| 楼价： | $6,600,000.00 |
| 首期： | $2,640,000.00 |
| 贷款金额： | $3,960,000.00 |
| 每月供款额： | $17,516.96 (2.375厘息计供300期) |
| 全期供款共： | $5,255,089.50 |
| 全期利息共： | $1,295,089.50 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $12,300.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $66,000.00 |
| 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#： | $195,000.00 | # 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 | $67,691.24 | $34,691.23 | $23,700.38 | $18,211.81 | $14,924.15 | $12,736.93 | $11,178.51 |
| 1.500 | $68,547.16 | $35,557.43 | $24,581.42 | $19,108.80 | $15,837.48 | $13,666.76 | $12,124.90 |
| 2.000 | $69,409.93 | $36,437.33 | $25,482.94 | $20,032.98 | $16,784.63 | $14,636.93 | $13,118.01 |
| 2.375 | $70,061.50 | $37,106.21 | $26,172.47 | $20,743.84 | $17,516.96 | $15,390.64 | $13,892.89 |
| 2.500 | $70,279.55 | $37,330.88 | $26,404.85 | $20,984.15 | $17,765.22 | $15,646.79 | $14,156.81 |
| 3.000 | $71,156.02 | $38,238.05 | $27,347.03 | $21,962.06 | $18,778.77 | $16,695.52 | $15,240.07 |
| 3.500 | $72,039.31 | $39,158.80 | $28,309.35 | $22,966.40 | $19,824.69 | $17,782.17 | $16,366.31 |
| 4.000 | $72,929.43 | $40,093.07 | $29,291.64 | $23,996.82 | $20,902.34 | $18,905.65 | $17,533.88 |
| 4.500 | $73,826.36 | $41,040.81 | $30,293.73 | $25,052.92 | $22,010.97 | $20,064.74 | $18,740.97 |
| 5.000 | $74,730.09 | $42,001.94 | $31,315.43 | $26,134.25 | $23,149.77 | $21,258.14 | $19,985.63 |
| 5.500 | $75,640.60 | $42,976.41 | $32,356.50 | $27,240.34 | $24,317.86 | $22,484.44 | $21,265.84 |
| 6.000 | $76,557.89 | $43,964.12 | $33,416.73 | $28,370.67 | $25,514.34 | $23,742.20 | $22,579.51 |
| 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。 |