| 楼价： | $6,350,000.00 |
| 首期： | $2,540,000.00 |
| 贷款金额： | $3,810,000.00 |
| 每月供款额： | $16,853.44 (2.375厘息计供300期) |
| 全期供款共： | $5,056,033.08 |
| 全期利息共： | $1,246,033.08 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $12,175.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $63,500.00 |
| 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#： | $170,000.00 | # 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 | $65,127.18 | $33,377.17 | $22,802.64 | $17,521.97 | $14,358.84 | $12,254.47 | $10,755.09 |
| 1.500 | $65,950.67 | $34,210.56 | $23,650.31 | $18,384.98 | $15,237.57 | $13,149.08 | $11,665.63 |
| 2.000 | $66,780.77 | $35,057.13 | $24,517.68 | $19,274.16 | $16,148.85 | $14,082.50 | $12,621.11 |
| 2.375 | $67,407.66 | $35,700.68 | $25,181.09 | $19,958.09 | $16,853.44 | $14,807.67 | $13,366.64 |
| 2.500 | $67,617.45 | $35,916.83 | $25,404.67 | $20,189.30 | $17,092.30 | $15,054.11 | $13,620.57 |
| 3.000 | $68,460.71 | $36,789.64 | $26,311.16 | $21,130.17 | $18,067.45 | $16,063.11 | $14,662.79 |
| 3.500 | $69,310.55 | $37,675.52 | $27,237.02 | $22,096.47 | $19,073.76 | $17,108.60 | $15,746.37 |
| 4.000 | $70,166.95 | $38,574.40 | $28,182.11 | $23,087.85 | $20,110.58 | $18,189.52 | $16,869.72 |
| 4.500 | $71,029.90 | $39,486.23 | $29,146.24 | $24,103.94 | $21,177.22 | $19,304.71 | $18,031.08 |
| 5.000 | $71,899.40 | $40,410.96 | $30,129.24 | $25,144.31 | $22,272.88 | $20,452.90 | $19,228.60 |
| 5.500 | $72,775.43 | $41,348.51 | $31,130.88 | $26,208.51 | $23,396.73 | $21,632.76 | $20,460.32 |
| 6.000 | $73,657.97 | $42,298.81 | $32,150.95 | $27,296.02 | $24,547.88 | $22,842.88 | $21,724.23 |
| 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。 |