| 楼价： | $4,280,000.00 |
| 首期： | $1,712,000.00 |
| 贷款金额： | $2,568,000.00 |
| 每月供款额： | $11,359.49 (2.375厘息计供300期) |
| 全期供款共： | $3,407,845.92 |
| 全期利息共： | $839,845.92 |
| 买卖合约： | $2,000.00 |
| 转名契*： | $11,140.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $42,800.00 |
| 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#： | $64,200.00 | # 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 | $43,896.74 | $22,496.74 | $15,369.34 | $11,810.09 | $9,678.08 | $8,259.70 | $7,249.10 |
| 1.500 | $44,451.79 | $23,058.46 | $15,940.68 | $12,391.77 | $10,270.36 | $8,862.69 | $7,862.82 |
| 2.000 | $45,011.29 | $23,629.05 | $16,525.30 | $12,991.08 | $10,884.58 | $9,491.83 | $8,506.83 |
| 2.375 | $45,433.82 | $24,062.82 | $16,972.45 | $13,452.07 | $11,359.49 | $9,980.60 | $9,009.33 |
| 2.500 | $45,575.22 | $24,208.51 | $17,123.15 | $13,607.91 | $11,520.48 | $10,146.70 | $9,180.48 |
| 3.000 | $46,143.60 | $24,796.80 | $17,734.14 | $14,242.07 | $12,177.75 | $10,826.79 | $9,882.95 |
| 3.500 | $46,716.40 | $25,393.89 | $18,358.18 | $14,893.37 | $12,856.01 | $11,531.47 | $10,613.30 |
| 4.000 | $47,293.63 | $25,999.75 | $18,995.19 | $15,561.57 | $13,554.85 | $12,260.02 | $11,370.46 |
| 4.500 | $47,875.27 | $26,614.34 | $19,645.03 | $16,246.44 | $14,273.78 | $13,011.68 | $12,153.23 |
| 5.000 | $48,461.33 | $27,237.62 | $20,307.58 | $16,947.66 | $15,012.27 | $13,785.58 | $12,960.38 |
| 5.500 | $49,051.78 | $27,869.55 | $20,982.70 | $17,664.95 | $15,769.77 | $14,580.82 | $13,790.58 |
| 6.000 | $49,646.63 | $28,510.06 | $21,670.24 | $18,397.95 | $16,545.66 | $15,396.46 | $14,642.47 |
| 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。 |