| 楼价： | $5,000,000.00 |
| 首期： | $2,000,000.00 |
| 贷款金额： | $3,000,000.00 |
| 每月供款额： | $13,270.43 (2.375厘息计供300期) |
| 全期供款共： | $3,981,128.41 |
| 全期利息共： | $981,128.41 |
| 买卖合约： | $2,000.00 |
| 转名契*： | $11,500.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $50,000.00 |
| 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#： | $112,500.00 | # 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 | $51,281.24 | $26,281.24 | $17,954.84 | $13,796.83 | $11,306.17 | $9,649.19 | $8,468.57 |
| 1.500 | $51,929.66 | $26,937.45 | $18,622.29 | $14,476.36 | $11,998.09 | $10,353.61 | $9,185.53 |
| 2.000 | $52,583.28 | $27,604.04 | $19,305.26 | $15,176.50 | $12,715.63 | $11,088.58 | $9,937.88 |
| 2.375 | $53,076.90 | $28,110.77 | $19,827.63 | $15,715.03 | $13,270.43 | $11,659.58 | $10,524.92 |
| 2.500 | $53,242.08 | $28,280.97 | $20,003.68 | $15,897.09 | $13,458.50 | $11,853.63 | $10,724.86 |
| 3.000 | $53,906.07 | $28,968.22 | $20,717.45 | $16,637.93 | $14,226.34 | $12,648.12 | $11,545.51 |
| 3.500 | $54,575.23 | $29,665.76 | $21,446.48 | $17,398.79 | $15,018.71 | $13,471.34 | $12,398.72 |
| 4.000 | $55,249.57 | $30,373.54 | $22,190.64 | $18,179.41 | $15,835.11 | $14,322.46 | $13,283.24 |
| 4.500 | $55,929.06 | $31,091.52 | $22,949.80 | $18,979.48 | $16,674.97 | $15,200.56 | $14,197.70 |
| 5.000 | $56,613.70 | $31,819.65 | $23,723.81 | $19,798.67 | $17,537.70 | $16,104.65 | $15,140.63 |
| 5.500 | $57,303.49 | $32,557.88 | $24,512.50 | $20,636.62 | $18,422.62 | $17,033.67 | $16,110.49 |
| 6.000 | $57,998.40 | $33,306.15 | $25,315.70 | $21,492.93 | $19,329.04 | $17,986.52 | $17,105.69 |
| 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。 |