| 楼价： | $6,380,000.00 |
| 首期： | $1,914,000.00 |
| 贷款金额： | $4,466,000.00 |
| 每月供款额： | $22,658.36 (3.625厘息计供300期) |
| 全期供款共： | $6,797,508.64 |
| 全期利息共： | $2,331,508.64 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $12,190.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $63,800.00 |
| 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#： | $173,000.00 | # 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 | $76,340.68 | $39,124.00 | $26,728.77 | $20,538.88 | $16,831.12 | $14,364.42 | $12,606.88 |
| 1.500 | $77,305.96 | $40,100.88 | $27,722.38 | $21,550.48 | $17,861.16 | $15,413.07 | $13,674.20 |
| 2.000 | $78,278.98 | $41,093.21 | $28,739.10 | $22,592.75 | $18,929.33 | $16,507.21 | $14,794.20 |
| 2.500 | $79,259.72 | $42,100.94 | $29,778.81 | $23,665.46 | $20,035.22 | $17,646.10 | $15,965.74 |
| 3.000 | $80,248.17 | $43,124.03 | $30,841.38 | $24,768.33 | $21,178.28 | $18,828.84 | $17,187.41 |
| 3.500 | $81,244.33 | $44,162.43 | $31,926.65 | $25,901.00 | $22,357.85 | $20,054.34 | $18,457.56 |
| 3.625 | $81,494.58 | $44,424.41 | $32,201.50 | $26,188.78 | $22,658.36 | $20,367.25 | $18,782.46 |
| 4.000 | $82,248.19 | $45,216.08 | $33,034.46 | $27,063.08 | $23,573.19 | $21,321.37 | $19,774.32 |
| 4.500 | $83,259.72 | $46,284.91 | $34,164.60 | $28,254.12 | $24,823.48 | $22,628.57 | $21,135.65 |
| 5.000 | $84,278.93 | $47,368.86 | $35,316.84 | $29,473.62 | $26,107.79 | $23,974.45 | $22,539.35 |
| 5.500 | $85,305.79 | $48,467.84 | $36,490.95 | $30,721.05 | $27,425.15 | $25,357.46 | $23,983.15 |
| 6.000 | $86,340.29 | $49,581.76 | $37,686.65 | $31,995.81 | $28,774.50 | $26,775.93 | $25,464.67 |
| 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。 |