| 楼价： | $9,700,000.00 |
| 首期： | $3,880,000.00 |
| 贷款金额： | $5,820,000.00 |
| 每月供款额： | $25,744.63 (2.375厘息计供300期) |
| 全期供款共： | $7,723,389.11 |
| 全期利息共： | $1,903,389.11 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $13,850.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $97,000.00 |
| 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#： | $340,000.00 | # 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 | $99,485.61 | $50,985.60 | $34,832.38 | $26,765.85 | $21,933.98 | $18,719.42 | $16,429.03 |
| 1.500 | $100,743.55 | $52,258.65 | $36,127.24 | $28,084.14 | $23,276.29 | $20,086.00 | $17,819.93 |
| 2.000 | $102,011.56 | $53,551.83 | $37,452.21 | $29,442.41 | $24,668.32 | $21,511.85 | $19,279.49 |
| 2.375 | $102,969.18 | $54,534.89 | $38,465.60 | $30,487.16 | $25,744.63 | $22,619.58 | $20,418.34 |
| 2.500 | $103,289.64 | $54,865.08 | $38,807.13 | $30,840.35 | $26,109.49 | $22,996.04 | $20,806.22 |
| 3.000 | $104,577.78 | $56,198.35 | $40,191.85 | $32,277.58 | $27,599.10 | $24,537.35 | $22,398.28 |
| 3.500 | $105,875.96 | $57,551.57 | $41,606.16 | $33,753.66 | $29,136.29 | $26,134.40 | $24,053.51 |
| 4.000 | $107,184.16 | $58,924.67 | $43,049.84 | $35,268.06 | $30,720.10 | $27,785.57 | $25,769.49 |
| 4.500 | $108,502.37 | $60,317.55 | $44,522.61 | $36,820.19 | $32,349.45 | $29,489.09 | $27,543.54 |
| 5.000 | $109,830.58 | $61,730.13 | $46,024.19 | $38,409.42 | $34,023.14 | $31,243.02 | $29,372.82 |
| 5.500 | $111,168.76 | $63,162.29 | $47,554.26 | $40,035.04 | $35,739.89 | $33,045.32 | $31,254.35 |
| 6.000 | $112,516.90 | $64,613.93 | $49,112.47 | $41,696.29 | $37,498.34 | $34,893.84 | $33,185.04 |
| 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。 |