| 楼价： | $4,600,000.00 |
| 首期： | $1,840,000.00 |
| 贷款金额： | $2,760,000.00 |
| 每月供款额： | $12,208.79 (2.375厘息计供300期) |
| 全期供款共： | $3,662,638.14 |
| 全期利息共： | $902,638.14 |
| 买卖合约： | $2,000.00 |
| 转名契*： | $11,300.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $46,000.00 |
| 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#： | $77,500.00 | # 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 | $47,178.74 | $24,178.74 | $16,518.45 | $12,693.08 | $10,401.68 | $8,877.25 | $7,791.09 |
| 1.500 | $47,775.29 | $24,782.45 | $17,132.51 | $13,318.25 | $11,038.24 | $9,525.32 | $8,450.69 |
| 2.000 | $48,376.62 | $25,395.71 | $17,760.84 | $13,962.38 | $11,698.38 | $10,201.50 | $9,142.85 |
| 2.375 | $48,830.75 | $25,861.91 | $18,241.42 | $14,457.83 | $12,208.79 | $10,726.81 | $9,682.92 |
| 2.500 | $48,982.72 | $26,018.49 | $18,403.38 | $14,625.32 | $12,381.82 | $10,905.34 | $9,866.87 |
| 3.000 | $49,593.59 | $26,650.77 | $19,060.05 | $15,306.89 | $13,088.23 | $11,636.27 | $10,621.87 |
| 3.500 | $50,209.22 | $27,292.50 | $19,730.76 | $16,006.89 | $13,817.21 | $12,393.63 | $11,406.82 |
| 4.000 | $50,829.60 | $27,943.66 | $20,415.39 | $16,725.06 | $14,568.30 | $13,176.66 | $12,220.58 |
| 4.500 | $51,454.73 | $28,604.20 | $21,113.81 | $17,461.12 | $15,340.98 | $13,984.51 | $13,061.89 |
| 5.000 | $52,084.60 | $29,274.08 | $21,825.90 | $18,214.78 | $16,134.69 | $14,816.28 | $13,929.38 |
| 5.500 | $52,719.21 | $29,953.25 | $22,551.50 | $18,985.69 | $16,948.81 | $15,670.98 | $14,821.65 |
| 6.000 | $53,358.53 | $30,641.66 | $23,290.45 | $19,773.50 | $17,782.72 | $16,547.59 | $15,737.24 |
| 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。 |