| 楼价： | $7,000,000.00 |
| 首期： | $2,800,000.00 |
| 贷款金额： | $4,200,000.00 |
| 每月供款额： | $18,578.60 (2.375厘息计供300期) |
| 全期供款共： | $5,573,579.77 |
| 全期利息共： | $1,373,579.77 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $12,500.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $70,000.00 |
| 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#： | $210,000.00 | # 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 | $71,793.74 | $36,793.73 | $25,136.77 | $19,315.56 | $15,828.64 | $13,508.86 | $11,856.00 |
| 1.500 | $72,701.53 | $37,712.43 | $26,071.21 | $20,266.91 | $16,797.33 | $14,495.05 | $12,859.75 |
| 2.000 | $73,616.59 | $38,645.65 | $27,027.37 | $21,247.10 | $17,801.88 | $15,524.02 | $13,913.04 |
| 2.375 | $74,307.66 | $39,355.08 | $27,758.68 | $22,001.05 | $18,578.60 | $16,323.41 | $14,734.88 |
| 2.500 | $74,538.92 | $39,593.36 | $28,005.15 | $22,255.92 | $18,841.90 | $16,595.08 | $15,014.80 |
| 3.000 | $75,468.50 | $40,555.51 | $29,004.43 | $23,293.10 | $19,916.88 | $17,707.37 | $16,163.71 |
| 3.500 | $76,405.33 | $41,532.06 | $30,025.07 | $24,358.31 | $21,026.19 | $18,859.88 | $17,358.21 |
| 4.000 | $77,349.39 | $42,522.96 | $31,066.89 | $25,451.17 | $22,169.15 | $20,051.44 | $18,596.54 |
| 4.500 | $78,300.68 | $43,528.13 | $32,129.72 | $26,571.27 | $23,344.96 | $21,280.78 | $19,876.78 |
| 5.000 | $79,259.18 | $44,547.52 | $33,213.33 | $27,718.14 | $24,552.78 | $22,546.51 | $21,196.88 |
| 5.500 | $80,224.88 | $45,581.04 | $34,317.51 | $28,891.27 | $25,791.67 | $23,847.14 | $22,554.68 |
| 6.000 | $81,197.77 | $46,628.61 | $35,441.99 | $30,090.10 | $27,060.66 | $25,181.12 | $23,947.97 |
| 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。 |