| 楼价： | $7,400,000.00 |
| 首期： | $2,960,000.00 |
| 贷款金额： | $4,440,000.00 |
| 每月供款额： | $19,640.23 (2.375厘息计供300期) |
| 全期供款共： | $5,892,070.04 |
| 全期利息共： | $1,452,070.04 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $12,700.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $74,000.00 |
| 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#： | $222,000.00 | # 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 | $75,896.24 | $38,896.23 | $26,573.16 | $20,419.31 | $16,733.14 | $14,280.79 | $12,533.49 |
| 1.500 | $76,855.90 | $39,867.43 | $27,560.99 | $21,425.02 | $17,757.17 | $15,323.34 | $13,594.59 |
| 2.000 | $77,823.25 | $40,853.97 | $28,571.79 | $22,461.22 | $18,819.13 | $16,411.10 | $14,708.07 |
| 2.375 | $78,553.81 | $41,603.94 | $29,344.89 | $23,258.25 | $19,640.23 | $17,256.18 | $15,576.88 |
| 2.500 | $78,798.29 | $41,855.84 | $29,605.44 | $23,527.69 | $19,918.58 | $17,543.37 | $15,872.79 |
| 3.000 | $79,780.99 | $42,872.97 | $30,661.82 | $24,624.13 | $21,054.98 | $18,719.22 | $17,087.35 |
| 3.500 | $80,771.35 | $43,905.33 | $31,740.78 | $25,750.21 | $22,227.69 | $19,937.58 | $18,350.10 |
| 4.000 | $81,769.36 | $44,952.84 | $32,842.14 | $26,905.53 | $23,435.96 | $21,197.24 | $19,659.20 |
| 4.500 | $82,775.01 | $46,015.45 | $33,965.70 | $28,089.63 | $24,678.96 | $22,496.83 | $21,012.60 |
| 5.000 | $83,788.28 | $47,093.09 | $35,111.24 | $29,302.03 | $25,955.80 | $23,834.88 | $22,408.13 |
| 5.500 | $84,809.16 | $48,185.67 | $36,278.51 | $30,542.20 | $27,265.48 | $25,209.83 | $23,843.52 |
| 6.000 | $85,837.64 | $49,293.10 | $37,467.24 | $31,809.54 | $28,606.98 | $26,620.04 | $25,316.42 |
| 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。 |