| 楼价： | $6,500,000.00 |
| 首期： | $1,950,000.00 |
| 贷款金额： | $4,550,000.00 |
| 每月供款额： | $24,331.72 (4.125厘息计供300期) |
| 全期供款共： | $7,299,517.30 |
| 全期利息共： | $2,749,517.30 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $12,250.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $65,000.00 |
| 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#： | $185,000.00 | # 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 | $77,776.55 | $39,859.88 | $27,231.50 | $20,925.19 | $17,147.70 | $14,634.60 | $12,844.00 |
| 1.500 | $78,759.99 | $40,855.13 | $28,243.81 | $21,955.82 | $18,197.10 | $15,702.97 | $13,931.39 |
| 2.000 | $79,751.31 | $41,866.12 | $29,279.65 | $23,017.69 | $19,285.37 | $16,817.69 | $15,072.46 |
| 2.500 | $80,750.50 | $42,892.81 | $30,338.91 | $24,110.58 | $20,412.06 | $17,978.00 | $16,266.03 |
| 3.000 | $81,757.54 | $43,935.14 | $31,421.46 | $25,234.19 | $21,576.61 | $19,182.98 | $17,510.68 |
| 3.500 | $82,772.44 | $44,993.07 | $32,527.16 | $26,388.17 | $22,778.37 | $20,431.53 | $18,804.72 |
| 4.000 | $83,795.18 | $46,066.54 | $33,655.80 | $27,572.10 | $24,016.58 | $21,722.40 | $20,146.25 |
| 4.125 | $84,052.08 | $46,337.32 | $33,941.52 | $27,872.72 | $24,331.72 | $22,051.56 | $20,488.81 |
| 4.500 | $84,825.74 | $47,155.48 | $34,807.19 | $28,785.55 | $25,290.38 | $23,054.18 | $21,533.18 |
| 5.000 | $85,864.11 | $48,259.81 | $35,981.11 | $30,027.99 | $26,598.85 | $24,425.38 | $22,963.29 |
| 5.500 | $86,910.29 | $49,379.46 | $37,177.30 | $31,298.87 | $27,940.98 | $25,834.40 | $24,434.24 |
| 6.000 | $87,964.25 | $50,514.33 | $38,395.49 | $32,597.61 | $29,315.71 | $27,279.55 | $25,943.63 |
| 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。 |