| 楼价： | $6,580,000.00 |
| 首期： | $2,632,000.00 |
| 贷款金额： | $3,948,000.00 |
| 每月供款额： | $17,463.88 (2.375厘息计供300期) |
| 全期供款共： | $5,239,164.98 |
| 全期利息共： | $1,291,164.98 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $12,290.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $65,800.00 |
| 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#： | $193,000.00 | # 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 | $67,486.11 | $34,586.11 | $23,628.56 | $18,156.63 | $14,878.92 | $12,698.33 | $11,144.64 |
| 1.500 | $68,339.44 | $35,449.68 | $24,506.93 | $19,050.89 | $15,789.49 | $13,625.35 | $12,088.16 |
| 2.000 | $69,199.60 | $36,326.91 | $25,405.72 | $19,972.27 | $16,733.77 | $14,592.58 | $13,078.25 |
| 2.375 | $69,849.20 | $36,993.77 | $26,093.16 | $20,680.98 | $17,463.88 | $15,344.01 | $13,850.79 |
| 2.500 | $70,066.58 | $37,217.76 | $26,324.84 | $20,920.57 | $17,711.39 | $15,599.37 | $14,113.91 |
| 3.000 | $70,940.39 | $38,122.18 | $27,264.16 | $21,895.51 | $18,721.86 | $16,644.93 | $15,193.89 |
| 3.500 | $71,821.01 | $39,040.14 | $28,223.56 | $22,896.81 | $19,764.62 | $17,728.28 | $16,316.71 |
| 4.000 | $72,708.43 | $39,971.58 | $29,202.88 | $23,924.10 | $20,839.00 | $18,848.36 | $17,480.75 |
| 4.500 | $73,602.64 | $40,916.44 | $30,201.94 | $24,977.00 | $21,944.27 | $20,003.94 | $18,684.18 |
| 5.000 | $74,503.63 | $41,874.67 | $31,220.53 | $26,055.05 | $23,079.61 | $21,193.72 | $19,925.07 |
| 5.500 | $75,411.39 | $42,846.17 | $32,258.45 | $27,157.79 | $24,244.17 | $22,416.31 | $21,201.40 |
| 6.000 | $76,325.90 | $43,830.89 | $33,315.47 | $28,284.70 | $25,437.02 | $23,670.25 | $22,511.09 |
| 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。 |