| 楼价： | $4,100,000.00 |
| 首期： | $1,640,000.00 |
| 贷款金额： | $2,460,000.00 |
| 每月供款额： | $10,881.75 (2.375厘息计供300期) |
| 全期供款共： | $3,264,525.29 |
| 全期利息共： | $804,525.29 |
| 买卖合约： | $2,000.00 |
| 转名契*： | $11,050.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $41,000.00 |
| 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#： | $61,500.00 | # 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 | $42,050.62 | $21,550.61 | $14,722.97 | $11,313.40 | $9,271.06 | $7,912.33 | $6,944.23 |
| 1.500 | $42,582.32 | $22,088.71 | $15,270.28 | $11,870.62 | $9,838.43 | $8,489.96 | $7,532.14 |
| 2.000 | $43,118.29 | $22,635.31 | $15,830.31 | $12,444.73 | $10,426.82 | $9,092.64 | $8,149.06 |
| 2.375 | $43,523.06 | $23,050.83 | $16,258.66 | $12,886.33 | $10,881.75 | $9,560.85 | $8,630.43 |
| 2.500 | $43,658.51 | $23,190.40 | $16,403.01 | $13,035.61 | $11,035.97 | $9,719.97 | $8,794.38 |
| 3.000 | $44,202.98 | $23,753.94 | $16,988.31 | $13,643.10 | $11,665.60 | $10,371.46 | $9,467.31 |
| 3.500 | $44,751.69 | $24,325.92 | $17,586.11 | $14,267.01 | $12,315.34 | $11,046.50 | $10,166.95 |
| 4.000 | $45,304.64 | $24,906.30 | $18,196.32 | $14,907.12 | $12,984.79 | $11,744.42 | $10,892.26 |
| 4.500 | $45,861.83 | $25,495.05 | $18,818.83 | $15,563.17 | $13,673.48 | $12,464.46 | $11,642.12 |
| 5.000 | $46,423.23 | $26,092.12 | $19,453.52 | $16,234.91 | $14,380.92 | $13,205.81 | $12,415.32 |
| 5.500 | $46,988.86 | $26,697.46 | $20,100.25 | $16,922.03 | $15,106.55 | $13,967.61 | $13,210.60 |
| 6.000 | $47,558.69 | $27,311.04 | $20,758.88 | $17,624.20 | $15,849.81 | $14,748.94 | $14,026.67 |
| 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。 |