| 楼价： | $6,980,000.00 |
| 首期： | $2,792,000.00 |
| 贷款金额： | $4,188,000.00 |
| 每月供款额： | $18,525.52 (2.375厘息计供300期) |
| 全期供款共： | $5,557,655.26 |
| 全期利息共： | $1,369,655.26 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $12,490.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $69,800.00 |
| 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#： | $209,400.00 | # 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 | $71,588.61 | $36,688.61 | $25,064.95 | $19,260.37 | $15,783.42 | $13,470.26 | $11,822.13 |
| 1.500 | $72,493.81 | $37,604.68 | $25,996.72 | $20,209.00 | $16,749.33 | $14,453.63 | $12,823.00 |
| 2.000 | $73,406.26 | $38,535.23 | $26,950.14 | $21,186.39 | $17,751.02 | $15,479.66 | $13,873.28 |
| 2.375 | $74,095.35 | $39,242.63 | $27,679.37 | $21,938.19 | $18,525.52 | $16,276.77 | $14,692.78 |
| 2.500 | $74,325.95 | $39,480.23 | $27,925.13 | $22,192.33 | $18,788.07 | $16,547.66 | $14,971.90 |
| 3.000 | $75,252.88 | $40,439.64 | $28,921.56 | $23,226.55 | $19,859.97 | $17,656.78 | $16,117.53 |
| 3.500 | $76,187.03 | $41,413.40 | $29,939.28 | $24,288.71 | $20,966.12 | $18,805.99 | $17,308.61 |
| 4.000 | $77,128.39 | $42,401.46 | $30,978.13 | $25,378.46 | $22,105.81 | $19,994.15 | $18,543.41 |
| 4.500 | $78,076.96 | $43,403.77 | $32,037.92 | $26,495.36 | $23,278.26 | $21,219.98 | $19,819.99 |
| 5.000 | $79,032.73 | $44,420.24 | $33,118.44 | $27,638.95 | $24,482.63 | $22,482.09 | $21,136.32 |
| 5.500 | $79,995.67 | $45,450.81 | $34,219.46 | $28,808.72 | $25,717.98 | $23,779.00 | $22,490.24 |
| 6.000 | $80,965.77 | $46,495.39 | $35,340.72 | $30,004.13 | $26,983.34 | $25,109.18 | $23,879.54 |
| 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。 |