| 楼价： | $9,300,000.00 |
| 首期： | $3,720,000.00 |
| 贷款金额： | $5,580,000.00 |
| 每月供款额： | $24,683.00 (2.375厘息计供300期) |
| 全期供款共： | $7,404,898.84 |
| 全期利息共： | $1,824,898.84 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $13,650.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $93,000.00 |
| 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#： | $300,000.00 | # 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 | $95,383.11 | $48,883.10 | $33,395.99 | $25,662.10 | $21,029.48 | $17,947.49 | $15,751.54 |
| 1.500 | $96,589.18 | $50,103.66 | $34,637.46 | $26,926.03 | $22,316.45 | $19,257.71 | $17,085.09 |
| 2.000 | $97,804.90 | $51,343.51 | $35,907.79 | $28,228.29 | $23,651.07 | $20,624.77 | $18,484.46 |
| 2.375 | $98,723.03 | $52,286.03 | $36,879.39 | $29,229.96 | $24,683.00 | $21,686.82 | $19,576.34 |
| 2.500 | $99,030.28 | $52,602.61 | $37,206.84 | $29,568.58 | $25,032.81 | $22,047.75 | $19,948.23 |
| 3.000 | $100,265.29 | $53,880.90 | $38,534.46 | $30,946.55 | $26,460.99 | $23,525.51 | $21,474.64 |
| 3.500 | $101,509.94 | $55,178.31 | $39,890.45 | $32,361.75 | $27,934.80 | $25,056.69 | $23,061.62 |
| 4.000 | $102,764.19 | $56,494.79 | $41,274.59 | $33,813.70 | $29,453.30 | $26,639.77 | $24,706.83 |
| 4.500 | $104,028.05 | $57,830.23 | $42,686.63 | $35,301.84 | $31,015.45 | $28,273.04 | $26,407.73 |
| 5.000 | $105,301.48 | $59,184.56 | $44,126.28 | $36,825.53 | $32,620.12 | $29,954.65 | $28,161.57 |
| 5.500 | $106,584.48 | $60,557.66 | $45,593.26 | $38,384.11 | $34,266.08 | $31,682.63 | $29,965.51 |
| 6.000 | $107,877.03 | $61,949.44 | $47,087.21 | $39,976.85 | $35,952.02 | $33,454.92 | $31,816.59 |
| 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。 |