| 楼价： | $9,600,000.00 |
| 首期： | $3,840,000.00 |
| 贷款金额： | $5,760,000.00 |
| 每月供款额： | $25,479.22 (2.375厘息计供300期) |
| 全期供款共： | $7,643,766.54 |
| 全期利息共： | $1,883,766.54 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $13,800.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $96,000.00 |
| 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#： | $330,000.00 | # 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 | $98,459.99 | $50,459.97 | $34,473.28 | $26,489.91 | $21,707.85 | $18,526.44 | $16,259.66 |
| 1.500 | $99,704.96 | $51,719.90 | $35,754.80 | $27,794.62 | $23,036.33 | $19,878.92 | $17,636.22 |
| 2.000 | $100,959.90 | $52,999.75 | $37,066.10 | $29,138.88 | $24,414.01 | $21,290.08 | $19,080.74 |
| 2.375 | $101,907.64 | $53,972.68 | $38,069.05 | $30,172.86 | $25,479.22 | $22,386.39 | $20,207.84 |
| 2.500 | $102,224.80 | $54,299.46 | $38,407.06 | $30,522.41 | $25,840.32 | $22,758.96 | $20,591.72 |
| 3.000 | $103,499.66 | $55,618.99 | $39,777.50 | $31,944.82 | $27,314.57 | $24,284.39 | $22,167.37 |
| 3.500 | $104,784.45 | $56,958.26 | $41,177.23 | $33,405.68 | $28,835.92 | $25,864.97 | $23,805.54 |
| 4.000 | $106,079.17 | $58,317.20 | $42,606.02 | $34,904.47 | $30,403.40 | $27,499.12 | $25,503.83 |
| 4.500 | $107,383.79 | $59,695.72 | $44,063.61 | $36,440.60 | $32,015.95 | $29,185.07 | $27,259.59 |
| 5.000 | $108,698.31 | $61,093.74 | $45,549.71 | $38,013.45 | $33,672.39 | $30,920.93 | $29,070.01 |
| 5.500 | $110,022.69 | $62,511.14 | $47,064.01 | $39,622.31 | $35,371.44 | $32,704.65 | $30,932.14 |
| 6.000 | $111,356.94 | $63,947.81 | $48,606.15 | $41,266.43 | $37,111.76 | $34,534.11 | $32,842.93 |
| 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。 |