| 楼价： | $6,300,000.00 |
| 首期： | $2,520,000.00 |
| 贷款金额： | $3,780,000.00 |
| 每月供款额： | $16,720.74 (2.375厘息计供300期) |
| 全期供款共： | $5,016,221.79 |
| 全期利息共： | $1,236,221.79 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $12,150.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $63,000.00 |
| 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#： | $165,000.00 | # 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 | $64,614.37 | $33,114.36 | $22,623.09 | $17,384.00 | $14,245.78 | $12,157.97 | $10,670.40 |
| 1.500 | $65,431.38 | $33,941.19 | $23,464.09 | $18,240.22 | $15,117.59 | $13,045.54 | $11,573.77 |
| 2.000 | $66,254.93 | $34,781.09 | $24,324.63 | $19,122.39 | $16,021.69 | $13,971.62 | $12,521.73 |
| 2.375 | $66,876.89 | $35,419.57 | $24,982.81 | $19,800.94 | $16,720.74 | $14,691.07 | $13,261.39 |
| 2.500 | $67,085.03 | $35,634.02 | $25,204.63 | $20,030.33 | $16,957.71 | $14,935.57 | $13,513.32 |
| 3.000 | $67,921.65 | $36,499.96 | $26,103.99 | $20,963.79 | $17,925.19 | $15,936.63 | $14,547.34 |
| 3.500 | $68,764.80 | $37,378.86 | $27,022.56 | $21,922.48 | $18,923.57 | $16,973.89 | $15,622.39 |
| 4.000 | $69,614.45 | $38,270.66 | $27,960.20 | $22,906.06 | $19,952.23 | $18,046.30 | $16,736.89 |
| 4.500 | $70,470.61 | $39,175.32 | $28,916.75 | $23,914.15 | $21,010.47 | $19,152.70 | $17,889.10 |
| 5.000 | $71,333.26 | $40,092.76 | $29,892.00 | $24,946.33 | $22,097.50 | $20,291.86 | $19,077.19 |
| 5.500 | $72,202.39 | $41,022.93 | $30,885.75 | $26,002.14 | $23,212.51 | $21,462.42 | $20,299.22 |
| 6.000 | $73,077.99 | $41,965.75 | $31,897.79 | $27,081.09 | $24,354.59 | $22,663.01 | $21,553.17 |
| 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。 |