,373.67 | $23,516.26 | $20,293.07 | $18,003.65 |
| 2.000 | $103,063.23 | $54,103.91 | $37,838.31 | $29,745.94 | $24,922.64 | $21,733.62 | $19,478.25 |
| 2.375 | $104,030.72 | $55,097.11 | $38,862.15 | $30,801.46 | $26,010.04 | $22,852.78 | $20,628.84 |
| 2.500 | $104,354.49 | $55,430.70 | $39,207.21 | $31,158.29 | $26,378.66 | $23,233.11 | $21,020.72 |
| 3.000 | $105,655.90 | $56,777.72 | $40,606.20 | $32,610.34 | $27,883.63 | $24,790.32 | $22,629.19 |
| 3.500 | $106,967.46 | $58,144.89 | $42,035.09 | $34,101.63 | $29,436.67 | $26,403.83 | $24,301.49 |
| 4.000 | $108,289.15 | $59,532.14 | $43,493.65 | $35,631.64 | $31,036.81 | $28,072.02 | $26,035.15 |
| 4.500 | $109,620.95 | $60,939.38 | $44,981.61 | $37,199.78 | $32,682.95 | $29,793.10 | $27,827.50 |
| 5.000 | $110,962.85 | $62,366.52 | $46,498.67 | $38,805.40 | $34,373.89 | $31,565.11 | $29,675.64 |
| 5.500 | $112,314.83 | $63,813.45 | $48,044.51 | $40,447.77 | $36,108.34 | $33,385.99 | $31,576.56 |
| 6.000 | $113,676.87 | $65,280.06 | $49,618.78 | $42,126.15 | $37,884.92 | $35,253.57 | $33,527.15 |
| 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。 |