| 楼价： | $6,800,000.00 |
| 首期： | $2,720,000.00 |
| 贷款金额： | $4,080,000.00 |
| 每月供款额： | $18,047.78 (2.375厘息计供300期) |
| 全期供款共： | $5,414,334.63 |
| 全期利息共： | $1,334,334.63 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $12,400.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $68,000.00 |
| 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#： | $204,000.00 | # 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 | $69,742.49 | $35,742.48 | $24,418.58 | $18,763.69 | $15,376.40 | $13,122.89 | $11,517.26 |
| 1.500 | $70,624.34 | $36,634.93 | $25,326.32 | $19,687.85 | $16,317.40 | $14,080.90 | $12,492.33 |
| 2.000 | $71,513.26 | $37,541.49 | $26,255.15 | $20,640.04 | $17,293.26 | $15,080.47 | $13,515.52 |
| 2.375 | $72,184.58 | $38,230.64 | $26,965.58 | $21,372.44 | $18,047.78 | $15,857.03 | $14,313.89 |
| 2.500 | $72,409.24 | $38,462.12 | $27,205.00 | $21,620.04 | $18,303.56 | $16,120.93 | $14,585.80 |
| 3.000 | $73,312.26 | $39,396.78 | $28,175.73 | $22,627.58 | $19,347.82 | $17,201.44 | $15,701.89 |
| 3.500 | $74,222.32 | $40,345.43 | $29,167.21 | $23,662.36 | $20,425.44 | $18,321.02 | $16,862.26 |
| 4.000 | $75,139.41 | $41,308.02 | $30,179.27 | $24,724.00 | $21,535.74 | $19,478.54 | $18,065.21 |
| 4.500 | $76,063.52 | $42,284.47 | $31,211.73 | $25,812.09 | $22,677.97 | $20,672.76 | $19,308.87 |
| 5.000 | $76,994.63 | $43,274.73 | $32,264.38 | $26,926.19 | $23,851.27 | $21,902.32 | $20,591.26 |
| 5.500 | $77,932.74 | $44,278.72 | $33,337.00 | $28,065.80 | $25,054.77 | $23,165.79 | $21,910.26 |
| 6.000 | $78,877.83 | $45,296.36 | $34,429.36 | $29,230.39 | $26,287.50 | $24,461.66 | $23,263.74 |
| 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。 |