| 楼价： | $12,200,000.00 |
| 首期： | $4,880,000.00 |
| 贷款金额： | $7,320,000.00 |
| 每月供款额： | $32,379.84 (2.375厘息计供300期) |
| 全期供款共： | $9,713,953.32 |
| 全期利息共： | $2,393,953.32 |
| 买卖合约： | $3,000.00 |
| 转名契*： | $15,100.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $122,000.00 |
| 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#： | $457,500.00 | # 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 | $125,126.23 | $64,126.22 | $43,809.80 | $33,664.26 | $27,587.06 | $23,544.01 | $20,663.31 |
| 1.500 | $126,708.38 | $65,727.38 | $45,438.39 | $35,322.32 | $29,275.34 | $25,262.80 | $22,412.70 |
| 2.000 | $128,303.20 | $67,353.85 | $47,104.84 | $37,030.66 | $31,026.14 | $27,056.15 | $24,248.43 |
| 2.375 | $129,507.63 | $68,590.27 | $48,379.41 | $38,344.68 | $32,379.84 | $28,449.37 | $25,680.80 |
| 2.500 | $129,910.69 | $69,005.57 | $48,808.97 | $38,788.89 | $32,838.74 | $28,922.85 | $26,168.65 |
| 3.000 | $131,530.82 | $70,682.47 | $50,550.58 | $40,596.54 | $34,712.27 | $30,861.42 | $28,171.03 |
| 3.500 | $133,163.57 | $72,384.45 | $52,329.40 | $42,453.05 | $36,645.65 | $32,870.07 | $30,252.87 |
| 4.000 | $134,808.94 | $74,111.44 | $54,145.16 | $44,357.76 | $38,637.66 | $34,946.80 | $32,411.11 |
| 4.500 | $136,466.90 | $75,863.32 | $55,997.51 | $46,309.93 | $40,686.94 | $37,089.36 | $34,642.39 |
| 5.000 | $138,137.43 | $77,639.96 | $57,886.09 | $48,308.76 | $42,791.99 | $39,295.34 | $36,943.14 |
| 5.500 | $139,820.51 | $79,441.24 | $59,810.51 | $50,353.35 | $44,951.20 | $41,562.15 | $39,309.59 |
| 6.000 | $141,516.11 | $81,267.01 | $61,770.32 | $52,442.75 | $47,162.86 | $43,887.10 | $41,737.89 |
| 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。 |