| 楼价： | $7,750,000.00 |
| 首期： | $3,100,000.00 |
| 贷款金额： | $4,650,000.00 |
| 每月供款额： | $20,569.16 (2.375厘息计供300期) |
| 全期供款共： | $6,170,749.03 |
| 全期利息共： | $1,520,749.03 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $12,875.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $77,500.00 |
| 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#： | $232,500.00 | # 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 | $79,485.93 | $40,735.92 | $27,829.99 | $21,385.09 | $17,524.57 | $14,956.24 | $13,126.29 |
| 1.500 | $80,490.98 | $41,753.05 | $28,864.55 | $22,438.36 | $18,597.04 | $16,048.09 | $14,237.58 |
| 2.000 | $81,504.08 | $42,786.26 | $29,923.15 | $23,523.58 | $19,709.23 | $17,187.31 | $15,403.72 |
| 2.375 | $82,269.19 | $43,571.69 | $30,732.82 | $24,358.30 | $20,569.16 | $18,072.35 | $16,313.62 |
| 2.500 | $82,525.23 | $43,835.50 | $31,005.70 | $24,640.48 | $20,860.68 | $18,373.12 | $16,623.53 |
| 3.000 | $83,554.41 | $44,900.75 | $32,112.05 | $25,788.79 | $22,050.83 | $19,604.59 | $17,895.53 |
| 3.500 | $84,591.61 | $45,981.93 | $33,242.04 | $26,968.13 | $23,279.00 | $20,880.58 | $19,218.01 |
| 4.000 | $85,636.83 | $47,078.99 | $34,395.49 | $28,178.09 | $24,544.41 | $22,199.81 | $20,589.03 |
| 4.500 | $86,690.04 | $48,191.86 | $35,572.19 | $29,418.20 | $25,846.21 | $23,560.87 | $22,006.44 |
| 5.000 | $87,751.24 | $49,320.46 | $36,771.90 | $30,687.94 | $27,183.44 | $24,962.21 | $23,467.98 |
| 5.500 | $88,820.40 | $50,464.72 | $37,994.38 | $31,986.76 | $28,555.07 | $26,402.19 | $24,971.26 |
| 6.000 | $89,897.53 | $51,624.53 | $39,239.34 | $33,314.04 | $29,960.02 | $27,879.10 | $26,513.82 |
| 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。 |