| 楼价： | $7,280,000.00 |
| 首期： | $2,912,000.00 |
| 贷款金额： | $4,368,000.00 |
| 每月供款额： | $19,321.74 (2.375厘息计供300期) |
| 全期供款共： | $5,796,522.96 |
| 全期利息共： | $1,428,522.96 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $12,640.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $72,800.00 |
| 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#： | $218,400.00 | # 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 | $74,665.49 | $38,265.48 | $26,142.24 | $20,088.18 | $16,461.79 | $14,049.21 | $12,330.24 |
| 1.500 | $75,609.59 | $39,220.93 | $27,114.06 | $21,077.58 | $17,469.22 | $15,074.85 | $13,374.14 |
| 2.000 | $76,561.26 | $40,191.48 | $28,108.46 | $22,096.98 | $18,513.96 | $16,144.98 | $14,469.56 |
| 2.375 | $77,279.96 | $40,929.28 | $28,869.03 | $22,881.09 | $19,321.74 | $16,976.35 | $15,324.28 |
| 2.500 | $77,520.48 | $41,177.09 | $29,125.35 | $23,146.16 | $19,595.58 | $17,258.88 | $15,615.39 |
| 3.000 | $78,487.24 | $42,177.73 | $30,164.61 | $24,224.82 | $20,713.55 | $18,415.66 | $16,810.26 |
| 3.500 | $79,461.54 | $43,193.35 | $31,226.07 | $25,332.64 | $21,867.24 | $19,614.27 | $18,052.53 |
| 4.000 | $80,443.37 | $44,223.88 | $32,309.57 | $26,469.22 | $23,055.91 | $20,853.50 | $19,340.40 |
| 4.500 | $81,432.71 | $45,269.26 | $33,414.91 | $27,634.12 | $24,278.76 | $22,132.01 | $20,671.85 |
| 5.000 | $82,429.55 | $46,329.42 | $34,541.87 | $28,826.87 | $25,534.89 | $23,448.37 | $22,044.76 |
| 5.500 | $83,433.88 | $47,404.28 | $35,690.21 | $30,046.92 | $26,823.34 | $24,801.02 | $23,456.87 |
| 6.000 | $84,445.68 | $48,493.76 | $36,859.67 | $31,293.71 | $28,143.09 | $26,188.37 | $24,905.89 |
| 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。 |