| 楼价： | $7,600,000.00 |
| 首期： | $3,040,000.00 |
| 贷款金额： | $4,560,000.00 |
| 每月供款额： | $20,171.05 (2.375厘息计供300期) |
| 全期供款共： | $6,051,315.18 |
| 全期利息共： | $1,491,315.18 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $12,800.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $76,000.00 |
| 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#： | $228,000.00 | # 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 | $77,947.49 | $39,947.48 | $27,291.35 | $20,971.18 | $17,185.38 | $14,666.76 | $12,872.23 |
| 1.500 | $78,933.09 | $40,944.92 | $28,305.88 | $22,004.07 | $18,237.10 | $15,737.48 | $13,962.01 |
| 2.000 | $79,926.59 | $41,958.13 | $29,344.00 | $23,068.28 | $19,327.76 | $16,854.65 | $15,105.58 |
| 2.375 | $80,676.88 | $42,728.37 | $30,138.00 | $23,886.85 | $20,171.05 | $17,722.56 | $15,997.87 |
| 2.500 | $80,927.97 | $42,987.08 | $30,405.59 | $24,163.57 | $20,456.92 | $18,017.51 | $16,301.78 |
| 3.000 | $81,937.23 | $44,031.70 | $31,490.52 | $25,289.65 | $21,624.04 | $19,225.14 | $17,549.17 |
| 3.500 | $82,954.36 | $45,091.96 | $32,598.64 | $26,446.16 | $22,828.43 | $20,476.44 | $18,846.05 |
| 4.000 | $83,979.34 | $46,167.78 | $33,729.77 | $27,632.70 | $24,069.36 | $21,770.14 | $20,190.53 |
| 4.500 | $85,012.17 | $47,259.11 | $34,883.69 | $28,848.81 | $25,345.96 | $23,104.85 | $21,580.51 |
| 5.000 | $86,052.83 | $48,365.87 | $36,060.19 | $30,093.98 | $26,657.31 | $24,479.07 | $23,013.76 |
| 5.500 | $87,101.30 | $49,487.98 | $37,259.01 | $31,367.66 | $28,002.39 | $25,891.18 | $24,487.94 |
| 6.000 | $88,157.57 | $50,625.35 | $38,479.87 | $32,669.26 | $29,380.14 | $27,339.50 | $26,000.65 |
| 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。 |