| 楼价： | $9,880,000.00 |
| 首期： | $3,952,000.00 |
| 贷款金额： | $5,928,000.00 |
| 每月供款额： | $26,222.37 (2.375厘息计供300期) |
| 全期供款共： | $7,866,709.73 |
| 全期利息共： | $1,938,709.73 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $13,940.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $98,800.00 |
| 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#： | $358,000.00 | # 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 | $101,331.73 | $51,931.72 | $35,478.75 | $27,262.53 | $22,341.00 | $19,066.79 | $16,733.90 |
| 1.500 | $102,613.02 | $53,228.40 | $36,797.65 | $28,605.29 | $23,708.23 | $20,458.73 | $18,150.61 |
| 2.000 | $103,904.56 | $54,545.58 | $38,147.20 | $29,988.76 | $25,126.09 | $21,911.04 | $19,637.26 |
| 2.375 | $104,879.95 | $55,546.88 | $39,179.39 | $31,052.91 | $26,222.37 | $23,039.33 | $20,797.23 |
| 2.500 | $105,206.36 | $55,883.20 | $39,527.26 | $31,412.64 | $26,594.00 | $23,422.77 | $21,192.32 |
| 3.000 | $106,518.40 | $57,241.21 | $40,937.68 | $32,876.55 | $28,111.25 | $24,992.69 | $22,813.92 |
| 3.500 | $107,840.66 | $58,619.54 | $42,378.24 | $34,380.01 | $29,676.97 | $26,619.37 | $24,499.87 |
| 4.000 | $109,173.14 | $60,018.12 | $43,848.70 | $35,922.51 | $31,290.17 | $28,301.18 | $26,247.69 |
| 4.500 | $110,515.82 | $61,436.85 | $45,348.80 | $37,503.46 | $32,949.75 | $30,036.31 | $28,054.66 |
| 5.000 | $111,868.67 | $62,875.64 | $46,878.25 | $39,122.18 | $34,654.50 | $31,822.79 | $29,917.89 |
| 5.500 | $113,231.69 | $64,334.38 | $48,436.71 | $40,777.96 | $36,403.11 | $33,658.53 | $31,834.33 |
| 6.000 | $114,604.85 | $65,812.95 | $50,023.83 | $42,470.03 | $38,194.19 | $35,541.36 | $33,800.85 |
| 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。 |